{"text_format":"1","workbook":"xlsx","n_sheets":39,"sheets":["Control Panel","Application","Monthly Inputs","Graph (Ex 1.10) Inputs","Other Inputs","CET & DSM WY","Calculations","CET & DSM","Utah Summary-by class","UT Summary - by cost","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":97,"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,{"$f":"'Model Checks'!D7","v":0.71905772387981415}]
["1.3 pg 1","1.3 pg 1",null,null,"Current Case No.","15-057-04",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2","1.3 pg 2",null,null,"Filing Date","2015-04-30",null,null,null,null,"the \"Model Checks\""]
[null,"1.3 pg 3",null,null,"Test Year Ending","2016-05-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1","1.4 pg 1",null,null,"Proposed Effective Date","2015-06-01",null,null,null,null,"problem.)"]
["1.4 pg 2","1.4 pg 2",null,null,"Prior Case No. ","14-057-22"]
["1.4 pg 3",null,null,null,null,null,null,null,null,null,"Go To"]
[1.5,1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q31","v":-61135615.054340005},null,{"$f":"F11-G11","v":-61135615.054340005},null,null,"Model Checks'"]
["1.6 pg 1","1.6 pg 1"]
["1.6 pg 2","1.6 pg 2"]
["1.6 pg 3","1.6 pg 3",null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1","1.7 pg 1",null,null,null,null,null,null,null,null,"Old Wy Data color"]
["1.7 pg 2","1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":737.8},null,null,null,null,"New Data color"]
[1.8,1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":693.37}]
[1.9,1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":-44.42999999999995},null,{"$f":"F18-G18","v":-44.42999999999995}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":-6.02},null,{"$f":"F19-G19","v":-6.02}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Exhibit Headings"]
[]
[null,null,null,"UTAH"]
[null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,{"$f":"\"Docket No. \"&F5","v":"Docket No. 15-057-04"}]
[]
[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","Jun-15"]
[null,null,null,null,"to","May-16"]

{"sheet":"Application","index":1,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":false,"merged":[[2,5,2,6],[2,1,2,2],[0,0,0,6]]}
["Application Information"]
[]
[null,"Utah",null,null,null,"Wyoming"]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":564407582.64356053},null,null,"Wyoming Gas Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Increase (Decrease) to Commodity",{"$f":"'Utah Summary-by class'!G34","v":-85179000},null,null,"Increase (Decrease) to Commodity",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Increase (Decrease) to SNG",{"$f":"'Utah Summary-by class'!N34","v":24043000}]
["Total Increase (Decrease)",{"$f":"'Utah Summary-by class'!Q34","v":-61136000}]
["Typical Increase in $",{"$f":"'Ut 1.7'!J30","v":-44.42999999999995},null,null,"Typical Increase in $",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Typical Monthly Increase",{"$f":"B8/12","v":-3.7024999999999957},null,null,"Typical Monthly Increase",{"$f":"F8/12","v":{"$error":"#REF!"}}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-6.0199999999999997E-2},null,null,"Typical Increase in %",{"$f":"#REF!/100","v":{"$error":"#REF!"}}]
["Proposed Rate Effective Date",{"$f":"'Control Panel'!F8","v":"2015-06-01"},null,null,"Proposed Rate Effective Date",{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}}]
["Test Year Ending",{"$f":"'Control Panel'!F7","v":"2016-05-31"},null,null,"Test Year Ending",{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}}]
["System-Wide Production Costs - Wexpro I",{"$f":"'Ut 1.1'!I1414","v":317082952.37967986},null,null,"System-Wide Production Costs - Wexpro I",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["System-Wide Royalty Payments - Wexpro I",{"$f":"'Ut 1.1'!I1409","v":28173703.379679881},null,null,"System-Wide Royalty Payments - Wexpro I",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Wexpro Operators Service Fee - Wexpro I",{"$f":"'Ut 1.1'!I1411","v":288909249},null,null,"Wexpro Operators Service Fee - Wexpro I",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["System-Wide Production Costs - Wexpro II",{"$f":"'Ut 1.1'!I1509","v":26347912.626616117},null,null,"System-Wide Production Costs - Wexpro II",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["System-Wide Royalty Payments - Wexpro II",{"$f":"'Ut 1.1'!I1504","v":1907435.626616118},null,null,"System-Wide Royalty Payments - Wexpro II",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Wexpro Operators Service Fee - Wexpro II",{"$f":"'Ut 1.1'!I1506","v":24440477},null,null,"Wexpro Operators Service Fee - Wexpro II",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Purchased Gas Costs",{"$f":"'Ut 1.2'!G24","v":152933576},null,null,"Purchased Gas Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Purchased Gas Costs per Dth",{"$f":"'Ut 1.2'!F24","v":2.8541703832876619},null,null,"Purchased Gas Costs per Dth",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Contracted Dth",{"$f":"'Ut 1.2'!E17","v":18560000},"Dth",null,"Contracted Dth",{"$f":"#REF!","v":{"$error":"#REF!"}},"Dth"]
["Contracted Dth Costs",{"$f":"'Ut 1.2'!G17","v":56685620},null,null,"Contracted Dth Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Stabailization Costs",{"$f":"'Ut 1.2'!G16","v":0},null,null,"Stabailization Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Spot Market Dth",{"$f":"'Ut 1.2'!E19","v":33328270},"Dth",null,"Spot Market Dth",{"$f":"#REF!","v":{"$error":"#REF!"}},"Dth"]
["Spot Market Costs",{"$f":"'Ut 1.2'!G19","v":91758535},null,null,"Spot Market Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Purchased Gas Dth",{"$f":"'Ut 1.2'!E24","v":53582497},"Dth",null,"Purchased Gas Dth",{"$f":"#REF!","v":{"$error":"#REF!"}},"Dth"]
["Future Contract Dth",{"$f":"'Ut 1.2'!E21","v":1694227},"Dth",null,"Future Contract Dth",{"$f":"#REF!","v":{"$error":"#REF!"}},"Dth"]
["Future Contract Costs",{"$f":"'Ut 1.2'!G21","v":4489421},null,null,"Future Contract Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Transportation & Gathering Costs",{"$f":"'Ut 1.3 p1'!M61","v":86360716.200000003},null,null,"Transportation & Gathering Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Transportation Costs",{"$f":"'Ut 1.3 p1'!M29","v":62426926},null,null,"Kern River Transportation Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Capacity Release Credits",{"$f":"-'Ut 1.3 p1'!L20","v":110748},null,null,"Capacity Release Credits",{"$f":"-#REF!","v":{"$error":"#REF!"}}]
["Transportation Commodity Costs",{"$f":"'Ut 1.3 p1'!M44","v":549970},null,null,"Transportation Commodity Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"QGM Gathering Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Other Trans. & Gathering Costs",{"$f":"'Ut 1.3 p1'!L54","v":1865281},null,null,"Other Trans. & Gathering Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["CO2 Processing Costs"]
