{"text_format":"1","workbook":"xlsx","n_sheets":36,"sheets":["Control Panel","Application","Monthly Inputs","Graph (Ex 1.10) Inputs","Other Inputs","Calculations","Utah Summary-by class","Model Checks","SDR#1","SDR#2","SDR#3","SDR#4","Ut 1.1","Ut 1.2","Ut 1.3 p1","Ut 1.3 p2","Ut 1.4 p1","Ut 1.4 p2","Ut 1.4 p3","Ut 1.5","Ut 1.6 p1","Ut 1.6 p2","Ut 1.6 p3","Ut 1.7","Ut 1.7 Tot","Ut 1.8 p1","LEG - PR","Ut 1.8","Ut 1.9","Ut 1.10","Ut 1.11","Ut Storage","Ex 1.1 Data","Expenses","Rate Base","RevRun Fcst"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":54,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[28,3,28,5],[20,0,20,1],[21,0,21,1],[0,0,0,1],[1,3,1,8],[18,0,18,1],[19,0,19,1]]}
["GO TO"]
["Utah","Wyoming",null,"FILING INFORMATION",null,null,null,null,null,null,"Model Checks"]
[1.1000000000000001,1.1000000000000001,null,null,null,null,null,null,null,null,"(Must Be 0)"]
[1.2,1.2,null,null,null,"UTAH",null,null,null,null,{"$f":"'Model Checks'!D7","v":1.1516726166009903}]
["1.3 pg 1","1.3 pg 1",null,null,"Current Case No.","14-057-22",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2","1.3 pg 2",null,null,"Filing Date","2014-10-01",null,null,null,null,"the \"Model Checks\""]
[null,"1.3 pg 3",null,null,"Test Year Ending","2015-10-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1","1.4 pg 1",null,null,"Proposed Effective Date","2014-11-01",null,null,null,null,"problem.)"]
["1.4 pg 2","1.4 pg 2",null,null,"Prior Case No. ","14-057-09"]
["1.4 pg 3",null,null,null,null,null,null,null,null,null,"Go To"]
[1.5,1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q31","v":-29811041.24137},null,{"$f":"F11-G11","v":-29811041.24137},null,null,"Model Checks'"]
["1.6 pg 1","1.6 pg 1"]
["1.6 pg 2","1.6 pg 2"]
["1.6 pg 3","1.6 pg 3",null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1","1.7 pg 1",null,null,null,null,null,null,null,null,"Old Wy Data color"]
["1.7 pg 2","1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":767.06999999999994},null,null,null,null,"New Data color"]
[1.8,1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":744.58999999999992}]
[1.9,1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":-22.480000000000018},null,{"$f":"F18-G18","v":-22.480000000000018}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":-2.93},null,{"$f":"F19-G19","v":-2.93}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Exhibit Headings"]
[]
[null,null,null,"UTAH"]
[null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,{"$f":"\"Docket No. \"&F5","v":"Docket No. 14-057-22"}]
[]
[null,null,null,"WYOMING"]
[null,null,null,null,null,{"$f":"F32","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"\"PSCW Docket No. \"&#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Test Year (enter as text)"]
[null,null,null,null,"from","Nov-14"]
[null,null,null,null,"to","Oct-15"]

{"sheet":"Application","index":1,"n_rows":65,"n_cols":3,"rows_kept":65,"cut":false,"hidden":false,"merged":[[2,1,2,2],[0,0,0,3]]}
["Application Information"]
[]
[null,"Utah"]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":598234114.74175072}]
["Increase (Decrease) to Commodity",{"$f":"'Utah Summary-by class'!G34","v":-23743000}]
["Increase (Decrease) to SNG",{"$f":"'Utah Summary-by class'!N34","v":-5522000}]
["Total Increase (Decrease)",{"$f":"'Utah Summary-by class'!Q34","v":-29811000}]
["Typical Increase in $",{"$f":"'Ut 1.7'!J30","v":-22.480000000000018}]
["Typical Monthly Increase",{"$f":"B8/12","v":-1.8733333333333348}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-2.9300000000000003E-2}]
["Proposed Rate Effective Date",{"$f":"'Control Panel'!F8","v":"2014-11-01"}]
["Test Year Ending",{"$f":"'Control Panel'!F7","v":"2015-10-31"}]
["System-Wide Production Costs - Wexpro I",{"$f":"'Ut 1.1'!I1437","v":332756883.39398164}]
["System-Wide Royalty Payments - Wexpro I",{"$f":"'Ut 1.1'!I1432","v":40530802.39398165}]
["Wexpro Operators Service Fee - Wexpro I",{"$f":"'Ut 1.1'!I1434","v":292226081}]
["System-Wide Production Costs - Wexpro II",{"$f":"'Ut 1.1'!I1533","v":27408307.585154533}]
["System-Wide Royalty Payments - Wexpro II",{"$f":"'Ut 1.1'!I1528","v":2604618.5851545343}]
["Wexpro Operators Service Fee - Wexpro II",{"$f":"'Ut 1.1'!I1530","v":24803689}]
["Purchased Gas Costs",{"$f":"'Ut 1.2'!G24","v":189270645}]
["Purchased Gas Costs per Dth",{"$f":"'Ut 1.2'!F24","v":3.9076871668311637}]
["Contracted Dth",{"$f":"'Ut 1.2'!E17","v":18105000},"Dth"]
["Contracted Dth Costs",{"$f":"'Ut 1.2'!G17","v":75162118}]
["Stabailization Costs",{"$f":"'Ut 1.2'!G16","v":0}]
["Spot Market Dth",{"$f":"'Ut 1.2'!E19","v":29415461},"Dth"]
["Spot Market Costs",{"$f":"'Ut 1.2'!G19","v":110819845}]
["Purchased Gas Dth",{"$f":"'Ut 1.2'!E24","v":48435465},"Dth"]
["Future Contract Dth",{"$f":"'Ut 1.2'!E21","v":915003.99999999953},"Dth"]
["Future Contract Costs",{"$f":"'Ut 1.2'!G21","v":3288682}]
["Transportation & Gathering Costs",{"$f":"'Ut 1.3 p1'!M61","v":84375635}]
["Transportation Costs",{"$f":"'Ut 1.3 p1'!M29","v":62325165}]
["Capacity Release Credits",{"$f":"-'Ut 1.3 p1'!L20","v":212509}]
["Transportation Commodity Costs",{"$f":"'Ut 1.3 p1'!M44","v":531000}]
[]
["Other Trans. & Gathering Costs",{"$f":"'Ut 1.3 p1'!L54","v":2020284}]
["CO2 Processing Costs"]
["Storage & Working Gas Costs",{"$f":"'Ut 1.3 p1'!L55","v":3536398}]
["Total Other Costs",{"$f":"'Ut 1.3 p1'!M56","v":7313454}]
["Storage Costs",{"$f":"'Ut 1.3 p2'!K56","v":18128916.029655501}]
["Storage Demand",{"$f":"'Ut 1.3 p2'!J20","v":14025058}]
["Storage Commodity",{"$f":"'Ut 1.3 p2'!J27","v":128019}]
["Working Storage Gas Return",{"$f":"'Ut 1.3 p2'!K53","v":3708384.0296554998}]
["Total Other Revenues",{"$f":"'Ut 1.4 p3'!H28","v":28782968}]
[]
[]
[]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":598234114.74175072}]
["Utah Gas Costs",{"$f":"B46","v":598234114.74175072}]
["Utah Net Gas Costs",{"$f":"'Ut 1.6 p1'!#REF!","v":{"$error":"#REF!"}}]
["Commodity Portion of Gas Costs",{"$f":"'Ut 1.6 p1'!J25","v":503037817.60245466}]
["Firm Gas Cost",{"$f":"'Ut 1.6 p1'!F31","v":4.6313500000000003}]
["Current Amortization",{"$f":"'Ut 1.6 p1'!H32","v":0.22364000000000001}]
["Previous Case No.",{"$f":"'Ut 1.6 p1'!H29","v":"14-057-09"}]
["Forecasted 191 Account Balance",{"$f":"'Ut 1.6 p1'!D49","v":45111165}]
["Proposed Amortization",{"$f":"'Ut 1.6 p1'!F32","v":0.4153277541399793}]
["Total Unit Cost in Rates",{"$f":"'Ut 1.6 p1'!F33","v":5.0466777541399797}]
["Increase in Unit Cost In Rates",{"$f":"'Ut 1.6 p1'!J33","v":-0.22920224586002069}]
["Test Year SNG Costs",{"$f":"'Ut 1.6 p2'!F14","v":95196297.139296025}]
["Forested 191 SNG Balance",{"$f":"'Ut 1.6 p2'!F15","v":0}]
["Total SNG",{"$f":"'Ut 1.6 p2'!F16","v":95196297.139296025}]
["Forecasted Current SNG Revenues",{"$f":"'Ut 1.6 p2'!F19","v":94706544.108799994}]
["% Change in SNG Rates",{"$f":"-ROUND('Ut 1.6 p2'!F35,2)/100","v":-5.1999999999999998E-3}]
["Average Monthly Increase",{"$f":"'Ut 1.7'!J30/12","v":-1.8733333333333348}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-2.9300000000000003E-2}]
["Company Owned Gas %"]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":598234114.74175072}]

{"sheet":"Monthly Inputs","index":2,"n_rows":128,"n_cols":22,"rows_kept":128,"cut":false,"hidden":false,"merged":[[1,6,1,17]]}
["MONTHLY INPUTS",null,null,null,"Col. E-F, copy from col. J-K (or appropriate columns), rows 3 through 81, before updating test year"]
[null,null,null," ",null,null,"TEST YEAR COLUMNS",null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,"Sep14","Oct14","Nov14","Dec14","Jan15","Feb15","Mar15","Apr15","May15","Jun15","Jul15","Aug15","Sep15","Oct15","Sep15","Oct15"]
[null,null,null,null,{"$f":"MONTH(E3)","v":9},{"$f":"MONTH(F3)","v":10},{"$f":"MONTH(G3)","v":11},12,1,2,3,4,5,6,7,8,9,10]
["QGC Company Produced Gas In MDth",null,null,null,null,null,"Scott Nelsen",null,"Updated:","2014-09-09",null,null,null,null,null,null,null,null,null," "]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,5847084,5899016,5992920,6012020,5859660,5172850,5608700,5407980,5563110,5624680,5587050,5368300,5227300,5307540,{"$f":"SUM(G7:R7)","v":66732110},null,"ScottN","For this pass through only we used Mike Neese Production #'s since we didn't have an updated IRP"]
[null,"Birch Cr Gathering",null,null,0,0,{"$f":"G7/$S$7*$S$8","v":0},{"$f":"H7/$S$7*$S$8","v":0},{"$f":"I7/$S$7*$S$8","v":0},0,0,0,0,0,0,0,0,{"$f":"R7/$S$7*$S$8","v":0},{"$f":"'Other Inputs'!$D$160","v":0}]
[null,"QGM Gathering",null,null,{"$f":"E7/$S$7*$S$9","v":3666606.9099129159},{"$f":"F7/$S$7*$S$9","v":3699172.583682199},{"$f":"G7/$S$7*$S$9","v":3758058.1846532919},{"$f":"H7/$S$7*$S$9","v":3770035.4697375046},3674493.1055788347,3243806.2381082647,3517120.3587341257,3391252.2612418169,3488531.6452791919,3527141.1448935871,3503544.0120287235,3366369.6082501127,3277950.9068431007,{"$f":"R7/$S$7*$S$9","v":3328268.0458565662},{"$f":"'Other Inputs'!$D$174","v":41846570.981205121}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["WEXPRO II"]
[null,"Company Production In Dth",null,null,394330,400353,{"$f":"380.88*1000","v":380880},{"$f":"387.11*1000","v":387110},{"$f":"380.94*1000","v":380940},{"$f":"338.74*1000","v":338740},{"$f":"369.37*1000","v":369370},{"$f":"352.2*1000","v":352200},{"$f":"358.72*1000","v":358720},{"$f":"342.3*1000","v":342300},{"$f":"305.93*1000","v":305930},{"$f":"292.77*1000","v":292770},{"$f":"320.7*1000","v":320700},{"$f":"335.4*1000","v":335400},{"$f":"SUM(G13:R13)","v":4165060},null,"ScottN","For this pass through only we used Mike Neese Production #'s since we didn't have an updated IRP"]
[null,"Samson Gathering",null,null,{"$f":"E13/$S$13*$S$14","v":394393.55036600877},400417.52103487612,380941.3827591241,387172.38678818662,381001.39242874586,338794.59146142012,369429.52780334401,352256.76067990839,358777.81144547625,342355.16519231297,305979.30378990452,292817.18291952519,320751.68412846857,{"$f":"R13/$S$13*$S$14","v":335454.05318580713},{"$f":"'Other Inputs'!D177","v":4165731.2425822238}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Injections in Dth",null,null,null,null,null,null,null,null,null,null,539800,2023900,2547440,2346910]
[null,null,"Chalk Creek",null,143921,181406,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G24:R24)","v":0},null,"ScottN"]
[null,null,"Clay Basin",null,1927450,1862260,0,0,0,0,0,0,780215.08516388841,2207180.0084584462,2723568.4251322281,2469479.9090007246,{"$f":"2046.35*1000","v":2046350},{"$f":"1977.13*1000","v":1977130},{"$f":"SUM(G25:R25)","v":12203923.427755287},null,"ScottN"]
[null,null,"Coalville",null,281370,265704,0,0,0,0,0,0,0,0,0,0,0,{"$f":"156.389*1000","v":156389},156389,null,"ScottN"]
[null,null,"Leroy",null,603926,312266,0,0,0,0,0,0,0,0,0,0,0,{"$f":"635.881*1000","v":635881},635881,null,"ScottN"]
[null,null,"Ryckman",null,358462,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0","v":0},0,null,"ScottN"]
[null,null,"Total Injections",null,470850,2185040,{"$f":"SUM(G24:G28)","v":0},0,0,0,0,0,780215.08516388841,2207180.0084584462,2723568.4251322281,2469479.9090007246,2046350,2769400,12996193.427755287]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,{"$f":"3.868*1000","v":3868},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G32:R32)","v":3868},null,"ScottN"]
[null,null,"Clay Basin",null,0,6880,{"$f":"666.21*1000","v":666210},{"$f":"5092.42*1000","v":5092420},{"$f":"3898.54*1000","v":3898540},2026000,0,0,{"$f":"185.53*1000","v":185530},{"$f":"104.88*1000","v":104880},{"$f":"66.78*1000","v":66780},0,0,0,{"$f":"SUM(G33:R33)","v":12040360},null,"ScottN"]
[null,null,"Coalville",null,0,0,0,{"$f":"136.173*1000","v":136173},{"$f":"20.073*1000","v":20073},0,0,0,0,0,0,0,0,0,156246,null,"ScottN"]
[null,null,"Leroy",null,0,0,0,{"$f":"199.691*1000","v":199691},{"$f":"217.12*1000","v":217120},0,0,0,0,0,0,0,0,0,416811,null,"ScottN"]
[null,null,"Ryckman",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"ScottN"]
[null,null,"Total Withdrawls",null,252680,145370,{"$f":"SUM(G32:G36)","v":666210},5428284,4139601,2026000,0,0,185530,104880,66780,0,0,0,12617285]
[]
[null,"Lost & Unaccounted for on QPC"]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E135","v":1.1299999999999999E-2},0,0,{"$f":"G24*-$D46","v":0},{"$f":"H24*-$D46","v":0},{"$f":"I24*-$D46","v":0},{"$f":"J24*-$D46","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G46:R46)","v":0}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E144","v":2.3800000000000002E-2},-5238.8870999999999,-37145.4761,{"$f":"G25*-$D47","v":0},{"$f":"H25*-$D47","v":0},{"$f":"I25*-$D47","v":0},{"$f":"J25*-$D47","v":0},0,0,-18569.119026900546,{"$f":"N25*-$D47","v":-52530.884201311026},-64820.928518147033,-58773.621834217251,-48703.130000000005,-47055.694000000003,{"$f":"SUM(G47:R47)","v":-290453.37758057588}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E147","v":1.37E-2},0,0,{"$f":"G26*-$D48","v":0},0,0,0,0,0,0,0,0,0,0,-2142.5293000000001,{"$f":"SUM(G48:R48)","v":-2142.5293000000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E141","v":3.4200000000000001E-2},0,0,{"$f":"G27*-$D49","v":0},0,0,0,0,0,0,0,0,0,0,-21747.1302,{"$f":"SUM(G49:R49)","v":-21747.1302}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E138","v":2.5000000000000001E-2},-5373,-9260.25,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G50:R50)","v":0}]
[null,null,"Total Injections",null,-10611.8871,-46405.7261,{"$f":"SUM(G46:G50)","v":0},0,0,0,0,0,-18569.119026900546,-52530.884201311026,-64820.928518147033,-58773.621834217251,-48703.130000000005,-70945.353499999997,{"$f":"SUM(S46:S50)","v":-314343.03708057589}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E136","v":1.18E-2},0,0,{"$f":"G32*-$D54","v":0},0,-45.642400000000002,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G54:R54)","v":-45.642400000000002}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E145","v":1.2999999999999999E-2},-1996.1720000000003,-1148.423,{"$f":"G33*-$D55","v":-8660.73},-66201.459999999992,-50681.02,-26338,0,0,-2411.89,-1363.4399999999998,-868.14,0,0,0,{"$f":"SUM(G55:R55)","v":-156524.68000000002}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E148","v":1.2800000000000001E-2},0,0,{"$f":"G34*-$D56","v":0},-1743.0144,-256.93440000000004,0,{"$f":"K34*-$D56","v":0},0,0,0,0,0,0,0,{"$f":"SUM(G56:R56)","v":-1999.9488000000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E142","v":1.1900000000000001E-2},0,0,{"$f":"G35*-$D57","v":0},-2376.3229000000001,-2583.7280000000001,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G57:R57)","v":-4960.0509000000002}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E139","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N36*-$D58","v":0},0,0,0,0,{"$f":"SUM(G58:R58)","v":0}]
[null,null,"Total Withdrawls",null,-1996.1720000000003,-1148.423,{"$f":"SUM(G54:G58)","v":-8660.73},-70320.797299999991,-53567.324799999995,-26338,{"$f":"SUM(K54:K58)","v":0},0,-2411.89,-1363.4399999999998,-868.14,0,0,0,{"$f":"SUM(S54:S58)","v":-163530.32210000005}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,0,{"$f":"G32*-$D62","v":0},0,-76.19959999999999,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G62:R62)","v":-76.19959999999999}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},-4346.0959999999995,-2500.364,{"$f":"G33*-$D63","v":-13124.337},-100320.674,-76801.237999999998,-39912.199999999997,0,0,-3654.9409999999998,-2066.136,-1315.566,0,0,0,{"$f":"SUM(G63:R63)","v":-237195.092}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,0,{"$f":"G34*-$D64","v":0},-2682.6080999999999,-395.43809999999996,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G64:R64)","v":-3078.0461999999998}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,0,{"$f":"G35*-$D65","v":0},-3933.9126999999999,-4277.2640000000001,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G65:R65)","v":-8211.1767}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,0,0,0,0,0,0,0,0,{"$f":"N36*-$D66","v":0},0,0,0,0,{"$f":"SUM(G66:R66)","v":0}]
[null,null,"Total Withdrawls",null,-4346.0959999999995,-2500.364,{"$f":"SUM(G62:G66)","v":-13124.337},-106937.1948,-81550.1397,-39912.199999999997,0,0,-3654.9409999999998,-2066.136,-1315.566,0,0,0,-248560.51450000002]
[]
[]
[null,"Total Injections & Withdrawls",null,null,-12608.0591,-47554.149100000002,{"$f":"G51+G59","v":-8660.73},{"$f":"H51+H59","v":-70320.797299999991},{"$f":"I51+I59","v":-53567.324799999995},-26338,{"$f":"K51+K59","v":0},0,-20981.009026900545,-53894.324201311028,-65689.068518147033,-58773.621834217251,-48703.130000000005,-70945.353499999997,{"$f":"S51+S59","v":-477873.35918057594}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S70/(S37+S29)","v":1.8657105106924587E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Sep14"},"Oct14","Nov14","Dec14","Jan15","Feb15","Mar15","Apr15","May15","Jun15","Jul15","Aug15","Sep15","Oct15","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2014-09-10","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,"(Forecast --->)",null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,3.85,{"$f":"TRANSPOSE('Graph (Ex 1.10) Inputs'!F2:F14)","v":3.86},3.97,3.95,3.94,3.86,3.75,3.49,3.49,3.46,3.55,3.52,3.5,3.51]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,{"$f":"4299.218-579.384","v":3719.8339999999998},{"$f":"3663.03-2471.633","v":1191.3970000000004},{"$f":"7419.882-3094.188","v":4325.6939999999995},{"$f":"8939.617-2491.909","v":6447.7080000000005},{"$f":"5398.707","v":5398.7070000000003},{"$f":"3393.604","v":3393.6039999999998},0,0,0,{"$f":"64.2-64.2","v":0},{"$f":"851.963-19.409","v":832.55399999999997},4105.9629999999997,{"$f":"SUM(G82:R82)","v":29415.460999999999},null,"Scott N"]
[null,null,"In DTH",null,null,null,{"$f":"G82*1000","v":3719834},{"$f":"H82*1000","v":1191397.0000000005},4325693.9999999991,6447708.0000000009,5398707,3393604,0,0,0,0,832554,4105962.9999999995,{"$f":"SUM(G83:R83)","v":29415461}]
[null,null,"In $",null,null,null,{"$f":"G83*G79","v":14767740.98},4706018.1500000022,17043234.359999996,24888152.880000003,{"$f":"K83*K79","v":20245151.25},11843677.960000001,0,0,0,0,2913939,14411930.129999997,{"$f":"SUM(G84:R84)","v":110819844.71000001}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,1000000,null,"Updated:","2014-09-25"]
[null,"RESET FORMULAS TO Brent's WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,1000000,4000000,5000000,2000000,0,0,0,0,0,0,0,0,{"$f":"SUM(G89:R89)","v":12000000},{"$f":"S90/S89","v":4.1815996838744578}]
[null,"Peaking Purchases ($)",null,null,null,null,4216336.7017316008,16792335.002164498,20933186.937229432,8237337.5653679632,0,0,0,0,0,0,0,0,{"$f":"SUM(G90:R90)","v":50179196.206493497}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,900000,1472500,1472500,1330000,930000,0,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":6105000}]
[null,"Term Purchases ($)",null,null,null,null,3806910.0000000005,6055757,6041031.9999999991,5350015.9999999991,3729207,0,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":24982922},{"$f":"S93/S92","v":4.0922067158067161}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G94:R94)","v":0}]
[]
[]
[null,"Total Purchases (DTH)",null,null,{"$f":"E89+E92","v":0},0,1900000,{"$f":"H89+H92","v":5472500},6472500,3330000,930000,{"$f":"L89+L92","v":0},0,0,0,0,0,0,{"$f":"SUM(G97:R97)","v":18105000},{"$f":"S92/S97","v":0.3371996685998343}]
[null,"Total Purchases ($)",null,null,0,0,8023246.7017316017,22848092.002164498,26974218.937229432,13587353.565367963,3729207,{"$f":"L90+L93","v":0},0,0,0,0,0,0,{"$f":"SUM(G98:R98)","v":75162118.206493497}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$116:$G$127,2,FALSE)","v":6.3},11.5,14.9,12.5,10.1,8.3000000000000007,4.4000000000000004,3.1,2,1.8,2,3.1,{"$f":"SUM(G102:R102)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$116:$H$127,3,FALSE)","v":8},12.3,14.7,14.1,11.8,9.4,5.8,3.7,2.2999999999999998,1.7,2.1,4.0999999999999996,{"$f":"SUM(G103:R103)","v":90}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Nov14"},{"$f":"H3","v":"Dec14"},"Jan15","Feb15","Mar15","Apr15","May15","Jun15","Jul15","Aug15","Sep15","Oct15","12-Month"]
[null,null,null,null,null,null,{"$f":"G3","v":"Nov14"},{"$f":"H3","v":"Dec14"},"Jan15","Feb15","Mar15","Apr15","May15","Jun15","Jul15","Aug15","Sep15","Oct15","Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,"Updated Mike Neese 9/25/2014",null,25076524,24623244,25153323,25029354,24774682,24299637,24215331,23828697,23923573,23425243,23740040,24136433,{"$f":"SUM(G107:R107)","v":292226081}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,"Updated Mike Neese 9/25/2014",null,2188334,2195798,2114188,2121145,2099033,1995061,2054850,2008469,2017696,1970839,1982008,2056268,{"$f":"SUM(G109:R109)","v":24803689}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT","WY"]
[null,null,null,null,null,1,14.9,14.7]
[null,null,null,null,null,2,12.5,14.1]
[null,null,null,null,null,3,10.1,11.8]
[null,null,null,null,null,4,8.3000000000000007,9.4]
[null,null,null,null,null,5,4.4000000000000004,5.8]
[null,null,null,null,null,6,3.1,3.7]
[null,null,null,null,null,7,2,2.2999999999999998]
[null,null,null,null,null,8,1.8,1.7]
[null,null,null,null,null,9,2,2.1]
[null,null,null,null,null,10,3.1,4.0999999999999996]
[null,null,null,null,null,11,6.3,8]
[null,null,null,null,null,12,11.5,12.3]
[null,null,null,null,null,"Total",{"$f":"SUM(G116:G127)","v":80},{"$f":"SUM(H116:H127)","v":89.999999999999986}]

{"sheet":"Graph (Ex 1.10) Inputs","index":3,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,"ACTUAL","CERA","PIRA","AVG"]
[null,"2014-10-01",null,3.89,3.8220000000000001,3.86]
[null,"2014-11-01",null,4.01,3.92,3.97]
[null,"2014-12-01",null,3.96,3.94,3.95]
[null,"2015-01-01",null,4.01,3.86,3.94]
[null,"2015-02-01",null,3.85,3.87,3.86]
[null,"2015-03-01",null,3.77,3.72,3.75]
[null,"2015-04-01",null,3.71,3.26,3.49]
[null,"2015-05-01",null,3.64,3.33,3.49]
[null,"2015-06-01",null,3.61,3.31,3.46]
[null,"2015-07-01",null,3.64,3.46,3.55]
[null,"2015-08-01",null,3.65,3.39,3.52]
[null,"2015-09-01",null,3.65,3.34,3.5]
[null,"2015-10-01",null,3.71,3.31,3.51]
[]
[]
[null,null,null,"Price Forecasts"]
[]
[null,"Make sure all pricing is in Whole number @ 2 decimal places only"]

{"sheet":"Other Inputs","index":4,"n_rows":312,"n_cols":14,"rows_kept":312,"cut":false,"hidden":false,"merged":[[0,7,0,8],[1,0,1,6]]}
[null,null,null,null,null,null,null,"Used In"]
["INPUT SECTION",null,null,null,null,null,null,"Ut","Wy","Source"]
["INPUTS FROM QUESTAR PIPELINE TARIFF AND CONTRACTS"]
[]
[null,"QPC Storage Commodity Rates",null,null,"Rate","Effective"]
[null,"  Peaking Injections",null,null,3.8719999999999997E-2,"2014-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2014-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman Injections",null,null,1.4999999999999999E-2,{"$f":"$F$6","v":"2014-01-01"},null,null,null,"Glen W"]
[null,"  Ryckman Withdrawals",null,null,0.01,"2014-01-01",null,null,null,"Glen W"]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,"2014-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2014-01-01"},null,"1.3.2","1.3p2",{"$f":"J10","v":"QPC Tariff Statement of Rates"}]
[]
[null,"QPC Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2014-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman",null,null,0.09,{"$f":"$F$6","v":"2014-01-01"},null,null,null,"Glen W"]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2014-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2014-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[]
[null,null,null,null,null,null,null,null,null,"used in Exhibit 1.3"]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"1/1/2014","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,4000000]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$22","v":"1/1/2014"},"Jan",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,28100]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$22","v":"1/1/2014"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,{"$f":"N21/N22","v":0}]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$22","v":"1/1/2014"}," ",null,"Rate from Glen",null,null,null,{"$f":"N22/N23","v":142.34875444839858}]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D22:D25)","v":915902},12]
[]
[null,"  T-1 Transportation - Seasonal(BASE TARIFF RATE LOW LOAD) Mainline 104",null,0,0,0," "," ",null,"not using currently - ck with Glen"]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$22","v":"1/1/2014"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D26","v":915902},12,0,{"$f":"$G$22","v":"1/1/2014"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F31","v":0},{"$f":"$G$22","v":"1/1/2014"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F31","v":0},{"$f":"$G$22","v":"1/1/2014"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2014-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.4E-3,"2014-10-01","1.3p1",null,"FERC Website"]
[null,"  QPC GRI SURCHARGE (not used currently)",null,null,null,0,{"$f":"G38","v":"2014-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2014-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,"(not used currently)","GRI Surcharge",0,0,{"$f":"G42","v":"2014-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.1999999999999999E-3,1.4E-3,"2014-10-01",null,null,"ferc.gov"]
[null,null,null,"Total",{"$f":"SUM(E42:E44)","v":0.17772000000000002},{"$f":"SUM(F42:F44)","v":0.17792000000000002}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E45)/(1-$E283),5)","v":0.17860000000000001},{"$f":"ROUND((F45)/(1-E283),5)","v":0.17879999999999999},null,"1.6.3",null,"Before Adjustment for Bad Debt (Transport grossed up for QGC fuel)"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F45)/(1-E284),5)","v":0.18063000000000001}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,0.47170000000000001,"2014-04-01",null,null,"KR Tariff 5-A"]
[null,"Jan - Dec",null,3000,12,14.347541666666666,null,"1.3.1"]
[null,"November - March",null,50000,5,14.347541666666666,null,"Jan"]
[null,"Jan - Dec",null,1885,12,17.742041666666669]
[null,"Days in Tariff Rate",null,null,365,0.58330000000000004,{"$f":"G53","v":"2014-04-01"},null,null,"e.g., if rates effective Jan 1 in a leap year, then use 366"]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",1.0015273718863926,{"$f":"D54+D56","v":4885},365,4.4000000000000003E-3,{"$f":"G57","v":"2014-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C60","v":1.0015273718863926},{"$f":"D55","v":50000},151,4.4000000000000003E-3,{"$f":"G57","v":"2014-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[null,"I-Sales Commodity Rates",null,null,"I-2 -eliminated","IS",null,null,null,{"$f":"31*5","v":155}]
[null,"Effective Date",null,null,"11/1/2005","7/31/2009",null,null,null,{"$f":"J65*0.75","v":116.25}]
[null,"Commodity Rate",null,null,0,{"$f":"ROUND((7353080/1941997),5)","v":3.7863500000000001},"Should this just be utah",null,null,{"$f":"J65*0.15","v":23.25}]
[null,"CO2 Refund",null,null,0,0,null,null,null,{"$f":"J65*0.1","v":15.5}]
[null,"Net Commodity Rate",null,null,{"$f":"SUM(E67:E68)","v":0},{"$f":"SUM(F67:F68)","v":3.7863500000000001},null," "]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total",null,null,"Effective"]
[null,"GS",null,"Winter",1.12022,-6.7180000000000004E-2,{"$f":"E73+F73","v":1.05304},null,null,"2014-07-01"]
[null,null,null,"Summer",0.52595000000000003,-3.1539999999999999E-2,{"$f":"E74+F74","v":0.49441000000000002},null,null,{"$f":"J73","v":"2014-07-01"}]
[]
[null,"FS",null,"Winter",1.0910500000000001,-6.5430000000000002E-2,{"$f":"E76+F76","v":1.02562},null,null,"2014-07-01"]
[null,null,null,"Summer",0.52593000000000001,-3.1530000000000002E-2,{"$f":"E77+F77","v":0.49440000000000001},null,null,{"$f":"J76","v":"2014-07-01"}]
[]
[null,"NGV",null,null,0.80837999999999999,-4.8480000000000002E-2,{"$f":"E79+F79","v":0.75990000000000002},null,null,"2014-07-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17904999999999999,0,{"$f":"E81+F81","v":0.17904999999999999},null,null,"2014-07-01"]
[]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,7.7881200000000002,null,null,"2014-07-01"]
[null,"Block 2",null,"Summer",null,null,6.8542300000000003,null,null,{"$f":"$J$86","v":"2014-07-01"}]
[null,"Block 1",null,"Winter",null,null,8.9276199999999992,null,null,{"$f":"$J$86","v":"2014-07-01"}]
[null,"Block 2",null,"Winter",null,null,7.9937300000000002,null,null,{"$f":"$J$86","v":"2014-07-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"J86","v":"2014-07-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,7.9232100000000001,null,null,"2014-07-01"]
[null,"Block 2",null,null,null,null,7.6746600000000003,null,null,{"$f":"J93","v":"2014-07-01"}]
[null,"BSF",null,null,null,null,11,null,null,{"$f":"J93","v":"2014-07-01"}]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":70897170},74434458,"EXH 1.1",null,null,"LAST CASE IN WHICH RATES CHANGED"]
[null,"AMOUNT",null,null,{"$f":"+D184+D205","v":360165190.97913617},392353509,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E101/E100","v":5.080106737393554},{"$f":"ROUND(+F101/F100,5)","v":5.2711300000000003}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,5.0522400000000003,null,null,null,"Exhibit 1.6 pg 1 (Prior case)"]
[null,"191 Account Amortization (Line 10)",null,null,null,0.22364000000000001,null,null,null,"Exhibit 1.6 pg 1 (Prior case )"]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"SUM(F105:F106)","v":5.2758799999999999}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,5.7420799999999996,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 10)",null,null,null,0.17716999999999999,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"F112+F113","v":5.9192499999999999},null,null,null,"(WY) Exhibit 1.6 pg 1"]
[]
[]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,2014,"2014-08-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"August 2014 191 account (Actual/Forecast)",null,2014,45987640,2089680,null,"1.6.1",null,"191 Account Forecast/Actual"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through August 2014 (act/fcst)",null,"August",876475,null,null,"1.6.2",null,"191 Account Year-End (sometimes through current period)"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E123-E124","v":45111165}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2014,"Source"]
[null,"Utah",null,null,{"$f":"E131-E130","v":1263667.4285398708},"2014 IRP"]
[null,"Wyoming",null,null,39213.571460129126]
[null,"System Total Peak Day Demand Forecast",null,null,1302881,null,null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,1.1299999999999999E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Chalk Creek Withdrawls Factor",null,null,1.18E-2,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null," "," "]
[null,"Ryckman Injections Factor",null,null,2.5000000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Ryckman Withdrawls Factor",null,null,0,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null," "]
[null,"Leroy Injections Factor",null,null,3.4200000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Leroy Withdrawls Factor",null,null,1.1900000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null," "]
[null,"Clay Basin Injections Factor",null,null,2.3800000000000002E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Clay Basin Withdrawls Factor",null,null,1.2999999999999999E-2,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null," "]
[null,"Coalville Injections Factor",null,null,1.37E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Coalville Withdrawls Factor",null,null,1.2800000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[]
[null,"QPC Storage Field Reservation Charges",null,null,"Monthly Dth"]
[null,"  Peaking Storage Fields Maximum Daily Withdrawal Qty (Leroy, Chalk Creek, Coalville)",null,null,184625,null,null," From Contract Amounts.  (See Ex 1.3 pg 2 if not changed)"]
[null,"  Ryckman Maximum Storage Qty",null,null,{"$f":"2500000*0","v":0},null,null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827,null,null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[null,"  Clay Basin Capacity",null,null,13419000,null,null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[]
["OTHER INPUTS FROM GLEN, TOM, TINA & Al",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,301041.25000000006,"2014-08-31",null,null,null,null,"Birch Creek from Jesse"]
[]
[null,"Other gathering ",null,1719242.3199999998,"2014-08-31",null,null,"JanB",null,"Jesse Query"]
[null,"Total Gathering",null,{"$f":"SUM(D162:D164)","v":2020283.5699999998},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,3536398.3999999994,"8/31/2014",null,null,"1.3.1",null,"Jesse Query"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02,"Verified with Tina 09/18/14"]
[]
[null,null,null,"Commodity","Mo. Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"QEP Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,0.12579000000000001,745178,"2013-09-01",null,null,"1.3p1","QEP Rates (Changes every Sep 1)"]
[null,"QGC Gathering Throughput Dth From Exhibit 1.1 Backup",null,{"$f":"'Ex 1.1 Data'!E1","v":41846570.981205121},12,null,null,null,"1.3p1","Ex. 1.1 updated on 11-17-2010"]
[]
[null,"Gathering Rate",null,0.42171999999999998,null,null,null,null,"1.3p1","Samson Rate (amount changes in September ask John Wilkey) a new september rate has not been given to wexpro as of 9-19-14"]
[null,"Wexpro II Gathering Throughput Dth From Exhibit 1.1 Backup",null,{"$f":"'Ex 1.1 Data'!L1","v":4165731.2425822238},null,null,null,null,"1.3p1","Ex. 1.1 backup calucated each time"]
[]
["OTHER INPUTS FROM JIM LIVSEY",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1432","v":40530802.39398165},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S107","v":292226081},null,null,null,"1.4.1","1.4P1","Jim Livsey (Updated on 11-10-2010"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D182:D183)","v":332756883.39398164}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1437","v":66732110},null,null,null,null,null,"this formula changes each time"]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$188,$D$188:$E$196,$I189)","v":"Forecast"},{"$f":"HLOOKUP(G$188,$D$188:$E$196,$I189)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,3481704,{"$f":"HLOOKUP(F$188,$D$188:$E$196,$I191)","v":3481704},{"$f":"HLOOKUP(G$188,$D$188:$E$196,$I191)","v":3481704},null,4,"Wexpro (Mike Neese)"]
[null,"490  Incidental Plant Prod Sales",null,null,6215460,{"$f":"HLOOKUP(F$188,$D$188:$E$196,$I192)","v":6215460},6215460,null,5,"Wexpro (Mike Neese)"]
[null,"492  Incidental Gasoline_Oil Sales",null,null,909964,909964,909964,null,6,"Wexpro (Mike Neese)"]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,18312335,18312335,18312335,null,7,"Wexpro (Mike Neese)"]
[null,"4952 Oil Revenue Received from Wexpro",null,null,0,0,0,null,8,"Wexpro (Mike Neese)"]
[null,"758001 Gas Well Royalities - Other",null,null,-136495,-136495,-136495,null,9,"Wexpro (Mike Neese)"]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D191:D196)","v":0},{"$f":"SUM(E191:E196)","v":28782968},{"$f":"SUM(F191:F196)","v":28782968},{"$f":"SUM(G191:G196)","v":28782968}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1528","v":2604618.5851545343},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S109","v":24803689},null,null,null,"1.4.1","1.4P1","Jim Livsey (Updated on 11-10-2010"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D203:D204)","v":27408307.585154533}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1533","v":4165060},null,null,null,null,null,"this formula changes each time"]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$188,$D$188:$E$196,$I210)","v":"Forecast"},{"$f":"HLOOKUP(G$188,$D$188:$E$196,$I210)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,0,{"$f":"HLOOKUP(F$209,$D$209:$E$217,$I212)","v":0},0,null,4,"Wexpro (Mike Neese)"]
[null,"490  Incidental Plant Prod Sales",null,null,1271523,1271523,1271523,null,5,"Wexpro (Mike Neese)"]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1085170,1085170,1085170,null,6,"Wexpro (Mike Neese)"]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,0,0,0,null,7,"Wexpro (Mike Neese)"]
[null,"4952 Oil Revenue Received from Wexpro",null,null,0,0,0,null,8,"Wexpro (Mike Neese)"]
[null,"758001 Gas Well Royalities - Other",null,null,-162776,-162776,-162776,null,9,"Wexpro (Mike Neese)"]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D212:D217)","v":0},{"$f":"SUM(E212:E218)","v":2193917},{"$f":"SUM(F212:F217)","v":2193917},{"$f":"SUM(G212:G217)","v":2193917}]
[]
[null,null,null,null,"Proceeds","Dths","Price"]
[null,"Sales of Wexpro Gas",null,null,0,0,0,null,null,"Will S.  Updated sales vs. shut ins"]
[]
["SUMMARY INPUTS FROM REVRUN, RATE BASE, EXPENSES, ETC."]
[]
[null,"Supplier Non-Gas Costs Recovered at Current Rates  3/",null,null,{"$f":"'RevRun Fcst'!T$199","v":94707732.709999993},null,null,"1.6.2",null,"Dave's Revrun"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0},null,null,null,null,"Dave's Revrun"]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E227-E228","v":94707732.709999993}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":2641336},0.17860000000000001,null,null,null,"Revrun (D210); SNG from last case in which rates changed (see Exh. 1.6, p. 2, line 6c col. C)"]
[]
[null,null,null,null,{"$f":"'Rate Base'!$U$8","v":"2014-08-31"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T295","v":-11686091},{"$f":"'Rate Base'!T216","v":56135251.619999997},{"$f":"+E234/D234","v":-4.8035952843427285},null,"1.4.2"]
[]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.73142,2.01783]
[null,null,null,"Summer Blk 2",0.73141999999999996,1.0839399999999999]
[null,null,null,"Winter Blk 1",2.3542200000000002,2.5987]
[null,null,null,"Winter Blk 2",1.35422,1.6648099999999999,null,null,null,"Base DNG Rate from latest general rate case Docket 13-057-05"]
[null,null,null,null,null,null,null,null,null,"Current Rates Effective 03-1-14"]
[null,null,null,"Energy Assistance",1.4189999999999999E-2,"Current Rate 7/1/2014 GS Rate"]
[null,null,null,null,1.174E-2,"Current Rate 7/1/2014 FS Rate"]
[null,null,null,null,6.5700000000000003E-3,"Current Rate 7/1/2014 IS Rate"]
[null,null,null,null,0.26790000000000003,"Current Rate 7/1/2014 NGV Rate"]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,-1886289.5139732135,"2011-07-31",null,null,null,"Accounting "]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,42000000,"2011-03-31",null,null,null,"Accounting "]
[]
[null,"GS Block Usage in Dth",null,"Winter Blk 1",52526064,null,null,null,null,"Block out from Dave's REVRUN"]
[null,null,null,"Winter Blk 2",14984828,null,null,null,null,"(used Gary's \"Rate Design Model - Bill Factor Input.xls\" &"]
[null,null,null,"Summer Blk 1",23076373,null,null,null,null,"Dave's \"PT0802.bk\" files) Updated March 31, 2010"]
[null,null,null,"Summer Blk 2",4705902]
[]
["WY CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET and DSM Amortizations)",null,"Blk 1",1.73142,2.01783]
[null,null,null,"Blk 2",0.73141999999999996,1.0839399999999999]
[]
[null,null,null,null,null,null,null,null,null,"Base DNG Rate from latest general rate case Docket 30010-94-GR-08"]
[null,null,null,null,null,null,null,null,null,"Current Rates Effective 10/1/13"]
[]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,57097.087500000162,"2011-07-31",null,null,null,"Accounting "]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,274858.68,"2011-07-31",null,null,null,"Accounting "]
[]
[null,"GS Block Usage in Dth",null,"Blk 1",2593433,null,null,null,null,"Block out from Dave's REVRUN"]
[null,null,null,"Blk 2",705379,null,null,null,null,"(used Gary's \"Rate Design Model - Bill Factor Input.xls\" &"]
[null,null,null,null,null,null,null,null,null,"Dave's \"PT0802.bk\" files) Updated March 31, 2011"]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test Year",null,{"$f":"'Control Panel'!F40","v":"Nov-14"},{"$f":"'Control Panel'!F41","v":"Oct-15"},null,null,null,null,"entered as text, beginning and end month"]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3","Wexpro Stip."]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.10879999999999999,"Effective October 2012",null,null,"1.3p2","Changes with General Rate Case"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",0.1079,"2014-03-01",null,null,null,"Changes with General Rate Case"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.9399999999999999E-3,null,null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"QEP Gathering Lost & Unaccounted For",null,null,3.7989000000000002E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QPC Lost & Unaccounted For %",null,null,1.9699999999999999E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"TOTAL",null,null,{"$f":"SUM(E285:E286)","v":5.7689000000000004E-2}]
[]
[null,"Capacity Release Credits",null,null,236120.81,null,null,null,"1.3p1","From Rory McDonald"]
[null,"Capacity Release Credit Sharing % in Utah",null,null,0.9,null,null,null,null,"Docket 97-057-03 Stipulation"]
[null,"Capacity Release Credits for Utah",null,null,{"$f":"E289*E290","v":212508.72899999999},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2.5000000000000001E-3,"effective 1/1/2014",null,"Ut Jan",null,"Liz Eiden"]
[]
[null,"30010-135-GR-14"]
[null," (THIS WILL CHANGE ONLY WITH NEW GENERAL IN WYOMING)",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,41563,148949,null,null,"1.6p3",null,"30010-113-GR-11 Revrun tab in model"]
[null,"Wyoming Transportation",null,92475,446678,null,null,"1.6p3",null,"30010-113-GR-11 Revrun tab in model"]
[null,"Total",null,{"$f":"D298+D299","v":134038},{"$f":"SUM(E298:E299)","v":595627},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,87767.360000000001,461333,"Actual - 12 Months Ending August 2014",null,null,null,"Financial Report page 19"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,34471.81,164752,"Actual - 12 Months Ending August 2014",null,null,null,"minus commodity revenues from  Wyoming 191 Account"]
[]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,27703,null,null,null,null,null,"Revrun avg customer column"]
[null,"FS",null,27]
[null,"NGV",null,1]
[null,"IS",null,5]