["Storage & Working Gas Costs",{"$f":"'Ut 1.3 p1'!L55","v":3393768},null,null,"Storage & Working Gas Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Total Other Costs",{"$f":"'Ut 1.3 p1'!M56","v":7245392.2000000002}]
["Storage Costs",{"$f":"'Ut 1.3 p2'!K56","v":20953161.166373916},null,null,"Storage Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Storage Demand",{"$f":"'Ut 1.3 p2'!J20","v":16500058}]
["Storage Commodity",{"$f":"'Ut 1.3 p2'!J27","v":132054}]
["Working Storage Gas Return",{"$f":"'Ut 1.3 p2'!K53","v":3896853.1663739164},null,null,"Working Storage Gas Return",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Total Other Revenues",{"$f":"'Ut 1.4 p3'!H28","v":18963047}]
[null,null,null,null,"Production Depreciation & Amort.",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Return on Production Plant",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Total Production Return & Exp.",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":564407582.64356053},null,null,"Wyoming Gas Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Utah Gas Costs",{"$f":"B46","v":564407582.64356053},null,null,"Core Customer Gas Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Utah Net Gas Costs",{"$f":"'Ut 1.6 p1'!J25","v":464889863.41701895},null,null,"Core Customer Unit Cost of Gas",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Commodity Portion of Gas Costs",{"$f":"'Ut 1.6 p1'!J25","v":464889863.41701895}]
["Firm Gas Cost",{"$f":"'Ut 1.6 p1'!F31","v":4.2078100000000003}]
["Current Amortization",{"$f":"'Ut 1.6 p1'!H32","v":0.41532999999999998},null,null,"Current Amortization",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Previous Case No.",{"$f":"'Ut 1.6 p1'!H29","v":"14-057-22"}]
["Forecasted 191 Account Balance",{"$f":"'Ut 1.6 p1'!D49","v":6953471},null,null,"Forecasted 191 Account Balance",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Proposed Amortization",{"$f":"'Ut 1.6 p1'!F32","v":6.2937167247247516E-2},null,null,"Proposed Amortization",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Total Unit Cost in Rates",{"$f":"'Ut 1.6 p1'!F33","v":4.2707471672472481},null,null,"Total Unit Cost in Rates",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Increase in Unit Cost In Rates",{"$f":"'Ut 1.6 p1'!J33","v":-0.77593283275275249}]
["Test Year SNG Costs",{"$f":"'Ut 1.6 p2'!F14","v":99517719.226541564}]
["Forested 191 SNG Balance",{"$f":"'Ut 1.6 p2'!F15","v":15358114}]
["Total SNG",{"$f":"'Ut 1.6 p2'!F16","v":114875833.22654156}]
["Forecasted Current SNG Revenues",{"$f":"'Ut 1.6 p2'!F19","v":90832446.090550005}]
["% Change in SNG Rates",{"$f":"-ROUND('Ut 1.6 p2'!F35,2)/100","v":-0.2661}]
["Average Monthly Increase",{"$f":"'Ut 1.7'!J30/12","v":-3.7024999999999957},null,null,"Typical Increase in $",{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-6.0199999999999997E-2},null,null,"Typical Increase in %",{"$f":"#REF!/100","v":{"$error":"#REF!"}}]
["Company Owned Gas %",null,null,null,"Company Owned Gas %",{"$f":"Calculations!P177","v":0.55598766157322566}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":564407582.64356053},null,null,"Wyoming Gas Costs",{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"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,"Apr15","May15","Jun15","Jul15","Aug15","Sep15","Oct15","Nov15","Dec15","Jan16","Feb16","Mar16","Apr16","May16",{"$f":"R3","v":"May16"}]
[null,null,null,null,4,5,6,7,8,9,10,11,12,1,2,3,4,5]
["QGC Company Produced Gas In MDth",null,null,null,null,null,"Scott Nelsen",null,"Updated:","2015-03-24",null,null,null,null,null,null,null,null,null," "]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,5407980,5563110,5624683,5587050,5404037,5227300,5307538,5107108,5181794,5226523,4930360,5247381,4994553,5118907,{"$f":"SUM(G7:R7)","v":62957234},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$9","v":3441912.2716321065},{"$f":"F7/$S$7*$S$9","v":3540644.857680555},{"$f":"G7/$S$7*$S$9","v":3579833.0322487312},{"$f":"H7/$S$7*$S$9","v":3555881.485734445},3439402.7468026797,3326918.3720173729,3377985.8975724261,3250422.0980385477,3297956.0497024069,3326423.8498787815,3137930.7222963241,3339698.9370946558,3178786.3975120015,{"$f":"R7/$S$7*$S$9","v":3257931.5790079646},{"$f":"'Other Inputs'!$D$174","v":40069171.167906336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["WEXPRO II"]
[null,"Company Production In Dth",null,null,352200,358720,310574,317160,313512,299978,306553,293451,300005,415617,384810,407195,390146,399214,{"$f":"SUM(G13:R13)","v":4138215},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$14","v":352200},358720,310574,317160,313512,299978,306553,293451,300005,415617,384810,407195,390146,{"$f":"R13/$S$13*$S$14","v":399214},{"$f":"'Other Inputs'!D177","v":4138215}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Chalk Creek",null,0,0,0,0,0,0,0,143776,180893,0,0,0,0,0,{"$f":"SUM(G24:R24)","v":324669},null,"ScottN"]
[null,null,"Clay Basin",null,0,780215.08516388841,1940490,2489650,2293680,1999920,1932280,1697400,0,0,0,0,0,235160,{"$f":"SUM(G25:R25)","v":12588580},null,"ScottN"]
[null,null,"Coalville",null,0,0,0,0,0,0,156389,280146,258993,0,0,0,0,0,695528,null,"ScottN"]
[null,null,"Leroy",null,0,0,0,0,0,0,635881,282493,0,0,0,0,0,0,918374,null,"ScottN"]
[null,null,"Ryckman",null,0,0,358462,370410,370410,358462,0,0,0,0,0,0,0,370410,1828154,null,"ScottN"]
[null,null,"Total Injections",null,0,780215.08516388841,{"$f":"SUM(G24:G28)","v":2298952},2860060,2664090,2358382,2724550,2403815,439886,0,0,0,0,605570,16355305]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,0,0,0,326884,0,0,0,0,{"$f":"SUM(G32:R32)","v":326884},null,"ScottN"]
[null,null,"Clay Basin",null,0,185530,103510,65920,0,0,0,0,0,5366110,4635210,2526510,0,192550,{"$f":"SUM(G33:R33)","v":12889810},null,"ScottN"]
[null,null,"Coalville",null,0,0,0,0,0,0,0,0,0,694894,0,0,0,0,694894,null,"ScottN"]
[null,null,"Leroy",null,0,0,0,0,0,0,0,0,0,897648,0,0,0,0,897648,null,"ScottN"]
[null,null,"Ryckman",null,0,0,0,0,0,0,0,271850,514600,514600,481400,0,0,0,1782450,null,"ScottN"]
[null,null,"Total Withdrawls",null,0,185530,{"$f":"SUM(G32:G36)","v":103510},65920,0,0,0,271850,514600,7800136,5116610,2526510,0,192550,16591686]
[]
[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*-$D46","v":0},0,-1624.6687999999999,-2044.0908999999999,0,0,0,0,0,{"$f":"SUM(G46:R46)","v":-3668.7596999999996}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E144","v":2.3800000000000002E-2},0,-18569.119026900546,{"$f":"G25*-$D47","v":-46183.662000000004},{"$f":"H25*-$D47","v":-59253.670000000006},{"$f":"I25*-$D47","v":-54589.584000000003},{"$f":"J25*-$D47","v":-47598.096000000005},-45988.264000000003,-40398.120000000003,0,{"$f":"N25*-$D47","v":0},0,0,0,-5596.808,{"$f":"SUM(G47:R47)","v":-299608.20400000009}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E147","v":1.37E-2},0,0,{"$f":"G26*-$D48","v":0},0,0,0,-2142.5293000000001,-3838.0001999999999,-3548.2040999999999,0,0,0,0,0,{"$f":"SUM(G48:R48)","v":-9528.7335999999996}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E141","v":3.4200000000000001E-2},0,0,{"$f":"G27*-$D49","v":0},0,0,0,-21747.1302,-9661.2605999999996,0,0,0,0,0,0,{"$f":"SUM(G49:R49)","v":-31408.390800000001}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E138","v":2.5000000000000001E-2},0,0,-8961.5500000000011,-9260.25,-9260.25,-8961.5500000000011,0,0,0,0,0,0,0,-9260.25,{"$f":"SUM(G50:R50)","v":-45703.850000000006}]
[null,null,"Total Injections",null,0,-18569.119026900546,{"$f":"SUM(G46:G50)","v":-55145.212000000007},-68513.920000000013,-63849.834000000003,-56559.646000000008,-69877.923500000004,-55522.049600000006,-5592.2950000000001,0,0,0,0,-14857.058000000001,{"$f":"SUM(S46:S50)","v":-389917.93810000003}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E136","v":1.18E-2},0,0,{"$f":"G32*-$D54","v":0},0,0,0,0,0,0,-3857.2311999999997,0,0,0,0,{"$f":"SUM(G54:R54)","v":-3857.2311999999997}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E145","v":1.2999999999999999E-2},0,-2411.89,{"$f":"G33*-$D55","v":-1345.6299999999999},-856.95999999999992,0,0,0,0,0,-69759.429999999993,-60257.729999999996,-32844.629999999997,0,-2503.15,{"$f":"SUM(G55:R55)","v":-167567.53}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E148","v":1.2800000000000001E-2},0,0,{"$f":"G34*-$D56","v":0},0,0,0,{"$f":"K34*-$D56","v":0},0,0,-8894.6432000000004,0,0,0,0,{"$f":"SUM(G56:R56)","v":-8894.6432000000004}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E142","v":1.1900000000000001E-2},0,0,{"$f":"G35*-$D57","v":0},0,0,0,0,0,0,-10682.011200000001,0,0,0,0,{"$f":"SUM(G57:R57)","v":-10682.011200000001}]
[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,0,-2411.89,{"$f":"SUM(G54:G58)","v":-1345.6299999999999},-856.95999999999992,0,0,{"$f":"SUM(K54:K58)","v":0},0,0,-93193.315600000002,-60257.729999999996,-32844.629999999997,0,-2503.15,{"$f":"SUM(S54:S58)","v":-191001.41560000001}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,0,{"$f":"G32*-$D62","v":0},0,0,0,0,0,0,-6439.6147999999994,0,0,0,0,{"$f":"SUM(G62:R62)","v":-6439.6147999999994}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,-3654.9409999999998,{"$f":"G33*-$D63","v":-2039.1469999999999},-1298.624,0,0,0,0,0,-105712.367,-91313.636999999988,-49772.246999999996,0,-3793.2349999999997,{"$f":"SUM(G63:R63)","v":-253929.25699999995}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,0,{"$f":"G34*-$D64","v":0},0,0,0,0,0,0,-13689.4118,0,0,0,0,{"$f":"SUM(G64:R64)","v":-13689.4118}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,0,{"$f":"G35*-$D65","v":0},0,0,0,0,0,0,-17683.6656,0,0,0,0,{"$f":"SUM(G65:R65)","v":-17683.6656}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$286","v":1.9699999999999999E-2},0,0,0,0,0,0,0,-5355.4449999999997,-10137.619999999999,{"$f":"N36*-$D66","v":-10137.619999999999},-9483.58,0,0,0,{"$f":"SUM(G66:R66)","v":-35114.264999999999}]
[null,null,"Total Withdrawls",null,0,-3654.9409999999998,{"$f":"SUM(G62:G66)","v":-2039.1469999999999},-1298.624,0,0,0,-5355.4449999999997,-10137.619999999999,-153662.67919999998,-100797.21699999999,-49772.246999999996,0,-3793.2349999999997,-326856.21419999999]
[]
[]
[null,"Total Injections & Withdrawls",null,null,0,-20981.009026900545,{"$f":"G51+G59","v":-56490.842000000004},{"$f":"H51+H59","v":-69370.880000000019},{"$f":"I51+I59","v":-63849.834000000003},-56559.646000000008,{"$f":"K51+K59","v":-69877.923500000004},-55522.049600000006,-5592.2950000000001,-93193.315600000002,-60257.729999999996,-32844.629999999997,0,-17360.208000000002,{"$f":"S51+S59","v":-580919.35370000009}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S70/(S37+S29)","v":1.7631939551020003E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Apr15"},"May15","Jun15","Jul15","Aug15","Sep15","Oct15",{"$f":"L3","v":"Nov15"},"Dec15","Jan16","Feb16","Mar16","Apr16","May16","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2015-04-03","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,"(Forecast --->)",null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,2.33,{"$f":"TRANSPOSE('Graph (Ex 1.10) Inputs'!F2:F14)","v":2.41},2.5499999999999998,2.64,2.63,2.56,2.56,2.67,2.88,2.95,2.86,2.76,2.72,2.78]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,0,0,64.2,885.52499999999998,4140.8050000000003,{"$f":"9192.07-1406.641","v":7785.4290000000001},{"$f":"11280.38-3023.31","v":8257.07},{"$f":"7167.382-4942.749","v":2224.6329999999998},{"$f":"6770.309-4483.351","v":2286.9580000000005},{"$f":"4426.047-627.747","v":3798.2999999999997},3885.35,0,{"$f":"SUM(G82:R82)","v":33328.270000000004},null,"Scott N"]
[null,null,"In DTH",null,null,null,{"$f":"G82*1000","v":0},{"$f":"H82*1000","v":0},64200,885525,4140805.0000000005,{"$f":"L82*1000","v":7785429},8257070,2224633,2286958.0000000005,3798299.9999999995,3885350,0,{"$f":"SUM(G83:R83)","v":33328270}]
[null,null,"In $",null,null,null,{"$f":"G83*G79","v":0},0,168846,2266944,{"$f":"K83*K79","v":10600460.800000001},20787095.43,23780361.599999998,6562667.3500000006,6540699.8800000008,10483307.999999998,10568152,0,{"$f":"SUM(G84:R84)","v":91758535.060000002}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2015-04-03"]
[null,"RESET FORMULAS TO Brent's WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,0,0,0,0,0,1000000,4000000,5000000,4000000,0,0,0,{"$f":"SUM(G89:R89)","v":14000000},{"$f":"S90/S89","v":3.0526325656771798}]
[null,"Peaking Purchases ($)",null,null,null,null,0,0,0,0,0,2826056.7493506488,12192404.197402595,15610579.080086578,12107815.892640691,0,0,0,{"$f":"SUM(G90:R90)","v":42736855.919480518}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,0,0,0,0,0,900000,930000,930000,870000,930000,0,0,{"$f":"SUM(G92:R92)","v":4560000}]
[null,"Term Purchases ($)",null,null,null,null,0,0,0,0,0,2613960,2896392,2961492,2692128,2784791.9999999995,0,0,{"$f":"SUM(G93:R93)","v":13948764},{"$f":"S93/S92","v":3.0589394736842106}]
[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},0,0,{"$f":"H89+H92","v":0},0,0,0,{"$f":"L89+L92","v":1900000},4930000,5930000,4870000,930000,0,0,{"$f":"SUM(G97:R97)","v":18560000},{"$f":"S92/S97","v":0.24568965517241378}]