{"sheet":"Calculations","index":5,"n_rows":246,"n_cols":18,"rows_kept":246,"cut":false,"hidden":false,"merged":[[4,0,4,1],[5,0,5,1],[2,3,2,15]]}
["GAS BALANCE FOR 12 MONTHS ENDING: _________________"]
[]
[null,null,null,"SALES VOLUMES IN DECATHERMS (12 Months of Forecast)"]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["RATE CLASS",null,null,{"$f":"'Monthly Inputs'!G3","v":"Nov14"},{"$f":"'Monthly Inputs'!H3","v":"Dec14"},{"$f":"'Monthly Inputs'!I3","v":"Jan15"},{"$f":"'Monthly Inputs'!J3","v":"Feb15"},{"$f":"'Monthly Inputs'!K3","v":"Mar15"},{"$f":"'Monthly Inputs'!L3","v":"Apr15"},{"$f":"'Monthly Inputs'!M3","v":"May15"},{"$f":"'Monthly Inputs'!N3","v":"Jun15"},{"$f":"'Monthly Inputs'!O3","v":"Jul15"},{"$f":"'Monthly Inputs'!P3","v":"Aug15"},{"$f":"'Monthly Inputs'!Q3","v":"Sep15"},{"$f":"'Monthly Inputs'!R3","v":"Oct15"},"Total"]
["UTAH",null,null,{"$f":"MONTH(D5)","v":11},{"$f":"MONTH(E5)","v":12},1,2,3,4,5,6,7,8,9,10]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":10871472},{"$f":"'RevRun Fcst'!I21","v":16313434},{"$f":"'RevRun Fcst'!J21","v":18881793},{"$f":"'RevRun Fcst'!K21","v":15270204},{"$f":"'RevRun Fcst'!L21","v":10868335},{"$f":"'RevRun Fcst'!M21","v":7920517},{"$f":"'RevRun Fcst'!N21","v":4084475},{"$f":"'RevRun Fcst'!O21","v":2712683},{"$f":"'RevRun Fcst'!P21","v":2165355},{"$f":"'RevRun Fcst'!Q21","v":2124144},{"$f":"'RevRun Fcst'!R21","v":3185955},{"$f":"'RevRun Fcst'!S21","v":6015433},{"$f":"SUM(D7:O7)","v":100413800}]
[null,"GSC",null,{"$f":"'RevRun Fcst'!H30","v":0},{"$f":"'RevRun Fcst'!I30","v":0},{"$f":"'RevRun Fcst'!J30","v":0},{"$f":"'RevRun Fcst'!K30","v":0},{"$f":"'RevRun Fcst'!L30","v":0},{"$f":"'RevRun Fcst'!M30","v":0},{"$f":"'RevRun Fcst'!N30","v":0},{"$f":"'RevRun Fcst'!O30","v":0},{"$f":"'RevRun Fcst'!P30","v":0},{"$f":"'RevRun Fcst'!Q30","v":0},{"$f":"'RevRun Fcst'!R30","v":0},{"$f":"'RevRun Fcst'!S30","v":0},0]
[null,"GSS",null,{"$f":"'RevRun Fcst'!H39","v":0},{"$f":"'RevRun Fcst'!I39","v":0},{"$f":"'RevRun Fcst'!J39","v":0},{"$f":"'RevRun Fcst'!K39","v":0},{"$f":"'RevRun Fcst'!L39","v":0},{"$f":"'RevRun Fcst'!M39","v":0},{"$f":"'RevRun Fcst'!N39","v":0},{"$f":"'RevRun Fcst'!O39","v":0},{"$f":"'RevRun Fcst'!P39","v":0},{"$f":"'RevRun Fcst'!Q39","v":0},{"$f":"'RevRun Fcst'!R39","v":0},{"$f":"'RevRun Fcst'!S39","v":0},0]
[null,"F-1",null,{"$f":"'RevRun Fcst'!H48","v":496826},{"$f":"'RevRun Fcst'!I48","v":537946},{"$f":"'RevRun Fcst'!J48","v":543690},{"$f":"'RevRun Fcst'!K48","v":495942},{"$f":"'RevRun Fcst'!L48","v":414123},{"$f":"'RevRun Fcst'!M48","v":378815},{"$f":"'RevRun Fcst'!N48","v":355832},{"$f":"'RevRun Fcst'!O48","v":346138},{"$f":"'RevRun Fcst'!P48","v":297931},{"$f":"'RevRun Fcst'!Q48","v":295420},{"$f":"'RevRun Fcst'!R48","v":337785},{"$f":"'RevRun Fcst'!S48","v":374570},4875018]
[null,"F-4",null,{"$f":"'RevRun Fcst'!H75","v":0},{"$f":"'RevRun Fcst'!I75","v":0},{"$f":"'RevRun Fcst'!J75","v":0},{"$f":"'RevRun Fcst'!K75","v":0},{"$f":"'RevRun Fcst'!L75","v":0},{"$f":"'RevRun Fcst'!M75","v":0},{"$f":"'RevRun Fcst'!N75","v":0},{"$f":"'RevRun Fcst'!O75","v":0},{"$f":"'RevRun Fcst'!P75","v":0},{"$f":"'RevRun Fcst'!Q75","v":0},{"$f":"'RevRun Fcst'!R75","v":0},{"$f":"'RevRun Fcst'!S75","v":0},0]
[null,"NGV",null,{"$f":"'RevRun Fcst'!H66","v":56263},{"$f":"'RevRun Fcst'!I66","v":52265},{"$f":"'RevRun Fcst'!J66","v":50352},{"$f":"'RevRun Fcst'!K66","v":50249},{"$f":"'RevRun Fcst'!L66","v":57834},{"$f":"'RevRun Fcst'!M66","v":49713},{"$f":"'RevRun Fcst'!N66","v":70158},{"$f":"'RevRun Fcst'!O66","v":56410},{"$f":"'RevRun Fcst'!P66","v":59086},{"$f":"'RevRun Fcst'!Q66","v":66544},{"$f":"'RevRun Fcst'!R66","v":56704},{"$f":"'RevRun Fcst'!S66","v":60089},685667]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":11424561},16903645,{"$f":"SUM(F7:F12)","v":19475835},15816395,11340292,8349045,4510465,3115231,2522372,2486108,3580444,6450092,{"$f":"SUM(P7:P12)","v":105974485}]
[]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":260770},{"$f":"'RevRun Fcst'!I102","v":234163},{"$f":"'RevRun Fcst'!J102","v":253528},{"$f":"'RevRun Fcst'!K102","v":244532},{"$f":"'RevRun Fcst'!L102","v":211298},{"$f":"'RevRun Fcst'!M102","v":192971},{"$f":"'RevRun Fcst'!N102","v":188961},{"$f":"'RevRun Fcst'!O102","v":202960},{"$f":"'RevRun Fcst'!P102","v":200475},{"$f":"'RevRun Fcst'!Q102","v":224055},{"$f":"'RevRun Fcst'!R102","v":198725},{"$f":"'RevRun Fcst'!S102","v":228898},{"$f":"SUM(D15:O15)","v":2641336}]
[null,"IS-4",null,{"$f":"'RevRun Fcst'!H93","v":0},{"$f":"'RevRun Fcst'!I93","v":0},{"$f":"'RevRun Fcst'!J93","v":0},{"$f":"'RevRun Fcst'!K93","v":0},{"$f":"'RevRun Fcst'!L93","v":0},{"$f":"'RevRun Fcst'!M93","v":0},{"$f":"'RevRun Fcst'!N93","v":0},{"$f":"'RevRun Fcst'!O93","v":0},{"$f":"'RevRun Fcst'!P93","v":0},{"$f":"'RevRun Fcst'!Q93","v":0},{"$f":"'RevRun Fcst'!R93","v":0},{"$f":"'RevRun Fcst'!S93","v":0},{"$f":"SUM(D16:O16)","v":0}]
["Total Interruptible Sales",null,null,{"$f":"SUM(D15:D16)","v":260770},234163,253528,244532,211298,192971,188961,202960,200475,224055,198725,228898,2641336]
[]
[]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":11685331},{"$f":"+E13+E17","v":17137808},{"$f":"+F13+F17","v":19729363},16060927,11551590,8542016,4699426,3318191,2722847,2710163,3779169,6678990,{"$f":"+P13+P17","v":108615821}]
[]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":7330268},{"$f":"'RevRun Fcst'!I204","v":8470892},{"$f":"'RevRun Fcst'!J204","v":8181978},{"$f":"'RevRun Fcst'!K204","v":7838597},{"$f":"'RevRun Fcst'!L204","v":7250929},{"$f":"'RevRun Fcst'!M204","v":6625252},{"$f":"'RevRun Fcst'!N204","v":6549907},{"$f":"'RevRun Fcst'!O204","v":7166421},{"$f":"'RevRun Fcst'!P204","v":7351965},{"$f":"'RevRun Fcst'!Q204","v":7352843},{"$f":"'RevRun Fcst'!R204","v":6858792},{"$f":"'RevRun Fcst'!S204","v":7623164},{"$f":"SUM(D22:O22)","v":88601008}]
[]
[]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":19015599},25608700,27911341,23899524,18802519,15167268,11249333,10484612,10074812,10063006,10637961,14302154,197216829]
[]
["WYOMING"]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":377608},{"$f":"'RevRun Fcst'!I244","v":541298},{"$f":"'RevRun Fcst'!J244","v":591828},{"$f":"'RevRun Fcst'!K244","v":549450},{"$f":"'RevRun Fcst'!L244","v":437115},{"$f":"'RevRun Fcst'!M244","v":313490},{"$f":"'RevRun Fcst'!N244","v":203260},{"$f":"'RevRun Fcst'!O244","v":104709},{"$f":"'RevRun Fcst'!P244","v":71757},{"$f":"'RevRun Fcst'!Q244","v":62710},{"$f":"'RevRun Fcst'!R244","v":127121},{"$f":"'RevRun Fcst'!S244","v":221194},{"$f":"SUM(D28:O28)","v":3601540}]
["   GS-W",null,null,{"$f":"'RevRun Fcst'!H271","v":0},{"$f":"'RevRun Fcst'!I271","v":0},{"$f":"'RevRun Fcst'!J271","v":0},{"$f":"'RevRun Fcst'!K271","v":0},{"$f":"'RevRun Fcst'!L271","v":0},{"$f":"'RevRun Fcst'!M271","v":0},{"$f":"'RevRun Fcst'!N271","v":0},{"$f":"'RevRun Fcst'!O271","v":0},{"$f":"'RevRun Fcst'!P271","v":0},{"$f":"'RevRun Fcst'!Q271","v":0},{"$f":"'RevRun Fcst'!R271","v":0},{"$f":"'RevRun Fcst'!S271","v":0},{"$f":"SUM(D29:O29)","v":0}]
["   F-1",null,null,{"$f":"'RevRun Fcst'!H253","v":19573},{"$f":"'RevRun Fcst'!I253","v":23562},{"$f":"'RevRun Fcst'!J253","v":25468},{"$f":"'RevRun Fcst'!K253","v":25854},{"$f":"'RevRun Fcst'!L253","v":22772},{"$f":"'RevRun Fcst'!M253","v":20029},{"$f":"'RevRun Fcst'!N253","v":17121},{"$f":"'RevRun Fcst'!O253","v":14444},{"$f":"'RevRun Fcst'!P253","v":10882},{"$f":"'RevRun Fcst'!Q253","v":9463},{"$f":"'RevRun Fcst'!R253","v":12311},{"$f":"'RevRun Fcst'!S253","v":14772},{"$f":"SUM(D30:O30)","v":216251}]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":1924},{"$f":"'RevRun Fcst'!I262","v":1695},{"$f":"'RevRun Fcst'!J262","v":1015},{"$f":"'RevRun Fcst'!K262","v":1255},{"$f":"'RevRun Fcst'!L262","v":1293},{"$f":"'RevRun Fcst'!M262","v":1313},{"$f":"'RevRun Fcst'!N262","v":1861},{"$f":"'RevRun Fcst'!O262","v":1427},{"$f":"'RevRun Fcst'!P262","v":1794},{"$f":"'RevRun Fcst'!Q262","v":2156},{"$f":"'RevRun Fcst'!R262","v":1766},{"$f":"'RevRun Fcst'!S262","v":2102},{"$f":"SUM(D31:O31)","v":19601}]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":399105},566555,618311,576559,461180,334832,222242,120580,84433,74329,141198,238068,3837392]
[]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":15145},{"$f":"'RevRun Fcst'!I280","v":21253},{"$f":"'RevRun Fcst'!J280","v":21741},{"$f":"'RevRun Fcst'!K280","v":19141},{"$f":"'RevRun Fcst'!L280","v":18266},{"$f":"'RevRun Fcst'!M280","v":12871},{"$f":"'RevRun Fcst'!N280","v":14710},{"$f":"'RevRun Fcst'!O280","v":8605},{"$f":"'RevRun Fcst'!P280","v":7971},{"$f":"'RevRun Fcst'!Q280","v":7880},{"$f":"'RevRun Fcst'!R280","v":9166},{"$f":"'RevRun Fcst'!S280","v":14042},{"$f":"SUM(D34:O34)","v":170791}]
["   I-4",null,null,{"$f":"'RevRun Fcst'!H289","v":0},{"$f":"'RevRun Fcst'!I289","v":0},{"$f":"'RevRun Fcst'!J289","v":0},{"$f":"'RevRun Fcst'!K289","v":0},{"$f":"'RevRun Fcst'!L289","v":0},{"$f":"'RevRun Fcst'!M289","v":0},{"$f":"'RevRun Fcst'!N289","v":0},{"$f":"'RevRun Fcst'!O289","v":0},{"$f":"'RevRun Fcst'!P289","v":0},{"$f":"'RevRun Fcst'!Q289","v":0},{"$f":"'RevRun Fcst'!R289","v":0},{"$f":"'RevRun Fcst'!S289","v":0},{"$f":"SUM(D35:O35)","v":0}]
["Total Interruptible Sales",null,null,{"$f":"SUM(D34:D35)","v":15145},21253,21741,19141,18266,12871,14710,8605,7971,7880,9166,14042,170791]
[]
[]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":414250},587808,640052,595700,479446,347703,236952,129185,92404,82209,150364,252110,4008183]
[]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":26399},{"$f":"'RevRun Fcst'!I328","v":72140},{"$f":"'RevRun Fcst'!J328","v":72451},{"$f":"'RevRun Fcst'!K328","v":69065},{"$f":"'RevRun Fcst'!L328","v":42795},{"$f":"'RevRun Fcst'!M328","v":51997},{"$f":"'RevRun Fcst'!N328","v":78572},{"$f":"'RevRun Fcst'!O328","v":24113},{"$f":"'RevRun Fcst'!P328","v":31649},{"$f":"'RevRun Fcst'!Q328","v":21226},{"$f":"'RevRun Fcst'!R328","v":42391},{"$f":"'RevRun Fcst'!S328","v":37336},{"$f":"SUM(D41:O41)","v":570134}]
[]
[]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":440649},659948,712503,664765,522241,399700,315524,153298,124053,103435,192755,289446,4578317]
[]
[]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":19456248},26268648,28623844,24564289,19324760,15566968,11564857,10637910,10198865,10166441,10830716,{"$f":"+O25+O44","v":14591600},201795146]
[]
["Usage by Season"]
[null,null,"Month",{"$f":"MONTH(D5)","v":11},12,1,2,3,4,5,6,7,8,9,10]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":0},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":0},0,0,0,1,1,1,1,1,1,1,"Total"]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":10871472},{"$f":"IF(E51=0,E7+E8,0)","v":16313434},18881793,15270204,10868335,0,0,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":72205238},{"$f":"SUM(G52:I52)","v":26138539}]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},0,0,0,0,7920517,4084475,2712683,2165355,2124144,3185955,6015433,{"$f":"SUM(D53:O53)","v":28208562},{"$f":"P52+P53-Q52","v":74275261}]
["GSS"]
[null,"Winter",null,{"$f":"IF(D51=0,D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D55:O55)","v":0}]
[null,"Summer",null,{"$f":"IF(D51=1,D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D56:O56)","v":0}]
["F-S"]
[null,"Winter",null,{"$f":"IF(D51=0,D10,0)","v":496826},537946,543690,495942,414123,0,0,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":2488527},{"$f":"SUM(G58:I58)","v":910065}]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},0,0,0,0,378815,355832,346138,297931,295420,337785,374570,{"$f":"SUM(D59:O59)","v":2386491},{"$f":"P58+P59-Q58","v":3964953}]
[]
[]
[null,"Rates: R050201.R1","WYOMING NON-CORE DNG REVENUES FROM DEMAND FORECAST AND CURRENTLY EFFECTIVE I-SALES GAS COST RATES"]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
[null,null,null,{"$f":"'Monthly Inputs'!G3","v":"Nov14"},{"$f":"'Monthly Inputs'!H3","v":"Dec14"},{"$f":"'Monthly Inputs'!I3","v":"Jan15"},{"$f":"'Monthly Inputs'!J3","v":"Feb15"},{"$f":"'Monthly Inputs'!K3","v":"Mar15"},{"$f":"'Monthly Inputs'!L3","v":"Apr15"},{"$f":"'Monthly Inputs'!M3","v":"May15"},{"$f":"'Monthly Inputs'!N3","v":"Jun15"},{"$f":"'Monthly Inputs'!O3","v":"Jul15"},{"$f":"'Monthly Inputs'!P3","v":"Aug15"},{"$f":"'Monthly Inputs'!Q3","v":"Sep15"},{"$f":"'Monthly Inputs'!R3","v":"Oct15"},"Total"]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":3206.03},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":4049.54},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":4116.93},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":3757.87},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":3637.03},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":2891.99},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":3145.95},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":2302.8599999999997},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":2215.3000000000002},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":2202.73},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":2380.3199999999997},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":3053.7},{"$f":"SUM(D65:O65)","v":36960.25}]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":4354},11899,11950,11391,7058,8576,12959,3977,5220,3501,6992,{"$f":"P66-SUM(D66:N66)","v":6159.1699999999983},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":94036.17}]
[]
[{"$f":"\"I-2 Gas Cost (Rate Effective \"&'Other Inputs'!E66&\")\"","v":"I-2 Gas Cost (Rate Effective 11/1/2005)"},null,null,{"$f":"'Other Inputs'!E69","v":0},{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"I-4 Gas Cost (Rate Effective \"&'Other Inputs'!F66&\")\"","v":"I-4 Gas Cost (Rate Effective 7/31/2009)"},null,null,{"$f":"'Other Inputs'!F69","v":3.7863500000000001},{"$f":"+D69","v":3.7863500000000001},3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001]
[]
[]
[null,null,null,"ALLOCATION BASES"]
[null,null,null,"DEMAND",null,null,"OTHER COST"]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1263667.4285398708},{"$f":"D74/D76","v":0.96990241513988673},null,"Utah Sales",{"$f":"+P20","v":108615821},{"$f":"H74/H76","v":0.96441093499037733}]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E130","v":39213.571460129126},{"$f":"1-E74","v":3.0097584860113269E-2},null,"Wyoming Sales",{"$f":"+P39","v":4008183},{"$f":"1-I74","v":3.5589065009622667E-2}]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E131","v":1302881},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":112624004},{"$f":"ROUND(H76/H$76,4)","v":1}]
[]
[]
[null,null,null,"Financial Report Information (Latest 12 Months of Actual Expenses and 13 Months of Rate Base)"]
[null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual"]
["Accounts",null,null,{"$f":"Expenses!J9","v":"2013-12-01"},{"$f":"Expenses!K9","v":"2014-01-01"},{"$f":"Expenses!L9","v":"2014-02-01"},{"$f":"Expenses!M9","v":"2014-03-01"},{"$f":"Expenses!N9","v":"2014-04-01"},{"$f":"Expenses!O9","v":"2014-05-01"},{"$f":"Expenses!P9","v":"2014-06-01"},{"$f":"Expenses!Q9","v":"2014-07-01"},{"$f":"Expenses!R9","v":"2014-08-01"},{"$f":"Expenses!G9","v":"2013-09-01"},{"$f":"Expenses!H9","v":"2013-10-01"},{"$f":"Expenses!I9","v":"2013-11-01"},{"$f":"+'Monthly Inputs'!S3","v":"Sep15"}]
["EXPENSES"]
[null,"Gas Use In Dth (Acct 810 & 812)",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D83:O83)","v":0}]
[]
[null,"Other Revenue (Yearly)"]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!J445","v":342993.8},{"$f":"Expenses!K445","v":285805.45},{"$f":"Expenses!L445","v":390027.42},{"$f":"Expenses!M445","v":355732.67},{"$f":"Expenses!N445","v":482844.32},{"$f":"Expenses!O445","v":386906.98},{"$f":"Expenses!P445","v":297005.47000000003},{"$f":"Expenses!Q445","v":360254.28},{"$f":"Expenses!R445","v":422737.5},{"$f":"Expenses!G445","v":-970738.18},{"$f":"Expenses!H445","v":324291.84000000003},{"$f":"Expenses!I445","v":362637.2},{"$f":"SUM(D86:O86)","v":3040498.7499999995}]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!J446","v":480344.33},{"$f":"Expenses!K446","v":531955.12},{"$f":"Expenses!L446","v":512794.7},{"$f":"Expenses!M446","v":462317.5},{"$f":"Expenses!N446","v":570422.87},{"$f":"Expenses!O446","v":66701.740000000005},{"$f":"Expenses!P446","v":646109.25},{"$f":"Expenses!Q446","v":545078.25},{"$f":"Expenses!R446","v":892809.25},{"$f":"Expenses!G446","v":462491.88},{"$f":"Expenses!H446","v":434707.72000000003},{"$f":"Expenses!I446","v":377417.25},{"$f":"SUM(D87:O87)","v":5983149.8599999994}]
[null,"Gas Processed by Others (account 491)",null,{"$f":"Expenses!J461","v":0},{"$f":"Expenses!K461","v":0},{"$f":"Expenses!L461","v":0},{"$f":"Expenses!M461","v":0},{"$f":"Expenses!N461","v":0},{"$f":"Expenses!O461","v":0},{"$f":"Expenses!P461","v":0},{"$f":"Expenses!Q461","v":0},{"$f":"Expenses!R461","v":0},{"$f":"Expenses!G461","v":0},{"$f":"Expenses!H461","v":0},{"$f":"Expenses!I461","v":0},{"$f":"SUM(D88:O88)","v":0}]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!J447","v":113138.41},{"$f":"Expenses!K447","v":146049.28},{"$f":"Expenses!L447","v":248347.57},{"$f":"Expenses!M447","v":94501.64},{"$f":"Expenses!N447","v":205916.78},{"$f":"Expenses!O447","v":290565.3},{"$f":"Expenses!P447","v":215010.66},{"$f":"Expenses!Q447","v":339266.74},{"$f":"Expenses!R447","v":275951.21000000002},{"$f":"Expenses!G447","v":109110.73},{"$f":"Expenses!H447","v":78843.62},{"$f":"Expenses!I447","v":48797.86},{"$f":"SUM(D89:O89)","v":2165499.7999999998}]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!J450","v":-17353.490000000002},{"$f":"-Expenses!K450","v":-20538.29},{"$f":"-Expenses!L450","v":-18198.899999999998},{"$f":"-Expenses!M450","v":-13823.09},{"$f":"-Expenses!N450","v":-33676.42},{"$f":"-Expenses!O450","v":-46868.47},{"$f":"-Expenses!P450","v":-35513.94},{"$f":"-Expenses!Q450","v":-55547.94},{"$f":"-Expenses!R450","v":-42487.020000000004},{"$f":"-Expenses!G450","v":-16274.630000000001},{"$f":"-Expenses!H450","v":-10695.31},{"$f":"-Expenses!I450","v":-7621.2099999999991},{"$f":"SUM(D90:O90)","v":-318598.71000000002}]
[]
[]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!J448","v":1492067.2},{"$f":"Expenses!K448","v":1408789.02},{"$f":"Expenses!L448","v":1378706.02},{"$f":"Expenses!M448","v":1611841.58},{"$f":"Expenses!N448","v":1694361.1099999999},{"$f":"Expenses!O448","v":1724812.65},{"$f":"Expenses!P448","v":1524511.55},{"$f":"Expenses!Q448","v":1624327.8399999999},{"$f":"Expenses!R448","v":1664443.26},{"$f":"Expenses!G448","v":1647864.3900000001},{"$f":"Expenses!H448","v":1653109.4100000001},{"$f":"Expenses!I448","v":2081244.23},{"$f":"SUM(D93:O93)","v":19506078.260000002}]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!J449","v":0},{"$f":"Expenses!K449","v":33771},{"$f":"Expenses!L449","v":0},{"$f":"Expenses!M449","v":0},{"$f":"Expenses!N449","v":0},{"$f":"Expenses!O449","v":0},{"$f":"Expenses!P449","v":0},{"$f":"Expenses!Q449","v":0},{"$f":"Expenses!R449","v":0},{"$f":"Expenses!G449","v":0},{"$f":"Expenses!H449","v":0},{"$f":"Expenses!I449","v":0},{"$f":"SUM(D94:O94)","v":33771}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6"]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month"]
["Accounts",null,{"$f":"'Rate Base'!H8","v":"2013-08-21"},{"$f":"'Rate Base'!I8","v":"2013-09-20"},{"$f":"'Rate Base'!J8","v":"2013-10-20"},{"$f":"'Rate Base'!K8","v":"2013-11-19"},{"$f":"'Rate Base'!L8","v":"2013-12-19"},{"$f":"'Rate Base'!M8","v":"2014-01-18"},{"$f":"'Rate Base'!N8","v":"2014-02-17"},{"$f":"'Rate Base'!O8","v":"2014-03-19"},{"$f":"'Rate Base'!P8","v":"2014-04-18"},{"$f":"'Rate Base'!Q8","v":"2014-05-18"},{"$f":"'Rate Base'!R8","v":"2014-06-17"},{"$f":"'Rate Base'!S8","v":"2014-07-17"},{"$f":"'Rate Base'!T8","v":"2014-08-16"},"Average"]
["RATE BASE - PRODUCTION"]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H216","v":46052383.979999997},{"$f":"'Rate Base'!I216","v":56496783.479999997},{"$f":"'Rate Base'!J216","v":64325936.469999999},{"$f":"'Rate Base'!K216","v":58898100.359999999},{"$f":"'Rate Base'!L216","v":39172683.369999997},{"$f":"'Rate Base'!M216","v":29848683.370000001},{"$f":"'Rate Base'!N216","v":18583033.52},{"$f":"'Rate Base'!O216","v":6166884.8899999997},{"$f":"'Rate Base'!P216","v":4699533.51},{"$f":"'Rate Base'!Q216","v":13360087},{"$f":"'Rate Base'!R216","v":27776654.199999999},{"$f":"'Rate Base'!S216","v":42002346.57},{"$f":"'Rate Base'!T216","v":56135251.619999997},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":34368712.045000002}]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H158","v":81179889.439999983},{"$f":"'Rate Base'!I158","v":81179889.439999983},{"$f":"'Rate Base'!J158","v":81179889.439999983},{"$f":"'Rate Base'!K158","v":81179889.439999983},{"$f":"'Rate Base'!L158","v":81179889.439999983},{"$f":"'Rate Base'!M158","v":81179889.439999983},{"$f":"'Rate Base'!N158","v":81179889.439999983},{"$f":"'Rate Base'!O158","v":81179889.439999983},{"$f":"'Rate Base'!P158","v":81179889.439999983},{"$f":"'Rate Base'!Q158","v":81179889.439999983},{"$f":"'Rate Base'!R158","v":79968136.829999998},{"$f":"'Rate Base'!S158","v":79968136.829999998},{"$f":"'Rate Base'!T158","v":79968136.829999998},80927440.979583323]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H176","v":-67730549.629999995},{"$f":"'Rate Base'!I176","v":-67777089.280000001},{"$f":"'Rate Base'!J176","v":-67811857.430000007},{"$f":"'Rate Base'!K176","v":-67843367.930000007},{"$f":"'Rate Base'!L176","v":-67886609.879999995},{"$f":"'Rate Base'!M176","v":-67961140.790000007},{"$f":"'Rate Base'!N176","v":-68050568.859999999},{"$f":"'Rate Base'!O176","v":-68129649.469999999},{"$f":"'Rate Base'!P176","v":-68224081.549999997},{"$f":"'Rate Base'!Q176","v":-68304512.950000003},{"$f":"'Rate Base'!R176","v":-67171390.310000002},{"$f":"'Rate Base'!S176","v":-67270278.510000005},{"$f":"'Rate Base'!T176","v":-67313568.069999993},-67829383.81750001]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H183","v":-6071047.4100000001},{"$f":"'Rate Base'!I183","v":-6071574.2999999998},{"$f":"'Rate Base'!J183","v":-6072342.4800000004},{"$f":"'Rate Base'!K183","v":-6073025},{"$f":"'Rate Base'!L183","v":-6074498.0099999998},{"$f":"'Rate Base'!M183","v":-6076311.6500000004},{"$f":"'Rate Base'!N183","v":-6078507.3600000003},{"$f":"'Rate Base'!O183","v":-6080432.1900000004},{"$f":"'Rate Base'!P183","v":-6082750.9800000004},{"$f":"'Rate Base'!Q183","v":-6084703.2599999998},{"$f":"'Rate Base'!R183","v":-6086682.2300000004},{"$f":"'Rate Base'!S183","v":-6089142.2400000002},{"$f":"'Rate Base'!T183","v":-6090167.4500000002},-6079214.7608333332]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H251","v":-22906.79},{"$f":"'Rate Base'!I251","v":-21078.5},{"$f":"'Rate Base'!J251","v":-19250.21},{"$f":"'Rate Base'!K251","v":-17421.920000000002},{"$f":"'Rate Base'!L251","v":-15593.630000000001},{"$f":"'Rate Base'!M251","v":-14689.99},{"$f":"'Rate Base'!N251","v":-13786.35},{"$f":"'Rate Base'!O251","v":-12882.710000000001},{"$f":"'Rate Base'!P251","v":-11979.07},{"$f":"'Rate Base'!Q251","v":-11075.43},{"$f":"'Rate Base'!R251","v":-10171.790000000001},{"$f":"'Rate Base'!S251","v":-9268.15},{"$f":"'Rate Base'!T251","v":-8364.51},-14402.783333333335]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H258","v":-1847428.76},{"$f":"'Rate Base'!I258","v":-1819346.2000000002},{"$f":"'Rate Base'!J258","v":-1721431.9100000001},{"$f":"'Rate Base'!K258","v":-2077877.9},{"$f":"'Rate Base'!L258","v":-1969223.29},{"$f":"'Rate Base'!M258","v":-1964136.38},{"$f":"'Rate Base'!N258","v":-1959322.05},{"$f":"'Rate Base'!O258","v":-1954845.67},{"$f":"'Rate Base'!P258","v":-1950222.48},{"$f":"'Rate Base'!Q258","v":-1946320.13},{"$f":"'Rate Base'!R258","v":-1942949.9},{"$f":"'Rate Base'!S258","v":-1939270.9300000002},{"$f":"'Rate Base'!T258","v":-1916040.1800000002},-1927223.4424999999]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!H265","v":-761345.31},{"$f":"'Rate Base'!I265","v":-761345.31},{"$f":"'Rate Base'!J265","v":-761345.31},{"$f":"'Rate Base'!K265","v":-743900.31},{"$f":"'Rate Base'!L265","v":-743900.31},{"$f":"'Rate Base'!M265","v":-743900.31},{"$f":"'Rate Base'!N265","v":-743900.31},{"$f":"'Rate Base'!O265","v":-743900.31},{"$f":"'Rate Base'!P265","v":-743900.31},{"$f":"'Rate Base'!Q265","v":-743900.31},{"$f":"'Rate Base'!R265","v":-743900.31},{"$f":"'Rate Base'!S265","v":-743900.31},{"$f":"'Rate Base'!T265","v":-743900.31},-747534.68500000017]
[]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total"]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":813104.67999999993},null,"Thirteen month average",null,{"$f":"P100","v":80927440.979583323},{"$f":"P101","v":-67829383.81750001},{"$f":"P102","v":-6079214.7608333332},{"$f":"P103","v":-14402.783333333335},{"$f":"P104","v":-1927223.4424999999},{"$f":"P105","v":-747534.68500000017},{"$f":"SUM(H108:M108)","v":4329681.490416646}]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":19120.04},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E278*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$278","v":-5098428.7817137493},{"$f":"I108*'Other Inputs'!$E$278","v":4273251.1805025004},{"$f":"J108*'Other Inputs'!$E$278","v":382990.52993249998},null,null,null,{"$f":"SUM(H109:M109)","v":-442187.07127874892}]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":419460.6478249791},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":3887494.419137897}]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":1251685.3678249791},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E281&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.1079)"},{"$f":"M110*'Other Inputs'!E281","v":419460.6478249791}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E280&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1088)"},{"$f":"M110*'Other Inputs'!E280","v":422959.39280220319}]
[]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,{"$f":"'Monthly Inputs'!G3","v":"Nov14"},{"$f":"'Monthly Inputs'!H3","v":"Dec14"},{"$f":"'Monthly Inputs'!I3","v":"Jan15"},{"$f":"'Monthly Inputs'!J3","v":"Feb15"},{"$f":"'Monthly Inputs'!K3","v":"Mar15"},{"$f":"'Monthly Inputs'!L3","v":"Apr15"},{"$f":"'Monthly Inputs'!M3","v":"May15"},{"$f":"'Monthly Inputs'!N3","v":"Jun15"},{"$f":"'Monthly Inputs'!O3","v":"Jul15"},{"$f":"'Monthly Inputs'!P3","v":"Aug15"},{"$f":"'Monthly Inputs'!Q3","v":"Sep15"},{"$f":"'Monthly Inputs'!R3","v":"Oct15"},"Total"]
["COMPANY PRODUCTION"]
[null,"Prior Company"]
[null,"D24 Wells"]
[null,"Brady & Powel"]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":6373800},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":6399130},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":6240600},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":5511590},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":5978070},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":5760180},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":5921830},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":5966980},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":5892980},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":5661070},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":5548000},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":5642940},{"$f":"SUM(D120:O120)","v":70897170}]
[]
["STORAGE INJECTIONS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G24","v":0},{"$f":"'Monthly Inputs'!H24","v":0},{"$f":"'Monthly Inputs'!I24","v":0},{"$f":"'Monthly Inputs'!J24","v":0},{"$f":"'Monthly Inputs'!K24","v":0},{"$f":"'Monthly Inputs'!L24","v":0},{"$f":"'Monthly Inputs'!M24","v":0},{"$f":"'Monthly Inputs'!N24","v":0},{"$f":"'Monthly Inputs'!O24","v":0},{"$f":"'Monthly Inputs'!P24","v":0},{"$f":"'Monthly Inputs'!Q24","v":0},{"$f":"'Monthly Inputs'!R24","v":0},{"$f":"SUM(D123:O123)","v":0}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":0},{"$f":"'Monthly Inputs'!H26","v":0},{"$f":"'Monthly Inputs'!I26","v":0},{"$f":"'Monthly Inputs'!J26","v":0},{"$f":"'Monthly Inputs'!K26","v":0},{"$f":"'Monthly Inputs'!L26","v":0},{"$f":"'Monthly Inputs'!M26","v":0},{"$f":"'Monthly Inputs'!N26","v":0},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":0},{"$f":"'Monthly Inputs'!R26","v":156389},{"$f":"SUM(D124:O124)","v":156389}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":0},{"$f":"'Monthly Inputs'!H27","v":0},{"$f":"'Monthly Inputs'!I27","v":0},{"$f":"'Monthly Inputs'!J27","v":0},{"$f":"'Monthly Inputs'!K27","v":0},{"$f":"'Monthly Inputs'!L27","v":0},{"$f":"'Monthly Inputs'!M27","v":0},{"$f":"'Monthly Inputs'!N27","v":0},{"$f":"'Monthly Inputs'!O27","v":0},{"$f":"'Monthly Inputs'!P27","v":0},{"$f":"'Monthly Inputs'!Q27","v":0},{"$f":"'Monthly Inputs'!R27","v":635881},{"$f":"SUM(D125:O125)","v":635881}]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G28","v":0},{"$f":"'Monthly Inputs'!H28","v":0},{"$f":"'Monthly Inputs'!I28","v":0},{"$f":"'Monthly Inputs'!J28","v":0},{"$f":"'Monthly Inputs'!K28","v":0},{"$f":"'Monthly Inputs'!L28","v":0},{"$f":"'Monthly Inputs'!M28","v":0},{"$f":"'Monthly Inputs'!N28","v":0},{"$f":"'Monthly Inputs'!O28","v":0},{"$f":"'Monthly Inputs'!P28","v":0},{"$f":"'Monthly Inputs'!Q28","v":0},{"$f":"'Monthly Inputs'!R28","v":0},{"$f":"SUM(D126:O126)","v":0}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D126)","v":0},0,0,0,0,0,0,0,0,0,0,792270,792270]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G25","v":0},{"$f":"'Monthly Inputs'!H25","v":0},{"$f":"'Monthly Inputs'!I25","v":0},{"$f":"'Monthly Inputs'!J25","v":0},{"$f":"'Monthly Inputs'!K25","v":0},{"$f":"'Monthly Inputs'!L25","v":0},{"$f":"'Monthly Inputs'!M25","v":780215.08516388841},{"$f":"'Monthly Inputs'!N25","v":2207180.0084584462},{"$f":"'Monthly Inputs'!O25","v":2723568.4251322281},{"$f":"'Monthly Inputs'!P25","v":2469479.9090007246},{"$f":"'Monthly Inputs'!Q25","v":2046350},{"$f":"'Monthly Inputs'!R25","v":1977130},{"$f":"SUM(D128:O128)","v":12203923.427755287}]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":0},{"$f":"SUM(E127:E128)","v":0},0,0,0,0,780215.08516388841,2207180.0084584462,2723568.4251322281,2469479.9090007246,2046350,2769400,12996193.427755287]
["STORAGE WITHDRAWLS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G32","v":0},{"$f":"'Monthly Inputs'!H32","v":0},{"$f":"'Monthly Inputs'!I32","v":3868},{"$f":"'Monthly Inputs'!J32","v":0},{"$f":"'Monthly Inputs'!K32","v":0},{"$f":"'Monthly Inputs'!L32","v":0},{"$f":"'Monthly Inputs'!M32","v":0},{"$f":"'Monthly Inputs'!N32","v":0},{"$f":"'Monthly Inputs'!O32","v":0},{"$f":"'Monthly Inputs'!P32","v":0},{"$f":"'Monthly Inputs'!Q32","v":0},{"$f":"'Monthly Inputs'!R32","v":0},{"$f":"SUM(D131:O131)","v":3868}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":136173},{"$f":"'Monthly Inputs'!I34","v":20073},{"$f":"'Monthly Inputs'!J34","v":0},{"$f":"'Monthly Inputs'!K34","v":0},{"$f":"'Monthly Inputs'!L34","v":0},{"$f":"'Monthly Inputs'!M34","v":0},{"$f":"'Monthly Inputs'!N34","v":0},{"$f":"'Monthly Inputs'!O34","v":0},{"$f":"'Monthly Inputs'!P34","v":0},{"$f":"'Monthly Inputs'!Q34","v":0},{"$f":"'Monthly Inputs'!R34","v":0},{"$f":"SUM(D132:O132)","v":156246}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":199691},{"$f":"'Monthly Inputs'!I35","v":217120},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":0},{"$f":"'Monthly Inputs'!L35","v":0},{"$f":"'Monthly Inputs'!M35","v":0},{"$f":"'Monthly Inputs'!N35","v":0},{"$f":"'Monthly Inputs'!O35","v":0},{"$f":"'Monthly Inputs'!P35","v":0},{"$f":"'Monthly Inputs'!Q35","v":0},{"$f":"'Monthly Inputs'!R35","v":0},{"$f":"SUM(D133:O133)","v":416811}]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G36","v":0},{"$f":"'Monthly Inputs'!H36","v":0},{"$f":"'Monthly Inputs'!I36","v":0},{"$f":"'Monthly Inputs'!J36","v":0},{"$f":"'Monthly Inputs'!K36","v":0},{"$f":"'Monthly Inputs'!L36","v":0},{"$f":"'Monthly Inputs'!M36","v":0},{"$f":"'Monthly Inputs'!N36","v":0},{"$f":"'Monthly Inputs'!O36","v":0},{"$f":"'Monthly Inputs'!P36","v":0},{"$f":"'Monthly Inputs'!Q36","v":0},{"$f":"'Monthly Inputs'!R36","v":0},{"$f":"SUM(D134:O134)","v":0}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D131:D134)","v":0},{"$f":"SUM(E131:E134)","v":335864},241061,0,0,0,0,0,0,0,0,0,576925]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":666210},{"$f":"'Monthly Inputs'!H33","v":5092420},{"$f":"'Monthly Inputs'!I33","v":3898540},{"$f":"'Monthly Inputs'!J33","v":2026000},{"$f":"'Monthly Inputs'!K33","v":0},{"$f":"'Monthly Inputs'!L33","v":0},{"$f":"'Monthly Inputs'!M33","v":185530},{"$f":"'Monthly Inputs'!N33","v":104880},{"$f":"'Monthly Inputs'!O33","v":66780},{"$f":"'Monthly Inputs'!P33","v":0},{"$f":"'Monthly Inputs'!Q33","v":0},{"$f":"'Monthly Inputs'!R33","v":0},{"$f":"SUM(D136:O136)","v":12040360}]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":666210},5428284,4139601,2026000,0,0,185530,104880,66780,0,0,0,12617285]
[]
[]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["Demand",null,null,{"$f":"D5","v":"Nov14"},"Dec14","Jan15","Feb15","Mar15","Apr15","May15","Jun15","Jul15","Aug15","Sep15","Oct15","Total"]
[]
["Utah Sales",null,null,{"$f":"+D20","v":11685331},17137808,{"$f":"+F20","v":19729363},16060927,11551590,8542016,4699426,3318191,2722847,2710163,3779169,6678990,{"$f":"SUM(D143:O143)","v":108615821}]
["Wyoming Sales",null,null,{"$f":"+D39","v":414250},587808,640052,595700,479446,347703,236952,129185,92404,82209,150364,252110,{"$f":"SUM(D144:O144)","v":4008183}]
["Total Sales",null,null,{"$f":"+D143+D144","v":12099581},17725616,20369415,16656627,12031036,8889719,4936378,3447376,2815251,2792372,3929533,6931100,112624004]
[]
["Distribution  Use (Offices)",null,"Check formulas for correct month",{"$f":"ROUND(O83,0)","v":0},{"$f":"ROUND(D83,0)","v":0},{"$f":"ROUND(E83,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D147:O147)","v":0},{"$f":"(O145/O150)-1","v":-4.9400546406508372E-3}]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D150-D145-D147","v":60069},{"$f":"+E150-E145-E147","v":87999},101124,82692,59728,44133,24507,17115,13976,13863,19508,{"$f":"+O150-O145-O147","v":34410},{"$f":"SUM(D148:O148)","v":559124}]
[]
["Total City Gate",null,null,{"$f":"ROUND((D145+D147)/(1-'Other Inputs'!$E$283),0)","v":12159650},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$283),0)","v":17813615},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$283),0)","v":20470539},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$283),0)","v":16739319},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$283),0)","v":12090764},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$283),0)","v":8933852},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$283),0)","v":4960885},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$283),0)","v":3464491},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$283),0)","v":2829227},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$283),0)","v":2806235},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$283),0)","v":3949041},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$283),0)","v":6965510},{"$f":"SUM(D150:O150)","v":113183128}]
[]
["Peaking Injection",null,null,{"$f":"+D127","v":0},0,0,0,0,0,0,0,0,{"$f":"+M127","v":0},0,792270,{"$f":"SUM(D152:O152)","v":792270}]
["Clay Basin Injection",null,null,{"$f":"+D128","v":0},0,0,0,0,0,780215.08516388841,2207180.0084584462,2723568.4251322281,2469479.9090007246,2046350,1977130,{"$f":"SUM(D153:O153)","v":12203923.427755287}]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G51","v":0},{"$f":"-'Monthly Inputs'!H51","v":0},{"$f":"-'Monthly Inputs'!I51","v":0},{"$f":"-'Monthly Inputs'!J51","v":0},{"$f":"-'Monthly Inputs'!K51","v":0},{"$f":"-'Monthly Inputs'!L51","v":0},{"$f":"-'Monthly Inputs'!M51","v":18569.119026900546},{"$f":"-'Monthly Inputs'!N51","v":52530.884201311026},{"$f":"-'Monthly Inputs'!O51","v":64820.928518147033},{"$f":"-'Monthly Inputs'!P51","v":58773.621834217251},{"$f":"-'Monthly Inputs'!Q51","v":48703.130000000005},{"$f":"-'Monthly Inputs'!R51","v":70945.353499999997},{"$f":"SUM(D154:O154)","v":314343.03708057583}]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":12159650},{"$f":"SUM(E150:E154)","v":17813615},20470539,16739319,{"$f":"SUM(H150:H154)","v":12090764},8933852,5759669.2041907888,5724201.8926597573,5617616.3536503753,5334488.5308349421,6044094.1299999999,{"$f":"SUM(O150:O154)","v":9805855.3534999993},{"$f":"SUM(D155:O155)","v":126493664.46483585}]
[]
["Supply"]
["Company Production",null,null,{"$f":"+D120","v":6373800},6399130,6240600,5511590,5978070,5760180,5921830,5966980,5892980,5661070,5548000,5642940,{"$f":"SUM(D158:O158)","v":70897170}]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-367698},{"$f":"ROUND(E158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-369159},{"$f":"ROUND(F158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-360014},{"$f":"ROUND(G158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-317958},{"$f":"ROUND(H158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-344869},{"$f":"ROUND(I158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-332299},{"$f":"ROUND(J158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-341624},{"$f":"ROUND(K158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-344229},{"$f":"ROUND(L158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-339960},{"$f":"ROUND(M158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-326581},{"$f":"ROUND(N158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-320059},{"$f":"ROUND(O158*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-325536},{"$f":"SUM(D159:O159)","v":-4089986}]
["Company Production @ City Gate",null,null,{"$f":"SUM(D158:D159)","v":6006102},{"$f":"SUM(E158:E159)","v":6029971},5880586,5193632,5633201,5427881,5580206,5622751,5553020,5334489,5227941,5317404,{"$f":"SUM(D160:O160)","v":66807184}]
[]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":0},335864,241061,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D162:O162)","v":576925}]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":666210},5092420,{"$f":"+F136","v":3898540},2026000,0,0,185530,104880,66780,0,0,0,{"$f":"SUM(D163:O163)","v":12040360}]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G67+'Monthly Inputs'!G59","v":-21785.066999999999},{"$f":"'Monthly Inputs'!H67+'Monthly Inputs'!H59","v":-177257.99209999997},{"$f":"'Monthly Inputs'!I67+'Monthly Inputs'!I59","v":-135117.4645},{"$f":"'Monthly Inputs'!J67+'Monthly Inputs'!J59","v":-66250.2},{"$f":"'Monthly Inputs'!K67+'Monthly Inputs'!K59","v":0},{"$f":"'Monthly Inputs'!L67+'Monthly Inputs'!L59","v":0},{"$f":"'Monthly Inputs'!M67+'Monthly Inputs'!M59","v":-6066.8310000000001},{"$f":"'Monthly Inputs'!N67+'Monthly Inputs'!N59","v":-3429.576},{"$f":"'Monthly Inputs'!O67+'Monthly Inputs'!O59","v":-2183.7060000000001},{"$f":"'Monthly Inputs'!P67+'Monthly Inputs'!P59","v":0},{"$f":"'Monthly Inputs'!Q67+'Monthly Inputs'!Q59","v":0},{"$f":"'Monthly Inputs'!R67+'Monthly Inputs'!R59","v":0},{"$f":"SUM(D164:O164)","v":-412090.83659999998},null,{"$f":"4761675+168421","v":4930096}]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G51","v":0},{"$f":"'Monthly Inputs'!H51","v":0},{"$f":"'Monthly Inputs'!I51","v":0},{"$f":"'Monthly Inputs'!J51","v":0},{"$f":"'Monthly Inputs'!K51","v":0},{"$f":"'Monthly Inputs'!L51","v":0},{"$f":"'Monthly Inputs'!M51","v":-18569.119026900546},{"$f":"'Monthly Inputs'!N51","v":-52530.884201311026},{"$f":"'Monthly Inputs'!O51","v":-64820.928518147033},{"$f":"'Monthly Inputs'!P51","v":-58773.621834217251},{"$f":"'Monthly Inputs'!Q51","v":-48703.130000000005},{"$f":"'Monthly Inputs'!R51","v":-70945.353499999997},{"$f":"SUM(D165:O165)","v":-314343.03708057583}]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D162:D165)","v":644424.93299999996},{"$f":"SUM(E162:E165)","v":5251026.0078999996},4004483.5355000002,1959749.8,0,0,160894.04997309943,48919.539798688973,-224.63451814703149,-58773.621834217251,-48703.130000000005,-70945.353499999997,11890851.126319423]
[]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D160-D166-D154","v":5509123.0669999998},{"$f":"E155-E160-E166-E154","v":6532617.9921000004},{"$f":"F155-F160-F166-F154","v":10585469.464499999},{"$f":"G155-G160-G166-G154","v":9585937.1999999993},{"$f":"H155-H160-H166-H154","v":6457563},{"$f":"I155-I160-I166-I154","v":3505971},{"$f":"J155-J160-J166-J154","v":3.5190788810723461E-2},0.46865975728724152,{"$f":"L155-L160-L166-L154","v":5.9650375267665368E-2},{"$f":"M155-M160-M166-M154","v":-0.46916505787521601},816153.12999999989,4488451.3534999993,{"$f":"SUM(D168:O168)","v":47481286.301435873}]
["   Gas Reimbursement",null,null,{"$f":"+D170-D168","v":110710.93300000019},{"$f":"+E170-E168","v":131279.00789999962},212724.53550000116,192637.80000000075,129770,70456,-3.5190788810723461E-2,-0.46865975728724152,-5.9650375267665368E-2,0.46916505787521601,16400.870000000112,90199.64650000073,{"$f":"SUM(D169:O169)","v":954178.69856413908}]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D168/(1-'Other Inputs'!$E$286),0)","v":5619834},{"$f":"ROUND(E168/(1-'Other Inputs'!$E$286),0)","v":6663897},{"$f":"ROUND(F168/(1-'Other Inputs'!$E$286),0)","v":10798194},{"$f":"ROUND(G168/(1-'Other Inputs'!$E$286),0)","v":9778575},{"$f":"ROUND(H168/(1-'Other Inputs'!$E$286),0)","v":6587333},{"$f":"ROUND(I168/(1-'Other Inputs'!$E$286),0)","v":3576427},{"$f":"ROUND(J168/(1-'Other Inputs'!$E$286),0)","v":0},{"$f":"ROUND(K168/(1-'Other Inputs'!$E$286),0)","v":0},{"$f":"ROUND(L168/(1-'Other Inputs'!$E$286),0)","v":0},{"$f":"ROUND(M168/(1-'Other Inputs'!$E$286),0)","v":0},{"$f":"ROUND(N168/(1-'Other Inputs'!$E$286),0)","v":832554},{"$f":"ROUND(O168/(1-'Other Inputs'!$E$286),0)","v":4578651},{"$f":"SUM(D170:O170)","v":48435465}]
[]
["Transported Volumes - total",null,null,{"$f":"+D160+D168+D137+D164","v":12159650},{"$f":"+E160+E168+E137+E164","v":17813615},20470539,16739319,12090764,8933852,5759669.2041907888,5724201.8926597573,5617616.3536503753,5334488.5308349421,6044094.1299999999,{"$f":"+O160+O168+O137+O164","v":9805855.3534999993},{"$f":"+P160+P168+P137+P164","v":126493664.46483587}]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":1592428.5212993643},1645509.4720093431,1645509.4720093431,1486266.6198794066,1645509.4720093431,90137.463469775335,93142.04558543452,90137.463469775335,93142.04558543452,93142.04558543452,90137.463469775335,93142.04558543452]
["Storage Fuel %",null,{"$f":"(P154-P165)/(P162+P163+P152+P153)","v":2.4545126736081835E-2}]
[]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D158/(D170+D158)","v":0.5314319246360194},0.48986578685016879,{"$f":"F158/(F170+F158)","v":0.36625831616955989},0.36046635206356503,{"$f":"H158/(H170+H158)","v":0.47575632870668771},0.61694574913563349,1,1,1,1,0.86951697297758157,{"$f":"O158/(O170+O158)","v":0.55206082888661856},{"$f":"P158/(P170+P158)","v":0.59411383985612987}]
[]
["PURCHASES BREAKDOWN"]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G83","v":3719834},{"$f":"'Monthly Inputs'!H83","v":1191397.0000000005},{"$f":"'Monthly Inputs'!I83","v":4325693.9999999991},{"$f":"'Monthly Inputs'!J83","v":6447708.0000000009},{"$f":"'Monthly Inputs'!K83","v":5398707},{"$f":"'Monthly Inputs'!L83","v":3393604},{"$f":"'Monthly Inputs'!M83","v":0},{"$f":"'Monthly Inputs'!N83","v":0},{"$f":"'Monthly Inputs'!O83","v":0},{"$f":"'Monthly Inputs'!P83","v":0},{"$f":"'Monthly Inputs'!Q83","v":832554},{"$f":"'Monthly Inputs'!R83","v":4105962.9999999995},{"$f":"SUM(D179:O179)","v":29415461}]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G84","v":14767740.98},{"$f":"'Monthly Inputs'!H84","v":4706018.1500000022},{"$f":"'Monthly Inputs'!I84","v":17043234.359999996},{"$f":"'Monthly Inputs'!J84","v":24888152.880000003},{"$f":"'Monthly Inputs'!K84","v":20245151.25},{"$f":"'Monthly Inputs'!L84","v":11843677.960000001},{"$f":"'Monthly Inputs'!M84","v":0},{"$f":"'Monthly Inputs'!N84","v":0},{"$f":"'Monthly Inputs'!O84","v":0},{"$f":"'Monthly Inputs'!P84","v":0},{"$f":"'Monthly Inputs'!Q84","v":2913939},{"$f":"'Monthly Inputs'!R84","v":14411930.129999997},{"$f":"SUM(D180:O180)","v":110819844.71000001}]
[]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G92","v":900000},{"$f":"'Monthly Inputs'!H92","v":1472500},{"$f":"'Monthly Inputs'!I92","v":1472500},{"$f":"'Monthly Inputs'!J92","v":1330000},{"$f":"'Monthly Inputs'!K92","v":930000},{"$f":"'Monthly Inputs'!L92","v":0},{"$f":"'Monthly Inputs'!M92","v":0},{"$f":"'Monthly Inputs'!N92","v":0},{"$f":"'Monthly Inputs'!O92","v":0},{"$f":"'Monthly Inputs'!P92","v":0},{"$f":"'Monthly Inputs'!Q92","v":0},{"$f":"'Monthly Inputs'!R92","v":0},{"$f":"SUM(D182:O182)","v":6105000}]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G93+'Monthly Inputs'!G94","v":3806910.0000000005},{"$f":"'Monthly Inputs'!H93+'Monthly Inputs'!H94","v":6055757},{"$f":"'Monthly Inputs'!I93+'Monthly Inputs'!I94","v":6041031.9999999991},{"$f":"'Monthly Inputs'!J93+'Monthly Inputs'!J94","v":5350015.9999999991},{"$f":"'Monthly Inputs'!K93+'Monthly Inputs'!K94","v":3729207},{"$f":"'Monthly Inputs'!L93+'Monthly Inputs'!L94","v":0},{"$f":"'Monthly Inputs'!M93+'Monthly Inputs'!M94","v":0},{"$f":"'Monthly Inputs'!N93+'Monthly Inputs'!N94","v":0},{"$f":"'Monthly Inputs'!O93+'Monthly Inputs'!O94","v":0},{"$f":"'Monthly Inputs'!P93+'Monthly Inputs'!P94","v":0},{"$f":"'Monthly Inputs'!Q93+'Monthly Inputs'!Q94","v":0},{"$f":"'Monthly Inputs'!R93+'Monthly Inputs'!R94","v":0},{"$f":"SUM(D183:O183)","v":24982922}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P183+P186","v":75162118.206493497}]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G89","v":1000000},{"$f":"'Monthly Inputs'!H89","v":4000000},{"$f":"'Monthly Inputs'!I89","v":5000000},{"$f":"'Monthly Inputs'!J89","v":2000000},{"$f":"'Monthly Inputs'!K89","v":0},{"$f":"'Monthly Inputs'!L89","v":0},{"$f":"'Monthly Inputs'!M89","v":0},{"$f":"'Monthly Inputs'!N89","v":0},{"$f":"'Monthly Inputs'!O89","v":0},{"$f":"'Monthly Inputs'!P89","v":0},{"$f":"'Monthly Inputs'!Q89","v":0},{"$f":"'Monthly Inputs'!R89","v":0},{"$f":"SUM(D185:O185)","v":12000000}]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G90","v":4216336.7017316008},{"$f":"'Monthly Inputs'!H90","v":16792335.002164498},{"$f":"'Monthly Inputs'!I90","v":20933186.937229432},{"$f":"'Monthly Inputs'!J90","v":8237337.5653679632},{"$f":"'Monthly Inputs'!K90","v":0},{"$f":"'Monthly Inputs'!L90","v":0},{"$f":"'Monthly Inputs'!M90","v":0},{"$f":"'Monthly Inputs'!N90","v":0},{"$f":"'Monthly Inputs'!O90","v":0},{"$f":"'Monthly Inputs'!P90","v":0},{"$f":"'Monthly Inputs'!Q90","v":0},{"$f":"'Monthly Inputs'!R90","v":0},{"$f":"SUM(D186:O186)","v":50179196.206493497}]
[]
["Future Purchases",null,null,{"$f":"+D170-D179-D182-D185","v":0},{"$f":"+E170-E179-E182-E185","v":0},{"$f":"+F170-F179-F182-F185","v":0},{"$f":"+G170-G179-G182-G185","v":866.99999999906868},{"$f":"+H170-H179-H182-H185","v":258626},{"$f":"+I170-I179-I182-I185","v":182823},{"$f":"+J170-J179-J182-J185","v":0},{"$f":"+K170-K179-K182-K185","v":0},0,{"$f":"+M170-M179-M182-M185","v":0},0,472688.00000000047,{"$f":"SUM(D188:O188)","v":915003.99999999953}]
["Future Purchases Cost",null,null,{"$f":"ROUND(D188*D196,0)","v":0},{"$f":"ROUND(E188*E196,0)","v":0},{"$f":"ROUND(F188*F196,0)","v":0},3364,{"$f":"ROUND(H188*H196,0)","v":975020},641709,0,0,0,0,0,1668589,{"$f":"SUM(D189:O189)","v":3288682}]
[]
["Total Purchases Cost",null,null,{"$f":"+D180+D183+D186+D189","v":22790987.6817316},{"$f":"+E180+E183+E186+E189","v":27554110.1521645},{"$f":"+F180+F183+F186+F189","v":44017453.297229424},{"$f":"+G180+G183+G186+G189","v":38478870.445367962},{"$f":"+H180+H183+H186+H189","v":24949378.25},12485386.960000001,{"$f":"+J180+J183+J186+J189","v":0},0,0,0,2913939,{"$f":"+O180+O183+O186+O189","v":16080519.129999997},189270644.91649351]
[]
["Gas Cost"]
["Gas Cost Purchases",null,null,{"$f":"IF(D170=0,0,ROUND(D191/D170,5))","v":4.0554600000000001},{"$f":"IF(E170=0,0,ROUND(E191/E170,5))","v":4.13483},4.0763699999999998,3.9350200000000002,3.78748,3.4910199999999998,0,0,0,0,3.5,3.51206]
["Gas Cost Injection Rate  - this line not used - DELETE?",null,null,{"$f":"'Ut Storage'!K27","v":4.735951081625922},{"$f":"+D195","v":4.735951081625922},4.735951081625922,4.735951081625922,4.735951081625922,4.735951081625922,4.735951081625922,4.735951081625922,4.735951081625922,4.735951081625922,4.735951081625922,4.735951081625922]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E169,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D228+'Other Inputs'!$E$169","v":3.99},{"$f":"+E228+'Other Inputs'!$E$169","v":3.97},{"$f":"+F228+'Other Inputs'!$E$169","v":3.96},{"$f":"+G228+'Other Inputs'!$E$169","v":3.88},{"$f":"+H228+'Other Inputs'!$E$169","v":3.77},{"$f":"+I228+'Other Inputs'!$E$169","v":3.5100000000000002},{"$f":"+J228+'Other Inputs'!$E$169","v":3.5100000000000002},{"$f":"+K228+'Other Inputs'!$E$169","v":3.48},{"$f":"+L228+'Other Inputs'!$E$169","v":3.57},{"$f":"+M228+'Other Inputs'!$E$169","v":3.54},{"$f":"+N228+'Other Inputs'!$E$169","v":3.52},{"$f":"+O228+'Other Inputs'!$E$169","v":3.53}]
[]
["System Production",null,null,{"$f":"+D160","v":6006102},6029971,5880586,5193632,5633201,5427881,5580206,5622751,5553020,5334489,5227941,5317404,{"$f":"SUM(D198:O198)","v":66807184}]
["System Purchases",null,null,{"$f":"+D168","v":5509123.0669999998},6532617.9921000004,10585469.464499999,9585937.1999999993,6457563,3505971,3.5190788810723461E-2,0.46865975728724152,5.9650375267665368E-2,-0.46916505787521601,816153.12999999989,4488451.3534999993,{"$f":"SUM(D199:O199)","v":47481286.301435873}]
["System Gathering of Production",null,null,{"$f":"ROUND($P200*D$120/$P$120,0)","v":3762092},3777043,3683472,3253178,3528515,3399907,3495320,3521969,3478291,3341408,3274669,3330707,{"$f":"'Other Inputs'!$D$174","v":41846570.981205121}]
["System Birch Creek Gathering",null,null,{"$f":"ROUND($P201*D$120/$P$120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$158","v":0}]
[]
["Utah Production",null,null,{"$f":"ROUND(D198*$I$74,0)","v":5792350},5815370,5671301,5008795,5432721,5234708,5381612,5422643,5355393,5144640,5041883,5128163,{"$f":"SUM(D203:O203)","v":64429579}]
["Utah Purchases",null,null,{"$f":"ROUND(D199*$I$74,0)","v":5313059},6300128,10208743,9244783,6227744,3381197,0,0,0,0,787107,4328712,{"$f":"SUM(D204:O204)","v":45791473}]
["Utah Gathering",null,null,{"$f":"ROUND(D200*$I$74,0)","v":3628203},3642622,3552381,3137400,3402938,3278907,3370925,3396625,3354502,3222490,3158127,3212170,{"$f":"SUM(D205:O205)","v":40357290}]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D201*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D206:O206)","v":0}]
[]
["Wyoming Production",null,null,{"$f":"+D198-D203","v":213752},214601,209285,184837,200480,193173,198594,200108,197627,189849,186058,189241,{"$f":"SUM(D208:O208)","v":2377605}]
["Wyoming Purchases",null,null,{"$f":"+D199-D204","v":196064.06699999981},232489.99210000038,376726.46449999884,341154.19999999925,229819,124774,3.5190788810723461E-2,0.46865975728724152,5.9650375267665368E-2,-0.46916505787521601,29046.129999999888,159739.35349999927,{"$f":"SUM(D209:O209)","v":1689813.301435861}]
["Wyoming Gathering",null,null,{"$f":"+D200-D205","v":133889},134421,131091,115778,125577,121000,124395,125344,123789,118918,116542,118537,{"$f":"SUM(D210:O210)","v":1489281}]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D201-D206","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D211:O211)","v":0}]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":15145},21253,21741,19141,18266,12871,14710,8605,7971,7880,9166,14042,170791]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D216:D217)","v":15145},{"$f":"SUM(E216:E217)","v":21253},21741,19141,18266,12871,14710,8605,7971,7880,9166,14042,170791]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G79","v":3.97},{"$f":"'Monthly Inputs'!H79","v":3.95},{"$f":"'Monthly Inputs'!I79","v":3.94},{"$f":"'Monthly Inputs'!J79","v":3.86},{"$f":"'Monthly Inputs'!K79","v":3.75},{"$f":"'Monthly Inputs'!L79","v":3.49},{"$f":"'Monthly Inputs'!M79","v":3.49},{"$f":"'Monthly Inputs'!N79","v":3.46},{"$f":"'Monthly Inputs'!O79","v":3.55},{"$f":"'Monthly Inputs'!P79","v":3.52},{"$f":"'Monthly Inputs'!Q79","v":3.5},{"$f":"'Monthly Inputs'!R79","v":3.51}]
[null,null,null,{"$f":"D218*D220","v":60125.65},{"$f":"E218*E220","v":83949.35},85659.54,73884.259999999995,68497.5,44919.79,51337.9,29773.3,28297.05,27737.599999999999,32081,49287.42,{"$f":"SUM(D221:O221)","v":635550.36}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P221/P218","v":3.7212169259504306}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$284","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$286","v":0.98029999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P222/P223/P224","v":3.8538051657763845}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":260770},234163,253528,244532,211298,192971,188961,202960,200475,224055,198725,228898,2641336]
[null,{"$f":"B220","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G79","v":3.97},{"$f":"'Monthly Inputs'!H79","v":3.95},{"$f":"'Monthly Inputs'!I79","v":3.94},{"$f":"'Monthly Inputs'!J79","v":3.86},{"$f":"'Monthly Inputs'!K79","v":3.75},{"$f":"'Monthly Inputs'!L79","v":3.49},{"$f":"'Monthly Inputs'!M79","v":3.49},{"$f":"'Monthly Inputs'!N79","v":3.46},{"$f":"'Monthly Inputs'!O79","v":3.55},{"$f":"'Monthly Inputs'!P79","v":3.52},{"$f":"'Monthly Inputs'!Q79","v":3.5},{"$f":"'Monthly Inputs'!R79","v":3.51}]
[null,null,null,{"$f":"D227*D228","v":1035256.9},{"$f":"E227*E228","v":924943.85000000009},998900.32,943893.52,792367.5,673468.79,659473.89,702241.6,711686.25,788673.6,695537.5,{"$f":"O227*O228","v":803431.98},{"$f":"SUM(D229:O229)","v":9729875.6999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P229/P227","v":3.683694804447446}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$283","v":0.99506000000000006},"QGC Lost & Unaccounted For % (Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$286","v":0.98029999999999995},"QPC Lost & Unaccounted For %"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P230/P231/P232","v":3.7763772299132481}]
[]
[null,null,null,{"$f":"MONTH(D237)","v":1},{"$f":"MONTH(E237)","v":2},{"$f":"MONTH(F237)","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,"2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01"]
[null,null,null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,null,null,{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000},{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000},{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54","v":3000},{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000},{"$f":"'Other Inputs'!$D$54+'Other Inputs'!$D$55","v":53000}]
[null,null,null,{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926},{"$f":"'Other Inputs'!$C$60","v":1.0015273718863926}]
[null,null,null,{"$f":"D238*D239*D240","v":1645509.4720093431},{"$f":"E238*E239*E240","v":1486266.6198794066},1645509.4720093431,90137.463469775335,93142.04558543452,90137.463469775335,93142.04558543452,93142.04558543452,90137.463469775335,93142.04558543452,1592428.5212993643,1645509.4720093431,{"$f":"SUM(D241:O241)","v":8658204.1299578659}]
[]
[]
[]
[null,null,null,0.13,0.14000000000000001,0.05,0.05,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,{"$f":"D245*(D179+D182+D185+D188)","v":730578.42},932945.58000000007,539909.70000000007,488928.75,131746.66,71528.540000000008,0,0,0,0,0,0]

{"sheet":"Utah Summary-by class","index":6,"n_rows":47,"n_cols":23,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,2,3,7],[3,9,3,14],[3,16,3,17]]}
["UTAH SUMMARY"]
[null,"NOT AN EXHIBIT !!!"]
["NEEDS TO BE UPDATED FOR GSR AND GSC RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total"]
[null,null,"COMMODITY",null,null,null,null,null,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!P52","v":72205238},{"$f":"'Ut 1.6 p1'!$H$33","v":5.2758799999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$33,5)","v":5.0466800000000003},{"$f":"ROUND(B8*C8,0)","v":380946171},{"$f":"ROUND(B8*D8,0)","v":364396731},{"$f":"(F8-E8)","v":-16549440},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.05304},{"$f":"'Ut 1.6 p3'!I16","v":0.99133000000000004},{"$f":"ROUND(B8*J8,0)","v":76035004},{"$f":"B8*K8","v":71579218.586539999},{"$f":"(M8-L8)","v":-4455785.4134600013},null,null,{"$f":"G8+N8","v":-21005225.413460001}]
["GS (S)",{"$f":"Calculations!P53","v":28208562},{"$f":"'Ut 1.6 p1'!$H$33","v":5.2758799999999999},{"$f":"D8","v":5.0466800000000003},{"$f":"ROUND(B9*C9,0)","v":148824988},{"$f":"ROUND(B9*D9,0)","v":142359586},{"$f":"(F9-E9)","v":-6465402},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.49441000000000002},{"$f":"'Ut 1.6 p3'!I17","v":0.46543999999999996},{"$f":"ROUND(B9*J9,0)","v":13946595},{"$f":"B9*K9","v":13129393.097279999},{"$f":"(M9-L9)","v":-817201.90272000059},null,null,{"$f":"G9+N9","v":-7282603.9027200006}]
["Total",{"$f":"SUM(B8:B9)","v":100413800},null,null,{"$f":"SUM(E8:E9)","v":529771159},{"$f":"SUM(F8:F9)","v":506756317},{"$f":"SUM(G8:G9)","v":-23014842},{"$f":"IF(G10=0,0,G10/E10)","v":-4.3442987805230822E-2},null,null,null,{"$f":"SUM(L8:L9)","v":89981599},{"$f":"SUM(M8:M9)","v":84708611.683819994},{"$f":"SUM(N8:N9)","v":-5272987.3161800019},{"$f":"IF(N10=0,0,N10/L10)","v":-5.8600729202200573E-2},null,{"$f":"SUM(Q8:Q9)","v":-28287829.316180002},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":-4.5643732845122735E-2}]
[]
[]
["FS",{"$f":"Calculations!P58","v":2488527},{"$f":"'Ut 1.6 p1'!$H$33","v":5.2758799999999999},{"$f":"D8","v":5.0466800000000003},{"$f":"ROUND(B13*C13,0)","v":13129170},{"$f":"ROUND(B13*D13,0)","v":12558799},{"$f":"(F13-E13)","v":-570371},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.02562},{"$f":"'Ut 1.6 p3'!I19","v":0.96550999999999998},{"$f":"ROUND(B13*J13,0)","v":2552283},{"$f":"B13*K13","v":2402697.70377},{"$f":"(M13-L13)","v":-149585.29622999998},null,null,{"$f":"G13+N13","v":-719956.29622999998}]
[null,{"$f":"Calculations!P59","v":2386491},{"$f":"'Ut 1.6 p1'!$H$33","v":5.2758799999999999},{"$f":"D9","v":5.0466800000000003},{"$f":"ROUND(B14*C14,0)","v":12590840},{"$f":"ROUND(B14*D14,0)","v":12043856},{"$f":"(F14-E14)","v":-546984},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.49440000000000001},{"$f":"'Ut 1.6 p3'!I20","v":0.46544000000000002},{"$f":"ROUND(B14*J14,0)","v":1179881},{"$f":"B14*K14","v":1110768.3710400001},{"$f":"(M14-L14)","v":-69112.628959999885},null,null,{"$f":"G14+N14","v":-616096.62895999989}]
["Total",{"$f":"SUM(B13:B14)","v":4875018},null,null,{"$f":"SUM(E13:E14)","v":25720010},{"$f":"SUM(F13:F14)","v":24602655},{"$f":"SUM(G13:G14)","v":-1117355},{"$f":"IF(G15=0,0,G15/E15)","v":-4.3443023544703134E-2},null,null,null,{"$f":"SUM(L13:L14)","v":3732164},{"$f":"SUM(M13:M14)","v":3513466.0748100001},{"$f":"SUM(N13:N14)","v":-218697.92518999986},{"$f":"IF(N15=0,0,N15/L15)","v":-5.8598155169494126E-2},null,{"$f":"SUM(Q13:Q14)","v":-1336052.9251899999},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":-4.5363473853916515E-2}]
[]
[]
[]
["NGV",{"$f":"Calculations!P12","v":685667},{"$f":"'Ut 1.6 p1'!$H$33","v":5.2758799999999999},{"$f":"D8","v":5.0466800000000003},{"$f":"ROUND(B19*C19,0)","v":3617497},{"$f":"ROUND(B19*D19,0)","v":3460342},{"$f":"(F19-E19)","v":-157155},{"$f":"IF(G19=0,0,G19/E19)","v":-4.3443021514599736E-2},null,{"$f":"'Ut 1.6 p3'!E22","v":0.75990000000000002},{"$f":"'Ut 1.6 p3'!I22","v":0.71537000000000006},{"$f":"ROUND(B19*J19,0)","v":521038},{"$f":"ROUND(B19*K19,0)","v":490506},{"$f":"(M19-L19)","v":-30532},{"$f":"IF(N19=0,0,N19/L19)","v":-5.8598413167561675E-2},null,{"$f":"G19+N19","v":-187687},{"$f":"IF(Q19=0,0,Q19/(E19+L19))","v":-4.535107229973892E-2}]
[]
["IS",{"$f":"Calculations!P17","v":2641336},4.8397950000000005,{"$f":"D8","v":5.0466800000000003},{"$f":"ROUND(B21*C21,0)","v":12783525},{"$f":"ROUND(B21*D21,0)","v":13329978},{"$f":"(F21-E21)","v":546453},{"$f":"IF(G21=0,0,G21/E21)","v":4.2746660252160493E-2}]
[]
[]
[null,null,null,null,null,null,{"$f":"G10+G15+G19+G21","v":-23742899},null,null,null,null,null,null,{"$f":"N10+N15+N19","v":-5522217.2413700018},null,null,{"$f":"Q10+Q15+Q19","v":-29811569.24137}]
[]
[]
["IS",0,null,null,{"$f":"ROUND(B27*C27,0)","v":0},{"$f":"ROUND(B27*D27,0)","v":0},{"$f":"(F27-E27)","v":0},{"$f":"IF(G27=0,0,G27/E27)","v":0},null,{"$f":"'Ut 1.6 p3'!E24","v":0.17860000000000001},{"$f":"'Ut 1.6 p3'!I24","v":0.17879999999999999},{"$f":"ROUND(B21*J27,0)","v":471743},{"$f":"ROUND(B21*K27,0)","v":472271},{"$f":"(M27-L27)","v":528},{"$f":"IF(N27=0,0,N27/L27)","v":1.1192534918377168E-3},null,{"$f":"G27+N27","v":528},{"$f":"IF(Q27=0,0,Q27/(E27+L27))","v":1.1192534918377168E-3}]
[]
[null,0,null,null,{"$f":"ROUND(B29*C29,0)","v":0},{"$f":"ROUND(B29*D29,0)","v":0},{"$f":"(F29-E29)","v":0},{"$f":"IF(G29=0,0,G29/E29)","v":0},null,0,0,{"$f":"ROUND(B29*J29,0)","v":0},{"$f":"ROUND(B29*K29,0)","v":0},{"$f":"(M29-L29)","v":0},{"$f":"IF(N29=0,0,N29/L29)","v":0},null,{"$f":"G29+N29","v":0},{"$f":"IF(Q29=0,0,Q29/(E29+L29))","v":0}]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B19+B27+B29+B21","v":108615821},null,null,{"$f":"E10+E15+E19+E27+E29+E21","v":571892191},{"$f":"F10+F15+F19+F27+F29+F21","v":548149292},{"$f":"G10+G15+G19+G27+G29+G21","v":-23742899},{"$f":"IF(G31=0,0,G31/E31)","v":-4.1516389581196432E-2},null,null,null,{"$f":"L10+L15+L19+L27+L29","v":94706544},{"$f":"M10+M15+M19+M27+M29","v":89184854.758629993},{"$f":"N10+N15+N19+N27+N29","v":-5521689.2413700018},{"$f":"IF(N31=0,0,N31/L31)","v":-5.8303143670515541E-2},null,{"$f":"Q10+Q15+Q19+Q27+Q29","v":-29811041.24137},{"$f":"IF(Q31=0,0,Q31/(E31+L31))","v":-4.4721118832261209E-2},null,null,null,null,{"$f":"49300714-6927605-5328088","v":37045021}]
[null,null,null,null,null,null,{"$f":"IF(G31>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Decrease"},null,null,null,null,null,null,{"$f":"IF(N31>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Decrease to SNG"},null,null,null,null,null,null,null,null,{"$f":"W31-N31","v":42566710.24137}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G31,-3)","v":-23743000},null,null,null,null,null,null,{"$f":"ROUND(N31,-3)","v":-5522000},null,null,{"$f":"ROUND(Q31,-3)","v":-29811000},null,null,null,null,null,{"$f":"W32-8603966","v":33962744.24137}]
[null,null,null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]
[]
[]
["FT2",{"$f":"'RevRun Fcst'!S138+'RevRun Fcst'!S183","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"0.0005*B27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M38+M31","v":89184854.758629993}]
["IT",{"$f":"'RevRun Fcst'!S165+'RevRun Fcst'!S174","v":3156360}]
[]
[]
["winter",{"$f":"B8+B13","v":74693765},null,null,null,null,null,null,null,{"$f":"L43/B43","v":1.0521264659774481},null,{"$f":"L8+L13","v":78587287}]
["summer",{"$f":"B9+B14","v":30595053},null,null,null,null,null,null,null,{"$f":"L44/B44","v":0.49440921053478809},null,{"$f":"L9+L14","v":15126476}]
["year",{"$f":"B10+B15","v":105288818},null,null,null,null,null,null,null,{"$f":"L45/B45","v":0.89006377676307469},null,{"$f":"L10+L15","v":93713763}]
[]
[null,{"$f":"B10+B15+B19","v":105974485},null,null,null,null,null,null,null,{"$f":"L47/B47","v":0.88922159895374819},null,{"$f":"L10+L15+L19","v":94234801}]

{"sheet":"Model Checks","index":7,"n_rows":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model Checks"]
[null,"If the total of all checks is not zero, or very close to zero, find the checks below that are out of balance and follow the calculations"]
[null,"back through the model and correct any errors."]
[]
[null,null,null,"Total of all Checks"]
[null,null,null,{"$f":"ABS(SUM(D10:D1993))","v":1.1516726166009903}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$f":"Calculations!P25-'RevRun Fcst'!T205","v":0}]
[null,null,"Wyoming",{"$f":"Calculations!P44-'RevRun Fcst'!T329","v":0}]
[null,null,"Total System",{"$f":"Calculations!P47-'RevRun Fcst'!T370","v":0}]
[null,"Forecasted Utah Demand Check by Month"]
[null,null,1,{"$f":"Calculations!D25-'RevRun Fcst'!H205","v":0}]
[null,null,2,{"$f":"Calculations!E25-'RevRun Fcst'!I205","v":0}]
[null,null,3,{"$f":"Calculations!F25-'RevRun Fcst'!J205","v":0}]
[null,null,4,{"$f":"Calculations!G25-'RevRun Fcst'!K205","v":0}]
[null,null,5,{"$f":"Calculations!H25-'RevRun Fcst'!L205","v":0}]
[null,null,6,{"$f":"Calculations!I25-'RevRun Fcst'!M205","v":0}]
[null,null,7,{"$f":"Calculations!J25-'RevRun Fcst'!N205","v":0}]
[null,null,8,{"$f":"Calculations!K25-'RevRun Fcst'!O205","v":0}]
[null,null,9,{"$f":"Calculations!L25-'RevRun Fcst'!P205","v":0}]
[null,null,10,{"$f":"Calculations!M25-'RevRun Fcst'!Q205","v":0}]
[null,null,11,{"$f":"Calculations!N25-'RevRun Fcst'!R205","v":0}]
[null,null,12,{"$f":"Calculations!O25-'RevRun Fcst'!S205","v":0}]
[null,null,"Wyoming I-2 and I-4 Revenues",{"$f":"('RevRun Fcst'!T273+'RevRun Fcst'!T282)-Calculations!P65","v":0}]
[null,null,"System Sales Volumes",{"$f":"Calculations!H76-'RevRun Fcst'!T368","v":0}]
[null,null,"Utah Sales Volumes",{"$f":"Calculations!P20-'Utah Summary-by class'!B31","v":0}]
[null,"Company Production",null,{"$f":"Calculations!P120-'Monthly Inputs'!S7-'Monthly Inputs'!S13","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S29-SUM('Monthly Inputs'!S23:S28)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S37-SUM('Monthly Inputs'!S32:S36)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.3 p2'!D23:D28)-'Monthly Inputs'!S29-'Monthly Inputs'!S37","v":0}]
[null,"Injections",null,{"$f":"Calculations!P129-'Monthly Inputs'!S29","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P137-'Monthly Inputs'!S37","v":0}]
[null,"Sales for Resale",null,{"$f":"Expenses!S445-Calculations!P86","v":0}]
[null,"Incidental Plant Prod Sales",null,{"$f":"Expenses!S446-Calculations!P87","v":0}]
[null,"Incidental Gas & Oil Sales",null,{"$f":"Expenses!S447-Calculations!P89","v":0}]
[null,"Gasoline and Oil Costs",null,{"$f":"Expenses!S450+Calculations!P90","v":0}]
[null,"Wexpro Revenue Sharing",null,{"$f":"Expenses!S449-Calculations!P94","v":0}]
[null,"Storage Gas",null,{"$f":"'Rate Base'!U216-Calculations!P99","v":0}]
[null,"101 Production",null,{"$f":"'Rate Base'!U158-Calculations!P100","v":0}]
[null,"108 Production",null,{"$f":"'Rate Base'!U176-Calculations!P101","v":0}]
[null,"111 Production",null,{"$f":"'Rate Base'!U183-Calculations!P102","v":0}]
[null,"255 Production",null,{"$f":"'Rate Base'!U251-Calculations!P103","v":0}]
[null,"282 Production",null,{"$f":"'Rate Base'!U258-Calculations!P104","v":0}]
[null,"282.1 Production",null,{"$f":"'Rate Base'!U265-Calculations!P105","v":0}]
[null,"Production Rate Base",null,{"$f":"SUM(Calculations!P99:P105)-'Rate Base'!U285","v":0}]
[null,"Purchased Gas Cost",null,{"$f":"'Ut 1.2'!G24-Calculations!P191","v":8.3506494760513306E-2}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.3 p2'!D53","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.5'!E41-'Ut 1.5'!F41-'Ut 1.5'!G41+'Ut 1.5'!G39","v":-1.1920928955078125E-7}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T368","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E283))","v":-0.65555845201015472}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-1.8020658642053604}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23-'Utah Summary-by class'!L31","v":0.13697999715805054}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G59+'Ut 1.6 p1'!J22","v":1.0854653269052505}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P52+Calculations!P53-Calculations!P7-Calculations!P8","v":0}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P55+Calculations!P56-Calculations!P9","v":0}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P58+Calculations!P59-Calculations!P10","v":0}]

{"sheet":"SDR#1","index":8,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[3,1,3,4],[4,1,4,4]]}
[null,null,null,null,{"$f":"'Control Panel'!F32","v":"Questar Gas Company"}]
[null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 14-057-22"}]
[]
[null,"Standard Data Request #1"]
[null,"Summary of Sources of Supply and Demand"]
[]
[]
[1,"DEMAND","Total","Utah","Wyoming"]
[]
[{"$f":"A8+1","v":2},"SALES IN DTHS",{"$f":"D10+E10","v":112624004},{"$f":"Calculations!P20","v":108615821},{"$f":"Calculations!P39","v":4008183}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":559124}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":113183128}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!F1437+'Ut 1.1'!F1533","v":70897170},{"$f":"$D$10/$C$10*C21","v":68374006.007871732},{"$f":"$E$10/$C$10*C21","v":2523163.9921282679}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$287","v":-4089986.8401300004},{"$f":"D21*-'Other Inputs'!$E$287","v":-3944428.0325881126},{"$f":"E21*-'Other Inputs'!$E$287","v":-145558.80754188765},null,{"$f":"C21/C10","v":0.62950319187728399},{"$f":"D21/D10","v":0.62950319187728399},{"$f":"E21/E10","v":0.62950319187728399}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":48435465},{"$f":"$D$10/$C$10*C25","v":46711692.0873437},{"$f":"$E$10/$C$10*C25","v":1723772.9126563021}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$286","v":-954178.6605},{"$f":"D25*-'Other Inputs'!$E$286","v":-920220.3341206708},{"$f":"E25*-'Other Inputs'!$E$286","v":-33958.326379329148}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-12996193.427755287},{"$f":"$D$10/$C$10*C29","v":-12533671.054977274},{"$f":"$E$10/$C$10*C29","v":-462522.37277801341}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":12617285},{"$f":"$D$10/$C$10*C30","v":12168247.623890063},{"$f":"$E$10/$C$10*C30","v":449037.37610993657}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-378908.42775528692},{"$f":"D29+D30","v":-365423.43108721077},{"$f":"E29+E30","v":-13484.996668076841}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P164+Calculations!P165-1","v":-726434.87368057575},{"$f":"D10/C10*C33","v":-700581.7357359007},{"$f":"E10/C10*C33","v":-25853.137944675022}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":113183126.19793414},{"$f":"SUM(D21:D30)+D33","v":109155044.56168354},{"$f":"SUM(E21:E30)+E33","v":4028081.6362506016}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.9399783935667714E-3},{"$f":"(+D36-D10)/D36","v":4.9399783935667784E-3},{"$f":"(+E36-E10)/E36","v":4.9399783935669093E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":1.8020658642053604}]