[null,"Total Purchases ($)",null,null,0,0,0,0,0,0,0,{"$f":"L90+L93","v":5440016.7493506484},15088796.197402595,18572071.080086578,14799943.892640691,2784791.9999999995,0,0,{"$f":"SUM(G98:R98)","v":56685619.919480518}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(L3),$F$116:$G$127,2,FALSE)","v":6.3},11.5,14.9,12.5,10.1,8.3000000000000007,4.4000000000000004,{"$f":"VLOOKUP(MONTH(G3),$F$116:$G$127,2,FALSE)","v":3.1},{"$f":"VLOOKUP(MONTH(H3),$F$116:$G$127,2,FALSE)","v":2},{"$f":"VLOOKUP(MONTH(I3),$F$116:$G$127,2,FALSE)","v":1.8},{"$f":"VLOOKUP(MONTH(J3),$F$116:$G$127,2,FALSE)","v":2},{"$f":"VLOOKUP(MONTH(K3),$F$116:$G$127,2,FALSE)","v":3.1},{"$f":"SUM(G102:R102)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(L3),$F$116:$H$127,3,FALSE)","v":8},12.3,14.7,14.1,11.8,9.4,5.8,{"$f":"VLOOKUP(MONTH(G3),$F$116:$H$127,3,FALSE)","v":3.7},{"$f":"VLOOKUP(MONTH(H3),$F$116:$H$127,3,FALSE)","v":2.2999999999999998},{"$f":"VLOOKUP(MONTH(I3),$F$116:$H$127,3,FALSE)","v":1.7},{"$f":"VLOOKUP(MONTH(J3),$F$116:$H$127,3,FALSE)","v":2.1},{"$f":"VLOOKUP(MONTH(K3),$F$116:$H$127,3,FALSE)","v":4.0999999999999996},{"$f":"SUM(G103:R103)","v":90}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Jun15"},"Jul15","Aug15","Sep15","Oct15","Nov15","Dec15","Jan16","Feb16","Mar16","Apr16","May16","12-Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,"Updated Mike Neese 4/15/2015",null,24203212,24850223,25029364,24439211,24746798,24031672,24580111,23940633,23236310,23385585,23178726,23287404,{"$f":"SUM(G107:R107)","v":288909249}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,"Updated Mike Neese 4/15/2015",null,2091801,1986306,1970600,1931482,1938744,1906126,1962387,2193184,2106872,2145011,2096725,2111239,{"$f":"SUM(G109:R109)","v":24440477}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT","WY"]
[null,null,null,null,null,1,14.9,14.7]
[null,null,null,null,null,2,12.5,14.1]
[null,null,null,null,null,3,10.1,11.8]
[null,null,null,null,null,4,8.3000000000000007,9.4]
[null,null,null,null,null,5,4.4000000000000004,5.8]
[null,null,null,null,null,6,3.1,3.7]
[null,null,null,null,null,7,2,2.2999999999999998]
[null,null,null,null,null,8,1.8,1.7]
[null,null,null,null,null,9,2,2.1]
[null,null,null,null,null,10,3.1,4.0999999999999996]
[null,null,null,null,null,11,6.3,8]
[null,null,null,null,null,12,11.5,12.3]
[null,null,null,null,null,"Total",{"$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,"2015-05-01",null,2.48,2.33,2.41]
[null,"2015-06-01",null,2.5099999999999998,2.58,2.5499999999999998]
[null,"2015-07-01",null,2.5,2.77,2.64]
[null,"2015-08-01",null,2.46,2.79,2.63]
[null,"2015-09-01",null,2.44,2.69,2.56]
[null,"2015-10-01",null,2.44,2.67,2.56]
[null,"2015-11-01",null,2.38,2.96,2.67]
[null,"2015-12-01",null,2.67,3.09,2.88]
[null,"2016-01-01",null,2.7,3.2,2.95]
[null,"2016-02-01",null,2.61,3.11,2.86]
[null,"2016-03-01",null,2.54,2.98,2.76]
[null,"2016-04-01",null,2.52,2.91,2.72]
[null,"2016-05-01",null,2.5499999999999998,3.02,2.78]
[]
[]
[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,"2015-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2015-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman Injections",null,null,1.4999999999999999E-2,{"$f":"$F$6","v":"2015-01-01"},null,null,null,"Glen W"]
[null,"  Ryckman Withdrawals",null,null,0.01,"2015-01-01",null,null,null,"Glen W"]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,"2015-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2015-01-01"},null,"1.3.2","1.3p2",{"$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$6","v":"2015-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman",null,null,0.09,{"$f":"$F$6","v":"2015-01-01"},null,null,null,"Glen W"]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2015-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2015-01-01"},null,"1.3.2","1.3p2",{"$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,"1/1/2015","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$22","v":"1/1/2015"},"Jan",null,{"$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$22","v":"1/1/2015"},"1.3p1",null,{"$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$22","v":"1/1/2015"}," ",null,"Rate from Glen",null,null,null,{"$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$22","v":"1/1/2015"},"1.3p1",null,{"$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$22","v":"1/1/2015"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F31","v":0},{"$f":"$G$22","v":"1/1/2015"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F31","v":0},{"$f":"$G$22","v":"1/1/2015"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2015-01-01","1.3p1",null,{"$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":"2015-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2015-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,"(not used currently)","GRI Surcharge",0,0,{"$f":"G42","v":"2015-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.4E-3,1.4E-3,"2014-10-01",null,null,"ferc.gov"]
[null,null,null,"Total",{"$f":"SUM(E42:E44)","v":0.17792000000000002},{"$f":"SUM(F42:F44)","v":0.17792000000000002}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E45)/(1-$E283),5)","v":0.17879999999999999},{"$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,{"$f":"ROUND((F45)/(1-E284),5)","v":0.18063000000000001}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,0.47170000000000001,"2015-04-01",null,null,"KR Tariff 5-A"]
[null,"Jan - Dec",null,3000,12,14.347541666666666,null,"1.3.1"]
[null,"November - March",null,50000,5,14.347541666666666,null,"Jan"]
[null,"Jan - Dec",null,1885,12,17.742041666666669]
[null,"Days in Tariff Rate",null,null,366,0.58330000000000004,{"$f":"G53","v":"2015-04-01"},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",0.82747940780186491,{"$f":"D54+D56","v":4885},366,4.4000000000000003E-3,{"$f":"G57","v":"2015-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C60","v":0.82747940780186491},{"$f":"D55","v":50000},152,4.4000000000000003E-3,{"$f":"G57","v":"2015-04-01"},"1.3p1",null,"KR Tariff 5-A","Should be 152 in leap year"]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[null,"I-Sales Commodity Rates",null,null,"I-2 -eliminated","IS",null,null,null,{"$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",1.0585100000000001,-6.7180000000000004E-2,{"$f":"E73+F73","v":0.99133000000000004},null,null,"2015-02-01"]
[null,null,null,"Summer",0.49697999999999998,-3.1539999999999999E-2,{"$f":"E74+F74","v":0.46543999999999996},null,null,{"$f":"J73","v":"2015-02-01"}]
[]
[null,"FS",null,"Winter",1.03094,-6.5430000000000002E-2,{"$f":"E76+F76","v":0.96550999999999998},null,null,"2015-02-01"]
[null,null,null,"Summer",0.49697000000000002,-3.1530000000000002E-2,{"$f":"E77+F77","v":0.46544000000000002},null,null,{"$f":"J76","v":"2015-02-01"}]
[]
[null,"NGV",null,null,0.76385000000000003,-4.8480000000000002E-2,{"$f":"E79+F79","v":0.71537000000000006},null,null,"2015-02-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17924999999999999,0,{"$f":"E81+F81","v":0.17924999999999999},null,null,"2015-02-01"]
[]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,7.43283,null,null,"2015-02-01"]
[null,"Block 2",null,"Summer",null,null,6.4722200000000001,null,null,{"$f":"$J$86","v":"2015-02-01"}]
[null,"Block 1",null,"Winter",null,null,8.5569799999999994,null,null,{"$f":"$J$86","v":"2015-02-01"}]
[null,"Block 2",null,"Winter",null,null,7.5963799999999999,null,null,{"$f":"$J$86","v":"2015-02-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"J86","v":"2015-02-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,7.9802099999999996,null,null,"2015-02-01"]
[null,"Block 2",null,null,null,null,7.7322699999999998,null,null,{"$f":"J93","v":"2015-02-01"}]
[null,"BSF",null,null,null,null,12,null,null,{"$f":"J93","v":"2015-02-01"}]
[]
["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,{"$f":"'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":67095449},70897170,"EXH 1.1",null,null,"LAST CASE IN WHICH RATES CHANGED"]
[null,"AMOUNT",null,null,{"$f":"+D184+D205","v":343430865.00629598},360165191,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E101/E100","v":5.118541870198916},{"$f":"ROUND(+F101/F100,5)","v":5.0801100000000003}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 7)",null,null,null,4.6313500000000003,null,null,null,"Exhibit 1.6 pg 1 (Prior case)"]
[null,"191 Account Amortization (Line 8)",null,null,null,0.41532999999999998,null,null,null,"Exhibit 1.6 pg 1 (Prior case )"]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F105:F106)","v":5.0466800000000003}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,5.4225500000000002,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 10)",null,null,null,0.27228000000000002,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"F112+F113","v":5.6948300000000005},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,2015,"2015-03-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"March 2015 191 account (Actual/Forecast)",null,2015,2311585,707716,null,"1.6.1",null,"191 Account Forecast/Actual"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through March 2015 (act/fcst)",null,"March",-4641886,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,{"$f":"E123-E124","v":6953471}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2014,"Source"]
[null,"Utah",null,null,{"$f":"E131-E130","v":1263667},"2014 IRP"]
[null,"Wyoming",null,null,39214]
[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,{"$f":"2500000","v":2500000},null,null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827,null,null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[null,"  Clay Basin Capacity",null,null,13419000,null,null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[]
["OTHER INPUTS FROM GLEN, TOM, TINA & Al",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,246857.94999999998,"2015-03-31",null,null,null,null,"Birch Creek from Jesse"]
[]
[null,"Other gathering ",null,1618422.77,"2015-03-31",null,null,"JanB",null,"Jesse Query"]
[null,"Total Gathering",null,{"$f":"SUM(D162:D164)","v":1865280.72},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,3393768.2700000005,"2015-03-31",null,null,"1.3.1",null,"Jesse Query"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02,"Verified with Tina 04/10/15"]
[]
[null,null,null,"Commodity","Mo. Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"QEP Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,0.14446000000000001,862503,"2014-09-01",null,null,"1.3p1","QEP Rates (Changes every Sep 1)"]
[null,"QGC Gathering Throughput Dth From Exhibit 1.1 Backup",null,{"$f":"'Ex 1.1 Data'!E1","v":40069171.167906336},12,null,null,null,"1.3p1","Ex. 1.1 updated on 11-17-2010"]
[]
[null,"Gathering Rate Wexpro II",null,0.48,null,null,null,null,"1.3p1","Samson Rate (amount changes in September ask John Wilkey) for this passthrough Brady wants us to use the estimated amount of 0.48 4-14-15"]
[null,"Wexpro II Gathering Throughput Dth From Exhibit 1.1 Backup",null,{"$f":"'Ex 1.1 Data'!L1","v":4138215},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,{"$f":"'Ut 1.1'!I1409","v":28173703.379679881},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S107","v":288909249},null,null,null,"1.4.1","1.4P1","Jim Livsey (Updated on 11-10-2010"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D182:D183)","v":317082952.37967986}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1414","v":62957234},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,2702880,{"$f":"HLOOKUP(F$188,$D$188:$E$196,$I191)","v":2702880},{"$f":"HLOOKUP(G$188,$D$188:$E$196,$I191)","v":2702880},null,4,"Wexpro (Mike Neese)"]
[null,"490  Incidental Plant Prod Sales",null,null,2976196,{"$f":"HLOOKUP(F$188,$D$188:$E$196,$I192)","v":2976196},2976196,null,5,"Wexpro (Mike Neese)"]
[null,"492  Incidental Gasoline_Oil Sales",null,null,535068,535068,535068,null,6,"Wexpro (Mike Neese)"]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,12829163,12829163,12829163,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,-80260,-80260,-80260,null,9,"Wexpro (Mike Neese)"]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D191:D196)","v":0},{"$f":"SUM(E191:E196)","v":18963047},{"$f":"SUM(F191:F196)","v":18963047},{"$f":"SUM(G191:G196)","v":18963047}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1504","v":1907435.626616118},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S109","v":24440477},null,null,null,"1.4.1","1.4P1","Jim Livsey (Updated on 11-10-2010"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D203:D204)","v":26347912.626616117}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1509","v":4138215},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,931501,931501,931501,null,5,"Wexpro (Mike Neese)"]
[null,"492  Incidental Gasoline_Oil Sales",null,null,543701,543701,543701,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,-81555,-81555,-81555,null,9,"Wexpro (Mike Neese)"]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D212:D217)","v":0},{"$f":"SUM(E212:E218)","v":1393647},{"$f":"SUM(F212:F217)","v":1393647},{"$f":"SUM(G212:G217)","v":1393647}]
[]
[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$199","v":90835755.100000009},null,null,"1.6.2",null,"Dave's Revrun"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":2117.4},null,null,null,null,"Dave's Revrun"]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E227-E228","v":90833637.700000003}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":2648021},0.17879999999999999,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$8","v":"2015-03-31"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T295","v":-2053992},{"$f":"'Rate Base'!T216","v":9447138.7100000009},{"$f":"+E234/D234","v":-4.599403848700482},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",1.73142,1.9207099999999999]