{"sheet":"SDR#2","index":9,"n_rows":59,"n_cols":24,"rows_kept":59,"cut":false,"hidden":false,"merged":[[28,9,28,11],[4,0,4,6],[5,0,5,6],[9,20,9,22],[8,20,8,22],[8,2,8,3]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 14-057-22"}]
[]
[]
["Standard Data Request #2"]
["Supplier Non-Gas Costs"]
[]
[null," (A)  ","(B)","(C)","(D)","(E)","(F)",null,null,null,null,null,null,null,null,null,null,null,null,"withdraw"]
["I.  Transportation (QPC T-1)",null,"Volume (Dth)",null,null,null,"Utah Total",null,null,"Utah gas","Utah Co.","Utah gas","Wyo gas","Wyo Co.","Wyo gas",null,"@city gate","@city gate",null,"loss","Kern River"]
[null,"Month ","Utah","Wyoming","$/dth","Demand","b*d+e*(Ut %)",null,null,"purchased","production","withdrawn","purchased","production","withdrawn","Total","purchased","co production","withdrawls",{"$f":"-Calculations!P164/Calculations!P137","v":3.2660817014119915E-2},"Transportation"]
[]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J12+K12+L12-(T12+$B$43*U12)*$J$39","v":11585374.307985978},{"$f":"M12+N12+O12-(T12+$B$43*U12)*$K$39","v":427527.95976109407},{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4282495.7853230983},null,null,{"$f":"Q12*$J$39","v":5313058.5280225249},{"$f":"R12*$J$39","v":5792350.4454675755},{"$f":"S12*$J$39","v":642500.20899993926},{"$f":"Q12-J12","v":196064.53897747491},{"$f":"R12-K12","v":213751.55453242455},{"$f":"S12-L12","v":23709.791000060737},{"$f":"SUM(J12:O12)-U12","v":12034885.066999998},{"$f":"Calculations!D168","v":5509123.0669999998},{"$f":"Calculations!D160","v":6006102},{"$f":"Calculations!D162+Calculations!D163","v":666210},{"$f":"S12*$T$10","v":21758.962902976829},{"$f":"V12*W12","v":146550},4885,30,{"$f":"B12","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J13+K13+L13-(T13+$B$43*U13)*$J$39","v":17033343.480632406},{"$f":"M13+N13+O13-(T13+$B$43*U13)*$K$39","v":628571.02348130033},{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4297041.8630140638,null,null,6300128.2256961232,5815369.9700748604,5235096.4478333052,232489.76640387718,214601.02992513962,193187.55216669478,17839437.992099993,{"$f":"Calculations!E168","v":6532617.9921000004},{"$f":"Calculations!E160","v":6029971},{"$f":"Calculations!E162+Calculations!E163","v":5428284},{"$f":"S13*$T$10","v":177292.19042467492},{"$f":"V13*W13","v":151435},4885,31,{"$f":"B13","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},18151553.189277712,669835.63027027901,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4300027.4829361467,null,null,10208742.503570532,5671301.4425513232,3992276.4708971009,376726.96092946641,209284.55744867679,147324.52910289913,18959106.464500003,{"$f":"Calculations!F168","v":10585469.464499999},{"$f":"Calculations!F160","v":5880586},{"$f":"Calculations!F162+Calculations!F163","v":4139601},135202.75077246781,1646550,54885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},14500270.09038927,535094.57035459718,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4290278.5570621146,null,null,9244782.6578110382,5008795.4931159439,1953896.5542905044,341154.54218896106,184836.50688405614,72103.445709495572,15104134.199999999,{"$f":"Calculations!G168","v":9585937.1999999993},{"$f":"Calculations!G160","v":5193632},{"$f":"Calculations!G162+Calculations!G163","v":2026000},66170.815270606952,1701435,54885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},10017076.256983981,369654.01903049601,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4278308.4295269223,null,null,6227744.3705892656,5432720.6433987282,0,229818.6294107344,200480.35660127178,0,10389329,{"$f":"Calculations!H168","v":6457563},{"$f":"Calculations!H160","v":5633201},{"$f":"Calculations!H162+Calculations!H163","v":0},0,1701435,54885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},7131553.4250271879,263171.34040524164,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4270604.0835655984,null,null,3381196.7701591481,5234707.7902265042,0,124774.22984085185,193173.20977349579,0,7397072,{"$f":"Calculations!I168","v":3505971},{"$f":"Calculations!I160","v":5427881},{"$f":"Calculations!I162+Calculations!I163","v":0},0,1536780,54885,28,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},3911306.2163453223,144336.53347931334,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4262006.023518417,null,null,3.3938381539998723E-2,5381611.685898914,178927.1607687647,1.2524072707247383E-3,198594.314101086,6602.8392312352953,4064301.035190789,{"$f":"Calculations!J168","v":3.5190788810723461E-2},{"$f":"Calculations!J160","v":5580206},{"$f":"Calculations!J162+Calculations!J163","v":185530},6059.5613806296678,1701435,54885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5378936.5698851878,198495.59593617739,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4265924.5965623688,null,null,0.45198059471775193,5422642.5491280789,101147.41886179078,1.6679162569489592E-2,200108.45087192114,3732.5811382092215,5581081.4686597567,{"$f":"Calculations!K168","v":0.46865975728724152},{"$f":"Calculations!K160","v":5622751},{"$f":"Calculations!K162+Calculations!K163","v":104880},3425.4664884408967,146550,4885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5271424.5277192993,194528.14500925731,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4265637.5394097855,null,null,5.752747418441604E-2,5355393.2102202652,64403.362238657399,2.1229010832493275E-3,197626.7897797348,2376.6377613426012,5468365.0596503755,{"$f":"Calculations!L168","v":5.9650375267665368E-2},{"$f":"Calculations!L160","v":5553020},{"$f":"Calculations!L162+Calculations!L163","v":66780},2181.0893602029278,151435,4885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5003088.7789715901,184625.91551340127,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4264921.0829606298,null,null,-0.45246791213025156,5144639.5241858829,0,-1.6697145744964448E-2,189849.47581411712,0,5187938.5308349421,{"$f":"Calculations!M168","v":-0.46916505787521601},{"$f":"Calculations!M160","v":5334489},{"$f":"Calculations!M162+Calculations!M163","v":0},0,146550,4885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5682721.8352452246,209705.99719315948,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4266735.7032208797,null,null,787107.00319862284,5041883.4678845285,0,29046.126801377046,186057.53211547155,0,5892659.1299999999,{"$f":"Calculations!N168","v":816153.12999999989},{"$f":"Calculations!N160","v":5227941},{"$f":"Calculations!N162+Calculations!N163","v":0},0,151435,4885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},9310605.494011404,343583.5619269787,{"$f":"'Other Inputs'!$F$38","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$291/12)+('Other Inputs'!$D$30*'Other Inputs'!$F$30)","v":4383495.4625899997},4276422.1525897859,null,null,4328711.5664877594,5128162.5633615721,0,159739.78701223992,189241.4366384279,0,9654420.3534999993,{"$f":"Calculations!O168","v":4488451.3534999993},{"$f":"Calculations!O160","v":5317404},{"$f":"Calculations!O162+Calculations!O163","v":0},0,151435,4885,31,{"$error":"#REF!"}]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":112977254.17247456},{"$f":"SUM(D12:D23)","v":4169130.2923612958},null,null,{"$f":"SUM(G12:G23)","v":51320403.299689807},null,null,{"$f":"SUM(J12:J25)","v":45791471.716513552},64429578.785514161,12168247.623890063,1689814.5849223081,2377605.2144858232,449037.37610993732,{"$f":"SUM(P12:P23)","v":117572730.30143586},47481286.301435873,66807184,12617285,412090.83660000004,9333025]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E23","v":12},{"$f":"'Other Inputs'!D23","v":30000},{"$f":"'Other Inputs'!F23","v":5.2880399999999996},{"$f":"C32*D32*E32","v":1903694.4},{"$f":"F32*J34","v":1846397.7962482774},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E129","v":1263667.4285398708},{"$f":"'Other Inputs'!E130","v":39213.571460129126},{"$f":"J33+K33","v":1302881}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33/L33","v":0.96990241513988673},{"$f":"K33/L33","v":3.0097584860113186E-2}]
[]
["III.  Transportation (TL 112  demand)",null,{"$f":"'Other Inputs'!E24","v":12},{"$f":"'Other Inputs'!D24","v":12000},{"$f":"'Other Inputs'!F24","v":5.2880399999999996},{"$f":"C36*D36*E36","v":761477.75999999989},{"$f":"F36*J34","v":738559.11849931092},null,null,"Dth Sales Allocation Base"]
[null,null,{"$f":"'Other Inputs'!E25","v":5},{"$f":"'Other Inputs'!D25","v":75000},{"$f":"'Other Inputs'!F25","v":6.8088699999999998},{"$f":"C37*D37*E37","v":2553326.25},{"$f":"F37*J34","v":2476477.2965150704},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":108615821},{"$f":"Calculations!P39","v":4008183},{"$f":"J38+K38","v":112624004}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E54","v":12},{"$f":"'Other Inputs'!D54","v":3000},{"$f":"'Other Inputs'!F54","v":14.347541666666666},{"$f":"C39*D39*E39","v":516511.5},null,null,null,{"$f":"J38/L38","v":0.96441093499037733},{"$f":"K38/L38","v":3.5589065009622639E-2}]
[null,null,{"$f":"'Other Inputs'!E55","v":5},{"$f":"'Other Inputs'!D55","v":50000},{"$f":"'Other Inputs'!F55","v":14.347541666666666},{"$f":"C40*D40*E40","v":3586885.4166666665},{"$f":"(F39+F40+F41)*J34","v":4369140.6495352872}]
[null,null,{"$f":"'Other Inputs'!E56","v":12},{"$f":"'Other Inputs'!D56","v":1885},{"$f":"'Other Inputs'!F56","v":17.742041666666669},{"$f":"C41*D41*E41","v":401324.98250000004}]
[]
["V.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C61","v":1.0015273718863926},{"$f":"'Other Inputs'!E60","v":365},{"$f":"'Other Inputs'!D60","v":4885},{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},{"$f":"B43*C43*D43*E43","v":7857.2927059340354}]
[null,{"$f":"'Other Inputs'!C60","v":1.0015273718863926},{"$f":"'Other Inputs'!E61","v":151},{"$f":"'Other Inputs'!D61","v":50000},{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},{"$f":"B44*C44*D44*E44","v":33270.73929406597},{"$f":"(F43+F44)*J39","v":39664.323795434168}]
[]
[]
["VI.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"'Other Inputs'!$D$165+'Other Inputs'!$D$167","v":5556681.9699999988},{"$f":"F47*$J$39","v":5358924.8541318709}]
[]
["VII.  QGM Gathering","Demand",{"$f":"'Ut 1.3 p1'!H49","v":12},null,{"$f":"'Ut 1.3 p1'!J49","v":745178},{"$f":"C49*E49","v":8942136}]
[null,"Commodity",{"$f":"'Ut 1.3 p1'!F50","v":41846570.981205121},{"$f":"'Ut 1.3 p1'!F50","v":41846570.981205121},{"$f":"'Ut 1.3 p1'!J50","v":0.12579000000000001},{"$f":"C50*E50","v":5263880.1637257924},{"$f":"(F49)*'Ut 1.5'!G51+(F50)*'Ut 1.5'!G54","v":13749542.893285418}]
["Wexpro II Gathering","Commodity",null,{"$f":"'Ut 1.3 p1'!F53","v":4165731.2425822238},{"$f":"'Ut 1.3 p1'!J53","v":0.42171999999999998},{"$f":"E51*D51","v":1756772.1796217754},{"$f":"(F51)*'Ut 1.5'!G54","v":1694250.3003141196}]
[]
["VII.  Storage Demand",null,12,{"$f":"'Other Inputs'!E151","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C53*D53*E53","v":6366793.125}]
[null,null,12,{"$f":"'Other Inputs'!E152","v":0},{"$f":"'Other Inputs'!E15","v":0.09},{"$f":"C54*D54*E54","v":0}]
[null,null,12,{"$f":"'Other Inputs'!E153","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C55*D55*E55","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E154","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C56*D56*E56","v":3829245.8399999994},{"$f":"SUM(F53:F56)*J34","v":13602937.692746742}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G36+G37+G40+G44+G47+G51+G56+G50","v":95196298.224761352}]

{"sheet":"SDR#3","index":10,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[4,2,4,7],[5,2,5,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 14-057-22"}]
[]
[]
[null,null,"Standard Data Request #3"]
[null,null,"Monthly Forecasted Sales"]
[]
[null,null,null,"Utah Sales",null,"Wyoming Sales",null,"System Total"]
[null,null,"Month","Dth",null,"Dth",null,"Dth"]
[]
[null,1,{"$f":"Calculations!D141","v":"Nov14"},{"$f":"Calculations!D20","v":11685331},null,{"$f":"Calculations!D39","v":414250},null,{"$f":"SUM(D11:F11)","v":12099581}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Dec14"},{"$f":"Calculations!E20","v":17137808},null,{"$f":"Calculations!E39","v":587808},null,{"$f":"SUM(D13:F13)","v":17725616}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Jan15"},{"$f":"Calculations!F20","v":19729363},null,{"$f":"Calculations!F39","v":640052},null,20369415]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Feb15"},{"$f":"Calculations!G20","v":16060927},null,{"$f":"Calculations!G39","v":595700},null,16656627]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"Mar15"},{"$f":"Calculations!H20","v":11551590},null,{"$f":"Calculations!H39","v":479446},null,12031036]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Apr15"},{"$f":"Calculations!I20","v":8542016},null,{"$f":"Calculations!I39","v":347703},null,8889719]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"May15"},{"$f":"Calculations!J20","v":4699426},null,{"$f":"Calculations!J39","v":236952},null,4936378]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Jun15"},{"$f":"Calculations!K20","v":3318191},null,{"$f":"Calculations!K39","v":129185},null,3447376]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"Jul15"},{"$f":"Calculations!L20","v":2722847},null,{"$f":"Calculations!L39","v":92404},null,2815251]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Aug15"},{"$f":"Calculations!M20","v":2710163},null,{"$f":"Calculations!M39","v":82209},null,2792372]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Sep15"},{"$f":"Calculations!N20","v":3779169},null,{"$f":"Calculations!N39","v":150364},null,3929533]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"Oct15"},{"$f":"Calculations!O20","v":6678990},null,{"$f":"Calculations!O39","v":252110},null,6931100]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":108615821},null,{"$f":"SUM(F11:F33)","v":4008183},null,{"$f":"SUM(H11:H33)","v":112624004}]

{"sheet":"SDR#4","index":11,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,2,4,6],[5,2,5,6]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 14-057-22"}]
[]
[]
[null,null,"Standard Data Request #4"]
[null,null,"Supplier Non-Gas Costs Recovered at Current Rates"]
[]
[]
[null,null," (A)","(B)","(C)","(D)","(E)"]
[null,1,"Rate Schedule","Season","Sales Dth","SNG Rate","SNG Revenue"]
[]
[null,{"$f":"B10+1","v":2},"GS","winter",{"$f":"'Utah Summary-by class'!B8","v":72205238},{"$f":"'Utah Summary-by class'!J8","v":1.05304},{"$f":"E12*F12","v":76035003.823520005}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":28208562},{"$f":"'Utah Summary-by class'!J9","v":0.49441000000000002},{"$f":"E13*F13","v":13946595.138420001}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":2488527},{"$f":"'Utah Summary-by class'!J13","v":1.02562},{"$f":"E15*F15","v":2552283.0617399998}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":2386491},{"$f":"'Utah Summary-by class'!J14","v":0.49440000000000001},{"$f":"E16*F16","v":1179881.1503999999}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B19","v":685667},{"$f":"'Utah Summary-by class'!J19","v":0.75990000000000002},{"$f":"E18*F18","v":521038.35330000002}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":2641336},{"$f":"'Utah Summary-by class'!J27","v":0.17860000000000001},{"$f":"E20*F20","v":471742.60960000003}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":108615821},null,{"$f":"SUM(G12:G20)","v":94706544.136979997}]