[null,null,null,"Summer Blk 2",0.73141999999999996,0.96009999999999995]
[null,null,null,"Winter Blk 1",2.3542200000000002,2.5189699999999999]
[null,null,null,"Winter Blk 2",1.35422,1.55837,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":"Jun-15"},{"$f":"'Control Panel'!F41","v":"May-16"},null,null,null,null,"entered as text, beginning and end month"]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3","Wexpro Stip."]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.10589999999999999,"2015-03-01",null,null,"1.3p2","Changes with General Rate Case"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",0.1079,"2014-03-01",null,null,null,"Changes with General Rate Case"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.9399999999999999E-3,null,null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"QEP Gathering Lost & Unaccounted For",null,null,3.7989000000000002E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QPC Lost & Unaccounted For %",null,null,1.9699999999999999E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"TOTAL",null,null,{"$f":"SUM(E285:E286)","v":5.7689000000000004E-2}]
[]
[null,"Capacity Release Credits",null,null,123053.82999999999,null,null,null,"1.3p1","From Query"]
[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":110748.44699999999},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2.5000000000000001E-3,"verified 4/10/15",null,"Ut Jan",null,"Liz Eiden"]
[]
[null,"30010-135-GR-14"]
[null," (THIS WILL CHANGE ONLY WITH NEW GENERAL IN WYOMING)",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,33703,170055,null,null,"1.6p3",null,"30010-135-GR14 Revrun tab in model"]
[null,"Wyoming Transportation",null,{"$f":"61957+31917","v":93874},{"$f":"151090+416661","v":567751},null,null,"1.6p3",null,"30010-135-GR14 Revrun tab in model"]
[null,"Total",null,{"$f":"D298+D299","v":127577},{"$f":"SUM(E298:E299)","v":737806},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,91070.55,425179,"Actual - 12 Months Ending March 2015",null,null,null,"Financial Report page 19"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,37918,159047,"Actual - 12 Months Ending March 2015",null,null,null,"minus commodity revenues from  Wyoming 191 Account"]
[]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,27952,null,null,null,null,null,"Revrun avg customer column"]
[null,"FS",null,27]
[null,"NGV",null,1]
[null,"IS",null,5]

{"sheet":"CET & DSM WY","index":5,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":1.140516088229058E-2},{"$f":"G20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$267","v":274858.68},{"$f":"'Other Inputs'!$F$267","v":"2011-07-31"},{"$f":"B20","v":3298812},null,{"$f":"B6/D6","v":8.3320504472519194E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,"New DNG",null,null,"% Change",null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$266","v":57097.087500000162},{"$f":"'Other Inputs'!$F$266","v":"2011-07-31"},{"$f":"D20","v":5006250.0730399992},null,{"$f":"D11+B11","v":5063347.1605399996},null,null,{"$f":"L5","v":1.140516088229058E-2},null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$93","v":"2015-02-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$95","v":12},{"$f":"'Other Inputs'!$G$95","v":12},{"$f":"'Other Inputs'!$G$95","v":12},{"$f":"'Other Inputs'!$G$95","v":12},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["WY GS","Dth","Base DNG","DNG Revenue",null,"CET Rate","Revenue",null,"DNG Rate","Revenue",null,"CET Rate","CET Amort"]
["Block 1 ",{"$f":"'Other Inputs'!E269","v":2593433},{"$f":"'Other Inputs'!E259","v":1.73142},{"$f":"B16*C16","v":4490321.7648599995},null,{"$f":"ROUND((G16/B16),5)","v":1.975E-2},{"$f":"D16*$L$5","v":51212.842141479268},null,{"$f":"C16+F16","v":1.7511699999999999},{"$f":"I16*B16","v":4541542.0666100001},null,{"$f":"ROUND(F16,5)","v":1.975E-2},{"$f":"B16*L16","v":51220.301749999999},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"J24","v":6.7879300000000002},{"$f":"J31","v":6.8286300000000004},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"'Other Inputs'!E270","v":705379},{"$f":"'Other Inputs'!E260","v":0.73141999999999996},{"$f":"B17*C17","v":515928.30817999999},null,{"$f":"ROUND((G17/B17),5)","v":8.3400000000000002E-3},{"$f":"D17*$L$5","v":5884.245358520895},null,{"$f":"C17+F17","v":0.73975999999999997},{"$f":"I17*B17","v":521811.16904000001},null,{"$f":"ROUND(F17,5)","v":8.3400000000000002E-3},{"$f":"B17*L17","v":5882.8608599999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$G$93","v":7.9802099999999996},{"$f":"J24","v":6.7879300000000002},{"$f":"J31","v":6.8286300000000004},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":3298812},null,{"$f":"SUM(D16:D19)","v":5006250.0730399992},null,null,{"$f":"SUM(G16:G19)","v":57097.087500000162},null,null,{"$f":"B11","v":57097.087500000162},null,null,{"$f":"SUM(M16:M19)","v":57103.162609999999}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$93","v":"2015-02-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"$F$16","v":1.975E-2},6.7919999999999994E-2,null,{"$f":"SUM(B24:D24)","v":1.8190899999999999},4.9688400000000001,null,null,{"$f":"SUM(F24:G24)","v":6.7879300000000002},null,{"$f":"'Other Inputs'!G93","v":7.9802099999999996},{"$f":"J24-L24","v":-1.1922799999999993}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$F$17","v":8.3400000000000002E-3},{"$f":"$D$24","v":6.7919999999999994E-2},null,{"$f":"SUM(B25:D25)","v":0.80767999999999995},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F25:G25)","v":5.7765199999999997},null,{"$f":"'Other Inputs'!$G$94","v":7.7322699999999998},{"$f":"J25-L25","v":-1.9557500000000001}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$93","v":"2015-02-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},4.505E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B31:D31),5)","v":1.8597900000000001},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F31:I31)","v":6.8286300000000004},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"J31-L31","v":-0.60419999999999963}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},2.8479999999999998E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B32:D32),5)","v":0.84321999999999997},{"$f":"G25","v":4.9688400000000001},null,null,{"$f":"SUM(F32:I32)","v":5.8120599999999998},null,{"$f":"'Other Inputs'!