{"sheet":"Ut 1.1","index":12,"n_rows":1544,"n_cols":9,"rows_kept":1544,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"   Questar Gas Company"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Nov-14 through Oct-15"}]
[]
[null,"WEXPRO I"]
[null,"          (A)","          (B)","       (C)","(D)     ","      (E)","(F)      ","(G)     ","(H)      "]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth    ","Value $","Rate %","Royalty $"]
[]
[1,"ACE UNIT (CO)","ACE UNIT 2 FT UN","FORT UNION",3.5718787042699538,57158.823000000004,{"$f":"E12*F12","v":204164.38263483564},0.12685197631358325,{"$f":"G12*H12","v":25898.655430071518}]
[{"$f":"A12+1","v":2},null,"ACE UNIT 10 FT UN","MESAVERDE",3.5718787042699538,2479.0070000000001,{"$f":"E13*F13","v":8854.7123110361463},0.12685197631358325,{"$f":"G13*H13","v":1123.2377563431512}]
[{"$f":"A13+1","v":3},null,"ACE UNIT 12 FT UN","FORT UNION",3.5718787042699538,44315.263000000006,{"$f":"E14*F14","v":158288.74418382224},0.12685197631358325,20079.240027913056]
[4,null,"ACE UNIT 11 FT UN","FORT UNION",3.5718787042699538,23226.521000000004,82962.31573417889,0.12685197631358325,10523.933710432075]
[5,null,"ACE UNIT 13 FT UN","FORT UNION",3.5718787042699538,44778.296999999999,159942.64546777515,0.12685197631358325,{"$f":"G16*H16","v":20289.040674410055}]
[6,"E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",3.5718787042699538,37146.327999999994,132682.17792502668,0.1925,25541.319250567638]
[7,null,"F WILSON A 2 WAS","WASATCH",3.5718787042699538,86366.963000000003,308492.31589217106,0.1925,59384.770809242931]
[8,null,"F WILSON B 3 WAS","WASATCH",3.5718787042699538,283786.92499999993,1013652.4739577543,0.16249999999999998,164718.52701813506]
[9,null,"F WILSON B 6 WAS","WASATCH",3.5718787042699538,129897.95700000001,463979.7463364742,0.16249999999999998,75396.70877967705]
[10,null,"F WILSON A 9 WAS","WASATCH",3.5718787042699538,143710.26799999998,513315.64585412777,0.1925,98813.261826919595]
[11,null,"F WILSON B 12 FT UN","FORT UNION",3.5718787042699538,71260.452000000005,254533.69095545125,0.16249999999999998,41361.724780260825]
[12,null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",3.5718787042699538,43442.793999999994,155172.39074258649,0.16249999999999998,25215.5134956703]
[13,null,"F WILSON A 22 FT UN","FORT UNION",3.5718787042699538,42355.665000000008,151289.29781869226,0.1925,29123.189830098261]
[14,null,"STLD 3712100 NE4 2 WAS","WASATCH",3.5718787042699538,14171.054,50617.285999659543,0.13375000000000004,6770.062002454466]
[15,null,"STLD 3712100 SE4 4 WAS","WASATCH",3.5718787042699538,38819.699000000001,138659.25616426961,0.13749999999999996,19065.647722587066]
[16,null,"STATE LAND 5  FT UN","FORT UNION",3.5718787042699538,33438.830999999998,119439.44834458196,0.13375000000000004,15975.026216087843]
[17,null,"G KUYKENDALL A 8 FT UN","FORT UNION",3.5718787042699538,5404.2479999999987,19303.318343793486,0.1925,3715.888781180246]
[18,null,"KS WHITFORD 1 WAS","WASATCH",3.5718787042699538,58837.786999999997,210161.43839167152,0.15500000000000003,32575.022950709092]
[19,null,"F WILSON B 24 FT UN","FORT UNION",3.5718787042699538,83452.31,298081.52891113452,0.16249999999999998,48438.248448059356]
[20,null,"F WILSON A 26 FT UN","FORT UNION",3.5718787042699538,177563.826,634236.44873809558,0.1925,122090.5163820834]
[21,null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",3.5718787042699538,13398.883,47859.18484870471,0.13375000000000004,6401.1659735142566]
[22,null,"F WILSON A 7 UPPER WAS","WASATCH",3.5718787042699538,182.98099999999999,653.58593718602037,0.1925,125.81529290830892]
[23,null,"G KUYKENDALL 9 FT UN","FORT UNION",3.5718787042699538,27683.213999999996,98881.082552347827,0.1925,19034.608391326958]
[24,null,"F WILSON A 20 FT UN","FORT UNION",3.5718787042699538,1349.9799999999998,4821.9648131903514,0.1925,928.22822653914261]
[25,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",3.5718787042699538,25641.544999999998,91588.488530079703,0.1925,17630.784042040345]
[26,null,"F WILSON 32 MESA","MESAVERDE",3.5718787042699538,4530.3930000000009,16182.014278673672,0.1925,3115.0377486446819]
[27,null,"F WILSON 32 LEWIS","LEWIS",3.5718787042699538,32484.673999999999,116031.31527575185,0.1925,22336.028190582234]
[28,null,"F WILSON 32 LANCE","LANCE",3.5718787042699538,36629.317000000003,130835.47734425341,0.1925,25185.82938876878]
[29,null,"HIAWATHA STLD 7 FT UN","FORT UNION",3.5718787042699538,37812.594000000005,135061.99926180585,0.13749999999999996,18571.024898498297]
[30,null,"F WILSON 33 FT UN","FORT UNION",3.5718787042699538,504363.22399999999,1801524.2590225365,0.1925,346793.41986183828]
[31,null,"F WILSON 33 LEWIS","LEWIS",3.5718787042699538,9688.9369999999999,34607.707737313212,0.1925,6661.9837394327933]
[32,null,"F WILSON 33 LANCE","LANCE",3.5718787042699538,9688.9369999999999,34607.707737313212,0.1925,6661.9837394327933]
[33,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",3.5718787042699538,39141.133000000009,139807.37942369797,0.16249999999999998,22718.699156350918]
[34,null,"F WILSON 35 MESA","MESAVERDE",3.5718787042699538,1587.22,5669.3573169913561,0.1925,1091.351283520836]
[35,null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",3.5718787042699538,77723.322,277618.27867691638,0.1925,53441.518645306402]
[36,null,"F WILSON 29E (DD) FT UN","FORT UNION",3.5718787042699538,20740.855,74083.818282850989,0.16249999999999998,12038.620470963284]
[37,null,"F WILSON 37 MESA","FORT UNION",3.5718787042699538,11253.689999999999,40196.815655455728,0.23250000000000004,9345.7596398934584]
[38,null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",3.5718787042699538,63768.337,227772.76493700975,0.16249999999999998,37013.074302264082]
[39,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",3.5718787042699538,47179.114000000001,168518.07258292445,0.17239620835829686,29051.876753144435]
[40,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",3.5718787042699538,184238.83200000002,658078.76052036975,0.17149599576399291,112857.87232657503]
[41,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",3.5718787042699538,7985.972999999999,28524.926891574833,0.17239590299445887,4917.5805293239655]
[42,"JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",3.5718787042699538,51255.537000000011,183078.56108622072,0.13968749999999996,25573.786501731451]
[43,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",3.5718787042699538,11180.444000000001,39935.189827882787,0.13968749999999996,5578.4468290823752]
[44,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",3.5718787042699538,31350.010000000002,111978.43309765011,0.13968749999999996,15641.987373327995]
[45,null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",3.5718787042699538,1507.2150000000001,5383.5891612562391,0.14891328232520415,801.68793269305934]
[46,null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",3.5718787042699538,3517.2839999999992,12563.311816469437,0.14891328232520415,1870.8439994654866]
[47,null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",3.5718787042699538,24863.394,88809.027544473342,0.13968749999999996,12405.511035118616]
[48,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",3.5718787042699538,181013.35600000003,646557.75148483599,0.13968769999999997,90316.165222088312]
[49,null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",3.5718787042699538,144212.337,515108.97542330192,0.14954164296521585,77030.242490929566]
[50,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",3.5718787042699538,153759.723,549211.08015814703,0.13968769999999997,76718.032601807179]
[51,"LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",3.5718787042699538,1238.1059999999998,4422.3644550288545,0.125,552.79555687860682]
[52,null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",3.5718787042699538,39894.089,142496.84692535023,0.125,17812.105865668778]
[53,null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",3.5718787042699538,2846.0549999999998,10165.763245681022,0.125,1270.7204057101278]
[54,null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",3.5718787042699538,5711.2820000000002,20400.006549880312,0.125,2550.000818735039]
[55,null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",3.5718787042699538,25484.192000000003,91026.442700326734,0.125,11378.305337540842]
[56,null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",3.5718787042699538,16641.845999999998,59442.655327140106,0.125,7430.3319158925133]
[57,"POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",3.5718787042699538,488.89299999999997,1746.2664953666504,0.11004610000000004,192.16981737576799]
[58,null,"CARL ALLEN B 6 FT UN","FORT UNION",3.5718787042699538,25706.190999999999,91819.396200795949,0.11004610000000004,10104.366456252414]
[59,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",3.5718787042699538,25706.190999999999,91819.396200795949,0.11004610000000004,10104.366456252414]
[60,null,"CARL ALLEN B 7 FT UN","FORT UNION",3.5718787042699538,7909.4350000000004,28251.542439307425,0.11004610000000004,3108.9720644302697]
[61,null,"CARL ALLEN A 8 FT UN","FORT UNION",3.5718787042699538,29380.416000000001,104943.28223299222,0.11004610000000004,11548.598930940088]
[62,null,"CARL ALLEN B 10 WAS","WASATCH",3.5718787042699538,1406.1749999999997,5022.6865369768011,0.11004610000000004,552.72706491680299]
[63,null,"CARL ALLEN A 11 FT UN","FORT UNION",3.5718787042699538,2462.3620000000001,8795.2583900035715,0.11004610000000004,967.88388431217231]
[64,null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",3.5718787042699538,46741.917999999998,166956.46150093243,0.11004599999999998,18372.890762331608]
[65,null,"CARL ALLEN A 14 WAS","WASATCH",3.5718787042699538,1,3.5718787042699538,0.11004610000000004,0.39307132107796189]
[66,null,"CARL ALLEN B 15 WAS","WASATCH",3.5718787042699538,9342.3379999999997,{"$f":"E77*F77","v":33369.698150291952},0.11004610000000004,{"$f":"G77*H77","v":3672.2051396168445}]
[{"$f":"A77+1","v":67},null,"CARL ALLEN B 17 WAS","WASATCH",3.5718787042699538,12013.727000000001,42911.575630212959,0.11004610000000004,4722.2515429599798]
[68,null,"CARL ALLEN A 19 FT UN","FORT UNION",3.5718787042699538,87926.951000000001,314064.40380828769,0.11004610000000004,34561.562787927222]
[69,null,"CARL ALLEN A 20 FT UN","FORT UNION",3.5718787042699538,28743.910000000003,102669.76000645218,0.11004610000000004,11298.406676646042]
[70,null,"BW MUSSER A 1 WAS","WASATCH",3.5718787042699538,12186.228999999998,43527.731850456927,0.11004610000000004,4790.0571319885694]
[71,null,"BW MUSSER B 21 FT UN","FORT UNION",3.5718787042699538,7817.4160000000002,27922.861732819205,0.11004610000000004,3072.8020345359964]
[72,null,"BW MUSSER B 6 WAS","WASATCH",3.5718787042699538,67.98,242.81631431627147,0.11004610000000004,26.720988406879851]
[73,null,"BW MUSSER B 10 FT UN","FORT UNION",3.5718787042699538,15064.329000000002,53807.955949216295,0.11004610000000004,5921.3557011830535]
[74,null,"BW MUSSER B 11 FT UN","FORT UNION",3.5718787042699538,12653.846,45198.003054511537,0.11004610000000004,4973.863963937084]
[75,null,"JC DONNELL B 3 WAS","WASATCH",3.5718787042699538,53943.873999999996,192680.97476642163,0.11004610000000004,21203.78981724312]
[76,null,"JC DONNELL B 5 FT UN","FORT UNION",3.5718787042699538,24263.995999999999,86668.050592891334,0.11004610000000004,9537.4809623503825]
[77,null,"JC DONNELL B 9 FT UN","FORT UNION",3.5718787042699538,19657.922999999999,70215.716533878513,0.11004610000000004,7726.9657632588505]
[78,null,"JC DONNELL B 10 FT UN","FORT UNION",3.5718787042699538,44647.288,159474.69721060747,0.11004610000000004,17549.568476708235]
[79,null,"H STEWART A 1 FT UN","FORT UNION",3.5718787042699538,9404.6720000000005,33592.34763744392,0.11004610000000004,3696.7068473449185]
[80,null,"BW MUSSER B 13 FT UN","FORT UNION",3.5718787042699538,28136.845000000001,100501.39746084453,0.11004610000000004,11059.786835115847]
[81,null,"BW MUSSER A 14 FT UN","FORT UNION",3.5718787042699538,23588.792999999998,84256.307376132143,0.11004610000000004,9272.0780271445783]
[82,null,"BW MUSSER 15 UPPER FT UN","FORT UNION",3.5718787042699538,14592.22,52121.639866022102,0.11004610000000004,5735.7831928602563]
[83,null,"BW MUSSER B 18 FT UN","FORT UNION",3.5718787042699538,42088.909999999996,150336.48131493467,0.11004610000000004,16543.94345643144]
[84,null,"BW MUSSER B 19 FT UN","FORT UNION",3.5718787042699538,36612.936000000002,130776.96639919875,0.11004610000000004,14391.49512206287]
[85,null,"BW MUSSER B 20 FT UN","FORT UNION",3.5718787042699538,8557.5769999999993,30566.627046450358,0.11004610000000004,3363.7380966163819]
[86,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",3.5718787042699538,10405.777,37168.17326768209,0.11004610000000004,4090.2125122326715]
[87,null,"JC DONNELL A 11 FT UN","FORT UNION",3.5718787042699538,68171.721999999994,243501.12204521149,0.11004610000000004,26796.348826699556]
[88,null,"JA LEE 1 FT UN","FORT UNION",3.5718787042699538,21338.587000000003,76218.84448451169,0.11004610000000004,8387.5865820270246]
[89,null,"JC DONNELL A 1 FT UN","FORT UNION",3.5718787042699538,17090.922999999999,61046.70390001755,0.11004610000000004,6717.9516820517238]
[90,null,"MFS 20-1 FT UN","FORT UNION",3.5718787042699538,87896.147999999986,313954.37922856002,0.125,39244.297403570003]
[91,null,"CARL ALLEN A 16 WAS","WASATCH",3.5718787042699538,17053.382000000001,60912.612001580557,0.11004610000000004,6703.1953915871363]
[92,null,"H STEWART A 2 FT UN","FORT UNION",3.5718787042699538,98396.564999999988,351460.59509681427,0.11004610000000004,38676.867794083548]
[93,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",3.5718787042699538,14828.739000000001,52966.457045277333,0.11004610000000004,5828.7520286502959]
[94,null,"CARL ALLEN A 2 WAS","WASATCH",3.5718787042699538,25085.409999999996,89602.041766880531,0.11004610000000004,9860.355248482314]
[95,null,"BW MUSSER 22 FT UN","FORT UNION",3.5718787042699538,117.011,417.94909906533155,0.11004610000000004,45.993668350653394]
[96,null,"CARL ALLEN 22 FT UN","FORT UNION",3.5718787042699538,118310.07100000001,422589.22310556629,0.11004610000000004,46504.295904797473]
[97,null,"JC DONNELL 14-29 FT UN","FORT UNION",3.5718787042699538,155086.587,553950.47742320946,0.11004610000000004,60960.089633562267]
[98,null,"CARL ALLEN 23 FT UN","FORT UNION",3.5718787042699538,49290.753000000004,176060.59095813034,0.11004610000000004,19374.781398637515]
[99,null,"BW MUSSER 23 FT UN","FORT UNION",3.5718787042699538,84600.464000000007,302182.59573295689,0.11004610000000004,33254.01614828856]
[100,null,"BW MUSSER 24 FT UN","FORT UNION",3.5718787042699538,56639.383000000002,202309.00596068965,0.11004610000000004,22263.317100850658]
[101,null,"CARL ALLEN 26 FT UN","MESAVERDE",3.5718787042699538,168575.30300000001,602130.5348515549,0.11004610000000004,66262.117051327717]
[102,null,"CARL ALLEN 25 FT UN","WASATCH",3.5718787042699538,223781.38800000001,799319.97420917184,0.11004610000000004,87962.045813819976]
[103,null,"H STEWART 5 FT UN","FORT UNION",3.5718787042699538,137042.935,489500.74109715148,0.11004610000000004,53867.647504851258]
[104,null,"CARL ALLEN 27 FT UN","FORT UNION",3.5718787042699538,253099.386,904040.30691720091,0.11004599999999998,99486.019615010271]
[105,null,"CARL ALLEN 28 FT UN","FORT UNION",3.5718787042699538,77802.036999999997,277899.43910912296,0.11004599999999998,30581.721676202538]
[106,null,"CARL ALLEN 29 FT UN","FORT UNION",3.5718787042699538,77469.178,276710.5071354984,0.11004599999999998,30450.884468233049]
[107,null,"BW MUSSER 27 FT UN","FORT UNION",3.5718787042699538,115843.79099999998,413779.9700947993,0.11004599999999998,45534.830589052275]
[108,null,"JC DONNELL 14 FT UN","FORT UNION",3.5718787042699538,45073.733999999997,160997.91059652856,0.11004599999999998,17717.176069505578]
[109,null,"JC DONNELL 15 FT UN","FORT UNION",3.5718787042699538,80689.349999999991,288212.57092638477,0.11004599999999998,31716.640580164931]
[110,null,"JC DONNELL 16 FT UN","FORT UNION",3.5718787042699538,85443.257000000012,305192.9501017647,0.11004599999999998,33585.26338689879]
[111,null,"BW MUSSER 28 FT UN","FORT UNION",3.5718787042699538,7821.9979999999996,27939.228081042169,0.11004599999999998,3074.6002934063658]
[112,null,"BW MUSSER 29 FT UN","FORT UNION",3.5718787042699538,87789.981,313575.16358216386,0.11004599999999998,34507.692451562798]
[113,null,"BW MUSSER 26R FT UN","FORT UNION",3.5718787042699538,84773.702000000005,302801.38085592719,0.11004610000000004,33322.11103780946]
[114,null,"CARL ALLEN 30 FT UN","FORT UNION",3.5718787042699538,107286.08600000002,383212.88584787492,0.11004599999999998,42171.045236015234]
[115,null,"CARL ALLEN 31 FT UN","FORT UNION",3.5718787042699538,264313.24300000002,944094.84392822953,0.11004599999999998,103893.86119492592]
[116,null,"CARL ALLEN 32 FT UN","FORT UNION",3.5718787042699538,126911.23,453311.51976970606,0.11004599999999998,49885.119504577066]
[117,null,"CARL ALLEN 33 FT UN","FORT UNION",3.5718787042699538,12518.541000000001,44714.710006430294,0.11004599999999998,4920.6749773676274]
[118,null,"CARL ALLEN 34 FT UN","FORT UNION",3.5718787042699538,132774.742,474255.27341473743,0.11004599999999998,52189.895818198187]
[119,null,"JC DONNELL 18 FT UN","FORT UNION",3.5718787042699538,18535.166000000001,66205.364715508505,0.11004599999999998,7285.6355654828476]
[120,null,"BW MUSSER 31 FT UN","FORT UNION",3.5718787042699538,146367.93200000003,522808.49929883279,0.11004599999999998,57532.984113839339]
[121,null,"BW MUSSER 32 FT UN","FORT UNION",3.5718787042699538,92612.971000000005,330802.29885407083,0.11004599999999998,36403.469779695071]
[122,null,"BW MUSSER 34 FT UN","FORT UNION",3.5718787042699538,97705.777000000016,348993.18415044912,0.11004599999999998,38405.303943020313]
[123,null,"BW MUSSER 35 FT UN","FORT UNION",3.5718787042699538,9242.4259999999995,33012.82460519093,0.11004599999999998,3632.9292965028403]
[124,null,"STEWART 6 FT UN","FORT UNION",3.5718787042699538,113514.677,405460.65739838232,0.11004599999999998,44619.323504062369]
[125,null,"BW MUSSER 36 FT UN","FORT UNION",3.5718787042699538,198637.45600000001,709508.89895675995,0.11004599999999998,78078.616294595588]
[126,null,"BW MUSSER 37 FT UN","FORT UNION",3.5718787042699538,149295.78899999999,533266.44936628034,0.11004599999999998,58683.839686961677]
[127,null,"CARL ALLEN 35 FT UN","FORT UNION",3.5718787042699538,93370.902999999991,333509.54002415552,0.11004599999999998,36701.390841498207]
[128,null,"CARL ALLEN 36 FT UN","FORT UNION",3.5718787042699538,189397.58799999999,676505.21121729456,0.11004599999999998,74446.692473618386]
[129,null,"BW MUSSER 38 FT UN","FORT UNION",3.5718787042699538,214113.174,764786.28651424719,0.11004599999999998,84161.671685746827]
[130,null,"BW MUSSER 39 FT UN","FORT UNION",3.5718787042699538,161304.88500000001,{"$f":"E141*F141","v":576161.48362621397},0.11004599999999998,{"$f":"G141*H141","v":63404.266627130331}]
[{"$f":"A141+1","v":131},null,"CARL ALLEN 37 FT UN","FORT UNION",3.5718787042699538,161920.33200000002,578359.78565912077,0.11004610000000004,63646.238808622191]
[132,null,"BW MUSSER 42 FT UN","FORT UNION",3.5718787042699538,102772.90700000001,367092.35788921651,0.11004599999999998,40397.045616276715]
[133,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",3.5718787042699538,21799.847999999998,77866.412827521941,0.11004599999999998,8568.8872660174784]
[134,null,"BW MUSSER 72 FT UN","FORT UNION",3.5718787042699538,15642.09,55871.648161274003,0.11004599999999998,6148.4513935555578]
[135,null,"BW MUSSER 73 FT UN","FORT UNION",3.5718787042699538,79295.53300000001,283234.02566643542,0.11004599999999998,31168.771588488547]
[136,null,"CARL ALLEN 40 FT UN","FORT UNION",3.5718787042699538,102033.177,364450.13205530687,0.11004599999999998,40106.279232158289]
[137,null,"CARL ALLEN 41 FT UN","FORT UNION",3.5718787042699538,125586.97500000001,448581.44153618312,0.11004599999999998,49364.593315290796]
[138,"RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",3.5718787042699538,36197.815000000002,129294.20453960351,0.15500000000000003,20040.601703638549]
[139,null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",3.5718787042699538,41533.061000000002,148351.05610904496,0.125,18543.88201363062]
[140,"SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",3.5718787042699538,117891.97100000001,421095.82061931101,0.13375000000000004,56321.566007832866]
[141,null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",3.5718787042699538,145705.739,520443.22622401611,0.13375000000000004,69609.281507462176]
[142,null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",3.5718787042699538,78190.687999999995,279287.6533394162,0.13375000000000004,37354.723634146925]
[143,null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",3.5718787042699538,21152.877999999997,75555.514462220395,0.13375000000000004,10105.55005932198]
[144,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",3.5718787042699538,102950.88600000001,367728.07728912379,0.13375000000000004,49183.63033742032]
[145,null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",3.5718787042699538,9155.0369999999984,32700.681697103479,0.13375000000000004,4373.7161769875911]
[146,null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",3.5718787042699538,94762.305000000008,338479.45919703419,0.13375000000000004,45271.627667603338]
[147,null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",3.5718787042699538,6535.759,23344.938388340688,0.13375000000000004,3122.3855094405681]
[148,null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",3.5718787042699538,30522.574999999997,109022.93564198248,0.13375000000000004,14581.81764211516]
[149,null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",3.5718787042699538,10891.987999999999,38904.85998436388,0.13375000000000004,5203.5250229086705]
[150,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",3.5718787042699538,239894.31299999999,856873.38788017072,0.20374999999999999,174587.95278058478]
[151,"W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",3.5718787042699538,18456.846999999998,65925.618747268774,0.1925,12690.68160884924]
[152,null,"WB LASHER A 4 FT UN","FORT UNION",3.5718787042699538,34793.873999999989,124279.497579652,0.1925,23923.803284083009]
[153,null,"WM WHEELER A 2 WAS","WASATCH",3.5718787042699538,34466.443000000007,123109.95376363424,0.1925,23698.666099499591]
[154,null,"WM WHEELER A 2 FT UN","FORT UNION",3.5718787042699538,7925.9830000000002,28310.649888105683,0.1925,5449.800103460344]
[155,null,"WM WHEELER A 3 FT UN","FORT UNION",3.5718787042699538,26873.750999999997,95989.778900753357,0.1925,18478.032438395021]
[156,null,"WB LASHER A 5 FT UN","FORT UNION",3.5718787042699538,28376.235000000004,101356.46950385973,0.18406250000000002,18655.925168054182]
[157,null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",3.5718787042699538,61424.834999999999,219402.06004979569,0.1925,42234.896559585672]
[158,null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",3.5718787042699538,71631.645999999993,255859.55089920398,0.1925,49252.96354809677]
[159,null,"LASHER 7 LEWIS","LEWIS",3.5718787042699538,92119.081999999995,329038.18725269759,0.1925,63339.851046144286]
[160,null,"LASHER 8 LEWIS","LEWIS",3.5718787042699538,42099.892,150375.707686865,0.18406250000000002,27678.528696113593]
[161,null,"LASHER 9 LEWIS","LEWIS",3.5718787042699538,54062.411,193104.37455238969,0.18406250000000002,35543.273941049229]
[162,null,"LASHER 10 MESA","MESAVERDE",3.5718787042699538,7785.4579999999996,27808.711633188144,0.25406249999999997,7065.1507993068617]
[163,null,"LASHER 10 FT UN","FORT UNION",3.5718787042699538,7560.1619999999994,27003.981648630939,0.18406250000000002,4970.4203722011325]
[164,null,"LASHER 10 LEWIS","LEWIS",3.5718787042699538,7560.1619999999994,27003.981648630939,0.18406250000000002,4970.4203722011325]
[165,null,"LASHER 11 MESA","MESAVERDE",3.5718787042699538,23841.408000000007,85158.617515011341,0.25406249999999997,21635.611262407565]
[166,null,"LASHER 11 FT UN","FORT UNION",3.5718787042699538,23841.455999999998,85158.788965189116,0.18406250000000002,15674.539593905123]
[167,null,"LASHER 11 LEWIS","LEWIS",3.5718787042699538,23841.455999999998,85158.788965189116,0.18406250000000002,15674.539593905123]
[168,null,"LASHER 11 LANCE","LANCE",3.5718787042699538,23841.455999999998,85158.788965189116,0.18406250000000002,15674.539593905123]
[169,null,"LASHER 12 MESA","MESAVERDE",3.5718787042699538,12515.544000000002,44704.005085953599,0.25406249999999997,11357.611292150084]
[170,null,"LASHER 12 FT UN","FORT UNION",3.5718787042699538,12521.291999999999,44724.536244745737,0.18406250000000002,8232.1099525485133]
[171,null,"LASHER 12 LEWIS","LEWIS",3.5718787042699538,12521.291999999999,44724.536244745737,0.18406250000000002,8232.1099525485133]
[172,null,"LASHER 12 LANCE","LANCE",3.5718787042699538,12521.291999999999,44724.536244745737,0.18406250000000002,8232.1099525485133]
[173,null,"WHEELER 6 MESA","MESAVERDE",3.5718787042699538,15721.424000000001,56155.019586398557,0.26249999999999996,14740.692641429619]
[174,null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",3.5718787042699538,21798.841999999997,77862.819517545431,0.1925,14988.592757127495]
[175,null,"WHEELER 5 MESA","MESAVERDE",3.5718787042699538,2177.1590000000001,7776.5478679096686,0.26249999999999996,2041.3438153262878]
[176,null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",3.5718787042699538,46182.740000000005,164959.14551083618,0.1925,31754.635510835968]
[177,null,"WHEELER 7 MESA","MESAVERDE",3.5718787042699538,6131.6359999999986,21901.460050734997,0.26249999999999996,5749.1332633179354]
[178,null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",3.5718787042699538,13902.37,49657.579341881479,0.1925,9559.0840233121853]
[179,null,"WHEELER 8 MESA","MESAVERDE",3.5718787042699538,75.005999999999986,267.91233409247212,0.26249999999999996,70.326987699273914]
[180,null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",3.5718787042699538,767.07100000000003,2739.884569563058,0.1925,527.42777964088873]
[181,null,"WHEELER 9 MESA","MESAVERDE",3.5718787042699538,8265.6090000000004,29523.752764922068,0.26249999999999996,7749.9851007920415]
[182,null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",3.5718787042699538,72764.841,259907.18598748921,0.1925,50032.133302591676]
[183,"CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",3.5718787042699538,24392.632999999998,87127.526353772511,0.15491770000000005,13497.595989415828]
[184,null,"CLAY BASIN UNIT 8 FR","FRONTIER",3.5718787042699538,51663.985000000001,184537.48779922232,0.15491770000000005,28588.12317363359]
[185,null,"CLAY BASIN UNIT 9 FR","FRONTIER",3.5718787042699538,78692.804999999993,281081.15435876814,0.15491770000000005,43544.445946605345]
[186,null,"CLAY BASIN UNIT 12 FR","FRONTIER",3.5718787042699538,79686.97600000001,284632.21258207096,0.15491770000000005,44094.567719125509]
[187,null,"CLAY BASIN UNIT 13 FR","FRONTIER",3.5718787042699538,76167.554000000004,272061.26408893173,0.15491770000000005,42147.105291749911]
[188,null,"CLAY BASIN UNIT 14 FR","FRONTIER",3.5718787042699538,36895.504000000001,131786.2650209069,0.15491770000000005,20416.025068629355]
[189,null,"CLAY BASIN UNIT 15 FR","LANCE",3.5718787042699538,144277.26400000002,515340.88679193414,0.15491770000000005,79835.424897766847]
[190,null,"CLAY BASIN UNIT 16 FR","FRONTIER",3.5718787042699538,25487.399999999998,91037.901287210014,0.15491770000000005,14103.38228024162]
[191,null,"CLAY BASIN UNIT 17 FR","FRONTIER",3.5718787042699538,58226.276000000013,207977.19527334475,0.15491770000000005,32219.34874419745]
[192,null,"CLAY BASIN UNIT 18 FR","FRONTIER",3.5718787042699538,67256.656000000003,240232.61728681001,0.15491770000000005,37216.284535052859]
[193,null,"CLAY BASIN UNIT 19 FR","FRONTIER",3.5718787042699538,93603.737000000008,334341.19483038556,0.15491770000000005,51795.368918375236]
[194,null,"CLAY BASIN UNIT 20 FR","FRONTIER",3.5718787042699538,68784.812999999995,{"$f":"E205*F205","v":245691.00873189105},0.15491770000000005,{"$f":"G205*H205","v":38061.885983424487}]
[{"$f":"A205+1","v":195},null,"CLAY BASIN UNIT 22 FR","FRONTIER",3.5718787042699538,77498.072,276813.71299877961,0.15491770000000005,42883.343746231054]
[196,null,"CLAY BASIN UNIT 23 FR","FRONTIER",3.5718787042699538,38365.474000000002,137036.81955982262,0.15491770000000005,21229.428901522737]
[197,null,"CLAY BASIN UNIT 62 FR","FRONTIER",3.5718787042699538,151837.23599999998,542344.1897836111,0.15491770000000005,84018.714489640552]
[198,null,"CLAY BASIN UNIT 61 FR","FRONTIER",3.5718787042699538,67733.69,241936.52487262274,0.15491770000000005,37480.249979259519]
[199,"ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",3.5718787042699538,13097.985000000002,46784.413690347297,0.13473270000000004,6303.3903744174568]
[200,null,"ISLAND UNIT 9 WAS","WASATCH",3.5718787042699538,3449.9219999999996,12322.702923192406,0.13473270000000004,1660.2710361396059]
[201,null,"ISLAND UNIT 14 WAS","WASATCH",3.5718787042699538,15157.327000000001,54140.133524955992,0.13473270000000004,7294.4463681778407]
[202,null,"ISLAND UNIT 15 WAS","WASATCH",3.5718787042699538,14178.289000000001,50643.128542084938,0.13473270000000004,6823.2854449221695]
[203,null,"ISLAND UNIT 11 WAS","WASATCH",3.5718787042699538,6414.0939999999991,22910.365765785682,0.13473270000000004,3086.7754376118733]
[204,null,"ISLAND UNIT 13 WAS","WASATCH",3.5718787042699538,16280.239000000001,58151.03898452517,0.13473270000000004,7834.8464901903362]
[205,null,"ISLAND UNIT 12 WAS","LANCE",3.5718787042699538,4473.6740000000009,15979.420890446185,0.13473270000000004,2152.9505210062193]
[206,null,"ISLAND UNIT 18 WAS","WASATCH",3.5718787042699538,5130.99,18327.273912822089,0.13473270000000004,2469.2830979140854]
[207,null,"ISLAND UNIT 17 WAS","WASATCH",3.5718787042699538,4494.3999999999987,16053.451648470877,0.13473270000000004,2162.9248849179326]
[208,null,"ISLAND UNIT 21 WAS","WASATCH",3.5718787042699538,12011.865999999998,42904.928363944309,0.13473270000000004,5780.6968417808012]
[209,null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",3.5718787042699538,8979.5949999999993,32074.024153468952,0.13473270000000004,4321.4198740620877]
[210,null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",3.5718787042699538,21726.940000000002,77605.994294951044,0.13473270000000004,10456.065147543353]
[211,null,"ISLAND UNIT 23 WAS","WASATCH",3.5718787042699538,18031.507999999998,64406.359431073302,0.13473270000000004,8677.6427033189721]
[212,null,"ISLAND UNIT 24 WAS","WASATCH",3.5718787042699538,25500.919000000002,91086.189515413047,0.13473270000000004,12272.288246123295]
[213,null,"ISLAND UNIT 25 WAS","WASATCH",3.5718787042699538,8122.1,29011.156023950993,0.13473270000000004,3908.7513812281832]
[214,null,"ISLAND UNIT 26 WAS","WASATCH",3.5718787042699538,22634.29,80846.938437270379,0.13473270000000004,10892.726302387222]
[215,null,"ISLAND UNIT 27 WAS","WASATCH",3.5718787042699538,28002.969000000001,100023.20862743168,0.13473270000000004,13476.396961037168]
[216,null,"ISLAND UNIT 32 WAS","WASATCH",3.5718787042699538,28806.907000000003,102894.77764918507,0.13473270000000004,13863.291208574361]
[217,null,"ISLAND UNIT 30 WAS","WASATCH",3.5718787042699538,22975.456999999999,82065.545579170037,0.13473270000000004,11056.912532854645]
[218,null,"ISLAND UNIT 33 MESA","MESAVERDE",3.5718787042699538,11169.879000000001,39897.452929372172,0.13473270000000004,5375.4915562972237]
[219,null,"ISLAND UNIT 33 WAS","WASATCH",3.5718787042699538,9485.2440000000024,33880.141048404359,0.13473270000000004,4564.7628798323512]
[220,null,"ISLAND UNIT 34 WAS","WASATCH",3.5718787042699538,11972.944000000001,42765.903701016723,0.13473270000000004,5761.9656735779772]
[221,null,"ISLAND UNIT 35 WAS","WASATCH",3.5718787042699538,6495.6799999999994,23201.781061752252,0.13473270000000004,3126.0386072587485]
[222,null,"ISLAND UNIT 36 WAS","FRONTIER",3.5718787042699538,12566.874,44887.349619843772,0.13473270000000004,6047.7938101255268]
[223,null,"ISLAND UNIT 37 WAS","DAKOTA",3.5718787042699538,10861.944000000001,38797.546460572805,0.13473270000000004,5227.2981880084189]
[224,null,"ISLAND UNIT 38 WAS","WASATCH",3.5718787042699538,10730.643,38328.555214823449,0.13473270000000004,5164.1097311922449]
[225,null,"ISLAND UNIT 39 WAS","FRONTIER",3.5718787042699538,13821.592000000001,49369.05012390796,0.13473270000000004,6651.6254196294558]
[226,null,"ISLAND UNIT 41 WAS","DAKOTA",3.5718787042699538,12824.396000000001,45807.18696752478,0.13473270000000004,6171.7259795394275]
[227,null,"ISLAND UNIT 43 WAS","WASATCH",3.5718787042699538,4061.2890000000002,14506.431690985817,0.13473270000000004,1954.4907090920854]
[228,null,"ISLAND UNIT 44 WAS","WASATCH",3.5718787042699538,11406.014999999999,40740.902079083658,0.13473270000000004,5489.131737550556]
[229,null,"ISLAND UNIT 45 WAS","WASATCH",3.5718787042699538,4834.8490000000011,17269.494181460886,0.13473270000000004,2326.765578702516]
[230,null,"ISLAND UNIT 46 WAS","WASATCH",3.5718787042699538,22217.198999999997,79357.139976627703,0.13473270000000004,10692.001733328991]
[231,null,"ISLAND UNIT 50 WAS","WASATCH",3.5718787042699538,16399.076000000001,58575.510334104503,0.13473270000000004,7892.0366611918043]
[232,null,"ISLAND UNIT 51 WAS","WASATCH",3.5718787042699538,62288.076999999997,222485.4557662271,0.13473270000000004,29976.066166114353]
[233,null,"ISLAND UNIT 52 WAS","WASATCH",3.5718787042699538,5239.66,18715.429971615107,0.13473270000000004,2521.5804117366274]
[234,null,"ISLAND UNIT 53 WAS","WASATCH",3.5718787042699538,24374.867000000002,87064.068356712465,0.13473270000000004,11730.377002684438]
[235,null,"ISLAND UNIT 54 WAS","WASATCH",3.5718787042699538,33641.979999999996,120165.07193147569,0.13473270000000004,16190.164587021938]
[236,null,"ISLAND UNIT 55 WAS","WASATCH",3.5718787042699538,8462.4699999999993,30226.916378523354,0.13473270000000004,4072.5540563526747]
[237,null,"ISLAND UNIT 56 WAS","WASATCH",3.5718787042699538,14018.565000000001,50072.613787924129,0.13473270000000004,6746.4184517042468]
[238,null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",3.5718787042699538,8618.9560000000001,30785.865389439743,0.13473270000000004,4147.862765755769]
[239,null,"ISLAND UNIT 64 WAS","WASATCH",3.5718787042699538,14591.759,52119.993229939435,0.13473270000000004,7022.2674118514633]
[240,null,"ISLAND UNIT 65 WAS","WASATCH",3.5718787042699538,11427.535999999998,40817.772480678243,0.13473270000000004,5499.4886943074789]
[241,null,"ISLAND UNIT 66 WAS","WASATCH",3.5718787042699538,14010.478999999999,50043.731576721395,0.13473270000000004,6742.5270734069327]
[242,null,"ISLAND UNIT 67 WAS","WASATCH",3.5718787042699538,6719.2040000000006,24000.181677245491,0.13473270000000004,3233.6092778658144]
[243,null,"ISLAND UNIT 68 WAS","WASATCH",3.5718787042699538,21466.981999999996,76677.45585074641,0.13473270000000004,10330.960655901863]
[244,null,"ISLAND UNIT 47 WAS","WASATCH",3.5718787042699538,17477.702000000001,62428.231573376383,0.13473270000000004,8411.1241961062497]
[245,null,"ISLAND UNIT 57 WAS","WASATCH",3.5718787042699538,18264.763000000003,65239.517998237803,0.13473270000000004,8789.8964066011777]
[246,null,"ISLAND UNIT 58 WAS","WASATCH",3.5718787042699538,42655.720000000008,152361.05788330198,0.13473270000000004,20528.016703473568]
[247,null,"ISLAND UNIT 59 WAS","WASATCH",3.5718787042699538,35387.35,126399.32186554735,0.13473270000000004,17030.121913114235]
[248,null,"ISLAND UNIT 60 WAS","WASATCH",3.5718787042699538,21487.173000000003,76749.575653664346,0.13473270000000004,10340.677551672465]
[249,null,"ISLAND UNIT 69 WAS","WASATCH",3.5718787042699538,13379.431,47789.704664149256,0.13473270000000004,6438.8359416034245]
[250,null,"ISLAND UNIT 70 WAS","WASATCH",3.5718787042699538,9993.5010000000002,35695.57340300049,0.13473270000000004,4809.3609826344455]
[251,null,"ISLAND UNIT 71 WAS","WASATCH",3.5718787042699538,12961.114,46295.527080215157,0.13473270000000004,6237.5213614405066]
[252,null,"ISLAND UNIT 72 WAS","WASATCH",3.5718787042699538,3598.4340000000002,12853.169773320948,0.13473270000000004,1731.7422671179197]
[253,null,"ISLAND UNIT 73 WAS","WASATCH",3.5718787042699538,6607.2209999999995,23600.191984305227,0.13473270000000004,3179.7175865638019]
[254,null,"ISLAND UNIT 74 WAS","WASATCH",3.5718787042699538,15235.718000000001,54420.136668462415,0.13473270000000004,7332.1719477109482]
[255,null,"ISLAND UNIT 75 WAS","WASATCH",3.5718787042699538,30085.743000000002,107462.62472383885,0.13473270000000004,14478.729578129567]
[256,null,"ISLAND UNIT 76 WAS","WASATCH",3.5718787042699538,27574.593000000001,98493.101515611343,0.13473270000000004,13270.241498572412]
[257,null,"ISLAND UNIT 77 WAS","WASATCH",3.5718787042699538,17689.446000000004,63184.555457733331,0.13473270000000004,8513.0257551201503]
[258,null,"ISLAND UNIT 78 WAS","WASATCH",3.5718787042699538,9182.271999999999,{"$f":"E269*F269","v":32797.961813614274},0.13473270000000004,{"$f":"G269*H269","v":4418.9579496451488}]
[{"$f":"A269+1","v":259},null,"ISLAND UNIT 79 WAS","WASATCH",3.5718787042699538,16979.017999999996,60646.992813616213,0.13473270000000004,8171.1330886591113]
[260,null,"ISLAND UNIT 80 WAS","WASATCH",3.5718787042699538,14341.280000000002,51225.312623972612,0.13473270000000004,6901.7246781719168]
[261,null,"ISLAND UNIT 81 WAS","WASATCH",3.5718787042699538,17342.499000000003,61945.302856922979,0.13473270000000004,8346.0579062309498]
[262,null,"ISLAND UNIT 82 WAS","WASATCH",3.5718787042699538,19499.344000000005,69649.29158083412,0.13473270000000004,9384.0371077730524]
[263,null,"ISLAND UNIT 83 MESA","MESAVERDE",3.5718787042699538,6064.549,21661.833424101646,0.20545219999999997,4450.4713330152154]
[264,null,"ISLAND UNIT 83 WAS","WASATCH",3.5718787042699538,6951.2779999999993,24829.121855660233,0.13473270000000004,3345.2946262421142]
[265,null,"ISLAND UNIT 86 MESA","MESAVERDE",3.5718787042699538,14476.991000000004,51710.055854807797,0.20545219999999997,10623.944737493141]
[266,null,"ISLAND UNIT 86 WAS","WASATCH",3.5718787042699538,34532.744999999995,123346.77646548471,0.13473270000000004,16618.844229491217]
[267,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",3.5718787042699538,8292.1579999999994,29618.582572641728,0.13315196276811,3943.7724039565833]
[268,null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",3.5718787042699538,8289.7330000000002,29609.920766783878,0.13315196276811,3942.6190675054941]
[269,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",3.5718787042699538,2480.4050000000002,8859.7057974647159,0.13315196276811,1179.6872164804302]
[270,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",3.5718787042699538,2479.2910000000002,8855.7267245881594,0.13315196276811,1179.1573951169194]
[271,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",3.5718787042699538,7642.6179999999995,27298.504479070223,0.13315196276811,3634.8494520222425]
[272,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",3.5718787042699538,4685.076,16734.523192286259,0.13315196276811,2228.2346090413735]
[273,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",3.5718787042699538,18101.847999999998,64657.605379131644,0.13315196276811,8609.2870641172867]
[274,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",3.5718787042699538,4876.1470000000008,17417.005628189825,0.13315196276811,2319.1084849366939]
[275,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",3.5718787042699538,4501.4770000000008,16078.729834061001,0.13315196276811,2140.9144362233901]
[276,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",3.5718787042699538,10817.853000000001,38640.058756622835,0.13315196276811,5144.9996649194263]
[277,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",3.5718787042699538,3931.5969999999998,14043.187598071636,0.13315196276811,1869.8779922040187]
[278,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",3.5718787042699538,21390.12,76402.914109778823,0.13315196276811,10173.197974920377]
[279,null,"BIRCH CREEK UNIT 15 FR","FRONTIER",3.5718787042699538,1317.9660000000001,4707.6146883518541,0.13315196276811,626.82813571003385]
[280,null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",3.5718787042699538,740.92200000000003,2646.4835133251026,0.13315196276811,352.38447423268104]
[281,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",3.5718787042699538,9285.0730000000003,33165.154516291936,0.13315196276811,4416.005419351919]
[282,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",3.5718787042699538,9282.8250000000007,33157.12493296474,0.13315196276811,4414.9362645716928]
[283,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",3.5718787042699538,7610.0230000000001,27182.079092704545,0.13315196276811,3619.3471833116168]
[284,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",3.5718787042699538,6864.7980000000007,24520.225785314971,0.13315196276811,3264.9161908319102]
[285,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",3.5718787042699538,12399.178000000004,44288.35984865253,0.13315196276811,5897.0820416284396]
[286,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",3.5718787042699538,3103.3589999999999,11084.821923804499,0.13315196276811,1475.9657960895461]
[287,null,"BIRCH CREEK UNIT 78 FR","FRONTIER",3.5718787042699538,79.994,285.72886506937067,0.13315196276811,38.045359203491174]
[288,null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",3.5718787042699538,27,96.440725015288749,0.13315196276811,12.841271826565263]
[289,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",3.5718787042699538,7570.2919999999995,27040.164779905193,0.13315196276811,3600.4510140174957]
[290,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",3.5718787042699538,14103.164000000002,50374.791154426668,0.13315196276811,6707.5023162455373]
[291,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",3.5718787042699538,740.04000000000008,2643.333116307937,0.13315196276811,351.96499268634659]
[292,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",3.5718787042699538,3171.5450000000001,11328.374045133851,0.13315196276811,1508.3952390808863]
[293,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",3.5718787042699538,813.10400000000004,2904.3088619567166,0.13315196276811,386.71442545435264]
[294,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",3.5718787042699538,7404.35,26447.440083961235,0.13315196276811,3521.5285573714264]
[295,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",3.5718787042699538,1899.0160000000001,6783.0548094679107,0.13315196276811,903.17706144432077]
[296,null,"BIRCH CREEK UNIT 88 FR","FRONTIER",3.5718787042699538,2544.1700000000005,9087.4666430424895,0.13315196276811,1210.0140201108352]
[297,null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",3.5718787042699538,9606.9419999999991,34314.831542956592,0.13315196276811,4569.087172001723]
[298,null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",3.5718787042699538,1995.17,7126.5052343982843,0.13315196276811,948.90815963734144]
[299,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",3.5718787042699538,10671.762000000001,38118.239424837331,0.13315196276811,5075.5183966818431]
[300,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",3.5718787042699538,1972.1019999999999,7044.1091364481836,0.13315196276811,937.93695747085201]
[301,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",3.5718787042699538,7004.1759999999995,25018.067095358707,0.13315196276811,3331.2047384112807]
[302,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",3.5718787042699538,2286.1870000000004,8165.982659278814,0.13315196276811,1087.3166190133245]
[303,null,"BIRCH CREEK UNIT 93 FR","FRONTIER",3.5718787042699538,19068.071000000004,68108.836736407495,0.13315196276811,9068.8252933054137]
[304,null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",3.5718787042699538,2478.9410000000003,8854.4765670416637,0.13315196276811,1178.990934185834]
[305,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",3.5718787042699538,7421.2840000000006,26507.926277939343,0.13315196276811,3529.5824128199843]
[306,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",3.5718787042699538,58,207.16896484765732,0.13315196276811,27.584954294103159]
[307,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",3.5718787042699538,13424.829000000002,47951.860813565705,0.13315196276811,6384.8843857094935]
[308,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",3.5718787042699538,981.0680000000001,3504.2558966407155,0.13315196276811,466.59855067943448]
[309,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",3.5718787042699538,22894.976000000002,81778.077209171694,0.13315196276811,10888.911491803256]
[310,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",3.5718787042699538,1357.1069999999997,4847.4215927156829,0.13315196276811,645.44369943461106]
[311,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",3.5718787042699538,22454.876000000004,80206.093391422502,0.13315196276811,10679.598761030244]
[312,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",3.5718787042699538,14663.896000000002,52377.657844029367,0.13315196276811,6974.1879471290031]
[313,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",3.5718787042699538,11054.844999999999,39486.565434505173,0.13315196276811,5257.7136905757725]
[314,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",3.5718787042699538,1229.0319999999999,4389.9532276663094,0.13315196276811,584.53088872396881]
[315,null,"BIRCH CREEK UNIT 28 ALMY","ALMY",3.5718787042699538,1029.925,3678.7671744952322,0.13375000000000004,492.03510958873744]
[316,null,"BIRCH CREEK UNIT 36 ALMY","ALMY",3.5718787042699538,1310.1409999999998,4679.6647374909408,0.13375000000000004,625.90515863941346]
[317,null,"BIRCH CREEK UNIT 40 ALMY","ALMY",3.5718787042699538,2128.0700000000002,7601.2079141957611,0.13375000000000004,1016.6615585236833]
[318,null,"BIRCH CREEK UNIT 42 ALMY","ALMY",3.5718787042699538,134.98499999999999,482.15004689587965,0.13375000000000004,64.487568772323925]
[319,null,"BIRCH CREEK UNIT 48 ALMY","ALMY",3.5718787042699538,1625.1329999999998,5804.7779543063425,0.13375000000000004,776.38905138847349]
[320,null,"BIRCH CREEK UNIT 52 ALMY","ALMY",3.5718787042699538,994.10899999999992,3550.8367668230994,0.13375000000000004,474.92441756258967]
[321,null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",3.5718787042699538,982.93700000000001,3510.9317379389954,0.13375006649997334,469.58735342620759]
[322,null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",3.5718787042699538,387.95,{"$f":"E333*F333","v":1385.7103433215286},0.13375006649997334,{"$f":"G333*H333","v":185.33885056895534}]
[{"$f":"A333+1","v":323},null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",3.5718787042699538,198.99100000000001,710.77171524138248,0.13375006649997334,95.065764179835028]
[324,null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",3.5718787042699538,1530.2249999999999,5465.7780902414897,0.13375006649997334,731.04818304389653]
[325,null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",3.5718787042699538,1329.9119999999998,4750.2843513530624,0.13375006649997334,635.35084788725487]
[326,null,"BIRCH CREEK UNIT 74 ALMY","ALMY",3.5718787042699538,3180.6889999999999,11361.035304005694,0.13375006649997334,1519.5392274193064]
[327,null,"BIRCH CREEK UNIT 75 MESA","MESAVERDE",3.5718787042699538,557.96800000000007,1992.9940168640978,0.13375006649997334,266.56308228962206]
[328,null,"BIRCH CREEK UNIT 82 ALMY","ALMY",3.5718787042699538,76.004999999999995,271.48064091803781,0.13375006649997334,36.310553776242941]
[329,null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",3.5718787042699538,330.95,1182.1132571781411,0.13375006649997334,158.10772675807647]
[330,null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",3.5718787042699538,220.99400000000003,789.36376237143429,0.13375000000000004,105.57740321717937]
[331,null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",3.5718787042699538,1583.1270000000002,5654.7376174547799,0.13375000000000004,756.32115633457704]
[332,null,"BIRCH CREEK UNIT 33 ALMY","ALMY",3.5718787042699538,1258.048,4493.5948601494065,0.13375000000000004,601.01831254498325]
[333,null,"BIRCH CREEK UNIT 34 ALMY","ALMY",3.5718787042699538,5508.4350000000004,19675.461670355264,0.13375000000000004,2631.5929984100171]
[334,null,"BIRCH CREEK UNIT 66 MESA","ALMY",3.5718787042699538,1238.915,4425.2541049006095,0.13375000000000004,591.87773653045667]
[335,null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",3.5718787042699538,1004,3586.1662190870338,0.13375000000000004,479.64973180289093]
[336,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",3.5718787042699538,12026.416999999999,42956.90277097014,0.13315196276811,5719.7959183935372]
[337,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",3.5718787042699538,1338.1290000000001,4779.6344786660493,0.13315196276811,636.41771214851667]
[338,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",3.5718787042699538,11952.018,42691.158567251165,0.13315196276811,5684.4115560741075]
[339,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",3.5718787042699538,2451.4340000000002,8756.2248995233113,0.13315196276811,1165.9085318105258]
[340,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",3.5718787042699538,9506.3100000000013,33955.386245188507,0.13315196276811,4521.226325096135]
[341,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",3.5718787042699538,10463.771000000001,37375.32080125752,0.13315196276811,4976.5973237752087]
[342,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",3.5718787042699538,4362.3980000000001,15581.956515749838,0.13375000000000004,2084.0866839815412]
[343,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",3.5718787042699538,10822.142000000002,38655.37854438545,0.13315196276811,5147.0395247292099]
[344,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",3.5718787042699538,9598.2219999999979,34283.684760655357,0.13315196276811,4564.9399168044019]
[345,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",3.5718787042699538,1904.2929999999999,6801.9036133903428,0.13315196276811,905.6868166824238]
[346,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",3.5718787042699538,1974.2919999999999,7051.9315508105356,0.13315196276811,938.9785272967847]
[347,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",3.5718787042699538,22235.662,79423.087573144643,0.13315196276811,10575.339999467697]
[348,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",3.5718787042699538,6272.9110000000001,22406.077214680739,0.13315196276811,2983.4131590685679]
[349,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",3.5718787042699538,14147.489,50533.114677993421,0.13315196276811,6728.5834041608132]
[350,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",3.5718787042699538,3320.8260000000005,11861.587669985975,0.13315196276811,1579.3936798046452]
[351,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",3.5718787042699538,11124.864000000001,39736.66480949946,0.13315196276811,5291.0149132433389]
[352,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",3.5718787042699538,12046.417999999998,43028.343916934238,0.13315196276811,5729.3084472010605]
[353,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",3.5718787042699538,5046.8979999999992,18026.907488822617,0.13315196276811,2400.3181147758723]
[354,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",3.5718787042699538,13654.232000000004,48771.260503961355,0.13315196276811,6493.9890627772565]
[355,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",3.5718787042699538,16853.611000000001,60199.054220949845,0.13315196276811,8015.6222263033496]
[356,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",3.5718787042699538,6230.085,22253.107937291676,0.13315196276811,2963.0449995409945]
[357,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",3.5718787042699538,5228.0909999999994,18674.106906885405,0.13315196276811,2486.4939875933114]
[358,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",3.5718787042699538,17497.603999999999,62499.31910334876,0.13315196276811,8321.9070102813203]
[359,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",3.5718787042699538,3264.03,11658.719247098257,0.13315196276811,1552.3813511134747]
[360,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",3.5718787042699538,9290.1749999999993,33183.378241441118,0.13315196276811,4418.4319441244797]
[361,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",3.5718787042699538,18647.857,66607.883298571382,0.13315196276811,8868.9703970339924]
[362,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",3.5718787042699538,4409.0959999999995,15748.756107481835,0.13315196276811,2096.9777868674664]
[363,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",3.5718787042699538,21530.517000000003,76904.395164222224,0.13315196276811,10239.971161610536]
[364,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",3.5718787042699538,3513.2190000000005,12548.792129536585,0.13315196276811,1670.8963024168072]
[365,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",3.5718787042699538,14954.134000000002,53414.352775399268,0.13315196276811,7112.2259120326562]
[366,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",3.5718787042699538,16327.137999999999,58318.556523876723,0.13315196276811,7765.2302669571527]
[367,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",3.5718787042699538,5442.4979999999996,19439.942704231813,0.13315196276811,2588.466527168066]
[368,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",3.5718787042699538,18935.170000000002,67634.130484731315,0.13315196276811,9005.6172241564382]
[369,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",3.5718787042699538,15487.249000000003,55318.574890826152,0.13315196276811,7365.7768242481889]
[370,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",3.5718787042699538,17722.441999999999,63302.413167459403,0.13315196276811,8428.8405612050701]
[371,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",3.5718787042699538,28084.598000000002,100314.77751418254,0.13315196276811,13357.109520659673]
[372,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",3.5718787042699538,7025.7210000000005,25095.023222042204,0.13315196276811,3341.4515977262195]
[373,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",3.5718787042699538,12262.798999999999,43801.230602842879,0.13315196276811,5832.2198264271356]
[374,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",3.5718787042699538,643.029,2296.8215913280042,0.13315196276811,305.82630301349758]
[375,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",3.5718787042699538,10472.567999999999,37406.742618218981,0.13315196276811,4980.7812003773679]
[376,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",3.5718787042699538,1165.922,4164.5319626398332,0.13315196276811,554.51560483602316]
[377,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",3.5718787042699538,16035.867000000002,57278.171841805321,0.13315196276811,7626.7010045054685]
[378,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",3.5718787042699538,2831.0670000000005,10112.227927661426,0.13315196276811,1346.4629965266165]
[379,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",3.5718787042699538,23582.327000000001,84233.211608430356,0.13315196276811,11215.817455924051]
[380,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",3.5718787042699538,4162.5109999999995,14867.984397189428,0.13315196276811,1979.7013048914073]
[381,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",3.5718787042699538,9382.0589999999975,33511.57674430425,0.13315196276811,4462.1322189582606]
[382,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",3.5718787042699538,4022.9920000000002,14369.639452248392,0.13315196276811,1913.3456973369425]
[383,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",3.5718787042699538,10483.319000000001,37445.143886168589,0.13315196276811,4985.8944045776416]
[384,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",3.5718787042699538,1166.9940000000001,4168.361016610811,0.13315196276811,555.02545088780391]
[385,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",3.5718787042699538,2473.13,8833.7203798911505,0.13315196276811,1176.2272071271611]
[386,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",3.5718787042699538,9902.3850000000002,{"$f":"E397*F397","v":35370.118102982226},0.13315196276811,{"$f":"G397*H397","v":4709.6006487519426}]
[{"$f":"A397+1","v":387},null,"BIRCH CREEK UNIT 115 FR","FRONTIER",3.5718787042699538,15065.442999999999,53811.935022092846,0.13315196276811,7165.1647685416619]
[388,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",3.5718787042699538,4502.6570000000002,16082.944650932039,0.13315196276811,2141.4756473624766]
[389,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",3.5718787042699538,5528.6190000000006,19747.55647012225,0.13315196276811,2629.4259038708678]
[390,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",3.5718787042699538,16577.2,59211.747656423882,0.13315196276811,7884.160419382878]
[391,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",3.5718787042699538,7701.1719999999996,27507.652264720047,0.13315196276811,3662.6978901901207]
[392,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",3.5718787042699538,768.95100000000002,2746.5997015270855,0.13315196276811,365.71514119663652]
[393,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",3.5718787042699538,1152.0249999999999,4114.8935642865927,0.13375000000000004,550.36701422333192]
[394,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",3.5718787042699538,5915.2989999999991,21128.730527489352,0.13315196276811,2813.3319405336915]
[395,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",3.5718787042699538,17745.185999999998,63383.65197670932,0.13315196276811,8439.6576681096412]
[396,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",3.5718787042699538,1524.0609999999999,5443.7610299083699,0.13375000000000004,728.10303775024465]
[397,null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",3.5718787042699538,630.92900000000009,2253.6018590063381,0.13375000000000004,301.41924864209778]
[398,null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",3.5718787042699538,4908.75,17533.459589585134,0.13375000000000004,2345.1002201070123]
[399,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",3.5718787042699538,17388.629000000001,62110.073621550946,0.13315196276811,8270.0782103813235]
[400,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",3.5718787042699538,4351.16,15541.815742871251,0.13315196276811,2069.4232711436189]
[401,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",3.5718787042699538,24789.744000000006,88545.95867790388,0.13315196276811,11790.068193146864]
[402,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",3.5718787042699538,6199.0640000000003,22142.304688006519,0.13315196276811,2948.2913294175919]
[403,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",3.5718787042699538,2107.0230000000001,7526.0305831069918,0.13315196276811,1002.1057439935194]
[404,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",3.5718787042699538,8438.3429999999989,30140.737661025432,0.13315196276811,4013.2983788442293]
[405,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",3.5718787042699538,13325.565000000001,47597.301845865048,0.13315196276811,6337.6741632431167]
[406,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",3.5718787042699538,3335.404,11913.658517736822,0.13315196276811,1586.3270153856699]
[407,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",3.5718787042699538,12688.277,45320.986410178259,0.13315196276811,6034.5782951020747]
[408,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",3.5718787042699538,12813.326000000005,45767.646270268524,0.13315196276811,6094.0519321628235]
[409,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",3.5718787042699538,5900.512999999999,21075.916728968015,0.13315196276811,2806.2996795993358]
[410,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",3.5718787042699538,1450.0010000000004,5179.2276930701391,0.13315196276811,689.62433295523942]
[411,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",3.5718787042699538,3786.5819999999999,13525.211607771929,0.13375000000000004,1808.9970525394961]
[412,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",3.5718787042699538,20571.258000000002,73478.038370242924,0.13315196276811,9783.7450293483435]
[413,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",3.5718787042699538,5147.2609999999995,18385.391951219266,0.13315196276811,2448.051024565857]
[414,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",3.5718787042699538,21205.976999999999,75745.17764953844,0.13315196276811,10085.619074255221]
[415,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",3.5718787042699538,5301.9759999999997,18938.01516495039,0.13315196276811,2521.6338901453769]
[416,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",3.5718787042699538,18550.990999999998,66261.889696003564,0.13315196276811,8822.9006697468776]
[417,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",3.5718787042699538,4637.3899999999994,16564.194584394438,0.13315196276811,2205.5550205850177]
[418,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",3.5718787042699538,14118.962000000001,50431.21969419672,0.13315196276811,6715.0158870720579]
[419,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",3.5718787042699538,9419.223,33644.322044469744,0.13315196276811,4479.8075162235382]
[420,null,"BIRCH CREEK UNIT 135 FR","FRONTIER",3.5718787042699538,4228.5019999999995,15103.696244762907,0.13315196276811,2011.0868000435134]
[421,null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",3.5718787042699538,2822.6270000000009,10082.08127139739,0.13315196276811,1342.4489100741644]
[422,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",3.5718787042699538,6010.6009999999997,21469.137711763688,0.13315196276811,2858.6578252601848]
[423,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",3.5718787042699538,8368.9260000000013,29892.788557011132,0.13315196276811,3980.2834689781312]
[424,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",3.5718787042699538,17300.21,61794.251678398097,0.13315196276811,8228.0258987652833]
[425,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",3.5718787042699538,4327.4170000000004,15457.008626795772,0.13315196276811,2058.1310371814657]
[426,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",3.5718787042699538,21122.850000000002,75448.258088488597,0.13315196276811,10046.083651917188]
[427,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",3.5718787042699538,6906.3950000000013,24668.805223776493,0.13315196276811,3284.699834690045]
[428,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",3.5718787042699538,4607.8540000000003,16458.695574985126,0.13315196276811,2191.5076204120764]
[429,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",3.5718787042699538,14706.512999999999,52529.880598769225,0.13315196276811,6994.4567057005843]
[430,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",3.5718787042699538,9810.9440000000013,35043.501942385083,0.13315196276811,4666.1110658966491]
[431,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",3.5718787042699538,2687.2860000000001,9598.6596356827868,0.13315196276811,1278.0803704341947]
[432,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",3.5718787042699538,4025.0539999999996,14377.004666136594,0.13315196276811,1914.3263900223635]
[433,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",3.5718787042699538,15491.122999999998,55332.412348926475,0.13315196276811,7367.6193089539684]
[434,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",3.5718787042699538,4494.5019999999995,16053.815980098714,0.13315196276811,2137.5971076681935]
[435,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",3.5718787042699538,24191.262999999999,86408.257139093665,0.13315196276811,11505.429037441876]
[436,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",3.5718787042699538,17514.463,62559.537406424046,0.13315196276811,8329.9251955303589]
[437,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",3.5718787042699538,23780.022000000001,84939.354168870996,0.13315196276811,11309.84172384082]
[438,null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",3.5718787042699538,990.98000000000013,3539.6603583574392,0.13315196276811,471.31272424776466]
[439,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",3.5718787042699538,13123.011999999999,46873.807098679048,0.13315196276811,6241.3394176028833]
[440,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",3.5718787042699538,832.84100000000001,2974.8070319428925,0.13315196276811,396.10139515957184]
[441,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",3.5718787042699538,10880.504999999999,38863.844101202754,0.13315196276811,5174.7971227889811]
[442,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",3.5718787042699538,1483.883,5300.2500873282124,0.13315196276811,705.738702289598]
[443,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",3.5718787042699538,21109.203000000001,75399.512659811429,0.13315196276811,10039.593102412851]
[444,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",3.5718787042699538,5952.0369999999994,21259.95420732682,0.13315196276811,2830.8046310657046]
[445,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",3.5718787042699538,15017.794000000005,53641.738573713104,0.13315196276811,7142.5027773837373]
[446,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",3.5718787042699538,6433.6530000000002,22980.228141362502,0.13315196276811,3059.8624818813737]
[447,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",3.5718787042699538,17865.528000000002,63813.499003738587,0.13315196276811,8496.8926434486257]
[448,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",3.5718787042699538,10050.459999999999,35899.024042116995,0.13315196276811,4780.0255126674483]
[449,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",3.5718787042699538,22139.463,79079.476413672586,0.13315196276811,10529.587499154966]
[450,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",3.5718787042699538,11468.414999999999,{"$f":"E461*F461","v":40963.787310230102},0.13315196276811,{"$f":"G461*H461","v":5454.4086827725359}]
[{"$f":"A461+1","v":451},null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",3.5718787042699538,1277.08,4561.5748556490726,0.13315196276811,607.38264534333211]
[452,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",3.5718787042699538,10938.653,39071.541704098643,0.13315196276811,5202.4524662767999]
[453,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",3.5718787042699538,7926.35,28311.96076759015,0.13315196276811,3769.7931460183549]
[454,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",3.5718787042699538,12386.026,44241.382499933956,0.13315196276811,5890.8269154409199]
[455,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",3.5718787042699538,8616.0580000000009,30775.514084954772,0.13315196276811,4097.820105609343]
[456,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",3.5718787042699538,18700.579000000002,66796.199887617913,0.13315196276811,8894.0451204873334]
[457,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",3.5718787042699538,4385.1439999999993,15663.202468757159,0.13315196276811,2085.5861519493219]
[458,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",3.5718787042699538,35567.452999999994,127042.62793582246,0.13315196276811,16915.975264873483]
[459,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",3.5718787042699538,2273.9509999999996,8122.2771514533642,0.13315196276811,1081.497144862589]
[460,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",3.5718787042699538,25622.442999999999,91520.258503070741,0.13315196276811,12186.102052728678]
[461,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",3.5718787042699538,523.01300000000015,1868.1389967563418,0.13315196276811,248.74637414175481]
[462,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",3.5718787042699538,29646.516000000003,105893.75915619846,0.13315196276811,14099.961876541345]
[463,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",3.5718787042699538,3296.0249999999996,11773.001506241373,0.13315196276811,1567.5982582279544]
[464,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",3.5718787042699538,19239.98,68722.874832579822,0.13315196276811,9150.5856710251519]
[465,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",3.5718787042699538,1010.189,3608.2725763877602,0.13315196276811,480.44857574837539]
[466,null,"BIRCH CREEK UNIT 197 FR","FRONTIER",3.5718787042699538,366.97700000000003,1310.7973312568749,0.13315196276811,174.53523744805338]
[467,null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",3.5718787042699538,1651.9510000000002,5900.5685973974551,0.13315196276811,785.67229019134504]
[468,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",3.5718787042699538,3738.0720000000006,13351.939771827796,0.13315196276811,1777.8369873804618]
[469,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",3.5718787042699538,6363.8860000000004,22731.028879801699,0.13315196276811,3026.6811110841891]
[470,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",3.5718787042699538,33412.871000000006,119346.72237341914,0.13315196276811,15891.250333961467]
[471,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",3.5718787042699538,342.94100000000003,1224.9436547210423,0.13315196276811,163.10365190644882]
[472,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",3.5718787042699538,10081.076000000001,36008.380680526934,0.13315196276811,4794.5865637134539]
[473,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",3.5718787042699538,6183.0010000000002,22084.92960037983,0.13315196276811,2940.6517238861056]
[474,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",3.5718787042699538,35228.092000000004,125830.47160686275,0.13315196276811,16754.57427049071]
[475,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",3.5718787042699538,4805.5129999999999,17164.709547792419,0.13315196276811,2285.5147666330786]
[476,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",3.5718787042699538,32105.968000000004,114678.62337917261,0.13315196276811,15269.6837904817]
[477,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",3.5718787042699538,2050.808,7325.2374217464558,0.13315196276811,975.36974044795022]
[478,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",3.5718787042699538,11270.5,40256.858936474513,0.13315196276811,5360.2797822705106]
[479,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",3.5718787042699538,3752.7560000000003,13404.389238721296,0.13315196276811,1784.8207368434726]
[480,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",3.5718787042699538,13973.978999999999,49913.358004015543,0.13315196276811,6646.0615865820228]
[481,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",3.5718787042699538,23505.297999999999,83958.07336371913,0.13315196276811,11179.182258608178]
[482,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",3.5718787042699538,8257.1660000000011,29493.595393021922,0.13315196276811,3927.1301156693557]
[483,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",3.5718787042699538,8033.2909999999993,28693.941048103479,0.13315196276811,3820.6545701074178]
[484,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",3.5718787042699538,797.053,2846.9766368744795,0.13315196276811,379.08052715478971]
[485,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",3.5718787042699538,7390.7880000000005,26398.998264973925,0.13315196276811,3515.0784340932087]
[486,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",3.5718787042699538,3167.0359999999996,11312.268444056295,0.13315196276811,1506.2507466858494]
[487,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",3.5718787042699538,15605.297000000002,55740.228028107806,0.13315196276811,7421.9207670845726]
[488,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",3.5718787042699538,6688.1209999999992,23889.156971480665,0.13315196276811,3180.888139628129]
[489,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",3.5718787042699538,20481.861000000001,73158.723129717298,0.13315196276811,9741.2275783305868]
[490,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",3.5718787042699538,8780.509,31362.913109750669,0.13315196276811,4176.0334386889899]
[491,"BRADY (WY)","SOUTH BRADY SHALLOW 4 BLAIR","BLAIR",3.5718787042699538,33.010000000000005,117.9077160279512,0.14984862037222954,17.668308578029102]
[492,null,"BRADY UNIT 2-W WEBER","WEBER",3.5718787042699538,564.928,2017.8542926458165,0.15008530866450023,302.85028435173416]
[493,null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",3.5718787042699538,2222.2200000000003,7937.5002942027777,0.15003638814674433,1190.9138750559052]
[494,null,"BRADY UNIT 19-D DK","DAKOTA",3.5718787042699538,1064.029,3800.5825258256546,0.14999999999999991,570.0873788738478]
[495,null,"BRADY UNIT 21-W PHOS","FRONTIER",3.5718787042699538,1946.8130000000001,6953.779895895902,0.14999999999999991,1043.0669843843846]
[496,null,"BRADY UNIT 23-W WEBER","WEBER",3.5718787042699538,49.006999999999998,175.04705966015763,0.15008530866450023,26.271991979907945]
[497,null,"BRADY UNIT 28-D DK","DAKOTA",3.5718787042699538,4,14.287514817079815,0.14999999999999991,2.1431272225619709]
[498,null,"BRADY UNIT 31-D DK","DAKOTA",3.5718787042699538,383.90499999999992,1371.2620939627564,0.14999999999999991,205.68931409441333]
[499,null,"BRADY UNIT 33-W WEBER","WEBER",3.5718787042699538,1514.9979999999998,5411.389093211571,0.15008530866450023,812.17000235836861]
[500,null,"BRADY 38-W MID/UPPER WEBER","FRONTIER",3.5718787042699538,1290.019,4607.7913942036212,0.15008530866450023,691.5617936606784]
[501,null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",3.5718787042699538,2517.2190000000005,8991.2009400837105,0.15003638814674433,1349.0073141517721]
[502,null,"BRADY UNIT 42-P PHOS","PHOSPHORIA",3.5718787042699538,125.03099999999999,446.59556627357654,0.15003638814674433,67.00558572603741]
[503,null,"BRADY UNIT 45-F FR","FRONTIER",3.5718787042699538,552.11899999999991,1972.1020983228223,0.15000020779220791,295.81572453587256]
[504,null,"BRADY UNIT 48-F FR","FRONTIER",3.5718787042699538,870.34599999999989,3108.7703427465367,0.11060606060606054,343.84884094014706]
[505,null,"BRADY UNIT 49-D FR","FRONTIER",3.5718787042699538,1736.989,6204.3140186511628,0.11060606060606054,686.23473236596158]
[506,"BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",3.5718787042699538,52073.547000000006,186000.39358510057,0.13270636463754512,24683.436053831265]
[507,null,"MFS STLD 36-1 FR","FRONTIER",3.5718787042699538,44403.683999999994,158604.57327073245,0.17500000000000004,27755.800322378185]
[508,null,"LANSDALE FED 4-1 FR","FRONTIER",3.5718787042699538,25112.661999999997,89699.382605329301,0.1750001354794728,15697.404108357694]
[509,null,"LANSDALE FED 4-1 DK","DAKOTA",3.5718787042699538,7085.9489999999996,25310.150332642974,0.1750001354794728,4429.2797372183441]
[510,null,"LANSDALE FED 10-1 FR","FRONTIER",3.5718787042699538,42181.033000000018,150665.53349680823,0.17500000000000002,26366.468361941443]
[511,null,"LANSDALE FED 10-1 DK","DAKOTA",3.5718787042699538,33141.920000000006,118378.91826661849,0.16940006400000002,20053.396330615942]
[512,null,"LANSDALE FED 28-1 FR","FRONTIER",3.5718787042699538,6585.0989999999993,23521.174883609365,0.17465000340923315,4107.9732736115448]
[513,null,"PANDO FEDERAL 32-1 FR","FRONTIER",3.5718787042699538,26037.341,93002.223833714947,0.17500000000000004,16275.38917090012]
[514,null,"PANDO FEDERAL 32-1 DK","DAKOTA",3.5718787042699538,9632.503999999999,{"$f":"E525*F525","v":34406.135906395146},0.17500000000000004,{"$f":"G525*H525","v":6021.073783619152}]
[{"$f":"A525+1","v":515},null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",3.5718787042699538,18393.715000000004,65700.11890091082,0.17908361746350762,11765.81496055768]
[516,null,"HAGOOD FED 12-1 FR","FRONTIER",3.5718787042699538,60739.611999999994,216954.52660841972,0.16166666666666671,35074.315135027864]
[517,null,"HALEY FED 4-1 FR","FRONTIER",3.5718787042699538,25453.337,90916.23238290647,0.16656812863792678,15143.746690831609]
[518,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",3.5718787042699538,17951.897000000001,64121.998595547673,0.20312511999999999,13024.788659360453]
[519,null,"LANSDALE FED 10-2 FR","FRONTIER",3.5718787042699538,24581.541000000001,87802.282816038743,0.17500000000000002,15365.399492806782]
[520,null,"LANSDALE FED 10-2 DK","DAKOTA",3.5718787042699538,3351.6029999999996,11971.519380867288,0.16940006400000002,2027.9761492961593]
[521,null,"MFS STATE 10-2 FR","FRONTIER",3.5718787042699538,226446.51300000001,808839.47744088923,0.13270620023992194,107338.01365522447]
[522,null,"LANSDALE FED 28-2 FR","FRONTIER",3.5718787042699538,51326.796000000002,183333.08959080826,0.17465000340923315,32019.124722059907]
[523,null,"LANSDALE FED 4-2 FR","FRONTIER",3.5718787042699538,23316.588999999996,83284.027705315049,0.1750001354794728,14574.7161317063]
[524,null,"HALEY FED 4-2 FR","FRONTIER",3.5718787042699538,50813.642999999996,181500.16931807599,0.16656812863792678,30232.143550778772]
[525,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",3.5718787042699538,17742.685000000001,63374.718708069951,0.18750015999999997,11882.769897718108]
[526,null,"HAGOOD FED 12-2 FR","FRONTIER",3.5718787042699538,28439.408000000003,101582.11579724457,0.16166666666666671,16422.442053887877]
[527,null,"LANSDALE FED 10-3 FR","FRONTIER",3.5718787042699538,33662.170999999995,120237.19173439359,0.17500000000000002,21041.508553518881]
[528,null,"LANSDALE FED 10-4 FR","FRONTIER",3.5718787042699538,22523.720000000005,80451.99580893926,0.17500000000000002,14079.099266564372]
[529,null,"MFS FED 10-3R FR","FRONTIER",3.5718787042699538,72484.775999999983,258906.82777817777,0.13270636463754512,34358.583894280957]
[530,null,"LANSDALE FED 28-3 FR","FRONTIER",3.5718787042699538,31813.871999999999,113635.29189717016,0.17464984122991803,19846.385687956157]
[531,null,"HAGOOD FED 12-4 FR","FRONTIER",3.5718787042699538,31538.344000000005,112651.13930154008,0.16166666666666671,18211.934187082319]
[532,null,"LANSDALE FED 4-3 FR","FRONTIER",3.5718787042699538,32629.887999999995,116550.00206991369,0.1750001354794728,20396.266152367731]
[533,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",3.5718787042699538,16917.092000000001,60425.800652975602,0.18750015999999997,11329.847290561029]
[534,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",3.5718787042699538,4230.6970000000001,15111.536518518782,0.18750015999999997,2833.415515068114]
[535,null,"HALEY FED 4-3 FR","FRONTIER",3.5718787042699538,36693.601999999999,131065.09556675739,0.16656812863792678,21831.267698305812]
[536,null,"HALEY FED 4-3 DK","DAKOTA",3.5718787042699538,19762.602999999999,70589.620796641495,0.16656328362148606,11757.639029484148]
[537,null,"LANSDALE FED 4-4 FR","FRONTIER",3.5718787042699538,39880.726000000002,142449.11591022505,0.1750001354794728,24928.614583220507]
[538,null,"LANSDALE FED 28-4 FR","FRONTIER",3.5718787042699538,16047.849999999999,57320.973664318575,0.17464984122991803,10011.098949617552]
[539,null,"LANSDALE FED 28-4 DK","DAKOTA",3.5718787042699538,7309.6690000000008,26109.251036362253,0.16927521807241153,4419.6491628875574]
[540,null,"PANDO FEDERAL 32-3 FR","FRONTIER",3.5718787042699538,21449.162,76613.804972236336,0.17500000000000004,13407.415870141362]
[541,null,"PANDO FEDERAL 32-3 DK","DAKOTA",3.5718787042699538,3783.3720000000008,13513.745877131227,0.17500000000000004,2364.9055284979654]
[542,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",3.5718787042699538,15639.130999999999,55861.078972188065,0.18750015999999997,10473.961245057895]
[543,null,"HAGOOD FED 12-3 FR","FRONTIER",3.5718787042699538,31720.661999999997,113302.35708314515,0.16166666666666671,18317.214395108469]
[544,null,"HALEY FED 4-4 FR","FRONTIER",3.5718787042699538,35140.745999999999,125518.48228955956,0.16656812863792678,20907.378704444691]
[545,null,"PANDO FEDERAL 32-4 FR","FRONTIER",3.5718787042699538,5444.53,19447.20076175889,0.17500000000000004,3403.2601333078064]
[546,null,"MFS STATE 10-4 FR","FRONTIER",3.5718787042699538,27196.117000000002,97141.231151134067,0.13270636463754512,12891.259642482455]
[547,null,"HALEY FED 4-5 FR","FRONTIER",3.5718787042699538,40958.132999999994,146297.4830293564,0.16656812863792678,24368.497972638746]
[548,null,"LANSDALE FED 4-8 FR","FRONTIER",3.5718787042699538,44887.124999999993,160331.36588340343,0.17113239999999996,27437.891438904942]
[549,null,"LANSDALE FED 4-7 FR","FRONTIER",3.5718787042699538,36788.609000000004,131404.44904681397,0.17113239999999996,22487.558736058982]
[550,null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",3.5718787042699538,89938.963000000018,321251.06662382337,0.17500000000000002,56218.936659169092]
[551,null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",3.5718787042699538,24561.603999999999,87731.070270311713,0.17500000000000002,15352.937297304552]
[552,null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",3.5718787042699538,52553.098999999995,187713.29516149059,0.17500000000000002,32849.826653260854]
[553,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",3.5718787042699538,19778.821,70647.549525467359,0.18749994666666664,13246.41176815582]
[554,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",3.5718787042699538,29237.728000000003,104433.61800443736,0.18749994666666664,19581.297806039041]
[555,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",3.5718787042699538,26215.088,93637.114557762819,0.18749994666666664,17556.953985601082]
[556,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",3.5718787042699538,41222.956999999995,147243.40223533599,0.18749994666666664,27608.13006614404]
[557,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",3.5718787042699538,10618.625000000002,37928.440506128543,0.18749994666666664,7111.5805720489407]
[558,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",3.5718787042699538,1089.1169999999997,3890.1938187583783,0.21887943372872165,851.48342014480704]
[559,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",3.5718787042699538,34060.602000000006,121660.33893841461,0.16954399382898069,20626.779754206265]
[560,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",3.5718787042699538,25260.79,90228.477854035416,0.16954399382898069,15297.696492482903]
[561,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",3.5718787042699538,14653.325000000001,52339.899514246521,0.18712338037139509,9794.0189254049492]
[562,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",3.5718787042699538,59090.68,211064.74151283049,0.17972711100929656,37934.056228024965]
[563,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",3.5718787042699538,37337.354999999996,133364.50319826725,0.18712284107427321,24955.544736918764]
[564,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",3.5718787042699538,95852.718000000008,342374.28217059333,0.13469890909090909,46117.442309162012]
[565,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",3.5718787042699538,30403.032999999999,108595.94611791664,0.12499962199981253,13574.452215451589]
[566,null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",3.5718787042699538,941.14199999999994,3361.6450674940324,0.12499962199981253,420.20436273428834]
[567,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",3.5718787042699538,20312.072,72552.257416398003,0.12499962199981253,9069.0047522828463]
[568,"BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",3.5718787042699538,31192.687999999998,111416.49799613692,0.17109376661132791,19062.668304802533]
[569,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",3.5718787042699538,5205.4880000000003,18593.371732532793,0.16710545959000112,3107.0539286926278]
[570,null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",3.5718787042699538,30.995999999999999,110.71395231755149,0.17109406710940669,18.942500387766806]
[571,null,"LAWLER FEDERAL 1-30 FR","FRONTIER",3.5718787042699538,3137.0509999999999,11205.165661108762,0.17500027978557234,1960.9071257377209]
[572,null,"BRUFF UNIT 2 FR","FRONTIER",3.5718787042699538,6686.5,23883.366956101047,0.16710534736842106,3991.0383315267345]
[573,null,"BRUFF UNIT 3 FR","FRONTIER",3.5718787042699538,3623.1079999999997,12941.302308470104,0.16710534736842106,2162.5608176566461]
[574,null,"BRUFF UNIT 5 FR","FRONTIER",3.5718787042699538,2901.2460000000001,10362.898803248387,0.17109376661132791,1773.0273892597888]
[575,null,"BRUFF UNIT 9 FR","FRONTIER",3.5718787042699538,22475.263000000003,80278.913282566442,0.17109376661132791,13735.221652978455]
[576,null,"BRUFF UNIT 6 FR","FRONTIER",3.5718787042699538,466.02000000000004,1664.566913763884,0.17109376661132791,284.79702305245638]
[577,null,"BRUFF UNIT 4 FR","FRONTIER",3.5718787042699538,19750.761000000002,70547.322609025548,0.17109376661132791,12070.207149522674]
[578,null,"BRUFF UNIT 10 FR","FRONTIER",3.5718787042699538,601.04399999999998,{"$f":"E589*F589","v":2146.85626392923},0.1550036186960351,{"$f":"G589*H589","v":332.77048972928083}]
[{"$f":"A589+1","v":579},null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",3.5718787042699538,4384.4359999999997,15660.673578634538,0.14919028157450756,2336.4203008429376]
[580,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",3.5718787042699538,103282.33800000002,368911.98362941149,0.15499991812808053,57181.32725902657]
[581,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",3.5718787042699538,2849.4470000000001,10177.879058245908,0.17500000000000004,1781.1288351930343]
[582,null,"BERKLEY FED 1 FR","FRONTIER",3.5718787042699538,2395.0880000000002,8554.9638220525158,0.1875,1604.0557166348467]
[583,null,"BERKLEY FED 1 DK","DAKOTA",3.5718787042699538,17544.778000000002,62667.818909344001,0.1875,11750.216045502]
[584,null,"BRUFF FEDERAL 2-26 FR","FRONTIER",3.5718787042699538,8939.4969999999994,31930.798961185137,0.13238430899440623,4227.1367561157986]
[585,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",3.5718787042699538,1402.922,5011.0672155518123,0.17109406710940669,857.36387046736957]
[586,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",3.5718787042699538,8768.11,31318.625385696425,0.16710527999999999,5233.5076642919094]
[587,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",3.5718787042699538,9818.4840000000004,35070.433907815277,0.17109406710940669,6000.3431725797591]
[588,null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",3.5718787042699538,13794.755999999999,49273.195187000172,0.16710581305227967,8233.8373434073364]
[589,null,"BLACKS FORK 26-1 DK","DAKOTA",3.5718787042699538,1350.1479999999999,4822.5648888126689,0.17499999999999996,843.94885554221685]
[590,null,"BRUFF UNIT 14 FR","FRONTIER",3.5718787042699538,20515.248000000003,73277.977444016768,0.16710534736842106,12245.141875237745]
[591,null,"BRUFF UNIT 14 DK","DAKOTA",3.5718787042699538,8571.509,30616.390460558247,0.14325871492314249,4386.0647529647331]
[592,null,"BRUFF UNIT 12 FR","FRONTIER",3.5718787042699538,46074.970999999998,164574.2077147557,0.17109376661132791,28157.621084992614]
[593,null,"BRUFF UNIT 18 FR","FRONTIER",3.5718787042699538,6231.0070000000014,22256.401209457017,0.17109376661132791,3807.9315141389152]
[594,null,"BRUFF UNIT 19 FR","FRONTIER",3.5718787042699538,20475.935999999998,73137.559748394488,0.17109376661132791,12513.380578113856]
[595,null,"BRUFF UNIT 20 FR","FRONTIER",3.5718787042699538,555.89600000000007,1985.5930841888505,0.17109376661132791,339.72259973127399]
[596,null,"BRUFF UNIT 21 FR","FRONTIER",3.5718787042699538,20324.218000000001,72595.641455140081,0.17109376661132791,12420.661736125379]
[597,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",3.5718787042699538,18586.041000000001,66387.084044588235,0.16876698508613705,11203.94802286515]
[598,null,"BRUFF FEDERAL 26-3 FR","FRONTIER",3.5718787042699538,7107.1889999999985,25386.017036321664,0.13238161126830639,3360.6418389529381]
[599,null,"BRUFF FEDERAL 26-3 DK","DAKOTA",3.5718787042699538,6300.7480000000005,22505.507602171503,0.13238430899440623,2979.3760724818308]
[600,null,"BRUFF FEDERAL 4-26 FR","FRONTIER",3.5718787042699538,7055.1310000000003,25200.072174734785,0.13238430899440623,3336.0941414614285]
[601,null,"BRUFF FEDERAL 4-26 DK","DAKOTA",3.5718787042699538,748.00199999999995,2671.7724145513339,0.13238430899440623,353.70074489069458]
[602,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",3.5718787042699538,11448.893,40894.057094165342,0.16710545959000112,6833.6202052202452]
[603,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",3.5718787042699538,1986.943,7097.1193882982543,0.19557569871587349,1388.0240832364038]
[604,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",3.5718787042699538,7112.5320000000002,25405.101584238582,0.16876698508613705,4287.5424001789897]
[605,null,"GREEN RIVER FEE 2 FR","FRONTIER",3.5718787042699538,22232.642,79412.30049945775,0.12506329406329411,9931.5638896063629]
[606,null,"LAWLER FEDERAL 2-30 FR","FRONTIER",3.5718787042699538,3442.067,12294.645815970367,0.17500027978557234,2151.5664576593304]
[607,null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",3.5718787042699538,579.98900000000003,2071.6503578108263,0.15701492537313433,325.28002633089392]
[608,null,"BRUFF 149 E 2 DK","DAKOTA",3.5718787042699538,312.99,1117.9623156494529,0.15015031152647965,167.86238996962993]
[609,null,"BERKLEY FED 2 FR","FRONTIER",3.5718787042699538,7431.4379999999992,26544.195134302496,0.1875,4977.0365876817177]
[610,null,"BERKLEY FED 2 DK","DAKOTA",3.5718787042699538,13224.192999999999,47235.213357855791,0.1875,8856.6025045979604]
[611,null,"BRUFF UNIT 28 FR","FRONTIER",3.5718787042699538,26798.473000000002,95720.895015653354,0.1708855291139309,16357.315792008954]
[612,null,"BRUFF UNIT 22 FR","FRONTIER",3.5718787042699538,47494.781999999999,169645.60038974392,0.17109376661132791,29025.304759721446]
[613,null,"BRUFF FEDERAL 5A FR","FRONTIER",3.5718787042699538,10419.394,37216.811539998133,0.12500138599789337,4652.1530249221587]
[614,null,"BRUFF FEDERAL 5A DK","DAKOTA",3.5718787042699538,1810.9229999999998,6468.3972987726565,0.12505732991285853,808.9204950000551]
[615,null,"BRUFF UNIT 25 FR","FRONTIER",3.5718787042699538,24847.21,88751.220259523441,0.1708855291139309,15166.299233555686]
[616,null,"BRUFF UNIT 26 FR","FRONTIER",3.5718787042699538,35188.678999999996,125689.69315149132,0.17109376661132791,21504.723025510677]
[617,null,"BRUFF UNIT 29 FR","FRONTIER",3.5718787042699538,16951.343000000001,60548.141070475554,0.17109376661132791,10359.409517061702]
[618,null,"BRUFF UNIT 31 FR","FRONTIER",3.5718787042699538,30718.299999999996,109722.04160137571,0.17109376661132791,18772.757377864185]
[619,null,"BRUFF UNIT 24 FR","FRONTIER",3.5718787042699538,31293.837,111777.78995519514,0.17109376661132791,19124.483106924192]
[620,null,"BRUFF UNIT 23 FR","FRONTIER",3.5718787042699538,39230.965000000004,140128.24843145991,0.17109376661132791,23975.069832786379]
[621,null,"BRUFF UNIT 27 FR","FRONTIER",3.5718787042699538,32028.338,114401.33843536013,0.17109376661132791,19573.355898283044]
[622,null,"BRUFF FEDERAL 3A FR","FRONTIER",3.5718787042699538,4656.6560000000009,16633.010399510909,0.12494405241935486,2078.1957232481655]
[623,null,"BRUFF FEDERAL 4A FR","FRONTIER",3.5718787042699538,21028.702999999998,75111.976424117689,0.12494405241935486,9384.7947196563073]
[624,null,"BRUFF 149 L-3  FR","FRONTIER",3.5718787042699538,10473.841,37411.289619809519,0.16710527999999999,6251.6240270793633]
[625,null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",3.5718787042699538,4191.8810000000012,14972.890474733842,0.17109406710940669,2561.7727277059084]
[626,null,"LAWLER FEDERAL 30-3 FR","FRONTIER",3.5718787042699538,2164.1480000000001,7730.0741540884128,0.17500027978557234,1352.7651397286936]
[627,null,"BRUFF UNIT 32 FR","FRONTIER",3.5718787042699538,26243.770999999997,93739.566754637373,0.17109376661132791,16038.25555656492]
[628,null,"BRUFF UNIT 33 FR","FRONTIER",3.5718787042699538,26323.476000000002,94024.263346761232,0.17109376661132791,16086.9653688528]
[629,null,"BRUFF UNIT 30 FR","FRONTIER",3.5718787042699538,10122.116,36154.970582550166,0.17109376661132791,6185.8900986902645]
[630,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",3.5718787042699538,6151.9629999999997,21974.065629156696,0.17500000000000004,3845.4614851024226]
[631,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",3.5718787042699538,8503.7210000000014,30374.2599469532,0.17109406710940669,5196.8556697625745]
[632,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",3.5718787042699538,9647.384,34459.285461514686,0.17109406710940669,5895.7792992945961]
[633,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",3.5718787042699538,15254.283999999996,54486.45216848587,0.16710545959000112,9104.9836310434439]
[634,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",3.5718787042699538,5155.6149999999998,18415.231425914739,0.149197957452951,2747.5149147698735]
[635,null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",3.5718787042699538,1807.2790000000002,6455.3813727742991,0.19556701809666666,1262.4596857502361]
[636,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",3.5718787042699538,17974.742999999999,64203.601736425415,0.14999805261067006,9630.415231054847]
[637,null,"WG MCNAMARA 4 FR","FRONTIER",3.5718787042699538,5825.2479999999996,20807.079278291138,0.17500000000000004,3641.2388737009501]
[638,null,"WG MCNAMARA 4 DK","DAKOTA",3.5718787042699538,21922.539000000001,78304.650197627532,0.15735303529411765,12321.474386240821]
[639,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",3.5718787042699538,5150.4809999999998,18396.893400647015,0.15500332882010159,2851.5797170488463]
[640,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",3.5718787042699538,4045.3339999999994,14449.442366259187,0.14999805261067006,2167.3882162489904]
[641,null,"BRUFF UNIT 34 FR","FRONTIER",3.5718787042699538,11937.195,42638.212609217771,0.16710534736842106,7125.0733292319264]
[642,null,"GREEN RIVER FEE 4 FR","FRONTIER",3.5718787042699538,32542.692999999996,{"$f":"E653*F653","v":116238.55210629488},0.12506329406329411,{"$f":"G653*H653","v":14537.176223561091}]
[{"$f":"A653+1","v":643},null,"LAWLER FED 30-4 FR","FRONTIER",3.5718787042699538,2972.1019999999999,10615.987840718139,0.17500027978557234,1857.8008423259082]
[644,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",3.5718787042699538,1657.0250000000001,5918.6923099429205,0.16710545959000112,989.04579862481705]
[645,null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",3.5718787042699538,795.19100000000003,2840.325798727129,0.19557569871587349,555.49870266677976]
[646,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",3.5718787042699538,2439.1590000000001,8712.3800884283974,0.17109406710940669,1490.6365435322268]
[647,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",3.5718787042699538,7215.1650000000009,25771.694211293925,0.149197957452951,3845.0841364270946]
[648,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",3.5718787042699538,6662.1800000000012,23796.498866013204,0.19556701809666666,4653.810324366912]
[649,null,"BRUFF UNIT 35 FR","FRONTIER",3.5718787042699538,674.98700000000008,2410.9716909590634,0.15499887791741471,373.69790678930678]
[650,null,"BRUFF UNIT 37 FR","FRONTIER",3.5718787042699538,2213.2450000000003,7905.4426828319547,0.15499887791741471,1225.3347452793896]
[651,null,"BRUFF UNIT 38 FR","FRONTIER",3.5718787042699538,2809.8590000000004,10036.47552410127,0.15499887791741471,1555.6424444812935]
[652,null,"BERKLEY FED 3 DK","DAKOTA",3.5718787042699538,6027.4759999999997,21529.413164898244,0.1875,4036.7649684184207]
[653,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",3.5718787042699538,14997.834999999999,53570.447446654558,8.9597349720777278E-2,4799.7701145764286]
[654,null,"BRUFF UNIT 36 DK","DAKOTA",3.5718787042699538,27222.314000000002,97234.803657549826,0.14119600737762761,13729.166054593577]
[655,null,"BRUFF UNIT 39 FR","FRONTIER",3.5718787042699538,2950.4349999999999,10538.595944832721,0.15500124831337442,1633.4955269193374]
[656,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",3.5718787042699538,12307.947,43962.493782583268,0.13019363424459127,5723.6368360097631]
[657,null,"BERKLEY FED 4 FR","FRONTIER",3.5718787042699538,13234.665000000001,47272.61807164691,0.1875,8863.6158884337965]
[658,null,"WG MCNAMARA 3 FR","FRONTIER",3.5718787042699538,17144.732999999997,61238.906693094308,0.17500000000000004,10716.808671291506]
[659,null,"WG MCNAMARA 3 DK","DAKOTA",3.5718787042699538,14244.865999999998,50880.933510579111,0.15735303529411765,8006.269326487808]
[660,null,"DONLEY NCT-1 4 FR","FRONTIER",3.5718787042699538,291.983,1042.9278597088539,0.15503099666189787,161.68614553712362]
[661,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",3.5718787042699538,370.98700000000002,1325.1205648609973,0.15500000000000008,205.3936875534547]
[662,null,"BRUFF 21-15 FR","FRONTIER",3.5718787042699538,17046.93,60889.566240180604,0.16710527999999999,10174.968015643926]
[663,null,"BRUFF UNIT 539-16E FR","FRONTIER",3.5718787042699538,15189.454000000002,54254.887272088075,0.16710534736842106,9066.2817840368043]
[664,null,"BRUFF UNIT 539-16E DK","DAKOTA",3.5718787042699538,187.99,671.47747761570861,0.14093007033656918,94.631368149803876]
[665,null,"TRIPP 14-7 FR","FRONTIER",3.5718787042699538,1399.021,4997.1333167264547,0.15500964976586223,774.60388525908922]
[666,null,"TRIPP 14-7 DK","DAKOTA",3.5718787042699538,63,225.02835836900709,0.13019328439125724,29.297181057233892]
[667,null,"BRUFF UNIT 43 FR","FRONTIER",3.5718787042699538,42461.630000000005,151667.7919455902,0.17109376661132791,25949.41379759425]
[668,null,"BRUFF UNIT 41 FR","FRONTIER",3.5718787042699538,35846.296000000002,128038.62130935723,0.17109376661132791,21906.609991539364]
[669,null,"BRUFF UNIT 42 FR","FRONTIER",3.5718787042699538,30059.261000000002,107368.03423199237,0.17109376661132791,18370.001390405567]
[670,null,"FABIAN DITCH 531-09E FR","MESAVERDE",3.5718787042699538,10865.26,38809.390810356163,0.16710545959000112,6485.2610877725319]
[671,null,"STATE OF WYOMING 24-6D FR","FRONTIER",3.5718787042699538,1961.2839999999999,7005.4685526253916,0.15500423181814293,1085.8772715258565]
[672,null,"DONLEY 26-10 FR","MESAVERDE",3.5718787042699538,350.91700000000003,1253.4329592662996,0.15500331169691342,194.28625967633883]
[673,null,"STATE OF WYOMING 24-09 FR","MESAVERDE",3.5718787042699538,345.97199999999998,1235.7700190736844,0.15502414678372017,191.57419282779952]
[674,null,"KOBUS 631-15E FR","MESAVERDE",3.5718787042699538,7668.0380000000005,27389.301635732769,0.17109406710940669,4686.1470121438451]
[675,null,"KOBUS 631-15E DK","MESAVERDE",3.5718787042699538,9472.1119999999992,33833.235137259879,0.16940006400000002,5731.3521975788726]
[676,null,"MCNAMARA 34-6 FR","MESAVERDE",3.5718787042699538,3374.1660000000002,12052.111680071734,0.17147677545210113,2066.6572482873062]
[677,null,"MCNAMARA 34-6 DK","MESAVERDE",3.5718787042699538,6820.0570000000016,24360.416360207233,0.15639283631941298,3809.7946084946398]
[678,null,"MCNAMARA 34-9 FR","MESAVERDE",3.5718787042699538,11514.975999999997,41130.097554579603,0.17500159999999998,7197.8328802075166]
[679,null,"MCNAMARA 34-9 DK","MESAVERDE",3.5718787042699538,14301.009,51081.469496672951,0.15735303529411765,8037.8242725853734]
[680,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",3.5718787042699538,18662.098000000005,66658.750423198915,0.16166719304507729,10776.533072810926]
[681,null,"HAGOOD FED 12-5 FR","FRONTIER",3.5718787042699538,35861.307000000001,128092.23878058702,0.16166677333333332,20708.25893270037]
[682,null,"HAGOOD FED 12-5 DK","DAKOTA",3.5718787042699538,29464.661000000004,105244.19515443346,0.16166677333333332,17014.48944268089]
[683,null,"FABIAN DITCH 559-27E FR","FRONTIER",3.5718787042699538,10153.609,36267.45975858374,0.15499700777977254,5621.3477423537915]
[684,null,"FABIAN DITCH 559-27E DK","DAKOTA",3.5718787042699538,4046.3399999999992,14453.035676235682,0.16596204625284744,2398.6553753934804]
[685,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",3.5718787042699538,5878.5389999999989,20997.428266320385,0.17500000000000004,3674.5499466060683]
[686,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",3.5718787042699538,4315.8910000000005,15415.839152850356,0.17500000000000004,2697.7718517488129]
[687,null,"KOBUS 618-09E FR","FRONTIER",3.5718787042699538,11749.832,41968.974699549639,0.17108586085860852,7180.2981658256112]
[688,null,"FABIAN DITCH 533-09E FR","FRONTIER",3.5718787042699538,10124.574000000002,36163.750260405272,0.16710545959000112,6043.1601077630457]
[689,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",3.5718787042699538,802.93099999999993,2867.9721398981778,0.15500000000000008,444.53568168421782]
[690,null,"CHAMPLIN 149 J6 FR","FRONTIER",3.5718787042699538,32795.338000000003,117140.96940153519,0.15499700777977254,18156.499745659847]
[691,null,"CHAMPLIN 149 J6 DK","DAKOTA",3.5718787042699538,16296.728999999998,58209.939264358574,0.13019404070020213,7578.5872017401944]
[692,null,"HALEY FED 4-6 FR","FRONTIER",3.5718787042699538,510.01800000000003,1821.7224329943533,0.16656812863792678,303.44089656160037]
[693,null,"HALEY FED 4-7 FR","FRONTIER",3.5718787042699538,22925.552999999993,81887.294544312128,0.16656812863792678,13639.813411468782]
[694,null,"HALEY FED 4-8 FR","FRONTIER",3.5718787042699538,27920.510000000002,99728.675081356298,0.16656812863792678,16611.618779841359]
[695,null,"LANSDALE FED 4-5 FR","FRONTIER",3.5718787042699538,23507.652999999998,83966.485138067685,0.17113239999999996,14369.386121241851]
[696,null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",3.5718787042699538,44808.876999999993,160051.8735185517,0.17500000000000002,28009.077865746549]
[697,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",3.5718787042699538,7092.0009999999993,25331.767342561216,0.16828915504336733,4263.0617218347934]
[698,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",3.5718787042699538,29005.567000000006,103604.36707257535,0.17750914285714284,18390.722395309644]
[699,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",3.5718787042699538,8662.1260000000002,30940.063393103079,0.17750914285714284,5492.1441328553901]
[700,null,"PANDO FEDERAL 32-8 FR","FRONTIER",3.5718787042699538,14686.675999999999,52459.025240912626,0.17500000000000004,9180.3294171597117]
[701,null,"PANDO FEDERAL 32-8 DK","DAKOTA",3.5718787042699538,8626.3940000000002,30812.433023242105,0.17500000000000004,5392.1757790673701]
[702,null,"BRUFF UNIT 48 FR","FRONTIER",3.5718787042699538,93839.699999999983,335184.02604508115,0.17109376661132791,57347.897524002372]
[703,null,"BRUFF UNIT 48 DK","DAKOTA",3.5718787042699538,48345.022000000004,172682.55453926243,0.20039264749509189,34604.314280338396]
[704,null,"BRUFF UNIT 50 FR","FRONTIER",3.5718787042699538,105922.48700000002,378342.27561861108,0.16442297418638252,62208.162217656107]
[705,null,"BRUFF UNIT 51 DK","DAKOTA",3.5718787042699538,96593.198000000004,345019.1869135311,0.20039264749509189,69139.308302206453]
[706,null,"FABIAN DITCH 549-21E FR","FRONTIER",3.5718787042699538,7767.1539999999986,{"$f":"E717*F717","v":27743.331965385183},0.16580913432087141,{"$f":"G717*H717","v":4600.097856357077}]
[{"$f":"A717+1","v":707},null,"FABIAN DITCH 549-21E DK","DAKOTA",3.5718787042699538,1943.3000000000004,6941.231886007803,0.16823366673644055,1167.7488918509914]
[708,null,"KOBUS 606-03E DK","DAKOTA",3.5718787042699538,17526.107000000004,62601.128362056581,0.17500006400000004,10955.20146983212]
[709,null,"FABIAN DITCH 558-27E FR","FRONTIER",3.5718787042699538,1146.085,4093.6766047832302,0.15499700777977254,634.50762455945915]
[710,null,"FABIAN DITCH 558-27E DK","DAKOTA",3.5718787042699538,6011.1559999999999,21471.120104444559,0.15242001129481419,3272.6283688317517]
[711,null,"KOBUS 645-15E FR","FRONTIER",3.5718787042699538,11859.766000000001,42361.645613024855,0.17109287109287116,7247.775572151153]
[712,null,"KOBUS 649-11E DK","DAKOTA",3.5718787042699538,29256.645999999997,104501.19080576471,0.16405307716003781,17143.741918573953]
[713,null,"BRUFF UNIT 614-09E FR","FRONTIER",3.5718787042699538,30944.678999999996,110530.63993056964,0.17108541085410861,18910.179944489049]
[714,null,"BRUFF UNIT 52 FR","FRONTIER",3.5718787042699538,106079.239,378902.17474926275,0.16249999999999998,61571.603396755185]
[715,null,"BRUFF UNIT 53 FR","FRONTIER",3.5718787042699538,57355.262999999992,204866.04248750239,0.16249999999999998,33290.73190421913]
[716,null,"BRUFF UNIT 54 FR","FRONTIER",3.5718787042699538,27504.873000000003,98244.070132349647,0.16249999999999998,15964.661396506815]
[717,null,"BRUFF UNIT 55 FR","FRONTIER",3.5718787042699538,11537.062999999998,41208.98963952082,0.17109376661132791,7050.6012556728056]
[718,null,"BRUFF UNIT 55 DK","DAKOTA",3.5718787042699538,11531.410999999998,41188.801381084289,0.20039264749509189,8253.9329559049784]
[719,null,"BRUFF UNIT 56 FR","FRONTIER",3.5718787042699538,19391.692999999999,69264.775266440731,0.16249999999999998,11255.525980796618]
[720,null,"BRUFF UNIT 56 DK","DAKOTA",3.5718787042699538,101798.92600000001,363613.41589695291,0.17292019999999997,62876.104599584265]
[721,null,"FABIAN DITCH 580-13E DK","DAKOTA",3.5718787042699538,29691.671999999999,106055.05091096846,0.14255602494634376,15118.786483349777]
[722,null,"KOBUS 616-09E FR","FRONTIER",3.5718787042699538,28159.802,100583.39708025845,0.17108541085410861,17208.351814577967]
[723,null,"KOBUS 616-09E DK","DAKOTA",3.5718787042699538,279.97900000000004,1000.0510277427975,0.17500002709589457,175.00895695226677]
[724,null,"KOBUS 630-15E FR","FRONTIER",3.5718787042699538,22472.337,80268.461965477734,0.17109287109287116,13733.361615882513]
[725,null,"KOBUS 630-15E DK","DAKOTA",3.5718787042699538,2494.9380000000001,8911.6159106738705,0.16939980800000001,1509.6260242378989]
[726,null,"KOBUS 617-09E FR","FRONTIER",3.5718787042699538,531.02499999999998,1896.756888934952,0.17109287109287116,324.52158189306311]
[727,null,"KOBUS 617-09E DK","DAKOTA",3.5718787042699538,47729.66399999999,170484.57040356021,0.17500006503016102,29834.810907262101]
[728,null,"BRUFF UNIT 63 FR","FRONTIER",3.5718787042699538,49709.212999999989,177555.2793207191,0.17109376661132791,30378.601520708249]
[729,null,"BRUFF UNIT 71 FR","FRONTIER",3.5718787042699538,18843.333999999999,67306.103432045958,0.1710943261226508,11515.692410647338]
[730,null,"BRUFF UNIT 71 DK","DAKOTA",3.5718787042699538,32075.739999999998,114570.65262969992,0.17013638270803791,19492.636402916294]
[731,null,"OUTER BLACKS F0RK 1-27","DAKOTA",3.5718787042699538,4488.6350000000002,16032.859767740765,0.17500017777777779,2805.7533096408151]
[732,"BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",3.5718787042699538,42038.81500000001,150157.54805124435,0.1768634957733049,26557.388865091081]
[733,"CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",3.771878704269954,77305.624000000011,291587.43688590027,0.1620568239947886,47253.733938509868]
[734,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",3.771878704269954,150218.606,566606.36095651868,0.1620568239947886,91822.427311858206]
[735,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",3.771878704269954,62013.656000000003,233907.98844032266,0.1620568239947886,37906.385713648415]
[736,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",3.771878704269954,162826.351,614161.24583088467,0.1620568239947886,99529.020920035779]
[737,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",3.771878704269954,5734.05,21628.141084219129,0.1620568239947886,3504.9878530197557]
[738,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",3.771878704269954,100199.046,377938.64779556554,0.1620568239947886,61247.536926634362]
[739,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",3.771878704269954,2888.424,10894.784974502238,0.1620568239947886,1765.5742510739765]
[740,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",3.771878704269954,119648.55899999999,451299.85168868711,0.1620568239947886,73136.220633987759]
[741,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",3.771878704269954,3835.5429999999997,14467.202961011692,0.1620568239947886,2344.5089639495563]
[742,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",3.771878704269954,57067.821000000004,215252.89872898968,0.1620568239947886,34883.201123691935]
[743,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",3.771878704269954,193382.41200000001,729415.00160315842,0.1620568239947886,118206.67853396149]
[744,null,"CANYON CREEK 13 UPPER MESA","UPPER MESA",3.771878704269954,507675.53400000004,1914890.535373477,0.16205668241123022,310320.80734329019]
[745,null,"CANYON CREEK 14 UPPER MESA","UPPER MESA",3.771878704269954,134297.12800000003,506552.47714781627,0.16205668241123022,82090.21391376562]
[746,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",3.771878704269954,142247.44099999999,536540.09344479674,0.1620568239947886,86949.98348953086]
[747,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",3.771878704269954,35742.692000000003,134817.09878808007,0.1620568239947886,21848.03084978792]
[748,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",3.771878704269954,193960.87199999997,731596.88255843031,0.1620568239947886,118560.26723190756]
[749,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",3.771878704269954,30956.510000000002,116764.20082751988,0.1620568239947886,18922.435542397539]
[750,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",3.771878704269954,35865.061999999998,135278.66358512157,0.1620568239947886,21922.830574864263]
[751,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",3.771878704269954,199669.448,753128.93880453694,0.1620568239947886,122049.68388122876]
[752,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",3.771878704269954,53337.686000000002,201183.28195843767,0.1620568239947886,32603.123715032463]
[753,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",3.771878704269954,22561.147999999997,85097.913685082647,0.1620568239947886,13790.697620387151]
[754,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",3.771878704269954,34682.218000000001,130817.11949104808,0.1620568239947886,21199.806908866009]
[755,null,"CANYON CREEK 25 UPPER MESA","UPPER MESA",3.771878704269954,117063.58199999999,441549.63199135946,0.16205668241123022,71556.068480419315]
[756,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",3.771878704269954,13956.477000000001,52642.138382933415,0.1620568239947886,8531.0177546323466]
[757,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",3.771878704269954,36976.955000000002,139472.5891132484,0.1620568239947886,22602.484826023163]
[758,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",3.771878704269954,53371.547999999995,201311.00531512164,0.1620568239947886,32623.822156566621]
[759,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",3.771878704269954,44427.368000000002,167574.64324596443,0.1620568239947886,27156.614466500749]
[760,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",3.771878704269954,56679.353999999999,213787.64832437804,0.1620568239947886,34645.747296763497]
[761,null,"CANYON CREEK 33 UPPER MESA","UPPER MESA",3.771878704269954,218436.57499999998,823916.2654761665,0.1620568239947886,133521.25322071463]
[762,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",3.771878704269954,100441.02,378851.34437315253,0.1620568239947886,61395.445635269025]
[763,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",3.771878704269954,89025.068999999989,335791.76190726319,0.1620568239947886,54417.346458305314]
[764,null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",3.771878704269954,21280.418999999994,80267.159244041686,0.1620568239947886,13007.840898173332]
[765,null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",3.771878704269954,37812.987000000001,142626.00041013662,0.1620568239947886,23113.516645546159]
[766,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",3.771878704269954,112598.70100000002,424708.64243036002,0.1620568239947886,68826.933715402454]
[767,null,"CANYON CREEK 39 UPPER MESA","UPPER MESA",3.771878704269954,407457.18900000007,1536879.0940907979,0.1620568239947886,249061.74485234258]
[768,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",3.771878704269954,82293.42300000001,310400.80971517926,0.1620568239947886,50302.569387852673]
[769,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",3.771878704269954,218720.94700000001,824988.88216705737,0.1620568239947886,133695.07807500422]
[770,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",3.771878704269954,600146.22599999991,{"$f":"E781*F781","v":2263678.7692973828},0.16205668241123022,{"$f":"G781*H781","v":366844.27139707044}]
[{"$f":"A781+1","v":771},null,"CANYON CREEK 49 MESA","MESAVERDE",3.771878704269954,171717.75,647698.52437015192,0.16205668241123022,104963.87406207617]
[772,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",3.771878704269954,224707.82399999999,847570.6560284408,0.1620568239947886,137354.60862714855]
[773,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",3.771878704269954,252469.82100000003,952285.54130074731,0.1620568239947886,154324.37035935718]
[774,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",3.771878704269954,77002.009999999995,290442.24170498201,0.1620568239947886,47068.147244636122]
[775,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",3.771878704269954,206826.14,780123.11295235611,0.1620568239947886,126424.27400998656]
[776,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",3.771878704269954,93529.223000000013,352780.88446061563,0.1620568239947886,57170.549701759839]
[777,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",3.771878704269954,146518.88100000002,552651.44701736362,0.1620568239947886,89560.938279758135]
[778,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",3.771878704269954,81322.27900000001,306737.7723427997,0.1620568239947886,49708.949185110629]
[779,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",3.771878704269954,110359.72,416263.47767719493,0.1620568239947886,67458.337137391791]
[780,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",3.771878704269954,324470.52200000006,1223863.4520951558,0.16205668241123022,198335.25077089656]
[781,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",3.771878704269954,368363.56599999999,1389422.6900243396,0.16205668241123022,225165.23161223158]
[782,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",3.771878704269954,259687.09300000002,979508.21586047113,0.16205668241123022,158735.85185689109]
[783,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",3.771878704269954,263292.06900000002,993105.74806427537,0.16205668241123022,160939.4228148195]
[784,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",3.771878704269954,31485.643,118760.02632194635,0.1620568239947886,19245.872683272122]
[785,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",3.771878704269954,215468.19100000002,812719.88108047098,0.1620568239947886,131706.80272532342]
[786,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",3.771878704269954,18083.011999999999,68206.927871858032,0.1620568239947886,11053.398105354938]
[787,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",3.771878704269954,227434.24000000005,857854.36647782195,0.1620568239947886,139021.15408145727]
[788,null,"CANYON CREEK 11B-4D MESA","MESAVERDE",3.771878704269954,20944.576000000001,79000.400184363578,0.1620568239947886,12802.553948195273]
[789,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",3.771878704269954,326753.95399999997,1232476.2806286041,0.16205668241123022,199731.01718920397]
[790,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",3.771878704269954,335619.272,1265915.1847993853,0.16205668241123022,205150.0150625878]
[791,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",3.771878704269954,496718.03099999996,1873560.1631558028,0.16205668241123022,303622.94433887262]
[792,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",3.771878704269954,455232.43199999997,1717081.5157538198,0.16205668241123022,278264.5338727106]
[793,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",3.771878704269954,533707.82799999998,2013081.1907353713,0.16205668241123022,326233.25919502322]
[794,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",3.771878704269954,412515.60000000009,1555958.806819143,0.16205668241123022,252153.52220164659]
[795,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",3.771878704269954,647975.68299999984,2444085.6795924781,0.16205668241123022,396080.41676355404]
[796,null,"CANYON CREEK 50 MESA","MESAVERDE",3.771878704269954,151281.10399999999,570613.97453604813,0.16205668241123022,92471.80765079816]
[797,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",3.771878704269954,421819.91800000001,1591053.5657410983,0.16205668241123022,257840.86240256057]
[798,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",3.771878704269954,601304.27600000007,2268046.7934308629,0.1620568239947886,367552.46001497004]
[799,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",3.771878704269954,261159.75,985062.89943746512,0.16205668241123022,159636.02544922291]
[800,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",3.771878704269954,533175.89199999999,2011074.792664937,0.16205668241123022,325908.10898013238]
[801,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",3.771878704269954,208218.74799999999,785375.86141095206,0.16205668241123022,127275.40654612103]
[802,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",3.771878704269954,403790.13500000001,1523047.4112007897,0.16205668241123022,246820.01061421275]
[803,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",3.771878704269954,484651.93699999998,1828048.3201534832,0.16205668241123022,296247.44605149596]
[804,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",3.771878704269954,303898.35700000002,1146267.741030928,0.16205668241123022,185760.3472664874]
[805,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",3.771878704269954,191348.34700000001,721742.75514655758,0.16205668241123022,116963.23645339198]
[806,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",3.771878704269954,236875.49900000001,893465.65024141886,0.16205668241123022,144792.07912651691]
[807,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",3.771878704269954,190052.552,716855.17358095804,0.16205668241123022,116171.17119985663]
[808,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",3.771878704269954,167572.09599999999,632061.62033228029,0.16205668241123022,102429.80927051592]
[809,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",3.771878704269954,156581.13800000001,590605.05991255492,0.1620609299179793,95714.005223692526]
[810,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",3.771878704269954,132781.98499999999,500837.54153219244,0.16205668241123022,81164.070407703839]
[811,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",3.771878704269954,283205.89799999999,1068218.2955898487,0.16205668241123022,173111.91307426975]
[812,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",3.771878704269954,143216.74899999998,540196.20564787521,0.16205668241123022,87542.404938429318]
[813,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",3.771878704269954,250578.93,945153.32980575145,0.16205668241123022,153168.4129982474]
[814,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",3.771878704269954,183957.87,693866.77233586065,0.16205668241123022,112445.74716013795]
[815,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",3.771878704269954,161435.20499999999,608914.01185895433,0.1620568239947886,98678.670847787187]
[816,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",3.771878704269954,165172.85100000002,623011.95921045425,0.1620568239947886,100963.339420417]
[817,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",3.771878704269954,182606.01299999998,688767.73170634231,0.1620568239947886,111619.51107042449]
[818,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",3.771878704269954,77394.83,291923.91109759337,0.1620568239947886,47308.261880613005]
[819,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",3.771878704269954,278636.26299999998,1050982.186647062,0.16205668241123022,170318.6864413232]
[820,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",3.771878704269954,541532.86499999999,2042596.2811557958,0.16205668241123022,331016.3768296247]
[821,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",3.771878704269954,501866.79300000001,1892980.6688969573,0.16205668241123022,306770.16707003239]
[822,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",3.771878704269954,371388.4,1400831.9969728915,0.16205668241123022,227014.1860449253]
[823,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",3.771878704269954,183313.76699999996,691437.29394680413,0.16205668241123022,112052.03395241768]
[824,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",3.771878704269954,89856.748999999996,338928.75798803044,0.16205668241123022,54925.670093298955]
[825,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",3.771878704269954,117658.15099999998,443792.27414067852,0.16205668241123022,71919.503626973557]
[826,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",3.771878704269954,95294.204000000012,359438.17870795669,0.16205668241123022,58249.35877334635]
[827,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",3.771878704269954,99214.486999999994,374225.01067036815,0.16205668241123022,60645.663704547092]
[828,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",3.771878704269954,58214.603999999999,219578.42510510847,0.16205668241123022,35584.151101616662]
[829,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",3.771878704269954,122695.16200000001,462791.26866475213,0.16205668241123022,74998.417648694056]
[830,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",3.771878704269954,217074.96400000004,818780.43394176709,0.16205668241123022,132688.84074783023]
[831,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",3.771878704269954,539502.09299999999,2034936.4554957682,0.16205668241123022,329775.05089531222]
[832,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",3.771878704269954,265624.467,1001903.2704103572,0.16205668241123022,162365.12009966417]
[833,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",3.771878704269954,271555.71399999998,1024275.2146594222,0.16205668241123022,165990.64316375664]
[834,"CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",3.771878704269954,563.8180000000001,{"$f":"E845*F845","v":2126.6531072840771},0.13238478908931198,{"$f":"G845*H845","v":281.53652307393253}]
[{"$f":"A845+1","v":835},null,"CHURCH BUTTES UNIT 3 DK","DAKOTA",3.771878704269954,939.07200000000012,3542.0656785761948,0.13238377744533661,468.91203448939615]
[836,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",3.771878704269954,54001.534999999996,203687.23986438857,0.13238478908931198,26965.092289631179]
[837,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",3.771878704269954,13752.495000000001,51872.743021079026,0.13238478908931198,6867.1621443296262]
[838,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",3.771878704269954,3149.0679999999998,11877.902527497974,0.13238478908931198,1572.4536209262249]
[839,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",3.771878704269954,61434.335999999996,231722.86366936498,0.13238478908931198,30676.582434040276]
[840,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",3.771878704269954,12711.993,47948.09568552873,0.13238478908931198,6347.5985345628706]
[841,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",3.771878704269954,110389.192,416374.64248636714,0.13238478908931198,55121.669227695391]
[842,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",3.771878704269954,18722.440999999999,70618.776499850661,0.13238478908931198,9348.8518326779904]
[843,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",3.771878704269954,5588.1270000000004,21077.737228055947,0.13238478908931198,2790.3717974161259]
[844,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",3.771878704269954,116585.636,439746.87765216851,0.13238478908931198,58215.797650665809]
[845,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",3.771878704269954,72607.765999999989,273867.68634001596,0.13238478908931198,36255.91589450086]
[846,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",3.771878704269954,36254.409999999996,136747.23701487164,0.14092039999999995,19270.475339030512]
[847,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",3.771878704269954,7979.92,30099.290309777891,0.13238478908931198,3984.6881993979177]
[848,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",3.771878704269954,11428.298000000003,43106.153852250914,0.13238478908931198,5706.5990861816699]
[849,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",3.771878704269954,42977.008999999998,162104.06502031814,0.13238478908931198,21460.112458234933]
[850,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",3.771878704269954,7760.4710000000005,29271.555300004555,0.13238478908931198,3875.108674707235]
[851,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",3.771878704269954,44000.523999999998,165964.63945231901,0.13238478908931198,21971.193790178957]
[852,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",3.771878704269954,27962.978000000006,105472.96122616925,0.13238478908931198,13963.015726551597]
[853,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",3.771878704269954,25223.907000000003,95141.517651785834,0.13238478908931198,12595.28974796872]
[854,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",3.771878704269954,19477.452000000001,73466.586412240227,0.14092039999999995,10352.940743847454]
[855,null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",3.771878704269954,5601.7530000000006,21129.132847280329,0.13238161126830639,2797.1086510250684]
[856,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",3.771878704269954,17381.966,65562.667393744399,0.13238478908931198,8679.4998950535628]
[857,null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",3.771878704269954,3845.1890000000003,14503.586502993081,0.13238478908931198,1920.054240237331]
[858,null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",3.771878704269954,279.00299999999999,1052.3654741274299,0.13238478908931198,139.31718133723362]
[859,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",3.771878704269954,17300.021000000001,65253.580793322995,0.13238478908931198,8638.5815306464428]
[860,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",3.771878704269954,27304.565999999999,102989.51102473344,0.13238478908931198,13634.244695420706]
[861,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",3.771878704269954,3027.8119999999999,11420.539603333018,0.13238478908931198,1511.9057266733762]
[862,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",3.771878704269954,17139.285,64647.30409791346,0.13238478908931198,8558.3197181948872]
[863,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",3.771878704269954,25503.468999999997,96195.991606108932,0.13238478908931198,12734.886060011957]
[864,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",3.771878704269954,24652.867999999999,92987.627808378209,0.13238360026222168,12310.036949116589]
[865,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",3.771878704269954,30546.833999999992,115218.95264746934,0.13238478908931198,15253.236745326652]
[866,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",3.771878704269954,6842.5349999999999,25809.212049721809,0.13238478908931198,3416.7470937637509]
[867,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",3.771878704269954,33995.767999999996,128227.91335450196,0.13238478908931198,16975.425264798312]
[868,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",3.771878704269954,15368.101999999999,57966.616658848485,0.13238478908931198,7673.8983206026551]
[869,null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",3.771878704269954,25316.070999999996,95489.14908068614,0.13238360026222168,12641.197341277246]
[870,null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",3.771878704269954,11371.656999999999,42892.51087056235,0.13238360026222168,5678.2650133315237]
[871,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",3.771878704269954,13067.280000000002,49288.195154732697,0.13238478908931198,6525.0073201521363]
[872,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",3.771878704269954,42448.957000000002,160112.31692677099,0.13238478908931198,21196.435306951655]
[873,null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",3.771878704269954,2049.88,7731.8987183088939,0.17908361746350762,1384.6563923362148]
[874,null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",3.771878704269954,18464.912000000004,69647.408349018733,0.17908361746350762,12472.709834100378]
[875,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",3.771878704269954,12918.133999999998,48725.634533505632,0.13238478908931198,6450.532850961039]
[876,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",3.771878704269954,36955.272000000004,139390.80346730372,0.13238478908931198,18453.22211800874]
[877,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",3.771878704269954,22498.115999999995,84860.164626595099,0.13238478908931198,11234.194996176086]
[878,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",3.771878704269954,41618.066999999995,156978.30063018011,0.13238478908931198,20781.539220525003]
[879,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",3.771878704269954,14272.973999999998,53835.926677198739,0.13238478908931198,7127.0577985886193]
[880,null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",3.771878704269954,21051.315999999999,79403.010517257353,0.13238478908931198,10511.750800383536]
[881,null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",3.771878704269954,28138.980999999996,106136.82319375683,0.13238478908931198,14050.900953115095]
[882,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",3.771878704269954,5415.6889999999994,20427.322008049039,0.13238498342330993,2704.2706854181861]
[883,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",3.771878704269954,11285.088,42565.983103012404,0.13238478908931198,5635.0886954715143]
[884,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",3.771878704269954,15371.02,57977.623000907552,0.13238478908931198,7675.3553928747888]
[885,null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",3.771878704269954,5057.3649999999998,19075.767343220214,0.13238478908931198,2525.3414364489931]
[886,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",3.771878704269954,18130.947000000004,68387.732877547227,0.13238478908931198,9053.4955932902958]
[887,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",3.771878704269954,88415.403999999995,333492.17947702447,0.13238478908931198,44149.291843000865]
[888,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",3.771878704269954,22105.199999999997,83378.133133628173,0.13238478908931198,11037.99656955594]
[889,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",3.771878704269954,4293.5780000000004,16194.855423321982,0.13238478908931198,2143.9525195483807]
[890,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",3.771878704269954,6438.6350000000002,24285.750241067177,0.13238478908931198,3215.0639235393855]
[891,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",3.771878704269954,22827.800999999996,86103.69645721234,0.13238478908931198,11398.819695298194]
[892,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",3.771878704269954,1457.9839999999999,5499.3388007663243,0.13238478908931198,728.02880727011973]
[893,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",3.771878704269954,12779.656999999999,48203.316086174447,0.13238478908931198,6381.3858334736433]
[894,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",3.771878704269954,19991.308000000001,75404.788915701574,0.13238478908931198,9982.447076929242]
[895,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",3.771878704269954,7907.4340000000002,29825.88191002018,0.13238478908931198,3948.4930860607469]
[896,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",3.771878704269954,19742.468999999997,74466.198390809717,0.13238478908931198,9858.1919682502066]
[897,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",3.771878704269954,7985.0779999999995,30118.745660134515,0.13238498342330993,3987.2696449477953]
[898,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",3.771878704269954,8480.1359999999986,{"$f":"E909*F909","v":31986.044387712984},0.13238478908931198,{"$f":"G909*H909","v":4234.4657400687547}]
[{"$f":"A909+1","v":899},null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",3.771878704269954,7348.6390000000001,27718.174949467651,0.13238478908931198,3669.4647446259255]
[900,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",3.771878704269954,22915.196000000004,86433.339796572051,0.13238478908931198,11442.459459254027]
[901,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",3.771878704269954,27593.877000000004,104080.75702454449,0.13238478908931198,13778.709066950249]
[902,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",3.771878704269954,17194.804,64856.715031695821,0.13238478908931198,8586.0425404966609]
[903,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",3.771878704269954,5322.088999999999,20074.274161329373,0.13238478908931198,2657.5285509686141]
[904,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",3.771878704269954,20027.055999999997,75539.626035621797,0.13238478908931198,10000.297460611291]
[905,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",3.771878704269954,23154.900999999998,87337.477981379052,0.13238478908931198,11562.153602157294]
[906,null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",3.771878704269954,3822.5149999999999,14418.062925252463,0.13238478908931198,1908.7322194359758]
[907,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",3.771878704269954,428.01400000000001,1614.4168917294,0.13238478908931198,213.72423971381923]
[908,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",3.771878704269954,3854.7910000000002,14539.804082311481,0.13238478908931198,1924.8488968367226]
[909,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",3.771878704269954,22850.714000000004,86190.121513963313,0.13238478908931198,11410.261058208203]
[910,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",3.771878704269954,30914.160000000003,116604.46176439406,0.13238478908931198,15436.65707755205]
[911,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",3.771878704269954,17032.843000000001,64245.817784873558,0.13238478908931198,8505.1690373208548]
[912,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",3.771878704269954,22483.367000000002,84804.533187585854,0.13238478908931198,11226.830239856112]
[913,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",3.771878704269954,48982.377,184755.5846908224,0.13238478908931198,24458.829112367042]
[914,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",3.771878704269954,119921.212,452328.26573304244,0.13238478908931198,59881.382058203082]
[915,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",3.771878704269954,21064.906999999996,79454.274120727074,0.13238478908931198,10518.537321716833]
[916,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",3.771878704269954,29084.027000000002,109701.42207571237,0.13238478908931198,14522.799624290776]
[917,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",3.771878704269954,25829.159000000003,97424.454781302629,0.13238478908931198,12897.515898363961]
[918,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",3.771878704269954,46356.259000000005,174850.18613172241,0.13238478908931198,23147.505013275015]
[919,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",3.771878704269954,17118.924999999999,64570.50864749452,0.13238478908931198,8548.1531686881572]
[920,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",3.771878704269954,18354.457999999999,69230.789258617282,0.13238478908931198,9165.1034344886539]
[921,null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",3.771878704269954,20450.871000000003,77138.204808671988,0.13238478908931198,10211.924974324193]
[922,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",3.771878704269954,15650.705999999998,59032.564668189989,0.13238478908931198,7815.0136229995014]
[923,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",3.771878704269954,21338.185000000001,80485.045589272573,0.13238478908931198,10654.995785179508]
[924,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",3.771878704269954,7832.4240000000009,29542.953288412893,0.13238478908931198,3911.0376401619365]
[925,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",3.771878704269954,8711.1670000000013,32857.465296639188,0.13238478908931198,4349.8286133049669]
[926,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",3.771878704269954,33093.586000000003,124824.9922813263,0.13238478908931198,16524.930276238378]
[927,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",3.771878704269954,25616.219999999998,96621.274701894072,0.13238478908931198,12791.187072950721]
[928,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",3.771878704269954,24597.297000000002,92778.020736903229,0.13238478908931198,12282.398707378747]
[929,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",3.771878704269954,2136.7870000000003,8059.7013808608835,0.13238478908931198,1066.9818674281046]
[930,null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",3.771878704269954,18798.420999999998,70905.363843801082,0.13238584835749112,9386.8667455581835]
[931,null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",3.771878704269954,23741.184999999998,89548.870115633254,0.13238584835749112,11855.003139712891]
[932,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",3.771878704269954,25532.024999999998,96303.701374388067,0.13238478908931198,12749.145194968449]
[933,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",3.771878704269954,23391.078000000001,88228.308978117435,0.13238478908931198,11680.086075774727]
[934,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",3.771878704269954,5060.1639999999998,19086.324831713468,0.13238161126830639,2526.6784344125158]
[935,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",3.771878704269954,3538.2590000000005,13345.883772291505,0.13238498342330993,1766.7946019642318]
[936,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",3.771878704269954,28162.758000000002,106226.50715370828,0.13238478908931198,14062.773745237961]
[937,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",3.771878704269954,23285.335999999996,87829.462980170501,0.13238478908931198,11627.284932457405]
[938,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",3.771878704269954,2876.8310000000006,10851.057584683638,0.13238478908931198,1436.5149697443226]
[939,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",3.771878704269954,30926.430999999997,116650.74648797413,0.13238478908931198,15442.784470921255]
[940,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",3.771878704269954,18938.985999999997,71435.557973866788,0.13238478908931198,9456.9812758476728]
[941,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",3.771878704269954,22811.922000000002,86043.802795267271,0.13238478908931198,11390.89068549381]
[942,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",3.771878704269954,8694.0930000000008,32793.064239642481,0.13238498342330993,4341.3092657646075]
[943,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",3.771878704269954,107241.21299999997,404500.84753477806,0.13238420608731807,53549.523562538889]
[944,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",3.771878704269954,74525.381999999998,281100.70129338332,0.13238478908931198,37213.457053582235]
[945,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",3.771878704269954,15536.82,58603.000490075508,0.13238478908931198,7758.1458598794925]
[946,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",3.771878704269954,15002.064,56585.965721694927,0.13238478908931198,7491.1211374816203]
[947,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",3.771878704269954,14414.413999999999,54369.421201130681,0.13238478908931198,7197.6843586196519]
[948,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",3.771878704269954,32596.942999999999,122951.71512600154,0.13238478908931198,16276.936875124882]
[949,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",3.771878704269954,13330.453000000001,50280.851788971529,0.13238478908931198,6656.419959313951]
[950,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",3.771878704269954,20432.553,77069.111534567157,0.13238478908931198,10202.778075804334]
[951,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",3.771878704269954,3605.29,13598.716573717422,0.13238478908931198,1800.2632254969121]
[952,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",3.771878704269954,16535.715,62370.711268377243,0.13238478908931198,8256.9334566144953]
[953,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",3.771878704269954,33358.988000000005,125826.05643319697,0.13238478908931198,16657.455942848646]
[954,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",3.771878704269954,7234.4930000000004,27287.630082890053,0.13238478908931198,3612.4671532705643]
[955,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",3.771878704269954,47599.811999999998,179540.71721005341,0.13238478908931198,23768.459980796724]
[956,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",3.771878704269954,3580.3380000000002,13504.60065628848,0.13238478908931198,1787.8037096181345]
[957,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",3.771878704269954,48399.239999999991,182556.06265885048,0.13238478908931198,24167.645852067144]
[958,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",3.771878704269954,29168.185999999998,110018.85961558501,0.13238478908931198,14564.823526055845]
[959,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",3.771878704269954,4748.4080000000004,17910.419014385086,0.13238478908931198,2371.0670437205727]
[960,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",3.771878704269954,7015.0509999999995,26459.921476267642,0.13238478908931198,3502.8911239554482]
[961,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",3.771878704269954,22993.981999999996,86730.511032166629,0.13238478908931198,11481.800410601625]
[962,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",3.771878704269954,5610.6989999999996,{"$f":"E973*F973","v":21162.876074168726},0.13238478908931198,{"$f":"G973*H973","v":2801.6428856020734}]
[{"$f":"A973+1","v":963},null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",3.771878704269954,2183.2380000000003,8234.9089185529265,0.13238478908931198,1090.1766803523233]
[964,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",3.771878704269954,13522.999,51007.111945963879,0.13238478908931198,6752.5657570213534]
[965,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",3.771878704269954,17864.359999999997,67382.199049411982,0.13238478908931198,8920.3782095304432]
[966,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",3.771878704269954,19787.446,74635.846179291679,0.13238478908931198,9880.6507549478592]
[967,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",3.771878704269954,24367.721999999994,91912.091683370425,0.13238478908931198,12167.762872260499]
[968,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",3.771878704269954,20414.802,77002.156915687665,0.13238478908931198,10193.914302705418]
[969,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",3.771878704269954,18571.278999999999,70048.611771155804,0.13238478908931198,9273.3706953235578]
[970,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",3.771878704269954,27157.462000000003,102434.65257982053,0.13238478908931198,13560.789877216488]
[971,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",3.771878704269954,210721.848,794817.25099561014,0.13238478908931198,105221.71413760059]
[972,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",3.771878704269954,37185.429000000004,140258.92775424238,0.13238478908931198,18568.148568638422]
[973,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",3.771878704269954,97489.866999999998,367719.95321941015,0.14093270000000002,51823.765851085176]
[974,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",3.771878704269954,86028.717000000019,324489.88560796663,0.14093270000000002,45731.235701421887]
[975,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",3.771878704269954,82658.196999999986,311776.69299765053,0.14093270000000002,43939.531141229992]
[976,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",3.771878704269954,176606.13100000002,666136.90456240985,0.13238478908931198,88186.39361510177]
[977,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",3.771878704269954,26093.521000000001,98421.596179320841,0.13238478908931198,13029.522252032823]
[978,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",3.771878704269954,27510.839999999997,103767.55153257801,0.13238478908931198,13737.245423954651]
[979,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",3.771878704269954,51363.599000000002,193737.26524276152,0.13238478908931198,25647.866997903075]
[980,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",3.771878704269954,43753.048999999999,165031.19376997981,0.13238478908931198,21847.619780396155]
[981,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",3.771878704269954,26149.546999999991,98632.919455606228,0.13238478908931198,13057.498239393526]
[982,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",3.771878704269954,29905.247000000003,112798.96430523293,0.13238478908931198,14932.867099041092]
[983,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",3.771878704269954,18301.922000000002,69032.62983900978,0.13238478908931198,9138.8701415178548]
[984,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",3.771878704269954,9429.2960000000003,35566.160778657861,0.13238478908931198,4708.4186933991805]
[985,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",3.771878704269954,25651.212999999996,96753.264053392588,0.13238478908931198,12808.660455410887]
[986,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",3.771878704269954,22195.405999999995,83718.379224025542,0.13238478908931198,11083.039976471659]
[987,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",3.771878704269954,7007.3300000000008,26430.798800791981,0.13238478908931198,3499.0357247048864]
[988,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",3.771878704269954,47851.286,180489.24663533099,0.14093270000000002,25436.836849283114]
[989,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",3.771878704269954,65098.627999999997,245544.12863039173,0.14093259999999996,34605.172462615534]
[990,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",3.771878704269954,38128.831000000006,143817.32566760806,0.13238478908931198,19039.226325895186]
[991,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",3.771878704269954,9101.628999999999,34330.240599265831,0.13238478908931198,4544.8016611191424]
[992,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",3.771878704269954,18328.384000000002,69132.441293282158,0.13238478908931198,9152.0836598404003]
[993,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",3.771878704269954,5787.7730000000001,21830.777723848623,0.13238478908931198,2890.0629046273502]
[994,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",3.771878704269954,22384.035,84429.864932133292,0.13238478908931198,11177.229861879563]
[995,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",3.771878704269954,16123.828,60817.123464511598,0.14093259999999996,8571.1153343746246]
[996,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",3.771878704269954,26049.77,98256.572714130321,0.14093259999999996,13847.55425969144]
[997,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",3.771878704269954,27186.007000000005,102542.32085743392,0.13238478908931198,13575.043519439947]
[998,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",3.771878704269954,12216.419,46078.850668538849,0.13238478908931198,6100.1389272324177]
[999,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",3.771878704269954,12428.237000000003,46877.802471919909,0.13238478908931198,6205.9079932155446]
[1000,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",3.771878704269954,10654.898999999999,40188.986634247223,0.13238478908931198,5320.410519287997]
[1001,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",3.771878704269954,9568.9259999999995,36092.828202135075,0.13238478908931198,4778.1414491764235]
[1002,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",3.771878704269954,34905.775000000001,131660.34937853855,0.13238478908931198,17429.827583902952]
[1003,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",3.771878704269954,75301.888999999996,284029.59151039989,0.13238478908931198,37601.197567227726]
[1004,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",3.771878704269954,6077.5479999999998,22923.773875378451,0.13238478908931198,3034.7589696230561]
[1005,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",3.771878704269954,19250.784999999996,72611.62598197945,0.13238478908931198,9612.6747910563554]
[1006,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",3.771878704269954,28041.409999999996,105768.79721670251,0.14093259999999996,14906.271590622646]
[1007,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",3.771878704269954,25489.826999999997,96144.535636825283,0.13238478908931198,12728.074072370955]
[1008,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",3.771878704269954,3610.6849999999999,13619.065859326958,0.13238478908931198,1802.9571613804487]
[1009,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",3.771878704269954,47850.197,180485.13905942204,0.13238478908931198,23893.487068136732]
[1010,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",3.771878704269954,40764.097000000009,153757.22937309474,0.13238478908931198,20355.118381514112]
[1011,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",3.771878704269954,30069.255000000001,113417.58258776284,0.13238478908931198,15014.762749900607]
[1012,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",3.771878704269954,2973.2349999999997,11214.681779290075,0.13238478908931198,1484.6532820550665]
[1013,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",3.771878704269954,45774.936999999998,172657.51005959878,0.13238478908931198,22857.228053925744]
[1014,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",3.771878704269954,56633.258000000002,213613.77980362601,0.13238478908931198,28279.21518587376]
[1015,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",3.771878704269954,72512.553,273508.55445294635,0.14093259999999996,38546.2717012953]
[1016,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",3.771878704269954,17353.198,65454.157987179955,0.13238478908931198,8665.1349001513227]
[1017,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",3.771878704269954,67621.672999999995,255060.74833580651,0.14093259999999996,35946.374420910877]
[1018,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",3.771878704269954,79382.409,299420.81800074753,0.14093259999999996,42198.154374972139]
[1019,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",3.771878704269954,3279.0119999999993,12368.035533845628,0.13238445172096389,1637.3356030135524]
[1020,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",3.771878704269954,17465.856,65879.090298245603,0.13238478908931198,8721.3894745289836]
[1021,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",3.771878704269954,16325.051000000003,61576.112213020926,0.13238478908931198,8151.7406282605825]
[1022,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",3.771878704269954,14709.642,55482.985407234897,0.13238478908931198,7345.1033211821659]
[1023,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",3.771878704269954,42959.118999999999,162036.58611029875,0.14093259999999996,22836.237375648285]
[1024,null,"CHURCH BUTTES UNIT 204","FRONTIER",3.771878704269954,61901.5,233484.94961236656,0.13238370026528551,30909.601585938824]
[1025,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",3.5718787042699538,8150.93,29114.133286995097,0.13375006649997342,3894.017263224684]
[1026,null,"DRY PINEY UNIT 10 FR","FRONTIER",3.5718787042699538,17645.598999999998,{"$f":"E1037*F1037","v":63027.939292187184},0.13375006649997342,{"$f":"G1037*H1037","v":8429.9910716863233}]
[{"$f":"A1037+1","v":1027},null,"DRY PINEY UNIT 13 FR","FRONTIER",3.5718787042699538,43892.724999999999,156779.48969987739,0.13375006649997342,20969.267173190499]
[1028,null,"DRY PINEY UNIT 22 FR","FRONTIER",3.5718787042699538,25377.389999999996,90644.958910953268,0.13375006649997342,12123.769282227358]
[1029,null,"DRY PINEY UNIT 22 BR","BEAR RIVER",3.5718787042699538,510.93899999999996,1825.0121332809858,0.13375000000000004,244.09537282633192]
[1030,null,"DRY PINEY UNIT 3 FR","FRONTIER",3.5718787042699538,8527.8140000000021,30460.31722057518,0.13375024338255648,4074.0748417618065]
[1031,null,"DRY PINEY UNIT 6 FR","FRONTIER",3.5718787042699538,15800.544999999998,56437.63020135909,0.13375024338255648,7548.546775366498]
[1032,null,"DRY PINEY UNIT 8 FR","FRONTIER",3.5718787042699538,8971.9189999999981,32046.606412534973,0.13375024338255648,4286.2414072615475]
[1033,null,"DRY PINEY UNIT 9 FR","FRONTIER",3.5718787042699538,4922.2830000000004,17581.797824090023,0.13375024338255648,2351.5697380749425]
[1034,null,"DRY PINEY UNIT 11 FR","FRONTIER",3.5718787042699538,29710.959999999995,106123.9453074164,0.13375024338255648,14194.103513584056]
[1035,null,"DRY PINEY UNIT 14 FR","FRONTIER",3.5718787042699538,17319.227999999999,61862.181667595898,0.13375024338255648,8274.0818542168745]
[1036,null,"DRY PINEY UNIT 23 FR","FRONTIER",3.5718787042699538,2622.2840000000006,9366.4803761478342,0.13375024338255648,1252.7690299477119]
[1037,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",3.5718787042699538,26826.875999999997,95822.347086490714,0.13375000000000004,12816.238922818136]
[1038,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",3.5718787042699538,3669.7939999999999,13108.059037657651,0.13375000000000004,1753.2028962867114]
[1039,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",3.5718787042699538,28126.831999999995,100465.63223937865,0.13375000000000004,13437.278312016899]
[1040,null,"DRY PINEY UNIT 31 FR","FRONTIER",3.5718787042699538,4686.2879999999996,16738.852309275833,0.13375024338255648,2238.82557031031]
[1041,null,"DRY PINEY UNIT 29 FR","FRONTIER",3.5718787042699538,7029.5439999999999,25108.678514328629,0.13375024338255648,3358.2918623058208]
[1042,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",3.5718787042699538,5932.3289999999997,21189.559621823071,0.13375000000000004,2834.1035994188364]
[1043,null,"DRY PINEY UNIT 35 FR","FRONTIER",3.5718787042699538,127660.11900000001,455986.4604406681,0.13375024338255648,60988.300063089817]
[1044,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",3.5718787042699538,8495.9890000000014,30346.642180811785,0.1925,5841.7286198062684]
[1045,null,"HIAWATHA UNIT 4 FT UN","FORT UNION",3.5718787042699538,201944.79999999996,721322.33055805485,0.1925,138854.54863242555]
[1046,null,"WW WILSON A 6 FT UN","FORT UNION",3.5718787042699538,132829.70499999999,474451.59458396013,0.1925,91331.931957412322]
[1047,null,"WW WILSON A 1 WAS","WASATCH",3.5718787042699538,135693.89199999996,484682.12313430692,0.1925,93301.30870335408]
[1048,null,"WW WILSON A 2 WAS","WASATCH",3.5718787042699538,2,7.1437574085399076,0.1925,1.3751733011439322]
[1049,null,"WW WILSON C 3 FT UN","FORT UNION",3.5718787042699538,15013.097,53624.961459439131,0.16249999999999998,8714.0562371588585]
[1050,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",3.5718787042699538,6810.4060000000018,24325.944158832324,0.16249999999999998,3952.965925810252]
[1051,null,"MW NEWBERGER D 2 FT UN","FORT UNION",3.5718787042699538,6434.7159999999985,22984.025048425134,0.16249999999999998,3734.9040703690839]
[1052,null,"MW NEWBERGER A 3 WAS","WASATCH",3.5718787042699538,13150.214,46970.969343192606,0.1925,9041.9115985645767]
[1053,null,"MW NEWBERGER B 4 WAS","WASATCH",3.5718787042699538,75302.438999999998,268971.1782436872,0.16249999999999998,43707.816464599164]
[1054,null,"MW NEWBERGER C 5 FT UN","FORT UNION",3.5718787042699538,39689.730000000003,141766.90136522433,0.1925,27290.128512805684]
[1055,null,"MW NEWBERGER A 6 FT UN","FORT UNION",3.5718787042699538,65571.782000000007,234214.4517268319,0.1925,45086.281957415144]
[1056,null,"MW NEWBERGER 7 FT UN","FORT UNION",3.5718787042699538,49050.466,175202.31493991741,0.1925,33726.445625934102]
[1057,null,"MW NEWBERGER 8 FT UN","FORT UNION",3.5718787042699538,79692.258000000016,284651.07924538694,0.16249999999999998,46255.800377375374]
[1058,"EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",3.5718787042699538,37837.427000000003,135150.69972566896,0.15499975950490077,20948.325954397747]
[1059,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",3.5718787042699538,3030.9799999999996,10826.292915068143,0.14120951073665619,1528.7755256284997]
[1060,"GRANGER (WY)","GRANGER 1 FR","FRONTIER",3.5718787042699538,6094.0650000000005,21767.260995936878,0.16500000000000004,3591.5980643295857]
[1061,null,"GRANGER 2 FR","FRONTIER",3.5718787042699538,3807.6409999999996,13600.43180140515,0.16500000000000004,2244.0712472318501]
[1062,"JACKKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",3.5718787042699538,22932.312999999998,81911.440444353007,0.15500000000000003,12696.273268874718]
[1063,null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",3.5718787042699538,23655.238000000001,84493.640856637372,0.15500000000000003,13096.514332778796]
[1064,null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",3.5718787042699538,5465.7690000000002,19523.063893558883,0.15500000000000003,3026.0749035016274]
[1065,null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",3.5718787042699538,45464.794000000002,162394.72948262037,0.15500000000000003,25171.18306980616]
[1066,null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",3.5718787042699538,6476.2,23132.200864593073,0.15500000000000003,3585.491134011927]
[1067,null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",3.5718787042699538,13533.357,48339.509665582707,0.15500000000000003,7492.6239981653207]
[1068,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",3.5718787042699538,19432.475999999999,69410.447195636967,0.125,8676.3058994546209]
[1069,null,"JOHNSON RIDGE 2 FT UN","FORT UNION",3.5718787042699538,586.02699999999993,2093.2173614272078,0.18500000000000005,387.24521186403354]
[1070,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",3.5718787042699538,15424.155999999999,55093.21434773763,0.125,6886.6517934672038]
[1071,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",3.5718787042699538,28620.261999999999,102228.1043484266,0.125,12778.513043553325]
[1072,null,"JOHNSON RIDGE 7 MESA","FRONTIER",3.5718787042699538,3633.5529999999999,12978.610581536203,0.125,1622.3263226920253]
[1073,null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",3.5718787042699538,315.065,1125.3739639608129,0.18500000000000005,208.19418333275044]
[1074,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",3.5718787042699538,25295.927,90353.982956067339,0.125,11294.247869508417]
[1075,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",3.5718787042699538,12386.329,44242.464779181355,0.18500000000000005,8184.855984148553]
[1076,null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",3.5718787042699538,26.001999999999999,92.875990068427328,0.18500000000000005,17.182058162659061]
[1077,null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",3.5718787042699538,1728.0160000000001,6172.2635510377486,0.18500000000000005,1141.8687569419837]
[1078,"KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",3.5718787042699538,41141.188000000002,146951.33328556656,0.16001200762674619,23513.9778624506]
[1079,null,"PIONEER 4 MESA","MESAVERDE",3.5718787042699538,23955.931,85567.679779860424,0.16001200762674619,13691.856229538002]
[1080,null,"KINNEY UNIT 2 DK","DAKOTA",3.5718787042699538,3267.0889999999995,11669.645624054618,0.17049203399779811,1989.5816184785758]
[1081,null,"KINNEY UNIT 4 FR","FRONTIER",3.5718787042699538,190110.01800000001,679049.92476257763,0.18791808745078439,127605.76314498263]
[1082,null,"KINNEY UNIT 5 DK","DAKOTA",3.5718787042699538,16111.101000000001,57546.898564242358,0.17049203399779811,9811.2877864826478]
[1083,null,"KINNEY UNIT 18 MESA","MESAVERDE",3.5718787042699538,15909.678000000004,56827.440039992201,0.16001168927094148,9093.0546777422896]
[1084,"LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",3.5718787042699538,6118.6730000000007,21855.157787091553,0.16500014076444472,3606.1041112992566]
[1085,null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",3.5718787042699538,3593.7840000000001,12836.560537346091,0.16500014076444472,2118.0342955934211]
[1086,null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",3.5718787042699538,1527.0350000000001,5454.383797174869,0.16500014076444472,899.97409431715982]
[1087,null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",3.5718787042699538,5106.8319999999994,18240.984467084334,0.16500014076444472,3009.7650047509646]
[1088,"MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",3.5718787042699538,7224.2659999999996,25804.201879381482,0.15000000000000002,3870.630281907223]
[1089,null,"ES LAUZER B 2 DK","DAKOTA",3.5718787042699538,7363.5139999999992,26301.578845193661,0.15000000000000002,3945.2368267790498]
[1090,"NO BAXTER (WY)","GW CAPERS A-2","DAKOTA",3.5718787042699538,310.87199999999996,{"$f":"E1101*F1101","v":1110.397076553809},1,{"$f":"G1101*H1101","v":1110.397076553809}]
[{"$f":"A1101+1","v":1091},null,"GW CAPPERS B 3 DK","DAKOTA",3.5718787042699538,1915.0059999999999,6840.1691499491862,0.15000000000000002,1026.025372492378]
[1092,null,"NORTH BAXTER 14-1 MORR","MORRISON",3.5718787042699538,17378.448,62073.708324462772,0.15000000000000002,9311.056248669418]
[1093,null,"UP 11 19 104 A1 3 MORR","MORRISON",3.5718787042699538,2102.489,7509.8356850618311,0.15000000000000002,1126.4753527592748]
[1094,null,"UP 35 20 104 1 DK","DAKOTA",3.5718787042699538,15894.763999999999,56774.169040996705,0.15000000000000002,8516.1253561495068]
[1095,null,"OF FEATHERSTONE 1 DK","DAKOTA",3.5718787042699538,14664.417000000001,52379.518792834286,0.17500000000000004,9166.4157887460024]
[1096,null,"TERESA LAURUNEN 1 FR","FRONTIER",3.5718787042699538,5503.8399999999983,19659.048887709137,0.15500000000000003,3047.1525775949167]
[1097,null,"TERESA LAURUNEN 1 DK","DAKOTA",3.5718787042699538,5095.5490000000009,18200.682959664064,0.15500000000000003,2821.1058587479301]
[1098,null,"UP 11 19 104 A1 1 DK","DAKOTA",3.5718787042699538,10774.278999999999,38484.417713962968,0.15000000000000002,5772.6626570944463]
[1099,"PINEDALE (WY)","MESA UNIT 1 LANCE","LANCE",3.5718787042699538,94527.505000000019,337640.78207727167,0.18802333333333335,63484.345315442217]
[1100,null,"MESA UNIT 2 LANCE","LANCE",3.5718787042699538,11075.28,39559.556775826939,0.19807338666666668,7835.6953856203236]
[1101,null,"MESA UNIT 3 LANCE","LANCE",3.5718787042699538,17484.702000000001,62453.234724306276,0.15630809883457225,9761.9463858256058]
[1102,null,"MESA UNIT 6 LANCE","LANCE",3.5718787042699538,12105.213000000002,43238.352525351809,0.17636500160130178,7625.7321123713227]
[1103,null,"MESA UNIT 13-05V LANCE","LANCE",3.5718787042699538,92352.947999999989,329873.5282377504,0.20475464566929127,67543.137389999538]
[1104,null,"MESA UNIT 7-7 LANCE","LANCE",3.5718787042699538,73856.67,263807.06674129359,0.19589471514884155,51678.410193537136]
[1105,null,"MESA UNIT 15-6 LANCE","LANCE",3.5718787042699538,79075.199000000008,282447.01934400876,0.19257007611565097,54390.844013714508]
[1106,null,"STEWART POINT 5-20 LANCE","LANCE",3.5718787042699538,58013.687999999995,207217.85672336136,0.20839888000000001,43183.96925714898]
[1107,null,"STEWART POINT 3-20D LANCE","LANCE",3.5718787042699538,140503.67200000002,501862.07388853066,0.20485650000000008,102809.70793954583]
[1108,null,"STEWART POINT 7-20 LANCE","LANCE",3.5718787042699538,51673.786000000007,184572.4957824029,0.20485650000000008,37810.875482247837]
[1109,null,"MESA UNIT 3-16D LANCE","LANCE",3.5718787042699538,31187.348000000005,111397.42416385615,0.16404507072891669,18274.198325978916]
[1110,null,"MESA UNIT 13-9D LANCE","LANCE",3.5718787042699538,48557.966,173443.16467806447,0.17501400024029512,30354.982064644322]
[1111,null,"STEWART POINT 14-20 LANCE","LANCE",3.5718787042699538,155679.867,556069.60162087879,0.20485650000000008,113914.4723444476]
[1112,null,"STEWART POINT 15-20D LANCE","LANCE",3.5718787042699538,119995.492,428609.34248319559,0.20485650000000008,87803.40976840879]
[1113,null,"MESA UNIT 3-7 LANCE","LANCE",3.5718787042699538,104847.22400000002,374501.56660742167,0.20456547539449055,76610.091009028678]
[1114,null,"MESA UNIT 5-8 LANCE","LANCE",3.5718787042699538,62489.880999999994,223206.27517626359,0.20719855424441661,46248.017514803229]
[1115,null,"MESA UNIT 11-16 LANCE","LANCE",3.5718787042699538,27795.429,99281.900921147491,0.16253713216040649,16136.995451156932]
[1116,null,"MESA UNIT 12-16 LANCE","LANCE",3.5718787042699538,20235.995000000003,72280.519600213272,0.1601988918589527,11579.259142943476]
[1117,null,"MESA UNIT 15-16 LANCE","LANCE",3.5718787042699538,30240.467999999997,108015.28365635699,0.16568682570714235,17896.709476878361]
[1118,null,"MESA UNIT 2-16D LANCE","LANCE",3.5718787042699538,17248.571,61609.803433988302,0.1605199381248949,9889.6018351107396]
[1119,null,"MESA UNIT 4-16D LANCE","LANCE",3.5718787042699538,29974.514000000003,107065.3282274416,0.1584657683911174,16966.189505608723]
[1120,null,"MESA UNIT 6-16 LANCE","LANCE",3.5718787042699538,14520.32,51864.821787185094,0.20850189518186457,10813.913635897752]
[1121,null,"MESA UNIT 7-16D LANCE","LANCE",3.5718787042699538,22946.269,81961.289583549806,0.1599278055266701,13107.889181233046]
[1122,null,"MESA UNIT 14-6D LANCE","LANCE",3.5718787042699538,96536.27900000001,344815.8791495628,0.21087100972050571,72711.67260393218]
[1123,null,"MESA UNIT 8-17 LANCE","LANCE",3.5718787042699538,44697.513999999996,159654.09839040809,0.1657145062919787,26457.000092257469]
[1124,null,"MESA UNIT 9-17D LANCE","LANCE",3.5718787042699538,52520.39899999999,187596.49472786093,0.16606230071798228,31152.705521137421]
[1125,null,"MESA UNIT 4-8 LANCE","LANCE",3.5718787042699538,94866.629000000015,338852.09187097847,0.19599672780504607,66413.901216606624]
[1126,null,"MESA UNIT 9-16 LANCE","LANCE",3.5718787042699538,21622.936000000002,77234.504622192137,0.17200788427431893,13284.943733038375]
[1127,null,"MESA UNIT 10-16 LANCE","LANCE",3.5718787042699538,18130.538,64760.082579157162,0.16606118067763384,10754.135773875905]
[1128,null,"MESA UNIT 14-16 LANCE","LANCE",3.5718787042699538,27294.526999999998,97492.739734421266,0.16702222123805621,16283.453945026742]
[1129,null,"MESA UNIT 16-6D LANCE","LANCE",3.5718787042699538,79210.26999999999,282929.47657247318,0.19656010805424268,55612.648486815648]
[1130,null,"MESA UNIT 9-7 LANCE","LANCE",3.5718787042699538,69618.354000000007,248668.31607892699,0.19640335556318378,48839.291700147667]
[1131,null,"MESA UNIT 12-8 LANCE","LANCE",3.5718787042699538,99477.207999999984,355320.52081543265,0.2118612219351633,75278.639718596183]
[1132,null,"STEWART POINT 1-20D LANCE","LANCE",3.5718787042699538,116941.17400000001,417699.68906292727,0.20485650000000008,85568.496352519593]
[1133,null,"STEWART POINT 2-20 LANCE","LANCE",3.5718787042699538,98073.347000000009,350306.09960577759,0.20485650000000008,71762.481493890999]
[1134,null,"MESA UNIT 1-7D LANCE","LANCE",3.5718787042699538,100777.73500000002,359965.84551106085,0.19427508367142873,69932.394755517933]
[1135,null,"MESA UNIT 2-7D LANCE","LANCE",3.5718787042699538,125031.59299999999,446597.68439764821,0.19928023737952127,88998.092559907862]
[1136,null,"MESA UNIT 6-7D LANCE","LANCE",3.5718787042699538,101283.636,361772.86251942965,0.21336936707095838,77191.24669921954]
[1137,null,"MESA UNIT 8-7D LANCE","LANCE",3.5718787042699538,122945.31,439145.73457886779,0.19820366324668995,87040.293292690199]
[1138,null,"MESA UNIT 10-7D LANCE","LANCE",3.5718787042699538,147103.69899999999,525436.56977743725,0.21459404564900905,112755.55924047811]
[1139,null,"MESA UNIT 11A-16D LANCE","LANCE",3.5718787042699538,14246.743999999999,50887.641498785735,0.15598881469780587,7937.9028801624645]
[1140,null,"MESA UNIT 5A-16D LANCE","LANCE",3.5718787042699538,22055.483,78779.510040087989,0.15794572419634748,12442.886765115125]
[1141,null,"MESA UNIT 1A-7D LANCE","LANCE",3.5718787042699538,114685.89800000002,409644.11674627615,0.19935842349779073,81666.005309682543]
[1142,null,"MESA UNIT 2A-7D LANCE","LANCE",3.5718787042699538,113370.95000000001,404947.28198785376,0.1923927910503688,77908.937809903917]
[1143,null,"MESA UNIT 6A-16D LANCE","LANCE",3.5718787042699538,31601.070000000003,112875.18896514412,0.1577039958484692,17800.868331954265]
[1144,null,"MESA UNIT 10A-16 LANCE","LANCE",3.5718787042699538,36879.082999999999,131727.61120070406,0.17314277563908706,22807.684231596395]
[1145,null,"MESA UNIT 12B-16D LANCE","LANCE",3.5718787042699538,35471.839000000007,126701.10632539244,0.16178215508277546,20497.978032693863]
[1146,null,"MESA UNIT 13A-16D LANCE","LANCE",3.5718787042699538,30918.416000000005,110436.83168015942,0.16207701499726726,17899.272024475878]
[1147,null,"MESA UNIT 14A-16D LANCE","LANCE",3.5718787042699538,15005.555999999999,53598.025922130226,0.16990476815254588,9106.5601677336799]
[1148,null,"STEWART POINT 4-29D LANCE","LANCE",3.5718787042699538,47639.419000000002,170162.22620989342,0.20485650000000008,34858.838093567043]
[1149,null,"MESA UNIT 13AA-16D LANCE","LANCE",3.5718787042699538,37532.465999999993,134061.41602413607,0.1754845382200193,23525.705684117413]
[1150,null,"MESA UNIT 4D-16D LANCE","LANCE",3.5718787042699538,26123.262999999999,93309.126795743228,0.15967293202475283,14898.941860145751]
[1151,null,"MESA UNIT 12A-16 LANCE","LANCE",3.5718787042699538,31777.768,113506.3327884312,0.15974326246146506,18131.871909660764]
[1152,null,"MESA UNIT 14B-16D LANCE","LANCE",3.5718787042699538,21158.715,75576.363518217229,0.16153743228329803,12208.411704041931]
[1153,null,"MESA UNIT 7C-16D LANCE","LANCE",3.5718787042699538,20121.745999999999,71872.436030129116,0.15735119738488698,11309.213868309509]
[1154,null,"MESA UNIT 9B-7D LANCE","LANCE",3.5718787042699538,119390.334,{"$f":"E1165*F1165","v":426447.79151027702},0.20871669522772118,{"$f":"G1165*H1165","v":89006.773731185269}]
[{"$f":"A1165+1","v":1155},null,"MESA UNIT 4D1-8 LANCE","LANCE",3.5718787042699538,82228.872000000018,293711.55677293992,0.20782367996478848,61040.216576739265]
[1156,null,"MESA UNIT 5B1-8 LANCE","LANCE",3.5718787042699538,61952.637999999999,221287.30834554549,0.19729497019716721,43658.872905045748]
[1157,null,"STEWART POINT 4B3-20 LANCE","LANCE",3.5718787042699538,1329.9090000000001,4750.2736357169506,0.20485650000000008,973.12443105524983]
[1158,null,"STEWART POINT 4A3-20 LANCE","LANCE",3.5718787042699538,47054.298000000003,168072.2449705723,0.20485650000000008,34430.691851814059]
[1159,null,"STEWART POINT 4C3-20 LANCE","LANCE",3.5718787042699538,15980.235000000002,57079.461085729374,0.20485650000000008,11693.098619908724]
[1160,null,"MESA UNIT 6D3-16 LANCE","LANCE",3.5718787042699538,22754.092999999997,81274.860221678013,0.16022280630141666,13022.08618647263]
[1161,null,"MESA UNIT 6B3-16 LANCE","LANCE",3.5718787042699538,18722.408000000003,66874.170427853431,0.1759151494169669,11764.179682951546]
[1162,null,"MESA UNIT 5D2-16 LANCE","LANCE",3.5718787042699538,22465.049000000003,80242.430113481038,0.16005531480111326,12843.227412219538]
[1163,null,"MESA UNIT 5C2-16 LANCE","LANCE",3.5718787042699538,22971.972000000005,82053.097581885682,0.15789094556434755,12955.44116368761]
[1164,null,"MESA UNIT 14D1-16 LANCE","LANCE",3.5718787042699538,40823.872000000003,145817.91902264245,0.17238788793584589,25137.243083513538]
[1165,null,"MESA UNIT 14C2-16 LANCE","LANCE",3.5718787042699538,40862.525000000001,145955.9828501986,0.17452689709603181,25473.244799446795]
[1166,null,"STEWART POINT 1C3-20 LANCE","LANCE",3.5718787042699538,43839.770000000004,156590.3408630928,0.20485650000000008,32078.549163020183]
[1167,null,"STEWART POINT 8B4-20 LANCE","LANCE",3.5718787042699538,57546.313999999991,205548.45348583188,0.20485650000000008,42107.936761520337]
[1168,null,"STEWART POINT 8B3-20 LANCE","LANCE",3.5718787042699538,32693.345999999998,116776.66634872927,0.20485650000000008,23922.459149868468]
[1169,null,"MESA UNIT 8D2-17 LANCE","LANCE",3.5718787042699538,37494.479999999996,133925.73463967568,0.17607947581382705,23581.573153335794]
[1170,null,"MESA UNIT 4C1-16 LANCE","LANCE",3.5718787042699538,49181.733,175671.18474179081,0.15958891047025414,28035.172973961129]
[1171,null,"MESA UNIT 5B1-16 LANCE","LANCE",3.5718787042699538,44497.98,158941.38714503034,0.15798687529184152,25110.653109594212]
[1172,null,"MESA UNIT 8A1-17 LANCE","LANCE",3.5718787042699538,65184.558999999994,232831.33813932832,0.17026424616129807,39642.852271019023]
[1173,null,"MESA UNIT 8B1-17 LANCE","LANCE",3.5718787042699538,67888.678,242490.12320924012,0.17136267377295025,41553.755876667528]
[1174,null,"MESA UNIT 8D1-17 LANCE","LANCE",3.5718787042699538,57300.666999999994,204671.03219776409,0.1761550632397326,36053.838620138478]
[1175,null,"MESA UNIT 4C2-16 LANCE","LANCE",3.5718787042699538,52233.332000000009,186571.12622386235,0.17266711947950014,32214.69894312054]
[1176,null,"MESA UNIT 5B2-16 LANCE","LANCE",3.5718787042699538,37295.043999999994,133213.3734384109,0.15943483936688191,21238.852795673494]
[1177,null,"STEWART POINT 7D3-20 LANCE","LANCE",3.5718787042699538,137911.25100000002,492602.26052612846,0.20485650000000008,100912.77498347088]
[1178,null,"STEWART POINT 8C3-20 LANCE","LANCE",3.5718787042699538,62397.864999999998,222877.60518541149,0.20485650000000008,45657.926126665268]
[1179,null,"STEWART POINT 8C4-20 LANCE","LANCE",3.5718787042699538,62132.648000000008,221930.28223110116,0.20485650000000008,45463.86086187559]
[1180,null,"STEWART POINT 8D3-20 LANCE","LANCE",3.5718787042699538,29121.942999999999,104020.04802866346,0.20485650000000008,21309.182968983903]
[1181,null,"STEWART POINT 1C4-20 LANCE","LANCE",3.5718787042699538,33704.308999999994,120387.70355923413,0.20485650000000008,24662.203594182254]
[1182,null,"STEWART POINT 1D3-20 LANCE","LANCE",3.5718787042699538,43439.042000000001,155158.9890536881,0.20485650000000008,31785.327441076868]
[1183,null,"STEWART POINT 8A3-20 LANCE","LANCE",3.5718787042699538,45734.487000000001,163358.04016601105,0.20485650000000008,33464.956355268456]
[1184,null,"STEWART POINT 4B4-20 LANCE","LANCE",3.5718787042699538,59187.318000000007,211409.92072705374,0.20485650000000008,43308.696425421702]
[1185,null,"STEWART POINT 4C4-20 LANCE","LANCE",3.5718787042699538,32666.157999999999,116679.55411051758,0.20485650000000008,23902.565076641255]
[1186,null,"STEWART POINT 4D3-20 LANCE","LANCE",3.5718787042699538,54248.15400000001,193767.82601855695,0.20485650000000008,39694.598650770531]
[1187,null,"STEWART POINT 5A3-20 LANCE","LANCE",3.5718787042699538,48040.588000000003,171595.15321780671,0.20485650000000008,35152.382505163638]
[1188,null,"STEWART POINT 5B3-20 LANCE","LANCE",3.5718787042699538,41969.670000000006,149910.57049823756,0.20485650000000008,30710.154785272214]
[1189,null,"STEWART POINT 5B4-20 LANCE","LANCE",3.5718787042699538,35154.902000000002,125569.04580449722,0.20485650000000008,25723.635231848995]
[1190,null,"MESA UNIT 9B1-17 LANCE","LANCE",3.5718787042699538,51403.752000000008,183607.96708837408,0.17081384119628421,31362.782132606106]
[1191,null,"MESA UNIT 9C1-17 LANCE","LANCE",3.5718787042699538,75131.525999999998,268360.69773870433,0.17544098695610069,47081.465671506106]
[1192,null,"MESA UNIT 7D1-16 LANCE","LANCE",3.5718787042699538,31539.038999999997,112653.62175723953,0.15996689584756185,18020.850178490964]
[1193,null,"MESA UNIT 8A1-16 LANCE","LANCE",3.5718787042699538,53199.15,190020.91097026292,0.18261355933738635,34700.394900812316]
[1194,null,"MESA UNIT 9B1-16 LANCE","LANCE",3.5718787042699538,53089.426999999996,189628.99372319429,0.17680775301784224,33527.876287232495]
[1195,null,"MESA UNIT 10A1-16 LANCE","LANCE",3.5718787042699538,18457.208999999999,65926.911767359721,0.15973186745092083,10530.628731872455]
[1196,null,"MESA UNIT 10B1-16 LANCE","LANCE",3.5718787042699538,17940.410999999996,64080.971996750413,0.15934556457447613,10211.018661303389]
[1197,null,"MESA UNIT 11D1-16 LANCE","LANCE",3.5718787042699538,37606.896000000008,134327.27095609493,0.16130773545836821,21668.02788823031]
[1198,null,"MESA UNIT 15A1-16 LANCE","LANCE",3.5718787042699538,48439.572,173020.27567075114,0.17985397681021864,31118.384648184914]
[1199,null,"MESA UNIT 15B1-16 LANCE","LANCE",3.5718787042699538,25657.057000000001,91643.895512540344,0.18091577485149929,16579.826367061076]
[1200,null,"STEWART POINT 9C3-20 LANCE","LANCE",3.5718787042699538,210779.75599999999,752879.721747617,0.20485650000000008,154232.30471819078]
[1201,null,"STEWART POINT 10D3-20 LANCE","LANCE",3.5718787042699538,209747.64400000003,749193.14287439571,0.20485650000000008,153477.08507324872]
[1202,null,"STEWART POINT 13C3-20 LANCE","LANCE",3.5718787042699538,37063.182000000008,132385.1904982815,0.20485650000000008,27119.966777311216]
[1203,null,"MESA UNIT 4D1-16 LANCE","LANCE",3.5718787042699538,46847.501000000011,167333.5911701654,0.15917334094312435,26635.046758566121]
[1204,null,"MESA UNIT 5A2-16 LANCE","LANCE",3.5718787042699538,35689.655000000006,127479.11865724171,0.15911708033041702,20284.105163835091]
[1205,null,"MESA UNIT 11C2-16 LANCE","LANCE",3.5718787042699538,48397.678,172870.63538431446,0.16130474217446553,27884.853270202882]
[1206,null,"MESA UNIT 12D1-16 LANCE","LANCE",3.5718787042699538,42329.74700000001,151196.72186643499,0.16348451164052363,24718.322235982207]
[1207,null,"MESA UNIT 10C2-16 LANCE","LANCE",3.5718787042699538,30428.814000000002,108688.03272279144,0.1605168577514294,17446.261487847016]
[1208,null,"MESA UNIT 9C2-16 LANCE","LANCE",3.5718787042699538,37344.089999999997,133388.55980134054,0.1831777010835611,24433.809735256673]
[1209,null,"MESA UNIT 7D2-16 LANCE","LANCE",3.5718787042699538,34399.038999999997,122869.1948514516,0.15960687091275752,19610.767721810087]
[1210,null,"MESA UNIT 10A2-16 LANCE","LANCE",3.5718787042699538,22109.515000000003,78972.505790237119,0.15891728232064015,12550.095998235502]
[1211,null,"MESA UNIT 11D2-16 LANCE","LANCE",3.5718787042699538,22760.129999999997,81296.423653415695,0.15862030005683414,12895.263113452305]
[1212,null,"MESA UNIT 10D2-16 LANCE","LANCE",3.5718787042699538,33140.787000000004,118374.87132804655,0.1771839574301742,20974.128162190947]
[1213,null,"MESA UNIT 10B2-16 LANCE","LANCE",3.5718787042699538,35719.228999999999,127584.75339804175,0.16017168344014432,20435.46473306002]
[1214,null,"MESA UNIT 7C2-16 LANCE","LANCE",3.5718787042699538,25278.973999999995,90293.428896393831,0.15910847331523956,14366.449622103359]
[1215,null,"MESA UNIT 7A2-16 LANCE","LANCE",3.5718787042699538,33231.004000000001,118697.11550910966,0.16007342292277119,19000.253570602734]
[1216,null,"MESA UNIT 7B1-16 LANCE","LANCE",3.5718787042699538,41603.721000000005,148603.44505828869,0.16181508201595257,24046.278649960088]
[1217,null,"MESA UNIT 6B1-16 LANCE","LANCE",3.5718787042699538,64953.070000000007,232004.48750995562,0.16114606926923458,37386.611215052581]
[1218,null,"MESA UNIT 3D2-16 LANCE","LANCE",3.5718787042699538,80949.016000000003,{"$f":"E1229*F1229","v":289140.06638200779},0.18307121068301388,{"$f":"G1229*H1229","v":52933.222009521167}]
[{"$f":"A1229+1","v":1219},null,"MESA UNIT 3D1-16 LANCE","LANCE",3.5718787042699538,63142.106999999989,225535.94733603473,0.18169261896901806,40978.216943142681]
[1220,null,"MESA UNIT 2C2-16 LANCE","LANCE",3.5718787042699538,67774.337,242081.7110263152,0.1846830045537258,44708.377739846706]
[1221,null,"MESA UNIT 6A1-16 LANCE","LANCE",3.5718787042699538,40785.834999999999,145682.05547236814,0.162176954883126,23626.272137623306]
[1222,null,"MESA UNIT 7B2-16 LANCE","LANCE",3.5718787042699538,37956.203000000001,135574.95319064733,0.15867002087459195,21511.680652831838]
[1223,null,"MESA UNIT 5D1-16 LANCE","LANCE",3.5718787042699538,40034.290999999997,142997.63146344628,0.16025139484512829,22915.569901566869]
[1224,null,"MESA UNIT 6D2-16 LANCE","LANCE",3.5718787042699538,28464.791000000001,101672.78079439505,0.15816184986510651,16080.755091370993]
[1225,null,"MESA UNIT 11B1-16 LANCE","LANCE",3.5718787042699538,45934.717000000004,164073.23743896704,0.16041605958495306,26319.982233305487]
[1226,null,"MESA UNIT 11B2-16 LANCE","LANCE",3.5718787042699538,51003.287000000004,182177.55468306859,0.16064526514322411,29265.961575205762]
[1227,null,"MESA UNIT 14B1-16 LANCE","LANCE",3.5718787042699538,29271.514000000006,104554.29749833983,0.173422907174996,18132.110229801507]
[1228,null,"MESA UNIT 14C1-16 LANCE","LANCE",3.5718787042699538,23738.114999999998,84789.667448011154,0.17146607506095693,14538.551483034256]
[1229,null,"MESA UNIT 13D1-16 LANCE","LANCE",3.5718787042699538,44786.558999999994,159972.15632962983,0.1756062868827854,28092.116377678769]
[1230,null,"MESA UNIT 14A2-16 LANCE","LANCE",3.5718787042699538,35352.632000000005,126275.31338069252,0.17327562120691622,21880.433369137518]
[1231,null,"MESA UNIT 15A1R-16 LANCE","LANCE",3.5718787042699538,63456.734999999993,226659.76038900181,0.18111107465135354,41050.592784270411]
[1232,null,"MESA UNIT 15C2-16 LANCE","LANCE",3.5718787042699538,57789.099999999991,206415.65562892676,0.17955864802179736,37063.716055262994]
[1233,null,"MESA UNIT 15D2-16 LANCE ","LANCE",3.5718787042699538,98171.123999999996,350655.34718984494,0.181607177185064,63681.527767996304]
[1234,null,"MESA UNIT 12C2-16 LANCE","LANCE",3.5718787042699538,56677.671999999999,202445.76962439745,0.17814795909463726,36065.300685929513]
[1235,null,"MESA UNIT 12D2-16 LANCE","LANCE",3.5718787042699538,72474.453999999998,258869.95884619237,0.18474765965335066,47825.619051393238]
[1236,null,"MESA UNIT 13B1-16 LANCE","LANCE",3.5718787042699538,96251.794000000009,343799.73323637852,0.17908837804037789,61570.536596017628]
[1237,null,"MESA UNIT 13B2-16 LANCE","LANCE",3.5718787042699538,99085.949999999983,353922.99469735735,0.18014543642253578,63757.612339726256]
[1238,null,"MESA UNIT 9D2-17 LANCE","LANCE",3.5718787042699538,126024.24600000001,450143.32050907798,0.17757560810749098,79934.473874924734]
[1239,null,"MESA UNIT 2A1-16 LANCE","LANCE",3.5718787042699538,45445.262000000002,162324.96354776857,0.18576902538013132,30154.950273134309]
[1240,null,"MESA UNIT 2A2-16 LANCE","LANCE",3.5718787042699538,48558.053999999989,173443.47900339041,0.18216038388072869,31594.530716866706]
[1241,null,"MESA UNIT 2B1-16 LANCE","LANCE",3.5718787042699538,46954.300999999992,167715.06781578137,0.16378275134862583,27468.835249490039]
[1242,null,"MESA UNIT 2B2-16 LANCE","LANCE",3.5718787042699538,30401.837000000003,108591.67415098635,0.16524612513966322,17944.353375879422]
[1243,null,"MESA UNIT 3A1-16 LANCE","LANCE",3.5718787042699538,57026.853999999999,203693.00537411182,0.16242437749182945,33084.70959732998]
[1244,null,"MESA UNIT 3A2-16 LANCE","LANCE",3.5718787042699538,94167.242999999988,336353.96991151385,0.16133210813105556,54264.695044074157]
[1245,null,"MESA UNIT 3B1-16 LANCE","LANCE",3.5718787042699538,89717.433000000019,320459.78833446646,0.16474805156609976,52795.125733388093]
[1246,null,"MESA UNIT 4A1-16 LANCE","LANCE",3.5718787042699538,88178.430000000008,314962.65629295883,0.16059466326365102,50581.321727992778]
[1247,null,"MESA UNIT 4B1-16 LANCE","LANCE",3.5718787042699538,98304.167000000001,351130.56064829713,0.1603223157655678,56294.064619197146]
[1248,null,"MESA UNIT 4A2-16 LANCE","LANCE",3.5718787042699538,94217.393000000011,336533.09962853306,0.16010046201487066,53879.104733824643]
[1249,null,"MESA UNIT 13D1-9 LANCE","LANCE",3.5718787042699538,84545.140000000014,301984.98511552188,0.17994848034361852,54341.739158128417]
[1250,null,"MESA UNIT 14C2-9 LANCE","LANCE",3.5718787042699538,88505.464999999997,316130.78564500972,0.1788077841686104,56526.645288666135]
[1251,null,"MESA UNIT 14C1-9 LANCE","LANCE",3.5718787042699538,164816.25699999998,588703.67849578359,0.17447457362147334,102713.82329494477]
[1252,null,"MESA UNIT 14D1-9 LANCE","LANCE",3.5718787042699538,46957.921999999991,167728.00158856952,0.17877525146635012,29985.615661944888]
[1253,null,"MESA UNIT 15C2-9 LANCE","LANCE",3.5718787042699538,43265.917000000001,154540.60755301136,0.1773400464424445,27406.238520694624]
[1254,null,"MESA UNIT 15C1-9 LANCE","LANCE",3.5718787042699538,31671.390000000003,113126.36347562839,0.18003003032103088,20366.14264662534]
[1255,null,"MESA UNIT 9D1-16 LANCE","LANCE",3.5718787042699538,63482.511999999988,226751.83270636175,0.17902400799732002,40594.021911830678]
[1256,null,"MESA UNIT 9D2-16 LANCE","LANCE",3.5718787042699538,52928.222000000002,189053.18901667246,0.17950338988222725,33935.688296538159]
[1257,null,"MESA UNIT 9A1-16 LANCE","LANCE",3.5718787042699538,89316.301000000007,319026.99348606518,0.1785189757718422,56952.37212070253]
[1258,null,"MESA UNIT 15A2-9 LANCE","LANCE",3.5718787042699538,41647.718999999997,148760.60057751913,0.18247319533204695,27144.822126894265]
[1259,null,"MESA UNIT 10D4-16 LANCE","LANCE",3.5718787042699538,36586.013999999996,130680.80428072237,0.17564123670606832,22952.938077609742]
[1260,null,"MESA UNIT 1C2-16 LANCE","LANCE",3.5718787042699538,140574.17600000001,502113.90562469646,0.17500754685234401,87873.722863827512]
[1261,null,"MESA UNIT 1D2-16 LANCE","LANCE",3.5718787042699538,127130.35199999998,454094.1969751431,0.1746312097723268,79299.018968362492]
[1262,null,"MESA UNIT 2D1-16 LANCE","LANCE",3.5718787042699538,134561.609,480637.74559940014,0.17476110517478244,83996.783609667094]
[1263,null,"MESA UNIT 13C1-16 LANCE","LANCE",3.5718787042699538,126729.48699999999,452662.35581835592,0.18495113258938817,83720.415389185553]
[1264,null,"MESA UNIT 13C2-16 LANCE","LANCE",3.5718787042699538,129826.53400000001,463724.63204377913,0.17712108905794205,82135.41185058761]
[1265,null,"MESA UNIT 10C4-16 LANCE","LANCE",3.5718787042699538,62824.090000000011,224400.029186139,0.17855998309987034,40068.865419087393]
[1266,null,"MESA UNIT 9A2-17 LANCE","LANCE",3.5718787042699538,73380.973000000013,262107.93475730851,0.17748195154366289,46519.427775806187]
[1267,null,"MESA UNIT 12B1-16 LANCE","LANCE",3.5718787042699538,66190.226999999999,236423.46225209412,0.15885288079212032,37556.548065592266]
[1268,null,"MESA UNIT 8C1-16 LANCE","LANCE",3.5718787042699538,80754.751000000004,288446.17536552279,0.17546622337055384,50612.561037068765]
[1269,null,"MESA UNIT 8B1-16 LANCE","LANCE",3.5718787042699538,82368.372000000003,294209.83385218558,0.17738547087789572,52188.549914777403]
[1270,null,"MESA UNIT 8C2-16 LANCE","LANCE",3.5718787042699538,107964.28600000001,385635.33398511074,0.18403300870464531,70969.63077610069]
[1271,null,"MESA UNIT 8D1-16 LANCE","LANCE",3.5718787042699538,96127.790000000008,343356.80598953424,0.17622084113564307,60506.625161123535]
[1272,null,"MESA UNIT 9A2-16 LANCE","LANCE",3.5718787042699538,95828.686999999991,342288.44635345094,0.18022936255530966,61690.428496329769]
[1273,null,"MESA UNIT 9B2-16 LANCE","LANCE",3.5718787042699538,51564.329000000005,184181.52865506962,0.18173543231766565,33472.309735057599]
[1274,null,"MESA UNIT 3C1-16 LANCE","LANCE",3.5718787042699538,97244.806999999986,347346.65522414166,0.1605237947686223,55757.403196767526]
[1275,null,"MESA 4B2-16 LANCE","LANCE",3.5718787042699538,22421.456000000002,80086.721205125781,0.16146353402870528,12931.085034551259]
[1276,null,"MESA UNIT 8C2-17 LANCE","LANCE",3.5718787042699538,135488.59700000001,483948.83429571398,0.17430848173523572,84356.386543623084]
[1277,null,"MESA UNIT 9B3-17 LANCE","LANCE",3.5718787042699538,122708.35,438299.34220110398,0.17069027599668987,74813.435689474063]
[1278,null,"MESA UNIT 14B1-9 LANCE","LANCE",3.5718787042699538,149726.71099999998,534805.6504812818,0.17147017692816746,91703.219510209077]
[1279,null,"MESA UNIT 14B2-9 LANCE","LANCE",3.5718787042699538,188265.88,672462.88751264266,0.18028720938024972,121236.45740143913]
[1280,null,"MESA UNIT 13A1-9 LANCE","LANCE",3.5718787042699538,155462.10899999997,555291.79645799426,0.17884088250596711,99308.874926871547]
[1281,null,"MESA UNIT 13B1-9 LANCE","LANCE",3.5718787042699538,173647.62100000001,620248.23949704005,0.1773073165485036,109974.55093915375]
[1282,null,"MESA UNIT 13A2-9 LANCE","LANCE",3.5718787042699538,125331.25999999998,{"$f":"E1293*F1293","v":447668.05857332062},0.1746395406611537,{"$f":"G1293*H1293","v":78180.544117915168}]
[{"$f":"A1293+1","v":1283},null,"MESA UNIT 13D2-9 LANCE","LANCE",3.5718787042699538,84035.368000000002,300164.14136468875,0.17755827280997685,53296.626500203864]
[1284,null,"MESA UNIT 15A1-9 LANCE","LANCE",3.5718787042699538,84243.702999999994,300908.28871454281,0.17793548511053087,53542.262326201853]
[1285,null,"MESA UNIT 15B2-9 LANCE","LANCE",3.5718787042699538,81908.282000000021,292566.44817913807,0.17760710182525938,51961.878952406645]
[1286,null,"MESA UNIT 15D2-9 LANCE","LANCE",3.5718787042699538,92280.352000000014,329614.22413133527,0.17658387953188459,58204.558446003313]
[1287,null,"MESA UNIT 1A3-16 LANCE","LANCE",3.5718787042699538,81675.116000000009,291733.60750917823,0.17255303114420653,50339.518262342957]
[1288,null,"MESA UNIT 1B1-16 LANCE","LANCE",3.5718787042699538,107683.37500000001,384631.9539664156,0.17446914498318469,67106.408141732187]
[1289,null,"MESA UNIT 1B4-16 LANCE","LANCE",3.5718787042699538,116272.43400000001,415311.03089823376,0.17942690771833328,74517.974015383254]
[1290,null,"MESA UNIT 8B3-7 LANCE","LANCE",3.5718787042699538,414104.26699999999,1479130.2126446189,0.22149869077492243,327625.40558641573]
[1291,null,"MESA UNIT 8C4-7 LANCE","LANCE",3.5718787042699538,427466.97800000006,1526860.195496833,0.22558787886096027,344441.15281936165]
[1292,null,"MESA UNIT 8D4-7 LANCE","LANCE",3.5718787042699538,485889.01400000014,1735536.6217453259,0.22145203923000822,384338.12404386187]
[1293,null,"MESA UNIT 9C3-7 LANCE","LANCE",3.5718787042699538,860136.47999999986,3072303.1756777186,0.22167517508468768,681053.34438160027]
[1294,null,"MESA UNIT 9C4-7 LANCE","LANCE",3.5718787042699538,856199.51099999982,3058240.7999472474,0.22062245567028796,674716.59531542752]
[1295,null,"MESA UNIT 5B3-8 LANCE","LANCE",3.5718787042699538,483010.26799999998,1725254.090212923,0.21648465551502374,373491.03739563032]
[1296,null,"MESA UNIT 5C3-8 LANCE","LANCE",3.5718787042699538,644089.88500000001,2300610.9438671838,0.2187330968654497,503219.75643461436]
[1297,null,"MESA UNIT 5C4-8 LANCE","LANCE",3.5718787042699538,604130.16799999995,2157879.6816862295,0.21651056864681806,467203.75695330033]
[1298,null,"MESA UNIT 9B3-7 LANCE","LANCE",3.5718787042699538,525479.27599999984,1876948.2354795928,0.21921202070177895,411449.61545211996]
[1299,null,"MESA UNIT 9D3-7 LANCE","LANCE",3.5718787042699538,275912.11499999999,985524.60781858244,0.22373373602390098,220495.10245074125]
[1300,null,"MESA UNIT 10A2-7 LANCE","LANCE",3.5718787042699538,691462.25199999998,2469819.2927253442,0.21874060889063543,540249.77594058029]
[1301,null,"MESA UNIT 10B1-7 LANCE","LANCE",3.5718787042699538,448648.12,1602516.6655387508,0.21923531136067373,351328.24013005669]
[1302,null,"MESA UNIT 10C3-7 LANCE","LANCE",3.5718787042699538,758014.36699999997,2707535.3750179689,0.22309331262946097,604033.03587420855]
[1303,null,"MESA UNIT 10C4-7 LANCE","LANCE",3.5718787042699538,601996.73300000001,2150259.3106427854,0.21763085554998193,467962.77342950378]
[1304,null,"MESA UNIT 12C3-8 LANCE","LANCE",3.5718787042699538,278002.43099999998,992990.96302417712,0.21896880707964608,217434.04661427301]
[1305,null,"MESA UNIT 2C3-7 LANCE","LANCE",3.5718787042699538,430410.223,1537373.1096337819,0.2053675638987626,315726.57032895507]
[1306,null,"MESA UNIT 3C4-7 LANCE","LANCE",3.5718787042699538,466420.95199999999,1665999.0656741182,0.21540014381022629,358856.43833390769]
[1307,null,"MESA UNIT 3D4-7 LANCE","LANCE",3.5718787042699538,361713.266,1291995.9118773332,0.21847254238098046,282265.63161367417]
[1308,null,"MESA UNIT 6A1-7 LANCE","LANCE",3.5718787042699538,317499.31099999999,1134069.0275812831,0.22138067536401507,251060.96723535628]
[1309,null,"MESA UNIT 6B2-7 LANCE","LANCE",3.5718787042699538,312164.99,1115015.4799996431,0.21020574870467948,234382.66379063253]
[1310,null,"MESA UNIT 6B3-7 LANCE","LANCE",3.5718787042699538,406265.09100000001,1451129.6268311949,0.22034058873752044,319742.7563104438]
[1311,null,"MESA UNIT 6C2-7 LANCE","LANCE",3.5718787042699538,457865.94700000004,1635441.6254996955,0.21378807397822244,349637.91521939327]
[1312,null,"MESA UNIT 6D2-7 LANCE","LANCE",3.5718787042699538,340010.31900000002,1214475.6176681337,0.22039845845233072,267668.55396199884]
[1313,null,"MESA UNIT 6D3-7 LANCE","LANCE",3.5718787042699538,438743.402,1567138.2142427515,0.22015471481282736,345012.8666288965]
[1314,null,"MESA UNIT 7A2-7 LANCE","LANCE",3.5718787042699538,311449.41500000004,1112459.5328958353,0.20520109711792786,228277.91664952299]
[1315,null,"MESA UNIT 7B4-7 LANCE","LANCE",3.5718787042699538,453561.61900000001,1620067.0879803025,0.20268416360703809,328361.94271457742]
[1316,null,"MESA UNIT 7C1-7 LANCE","LANCE",3.5718787042699538,373675.22300000006,1334722.5713470262,0.20316124694850007,271163.90192517021]
[1317,null,"MESA UNIT 7C3-7 LANCE","LANCE",3.5718787042699538,388883.66099999996,1389045.2671644359,0.20318503196886212,282233.20701500255]
[1318,null,"MESA UNIT 7D3-7 LANCE","LANCE",3.5718787042699538,616985.09499999997,2203795.9216824742,0.19965053031913899,439989.02447906166]
[1319,null,"MESA UNIT 7D4-7 LANCE","LANCE",3.5718787042699538,418912.67199999996,1496305.2520656241,0.20109390214985917,300897.86194520496]
[1320,null,"MESA UNIT 1C3-7 LANCE","LANCE",3.5718787042699538,415823.04399999999,1485269.4756083079,0.20444660869826992,303658.30729117629]
[1321,"SHUTE CR (WY)","SHUTE CREEK UNIT 3 FR","FRONTIER",3.5718787042699538,483.03400000000005,1725.338858038333,0.17824512805559603,307.5332456903385]
[1322,null,"SHUTE CREEK UNIT 23 FR","FRONTIER",3.5718787042699538,307.95499999999998,1099.9779063734536,0.17781543419078832,195.59304902206995]
[1323,null,"SHUTE CREEK UNIT 15 FR","FRONTIER",3.5718787042699538,152.01599999999999,542.98271310830125,0.17823297856830436,96.777426268391608]
[1324,null,"SHUTE CREEK UNIT 19 FR","FRONTIER",3.5718787042699538,637.125,2275.7332194579944,0.17823297856830436,405.610710130835]
[1325,null,"SHUTE CREEK UNIT 34 FR","FRONTIER",3.5718787042699538,279.06399999999996,996.78275872839026,0.17781543419078832,177.24335903718051]
[1326,null,"SHUTE CREEK UNIT 29 FR","FRONTIER",3.5718787042699538,328.03399999999999,1171.6976588764901,0.17781543419078832,208.34592795345327]
[1327,null,"SHUTE CREEK UNIT 37 FR","FRONTIER",3.5718787042699538,174.994,625.05734197501624,0.17782685389669012,111.15198062844469]
[1328,null,"SHUTE CREEK UNIT 40 FR","FRONTIER",3.5718787042699538,317.959,1135.7109809309702,0.17823297856830436,202.42115092405754]
[1329,null,"SHUTE CREEK UNIT 43 FR","FRONTIER",3.5718787042699538,617.93799999999999,2207.1995827591668,0.17824512805559603,393.42257227316583]
[1330,null,"SHUTE CREEK UNIT 44 FR","FRONTIER",3.5718787042699538,341.98599999999999,1221.5325105584643,0.17824512805559603,217.73221876856718]
[1331,null,"SHUTE CREEK UNIT 14 FR","FRONTIER",3.5718787042699538,911.07600000000002,3254.2529623714527,0.17823297856830436,580.01519849819215]
[1332,null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",3.5718787042699538,348.05799999999999,1243.2209580507915,0.17824512805559603,221.59807886916411]
[1333,null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",3.5718787042699538,625.00599999999986,2232.4456214409461,0.17823297856830436,397.89543260118904]
[1334,null,"SHUTE CREEK UNIT 13-04 FR","FRONTIER",3.5718787042699538,4.9989999999999997,17.855821642645498,0.17824107822649887,3.182640902205188]
[1335,null,"SHUTE CREEK UNIT 15-12 FR","MESAVERDE",3.5718787042699538,31.995000000000001,114.28225914311717,0.17781543419078832,20.32114952983757]
[1336,null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",3.5718787042699538,435.98199999999997,1557.2748212450228,0.17782685389669012,276.92528211453288]
[1337,"SO BAXTER (WY)","WE MULLEN A 2 FR","FRONTIER",3.5718787042699538,2418.2299999999996,8637.6242390267289,0.15428999492234111,1332.6989999805244]
[1338,null,"SL 10 17 104 1 FR","FRONTIER",3.5718787042699538,37565.723000000005,134180.20599420401,0.15428999492234111,20702.663301524419]
[1339,"TIERNEY (WY)","C G ROAD 15-130 MESA","MESAVERDE",3.5718787042699538,4078.473,14567.810854639991,0.15920749279538904,2319.3046416846864]
[1340,"TRAIL (WY)","TRAIL UNIT 2 MESA","MESAVERDE",3.5718787042699538,7936.116,28346.843735016049,0.13524037536921907,3833.6377872561666]
[1341,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",3.5718787042699538,58809.920999999995,210061.90441969832,0.13523994172718318,28408.759712821124]
[1342,null,"TRAIL UNIT 3 MESA","MESAVERDE",3.5718787042699538,11787.096000000001,42102.077187585557,0.13524037536921907,5693.9007226729054]
[1343,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",3.5718787042699538,111990.58600000001,400016.78921211284,0.13523994172718318,54098.247262941055]
[1344,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",3.5718787042699538,102969.66100000001,367795.1393117964,0.13523994172718318,49740.593208068567]
[1345,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",3.5718787042699538,115507.89200000001,412580.17960991379,0.13523994172718318,55797.31944823551]
[1346,null,"TRAIL UNIT 8 MESA","MESAVERDE",3.5718787042699538,22287.657999999999,{"$f":"E1357*F1357","v":79608.810978251873},0.13524037536921907,{"$f":"G1357*H1357","v":10766.325479395991}]
[{"$f":"A1357+1","v":1347},null,"TRAIL UNIT 13 MESA","MESAVERDE",3.5718787042699538,59984.384000000005,214256.94379835136,0.13524037536921907,28976.189504750713]
[1348,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",3.5718787042699538,118359.644,422766.29184857302,0.13523994172718318,57174.888673818328]
[1349,null,"TRAIL UNIT 15 MESA","MESAVERDE",3.5718787042699538,15313.598,54698.314581950959,0.13524037536921907,7397.4205961266771]
[1350,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",3.5718787042699538,149945.45200000002,535586.96680093266,0.13524037536921907,72432.982433019599]
[1351,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",3.5718787042699538,102918.387,367611.99480311369,0.13523994172718318,49715.82475538666]
[1352,null,"TRAIL UNIT 17 MESA","MESAVERDE",3.5718787042699538,34390.714,122839.45896123856,0.13524037536921907,16612.854540069686]
[1353,null,"TRAIL UNIT 18 MESA","MESAVERDE",3.5718787042699538,63774.664000000012,227795.36421357171,0.13524037536921907,30807.130563611408]
[1354,null,"TRAIL UNIT 20 MESA","MESAVERDE",3.5718787042699538,49277.987999999998,176014.99592647032,0.13770523751522534,24238.186820296018]
[1355,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",3.5718787042699538,148796.80300000001,531484.1318991516,0.13523994172718318,71877.883026963798]
[1356,null,"TRAIL UNIT 28 MESA","MESAVERDE",3.5718787042699538,83810.271999999983,299360.12575587234,0.13523994172718318,40485.445962666403]
[1357,null,"TRAIL UNIT 22W MESA","MESAVERDE",3.5718787042699538,68285.635000000009,243908.00546405104,0.13524037536921907,32986.210214515799]
[1358,null,"TRAIL UNIT 23W MESA","MESAVERDE",3.5718787042699538,45811.592999999993,163633.45344538247,0.13524037536921907,22129.849666915157]
[1359,null,"TRAIL UNIT 25W MESA","MESAVERDE",3.5718787042699538,93782.404999999999,334979.37525472004,0.13524037536921907,45302.736450394834]
[1360,null,"TRAIL UNIT 26 MESA","MESAVERDE",3.5718787042699538,78255.038000000015,279517.50373403606,0.13523994172718318,37801.930916718746]
[1361,null,"TRAIL UNIT 27 MESA","MESAVERDE",3.5718787042699538,46724.659,166894.81444637544,0.13523994172718318,22570.844980296864]
[1362,null,"TRAIL UNIT 29 MESA","MESAVERDE",3.5718787042699538,35903.906999999999,128244.40081338891,0.13523994172718318,17343.765292840239]
[1363,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",3.5718787042699538,28864.114000000001,103099.11411422024,0.13524037536921907,13943.162893041097]
[1364,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",3.5718787042699538,74266.838999999993,265272.14065754524,0.13770523751522534,36529.363135419531]
[1365,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",3.5718787042699538,50732.998000000007,181212.11515997018,0.13524037536921907,24507.194475684522]
[1366,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",3.5718787042699538,51511.500000000007,183992.82987500174,0.13541854348367693,24916.041033112695]
[1367,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",3.5718787042699538,56501.081000000013,201815.00799213175,0.13541854348367693,27329.494435441102]
[1368,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",3.5718787042699538,61322.655999999995,219037.08905567208,0.13541854348367693,29661.683568823548]
[1369,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",3.5718787042699538,38934.614000000001,139069.71860557082,0.13541854348367693,18832.618736251206]
[1370,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",3.5718787042699538,113947.87,407007.97024992114,0.135223254069267,55036.942169321752]
[1371,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",3.5718787042699538,180522.783,644805.48423324607,0.13879679143874571,89496.932313681289]
[1372,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",3.5718787042699538,79963.141000000018,285618.64046443568,0.13541854348367693,38678.060283481871]
[1373,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",3.5718787042699538,110923.23500000002,396204.34090523166,0.13524037536921907,53582.823786937566]
[1374,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",3.5718787042699538,95105.661000000007,339705.88518141751,0.13523994172718318,45941.804116316081]
[1375,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",3.5718787042699538,42323.192999999999,151173.31177340719,0.13524037536921907,20444.735430043573]
[1376,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",3.5718787042699538,58595.993999999992,209297.78312412996,0.13524037536921907,28305.510753652739]
[1377,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",3.5718787042699538,167311.22,597615.38370342518,0.13523994172718318,80821.469667319441]
[1378,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",3.5718787042699538,180171.81699999998,643551.87625192315,0.13524037536921907,87034.197313875309]
[1379,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",3.5718787042699538,154016.45199999999,550128.08500601549,0.13524037536921907,74399.528717363195]
[1380,null,"TRAIL UNIT 70 MESA","MESAVERDE",3.5718787042699538,64663.984000000004,230971.90738285304,0.13540884456969426,31275.639106770566]
[1381,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",3.5718787042699538,53613.497000000003,191500.90819574107,0.13523994172718318,25898.571665094678]
[1382,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",3.5718787042699538,73457.455000000002,262381.11918436846,0.13524037536921907,35484.521048289796]
[1383,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",3.5718787042699538,97394.717000000004,347882.11556069885,0.13524037536921907,47047.707892666956]
[1384,null,"TRAIL UNIT 46 MESA","MESAVERDE",3.5718787042699538,88598.503999999986,316463.10966777627,0.13523994172718318,42798.452510273244]
[1385,null,"TRAIL UNIT 47 MESA","MESAVERDE",3.5718787042699538,60698.84599999999,216808.91540116144,0.13523994172718318,29321.22508478686]
[1386,null,"TRAIL UNIT 48 MESA","MESAVERDE",3.5718787042699538,70241.252999999997,250893.23575193799,0.13523994172718318,33930.786582836525]
[1387,null,"TRAIL UNIT 52 MESA","MESAVERDE",3.5718787042699538,56129.743999999999,200488.63726972422,0.13523994172718318,27114.071621319868]
[1388,null,"TRAIL UNIT 37 MESA","MESAVERDE",3.5718787042699538,87180.85,311399.42153515323,0.13523994172718318,42113.639622292671]
[1389,null,"TRAIL UNIT 38 MESA","MESAVERDE",3.5718787042699538,60600.963999999993,216459.29276983009,0.13523994172718318,29273.942140499104]
[1390,null,"TRAIL UNIT 50 MESA","MESAVERDE",3.5718787042699538,79268.787000000011,283138.49219861097,0.13523994172718318,38291.633185662657]
[1391,null,"TRAIL UNIT 51 MESA","MESAVERDE",3.5718787042699538,90927.206999999995,324780.95432204584,0.13523994172718318,43923.357336612418]
[1392,null,"TRAIL UNIT 57 MESA","MESAVERDE",3.5718787042699538,84025.421000000002,300128.61188721738,0.13523994172718318,40589.375982287653]
[1393,null,"TRAIL UNIT 61 MESA","MESAVERDE",3.5718787042699538,46598.373000000007,166443.73617232803,0.13523994172718318,22509.841180800293]
[1394,null,"TRAIL UNIT 62 MESA","MESAVERDE",3.5718787042699538,58017.25,207230.57975530598,0.13523994172718318,28025.851530197968]
[1395,null,"TRAIL UNIT 63 MESA","MESAVERDE",3.5718787042699538,83113.478000000003,296871.26210600929,0.13523994172718318,40148.85218769202]
[1396,null,"TRAIL UNIT 64 MESA","MESAVERDE",3.5718787042699538,45655.894000000008,163077.31550300639,0.13523994172718318,22054.566645652052]
[1397,null,"TRAIL UNIT 74 MESA","MESAVERDE",3.5718787042699538,119260.42300000002,425983.76517592667,0.13523994172718318,57610.019579118409]
[1398,null,"TRAIL UNIT 75 MESA","MESAVERDE",3.5718787042699538,117816.95800000001,420827.8832820676,0.13523994172718318,56912.738412240666]
[1399,null,"TRAIL UNIT 93 MESA","MESAVERDE",3.5718787042699538,121675.81,434611.23456379707,0.13523994172718318,58776.798036387052]
[1400,null,"TRAIL UNIT 94 MESA","MESAVERDE",3.5718787042699538,88578.815000000017,316392.78294796799,0.13523994172718318,42788.941528784504]
[1401,null,"TRAIL UNIT 44 MESA","MESAVERDE",3.5718787042699538,85872.842000000004,306727.3756149385,0.13523994172718318,41481.792404296109]
[1402,null,"TRAIL UNIT 45 MESA","MESAVERDE",3.5718787042699538,100493.56500000002,358950.82473966846,0.13523994172718318,48544.488620717108]
[1403,null,"TRAIL UNIT 55 MESA","MESAVERDE",3.5718787042699538,252724.71799999994,902702.03826682921,0.13523994172718318,122081.37105221546]
[1404,null,"TRAIL UNIT 56 MESA","MESAVERDE",3.5718787042699538,87108.026999999987,311139.30661227211,0.13523994172718318,42078.461695279861]
[1405,null,"TRAIL UNIT 114 MESA","MESAVERDE",3.5718787042699538,65528.482999999993,234059.79295081567,0.13524644635772132,31655.755231821848]
[1406,null,"TRAIL UNIT 115 MESA","MESAVERDE",3.5718787042699538,80397.372000000003,287169.66092606948,0.13523994172718318,38836.808209456591]
[1407,null,"TRAIL UNIT 116 MESA","MESAVERDE",3.5718787042699538,113679.97,406051.06394504721,0.13523994172718318,54914.322226188917]
[1408,null,"TRAIL UNIT 132 MESA","MESAVERDE",3.5718787042699538,68691.635999999999,245358.19178986331,0.13523994172718318,33182.227559948151]
[1409,null,"TRAIL UNIT 32 MESA","MESAVERDE",3.5718787042699538,123415.58100000001,440825.48554900353,0.13523994172718318,59617.212977504467]
[1410,null,"TRAIL UNIT 33 MESA","MESAVERDE",3.5718787042699538,76713.573000000004,{"$f":"E1421*F1421","v":274011.57772715855},0.13537754051135248,{"$f":"G1421*H1421","v":37095.013464338015}]
[{"$f":"A1421+1","v":1411},null,"TRAIL UNIT 35 MESA","MESAVERDE",3.5718787042699538,77222.001000000004,275827.6208730131,0.13523994172718318,37302.911373613868]
[1412,null,"TRAIL UNIT 40 MESA","MESAVERDE",3.5718787042699538,47184.742000000006,168538.17511627209,0.13523994172718318,22793.09298153043]
[1413,null,"TRAIL UNIT 41 MESA","MESAVERDE",3.5718787042699538,86025.179000000018,307271.50490111089,0.13537754051135248,41597.660602734381]
[1414,null,"TRAIL UNIT 43 MESA","MESAVERDE",3.5718787042699538,97849.313000000009,349505.87733214517,0.13523994172718318,47267.154483707345]
[]
[{"$f":"A1425+1","v":1415},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F12:F1425)","v":80767065.225000098},{"$f":"SUM(G12:G1425)","v":293629665.26735985},null,{"$f":"SUM(I12:I1425)","v":49055154.416311823}]
[]
[{"$f":"A1427+1","v":1416},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1437-F1427","v":-14034955.225000098},null,"+",{"$f":"I1427/F1427*F1429","v":-8524352.0223301686}]
[]
[]
[{"$f":"A1429+1","v":1417},"Total Wexpro I Test Year Royalties",null,null,null,null,null,null,{"$f":"I1427+I1429","v":40530802.39398165}]
[]
[{"$f":"A1432+1","v":1418},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S107","v":292226081}]
[]
[]
[{"$f":"A1434+1","v":1419},"Total Wexpro I Company Production",null,null,null,{"$f":"'Monthly Inputs'!S7","v":66732110},null,null,{"$f":"I1432+I1434","v":332756883.39398164}]
[]
[]
[]
[]
[null,"WEXPRO II"]
[null,"          (A)","          (B)","       (C)","(D)     ","      (E)","(F)      ","(G)     ","(H)      "]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth    ","Value $","Rate %","Royalty $"]
[]
[{"$f":"A1437+1","v":1420},"TRAIL (WY)","TRAIL UNIT 2 MESA","MESAVERDE",3.5773852717607908,3947.2340000000004,{"$f":"E1447*F1447","v":14120.776775793434},0.13524153273042358,{"$f":"G1447*H1447","v":1909.7154945024729}]
[{"$f":"A1447+1","v":1421},null,"TRAIL UNIT 2 UPPER MESA","UPPER MESAVERDE",3.5773852717607908,13994.984,{"$f":"E1448*F1448","v":50065.449640127918},0.13524153273042358,6770.9281461687333]
[{"$f":"A1448+1","v":1422},null,"TRAIL UNIT 3 MESA","MESAVERDE",3.5773852717607908,5171.1320000000005,18499.131455130922,0.13524153273042358,{"$f":"G1449*H1449","v":2501.850892173497}]
[1423,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESAVERDE",3.5773852717607908,29306.200000000004,104839.5682512761,0.13524153273042358,14178.663901098433]
[1424,null,"TRAIL UNIT 4 UPPER MESA","UPPER MESAVERDE",3.5773852717607908,22965.694,82157.135471365167,0.13524153273042358,11111.056925888477]
[1425,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESAVERDE",3.5773852717607908,31079.692000000003,111184.03241166168,0.13524047252850316,15036.581080977536]
[1426,null,"TRAIL UNIT 8 MESA","MESAVERDE",3.5773852717607908,5063.7800000000007,18115.091991436861,0.13524153273042358,2449.9128064745423]
[1427,null,"TRAIL UNIT 13 MESA","MESAVERDE",3.5773852717607908,11813.098,42260.002799066853,0.13524153273042358,5715.307551737792]
[1428,null,"TRAIL UNIT 12 UPPER MESA","UPPER MESAVERDE",3.5773852717607908,26985.393,96537.147470876735,0.13524153273042358,13055.831789384303]
[1429,null,"TRAIL UNIT 15 MESA","MESAVERDE",3.5773852717607908,14956.377000000002,53504.722798701849,0.20547125431789964,10993.682505380792]
[1430,null,"TRAIL UNIT 15 UPPER MESA","UPPER MESAVERDE",3.5773852717607908,78511.436999999991,280865.65838857519,0.20547125431789964,57709.819123923255]
[1431,null,"TRAIL UNIT 16 UPPER MESA","UPPER MESAVERDE",3.5773852717607908,48306.473000000013,172810.86504091034,0.20547934127456613,35509.062713694206]
[1432,null,"TRAIL UNIT 17 MESA","MESAVERDE",3.5773852717607908,6831.7220000000007,24439.701663564174,0.13524153273042358,3305.2627124547021]
[1433,null,"TRAIL UNIT 18 MESA","MESAVERDE",3.5773852717607908,30888.131000000001,110498.74491161791,0.17487163740179393,19323.096453537768]
[1434,null,"TRAIL UNIT 20 MESA","MESAVERDE",3.5773852717607908,15126.765000000001,54114.266320386625,0.17405417716150842,9418.814097093622]
[1435,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESAVERDE",3.5773852717607908,66626.514999999999,238348.7134697494,0.17487163740179393,41680.429797066092]
[1436,null,"TRAIL UNIT 28 MESA","MESAVERDE",3.5773852717607908,36807.948000000004,131676.21105893707,0.17487340372141916,23026.6672170163]
[1437,null,"TRAIL UNIT 22W MESA","MESAVERDE",3.5773852717607908,34198.264999999999,122340.36953077254,0.17487163740179393,21393.860740186734]
[1438,null,"TRAIL UNIT 23W MESA","MESAVERDE",3.5773852717607908,25676.520000000004,91854.804478071397,0.17487163740179393,16062.800062301978]
[1439,null,"TRAIL UNIT 25W MESA","MESAVERDE",3.5773852717607908,49196.666000000005,175995.42836813486,0.17487163740179393,30776.608733965877]
[1440,null,"TRAIL UNIT 26 MESA","MESAVERDE",3.5773852717607908,32683.209000000003,116920.43051047974,0.17487163740179393,20446.067129090257]
[1441,null,"TRAIL UNIT 27 MESA","MESAVERDE",3.5773852717607908,19752.064000000002,70660.742840476538,0.17487163740179393,12356.559800541219]
[1442,null,"TRAIL UNIT 29 MESA","MESAVERDE",3.5773852717607908,15772.657000000001,56424.870848334744,0.17487163740179393,9867.1095554330459]
[1443,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",3.5773852717607908,13606.333000000001,48675.095276872817,0.17487163740179393,8511.8936117550747]
[1444,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",3.5773852717607908,34781.373000000007,124426.37150181846,0.17405417716150842,21656.929708941174]
[1445,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",3.5773852717607908,27940.272000000001,99953.117541790416,0.17487163740179393,17478.965327946862]
[1446,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",3.5773852717607908,23091.240000000005,82606.261882693667,0.17481222605833471,14440.584526071443]
[1447,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",3.5773852717607908,24243.987999999998,86730.085599945349,0.17481222605833471,15161.479329956366]
[1448,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",3.5773852717607908,25865.153999999999,92529.620971424694,0.17481222605833471,16175.309018348722]
[1449,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",3.5773852717607908,21767.046999999999,77869.113347524908,0.17481222605833471,13612.473045469613]
[1450,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",3.5773852717607908,43308.909999999996,154932.65677001362,0.17487163740179393,27093.327376382415]
[1451,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",3.5773852717607908,70842.877999999997,253432.26836634654,0.17487163740179393,44318.115739673885]
[1452,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",3.5773852717607908,33638.137000000002,120336.57587327172,0.17481222605833471,21036.304704644324]
[1453,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",3.5773852717607908,40110.718000000001,143491.49181295044,0.17487163740179393,25092.592126556752]
[1454,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",3.5773852717607908,41267.328000000009,147629.13139212172,0.17487163740179393,25816.147934744902]
[1455,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",3.5773852717607908,17405.626,62266.630098176684,0.17487163740179393,10888.667560759981]
[1456,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",3.5773852717607908,21806.785,78011.27148345414,0.17487163740179393,13641.958780107499]
[1457,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",3.5773852717607908,91709.153000000006,328078.97322785697,0.17487163740179393,57371.707245454665]
[1458,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",3.5773852717607908,83116.61,297340.13645268569,0.18914273740153231,56239.727348006112]
[1459,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",3.5773852717607908,67076.623000000007,239958.92319965112,0.17487163740179393,41962.009809094307]
[1460,null,"TRAIL UNIT 70 MESA","MESAVERDE",3.5773852717607908,28280.409999999996,101169.92221335658,0.17487163740179393,17691.749953261788]
[1461,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",3.5773852717607908,23125.749,82729.713871036831,0.17487163740179393,14467.080526410115]
[1462,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",3.5773852717607908,27582.572,98673.486830081572,0.17487163740179393,17255.194210120713]
[1463,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",3.5773852717607908,40028.254999999997,143196.48989128522,0.17487163740179393,25041.004657478479]
[1464,null,"TRAIL UNIT 46 MESA","MESAVERDE",3.5773852717607908,34759.673999999999,124348.74581880649,0.17487163740179393,21745.068790194167]
[1465,null,"TRAIL UNIT 47 MESA","MESAVERDE",3.5773852717607908,15398.510000000002,55086.402881061265,0.17487163740179393,9633.0494703860822]
[1466,null,"TRAIL UNIT 48 MESA","MESAVERDE",3.5773852717607908,21614.550000000003,77323.57282573721,0.17487163740179393,13521.699789793523]
[1467,null,"TRAIL UNIT 52 MESA","MESAVERDE",3.5773852717607908,20815.498,74465.055969566194,0.17487163740179393,13021.826266614269]
[1468,null,"TRAIL UNIT 37 MESA","MESAVERDE",3.5773852717607908,34624.361000000004,123864.67908552874,0.17487163740179393,21660.419247934151]
[1469,null,"TRAIL UNIT 38 MESA","MESAVERDE",3.5773852717607908,34663.993000000002,124006.45801861916,0.17487163740179393,21685.21236211275]
[1470,null,"TRAIL UNIT 50 MESA","MESAVERDE",3.5773852717607908,34896.729999999996,124839.04793461293,0.17487163740179393,21830.808724006802]
[1471,null,"TRAIL UNIT 51 MESA","MESAVERDE",3.5773852717607908,40940.675000000003,146460.56776094521,0.17487163740179393,25611.799299152881]
[1472,null,"TRAIL UNIT 57 MESA","MESAVERDE",3.5773852717607908,34334.775999999998,122828.72197160588,0.17487163740179393,21479.259731144422]
[1473,null,"TRAIL UNIT 61 MESA","MESAVERDE",3.5773852717607908,21127.679,75581.847681089755,0.17487163740179393,13217.121461845147]
[1474,null,"TRAIL UNIT 62 MESA","MESAVERDE",3.5773852717607908,17043.078000000001,60969.656222670361,0.17487163740179393,10661.86361548284]
[1475,null,"TRAIL UNIT 63 MESA","MESAVERDE",3.5773852717607908,44227.754000000001,158219.71576265941,0.17487163740179393,27668.140764662676]
[1476,null,"TRAIL UNIT 64 MESA","MESAVERDE",3.5773852717607908,21334.303000000004,76321.021335482073,0.17487163740179393,13346.381969112999]
[1477,null,"TRAIL UNIT 74 MESA","MESAVERDE",3.5773852717607908,48309.037000000004,172820.03745674712,0.17487163740179393,30221.322925900728]
[1478,null,"TRAIL UNIT 75 MESA","MESAVERDE",3.5773852717607908,38587.156000000003,138041.12355353605,0.17487163740179393,24139.477304590189]
[1479,null,"TRAIL UNIT 93 MESA","MESAVERDE",3.5773852717607908,39228.664000000004,140336.04482445278,0.17487163740179393,24540.793944943605]
[1480,null,"TRAIL UNIT 94 MESA","MESAVERDE",3.5773852717607908,39827.256999999998,142477.44260643184,0.18966101618318945,27022.416547917914]
[1481,null,"TRAIL UNIT 44 MESA","MESAVERDE",3.5773852717607908,28065.644,100401.62148808161,0.17487163740179393,17557.395947415971]
[1482,null,"TRAIL UNIT 45 MESA","MESAVERDE",3.5773852717607908,40723.474999999999,145683.55967991878,0.17487163740179393,25475.922623749364]
[1483,null,"TRAIL UNIT 55 MESA","MESAVERDE",3.5773852717607908,75985.581000000006,271829.69833558658,0.17487163740179393,47535.304442379726]
[1484,null,"TRAIL UNIT 56 MESA","MESAVERDE",3.5773852717607908,33950.307000000001,{"$f":"E1511*F1511","v":121453.32823355729},0.17487163740179393,{"$f":"G1511*H1511","v":21238.74237609969}]
[1485,null,"TRAIL UNIT 114 MESA","MESAVERDE",3.5773852717607908,34373.724999999999,122968.05755055568,0.17487163740179393,21503.625571983699]
[{"$f":"A1512+1","v":1486},null,"TRAIL UNIT 115 MESA","MESAVERDE",3.5773852717607908,47412.815000000002,169613.90607371912,0.17487163740179393,29660.661481225343]
[1487,null,"TRAIL UNIT 116 MESA","MESAVERDE",3.5773852717607908,53169.006000000001,190206.01897856113,0.17487163740179393,33261.637982457672]
[1488,null,"TRAIL UNIT 132 MESA","MESAVERDE",3.5773852717607908,30111.886000000002,107721.81748133995,0.17487163740179393,18837.490606859108]
[1489,null,"TRAIL UNIT 32 MESA","MESAVERDE",3.5773852717607908,54815.262999999999,196095.31452389422,0.17487163740179393,{"$f":"G1516*H1516","v":34291.508737613163}]
[1490,null,"TRAIL UNIT 33 MESA","MESAVERDE",3.5773852717607908,34939.662000000004,124992.63223910019,0.17482691652526658,21852.076482738514]
[1491,null,"TRAIL UNIT 35 MESA","MESAVERDE",3.5773852717607908,35471.32,126894.57773791398,0.17487163740179393,22190.262586438246]
[1492,null,"TRAIL UNIT 40 MESA","MESAVERDE",3.5773852717607908,21234.244999999999,75963.075319960204,0.17487163740179393,13283.787363277243]
[1493,null,"TRAIL UNIT 41 MESA","MESAVERDE",3.5773852717607908,38786.858,138755.5345470772,0.17482691652526658,24258.202255680608]
[1494,null,"TRAIL UNIT 43 MESA","MESAVERDE",3.5773852717607908,46578.71,166629.99113161705,0.17487163740179393,29138.859389432273]
[]
[{"$f":"A1521+1","v":1495},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1447:F1522)","v":2543609.3089999999},{"$f":"SUM(G1447:G1522)","v":9099470.4791302402},null,{"$f":"SUM(I1447:I1522)","v":1590645.0518344231}]
[]
[{"$f":"A1523+1","v":1496},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1533-F1523","v":1621450.6910000001},null,"+",{"$f":"I1523/F1523*F1525","v":1013973.5333201112}]
[]
[]
[{"$f":"A1525+1","v":1497},"Total Wexpro II Test Year Royalties",null,null,null,null,null,null,{"$f":"I1523+I1525","v":2604618.5851545343}]
[]
[{"$f":"A1528+1","v":1498},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S109","v":24803689}]
[]
[]
[{"$f":"A1530+1","v":1499},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":4165060},null,null,{"$f":"I1528+I1530","v":27408307.585154533}]
[]
[]
[]
[]
["Summary of WEXPRO I & WEXPRO II"]
[{"$f":"A1533+1","v":1500},"Total Wexpro Test Year Royalties",null,null,null,null,null,null,{"$f":"I1528+I1432","v":43135420.979136184}]
[]
[{"$f":"A1539+1","v":1501},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1530+I1434","v":317029770}]
[]
[]
[{"$f":"A1541+1","v":1502},"Total Wexpro Company Production",null,null,null,{"$f":"F1533+F1437","v":70897170},null,null,{"$f":"I1539+I1541","v":360165190.97913617}]