$G$94","v":7.7322699999999998},{"$f":"J32-L32","v":-1.92021}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$93","v":"2015-02-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"C31","v":4.505E-2},{"$f":"D24","v":6.7919999999999994E-2},null,{"$f":"SUM(B36:D36)","v":1.84439},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F36:I36)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"J36-L36","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":6.7919999999999994E-2},null,{"$f":"SUM(B37:D37)","v":0.82781999999999989},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F37:I37)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$94","v":7.7322699999999998},{"$f":"J37-L37","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$93","v":"2015-02-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"$F$16","v":1.975E-2},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B41:D41)","v":1.834490504472519},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F41:I41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"J41-L41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$F$17","v":8.3400000000000002E-3},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B42:D42)","v":0.82308050447251913},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F42:I42)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$94","v":7.7322699999999998},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2015-02-01"},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":129.31},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":111.78},null,{"$f":"D47-C47","v":-17.53}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":124.52},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":107.71},null,{"$f":"D48-C48","v":-16.810000000000002}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":106.17},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":92.1},null,-14.070000000000007]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":81.87},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":75.81},null,-6.0600000000000023]
["May",5.8,55.11,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":51.37},null,-3.740000000000002]
["June",3.7,39.5,37.119999999999997,null,-2.3800000000000026]
["July",2.2999999999999998,29.1,27.61,null,-1.490000000000002]
["August",1.7,24.64,23.54,null,-1.1000000000000014]
["September",2.1,27.61,26.25,null,-1.3599999999999994]
["October",4.0999999999999996,42.47,39.83,null,-2.6400000000000006]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":75.84},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":66.3},null,-9.5400000000000063]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":110.16},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":95.49},null,-14.670000000000002]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":846.30000000000007},{"$f":"SUM(D47:D58)","v":754.91000000000008},null,{"$f":"SUM(F47:F58)","v":-91.390000000000029},{"$f":"F59/C59","v":-0.10798771121351769}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2015-02-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":129.31},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":112.38},null,{"$f":"D65-C65","v":-16.930000000000007}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":124.52},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":108.28},null,{"$f":"D66-C66","v":-16.239999999999995}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":106.17},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":92.58},null,-13.590000000000003]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":81.87},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":76.19},null,-5.6800000000000068]
["May",5.8,55.11,51.61,null,-3.5]
["June",3.7,39.5,37.270000000000003,null,-2.2299999999999969]
["July",2.2999999999999998,29.1,27.71,null,-1.3900000000000006]
["August",1.7,24.64,23.61,null,-1.0300000000000011]
["September",2.1,27.61,26.34,null,-1.2699999999999996]
["October",4.0999999999999996,42.47,40,null,-2.4699999999999989]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":75.84},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":66.63},null,-9.210000000000008]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":110.16},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":95.99},null,-14.170000000000002]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":846.30000000000007},{"$f":"SUM(D65:D76)","v":758.59},null,{"$f":"SUM(F65:F76)","v":-87.710000000000022},{"$f":"F77/C77","v":-0.10363937138130688}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2015-02-01"},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":129.31},{"$f":"ROUND($R$14+(B83*$R$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D83-C83","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B84*$O$18),2)","v":124.52},{"$f":"ROUND($R$14+(B84*$R$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D84-C84","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B85*$O$18),2)","v":106.17},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":81.87},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,55.11,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,39.5,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,29.1,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,24.64,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,27.61,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,42.47,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":75.84},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":110.16},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":846.30000000000007},{"$f":"SUM(D83:D94)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F83:F94)","v":{"$error":"#REF!"}},{"$f":"F95/C95","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2015-02-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":129.31},{"$f":"ROUND($S$14+(B101*$S$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D101-C101","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B102*$O$18),2)","v":124.52},{"$f":"ROUND($S$14+(B102*$S$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D102-C102","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B103*$O$18),2)","v":106.17},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":81.87},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,55.11,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,39.5,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,29.1,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,24.64,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,27.61,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,42.47,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":75.84},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":110.16},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":846.30000000000007},{"$f":"SUM(D101:D112)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F101:F112)","v":{"$error":"#REF!"}},{"$f":"F113/C113","v":{"$error":"#REF!"}}]