{"sheet":"Ut 1.2","index":13,"n_rows":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,1,7,6],[12,2,12,3]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$183+Calculations!$P$186-G16,0)","v":75162118}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S94","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$182+Calculations!$P$185","v":18105000},{"$f":"G17/E17","v":4.1514563932615296},{"$f":"G15+G16","v":75162118}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$179","v":29415461},{"$f":"G19/E19","v":3.7674012656133451},{"$f":"ROUND(Calculations!P180,0)","v":110819845}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P188","v":915003.99999999953},{"$f":"G21/E21","v":3.5941722659135933},{"$f":"ROUND(Calculations!P189,0)","v":3288682}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":48435465},{"$f":"G24/E24","v":3.9076871668311637},{"$f":"G17+G19+G21","v":189270645}]

{"sheet":"Ut 1.3 p1","index":14,"n_rows":66,"n_cols":17,"rows_kept":66,"cut":false,"hidden":false,"merged":[[10,1,10,2],[7,1,7,12],[38,14,38,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING AND PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D22+'Other Inputs'!D23+'Other Inputs'!D24","v":840902}," x",{"$f":"'Other Inputs'!E22","v":12},"x",{"$f":"'Other Inputs'!F22","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681},null,null,null,null,{"$f":"L17*'Ut 1.5'!$G$51","v":51754653.375409067}]
[{"$f":"A17+1","v":2},"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D25","v":75000}," x",{"$f":"'Other Inputs'!E25","v":5},"x",{"$f":"'Other Inputs'!F25","v":6.8088699999999998},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2553326},null,null,null,null,{"$f":"L18*'Ut 1.5'!$G$51","v":2476477.0540394662}]
[{"$f":"A18+1","v":3},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D30","v":203542}," x",{"$f":"'Other Inputs'!E30","v":12},"x",{"$f":"'Other Inputs'!F30","v":0.86753000000000002},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2118945},null,null,null,null,{"$f":"L19*'Ut 1.5'!$G$51","v":2055169.8730485872}]
[{"$f":"A19+1","v":4},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E291,0)","v":-212509},null,null,null,null,{"$f":"L20*'Ut 1.5'!$G$51","v":-206112.99233896218}]
[{"$f":"A20+1","v":5},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L20)","v":57820443},null,null,null,null,{"$f":"L21*'Ut 1.5'!$G$51","v":56080187.310158156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L22*'Ut 1.5'!$G$51","v":0}]
[null,"Kern River Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L23*'Ut 1.5'!$G$51","v":0}]
[{"$f":"A21+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D56","v":1885}," x",{"$f":"'Other Inputs'!E56","v":12},"x",{"$f":"'Other Inputs'!F56","v":17.742041666666669},"=",{"$f":"ROUND(F24*H24*J24,0)","v":401325}]
[{"$f":"A24+1","v":7},"January - December",null,null,null,{"$f":"'Other Inputs'!D54","v":3000}," x",{"$f":"'Other Inputs'!E54","v":12},"x",{"$f":"'Other Inputs'!F54","v":14.347541666666666},"=",{"$f":"ROUND(F25*H25*J25,0)","v":516512},null,null,null,null,{"$f":"L25*'Ut 1.5'!$G$51","v":500966.23624873318}]
[{"$f":"A25+1","v":8},"November - March",null,null,null,{"$f":"'Other Inputs'!D55","v":50000}," x",{"$f":"'Other Inputs'!E55","v":5},"x",{"$f":"J25","v":14.347541666666666},"=",{"$f":"ROUND(F26*H26*J26,0)","v":3586885},null,null,null,null,{"$f":"L26*'Ut 1.5'!$G$51","v":3478928.4243290327}]
[{"$f":"A26+1","v":9},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L26)","v":4504722},null,null,null,null,{"$f":"L27*'Ut 1.5'!$G$51","v":4369140.7473337809}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L28*'Ut 1.5'!$G$51","v":0}]
[{"$f":"A27+1","v":10},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L21+L27","v":62325165},null,null,null,{"$f":"M29*'Ut 1.5'!$G$51","v":60449328.057491936}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A29+1","v":11},"QPC Commodity (SNG)",null,null,null,{"$f":"F36-(D40*F40*H40)-(D41*F41*H41)","v":117146384.46483587},null,null,"x",{"$f":"'Other Inputs'!F38","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F35*J35,0)","v":312781}]
[{"$f":"A35+1","v":12},"QPC ACA",null,null,null,{"$f":"Calculations!$P$172","v":126493664.46483587},null,null,"x",{"$f":"'Other Inputs'!F39","v":1.4E-3},"=",{"$f":"ROUND(F36*J36,0)","v":177091}]
[{"$f":"A36+1","v":13},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":489872}]
[]
[null,"Kern River Commodity"]
[{"$f":"A37+1","v":14},"January - December",null,{"$f":"'Other Inputs'!C60","v":1.0015273718863926},"x",{"$f":"'Other Inputs'!D60","v":4885}," x",{"$f":"'Other Inputs'!E60","v":365},"x",{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D40*F40*H40*J40,0)","v":7857}]
[{"$f":"A40+1","v":15},"November - March",null,{"$f":"'Other Inputs'!C61","v":1.0015273718863926},"x",{"$f":"'Other Inputs'!D61","v":50000}," x",{"$f":"'Other Inputs'!E61","v":151},"x",{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D41*F41*H41*J41,0)","v":33271}]
[{"$f":"A41+1","v":16},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L41)","v":41128}]
[]
[{"$f":"A42+1","v":17},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L37+L42","v":531000}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A44+1","v":18},"QEP Field Services Demand",null,null,null,null,null,12,"x",{"$f":"'Other Inputs'!E173","v":745178}," = ",{"$f":"ROUND(H49*J49,0)","v":8942136}]
[{"$f":"A49+1","v":19},"QEP Field Services Commodity",null,null,null,{"$f":"'Other Inputs'!D174","v":41846570.981205121},null,null,"x",{"$f":"'Other Inputs'!D173","v":0.12579000000000001}," = ",{"$f":"ROUND(F50*J50,0)","v":5263880}]
[{"$f":"A50+1","v":20},null,"Total QEP Field Services (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L49+L50","v":14206016}," 1/"]
[]
[{"$f":"A51+1","v":21},"Wexpro II Gathering",null,null,null,{"$f":"'Other Inputs'!D177","v":4165731.2425822238},null,null,"x",{"$f":"'Other Inputs'!D176","v":0.42171999999999998},"=",{"$f":"ROUND(F53*J53,0)","v":1756772}]
[{"$f":"A53+1","v":22},"Other Wexpro I Gathering Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D165,0)","v":2020284}]
[{"$f":"A54+1","v":23},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$167,0)","v":3536398}]
[{"$f":"A55+1","v":24},null,"Total Wexpro II Gathering, Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L53:L55)","v":7313454}]
[]
[]
[]
[]
[{"$f":"A56+1","v":25},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M59)","v":84375635}]
[]
[]
[]
[]
[" 1/","See paragraph 7c in application."]

{"sheet":"Ut 1.3 p2","index":15,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,1,59,7],[6,1,6,10],[9,1,9,2],[35,9,35,10],[13,1,13,2]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E151","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Ryckman Demand",null,{"$f":"'Other Inputs'!E152","v":0},"x",12,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D17*F17*H17,0)","v":0}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E153","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[4,"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E154","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[5,null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":14025058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A20+1","v":6},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S24+'Monthly Inputs'!S26+'Monthly Inputs'!S27)","v":792270},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":30677}]
[{"$f":"A23+1","v":7},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":576925},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":22339}]
[{"$f":"A24+1","v":8},"Ryckman Injections",null,{"$f":"'Monthly Inputs'!S28","v":0},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":0}]
[{"$f":"A25+1","v":9},"Ryckman Withdrawals",null,{"$f":"'Monthly Inputs'!S36","v":0},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",0]
[{"$f":"A26+1","v":10},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":12203923.427755287},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D27*H27,0)","v":128019}]
[{"$f":"A27+1","v":11},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":12040360},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":214439}]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":395474}]
[]
[13,"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":14420532}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A31+1","v":14},null,{"$f":"+'Rate Base'!H8","v":"2013-08-21"},{"$f":"+'Rate Base'!H216","v":46052383.979999997}]
[{"$f":"A38+1","v":15},null,{"$f":"+'Rate Base'!I8","v":"2013-09-20"},{"$f":"+'Rate Base'!I216","v":56496783.479999997}]
[16,null,{"$f":"+'Rate Base'!J8","v":"2013-10-20"},{"$f":"+'Rate Base'!J216","v":64325936.469999999}]
[17,null,{"$f":"+'Rate Base'!K8","v":"2013-11-19"},{"$f":"+'Rate Base'!K216","v":58898100.359999999}]
[18,null,{"$f":"+'Rate Base'!L8","v":"2013-12-19"},{"$f":"+'Rate Base'!L216","v":39172683.369999997}]
[19,null,{"$f":"+'Rate Base'!M8","v":"2014-01-18"},{"$f":"+'Rate Base'!M216","v":29848683.370000001}]
[20,null,{"$f":"+'Rate Base'!N8","v":"2014-02-17"},{"$f":"+'Rate Base'!N216","v":18583033.52}]
[21,null,{"$f":"+'Rate Base'!O8","v":"2014-03-19"},{"$f":"+'Rate Base'!O216","v":6166884.8899999997}]
[22,null,{"$f":"+'Rate Base'!P8","v":"2014-04-18"},{"$f":"+'Rate Base'!P216","v":4699533.51}]
[23,null,{"$f":"+'Rate Base'!Q8","v":"2014-05-18"},{"$f":"+'Rate Base'!Q216","v":13360087}]
[24,null,{"$f":"+'Rate Base'!R8","v":"2014-06-17"},{"$f":"+'Rate Base'!R216","v":27776654.199999999}]
[25,null,{"$f":"+'Rate Base'!S8","v":"2014-07-17"},{"$f":"+'Rate Base'!S216","v":42002346.57}]
[26,null,{"$f":"+'Rate Base'!T8","v":"2014-08-16"},{"$f":"+'Rate Base'!T216","v":56135251.619999997}]
[]
[]
[{"$f":"A50+1","v":27},"13-Month Average   3/",null,{"$f":"(SUM(D39:D49)+D38/2+D50/2)/12","v":34368712.045000002},null,"x ",null,{"$f":"'Other Inputs'!E281","v":0.1079},null,"  =",{"$f":"D53*H53","v":3708384.0296554998}]
[]
[]
[{"$f":"A53+1","v":28},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K53+K31","v":18128916.029655501}]
[]
[]
[]
["1/",{"$f":"CONCATENATE(\"Exhibit 1.9 - \",'Other Inputs'!G22)","v":"Exhibit 1.9 - 1/1/2014"}]
["2/","Questar Gas planned volumes."]
["3/","(½ of Line 14 + sum of Lines 15 through 25 + ½ of Line 26) / 12"]

{"sheet":"Ut 1.4 p1","index":16,"n_rows":64,"n_cols":7,"rows_kept":64,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Other Inputs'!D184","v":332756883.39398164}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  2/",null,{"$f":"-'Ut 1.4 p3'!H28","v":-28782968}]
[{"$f":"A16+1","v":3},null,null,"Net Questar Gas Production Costs",{"$f":"E15+E16","v":303973915.39398164},{"$f":"F22","v":66732110},{"$f":"E17/F22","v":4.55513718049649}]
[]
[{"$f":"A17+1","v":4},null,null,"Gathering  3/",{"$f":"'Ut 1.3 p1'!L54+'Ut 1.3 p1'!M51","v":16226300}]
[]
[]
[{"$f":"A19+1","v":5},"Total Wexpro I Cost of Production",null,null,{"$f":"SUM(E17:E19)","v":320200215.39398164},{"$f":"'Monthly Inputs'!S7","v":66732110},{"$f":"E22/F22","v":4.7982929865994288}]
[]
[null,"WEXPRO II"]
[{"$f":"A22+1","v":6},null,"Wexpro II Production  4/",null,{"$f":"'Other Inputs'!D205","v":27408307.585154533}]
[{"$f":"A25+1","v":7},null,"Wexpro II Revenue Sharing Credits  5/",null,{"$f":"-'Ut 1.4 p3'!H44","v":-2193917}]
[{"$f":"A26+1","v":8},null,null,"Net Cost of Wexpro II Production",{"$f":"E25+E26","v":25214390.585154533},{"$f":"F32","v":4165060},{"$f":"E27/F32","v":6.0537880811211684}]
[]
[{"$f":"A27+1","v":9},null,null,"Gathering  6/",{"$f":"'Ut 1.3 p1'!L53","v":1756772}]
[]
[]
[{"$f":"A29+1","v":10},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E27:E29)","v":26971162.585154533},{"$f":"'Monthly Inputs'!S13","v":4165060},{"$f":"E32/F32","v":6.4755760025436686}]
[]
[{"$f":"A32+1","v":11},"Sales of Cost-of-Service Gas 7/",null,null,{"$f":"-'Other Inputs'!E223","v":0},{"$f":"'Other Inputs'!F223","v":0},{"$f":"'Other Inputs'!G223","v":0}]
[]
[]
[{"$f":"A34+1","v":12},"Total Cost of Service Production",null,null,{"$f":"E22+E32+E34","v":347171377.97913617},{"$f":"F22+F32","v":70897170},{"$f":"E37/F37","v":4.8968298449590604}]
[]
[{"$f":"A37+1","v":13},"Questar Gas Contract Gas  8/",null,null,{"$f":"'Ut 1.2'!G24","v":189270645},{"$f":"'Ut 1.2'!E24","v":48435465},{"$f":"E39/F39","v":3.9076871668311637}]
[]
[{"$f":"A39+1","v":14},"Injection / Withdrawal Adjustment  9/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":-1138786.467421636}]
[]
[{"$f":"A41+1","v":15},"Transportation & Other Costs  10/",null,null,{"$f":"'Ut 1.3 p1'!M29+'Ut 1.3 p1'!M44+'Ut 1.3 p1'!L55","v":66392563},{"$f":"'Ut 1.3 p1'!F35","v":117146384.46483587},{"$f":"E43/F43","v":0.56674871617509648}]
[]
[{"$f":"A43+1","v":16},"Storage & Working Gas  11/",null,null,{"$f":"'Ut 1.3 p2'!K56","v":18128916.029655501}]
[]
[null,"Gas Management Costs",null,null,{"$f":"'Ut 1.3 p1'!M58","v":0}]
[]
[]
[{"$f":"A45+1","v":17},"Questar Gas - Related Gas Costs for Rate Purposes  12/",null,null,{"$f":"E37+E39+E41+E43+E45+E47","v":619824715.54136992},{"$f":"'Ut 1.6 p1'!H20","v":112624004},{"$f":"E50/F50","v":5.5034867659417426}]
[]
[]
["1/","Exhibit 1.1, Page 19, Line 1419, Column H."]
["2/","Exhibit 1.4, Page 3, Line 8."]
["3/","Exhibit 1.3, Page 1, Lines 20 + 22."]
["4/","Exhibit 1.1, Page 20, Line 1499, Column H."]
["5/","Exhibit 1.4, Page 3, Line 16."]
["6/","Exhibit 1.3, Page 1, Line 21."]
["7/","Exhibit 1.4, Page 3, Line 17."]
["8/","Exhibit 1.2, Line 6."]
["9/","Exhibit 1.4, Page 2, Line 6."]
["10/","Exhibit 1.3, Page 1, Lines 10 + 17 + 23."]
["11/","Exhibit 1.3, Page 2, Line 28."]
["12/","Exhibit 1.6, Page 1, Line 4."]

{"sheet":"Ut 1.4 p2","index":17,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,2,10,3],[7,1,7,8]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F37","v":70897170},{"$f":"H15/E15","v":4.8968298449590604},null,{"$f":"'Ut 1.4 p1'!E37","v":347171377.97913617}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":48435465},{"$f":"H16/E16","v":3.9076871668311637},null,{"$f":"'Ut 1.2'!G24","v":189270645}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":119332635},{"$f":"(+H15+H16)/(+E15+E16)","v":4.4953505214993044},null,{"$f":"SUM(H15:H16)","v":536442022.97913617}]
[]
[]
[null,null,"Storage  3/"]
[null,{"$f":"B17+1","v":4},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S37","v":12617285},{"$f":"'Ut Storage'!L27","v":4.78791989352509},null,{"$f":"E21*F21","v":60410549.853775717}]
[null,{"$f":"B21+1","v":5},"    Injections",null,{"$f":"-'Monthly Inputs'!S29","v":-12996193.427755287},{"$f":"'Ut Storage'!K27","v":4.735951081625922},null,{"$f":"E22*F22","v":-61549336.321197353}]
[null,{"$f":"B22+1","v":6},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":-1138786.467421636}]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.4, Page 1, Line 12."]
[null,"2/","Exhibit 1.2, Line 6."]
[null,"3/","Questar Gas Company planned volumes."]

{"sheet":"Ut 1.4 p3","index":18,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[7,3,7,8],[11,6,11,7],[12,6,12,7],[10,6,10,7],[10,2,10,3],[11,2,11,3],[12,2,12,3]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES  1/"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2015-10-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F191","v":3481704}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F192","v":6215460}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F193","v":909964}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F196","v":-136495}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":773469}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!F194","v":18312335}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F195","v":0}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B25+1","v":8},null,null,"Total Wexpro I",null,null,{"$f":"SUM(H15:H25)","v":28782968}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B28+1","v":9},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E212","v":0}]
[]
[null,{"$f":"B31+1","v":10},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E213","v":1271523}]
[]
[null,{"$f":"B33+1","v":11},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E214","v":1085170}]
[null,{"$f":"B35+1","v":12},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E217","v":-162776}]
[null,{"$f":"B36+1","v":13},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F35+F36","v":922394}]
[]
[null,{"$f":"B37+1","v":14},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!E215","v":0}]
[]
[null,{"$f":"B39+1","v":15},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E216","v":0}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B41+1","v":16},null,null,"Total Wexpro II",null,null,{"$f":"SUM(H31:H41)","v":2193917}]
[]
[null,17,null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E223","v":0}]
[]
[]
[null,18,null,null,"Grand Total (Line 8 + Line 16 + Line 17)",null,null,{"$f":"H28+H44+H46","v":30976885}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]
[null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Ut 1.5","index":19,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,2]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,"Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Questar Gas Production (Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E15+'Ut 1.4 p1'!E25","v":360165190.97913617},{"$f":"CHOOSE($D15,F$51,F$54)*$E15","v":12817942.395959631},{"$f":"CHOOSE($D15,G$51,G$54)*$E15","v":347347248.58317655}]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E16+'Ut 1.4 p1'!E26+'Ut 1.4 p1'!E34","v":-30976885},-1102438.3740606045,-29874446.625939395]
[{"$f":"A16+1","v":3},"Gathering (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L49","v":8942136},269136.69709067309,8672999.3029093258]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L54+'Ut 1.3 p1'!L50+'Ut 1.3 p1'!L53","v":9040936},321758.45905183768,8719177.5409481619]
[{"$f":"A18+1","v":5},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E18)","v":347171377.97913617},{"$f":"SUM(F15:F18)","v":12306399.178041536},{"$f":"SUM(G15:G18)","v":334864978.80109465}]
[]
[{"$f":"A19+1","v":6},"Questar Gas Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E39","v":189270645},{"$f":"CHOOSE($D21,F$51,F$54)*$E21","v":6735965.2893182077},{"$f":"CHOOSE($D21,G$51,G$54)*$E21","v":182534679.7106818}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E41","v":-1138786.467421636},{"$f":"CHOOSE($D24,F$51,F$54)*$E24","v":-40528.34562114712},{"$f":"CHOOSE($D24,G$51,G$54)*$E24","v":-1098258.1218004888}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M29","v":62325165},{"$f":"CHOOSE($D27,F$51,F$54)*$E27","v":1875836.9425080563},{"$f":"CHOOSE($D27,G$51,G$54)*$E27","v":60449328.057491936}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M44","v":531000},{"$f":"CHOOSE($D28,F$51,F$54)*$E28","v":18897.793520109622},{"$f":"CHOOSE($D28,G$51,G$54)*$E28","v":512102.20647989039}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J20","v":14025058},{"$f":"CHOOSE($D31,F$51,F$54)*$E31","v":422120.37332300929},{"$f":"CHOOSE($D31,G$51,G$54)*$E31","v":13602937.62667699}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J29","v":395474},{"$f":"CHOOSE($D32,F$51,F$54)*$E32","v":14074.549895615504},{"$f":"CHOOSE($D32,G$51,G$54)*$E32","v":381399.45010438451}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (Exhibit 1.3, p 1)",null,2,{"$f":"'Ut 1.3 p1'!L55","v":3536398},{"$f":"CHOOSE($D35,F$51,F$54)*$E35","v":125857.09832189948},{"$f":"CHOOSE($D35,G$51,G$54)*$E35","v":3410540.9016781002}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K53","v":3708384.0296554998},{"$f":"CHOOSE($D38,F$51,F$54)*$E38","v":131977.92031205594},{"$f":"CHOOSE($D38,G$51,G$54)*$E38","v":3576406.109343444}]
[]
[]
[{"$f":"A38+1","v":14},"Totals",null,null,{"$f":"SUM(E19:E38)","v":619824715.54136992},{"$f":"SUM(F19:F38)","v":21590600.799619339},{"$f":"SUM(G19:G38)","v":598234114.74175072}]
[]
[]
[]
[]
[]
[]
["1/","Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F50:G50)","v":1302881},{"$f":"'Other Inputs'!$E$130","v":39213.571460129126},{"$f":"'Other Inputs'!$E$129","v":1263667.4285398708}]
[null,null,null," Percent-",{"$f":"F51+G51","v":0.99999999999999989},{"$f":"F50/E50","v":3.0097584860113186E-2},{"$f":"G50/E50","v":0.96990241513988673}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F53+G53","v":112624004},{"$f":"'Ut 1.6 p1'!H19","v":4008183},{"$f":"'Ut 1.6 p1'!H18","v":108615821}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.5589065009622639E-2},{"$f":"G53/E53","v":0.96441093499037733}]

{"sheet":"Ut 1.6 p1","index":20,"n_rows":52,"n_cols":13,"rows_kept":52,"cut":false,"hidden":false,"merged":[[7,1,7,9]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Questar Gas-Related Gas Costs (Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G41","v":598234114.74175072}]
[]
[null,null,null,null,null,null,null,"Total       "]
[null,"Test-Year Sales:",null,"Firm",null,"+     Interruptible",null,"=    Sales Dth   "]
[]
[{"$f":"A13+1","v":2},"Utah",null,{"$f":"Calculations!P13","v":105974485},null,{"$f":"Calculations!P17","v":2641336},null,{"$f":"D18+F18","v":108615821}]
[{"$f":"A18+1","v":3},"Wyoming",null,{"$f":"Calculations!P32","v":3837392},null,{"$f":"Calculations!P36","v":170791},null,{"$f":"D19+F19","v":4008183}]
[{"$f":"A19+1","v":4},"Total Dth",null,null,null,null,null,{"$f":"SUM(H18:H19)","v":112624004}]
[]
[{"$f":"A20+1","v":5},"Supplier Non-Gas Costs  2/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-95196297.139296025}]
[]
[]
[{"$f":"A22+1","v":6},"Commodity Portion of Test-Year Gas Cost (Lines 1 + 5)",null,null,null,null,null,null,null,{"$f":"J13+J22","v":503037817.60245466}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case 4/"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!F5","v":"14-057-22"},null,{"$f":"'Control Panel'!F9","v":"14-057-09"},null,"Difference"]
[]
[{"$f":"A25+1","v":7},"Gas Cost (line 6/ Firm Sales, line 2)",null,null,null,{"$f":"ROUND((J25)/H18,5)","v":4.6313500000000003},null,{"$f":"'Other Inputs'!F105","v":5.0522400000000003},null,{"$f":"F31-H31","v":-0.42088999999999999},null,null,{"$f":"J31*D18","v":-44603600.99165}]
[{"$f":"A31+1","v":8},"191 Account Amortization (Commodity Portion)   3/",null,null,null,{"$f":"D49/H18","v":0.4153277541399793},null,{"$f":"'Other Inputs'!F106","v":0.22364000000000001},null,{"$f":"F32-H32","v":0.19168775413997929},null,null,{"$f":"J32*D18","v":20314011.025790922}]
[{"$f":"A32+1","v":9},"Total Sales Unit Commodity Cost (Lines 7 + 8)",null,null,null,{"$f":"F31+F32","v":5.0466777541399797},null,{"$f":"H31+H32","v":5.2758799999999999},null,{"$f":"J31+J32","v":-0.22920224586002069},null,null,{"$f":"SUM(M31:M32)","v":-24289589.965859078}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, Line 14, Column E."]
[]
["2/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["3/","191 Account (August 2014) actual",null,{"$f":"'Other Inputs'!E123","v":45987640}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E124","v":876475}]
[null,"191 Account Commodity Portion",null,{"$f":"D47-D48","v":45111165},null,{"$f":"D18","v":105974485},null,{"$f":"D49/F49","v":0.42567949256842341}]
[]
["4/","In the prior Docket IS customers were paying First of Month rate.  "]
[null,"In the current Docket IS customers are paying the WACOG rate."]

{"sheet":"Ut 1.6 p2","index":21,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[[7,2,7,5],[0,4,0,6]]}
[null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.5'!G27+'Ut 1.5'!G31+'Ut 1.5'!G17+(+'Ut 1.3 p1'!L35+'Ut 1.3 p1'!L42+'Ut 1.3 p1'!L54+'Ut 1.3 p1'!L55+'Ut 1.3 p1'!L50+'Ut 1.3 p1'!L53)*'Ut 1.5'!G54","v":95196297.139296025}]
[null,{"$f":"B14+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,0]
[null,{"$f":"1+B15","v":3},"     Total",null,null,{"$f":"SUM(F14:F15)","v":95196297.139296025}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E229-(D29*('Other Inputs'!G81-'Other Inputs'!F230))","v":94706544.108799994}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":489753.03049603105}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":2641336},{"$f":"'Ut 1.6 p3'!E24","v":0.17860000000000001},{"$f":"D29*E29","v":471742.60960000003}]
[null," 6c","IS  SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":2641336},{"$f":"'Ut 1.6 p3'!I24","v":0.17879999999999999},{"$f":"D30*E30","v":472270.87679999997}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":0.51915508444104508},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.6, Page 1, Line 5."]
[null,null,null,null,"SNG Balance"]
[null,"2/","August 2014 SNG Balance",null,876475]
[null,null,"Previous amortized balance of 5,896,338 from spring pass-through carries forward."]
[null,null,"Amortization will be adjusted in the spring pass-through."]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 9/11/2014"}]

{"sheet":"Ut 1.6 p3","index":22,"n_rows":41,"n_cols":13,"rows_kept":41,"cut":false,"hidden":false,"merged":[[12,4,12,5],[12,6,12,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!",null,"Current Amort."]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G73","v":1.05304},{"$f":"'Other Inputs'!E73","v":1.12022},{"$f":"ROUND(E16*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.0585100000000001},{"$f":"I16-G16","v":-6.7180000000000017E-2},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":0.99133000000000004},null,{"$f":"ROUND(G16*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H16","v":6.7180000000000017E-2},null,-6.7180000000000004E-2]
[null,{"$f":"B16+1","v":2},null,"Summer",{"$f":"'Other Inputs'!G74","v":0.49441000000000002},{"$f":"'Other Inputs'!E74","v":0.52595000000000003},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.49697999999999998},{"$f":"I17-G17","v":-3.1540000000000012E-2},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.46543999999999996},null,{"$f":"ROUND(G17*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H17","v":3.1540000000000012E-2},null,-3.1539999999999999E-2]
[null," "]
[null,{"$f":"B17+1","v":3},"FS","Winter",{"$f":"'Other Inputs'!G76","v":1.02562},{"$f":"'Other Inputs'!E76","v":1.0910500000000001},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.03094},{"$f":"I19-G19","v":-6.5429999999999988E-2},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":0.96550999999999998},null,{"$f":"ROUND(G19*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H19","v":6.5429999999999988E-2},null,-6.5430000000000002E-2]
[null,{"$f":"B19+1","v":4},null,"Summer",{"$f":"'Other Inputs'!G77","v":0.49440000000000001},{"$f":"'Other Inputs'!E77","v":0.52593000000000001},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.49697000000000002},{"$f":"I20-G20","v":-3.1530000000000002E-2},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.46544000000000002},null,{"$f":"ROUND(G20*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H20","v":3.1530000000000002E-2},null,-3.1530000000000002E-2]
[]
[null,{"$f":"B20+1","v":5},"NGV",null,{"$f":"'Other Inputs'!G79","v":0.75990000000000002},{"$f":"'Other Inputs'!E79","v":0.80837999999999999},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.76385000000000003},{"$f":"I22-G22","v":-4.8479999999999968E-2},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.71537000000000006},null,{"$f":"ROUND(G22*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H22","v":4.8479999999999968E-2},null,-4.8480000000000002E-2]
[]
[null,{"$f":"B22+1","v":6},"IS  5/",null,{"$f":"'Other Inputs'!F230","v":0.17860000000000001},{"$f":"'Other Inputs'!F230","v":0.17860000000000001},{"$f":"'Other Inputs'!$F$48","v":0.17879999999999999},{"$f":"I24-G24","v":0},{"$f":"'Other Inputs'!$F$48","v":0.17879999999999999}]
[]
[]
[]
[]
[]
[]
[null,"1/","Current Questar Gas Tariff  (excluding bad debt surcharge)."]
[]
[null,"2/","Exhibit 1.6 page 2 (line 1 - line 6c)/(line 4 - line 6b)*Exhibit 1.6 page 3 column C.  (N.A. to line 6)"]
[]
[null,"3/","Column G - Column E"]
[]
[null,"4/","(Current Questar Gas rates) x (1+Exhibit 1.6, Page 2, Line 7, % change)."]
[null,null,{"$f":"\"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E283,\"0.000%\")","v":"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.494%"}]
[null,null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$42,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$44,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$283,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F42+'Other Inputs'!F44)/(1-('Other Inputs'!$E$283)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00140)  /  ( 1 -  0.00494 )  =  $0.17880"}]
[]
[null,"5/",{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$294,\"0.00%\")&\"  = \"&TEXT($I$24,\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$294,\"0.00000\")&\" )  =  \"&TEXT($I$24/(1-('Other Inputs'!$E$294)),(\"$0.00000\"))","v":"IS Tariff rate has an adjustment for bad debt of  0.25%  = $0.17880  /  ( 1 -  0.00250 )  =  $0.17925"}]

{"sheet":"Ut 1.7","index":23,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J86","v":"2014-07-01"},null,{"$f":"'Control Panel'!F5","v":"14-057-22"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":139.77000000000001},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":135.44},null,{"$f":"H16-F16","v":-4.3300000000000125}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":118.35},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":114.71},null,-3.6400000000000006]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":96.92},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":93.98},null,-2.9399999999999977]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":71.39},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":69.25},null,-2.1400000000000006]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":41.02},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":39.880000000000003},null,-1.1400000000000006]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":30.89},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":30.09},null,-0.80000000000000071]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":22.33},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":21.81},null,-0.51999999999999957]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":20.77},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.3},null,-0.46999999999999886]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":22.33},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":21.81},null,-0.51999999999999957]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":30.89},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":30.09},null,-0.80000000000000071]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":62.99},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":61.16},null,-1.8300000000000054]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":109.42},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":106.07},null,-3.3500000000000085]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":767.06999999999994},null,{"$f":"SUM(H16:H27)","v":744.58999999999992},null,{"$f":"H30-F30","v":-22.480000000000018}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":-2.93},"%"]

{"sheet":"Ut 1.7 Tot","index":24,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[4,0,4,12],[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8],[14,5,14,6],[14,7,14,8],[7,1,7,9],[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
["NOT USED"]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J86","v":"2014-07-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":139.77000000000001},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"H17-F17","v":{"$error":"#REF!"}}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":118.35},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":96.92},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":71.39},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":41.02},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":30.89},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":22.33},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":20.77},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":22.33},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":30.89},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":62.99},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":109.42},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":767.06999999999994},null,{"$f":"SUM(H17:H28)","v":{"$error":"#REF!"}},null,{"$f":"H31-F31","v":{"$error":"#REF!"}}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":{"$error":"#REF!"}},"%"]

{"sheet":"Ut 1.8 p1","index":25,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,39,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[38,0,38,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F36","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null," Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 17"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["QUESTAR GAS COMPANY"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 400"]
["Affecting All Firm Sales Rate Schedules"]
["and Classes of Service In"]
["Questar Gas Company's"]
["Utah Service Area"]
[]
[]
[]
["Date Issued: October 1, 2014"]
["To Become Effective November 1, 2014"]

{"sheet":"LEG - PR","index":26,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[[6,0,6,11],[1,0,1,11],[2,0,2,11],[5,0,5,11]]}
[]
["LEGISLATIVE TARIFF"]
["SHEETS"]
[]
[]
["PROPOSED TARIFF"]
["SHEETS"]

{"sheet":"Ut 1.8","index":27,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,2,3,4],[2,2,2,7],[3,5,3,7]]}
["SUMMARY OF PROPOSED RATES"]
[]
["UTAH RATE CLASSES",null,"Rates per Dth Used Each Month"]
[null,null,"All Season Rates or Summer Rates:  Apr. 1 - Oct. 31",null,null,"Winter Rates:  Nov. 1 - Mar. 31"]
["UT GS",null,"First 45 Dth","All Over 45 Dth",null,"First 45 Dth","All Over 45 Dth"]
[null,"Distribution Non-Gas Cost",{"$f":"'Other Inputs'!F239","v":2.01783},{"$f":"'Other Inputs'!F240","v":1.0839399999999999},null,{"$f":"'Other Inputs'!F241","v":2.5987},{"$f":"'Other Inputs'!F242","v":1.6648099999999999}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.46543999999999996},{"$f":"C7","v":0.46543999999999996},null,{"$f":"'Ut 1.6 p3'!I16","v":0.99133000000000004},{"$f":"F7","v":0.99133000000000004},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":5.0466777541399797},{"$f":"C8","v":5.0466777541399797},null,{"$f":"D8","v":5.0466777541399797},{"$f":"F8","v":5.0466777541399797}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":7.5299477541399797},{"$f":"SUM(D6:D9)","v":6.596057754139979},null,{"$f":"SUM(F6:F9)","v":8.6367077541399802},{"$f":"SUM(G6:G9)","v":7.7028177541399794}]
[]
[null,"BSF Category 1",6.75]
[null,"BSF Category 2",18.25]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]
[]
[]
["UT FS",null,"First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth","First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth"]
[null,"Distribution Non-Gas Cost",0.83233999999999997,0.45234000000000002,5.2339999999999998E-2,1.2586900000000001,0.87868999999999997,0.47869]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$20","v":0.46544000000000002},{"$f":"C20","v":0.46544000000000002},{"$f":"D20","v":0.46544000000000002},{"$f":"'Ut 1.6 p3'!$I$19","v":0.96550999999999998},{"$f":"F20","v":0.96550999999999998},{"$f":"G20","v":0.96550999999999998}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":5.0466777541399797},{"$f":"C21","v":5.0466777541399797},{"$f":"D21","v":5.0466777541399797},{"$f":"E21","v":5.0466777541399797},{"$f":"F21","v":5.0466777541399797},{"$f":"G21","v":5.0466777541399797}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":6.3444577541399791},{"$f":"SUM(D19:D22)","v":5.9644577541399801},5.5644577541399798,7.2708777541399794,6.8908777541399795,6.49087775413998]
[]
[null,"Minimum Monthly DNG Charge:",{"$f":"ROUND(C19*175,0)","v":146},null,null,{"$f":"ROUND(F19*175,0)","v":220}]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",{"$f":"C14","v":63.5}]
[null,"BSF Category 4",{"$f":"C15","v":420.25}]
[]
[]
["UT Future Rate Class"]
[null,null,"First 10,000 Dth","All Over 10,000 Dth"]
[null,"Distribution Non-Gas Cost"]
[null,"Supplier Non-Gas Cost"]
[null,"Commodity Cost"]
[]
[null,"Total Rate",{"$f":"SUM(C35:C38)","v":0},{"$f":"SUM(D35:D38)","v":0}]
[]
[null,"Minimum Yearly Distribution Non-Gas Charge",null,{"$f":"ROUND(((10000*C35))*12,-2)","v":0}]
[]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",{"$f":"C14","v":63.5}]
[null,"BSF Category 4",{"$f":"C15","v":420.25}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",5.4584299999999999]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I22","v":0.71537000000000006}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F33","v":5.0466777541399797}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":11.22047775413998}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.42907000000000001,7.0370000000000002E-2,4.4130000000000003E-2]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$24/(1-'Other Inputs'!$E$294)","v":0.17924812030075185},{"$f":"C61","v":0.17924812030075185},{"$f":"D61","v":0.17924812030075185}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":5.0466777541399797},{"$f":"('Ut 1.6 p1'!$F$33)","v":5.0466777541399797},{"$f":"('Ut 1.6 p1'!$F$33)","v":5.0466777541399797}]
[]
[null,"Total Rate",{"$f":"SUM(C60:C62)","v":5.6549958744407318},{"$f":"SUM(D60:D62)","v":5.2962958744407311},5.2700558744407315]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]

{"sheet":"Ut 1.9","index":28,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 14-057-22"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 2  of  2"]

{"sheet":"Ut 1.10","index":29,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,17,31,17],[16,16,31,16],[16,15,31,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.10",{"$f":"CONCATENATE(\"Docket No. \",'Control Panel'!F5)","v":"Docket No. 14-057-22"}," Questar Gas Company"]

{"sheet":"Ut 1.11","index":30,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,35,4],[16,0,16,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[30,0,30,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F36","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 14-057-22"}]
[null,null,null,null,null," Exhibit 1.11"]
[null,null,null,null,null,"Page 1 of 29"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["QUESTAR GAS COMPANY"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED RATE SCHEDULES"]
["P.S.C. Utah Tariff"]

{"sheet":"Ut Storage","index":31,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,12]]}
["Storage Injection / Withdrawal adjustment"]
[]
[null,null,"   (A)   ","   (B)   ","   (C)   ","   (D)   ","   (E)   ","   (F)   ","   (G)   ",null,"   (H)   ","   (I)   ","   (J)   "]
[null,null,null,null,null,null,"Injections",null,"(J) / (C)"]
[null,null,null,null,"Storage",null,"-------------------------------------------------------------",null,"Storage",null,null,null,"Storage"]
[null,null,"Injection Dth","Withdrawal Dth","Inventory Dth","% that is","Co. Prod.","Purchased","Inventory",null,null,null,"Inventory"]
["Line","Month","Per IRPs","Per IRPs","Balance","Co. Prod. (1)"," $/Dth (2)","$/Dth (3)","Average $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,"Mar14",null,null,{"$f":"-1*'Other Inputs'!D234","v":11686091},null,null,null,{"$f":"M8/E8","v":4.8035952843427285},null,null,null,{"$f":"'Other Inputs'!E234","v":56135251.619999997}]
[null,"Apr14",{"$f":"'Monthly Inputs'!E29","v":470850},{"$f":"-'Monthly Inputs'!E37","v":-252680},{"$f":"E8+C9+D9","v":11904261},{"$f":"F21","v":0.86951697297758157},{"$f":"'Other Inputs'!F102","v":5.2711300000000003},{"$f":"'Monthly Inputs'!E79","v":3.85},{"$f":"M9/E9","v":4.8147532580089853}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":2394600.2703870228},{"$f":"D9*I8","v":-1213772.4564477208},{"$f":"M8+L9+K9","v":57316079.4339393}]
[null,"May14",{"$f":"'Monthly Inputs'!F29","v":2185040},{"$f":"-'Monthly Inputs'!F37","v":-145370},{"$f":"E9+C10+D10","v":13943931},{"$f":"F22","v":0.55206082888661856},{"$f":"G9","v":5.2711300000000003},{"$f":"'Monthly Inputs'!F79","v":3.86},{"$f":"M10/E10","v":4.7872170325908341},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":10136465.231648801},{"$f":"D10*I9","v":-699920.68111676618},{"$f":"M9+L10+K10","v":66752623.984471336}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Nov14"},{"$f":"'Monthly Inputs'!G29","v":0},{"$f":"-'Monthly Inputs'!G37","v":-666210},{"$f":"E10+C11+D11","v":13277721},{"$f":"Calculations!D176","v":0.5314319246360194},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!D194","v":4.0554600000000001},{"$f":"M11/E11","v":4.7872170325908341},null,0,{"$f":"D11*I10","v":-3189291.8592823395},{"$f":"M10+L11+K11","v":63563332.125188999}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Dec14"},{"$f":"'Monthly Inputs'!H29","v":0},{"$f":"-'Monthly Inputs'!H37","v":-5428284},7849437,{"$f":"Calculations!E176","v":0.48986578685016879},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!E194","v":4.13483},{"$f":"M12/E12","v":4.7872170325908341},null,0,{"$f":"D12*I11","v":-25986373.622540303},{"$f":"M11+L12+K12","v":37576958.502648696}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Jan15"},{"$f":"'Monthly Inputs'!I29","v":0},{"$f":"-'Monthly Inputs'!I37","v":-4139601},3709836,{"$f":"Calculations!F176","v":0.36625831616955989},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!F194","v":4.0763699999999998},4.7872170325908332,null,0,{"$f":"D13*I12","v":-19817168.415330049},17759790.087318648]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Feb15"},{"$f":"'Monthly Inputs'!J29","v":0},{"$f":"-'Monthly Inputs'!J37","v":-2026000},1683836,{"$f":"Calculations!G176","v":0.36046635206356503},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!G194","v":3.9350200000000002},4.7872170325908341,null,0,-9698901.708029028,8060888.3792896196]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Mar15"},{"$f":"'Monthly Inputs'!K29","v":0},{"$f":"-'Monthly Inputs'!K37","v":0},1683836,{"$f":"Calculations!H176","v":0.47575632870668771},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!H194","v":3.78748},4.7872170325908341,null,0,0,8060888.3792896196]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Apr15"},{"$f":"'Monthly Inputs'!L29","v":0},{"$f":"-'Monthly Inputs'!L37","v":0},1683836,{"$f":"Calculations!I176","v":0.61694574913563349},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!I194","v":3.4910199999999998},4.7872170325908341,null,0,0,8060888.3792896196]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"May15"},{"$f":"'Monthly Inputs'!M29","v":780215.08516388841},{"$f":"-'Monthly Inputs'!M37","v":-185530},2278521.0851638885,{"$f":"Calculations!J176","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!J194","v":0},4.8247508391874829,null,3820580.5145178037,-888172.37605657743,10993296.517750846]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jun15"},{"$f":"'Monthly Inputs'!N29","v":2207180.0084584462},{"$f":"-'Monthly Inputs'!N37","v":-104880},4380821.0936223343,{"$f":"Calculations!K176","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!K194","v":0},4.8610662552176409,null,10808184.938616311,-506019.86801398318,21295461.588353172]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jul15"},{"$f":"'Monthly Inputs'!O29","v":2723568.4251322281},{"$f":"-'Monthly Inputs'!O37","v":-66780},7037609.5187545624,{"$f":"Calculations!L176","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!L194","v":0},4.8749068332618677,null,13336851.148975641,-324622.00452343404,{"$f":"M18+L19+K19","v":34307690.732805379}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Aug15"},{"$f":"'Monthly Inputs'!P29","v":2469479.9090007246},{"$f":"-'Monthly Inputs'!P37","v":0},9507089.4277552869,{"$f":"Calculations!M176","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!M194","v":0},4.8806013665196435,null,12092622.919921532,0,{"$f":"M19+L20+K20","v":46400313.652726911}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Sep15"},{"$f":"'Monthly Inputs'!Q29","v":2046350},{"$f":"-'Monthly Inputs'!Q37","v":0},11553439.427755287,{"$f":"Calculations!N176","v":0.86951697297758157},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!N194","v":3.5},4.8511933362130844,null,9647654.7095410507,0,{"$f":"M20+L21+K21","v":56047968.362267964}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Oct15"},{"$f":"'Monthly Inputs'!R29","v":2769400},{"$f":"-'Monthly Inputs'!R37","v":0},14322839.427755287,{"$f":"Calculations!O176","v":0.55206082888661856},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8968298449590604},{"$f":"Calculations!O194","v":3.51206},4.7400804005615447,null,11843442.089625008,0,{"$f":"M21+L22+K22","v":67891410.451892972}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":12996193.427755287},{"$f":"SUM(D11:D22)","v":-12617285},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":61549336.321197353},{"$f":"SUM(L11:L22)","v":-60410549.853775717},{"$f":"L26+K26","v":1138786.467421636}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.735951081625922},{"$f":"L26/D26","v":4.78791989352509}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":32,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["QEPFS gathered",50647652.649999984,"Adjusted test year->",-0.17377077136456126,41846570.981205121,null,null,"Samson Gathered",2544019.2380000004,"Adjusted test year->",0.63746059006108169,4165731.2425822238]
["Birch Creek",1926442.7409999997,"Adjusted test year->",-0.17377077136456126,1591683.29990677]
["Other",28100850.751999989]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S107","v":292226081},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S109","v":24803689}]
[]
["do not change the order of the months below!!!!!",null,null,null,null,null,null,"do not change the order of the months below!!!!!"]
["\\/",null,"2014-09-01",null,null,null,null,"\\/",null,"2014-09-01"]
["\\/","Company","Average Index","Church Buttes",null,null,null,"\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr",null,null,null,"\\/","Production","Spot Prices","& Canyon Cr"]
["January",5859660,{"$f":"'Graph (Ex 1.10) Inputs'!F5","v":3.94},{"$f":"C11+0.1","v":4.04},{"$f":"B11*D11","v":23673026.399999999},null,null,"January",380940,{"$f":"'Graph (Ex 1.10) Inputs'!F5","v":3.94},{"$f":"J11+0.1","v":4.04},{"$f":"I11*K11","v":1538997.6}]
["February",5172850,{"$f":"'Graph (Ex 1.10) Inputs'!F6","v":3.86},3.96,{"$f":"B12*D12","v":20484486},null,null,"February",338740,{"$f":"'Graph (Ex 1.10) Inputs'!F6","v":3.86},{"$f":"J12+0.1","v":3.96},{"$f":"I12*K12","v":1341410.3999999999}]
["March",5608700,{"$f":"'Graph (Ex 1.10) Inputs'!F7","v":3.75},3.85,21593495,null,null,"March",369370,{"$f":"'Graph (Ex 1.10) Inputs'!F7","v":3.75},3.85,1422074.5]
["April",5407980,{"$f":"'Graph (Ex 1.10) Inputs'!F8","v":3.49},3.5900000000000003,19414648.200000003,null,null,"April",352200,{"$f":"'Graph (Ex 1.10) Inputs'!F8","v":3.49},3.5900000000000003,1264398]
["May",5563110,{"$f":"'Graph (Ex 1.10) Inputs'!F9","v":3.49},3.5900000000000003,19971564.900000002,null,null,"May",358720,{"$f":"'Graph (Ex 1.10) Inputs'!F9","v":3.49},3.5900000000000003,1287804.8]
["June",5624680,{"$f":"'Graph (Ex 1.10) Inputs'!F10","v":3.46},3.56,20023860.800000001,null,null,"June",342300,{"$f":"'Graph (Ex 1.10) Inputs'!F10","v":3.46},3.56,1218588]
["July",5587050,{"$f":"'Graph (Ex 1.10) Inputs'!F11","v":3.55},3.65,20392732.5,null,null,"July",305930,{"$f":"'Graph (Ex 1.10) Inputs'!F11","v":3.55},3.65,1116644.5]
["August",5368300,{"$f":"'Graph (Ex 1.10) Inputs'!F12","v":3.52},3.62,19433246,null,null,"August",292770,{"$f":"'Graph (Ex 1.10) Inputs'!F12","v":3.52},3.62,1059827.4000000001]
["September",5227300,{"$f":"'Graph (Ex 1.10) Inputs'!F13","v":3.5},3.6,18818280,null,null,"September",320700,{"$f":"'Graph (Ex 1.10) Inputs'!F13","v":3.5},3.6,1154520]
["October",5307540,{"$f":"'Graph (Ex 1.10) Inputs'!F14","v":3.51},3.61,19160219.399999999,null,null,"October",335400,{"$f":"'Graph (Ex 1.10) Inputs'!F14","v":3.51},3.61,1210794]
["November",5992920,{"$f":"'Graph (Ex 1.10) Inputs'!F3","v":3.97},4.07,24391184.400000002,null,null,"November",380880,{"$f":"'Graph (Ex 1.10) Inputs'!F3","v":3.97},4.07,1550181.6]
["December",6012020,{"$f":"'Graph (Ex 1.10) Inputs'!F4","v":3.95},4.05,24348681,null,null,"December",387110,{"$f":"'Graph (Ex 1.10) Inputs'!F4","v":3.95},4.05,1567795.5]
[]
[null,{"$f":"SUM(B11:B22)","v":66732110},"CANYON CREEK",{"$f":"E24/B24","v":3.771878704269954},{"$f":"SUM(E11:E22)","v":251705424.60000002},null,null,null,{"$f":"SUM(I11:I22)","v":4165060},"CANYON CREEK",{"$f":"L24/I24","v":3.777385271760791},{"$f":"SUM(L11:L22)","v":15733036.300000001}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D24-0.2","v":3.5718787042699538},null,null,null,null,null,"All Others ->",{"$f":"K24-0.2","v":3.5773852717607908}]
[]
[]
["Make sure all spot pricing is only 2 decimals",null,null,null,null,null,null,"Make sure all spot pricing is only 2 decimals"]

{"sheet":"Expenses","index":33,"n_rows":1072,"n_cols":19,"rows_kept":1072,"cut":false,"hidden":false,"merged":[[8,4,8,5],[10,2,10,4]]}
["%,LACTUALS"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ending"]
[null,null,"FERC Acct",null,"Description",null,"2013-09-01","2013-10-01","2013-11-01","2013-12-01","2014-01-01","2014-02-01","2014-03-01","2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-08-01"]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.96630000000000005,0.95748999999999995,0.96026,0.97030000000000005,0.96769000000000005,0.96192,0.96045000000000003,0.95996999999999999,0.94891000000000003,0.96392,0.97470000000000001,0.97175]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,3453403.4762850003,3568125.8761386001,3420595.9013548,4405716.0607059998,4885178.9759480003,5410851.2126208004,6288880.8325035004,5914453.4363540998,6537567.9102339,5021310.4582735999,5398159.7712869998,4796924.0290724998,59101167.940777801]
[null,504,null,null,"Wyoming",null,120438.47371499985,158415.26386140008,141560.0786452,134854.95929399971,163110.22405199986,214202.02737919986,258967.39749650005,246628.09364590049,351987.37976610009,187950.12172640022,140118.43871300016,139452.64092750009,2257685.0992222005]
[null,505,null,null,"Total",null,3573841.95,3726541.14,3562155.98,4540571.0199999996,5048289.2,5625053.2400000002,6547848.2300000004,6161081.5300000003,6889555.29,5209260.58,5538278.21,4936376.67,61358853.039999999]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,16274.630000000001,10695.31,7621.2099999999991,17353.490000000002,20538.29,18198.899999999998,13823.09,33676.42,46868.47,35513.94,55547.94,42487.020000000004,318598.70999999996]
[null,509,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,510,null,null,"Total",null,16274.630000000001,10695.31,7621.2099999999991,17353.490000000002,20538.29,18198.899999999998,13823.09,33676.42,46868.47,35513.94,55547.94,42487.020000000004,318598.70999999996]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,1560183.4100000001,1506403.6099999999,1676394.15,1962550.47,1647225.97,1715910.9100000001,1544058.35,1630022.67,1564053.29,1577802.69,1483636.46,1469942.68,19338184.659999996]
[null,514,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,515,null,null,"Total",null,1560183.4100000001,1506403.6099999999,1676394.15,1962550.47,1647225.97,1715910.9100000001,1544058.35,1630022.67,1564053.29,1577802.69,1483636.46,1469942.68,19338184.659999996]
[null,516]
["%,FACCOUNT,TQGCACCTS,V759005",517,759,"Gathering by Others - SNG Cost"]
[null,518,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,519,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,520,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,521]
["%,FACCOUNT,TQGCACCTS,V800000,V800005,V800002",522,800,"Natural Gas Well Head Purchases"]
[null,523,null,null,"Utah",null,12034.184244000002,14767.3586951,10766.752005799999,11532.879067,11964.412714100001,3711.9049919999998,15492.567538500001,16934.206789500004,18810.736363200002,376381.82312159997,34279.204806000002,28247.042785000001,554923.07312180009]
[null,524,null,null,"Wyoming",null,419.69575599999916,655.63130490000003,445.57799420000083,353.01093299999957,399.47728589999861,146.94500800000014,637.96246149999934,706.14321049999853,1012.7836367999989,14088.156878400012,889.77519400000165,821.17721499999971,20576.336878200007]
[null,525,null,null,"Total",null,12453.880000000001,15422.99,11212.33,11885.89,12363.89,3858.85,16130.53,17640.350000000002,19823.52,390469.98,35168.980000000003,29068.22,575499.40999999992]
[null,526]
["%,FACCOUNT,TQGCACCTS,V801000",527,801,"Natural Gas Field Line Purchases"]
[null,528,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,529,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,530,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,531]
["%,FACCOUNT,TQGCACCTS,V802000",532,802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,533,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,534,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,535,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,536]
["%,FACCOUNT,TQGCACCTS,V803000,V803002",537,803,"Natural Gas Transmission Line - Purchases"]
[null,538,null,null,"Utah",null,0,9808527.5599999987,13509379.6108572,44504029.167100005,46457618.969670601,32757433.609420802,9646664.4945464991,2810332.5743625001,496326.16089520004,-83861.039999999994,0,0,159906451.1068528]
[null,539,null,null,"Wyoming",null,0,435472.44000000134,559080.60914280079,1362227.8328999951,1551163.7703294009,1296784.6305791996,397236.27545350045,117188.67563749989,26722.559104799991,-3138.9600000000064,0,0,5742737.8331471989]
[null,540,null,null,"Total",null,0,10244000,14068460.220000001,45866257,48008782.740000002,34054218.240000002,10043900.77,2927521.25,523048.72000000003,-87000,0,0,165649188.94000003]
[null,541]
["%,FACCOUNT,V804000,FAFFILIATE,V09",542,804,"Natural Gas City Gate Purchases - Resources"]
[null,543,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,544,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,545,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,546]
["%,FACCOUNT,V804000,FAFFILIATE,V",547,804.1,"Natural Gas City Gate Purchases - Other"]
[null,548,null,null,"Utah",null,0,0,29383.955999999998,2606898.741862,6096.7663376999999,496839.85632000002,45168.042600000001,38.398800000000001,21943.543750000001,84062.499280000004,0,0,3290431.8049496999]
[null,549,null,null,"Wyoming",null,0,0,1216.0440000000017,79794.798138000071,203.56366230000003,19668.643679999979,1859.9573999999993,1.6011999999999986,1181.4562499999993,3146.5007199999964,0,0,107072.56505030005]
[null,550,null,null,"Total",null,0,0,30600,2686693.54,6300.33,516508.5,47028,40,23125,87209,0,0,3397504.37]
[null,551]
[null,552,805,"Purchased Gas Cost Adjustments - Other"]
[null,553,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,554,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,555,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,556]
["%,FACCOUNT,TQGCACCTS,V805100",557,805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,558,null,null,"Utah",null,-7719302.0445000008,878699.10538999992,4067926.39176,11386926.541000001,8844729.1783600003,-13565366.179199999,-643376.64150000003,-6084550.9718399998,-15136767.501220001,-9791215.0035999995,-9353489.2424999997,-7415753.67325,-44531540.041099995]
[null,559,null,null,"Wyoming",null,-269212.95549999923,39011.894610000076,168349.60823999997,348543.45899999887,295314.82163999975,-537018.8208000008,-26493.358499999973,-253721.02816000022,-814974.49877999909,-366489.99640000053,-242785.7575000003,-215585.32675000001,-1875061.9589000014]
[null,560,null,null,"Total",null,-7988515,917711,4236276,11735470,9140044,-14102385,-669870,-6338272,-15951742,-10157705,-9596275,-7631339,-46406602]
[null,561]
["%,FACCOUNT,TQGCACCTS,V806000",562,806,"Exchange Gas"]
[null,563,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,564,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,565,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,566]
["%,FACCOUNT,TQGCACCTS,V808100",567,808.1,"Gas Withdrawn from Underground Storage"]
[null,568,null,null,"Utah",null,329656.39513800002,366742.02318109997,8293649.7070153989,25044531.928878002,10157841.93,11387479.634668801,12230981.472753,6347752.4745359998,2156162.6168527002,118362.2333528,575094.50188200001,42495.608967500004,77050750.527225301]
[null,569,null,null,"Wyoming",null,11496.864861999988,16282.366818900045,343229.58298460022,766590.33112199977,339158.0700000003,450801.75533119962,503654.86724700034,264696.32546399999,116089.35314729996,4430.3566471999948,14927.558118000044,1235.4010324999981,2832592.8327747001]
[null,570,null,null,"Total",null,341153.26,383024.39,8636879.2899999991,25811122.260000002,10497000,11838281.390000001,12734636.34,6612448.7999999998,2272251.9700000002,122792.59,590022.06000000006,43731.01,79883343.360000014]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-10422079.631988,-7863077.7195761995,-3081515.8040268002,-5904959.823481,-1135100.3700000001,-550825.73095680005,-305891.52106950001,-4939139.1702773999,-10374248.429048602,-14014779.688776799,-14440876.854921,-13776146.091305001,-86808640.835427105]
[null,574,null,null,"Wyoming",null,-363473.12801199965,-349099.66042380035,-127527.37597319996,-180745.44651899952,-37899.629999999888,-21805.809043199988,-12596.188930500008,-205958.24972259998,-558557.03095139936,-524580.10122320056,-374837.57507899962,-400489.96869499981,-3157570.1645728988]
[null,575,null,null,"Total",null,-10785552.76,-8212177.3799999999,-3209043.18,-6085705.2699999996,-1173000,-572631.54,-318487.71000000002,-5145097.42,-10932805.460000001,-14539359.789999999,-14815714.43,-14176636.060000001,-89966211]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,304132.29570000002,300136.73037999996,301309.42254,305566.87599999999,306699.66860000003,308184.73920000001,282947.60954999999,280322.75964,276250.47483999998,284099.99728000001,294208.32150000002,300372.78375,3544231.6789799994]
[null,579,null,null,"Wyoming",null,10606.704299999983,13325.269620000036,12469.57746,9353.1240000000107,10240.331399999966,12200.260799999989,11651.390450000006,11689.240359999996,14873.525160000019,10634.002719999989,7636.67849999998,8732.2162499999977,133412.32101999997]
[null,580,null,null,"Total",null,314739,313462,313779,314920,316940,320385,294599,292012,291124,294734,301845,309105,3677644]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,23671683.330878999,26000393.496284399,27610124.933496002,27585741.564503003,28414879.889495999,29983757.970700797,31505267.907831002,31155920.743850097,30045156.0692118,33609368.2262064,29227148.587035,28037816.303119998,346847259.02261353]
[null,584,null,null,"Wyoming",null,825556.99912099913,1154348.0637155995,1142634.6665039994,844374.44549699873,948738.51050399989,1186981.7692992017,1297343.2721689977,1299177.5861499012,1617652.9107882008,1258015.1937936023,758640.46296500042,815094.73688000068,13148558.617386501]
[null,585,null,null,"Total",null,24497240.329999998,27154741.559999999,28752759.600000001,28430116.010000002,29363618.399999999,31170739.739999998,32802611.18,32455098.329999998,31662808.98,34867383.420000002,29985789.050000001,28852911.039999999,359995817.64000005]
[null,586]
[null,587,813,"Other Gas Supply Expenses - SNG Cost"]
[null,588,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,589,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,590,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,591]
[null,592,813.5,"CO2 Processing Expenses"]
["%,FACCOUNT,TQGCACCTS,V813005,V813007,V813008",593,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V813006",594,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,595,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,596]
["%,FACCOUNT,TQGCACCTS,V858000",597,858,"Transportation GRI & ACA - Gas Cost"]
[null,598,null,null,"Utah",null,4575676.0948080001,4563040.6079506995,5757943.2191204,5961285.7481840001,5886670.9295544,5852465.3852351997,5710067.003842501,4542557.6022386998,4537776.1058574999,4598060.6952104,4648079.4252749998,4636160.3813849995,61269783.198661797]
[null,599,null,null,"Wyoming",null,159578.06519200001,202586.82204930019,238290.32087960001,182469.53181600012,196548.83044559974,231684.42476479989,235132.6461574994,189421.10776130017,244317.14414250012,172107.67478960007,120648.82472500019,134779.03861500043,2307564.4313382003]
[null,600,null,null,"Total",null,4735254.16,4765627.43,5996233.54,6143755.2800000003,6083219.7599999998,6084149.8099999996,5945199.6500000004,4731978.71,4782093.25,4770168.37,4768728.25,4770939.42,63577347.630000003]
[null,601]
["%,FACCOUNT,TQGCACCTS,V858001",602,858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,603,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,604,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,605,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,606]
[null,607,"System Total Gas Purchase Expenses"]
[null,608,null,"Utah Gas Purchase Expenses",null,null,15781662.140565999,39154453.958443701,61603579.450122803,117887173.643819,105504344.61068079,73818642.213001609,66334083.208595499,41708321.144453496,20189899.447735697,21815106.830348004,17921788.114363998,18162546.084524997,599881600.84665561]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,495410.71943400009,1670998.0915563009,2479748.6898772004,3547816.0461809929,3466977.9693192006,2853645.8269983996,2667394.221404498,1669829.4955465016,1000305.5822643025,756162.94965200149,425238.40563600085,484039.91547500138,21517567.913344398]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,16277072.859999999,40825452.050000004,64083328.140000001,121434989.69,108971322.57999998,76672288.040000007,69001477.429999992,43378150.640000001,21190205.030000001,22571269.780000005,18347026.52,18646585.999999996,621399168.75999999]
[null,613]
[null,614]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,-3532.86,-3851.56,-4007.24,-3617.18,-3350.33,-3256.53,-3231.39,-3302,-3355.24,-3237.11,-3050.07,-2981.76,-40773.269999999997]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-66650.75,-78001.5,-89296.14,-110918.29000000001,-183038.13,-128145.35,-104358.43,-109185.59,-97722.450000000012,-102736.41,-200920.6,-9293.739999999998,-1280267.3800000001]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-70183.61,-81853.06,-93303.38,-114535.47,-186388.46,-131401.88,-107589.81999999999,-112487.59,-101077.69000000002,-105973.52,-203970.67,-12275.499999999998,-1321040.6500000001]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,957757.54,715499.50000000012,825667.3,1177798.32,1003847.5200000001,821717.22,851647.67999999993,933819.55,744035.4,925009.9,782735.23,797590.41999999993,10537125.58]
[null,628,null,null,"Wyoming",null,43531.360000000001,35275.449999999997,50506.44,67340.05,47241.600000000006,39962.79,40492.930000000008,46644.639999999999,40642.910000000003,38626.04,33924.44,38731.79,522920.44]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,1001288.9,750774.95000000007,876173.74,1245138.3700000001,1051089.1200000001,861680.01,892140.61,980464.19000000006,784678.31,963635.94000000006,816659.67,836322.21,11060046.02]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,152596.57999999999,165930.18,179398.43,187605.69,151325.98000000001,163157.43,149112.85,145051.96000000002,159898.88,149190.01,136151.98000000001,140986.70000000001,1880406.67]
[null,633,null,null,"Wyoming",null,5698.63,6214.42,6680.22,7006.02,5391.07,5830.07,5264.25,4996.6099999999997,5576.53,5203.04,4792.1000000000004,4977.38,67630.34]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,158295.21,172144.6,186078.65,194611.71,156717.05000000002,168987.5,154377.1,150048.57,165475.41,154393.05000000002,140944.08000000002,145964.08000000002,1948037.0100000002]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,1056.74,85.22,0,0,439.62,278.33,0,0,0,207.15,2067.06]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,0,0,1056.74,85.22,0,0,439.62,278.33,0,0,0,207.15,2067.06]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,3537.08,3884.4,4030.83,3663.57,3418.9900000000002,3316.48,3276.41,3339.52,3376.6,3245.2200000000003,3057.78,2988.8,41135.68]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N873",644,null,null,"Total",null,3537.08,3884.4,4030.83,3663.57,3418.9900000000002,3316.48,3276.41,3339.52,3376.6,3245.2200000000003,3057.78,2988.8,41135.68]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,625711.76,665914.48,690226.99,832748.29,605886.16,718132.64,594387.93000000005,879774.52,684296,1270014.25,592448.12,616480.05000000005,8776021.1899999995]
[null,648,null,null,"Wyoming",null,51922.09,51869.93,58432.22,61020.54,40024.22,40010.78,38379.51,61978.229999999996,56618.22,84393.88,49950.5,46766.9,641367.02]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,677633.85,717784.41,748659.21,893768.83000000007,645910.38,758143.42,632767.44000000006,941752.75,740914.22,1354408.13,642398.62,663246.95000000007,9417388.209999999]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,142853.72,297690.40000000002,222341.50999999998,243621.97,208653.38,184616.16,304084.17,149344.59,253511.39,140657.67000000001,208452.9,137510.49,2493338.3499999996]
[null,653,null,null,"Wyoming",null,5541.880000000001,11169.44,8355.42,9143.9599999999991,7656.29,6741.62,10879.630000000001,5405.17,8958.24,5307.65,7595.95,4878.4699999999993,91633.72]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,148395.6,308859.84000000003,230696.93,252765.93,216309.67,191357.78,314963.8,154749.76000000001,262469.63,145965.32,216048.85,142388.96,2584972.0699999998]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,357558.74,402091.08,445042.53,415401.06,263804.05,284511.19,296458.77,274954.94,285781.51999999996,256753,245757.02,315536.44,3843650.3400000003]
[null,658,null,null,"Wyoming",null,8375.0500000000011,16433.580000000002,14078.44,10289.609999999999,9728.02,17877.080000000002,14655.01,8285.4600000000009,7662.0300000000007,8646.4500000000007,6942.16,9979.3700000000008,132952.26]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,365933.79,418524.66000000003,459120.97000000003,425690.67,273532.07,302388.27,311113.78000000003,283240.40000000002,293443.55,265399.45,252699.18,325515.81,3976602.6]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,234854.69,267950.94,298692.96999999997,381492.04000000004,291353.51,270820.27,272771.96999999997,248414.69000000003,248561.13,227443.20000000001,216561.1,212395.25,3171311.7600000002]
[null,663,null,null,"Wyoming",null,7304.21,15181.33,16074.76,18755.800000000003,14944.64,14591.920000000002,17646.95,15098.72,10293.52,9498.34,5915.76,6903.87,152209.82]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,242158.9,283132.27,314767.73,400247.84,306298.15000000002,285412.19,290418.92,263513.41000000003,258854.65,236941.54,222476.86000000002,219299.12,3323521.58]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,701400.45000000007,706212.10000000009,962913.04999999993,928064.87,749029.75,1130762.74,740441.54,923920.1,796443.82000000007,652608.3600000001,532088.60000000009,686398.81,9510284.1900000013]
[null,668,null,null,"Wyoming",null,46533.37,52797.45,80853.53,95061.78,74263.47,106425.73000000001,89479.19,100052.28,79774.320000000007,54450.81,43702.85,49169.2,872563.9800000001]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,747933.82000000007,759009.55,1043766.58,1023126.65,823293.22,1237188.47,829920.73,1023972.38,876218.14,707059.17,575791.45000000007,735568.01,10382848.169999998]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,6066.0800000000008,6008.6100000000006,5976.21,6089.58,6183.64,7761.55,6923.7900000000009,6835.83,1706.26,1751.67,1721.95,1712.5,58737.670000000006]
[null,673,null,null,"Wyoming",null,226.53,225.03,222.54,227.41,220.3,277.34000000000003,244.44,235.47,59.51,61.09,60.61,60.46,2120.73]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,6292.6100000000006,6233.64,6198.75,6316.99,6403.9400000000005,8038.89,7168.2300000000005,7071.3,1765.77,1812.76,1782.56,1772.96,60858.400000000001]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,46863.37,47806.590000000004,55877.31,72576.320000000007,52222.46,42702.93,44451.6,45904.600000000006,37352.25,65636.319999999992,38456.61,49000.4,598850.76000000013]
[null,678,null,null,"Wyoming",null,1633.58,1651.29,1989.93,2478.12,1732.3500000000001,1359.3500000000001,1423.66,1453.06,1183.33,2167.44,1203.28,1607.8500000000001,19883.239999999998]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,48496.950000000004,49457.880000000005,57867.24,75054.44,53954.81,44062.28,45875.26,47357.66,38535.58,67803.759999999995,39659.89,50608.25,618734]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,5548.84,4952.84,4814.75,6810.96,3805.0099999999998,5581.12,5822.13,6026.09,5125.55,6340.27,5902.57,6401.57,67131.7]
[null,683,null,null,"Wyoming",null,207.22,185.49,179.29,254.35,135.55000000000001,199.43,205.54,207.58,178.76,221.13,207.75,226,2408.09]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,5756.06,5138.33,4994.04,7065.31,3940.56,5780.55,6027.67,6233.67,5304.31,6561.4000000000005,6110.32,6627.57,69539.790000000008]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,541343.68000000005,496514.63000000006,527276.68000000005,550475.28,644086.99,580291.35000000009,797268.29,741084.99000000011,715214.76,761675.59,703055.76,705768.3600000001,7764056.3600000003]
[null,688,null,null,"Wyoming",null,10246.84,10599.85,15631.5,28083.190000000002,29364,20829.559999999998,24930.76,16120.82,10902.2,16002.67,7440.33,5132.71,195284.43000000002]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,551590.52,507114.48000000004,542908.18000000005,578558.47,673450.99,601120.91,822199.05,757205.81,726116.96,777678.26,710496.09,710901.07000000007,7959340.79]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,219792.47999999998,78999.48000000001,-36000.83,58109.47,220918.81,194821.75,142405.87000000002,197129.90000000002,174955.2,210188.51,144820.65,274842.58999999997,1880983.88]
[null,693,null,null,"Wyoming",null,16071.36,35800.07,12678.52,25986.84,31911.09,29116.57,14936.77,25597.02,24823.71,16176.77,6512.47,26735.02,266346.20999999996]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,235863.84,114799.55,-23322.31,84096.31,252829.9,223938.32,157342.64000000001,222726.92,199778.91,226365.28,151333.12,301577.61,2147330.09]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,14225.25,13843.330000000002,17105.009999999998,20227.810000000001,18383.11,26855.02,22654.910000000003,14830.48,18095.89,9981.6799999999985,16571.149999999998,15413.2,208186.84]
[null,698,null,null,"Wyoming",null,531.19000000000005,518.46,680.7,3432.52,-1074.8700000000001,3041.38,1241.17,836,689.63,348.04,583.24,927.91,11755.369999999999]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,14756.44,14361.79,17785.71,23660.33,17308.240000000002,29896.400000000001,23896.080000000002,15666.48,18785.52,10329.719999999999,17154.39,16341.11,219942.20999999996]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,71364.14,19773.830000000002,73241.91,79617.83,70167.600000000006,56939.48,80112.720000000016,61533.41,53910.26,73804.160000000003,45800.4,77218.19,763483.93000000017]
[null,703,null,null,"Wyoming",null,3007.7799999999997,1201.9299999999998,4688.62,5832.6500000000005,5395.4500000000007,7518.39,6028.6799999999994,5203.42,3195.43,7986.55,4053.13,5616.52,59728.55]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,74371.92,20975.760000000002,77930.53,85450.48,75563.05,64457.87,86141.400000000009,66736.83,57105.69,81790.710000000006,49853.53,82834.710000000006,823212.48]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,65320.090000000011,49918.460000000006,82094.260000000009,77452.69,74106.990000000005,63730.22,76070.41,59300.659999999996,65698.259999999995,83795.429999999993,44146.09,71705.37,813338.92999999993]
[null,708,null,null,"Wyoming",null,297.09000000000003,24.09,704.81000000000006,489.65000000000003,482.22,227.47,646.68000000000006,235.26,377.69,577.99,-327.60000000000002,468.32,4203.670000000001]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,65617.180000000008,49942.55,82799.070000000007,77942.34,74589.210000000006,63957.69,76717.09,59535.92,66075.95,84373.42,43818.49,72173.69,817542.60000000009]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V894001",714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V894000,V894002",719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,4146794.49,3942990.8499999996,4359755.6499999994,5041840.9700000007,4367193.9499999993,4555717.55,4388330.6599999992,4691544.1600000011,4247963.17,4838095.2399999993,3717727.9099999997,4112156.2899999996,52410110.890000015]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,201128.18,239147.80999999997,271756.94,335402.49000000005,267415.39999999997,294009.48,266455.17000000004,292349.74,250936.03000000003,249667.89,172556.96999999997,202181.76999999996,3043007.87]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,4347922.67,4182138.66,4631512.5900000008,5377243.46,4634609.3499999996,4849727.0300000012,4654785.83,4983893.9000000004,4498899.2,5087763.129999999,3890284.8800000004,4314338.0599999996,55453118.759999983]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,106759.97,95010.7,86387.98000000001,139872.82,107004.37000000001,84482.260000000009,105979.19,94950.66,102386.40000000001,99738.860000000015,89718.200000000012,106096.46,1218387.8700000001]
[null,731,null,null,"Wyoming",null,2768.55,2162.63,2123.09,3313.54,2702.48,1845.14,2590.9500000000003,2273.4299999999998,2493.12,2369.9,1939.51,2625.8,29208.14]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,109528.52,97173.33,88511.07,143186.36000000002,109706.85,86327.400000000009,108570.14,97224.09,104879.52,102108.76000000001,91657.71,108722.26000000001,1247596.01]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,283691,314727.09999999998,345236.2,301755.28000000003,288770.34999999998,315322.03999999998,227075.56,225783.21,274310.55,219554.2,223980.38,237900.25000000003,3258106.12]
[null,736,null,null,"Wyoming",null,9971.6299999999992,11520.44,12409.8,11118.66,10267.530000000001,11169.26,8123.7900000000009,7951.41,9594.880000000001,7755.5300000000007,7734.9100000000008,8385.33,116003.17]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,293662.63,326247.53999999998,357646,312873.94,299037.88,326491.3,235199.35,233734.62,283905.43,227309.73,231715.29,246285.58000000002,3374109.29]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,1318669.02,1389230.9200000002,1493973.6099999999,1361118.4500000002,1217193.3600000001,1363290.91,1338013.43,1311409.6299999999,1259055.02,1120623.6300000001,1161631.3499999999,1289093.29,15623302.620000001]
[null,741,null,null,"Wyoming",null,58576.18,60759.149999999994,66382.559999999998,57846.460000000006,50271.899999999994,56087.79,53887.22,51477.25,48840.66,53372.26,46502.62,49714.62,653718.67000000004]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,1377245.2,1449990.07,1560356.17,1418964.9100000001,1267465.26,1419378.7,1391900.65,1362886.88,1307895.68,1173995.8900000001,1208133.97,1338807.9100000001,16277021.290000001]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,121988.56,116028.11,131280.32000000001,72143.06,53341.56,-33024.490000000005,27943.56,59098.86,134622.68,88015.11,93786.79,136792.12,1002016.24]
[null,746,null,null,"Wyoming",null,4194.43,4869.2299999999996,6593.5,4689.57,4262.22,3004.05,4003.4700000000003,3349.2400000000002,6274.88,4486.5600000000004,4578.33,5926.65,56232.13]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,126182.99,120897.34,137873.82,76832.63,57603.78,-30020.440000000002,31947.030000000002,62448.1,140897.56,92501.67,98365.119999999995,142718.76999999999,1058248.3700000001]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,51077.450000000004,50785.4,45224.76,53290.450000000004,54364.270000000004,55154.71,51236.700000000004,36241.49,34472.6,34520.86,31695.13,28764.620000000003,526828.44000000006]
[null,751,null,null,"Wyoming",null,532.81000000000006,531.98,466.86,556.81000000000006,558.88,571,548.09,391.65000000000003,371.11,377.99,346.05,321.42,5574.65]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,51610.26,51317.380000000005,45691.62,53847.26,54923.15,55725.71,51784.79,36633.14,34843.71,34898.85,32041.18,29086.04,532403.09]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,-282585.93,54255.78,92616.459999999992,-166172.26,112933.93,93932.37,96930.260000000009,47842.8,30328.310000000005,31281.14,26103.68,26528.93,163995.47]
[null,756,null,null,"Wyoming",null,-31067.84,7666.1500000000005,10265.68,-19801.830000000002,11905.800000000001,9793.85,9519.64,6349,4145.6000000000004,3268.5,2084.67,2251.96,16381.180000000008]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,-313653.77,61921.93,102882.14,-185974.09,124839.73,103726.22,106449.90000000001,54191.8,34473.910000000003,34549.64,28188.350000000002,28780.89,180376.64999999997]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,-108745.58,11263.64,33636.92,-49585.3,51094.75,35200.160000000003,31487.21,9194.2900000000009,4532.3599999999997,4030.37,3146.94,3159.55,28415.309999999994]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V904001",757,null,null,"Total",null,-108745.58,11263.64,33636.92,-49585.3,51094.75,35200.160000000003,31487.21,9194.2900000000009,4532.3599999999997,4030.37,3146.94,3159.55,28415.309999999994]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,-502196.55,99020.37,143751.96,-269477.73,208020.73,144061.61000000002,128998.69,87900.6,39913.9,43926.65,34621.26,34278.800000000003,192820.29000000004]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V904002",757,null,null,"Total",null,-502196.55,99020.37,143751.96,-269477.73,208020.73,144061.61000000002,128998.69,87900.6,39913.9,43926.65,34621.26,34278.800000000003,192820.29000000004]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N905",762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,988657.94,2130322.02,2372108.21,1442944.7700000003,2092723.32,2058419.5699999998,2007664.5999999999,1872421.5400000003,1879621.82,1641690.8200000003,1664683.7299999997,1862614.0200000003,22013872.359999996]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,44975.760000000009,87509.579999999987,98241.489999999991,57723.210000000006,79968.81,82471.090000000011,78673.16,71791.98,71720.250000000015,71630.740000000005,63186.090000000004,69225.78,877117.94000000006]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,1033633.7,2217831.6000000006,2470349.7000000002,1500667.9800000002,2172692.13,2140890.6599999997,2086337.7599999998,1944213.52,1951342.0699999998,1713321.56,1727869.8199999998,1931839.8000000003,22890990.299999997]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,46867.32,47874.100000000006,42537.01,28222.32,28154.11,25686.36,24895.379999999997,25048.120000000003,24658.18,26952.12,43675.049999999996,41789.19,406359.26]
[null,774,null,null,"Wyoming",null,1420.56,1417.27,1244.0899999999999,769.56000000000006,818.2,741.15,715.49,715.82,714.19,781.95,1294.55,1227.8500000000001,11860.68]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,48287.88,49291.37,43781.1,28991.88,28972.31,26427.510000000002,25610.87,25763.940000000002,25372.37,27734.07,44969.599999999999,43017.04,418219.93999999994]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,872375.52,2595851.0100000002,4911265.0299999993,7087429.7400000002,7476254.4199999999,6032382.9399999995,5928066.0800000001,3327152.92,1445533.46,1533658.95,1017165.88,1112282.53,43339418.480000004]
[null,779,null,null,"Wyoming",null,14463.210000000001,25574.13,33747.57,38613.42,43483.78,35808.86,36482.480000000003,22757.54,17990.740000000002,14110.78,10529.16,12900.710000000001,306462.38]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,886838.73,2621425.14,4945012.5999999996,7126043.1600000001,7519738.2000000002,6068191.7999999998,5964548.5600000005,3349910.46,1463524.2,1547769.73,1027695.04,1125183.24,43645880.859999999]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,93152.599999999991,16367.36,40645.599999999999,138273.85,10052.74,4165.17,14674.1,28052.71,43946.42,7600.89,28934.01,11940.81,437806.26]
[null,784,null,null,"Wyoming",null,3254.66,493.14,1152.5,5163.75,137.26,148.83000000000001,377.19,76.040000000000006,411.58,47.11,947.99,162.43,12372.480000000001]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,96407.26,16860.5,41798.1,143437.6,10190,4314,15051.29,28128.75,44358,7648,29882,12103.24,450178.73999999993]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N910",790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,1012395.44,2660092.4700000002,4994447.6399999987,7253925.9100000001,7514461.2700000005,6062234.4699999997,5967635.5599999996,3380253.75,1514138.0599999998,1568211.96,1089774.94,1166012.53,44183584]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,19138.43,27484.54,36144.159999999996,44546.729999999996,44439.24,36698.840000000004,37575.160000000003,23549.4,19116.510000000002,14939.840000000002,12771.699999999999,14290.990000000002,330695.53999999998]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,1031533.87,2687577.0100000002,5030591.7999999989,7298472.6399999997,7558900.5099999998,6098933.3099999996,6005210.7200000007,3403803.15,1533254.57,1583151.8,1102546.6400000001,1180303.52,44514279.539999999]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B324+1","v":801},null,null,"Utah",null,405808.24000000005,542470,870682.52,990878.67,565062.14,533896.27999999991,1226512.67,542975.84,536568.60000000009,-14780.11,511719.99,543930.55000000005,7255725.3899999987]
[null,{"$f":"+B325+1","v":802},null,null,"Wyoming",null,34805.800000000003,38197.93,46486.98,46683.64,36655.020000000004,38254.800000000003,62086.32,37007.18,37783.94,17695.47,34197.879999999997,36834.15,466689.1100000001]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,440614.04000000004,580667.93000000005,917169.5,1037562.31,601717.16,572151.07999999996,1288598.99,579983.02,574352.54,2915.36,545917.87,580764.70000000007,7722414.5000000019]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,3043970.28,3085977.84,3389043.38,3428814.65,3086074.79,3303642.99,3563523.27,3151787.69,3181180.34,3531802.1,2877960.63,2848417.62,38492195.579999998]
[null,806,null,null,"Wyoming",null,124320.25,130947.49,136524.87,137881.69,122843.65000000001,132366.36000000002,134812.32999999999,114303.71,125550.42,130772.38,105518.89,109806.86,1505648.9]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,3168290.53,3216925.33,3525568.25,3566696.34,3208918.44,3436009.35,3698335.6,3266091.4,3306730.76,3662574.48,2983479.52,2958224.48,39997844.479999997]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-247152.64000000001,-247109.78000000003,-247021.38999999998,-246975.45,-246962.53,-246921.17,-246523.33,-246727.51,-246625.41999999998,-245517.56,-257580.03,-257435.79,-2982552.6]
[null,810,null,null,"Wyoming",null,-9229.77,-9254.77,-9198.2900000000009,-9223.15,-8798.17,-8823.18,-8703.23,-8499.0499999999993,-8601.14,-8562.51,-9065.9699999999993,-9088.48,-107047.70999999999]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-256382.41,-256364.55000000002,-256219.68,-256198.6,-255760.7,-255744.35,-255226.56,-255226.56,-255226.56,-254080.07,-266646,-266524.27,-3089600.31]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,311893.51,263840.23,128807.34,176537.07,37736.04,252495.01,200983.99,282561.27,258914.85000000003,283003.09999999998,130191.5,340174.61000000004,2667138.52]
[null,814,null,null,"Wyoming",null,8503.15,10631.56,5987.32,6299.59,3311.25,14163.050000000001,8227.41,8192.1200000000008,10207.31,10431.44,6090.1500000000005,10376.85,102421.20000000001]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,320396.66000000003,274471.78999999998,134794.66,182836.66,41047.29,266658.06,209211.4,290753.39,269122.16000000003,293434.53999999998,136281.65,350551.46,2769559.72]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,15465.66,54258.76,54258.76,54258.76,54380.43,47344.29,37561.01,52044.509999999995,173329.44,76586.05,62683.82,60128.15,742299.64]
[null,818,null,null,"Wyoming",null,-1448.71,0,0,0,4.33,0,0,17.48,4247.55,0,26.86,8.5299999999999994,2856.0400000000004]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,14016.95,54258.76,54258.76,54258.76,54384.76,47344.29,37561.01,52061.99,177576.99,76586.05,62710.68,60136.68,745155.68000000017]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,34361.149999999994,4959.7000000000007,4040.14,5811.02,5715.1500000000005,4705.75,5289.62,6302.38,4361.18,6477.0400000000009,3955.54,5440.04,91418.709999999992]
[null,822,null,null,"Wyoming",null,1968.3400000000001,744.23,722.14,1018.78,731.71,781.02,794.63,956.39,708.23,980.57,651.95000000000005,801.99,10859.98]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,36329.49,5703.93,4762.28,6829.8,6446.8600000000006,5486.77,6084.25,7258.77,5069.41,7457.6100000000006,4607.49,6242.03,102278.69000000002]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,120094.95000000001,115284.65000000002,91828.209999999992,114740.03,128222.19,91661.8,94024.760000000009,89919.37000000001,80099.010000000009,82131.320000000007,71689.75,83873.02,1163569.06]
[null,826,null,null,"Wyoming",null,19854.37,17366.18,16413.150000000001,20116.439999999999,16416.59,15213.16,14124.82,13645.56,13007.51,12395.04,11815.98,12364.76,182733.56000000003]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,139949.32,132650.83000000002,108241.36,134856.47,144638.78,106874.96,108149.58,103564.93000000001,93106.52,94526.36,83505.73,96237.78,1346302.62]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N928",831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V930100",835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,-187236.00000000003,176792.26,138797.61000000002,160219.00000000003,159449.71,136127.16,157442.51999999999,165785.31,153344.66999999998,149430.84,110223.49,180528.27,1500904.84]
[null,838,null,null,"Wyoming",null,3492.67,3502.5,3484.83,3493.33,3346,3355.17,3318.5,3245.17,3281.17,3281.17,3305.4900000000002,3346.73,40452.729999999996]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,-183743.33000000002,180294.76,142282.44,163712.33000000002,162795.71,139482.33000000002,160761.01999999999,169030.48,156625.84,152712.01,113528.98000000001,183875,1541357.57]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,94406.73000000001,36174.5,111737.82,87496.6,85733.96,89717.7,91883.01,87643.64,85930.08,87988.090000000011,89048.18,88795.09,1036555.4]
[null,842,null,null,"Wyoming",null,3516.04,1351.63,4148.09,3250.26,3039.17,3175.4900000000002,3243.83,3004.42,2982.01,3053.79,3119.2400000000002,3119.8,37003.770000000004]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,97922.77,37526.129999999997,115885.91,90746.86,88773.13,92893.19,95126.84,90648.06,88912.09,91041.88,92167.42,91914.89,1073559.17]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N932",847,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"+B371+1","v":848}]
[null,849,null,"Total Administrative & General Expense",null,null,3777394.0200000009,4226134.91,4746743.4800000004,4981300.93,4052961.4300000006,4411155.68,5348602.129999999,4304165.4799999995,4416269.75,4127168.22,3755553.3400000017,4061422.75,52208872.120000012]
[null,850,null,"Total Utah Distribution",null,null,3591611.88,4032648.16,4542174.3900000006,4771780.3499999996,3875411.8800000004,4212669.8100000005,5130697.5199999996,4132292.5,4227102.75,3957120.87,3599892.87,3893851.5600000005,49967254.539999999]
[null,851,null,"Total Wyoming Distribution",null,null,185782.14,193486.75,204569.09,209520.58000000002,177549.55000000005,198485.87,217904.61,171872.98,189167,170047.35,155660.47,167571.19,2241617.58]
[null,852,null,"Total Utility O&M Expenses",null,null,10120300.65,13231829.120000001,16785894.190000001,19043149.539999999,18232774.960000001,17369304.800000001,17987346.619999997,14523588.460000001,12298687.9,12405431.189999999,10272284.010000002,11475628.629999999,173746220.06999999]
[null,853]
[null,854]
[null,855,"OTHER UTILITY OPERATING EXPENSES"]
[null,856]
[null,857,"Depreciation, Amortization, & Other Taxes"]
[null,858]
["%,FACCOUNT,TQGCACCTS,N403",859,403,"Depreciation Expense"]
[null,860,null,null,"Production",null,46539.65,34768.15,31510.5,61575.58,74530.91,89428.07,79080.61,94432.08,80431.400000000009,78629.97,98888.2,43289.56,813104.67999999993]
[null,861,null,null,"Distribution - Wyoming",null,-162371.01,-161856.47,-163362.26999999999,165400.42000000001,168717.08,168877.59,146719.14000000001,146672.20000000001,146931.12,0,144125.21,144115.66,743968.67]
[null,862,null,null,"Distribution - Utah",null,3619749.2699999996,3716304.25,3662715.17,3431951.95,3441936.9499999997,3459818.73,3537120.06,3537616.8299999996,3559694.6799999997,3792188.24,3627145.36,3605411.29,42991652.779999994]
[null,863,null,null,"General",null,676827.55000000028,663456.27,662538.62999999989,680056.6099999994,680056.08000000007,686056.69999999972,689672.59000000032,652764.66000000015,747407.06999999983,739662.04999999935,696216.96000000043,634446.27,8209161.4399999995]
[null,864,null,null,"Total Depreciation Expense",null,4180745.46,4252672.2,4193402.03,4338984.5599999996,4365241.0199999996,4404181.09,4452592.4000000004,4431485.7699999996,4534464.2699999996,4610480.26,4566375.7300000004,4427262.78,52757887.569999993]
[null,{"$f":"+B389+1","v":865}]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,526.89,768.18000000000006,682.52,1473.01,1813.64,2195.71,1924.83,2318.79,1952.28,1978.97,2460.0100000000002,1025.21,19120.04]
[null,868,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,869,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,870,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,871,null,null,"Total Amortization Expense",null,526.89,768.18000000000006,682.52,1473.01,1813.64,2195.71,1924.83,2318.79,1952.28,1978.97,2460.0100000000002,1025.21,19120.04]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,4181272.35,4253440.38,4194084.55,4340457.5699999994,4367054.6599999992,4406376.8,4454517.2300000004,4433804.5599999996,4536416.55,4612459.2299999995,4568835.74,4428287.99,52777007.609999999]
[null,874]
[null,875,"Tax Expenses"]
["%,FACCOUNT,TQGCACCTS,N408",876,408,"Taxes Other Than Income Taxes"]
[null,877,null,null,"Production",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,878,null,null,"Distribution - Wyoming",null,32508.089999999997,38287.17,8849.2500000000018,55410.32,65908.590000000011,59689.950000000012,57029.689999999988,48550.02,42200.109999999993,34763.5,30682.659999999996,58995.75,532875.1]
[null,879,null,null,"Distribution - Utah",null,1874539.2399999998,1486233.3399999996,269123.04000000004,321496.81000000006,1643160.5700000003,1438867.81,1427926.08,1423833.6099999996,1435574.5399999993,1416408.7100000002,1418673.34,1351411.22,15507248.310000001]
[null,880,null,null,"General",null,124410.03999999998,126398.52,126689.77,190346.78999999995,90866.680000000008,165559.66999999998,149074.09,135853.45000000001,136376.34000000003,131181.18,125226.79000000001,133376.87999999998,1635360.2]
[null,881,null,null,"Total Other Taxes",null,2031457.37,1650919.03,404662.06,567253.92000000004,1799935.8399999999,1664117.4300000002,1634029.8599999999,1608237.08,1614150.99,1582353.3900000001,1574582.79,1543783.85,17675483.610000003]
[null,882,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,-1070598.5999999996,-179010.75,3912142.15,10255852.07,9670443.6999999993,6541796.25,4798579.95,999445.55,-1289508.8,-1977058.35,-1546753.45,-1928145.7999999998,28187183.920000002]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,-911540,143613,566318,335449,1359760,928865,625123,146966,-178878,-271684,-220533,-395221,2128238]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,473422.32,-104383.95,-42500.33,576267.35,-14156.94,-15171.75,23729.91,-5452.41,375.36,-1018.23,4151.79,79767.360000000001,975030.48]
[null,888]
["%,FACCOUNT,TQGCACCTS,V411100",889,4111,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,890]
["%,FACCOUNT,TQGCACCTS,V411400",891,411400,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,892]
[null,893,null,"South Georgia Amortization",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,894]
["%,FACCOUNT,V236101,FCHARTFIELD1,V716",895,null,"Section 29 Tax Credits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,896]
[null,897,null,"Total Tax Expenses",null,null,522741.09000000049,1511137.33,4840621.88,11734822.34,12815982.6,9119606.9299999997,7081462.7200000007,2749196.2199999997,146139.54999999993,-667407.18999999994,-188551.86999999991,-699815.58999999973,48965936.009999998]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,4704013.4400000004,5764577.71,9034706.4299999997,16075279.91,17183037.259999998,13525983.73,11535979.950000001,7183000.7799999993,4682556.0999999996,3945052.0399999996,4380283.87,3728472.4000000004,101742943.62]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,31101386.949999999,59821858.880000003,89903928.75999999,156553419.13999999,144387134.79999998,107567576.57000001,98524803.999999985,65084739.880000003,38171449.030000001,38921753.010000005,32999594.400000002,33850687.029999994,896888332.44999993]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,-282585.93,54255.78,92616.459999999992,-166172.26,112933.93,93932.37,96930.260000000009,47842.8,30328.310000000005,31281.14,26103.68,26528.93,163995.47]
[null,756,null,null,"Wyoming",null,-31067.84,7666.1500000000005,10265.68,-19801.830000000002,11905.800000000001,9793.85,9519.64,6349,4145.6000000000004,3268.5,2084.67,2251.96,16381.180000000008]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,-313653.77,61921.93,102882.14,-185974.09,124839.73,103726.22,106449.90000000001,54191.8,34473.910000000003,34549.64,28188.350000000002,28780.89,180376.64999999997]
[]
[null,null,null,null,null,null,"DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH"]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,688.39,749.77,780.26,700,645.6,628.34,625.34,643.92999999999995,655.6,630.5,593.41,580.48,7921.6200000000008]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,11383.44,15257.7,17608.419999999998,19406.8,32644.89,22428.12,18518.04,19810.66,18377.7,17501.8,33690.25,349.64999999999964,226977.47]
[null,621]
[null,622,null,"Total Production Expenses",null,null,12071.83,16007.470000000001,18388.679999999997,20106.8,33290.49,23056.46,19143.38,20454.59,19033.3,18132.3,34283.660000000003,930.12999999999965,234899.09]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,-970738.18,324291.84000000003,362637.2,342993.8,285805.45,390027.42,355732.67,482844.32,386906.98,297005.47000000003,360254.28,422737.5,3040498.75]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,462491.88,434707.72000000003,377417.25,480344.33,531955.12,512794.7,462317.5,570422.87,66701.740000000005,646109.25,545078.25,892809.25,5983149.8600000013]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,109110.73,78843.62,48797.86,113138.41,146049.28,248347.57,94501.64,205916.78,290565.3,215010.66,339266.74,275951.21000000002,2165499.7999999998]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1647864.3900000001,1653109.4100000001,2081244.23,1492067.2,1408789.02,1378706.02,1611841.58,1694361.1099999999,1724812.65,1524511.55,1624327.8399999999,1664443.26,19506078.260000002]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,0,33771,0,0,0,0,0,0,0,33771]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,16274.630000000001,10695.31,7621.2099999999991,17353.490000000002,20538.29,18198.899999999998,13823.09,33676.42,46868.47,35513.94,55547.94,42487.020000000004,318598.70999999996]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,88914.21,90660.81,86014.080000000002,178963.76,269942.06,328685.28999999998,349790.16000000003,308058.89,207763.14,170645.85,140033.97,86729.98,2306202.2000000007]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,243051.23,247445.44,211294.46,199815.71,182771.44,173091.78,186467.84,187198.46,201123.46,211114.6,205608.2,234760.45,2483743.0700000003]
["%,FACCOUNT,TQGCACCTS,V489100",null,"489100","Revenue from Transportation of Gas of Others",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V489101",null,"489101","Capacity Release Credits",null,null,5130.3500000000004,1367.8600000000001,2171.8000000000002,2607.16,0,0,3182.4,2815.25,760.87,1851.1000000000001,1499.88,1365.1100000000001,22751.78]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,462491.88,434707.72000000003,377417.25,480344.33,531955.12,512794.7,462317.5,570422.87,66701.740000000005,646109.25,545078.25,892809.25,5983149.8600000013]
["%,FACCOUNT,TQGCACCTS,N491",null,"491","Revenue fr Natural Gas Processed by Others",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,109110.73,78843.62,48797.86,113138.41,146049.28,248347.57,94501.64,205916.78,290565.3,215010.66,339266.74,275951.21000000002,2165499.7999999998]
["%,FACCOUNT,TQGCACCTS,N493",null,"493","Rent from Gas Property",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V495008,V495009,V495003,V495010,V495011,V495051,V495052,V495053,V495054,V495055,V495056,V495057,V495058,V495059,V495060,V495061,V495062,V495063,V495064,V495065,V495066,V495067",null,495,"Other Gas Revenues",null,null,-24121.149999999991,47117.35,-75450.03,-64702.950000000004,20682.02,-13125.039999999997,-31717.579999999994,-31286.53,-25160.58,-20645.680000000008,-72998.16,-23556.940000000006,-314965.26999999996]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1647864.3900000001,1653109.4100000001,2081244.23,1492067.2,1408789.02,1378706.02,1611841.58,1694361.1099999999,1724812.65,1524511.55,1624327.8399999999,1664443.26,19506078.260000002]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,0,33771,0,0,0,0,0,0,0,33771]
["%,FACCOUNT,TQGCACCTS,V495017",null,4974,"Standby Charges",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930203"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930203"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V880000"]
["%,V880001"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V880008"]
["%,V880009"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V907000"]
["%,V908003"]
["%,V908007"]
["%,V909001"]
["%,V909002"]
["%,V909004"]
["%,V909005"]
["%,V920000"]
["%,V920002"]
["%,V921000"]
["%,V921010"]
["%,V921011"]
["%,V921012"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930208"]
["%,V931000"]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NOTHER_OPER_EXPENSES"]
[]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888006"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NMAINTENANCE_EXPENSE"]
[]
[]
[null,null,"GAS USED"]
[]
[null,null,810,"Compressor Station Fuel"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02157",null,null,"Allen Station"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02162",null,null,"Indianola"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02155",null,null,"Lark Station"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02156",null,null,"CNG Compressors"]
[null,null,null,"TOTAL ACCOUNT 810"]
[]
[null,null,"812 Other Utility Use:"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04110",null,null,"Logan Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04111",null,null,"Ogden Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04100,V04102",null,null,"Price Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSOUTHERN",null,null,"Southern Utah Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04101",null,null,"Provo Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSALT_LAKE",null,null,"Salt Lake Region"]
[null,null,null,"Wyoming Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04140",null,null,"  Evanston & Lyman"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04141",null,null,"  Rock Springs"]
[null,null,null,"Gas Used for CNG Vehicles"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01908,V01910,V01911,V01914,V01915,V01933,V01934,V01942,V01943,V01944,V01946",null,null,"  Wyoming"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01923,V01930,V01953,V01954,V01955,V01965,V01972,V01975,V01976,V01979,V01980,V01982,V01983,V01986,V01990",null,null,"  Salt Lake North"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01931,V01957,V01958,V01959",null,null,"  Salt Lake South"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01926,V01927,V01928,V01929,V01936,V01937,V01956,V01960,V01961,V01968,V01969,V01974,V01978",null,null,"  Southern Utah Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01920,V01922,V01925,V01952,V01967",null,null,"  Provo & Roosevelt"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01921,V01935,V01938,V01945,V01970",null,null,"  Price"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01918,V01949,V01973",null,null,"  Ogden"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01917,V01940",null,null,"  Brigham"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01916,V01948,V01977",null,null,"  Logan"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01924,V01932,V01964,V01971",null,null,"  Heber"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01919,V01941,V01950,V01951,V01966",null,null,"  Layton"]
[null,null,null,"TOTAL ACCOUNT 812"]
[]
[]
[null,null,null,"TOTAL ACCOUNTS 810 AND 812"]

{"sheet":"Rate Base","index":34,"n_rows":295,"n_cols":21,"rows_kept":295,"cut":false,"hidden":false,"merged":[[10,2,10,6],[4,2,4,6]]}
["%,LACTUALS"]
[null,null,"Company:",null,null,"Company:"]
[null,null,"Period Ended:",null,null,"Period Ended:"]
[null,null,"Date,Time, Stamp:",null,null,"Date,Time, Stamp:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Ended"]
[null,null,null,null,null,null,{"$f":"+H8-30","v":"2013-07-22"},"2013-08-21","2013-09-20","2013-10-20","2013-11-19","2013-12-19","2014-01-18","2014-02-17","2014-03-19","2014-04-18","2014-05-18","2014-06-17","2014-07-17","2014-08-16","2014-08-31"]
[]
[null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,{"$f":"+B16+1","v":2},null,null,"Distribution - Wyoming",null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08]
[null,3,null,null,"Distribution - Utah",null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005]
[null,4]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D16)","v":"%,FACCOUNT,TQGCACCTS,N302"},5,null,null,"Total Intangible Plant",null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006]
[null,6]
[null,7,null,null,"Production & Gathering Plant"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D23)","v":"%,FACCOUNT,TQGCACCTS,N325"},8,null,"325","Land & Land Rights",null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6899999985]
["%,FACCOUNT,TQGCACCTS,N326,N327,N328,N329",9,null,"326...9","Structures",null,null,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1443936.84,1437567.99,1437567.99,1437567.99,1442609.9962500001]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D25)","v":"%,FACCOUNT,TQGCACCTS,N330"},10,null,"330","Gas Wells - Construction",null,null,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52986090.909999996,52175293.810000002,52175293.810000002,52175293.810000002,52817174.847499996]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D26)","v":"%,FACCOUNT,TQGCACCTS,N331"},11,null,"331","Gas Wells - Equipment",null,null,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17432452.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17387432.879999999]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2872306.7800000003,2693816.12,2693816.12,2693816.12,2835121.225833334]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D28)","v":"%,FACCOUNT,TQGCACCTS,N336"},13,null,"336","Purification Equipment",null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D29)","v":"%,FACCOUNT,TQGCACCTS,N337"},14,null,"337","Other Equipment",null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.62999999996]
[null,15]
[null,16,null,null,"Total Production & Gathering Plant",null,null,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,79968136.829999998,79968136.829999998,79968136.829999998,80927440.979583308]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,361364.44,361364.44,361364.44,361364.44,361364.44,361364.44,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D34)","v":"%,FACCOUNT,TQGCACCTS,N374"},21,null,null,null,"Utah",null,11304884.270000001,11374163.200000001,11374133.9,11362796.270000001,12682662.82,12719174.25,12723425.030000001,13822319.810000001,13701155.42,13701268.66,13714884.270000001,14388070,14576087.810000001,12875378.305833332]
[null,22,null,null,null,"Total",null,11666248.710000001,11735527.640000001,11735498.34,11724160.710000001,13044027.26,13080538.689999999,13084789.470000001,14183684.25,14062519.859999999,14062633.1,14076248.710000001,14749434.439999999,14937452.25,13236742.745833332]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,721780.23,717226.15,721590.47666666668]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D39)","v":"%,FACCOUNT,TQGCACCTS,N375"},26,null,null,null,"Utah",null,7967628.5499999989,8028725.4800000004,7861314.0399999991,7992053.8399999999,10431061.42,10869211.09,10869211.09,10424265.449999999,10613284.26,11180671.689999999,11660031.16,11712193.539999999,11712952.969999999,10123526.151666667]
[null,27,null,null,null,"Total",null,8689408.7799999993,8750505.7100000009,8583094.2699999996,8713834.0700000003,11152841.65,11590991.32,11590991.32,11146045.68,11335064.49,11902451.92,12381811.390000001,12433973.77,12430179.119999999,10845116.628333334]
[null,28]
[null,29,null,"376","Mains"]
[null,30,null,null,null,"Dist - Wy - Mains - SD"]
[null,31,null,null,null,"Dist - Wy - Mains - LD"]
[null,32,null,null,null,"Dist - Wy - Mains - Feeders"]
[" ",33,null,null,null,"Wyoming",null,31342733.280000001,31428057.859999999,31497595.25,31836391.170000002,32596637.960000001,32906200.59,32917901.629999999,32634970.48,32475313.009999998,32519791.550000001,33270608.649999999,33080212.099999998,33041505.959999997,32446316.655833334]
[null,34,null,null,null,"Dist - Ut - Mains - SD"]
[null,35,null,null,null,"Dist - Ut - Mains - LD"]
[null,36,null,null,null,"Dist - Ut - Mains - Feeders"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D44)","v":"%,FACCOUNT,TQGCACCTS,N376"},37,null,null,null,"Utah",null,1032250370.5700001,1034630712.64,1058234825.04,1062122870.3200001,1070052390.23,1070819312.7900001,1075865882.9199998,1091106215.3,1093340595.8099999,1097467944.6800001,1106805123.55,1107192092.95,1108599961.03,1078171927.6691668]
[null,38,null,null,null,"Total",null,1063593103.85,1066058770.5,1089732420.29,1093959261.49,1102649028.1900001,1103725513.3800001,1108783784.55,1123741185.78,1125815908.8199999,1129987736.23,1140075732.2,1140272305.05,1141641466.99,1110618244.325]
[null,39]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D55)","v":"%,FACCOUNT,TQGCACCTS,N377"},42,null,null,null,"Utah",null,4935431.8100000005,4935431.8100000005,4935431.8100000005,4935431.8100000005,15526458.51,15526458.51,17607328.489999998,17745410.739999998,17712351.640000001,17898265.07,17742002.32,17742002.32,17742228.699999999,13637116.940416664]
[null,43,null,null,null,"Total",null,4935431.8100000005,4935431.8100000005,4935431.8100000005,4935431.8100000005,15526458.51,15526458.51,17607328.489999998,17745410.739999998,17712351.640000001,17898265.07,17742002.32,17742002.32,17742228.699999999,13637116.940416664]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,5118051.17,5151142.9000000004,5151339.12,5202137.88,5205353.01,5213964.07,5213964.07,5229532.83,5229532.83,5229532.83,5329343.01,5334339.6900000004,5315594.5,5225583.7562499987]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D60)","v":"%,FACCOUNT,TQGCACCTS,N378"},47,null,null,null,"Utah",null,53062841.489999995,53061002.140000001,53178864.780000001,53877433.669999994,67419147.849999994,68674592.949999988,70038338.599999994,70715627.579999998,70850665.350000009,73655387.730000004,74940570,75054943.280000001,75380820.510000005,66307367.077499993]
[null,48,null,null,null,"Total",null,58180892.659999996,58212145.039999999,58330203.899999999,59079571.549999997,72624500.859999999,73888557.019999981,75252302.669999987,75945160.409999996,76080198.180000007,78884920.560000002,80269913.010000005,80389282.969999999,80696415.010000005,71532950.833749995]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,15798067.92,15883445.09,15905162.82,15924270.880000001,16001293.810000001,16065442.710000001,16068526.310000001,16037533.310000001,16113189.52,16165681.43,16240875.560000001,16320576.25,16365247.609999999,16067304.621250002]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D65)","v":"%,FACCOUNT,TQGCACCTS,N380"},52,null,null,null,"Utah",null,317490392.19,317835450.24000001,318683600.13999999,319073127.78000003,319702762.66000003,319874204.96000004,319896475.44,324057092.88,324952022.29000002,326379208.13999999,327440763.52999997,328245780.08999997,328632238.12,322433483.60875005]
[null,53,null,null,null,"Total",null,333288460.11000001,333718895.32999998,334588762.95999998,334997398.66000003,335704056.47000003,335939647.67000002,335965001.75,340094626.19,341065211.81,342544889.56999999,343681639.08999997,344566356.33999997,344997485.73000002,338500788.23000002]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,8037083,8160238.4400000004,8157663.5599999996,8156922.8099999996,8295686.7699999996,8295686.7699999996,8294992.4240000006,8448181.574000001,8446102.243999999,8445360.1539999992,8548706.493999999,8535838.0639999993,8534583.8039999995,8339267.7254999988]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,260002813.93000001,263431020.53000003,263011982.25999999,261247313.77999997,264249726.22,264249726.22,264205375.99599996,267672350.60600001,267611554.63600001,267576719.30599999,271105230.046,270931419.71599996,270807793.07599998,265891476.90158334]
[null,58,null,null,null,"Total",null,268039896.93000001,271591258.97000003,271169645.81999999,269404236.58999997,272545412.99000001,272545412.99000001,272500368.41999996,276120532.18000001,276057656.88,276022079.45999998,279653936.54000002,279467257.77999997,279342376.88,274230744.62708336]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,931101.69,930272.46,930272.46,930272.46,906588.31,906588.31,906588.30999999994,900429.84,896557,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,914556.12708333321]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,14194289.18,14184308.809999999,14184308.809999999,14184308.809999999,14080756.83,14082787.109999999,14082787.109999999,14078914.27,14083036.34,14069377.450000001,14020519.540000001,14020519.540000001,14020519.540000001,14098252.414999999]
[null,63,null,null,null,"Total",null,15125390.869999999,15114581.27,15114581.27,15114581.27,14987345.140000001,14989375.42,14989375.42,14979344.109999999,14979593.34,14984107.030000001,14935249.120000001,14935249.120000001,14935249.120000001,15012808.542083332]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",{"$f":"+B80+1","v":66},null,null,null,"Wyoming",null,52618.85,52618.85,52618.85,52618.85,52618.85,52618.85,52618.850000000006,48746.01,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,52296.113333333335]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D80)","v":"%,FACCOUNT,TQGCACCTS,N387"},67,null,null,null,"Utah",null,1143414.51,1169301.5,1170476.3799999999,1192859.2999999998,1193080.95,1193080.95,1193080.95,1517090.11,1513217.27,1531223,1531223,906448.28,700967.14,1252772.7095833335]
[null,68,null,null,null,"Total",null,1196033.3600000001,1221920.3500000001,1223095.23,1245478.1499999999,1245699.8,1245699.8,1245699.8,1565836.12,1565836.12,1583841.85,1583841.85,959067.13,753585.99,1305068.8229166667]
[null,{"$f":"+B83+1","v":69},null,null,null,null," "]
[null,{"$f":"+B84+1","v":70},null,"388","Other Equipment"]
[" ",{"$f":"+B85+1","v":71},null,null,null,"Wyoming",null,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D85)","v":"%,FACCOUNT,TQGCACCTS,N388"},{"$f":"+B86+1","v":72},null,null,null,"Utah",null,309948,309948,309948,309948,309948,309948,309948,319038,319038,319038,319038,319038,319038,314114.25]
[null,{"$f":"+B87+1","v":73},null,null,null,"Total",null,317168,317168,317168,317168,317168,317168,317168,326258,326258,326258,326258,326258,326258,321334.25]
[null,{"$f":"+B83+1","v":69}]
[null,70,null,null,"Total Distribution Plant",null,null,1765032035.0799999,1771656204.6199996,1795729901.8899999,1799491122.3,1839796538.8700001,1842849362.8000002,1851336809.8900001,1875848083.46,1879000599.1399996,1888197182.7899997,1904726632.2299995,1905841186.9199998,1907802697.7899997,1849240915.9454167]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.020000000004]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D93)","v":"%,FACCOUNT,TQGCACCTS,N389"},75,null,null,null,"Distribution - Utah",null,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2703949.33,2707795.83,2707795.83,2707475.2883333326]
[null,76,null,null,null,"Total",null,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2715533.35,2719379.85,2719379.85,2719059.3083333327]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,179167.56,179167.56,179167.56,179167.56,179167.56,179167.56,179167.56,179167.56,111749.71,111749.71,111749.71,111749.71,111749.71,153885.86624999999]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D98)","v":"%,FACCOUNT,TQGCACCTS,N390"},80,null,null,null,"Distribution - Utah",null,15622992.279999994,15636843.409999996,15665602.309999995,15667394.780000001,21286539.419999994,21286539.419999994,21408966.850000001,22234215.809999995,22187487.810000002,22201964.650000006,21955443.800000004,21955443.800000004,21955970.750000007,20022993.631249998]
[null,81,null,null,null,"General",null,42810241.450000003,42850462.450000003,42869960.030000001,42872245.229999997,42872200.82,42872200.82,42944487.359999999,46174639.300000004,46158753.780000001,46162400.780000001,46168575.520000003,46168575.520000003,46169039.520000003,44383678.507916659]
[null,82,null,null,null,"Total",null,58612401.289999999,58666473.420000002,58714729.899999999,58718807.57,64337907.799999997,64337907.799999997,64532621.769999996,68588022.670000002,68457991.300000012,68476115.140000015,68235769.030000001,68235769.030000001,68236759.980000019,64560558.005416662]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,1700299.39,1700299.39,1700299.39,1700299.39,1700299.39,1700299.39,1700299.3900000001,276913.08,278470.01,280871.01,283272.01,283272.01,283272.01,1049698.3466666667]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D104)","v":"%,FACCOUNT,TQGCACCTS,N391"},86,null,null,null,"Distribution - Utah",null,12814365.32,12854541.360000007,12252501.529999994,12252950.590000004,12340583.68,12374367.159999996,12612256.850000001,13910555.649999999,13952069.969999999,15958063.379999995,16008844.390000001,16067529.740000002,16093616.420000002,13753187.930833334]
[null,87,null,null,null,"General",null,44406520.960000001,44381845.269999996,44545663.940000005,44539711.159999996,44987390.689999998,45020422.25,45011718.159999996,44951845.030000001,45961486.690000005,46237434.510000005,45871376.649999999,45874301.140000001,45877079.560000002,45210416.3125]
[null,88,null,null,null,"Total",null,58921185.670000002,58936686.020000003,58498464.859999999,58492961.140000001,59028273.759999998,59095088.799999997,59324274.399999999,59139313.759999998,60192026.670000002,62476368.899999999,62163493.049999997,62225102.890000001,62253967.990000002,60013302.590000004]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,1578432.75,1578432.75,1578432.75,1578432.75,1648729.47,1648729.47,1648729.47,1648729.47,1648729.47,1631659.35,1631659.35,1729375.27,1998763.81,1646686.4875]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D110)","v":"%,FACCOUNT,TQGCACCTS,N392"},92,null,null,null,"Distribution - Utah",null,39806418.979999997,39721430.539999999,39839619.5,40100181.189999998,40674446.289999999,41021862.060000002,41201980.189999998,41243150.359999999,41360584.030000001,40643582.350000001,40591130.129999995,40725720.289999999,41128133.280000001,40632580.255000003]
[null,93,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"Total",null,41384851.729999997,41299863.289999999,41418052.25,41678613.939999998,42323175.759999998,42670591.530000001,42850709.659999996,42891879.829999998,43009313.5,42275241.700000003,42222789.479999997,42455095.560000002,43126897.090000004,42279266.7425]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D116)","v":"%,FACCOUNT,TQGCACCTS,N393"},98,null,null,null,"Distribution - Utah",null,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000011]
[null,99,null,null,null,"Total",null,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.910000000011]
[null,100]
[null,101,null,"394","Tools, Shop & Garage Equipment"]
[" ",102,null,null,null,"Distribution - Wyoming",null,1871272.84,1890921.99,1814499.61,1813665.39,1846562.78,1884125.36,1890575.38,1874367.71,2111789.4699999997,2069722.72,2071217.5699999998,2082758.46,2088814.6800000002,1944187.5166666668]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D121)","v":"%,FACCOUNT,TQGCACCTS,N394"},103,null,null,null,"Distribution - Utah",null,22750630.129999999,22870960.440000001,22900428.330000002,22557254.640000001,22628433.739999998,23108977.43,23220723.130000003,23153472.59,24607241.030000001,24632098.060000002,24562259.509999998,24748129.259999998,25026510.77,23573212.384166662]
[null,104,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Total",null,24621902.969999999,24761882.43,24714927.940000001,24370920.030000001,24474996.52,24993102.789999999,25111298.510000002,25027840.300000001,26719030.5,26701820.780000001,26633477.079999998,26830887.719999999,27115325.449999999,25517399.900833327]
[null,106]
[null,107,null,"395","Laboratory Equipment"]
[" ",108,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D127)","v":"%,FACCOUNT,TQGCACCTS,N395"},109,null,null,null,"Distribution - Utah",null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36]
[null,110,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Total",null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31000000017]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D133)","v":"%,FACCOUNT,TQGCACCTS,N396"},115,null,null,null,"Distribution - Utah",null,9785545.9299999997,9787145.7799999993,9787145.7799999993,9787145.7799999993,9787145.7799999993,9898076.2299999986,9859961.9000000004,9860222.1699999999,9873381.1899999995,10119565.459999999,10418828.5,10108382,10095643.35,9935632.9341666643]
[null,116,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,null,null,null,"Total",null,10481105.24,10482705.09,10482705.09,10482705.09,10482705.09,10593635.539999999,10555521.210000001,10555781.48,10568940.5,10815124.77,11114387.810000001,10803941.310000001,10791202.66,10631192.244166665]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D139)","v":"%,FACCOUNT,TQGCACCTS,N397"},121,null,null,null,"Distribution - Utah",null,3726641.2,3741631.0100000002,3742204.79,3742204.79,3720830.98,3720830.98,3720830.98,3788202.29,3788202.29,3892379.45,4247958.0699999994,4874158.3599999994,5090656.6399999997,3949006.9091666671]
[null,122,null,null,null,"Total",null,3799950.31,3814940.12,3815513.9,3815513.9,3794140.09,3794140.09,3794140.09,3861511.4,3861511.4,3965688.56,4321267.18,4947467.47,5163965.75,4022316.019166667]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",{"$f":"+B144+1","v":125},null,null,null,"Distribution - Wyoming",null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.9199999999987]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D144)","v":"%,FACCOUNT,TQGCACCTS,N398"},126,null,null,null,"Distribution - Utah",null,209290.23999999999,209290.23999999999,213212.47999999998,213212.47999999998,213212.47999999998,213212.47999999998,219291.02,242323.33,246621.86,246621.86,246621.86,246621.86,246621.86,228183.16666666666]
[null,127,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,128,null,null,null,"Total",null,213154.16,213154.16,217076.4,217076.4,217076.4,217076.4,223154.94,246187.25,250485.78,250485.78,250485.78,250485.78,250485.78,232047.08666666667]
[null,129]
[null,130,null,"399","Communication Equipment"]
[" ",{"$f":"+B150+1","v":131},null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D150)","v":"%,FACCOUNT,TQGCACCTS,N399"},{"$f":"+B151+1","v":132},null,null,null,"Distribution - Utah",null,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300]
[null,{"$f":"+B152+1","v":133},null,null,null,"Total",null,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300,52300]
[null,{"$f":"+B148+1","v":129}]
[null,130,null,null,"Total General Plant",null,null,200939874.49000001,201081027.65000004,200766793.46000004,200681921.19000003,207563598.54000002,208606866.06999999,209297043.69999999,213215859.81000003,215964622.77000001,217866168.75000006,217843146.03,218654072.88,219843927.82000002,210161085.16708338]
[null,131]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,81179889.439999983,79968136.829999998,79968136.829999998,79968136.829999998,80927440.979583323]
[null,134,null,null,"Distribution - Wyoming",null,null,62380903.660000004,62707023.349999994,62795899.810000002,63203861.800000012,64159426.460000001,64541749.050000004,64555839.344000004,64400641.794000007,64314561.204000004,64428962.143999994,65458129.894000001,65339562.283999987,65320973.973999992,64146382.995916687]
[null,135,null,null,"Distribution - Utah",null,null,1702720757.3800001,1709018807.23,1733003628.0399997,1736356886.4599998,1775706738.3699999,1778377239.71,1786850596.5059998,1811517067.6259997,1814755663.8959997,1823837846.6059999,1839338128.2959998,1840571250.596,1842551349.776,1785164158.9095001]
[null,136,null,null,"General",null,null,200939874.49000001,201081027.65000004,200766793.46000004,200681921.19000003,207563598.54000002,208606866.06999999,209297043.69999999,213215859.81000003,215964622.77000001,217866168.75000006,217843146.03,218654072.88,219843927.82000002,210161085.16708329]
[null,137,null,null,"Total",null,null,2047221424.97,2053986747.6700001,2077746210.7499998,2081422558.8899999,2128609652.8099999,2132705744.27,2141883368.9899998,2170313458.6699996,2176214737.3099999,2187312866.9400001,2202607541.0499997,2204533022.5900002,2207684388.4000001,2140399068.0520835]
[null,138]
[null,139,"105","Gas Plant Held for Future Use"]
[null,140,null,null,"Distribution - Utah",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.8300000000008]
["%,FACCOUNT,TQGCACCTS,N105",141,null,null,"Total",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.8300000000008]
[null,142]
[null,143,"106","Completed Construction Not Classified - Gas"]
[null,144,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,145,null,null,"Distribution - Wyoming",null,null,356415.99,478009.18,859781.71,829818.92,588806.42000000004,372748.65,122300.15,0,-60702.54,17007.53,176023.47,727697.83,936734.75,396505.55749999994]
[null,146,null,null,"Distribution - Utah",null,null,8990157.7699999996,6575876.8099999996,4740448.28,11902427.02,21120262.760000002,18164179.370000001,27058670.75,39379731.469999999,10980637.119999999,8178112.9199999999,2956146.93,6621971.2699999996,6552554.1900000004,13787485.056666667]
[null,147,null,null,"General",null,null,225792.01,95039.52,-2311.12,556793.46,1331892.69,314778.99,1096445.1499999999,9836452.7699999996,2410489.91,410067.95,123926.41,56308.06,498002.79,1382648.4324999999]
[null,148,null,null,"Total",null,null,9572365.7699999996,7148925.5099999988,5597918.8700000001,13289039.399999999,23040961.870000005,18851707.009999998,28277416.049999997,49216184.239999995,13330424.49,8605188.4000000004,3256096.8100000005,7405977.1599999992,7987291.7300000004,15566639.046666665]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-67730549.629999995,-67777089.280000001,-67811857.430000007,-67843367.930000007,-67886609.879999995,-67961140.790000007,-68050568.859999999,-68129649.469999999,-68224081.549999997,-68304512.950000003,-67171390.310000002,-67270278.510000005,-67313568.069999993,-67829383.81750001]
[null,152,null,null,"Distribution - Wyoming",null,null,-25712952.07,-25875323.079999998,-26037179.550000001,-26200541.82,-24527065.780000001,-24695782.859999999,-24864660.449999999,-24984200.100000001,-25130872.300000001,-25277803.420000002,-25466096.440000001,-25610221.649999999,-25754337.309999999,-25366949.344999999]
[null,153,null,null,"Distribution - Utah",null,null,-555659789.11000001,-558356889.78999996,-559801370.84000003,-562352276.65999997,-540333369.80999994,-543456459.25,-546707051.47000003,-546403513.84000003,-548216266.60000002,-550738960.05999994,-534715841.01999998,-537333079.54999995,-565494454,-549082683.37041676]
[null,154,null,null,"General",null,null,-130242788.49999997,-131150224.94999993,-131480791.31,-132432489.43999997,-105395013.87,-106313705.61,-107330315.92,-107613006.9599999,-108582049.85999991,-109208667.49999993,-126814794.63999996,-127441864.78999996,-102581437.78,-117514586.49916662]
[null,155,null,null,"Total",null,null,-779346079.30999994,-783159527.0999999,-785131199.13000011,-788828675.8499999,-738142059.33999991,-742427088.50999999,-746952596.69999993,-747130370.37,-750153270.30999994,-753529943.92999983,-754168122.40999997,-757655444.49999988,-761143797.15999997,-759793603.03208339]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6071047.4100000001,-6071574.2999999998,-6072342.4800000004,-6073025,-6074498.0099999998,-6076311.6500000004,-6078507.3600000003,-6080432.1900000004,-6082750.9800000004,-6084703.2599999998,-6086682.2300000004,-6089142.2400000002,-6090167.4500000002,-6079214.7608333332]
[null,159,null,null,"Distribution - Wyoming",null,null,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-10883.08,-10883.08,-10883.08,-2504.8083333333334]
[null,160,null,null,"Distribution - Utah",null,null,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.970000000671,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.970000000671,-58742.889999999737,-58742.889999999737,-58742.889999999737,-67121.161666666565]
[null,161,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,162,null,null,"Total",null,null,-6140673.3799999999,-6141200.2699999996,-6141968.4500000002,-6142650.9699999997,-6144123.9800000004,-6145937.6200000001,-6148133.3300000001,-6150058.1600000001,-6152376.9500000002,-6154329.2300000004,-6156308.2000000002,-6158768.21,-6159793.4199999999,-6148840.730833333]
[null,163]
[null,164,"254","Other Regulatory Liabilities - ARC"]
[null,165,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,166,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,167,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,168,null,null,"General",null,null,0,0,0,0,-52689870,-52689870,-52689870,-54496865,-55301061,-56058895,-56754824,-57507091,-58028227,-38933538.291666664]
[null,169,null,null,"Total",null,null,0,0,0,0,-52689870,-52689870,-52689870,-54496865,-55301061,-56058895,-56754824,-57507091,-58028227,-38933538.291666664]
[null,170]
[null,171]
[null,172,"System Net Utility Plant"]
[null,173,null,null,"Production",null,null,7378292.3999999873,7331225.8599999817,7295689.5299999751,7263496.5099999756,7218781.5499999877,7142436.9999999758,7050813.219999983,6969807.7799999835,6873056.9099999852,6790673.22999998,6710064.2899999954,6608716.0799999926,6564401.3100000052,7018842.4012499796]
[null,174,null,null,"Distribution - Wyoming",null,null,37024067.580000006,37309409.449999996,37618201.969999999,37832838.900000013,40220867.100000001,40218414.840000004,39813179.044,39416141.694000006,39122686.364000008,39167866.253999993,40157173.843999997,40446155.383999988,40492488.333999991,39173434.400083356]
[null,175,null,null,"Distribution - Utah",null,null,1155981800.0699999,1157168468.28,1177873379.5099995,1185837710.8499997,1256424305.3499999,1253015633.8599999,1267132889.8159997,1304423959.2859995,1277450708.4459994,1281207673.4960001,1307519691.3159997,1309801399.4259999,1283550707.076,1249806876.2640831]
[null,176,null,null,"General",null,null,70922878.00000003,70025842.220000118,69283691.030000031,68806225.210000068,50810607.360000014,49918069.450000003,50373302.929999992,60942440.620000139,54492001.820000097,53008674.200000122,34397453.800000042,33761425.150000036,59732265.830000013,94029147.100416675]
[null,177,null,null,"Total"]
[null,178]
[null,179,null,"System Net Utility Plant",null,null,null,1271312074.8799999,1271839982.6400001,1292075998.8699994,1299745308.3,1407369468.1899998,1402989461.9800003,1417065091.8400002,1466254251.2099993,1433244551.3699996,1436238819.0100002,1445544244.0799997,1448129823.8699999,1448373126.3800001,1390028300.1658332]
["%,FACCOUNT,TQGCACCTS,N154,N156",180]
[null,181]
[null,182,"WORKING CAPITAL"]
[null,183]
["%,FACCOUNT,TQGCACCTS,N164",{"$f":"+B208+1","v":184},154,"Plant Materials & Operating Supplies"]
[null,185,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,186,null,null,"Distribution - Utah",null,null,13907602.359999999,12723007.65,13107584.18,12131045.93,12340443.880000001,13010443.09,13147489.49,13509514.84,14229097.98,13625079.140000001,13250018.359999999,15606881.17,20171602.359999999,13643350.672500001]
[null,187,null,null,"Total",null,null,13907602.359999999,12723007.65,13107584.18,12131045.93,12340443.880000001,13010443.09,13147489.49,13509514.84,14229097.98,13625079.140000001,13250018.359999999,15606881.17,20171602.359999999,13643350.672500001]
["%,FACCOUNT,TQGCACCTS,N165",188]
[null,189,1641,"Gas Stored Underground"]
[null,190,null,null,"Production",null,null,46052383.979999997,56496783.479999997,64325936.469999999,58898100.359999999,39172683.369999997,29848683.370000001,18583033.52,6166884.8899999997,4699533.51,13360087,27776654.199999999,42002346.57,56135251.619999997,34368712.045000002]
[null,191,null,null,"Total",null,null,46052383.979999997,56496783.479999997,64325936.469999999,58898100.359999999,39172683.369999997,29848683.370000001,18583033.52,6166884.8899999997,4699533.51,13360087,27776654.199999999,42002346.57,56135251.619999997,34368712.045000002]
[null,192]
[null,193,165,"Prepayments"]
[null,194,null,null,"General",null,null,3371293.2,2868332.7800000003,2110542.9900000002,3620291.94,3353257.73,3377143.73,2970990.54,2508734.11,2203311.92,3856199.4,5003543.6900000004,4232702.12,3491285.2800000003,3294695.0158333336]
["%,FACCOUNT,V190008",195,null,null,"Total",null,null,3371293.2,2868332.7800000003,2110542.9900000002,3620291.94,3353257.73,3377143.73,2970990.54,2508734.11,2203311.92,3856199.4,5003543.6900000004,4232702.12,3491285.2800000003,3294695.0158333336]
[null,196]
[null,197,"190008","Accum Deferred Income Tax Federal"]
[null,198,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,199,null,null,"Distribution - Wyoming",null,null,201279.78597999993,189498.0761999996,190024.45974500012,164359.33654999969,108296.15399999976,103482.99159999996,103783.81424999992,102580.5236500004,100173.94244999999,101377.23305000018,101377.23305000018,102279.70099999975,102580.52364999973,126596.96836333326]
[null,200,null,null,"Distribution - Utah",null,null,5328384.66402,5074337.3738000002,5073810.9902550001,4413895.1634499999,2899930.3460000004,2904743.5084000002,2904442.6857500002,2905645.9763499997,2908052.55755,2906849.2669499996,2906849.2669499996,2905946.7990000001,2905645.9763500001,3493459.9378866665]
[null,201,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V190009",202,null,null,"Total",null,null,5529664.4500000002,5263835.45,5263835.45,4578254.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3620056.90625]
[null,203]
[null,204,"190009","Accum Deferred Income Tax State"]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,N235",205,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,206,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N235",207,null,null,"Distribution - Utah",null,null,570429.61,570429.61,570429.61,392421.10000000003,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,334182.95625000005]
[null,208,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,209,null,null,"Total",null,null,570429.61,570429.61,570429.61,392421.10000000003,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,334182.95625000005]
[]
[null,{"$f":"+B234+1","v":210},2351,"Customer Deposits"]
["%,FACCOUNT,TQGCACCTS,N252",211,null,null,"Distribution - Wyoming",null,null,-369146.89,-369986.65,-375929.42,-378396.45,-383199.21,-378156.09,-386803.76,-392760.12,-305926.01,-263670.98,-254902.2,-248481.93,-246252.16,-337159.36208333337]
[null,212,null,null,"Distribution - Utah",null,null,-9972091.0800000001,-10114002.369999999,-10259691.460000001,-10427552.220000001,-10554968.51,-10648835.790000001,-10679564.41,-10086966.850000001,-7958913.9800000004,-6977290.3399999999,-6696206.7599999998,-6475111.6000000006,-6374633.1399999997,-9087705.5333333332]
[null,213,null,null,"Total",null,null,-10341237.970000001,-10483989.02,-10635620.880000001,-10805948.67,-10938167.720000001,-11026991.880000001,-11066368.17,-10479726.970000001,-8264839.9900000002,-7240961.3200000003,-6951108.96,-6723593.5300000003,-6620885.2999999998,-9424864.8954166658]
[null,214]
["%,FACCOUNT,V253000",215,252,"Misc Customer Credits"]
[null,216,null,null,"Distribution - Wyoming",null,null,-914085.85,-917023.49,-929476.20000000007,-914947.20000000007,-640273.63,-583737.59,-628047.74,-648533.07000000007,-648533.07000000007,-648533.07000000007,-648533.07000000007,-784066.38,-786124.38,-736817.46875]
[null,217,null,null,"Distribution - Utah",null,null,-29332337.469999999,-30607946.900000002,-31633290.580000002,-32002574.18,-28491004.780000001,-29788065.789999999,-30224348.130000003,-31842997.940000001,-30304073.899999999,-29655646.43,-33148751.210000001,-29157169.949999999,-28967033.080000002,-30500462.922083333]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",218,null,null,"Total",null,null,-30246423.32,-31524970.390000001,-32562766.780000001,-32917521.379999999,-29131278.41,-30371803.379999999,-30852395.870000001,-32491531.010000002,-30952606.969999999,-30304179.5,-33797284.280000001,-29941236.329999998,-29753157.460000001,-31237280.390833337]
[null,219]
[null,220,2531,"Unclaimed Customer Deposits"]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",221,null,null,"General",null,null,-110765.33,-79443.11,-74435.540000000008,-75137.97,-75989.19,-77756.900000000009,-77255.790000000008,-77792.070000000007,-78498.7,-76997.52,-78929.540000000008,-80053.52,-81422.740000000005,-79031.990416666682]
["%,FACCOUNT,V255000",222,null,null,"Total",null,null,-110765.33,-79443.11,-74435.540000000008,-75137.97,-75989.19,-77756.900000000009,-77255.790000000008,-77792.070000000007,-78498.7,-76997.52,-78929.540000000008,-80053.52,-81422.740000000005,-79031.990416666682]
[null,223]
[null,224,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",225,null,null,"Production",null,null,-22906.79,-21078.5,-19250.21,-17421.920000000002,-15593.630000000001,-14689.99,-13786.35,-12882.710000000001,-11979.07,-11075.43,-10171.790000000001,-9268.15,-8364.51,-14402.783333333335]
[null,226,null,null,"Distribution - Wyoming",null,null,-22450.70645999999,-21526.214039999952,-20906.344993000017,-20114.62173299996,-19492.869959999956,-18100.236303999995,-17625.03949499999,-16898.997016000063,-15993.084572999998,-15669.61908200003,-15154.044467000029,-14768.782639999963,-14290.526040999961,-17885.03921279166]
[null,227,null,null,"Distribution - Utah",null,null,-594326.94353999989,-576424.17596000002,-558216.78500700009,-540181.24826700008,-521975.74004,-508069.42369600001,-493245.6705050001,-478672.76298399991,-464279.72542700003,-449304.240918,-434520.86553299997,-419607.17735999997,-404786.48395900003,-495337.87745387503]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",228,null,null,"General",null,null,-3443.52,-3301.55,-3159.58,-3017.61,-2875.64,-2760.12,-2644.6,-2529.08,-2413.56,-2298.04,-2182.52,-2067,-1951.48,-2662.2333333333336]
["%,FACCOUNT,V282000",229,null,null,"Total",null,null,-643127.96,-622330.44000000006,-601532.92000000004,-580735.4,-559937.88,-543619.77,-527301.66,-510983.55,-494665.44,-478347.33,-462029.22000000003,-445711.11,-429393,-530287.93333333335]
[null,230]
[null,231,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",232,null,null,"Production",null,null,-1847428.76,-1819346.2000000002,-1721431.9100000001,-2077877.9,-1969223.29,-1964136.38,-1959322.05,-1954845.67,-1950222.48,-1946320.13,-1942949.9,-1939270.9300000002,-1916040.1800000002,-1927223.4424999999]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,V282100",233,null,null,"Distribution - Wyoming",null,null,-10329261.481447998,-10183168.183319978,-10384981.941195006,-10395929.868561983,-10619676.326879976,-10152921.334519997,-10187249.497139992,-10090308.805082038,-9862936.5423149988,-9993103.6513940189,-10004204.30468202,-10106538.992219975,-10181328.828230971,-10186359.550179122]
[null,234,null,null,"Distribution - Utah",null,null,-273441658.33855206,-272682614.68668002,-277287648.00880498,-279184289.31143808,-284371332.75312001,-284990140.71548003,-285095344.62286001,-285813175.21491796,-286321344.00768501,-286538161.968606,-286856457.555318,-287144607.83778,-288391364.08176899,-283100135.65773755]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",235,null,null,"General",null,null,-13018354.08,-12976230.24,-12829358.800000001,-12413383.779999999,-12250401.859999999,-12242771.5,-12235550.01,-12228835.439999999,-12221900.65,-12216047.130000001,-12210991.77,-12205473.32,-12170627.189999999,-12385452.927916666]
["%,FACCOUNT,V282100",236,null,null,"Total",null,null,-298636702.66000003,-297661359.31,-302223420.66000003,-304071480.86000001,-309210634.23000002,-309349969.93000001,-309477466.18000001,-310087165.13,-310356403.68000001,-310693632.88,-311014603.52999997,-311395891.07999998,-312659360.27999997,-307599171.57833332]
[null,237]
[null,238,282100,"Accum Deferred Income Taxes - State"]
[null,239,null,null,"Production",null,null,-761345.31,-761345.31,-761345.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-747534.68500000006]
["%,FACCOUNT,V282108,V282006,V282008",240,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,241,null,null,"Distribution - Utah",null,null,-24323327.09,-24454630.460000001,-24845664.289999999,-24952832.449999999,-25393331.140000001,-25405274.199999999,-25416202.449999999,-25468462.359999999,-25491539.949999999,-25520445.309999999,-25547957.079999998,-25580638.870000001,-25688936.23,-25256925.85166667]
[null,242,null,null,"General",null,null,-1114051.3500000001,-1114051.3500000001,-1114051.3500000001,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-998291.47499999998]
[null,243,null,null,"Total",null,null,-26198723.75,-26330027.120000001,-26721060.949999999,-26664561.109999999,-27105059.800000001,-27117002.859999999,-27127931.109999999,-27180191.02,-27203268.609999999,-27232173.969999999,-27259685.739999998,-27292367.530000001,-27400664.890000001,-27002752.01166667]
[null,244]
[null,245,"282_108_008","Accum Deferred IncomeTaxes - Sec 29 Cr","Deferred Fed & State Taxes-QRS Transf"]
[null,246,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B272+1","v":247},null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,248]
[null,249,"System Working Capital (W/O WC Cash)"]
[null,250,null,"Production",null,null,null,43420703.119999997,53895013.469999991,61823909.039999992,56058900.229999997,36443966.139999993,27125956.690000005,15866024.809999997,3455256.1999999997,1993431.6499999994,10658791.130000001,25079632.200000003,39309907.18,53466946.619999997,31679551.134166673]
[null,251,null,"Distribution - Wyoming",null,null,null,-11433665.141927999,-11302206.46115998,-11521269.446443005,-11545028.803744983,-11554345.882839978,-11029432.259223998,-11115942.222384993,-11045920.468448037,-10733214.764438,-10819600.08742602,-10821416.38609902,-11051576.383859977,-11125415.370621972,-11151624.451861914]
[null,252,null,"Distribution - Utah",null,null,null,-317857324.28807199,-320067843.95884001,-325832686.343557,-330170067.21625507,-333834391.59715998,-335167352.22077602,-335598926.00761497,-337017267.21155196,-333145153.92556196,-332351072.782574,-336269178.74390095,-330006460.36614001,-326491657.57937801,-330969574.2756381]
[null,253,null,"General",null,null,null,-10875321.08,-11304693.469999999,-11910462.279999999,-9839075.7699999996,-9943837.3099999987,-9913973.1399999987,-10312288.209999999,-10768250.83,-11067329.34,-9406971.6400000006,-8256388.4899999984,-9022720.0700000003,-9730544.4799999986,-10170743.610833332]
[null,254]
[null,255]
[null,256,null,"System Working Capital (W/O WC Cash)",null,null,null,-296745607.39000005,-288779730.42000002,-287440509.02999997,-295495271.56000006,-318888608.65000004,-328984800.93000001,-341161131.63000005,-355376182.30999994,-352952266.38,-341918853.38,-330267351.41999996,-310770849.63999993,-293880670.80999994,-320612391.20416665]
[null,257]
[null,258,"RATE BASE (W/O Working Cap. Cash)"]
[null,259,null,"Production",null,null,null,50798995.519999981,61226239.329999976,69119598.569999963,63322396.739999972,43662747.689999983,34268393.689999983,22916838.029999979,10425063.979999984,8866488.5599999838,17449464.359999981,31789696.489999998,45918623.25999999,60031347.93,38698393.535416655]
[null,260,null,"Distribution - Wyoming",null,null,null,25590402.438072007,26007202.988840014,26096932.523556992,26287810.09625503,28666521.217160024,29188982.580776006,28697236.821615007,28370221.22555197,28389471.599562008,28348266.166573972,29335757.457900979,29394579.000140011,29367072.96337802,28021809.948221441]
[null,261,null,"Distribution - Utah",null,null,null,838124475.78192794,837100624.32115996,852040693.16644251,855667643.6337446,922589913.75283992,917848281.63922381,931533963.80838478,967406692.07444763,944305554.52043748,948856600.71342611,971250512.57209873,979794939.05985987,957059049.49662197,918837301.98844504]
["%,FACCOUNT,TQGCACCTS,N164",262,null,"General",null,null,null,60047556.920000032,58721148.750000119,57373228.75000003,58967149.440000072,40866770.050000012,40004096.310000002,40061014.719999991,50174189.790000141,43424672.480000094,43601702.560000122,26141065.310000043,24738705.080000035,50001721.350000016,83858403.489583343]
[null,263]
[null,264]
[null,265,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,974566467.48999977,983060252.22000003,1004635489.8399994,1004250036.7399999,1088480859.5399997,1074004661.0500002,1075903960.21,1110878068.8999994,1080292284.9899998,1094319965.6300001,1115276892.6599998,1137358974.23,1154492455.5700002,1069415908.9616666]
[null,266]
[null,267,1641,"Gas Stored Underground  (DTH)"]
[null,268,null,null,"Production (DTH)",null,null,-9400307,-11485706,-13127509,-12421671,-8377824,-6440824,-4058794,-1353916,-1145787,-3061095,-6387426,-8863902,-11686091,-7272304.416666667]
[null,269,null,null,"Total (DTH)",null,null,-9400307,-11485706,-13127509,-12421671,-8377824,-6440824,-4058794,-1353916,-1145787,-3061095,-6387426,-8863902,-11686091,-7272304.416666667]

{"sheet":"RevRun Fcst","index":35,"n_rows":372,"n_cols":21,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"9/11/2014"]
[]
[]
[null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,"Rate Class",null,"Description",null,null,null,"Nov14","Dec14","Jan15","Feb15","Mar15","Apr15","May15","Jun15","July15","Aug15","Sep15","Oct15","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,null,{"$f":"MONTH(H8)","v":11},{"$f":"MONTH(I8)","v":12},1,2,3,4,{"$f":"MONTH(N8)","v":5},6,7,8,9,10]
[14,null,"GS","Distribution Non-Gas Rev",null,null,null,30125411.859999999,41518572.109999999,46835124.93,39394579.649999999,30196324.259999998,19028870.190000001,13253202.07,11177646.52,10334387.100000001,10286148.4,11895291.109999999,16197387.77,280242945.97000003]
[15]
[16,null,null,"Supplier Non-Gas Revenue",null,null,null,11448094.869999999,17178698.539999999,19883283.300000001,16080135.619999999,11444791.49,3915982.81,2019405.29,1341177.6000000001,1070573.17,1050198.04,1575168.01,2974090.23,89981598.969999999]
[17]
[18,null,null,"Commodity Revenue",null,null,null,57356581.689999998,86067720.170000002,99618074.049999997,80563763.879999995,57340031.259999998,41787697.229999997,21549199.960000001,14311789.98,11424153.140000001,11206728.84,16808716.27,31736702.649999999,529771159.11999995]
[19,null,null,"Total Revenue",null,null,null,98930088.419999987,144764990.81999999,166336482.28,136038479.14999998,98981147.00999999,64732550.229999997,36821807.32,26830614.100000001,22829113.410000004,22543075.280000001,30279175.390000001,50908180.649999999,899995704.05999994]
[20,null,null,null,null,null,null,931314,934310,938897,940377,942613,942787,943320,943476,941640,943541,943577,947133,941082.08333333337]
[21,null,null,"Total Dth",null,null,null,10871472,16313434,18881793,15270204,10868335,7920517,4084475,2712683,2165355,2124144,3185955,6015433,100413800]
[22]
[23,null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[24]
[25,null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[26]
[27,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[28,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29]
[30,null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[31]
[32,null,"GSS","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"F-S","Distribution Non-Gas Rev",null,null,null,467228.03,482239.45,486074.87,454060.95,398460.63,212631.44,206480.73,208904.17,195182.53,194454.42,206561.33,216778.9,3729057.45]
[42]
[43,null,null,"Supplier Non-Gas Revenue",null,null,null,509554.67,551728.17000000004,557619.34,508648.03,424732.82,187286.14,175923.33,171130.64,147297.07999999999,146055.65,167000.9,185187.41,3732164.18]
[44]
[45,null,null,"Commodity Revenue",null,null,null,2621194.36,2838138.54,2868443.19,2616530.48,2184863.25,1998582.49,1877326.93,1826182.56,1571848.2,1558600.47,1782113.13,1976186.37,25720009.969999999]
[46,null,null,"Total Revenue",null,null,null,3597977.0599999996,3872106.16,3912137.4,3579239.46,3008056.7,2398500.0699999998,2259730.9899999998,2206217.37,1914327.81,1899110.54,2155675.36,2378152.6800000002,33181231.599999994]
[47,null,null,null,null,null,null,596,596,596,596,596,596,596,596,596,596,596,596,596]
[48,null,null,"Total Dth",null,null,null,496826,537946,543690,495942,414123,378815,355832,346138,297931,295420,337785,374570,4875018]
[49]
[50,null,"F-3","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,"Supplier Non-Gas Revenue"]
[52,null,null,"Supplier Non-Gas Demand Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,"Commodity Tariff Revenue"]
[54,null,null,"Commodity Demand Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,"Total Sales Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58]
[59,null,"NGV","Distribution Non-Gas Rev",null,null,null,305600.36,283884.65999999997,273493.94,272934.48,314133.46999999997,270023.12,381073,306398.81,320933.88,361443.05,307995.71000000002,326381.82,3724296.2999999993]
[60]
[61,null,null,"Supplier Non-Gas Revenue",null,null,null,42754.25,39716.17,38262.480000000003,38184.22,43948.06,37776.910000000003,53313.06,42865.96,44899.45,50566.79,43089.37,45661.63,521038.35]
[62]
[63,null,null,"Commodity Revenue",null,null,null,296836.84000000003,275743.87,265651.11,265107.69,305125.24,262279.82,370145.19,297612.39,311730.65000000002,351078.16,299163.5,317022.34999999998,3617496.81]
[64,null,null,"Total Revenue",null,null,null,645191.44999999995,599344.69999999995,577407.53,576226.3899999999,663206.77,570079.85000000009,804531.25,646877.16,677563.98,763088,650248.58000000007,689065.8,7862831.46]
[65,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[66,null,null,"Total Dth",null,null,null,56263,52265,50352,50249,57834,49713,70158,56410,59086,66544,56704,60089,685667]
[67]
[68,null,"F-4","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69]
[70,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71]
[72,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76]
[77,null,"I-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78]
[79,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80]
[81,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[104,null,"ISE","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105]
[106,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107]
[108,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[86,null,"IS","Distribution Non-Gas Rev",null,null,null,84416.06,79880.45,83215.360000000001,81688.800000000003,75706.66,72172.459999999992,71376.48000000001,74119.510000000009,73639.89,78067.209999999992,73299.94,78942.31,926525.13000000012]
[87]
[88,null,null,"Supplier Non-Gas Revenue",null,null,null,46690.87,41926.879999999997,45394.19,43783.46,37832.910000000003,34551.46,33833.46,36339.99,35895.050000000003,40117.040000000001,35581.71,40984.19,472931.20999999996]
[89]
[90,null,null,"Commodity Revenue",null,null,null,1437619.8,1290935.94,1397694.79,1348100.02,1164881.6499999999,1063845.27,1041738.22,1118914.42,1105214.6599999999,1235210.74,1095566.95,1261910.0900000001,14561632.549999999]
[91,null,null,"Total Revenue",null,null,null,1568726.73,1412743.27,1526304.34,1473572.28,1278421.22,1170569.19,1146948.1599999999,1229373.92,1214749.5999999999,1353394.99,1204448.5999999999,1381836.59,15961088.889999999]
[92,null,null,null,null,null,null,89,89,89,89,89,89,89,89,89,89,89,89,89]
[93,null,null,"Total Dth",null,null,null,260770,234163,253528,244532,211298,192971,188961,202960,200475,224055,198725,228898,2641336]
[94]
[95,null,"IS-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96]
[97,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98]
[99,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,"FT-1L","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121]
[122,null,"FT-1","Distribution Non-Gas Rev",null,null,null,217680.81,260726.02,167799.16,194981.44,205046.34,144121.27000000002,173788.94,240608.73,280542.75,244245.68,240140.15,225866.1,2595547.3899999997]
[123]
[124,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125]
[126,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,"Total Revenue",null,null,null,217680.81,260726.02,167799.16,194981.44,205046.34,144121.27000000002,173788.94,240608.73,280542.75,244245.68,240140.15,225866.1,2595547.3899999997]
[128,null,null,null,null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
[129,null,null,"Total Dth",null,null,null,781681,1038941,503375,636485,681472,358151,512484,928034,1238873,946625,920311,828708,9375140]
[130]
[131,null,"FT-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,"MT","Distribution Non-Gas Rev",null,null,null,3154.72,4850.8,4990.53,4007.09,2828.6800000000003,2344.94,1880.5,1624.99,1668.24,1610.35,1692.8600000000001,2293.71,32947.410000000003]
[141]
[142,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143]
[144,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,"Total Revenue",null,null,null,3154.72,4850.8,4990.53,4007.09,2828.6800000000003,2344.94,1880.5,1624.99,1668.24,1610.35,1692.8600000000001,2293.71,32947.410000000003]
[146,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[147,null,null,"Total Dth",null,null,null,3546,6095,6305,4827,3056,2329,1631,1247,1312,1225,1349,2252,35174]
[148]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,3361128]
[150]
[151,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[153,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,"Total Revenue",null,null,null,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,280094,3361128]
[155,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[156,null,null,"Total Dth",null,null,null,3326804,3542994,3569126,3675098,3392112,3342216,3330792,3631614,3468636,3671960,3319628,3635844,41906824]
[157]
[158,null,"TS","Distribution Non-Gas Rev",null,null,null,1130687.6300000001,1243236.8899999999,1279922.6399999999,1182545.9099999999,1124354.21,1080521.8500000001,1043161.1399999999,1025234.54,1038711.1200000001,1053952.71,1035135.8600000001,1127667.8600000001,13365132.359999999]
[159]
[160,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,"Total Revenue",null,null,null,1130687.6300000001,1243236.8899999999,1279922.6399999999,1182545.9099999999,1124354.21,1080521.8500000001,1043161.1399999999,1025234.54,1038711.1200000001,1053952.71,1035135.8600000001,1127667.8600000001,13365132.359999999]
[164,null,null,null,null,null,null,359,359,359,359,359,359,359,359,359,359,359,359,359]
[165,null,null,"Total Dth",null,null,null,3218237,3882862,4103172,3522187,3174289,2922556,2705000,2605526,2643144,2733033,2617504,3156360,37283870]
[166]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[177]
[178,null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[179]
[180,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[181,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[182,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[184]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,"CET","Distribution Non-Gas Revenue"]
[195,null,"DSM","Distribution Non-Gas Rev"]
[196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[197,null,"Utah Totals"]
[198,null,null,"Distribution Non-Gas Rev",null,null,null,32614273.469999995,44153484.380000003,49410715.429999992,41864892.319999993,32596948.249999996,21090779.270000007,15411056.860000001,13314631.27,12525159.510000002,12500015.82,14040210.959999999,18455412.470000003,307977580.00999999]
[199,null,null,"Supplier Non-Gas Revenue",null,null,null,12047094.66,17812069.759999998,20524559.310000002,16670751.329999998,11951305.280000001,4175597.3200000003,2282475.14,1591514.1900000002,1298664.75,1286937.52,1820839.99,3245923.46,94707732.709999993]
[200,null,null,"Commodity Revenue",null,null,null,61712232.689999998,90472538.519999996,104149863.14,84793502.069999993,60994901.399999999,45112404.809999995,24838410.300000001,17554499.350000001,14412946.65,14351618.210000001,19985559.850000001,35291821.460000001,573670298.44999993]
[201,null,null,"Total Utah Revenue",null,null,null,106373600.81999999,152438092.66,174085137.88,143329145.71999997,105543154.93000001,70378781.400000006,42531942.299999997,32460644.810000002,28236770.910000004,28138571.550000001,35846610.799999997,56993157.390000001,976355611.16999984]
[202,null,null,null,null,null,null,932369,935365,939952,941432,943668,943842,944375,944531,942695,944596,944632,948188,942137.08333333337]
[203,null,null,"Sales Dth",null,null,null,11685331,17137808,19729363,16060927,11551590,8542016,4699426,3318191,2722847,2710163,3779169,6678990,108615821]
[204,null,null,"Transportation Dth",null,null,null,7330268,8470892,8181978,7838597,7250929,6625252,6549907,7166421,7351965,7352843,6858792,7623164,88601008]
[205,null,null,"Total Utah Dth",null,null,null,19015599,25608700,27911341,23899524,18802519,15167268,11249333,10484612,10074812,10063006,10637961,14302154,197216829]
[206]
[207,"Idaho"]
[208,null,"GS-1","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[210,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,"I-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225]
[226,null,"Idaho Totals"]
[227,null,null,"Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,"Total Idaho Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,"Sales Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,null,null,"Transportation Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,null,null,"Total Idaho Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235]
[236,"Wyoming"]
[237,null,"GS-1","Distribution Non-Gas Rev",null,null,null,1051020.54,1361561.32,1457147.79,1377509.05,1165407.5900000001,930586.28,720066.3,531684.01,469287.31,451915.29,576181.03,757138.48,10849504.989999998]
[238]
[239,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240]
[241,null,null,"Commodity Revenue",null,null,null,2235156.16,3204078.19,3503177.89,3252331.91,2587392.9700000002,1855625.68,1203146.76,619798.75,424747.62,371196.17,752460.98,1309302.58,21318415.66]
[242,null,null,"Total Revenue",null,null,null,3286176.7,4565639.51,4960325.68,4629840.96,3752800.5600000005,2786211.96,1923213.06,1151482.76,894034.92999999993,823111.46,1328642.01,2066441.06,32167920.649999999]
[243,null,null,null,null,null,null,27630,27716,27748,27763,27769,27729,27646,27584,27616,27605,27734,27891,27702.583333333332]
[244,null,null,"Total Dth",null,null,null,377608,541298,591828,549450,437115,313490,203260,104709,71757,62710,127121,221194,3601540]
[245]
[246,null,"FS","Distribution Non-Gas Rev",null,null,null,11473.05,12858.08,13634.93,13791.15,12533.08,11392.5,10160.85,9213.48,7602.53,6952.15,8252.68,9360.23,127224.71]
[247]
[248,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249]
[250,null,null,"Commodity Revenue",null,null,null,115857.48,139469.38,150751.46,153036.29,134793.16,118556.66,101343.48,85497.64,64413.279999999999,56013.86,72871.89,87439.16,1280043.7400000002]
[251,null,null,"Total Revenue",null,null,null,127330.53,152327.46,164386.38999999998,166827.44,147326.24,129949.16,111504.33,94711.12,72015.81,62966.01,81124.570000000007,96799.39,1407268.45]
[252,null,null,null,null,null,null,27,27,27,27,27,27,27,27,27,27,27,27,27]
[253,null,null,"Total Dth",null,null,null,19573,23562,25468,25854,22772,20029,17121,14444,10882,9463,12311,14772,216251]
[254]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,null,11336,9986.75,5980.27,7394.32,7618.21,7736.05,10964.81,8407.73,10570.05,12702.91,10405.08,12384.75,115486.93000000001]
[256]
[257,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258]
[259,null,null,"Commodity Revenue",null,null,null,11388.64,10033.129999999999,6008.04,7428.66,7653.59,7771.98,11015.72,8446.77,10619.13,12761.9,10453.4,12442.26,116023.21999999999]
[260,null,null,"Total Revenue",null,null,null,22724.639999999999,20019.879999999997,11988.310000000001,14822.98,15271.8,15508.029999999999,21980.53,16854.5,21189.18,25464.809999999998,20858.48,24827.010000000002,231510.15000000002]
[261,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[262,null,null,"Total Dth",null,null,null,1924,1695,1015,1255,1293,1313,1861,1427,1794,2156,1766,2102,19601]
[263]
[264,null,"GSW","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265]
[266]
[267]
[268,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272]
[273,null,"IS","Distribution Non-Gas Rev",null,null,null,3206.03,4049.54,4116.93,3757.87,3637.03,2891.99,3145.95,2302.8599999999997,2215.3000000000002,2202.73,2380.3199999999997,3053.7,36960.25]
[274]
[275,null,null,"Supplier Non-Gas Revenue",null,null,null,2732.61,3834.68,3922.73,3453.62,3295.74,2322.3200000000002,2654.12,1552.6,1438.2,1421.78,1653.82,2533.59,30815.809999999998]
[276]
[277,null,null,"Commodity Revenue",null,null,null,83285.38,116874.5,119558.11,105260.2,100448.39,70780.210000000006,80893.23,47320.61,43834.13,43333.69,50405.65,77219.78,939213.88000000012]
[278,null,null,"Total Revenue",null,null,null,89224.02,124758.72,127597.77,112471.69,107381.16,75994.52,86693.299999999988,51176.07,47487.63,46958.200000000004,54439.79,82807.069999999992,1006989.94]
[279,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
[280,null,null,"Total Dth",null,null,null,15145,21253,21741,19141,18266,12871,14710,8605,7971,7880,9166,14042,170791]
[281]
[282,null,"I-4","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283]
[284,null,null,"Supplier Non-Gas Revenue"]
[285]
[286,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290]
[291,null,"IC","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,"Sales"," (To Commodity Costs) "]
[293]
[294]
[295,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[296,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299]
[300,null,"I-T","Distribution Non-Gas Rev",null,null,null,5200.43,5785.85,5912.35,5548.5,5338.4,5315.9,5018.18,4508.3600000000006,4636.2299999999996,4784.49,4825.2700000000004,5138.7999999999993,62012.759999999995]
[301]
[302,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303]
[304,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,"Total Revenue",null,null,null,5200.43,5785.85,5912.35,5548.5,5338.4,5315.9,5018.18,4508.3600000000006,4636.2299999999996,4784.49,4825.2700000000004,5138.7999999999993,62012.759999999995]
[306,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
[307,null,null,"Total Dth",null,null,null,12997,19370,20747,16786,14499,14254,11013,5463,6855,8469,8913,12326,151692]
[308]
[309,null,"IC","Distribution Non-Gas Rev",null,null,null,1595.46,3941.3599999999997,4007.14,3778.76,2562.6,2951.44,3897.6,1534.6100000000001,1905.1699999999998,1139.52,2485.37,2224.38,32023.41]
[310,null,"Trans"]
[311,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312]
[313,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,"Total Revenue",null,null,null,1595.46,3941.3599999999997,4007.14,3778.76,2562.6,2951.44,3897.6,1534.6100000000001,1905.1699999999998,1139.52,2485.37,2224.38,32023.41]
[315,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
[316,null,null,"Total Dth",null,null,null,13402,52770,51704,52279,28296,37743,67559,18650,24794,12757,33478,25010,418442]
[317]
[318,null,"CET","Distribution Non-Gas Rev"]
[319,null,"DSM","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[320,null,"Wyoming Totals"]
[321,null,null,"Distribution Non-Gas Rev",null,null,null,1077035.6200000001,1388455.6900000002,1480879.92,1402452.3900000001,1189195.9100000001,952606.82000000007,744337.91,551608.07999999996,489675.19,473773.07999999996,597219.11,781937.15999999992,11129176.880000001]
[322,null,null,"Supplier Non-Gas Revenue",null,null,null,2732.61,3834.68,3922.73,3453.62,3295.74,2322.3200000000002,2654.12,1552.6,1438.2,1421.78,1653.82,2533.59,30815.809999999998]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,null,6795.89,9727.2099999999991,9919.49,9327.26,7901,8267.34,8915.7800000000007,6042.9700000000012,6541.4,5924.01,7310.64,7363.1799999999994,94036.169999999984]
[324,null,null,"Commodity Revenue",null,null,null,2445687.66,3470455.1999999997,3779495.5,3518057.0600000005,2830288.1100000003,2052734.5299999998,1396399.19,761063.77,543614.16,483305.62,886191.92,1486403.78,23653696.5]
[325,null,null,"Total Wyoming Revenue",null,null,null,3532251.7800000003,4872472.7799999993,5274217.6399999997,4933290.330000001,4030680.7600000007,3015931.01,2152307,1320267.42,1041268.9500000001,964424.49,1492375.49,2278237.71,34907725.359999999]
[326,null,null,null,null,null,null,27668,27754,27786,27801,27807,27767,27684,27622,27654,27643,27772,27929,27740.583333333332]
[327,null,null,"Sales Dth",null,null,null,414250,587808,640052,595700,479446,347703,236952,129185,92404,82209,150364,252110,4008183]
[328,null,null,"Transportation Dth",null,null,null,26399,72140,72451,69065,42795,51997,78572,24113,31649,21226,42391,37336,570134]
[329,null,null,"Total Wyoming Dth",null,null,null,440649,659948,712503,664765,522241,399700,315524,153298,124053,103435,192755,289446,4578317]
[330]
[331,"Colorado"]
[332,null,"I-4","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[333]
[334]
[335]
[336,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[337,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[338,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339,null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[340]
[341,null,"IC","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[342]
[343]
[344]
[345,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[346,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[347,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348,null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[349]
[350,null,"Colorado Totals"]
[351,null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[352,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[353,null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[354,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[356,null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[357,null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[358]
[359,"System Total Tariff Sales and Revenue"]
[360,null,"SystemTotal Tariff Revenue"]
[361,null,null,"Distribution Non-Gas Rev",null,null,null,33691309.089999996,45541940.07,50891595.349999994,43267344.709999993,33786144.159999996,22043386.090000007,16155394.770000001,13866239.35,13014834.700000001,12973788.9,14637430.069999998,19237349.630000003,319106756.88999999]
[362,null,null,"Supplier Non-Gas Revenue",null,null,null,12049827.27,17815904.439999998,20528482.040000003,16674204.949999997,11954601.020000001,4177919.64,2285129.2600000002,1593066.7900000003,1300102.95,1288359.3,1822493.81,3248457.05,94738548.519999996]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,null,6795.89,9727.2099999999991,9919.49,9327.26,7901,8267.34,8915.7800000000007,6042.9700000000012,6541.4,5924.01,7310.64,7363.1799999999994,94036.169999999984]
[364,null,null,"Commodity Revenue",null,null,null,64157920.349999994,93942993.719999999,107929358.64,88311559.129999995,63825189.509999998,47165139.339999996,26234809.490000002,18315563.120000001,14956560.810000001,14834923.83,20871751.770000003,36778225.240000002,597323994.94999993]
[365]
[366,null,null,"SystemTotal Tariff Revenue",null,null,null,109905852.59999999,157310565.44,179359355.51999998,148262436.04999998,109573835.69,73394712.409999996,44684249.300000004,33780912.230000004,29278039.859999999,29102996.039999999,37338986.290000007,59271395.100000009,1011263336.53,"XX"]
[367,null,null,null,null,null,null,960037,963119,967738,969233,971475,971609,972059,972153,970349,972239,972404,976117,969877.66666666663]
[368,null,null,"Sales Dth",null,null,null,12099581,17725616,20369415,16656627,12031036,8889719,4936378,3447376,2815251,2792372,3929533,6931100,112624004]
[369,null,null,"Transportation Dth",null,null,null,7356667,8543032,8254429,7907662,7293724,6677249,6628479,7190534,7383614,7374069,6901183,7660500,89171142]
[370,null,null,"SystemTotal Dth",null,null,null,19456248,26268648,28623844,24564289,19324760,15566968,11564857,10637910,10198865,10166441,10830716,14591600,201795146]
[371]
[372]