{"sheet":"Calculations","index":6,"n_rows":247,"n_cols":18,"rows_kept":247,"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,{"$f":"'Monthly Inputs'!G3","v":"Jun15"},{"$f":"'Monthly Inputs'!H3","v":"Jul15"},{"$f":"'Monthly Inputs'!I3","v":"Aug15"},{"$f":"'Monthly Inputs'!J3","v":"Sep15"},{"$f":"'Monthly Inputs'!K3","v":"Oct15"},{"$f":"'Monthly Inputs'!L3","v":"Nov15"},{"$f":"'Monthly Inputs'!M3","v":"Dec15"},{"$f":"'Monthly Inputs'!N3","v":"Jan16"},{"$f":"'Monthly Inputs'!O3","v":"Feb16"},{"$f":"'Monthly Inputs'!P3","v":"Mar16"},{"$f":"'Monthly Inputs'!Q3","v":"Apr16"},{"$f":"'Monthly Inputs'!R3","v":"May16"},"Total"]
["UTAH",null,null,{"$f":"MONTH(D5)","v":6},{"$f":"MONTH(E5)","v":7},8,9,10,11,12,1,2,3,4,5]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":2731363},{"$f":"'RevRun Fcst'!I21","v":2180295},{"$f":"'RevRun Fcst'!J21","v":2138770},{"$f":"'RevRun Fcst'!K21","v":3207892},{"$f":"'RevRun Fcst'!L21","v":6056697},{"$f":"'RevRun Fcst'!M21","v":11091732},{"$f":"'RevRun Fcst'!N21","v":16639949},{"$f":"'RevRun Fcst'!O21","v":19263335},{"$f":"'RevRun Fcst'!P21","v":15504726},{"$f":"'RevRun Fcst'!Q21","v":11171046},{"$f":"'RevRun Fcst'!R21","v":8088403},{"$f":"'RevRun Fcst'!S21","v":4167656},{"$f":"SUM(D7:O7)","v":102241864}]
[null,"GSC",null,{"$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":346138},{"$f":"'RevRun Fcst'!I48","v":297931},{"$f":"'RevRun Fcst'!J48","v":295420},{"$f":"'RevRun Fcst'!K48","v":337785},{"$f":"'RevRun Fcst'!L48","v":374570},{"$f":"'RevRun Fcst'!M48","v":498989},{"$f":"'RevRun Fcst'!N48","v":540419},{"$f":"'RevRun Fcst'!O48","v":545626},{"$f":"'RevRun Fcst'!P48","v":496246},{"$f":"'RevRun Fcst'!Q48","v":417275},{"$f":"'RevRun Fcst'!R48","v":380253},{"$f":"'RevRun Fcst'!S48","v":357199},4887851]
[null,"F-4",null,{"$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":56410},{"$f":"'RevRun Fcst'!I66","v":59086},{"$f":"'RevRun Fcst'!J66","v":66544},{"$f":"'RevRun Fcst'!K66","v":56704},{"$f":"'RevRun Fcst'!L66","v":60089},{"$f":"'RevRun Fcst'!M66","v":59076},{"$f":"'RevRun Fcst'!N66","v":54878},{"$f":"'RevRun Fcst'!O66","v":52870},{"$f":"'RevRun Fcst'!P66","v":52761},{"$f":"'RevRun Fcst'!Q66","v":60726},{"$f":"'RevRun Fcst'!R66","v":52199},{"$f":"'RevRun Fcst'!S66","v":73666},705009]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":3133911},2537312,{"$f":"SUM(F7:F12)","v":2500734},3602381,6491356,11649797,17235246,19861831,16053733,11649047,8520855,4598521,{"$f":"SUM(P7:P12)","v":107834724}]
[]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":202960},{"$f":"'RevRun Fcst'!I102","v":200475},{"$f":"'RevRun Fcst'!J102","v":224055},{"$f":"'RevRun Fcst'!K102","v":198725},{"$f":"'RevRun Fcst'!L102","v":228898},{"$f":"'RevRun Fcst'!M102","v":262136},{"$f":"'RevRun Fcst'!N102","v":235392},{"$f":"'RevRun Fcst'!O102","v":254475},{"$f":"'RevRun Fcst'!P102","v":245446},{"$f":"'RevRun Fcst'!Q102","v":212089},{"$f":"'RevRun Fcst'!R102","v":193697},{"$f":"'RevRun Fcst'!S102","v":189673},{"$f":"SUM(D15:O15)","v":2648021}]
[null,"IS-4",null,{"$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,{"$f":"SUM(D15:D16)","v":202960},200475,224055,198725,228898,262136,235392,254475,245446,212089,193697,189673,2648021]
[]
[]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":3336871},{"$f":"+E13+E17","v":2737787},{"$f":"+F13+F17","v":2724789},3801106,6720254,11911933,17470638,20116306,16299179,11861136,8714552,4788194,{"$f":"+P13+P17","v":110482745}]
[]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":7166421},{"$f":"'RevRun Fcst'!I204","v":7351965},{"$f":"'RevRun Fcst'!J204","v":7352843},{"$f":"'RevRun Fcst'!K204","v":6858792},{"$f":"'RevRun Fcst'!L204","v":7623164},{"$f":"'RevRun Fcst'!M204","v":7348389},{"$f":"'RevRun Fcst'!N204","v":8492424},{"$f":"'RevRun Fcst'!O204","v":8198246},{"$f":"'RevRun Fcst'!P204","v":7854174},{"$f":"'RevRun Fcst'!Q204","v":7263529},{"$f":"'RevRun Fcst'!R204","v":6636481},{"$f":"'RevRun Fcst'!S204","v":6560394},{"$f":"SUM(D22:O22)","v":88706822}]
[]
[]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":10503292},10089752,10077632,10659898,14343418,19260322,25963062,28314552,24153353,19124665,15351033,11348588,199189567]
[]
["WYOMING"]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":104709},{"$f":"'RevRun Fcst'!I244","v":71757},{"$f":"'RevRun Fcst'!J244","v":62710},{"$f":"'RevRun Fcst'!K244","v":127121},{"$f":"'RevRun Fcst'!L244","v":221194},{"$f":"'RevRun Fcst'!M244","v":380741},{"$f":"'RevRun Fcst'!N244","v":544705},{"$f":"'RevRun Fcst'!O244","v":596097},{"$f":"'RevRun Fcst'!P244","v":550599},{"$f":"'RevRun Fcst'!Q244","v":442361},{"$f":"'RevRun Fcst'!R244","v":315098},{"$f":"'RevRun Fcst'!S244","v":203685},{"$f":"SUM(D28:O28)","v":3620777}]
["   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":14444},{"$f":"'RevRun Fcst'!I253","v":10882},{"$f":"'RevRun Fcst'!J253","v":9463},{"$f":"'RevRun Fcst'!K253","v":12311},{"$f":"'RevRun Fcst'!L253","v":14772},{"$f":"'RevRun Fcst'!M253","v":19655},{"$f":"'RevRun Fcst'!N253","v":23669},{"$f":"'RevRun Fcst'!O253","v":25555},{"$f":"'RevRun Fcst'!P253","v":25871},{"$f":"'RevRun Fcst'!Q253","v":22930},{"$f":"'RevRun Fcst'!R253","v":20101},{"$f":"'RevRun Fcst'!S253","v":17184},{"$f":"SUM(D30:O30)","v":216837}]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":1427},{"$f":"'RevRun Fcst'!I262","v":1794},{"$f":"'RevRun Fcst'!J262","v":2156},{"$f":"'RevRun Fcst'!K262","v":1766},{"$f":"'RevRun Fcst'!L262","v":2102},{"$f":"'RevRun Fcst'!M262","v":2020},{"$f":"'RevRun Fcst'!N262","v":1780},{"$f":"'RevRun Fcst'!O262","v":1066},{"$f":"'RevRun Fcst'!P262","v":1318},{"$f":"'RevRun Fcst'!Q262","v":1358},{"$f":"'RevRun Fcst'!R262","v":1379},{"$f":"'RevRun Fcst'!S262","v":1954},{"$f":"SUM(D31:O31)","v":20120}]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":120580},84433,74329,141198,238068,402416,570154,622718,577788,466649,336578,222823,3857734]
[]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":8605},{"$f":"'RevRun Fcst'!I280","v":7971},{"$f":"'RevRun Fcst'!J280","v":7880},{"$f":"'RevRun Fcst'!K280","v":9166},{"$f":"'RevRun Fcst'!L280","v":14042},{"$f":"'RevRun Fcst'!M280","v":15230},{"$f":"'RevRun Fcst'!N280","v":21366},{"$f":"'RevRun Fcst'!O280","v":21826},{"$f":"'RevRun Fcst'!P280","v":19215},{"$f":"'RevRun Fcst'!Q280","v":18337},{"$f":"'RevRun Fcst'!R280","v":12923},{"$f":"'RevRun Fcst'!S280","v":14770},{"$f":"SUM(D34:O34)","v":171331}]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":8605},7971,7880,9166,14042,15230,21366,21826,19215,18337,12923,14770,171331]
[]
[]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":129185},92404,82209,150364,252110,417646,591520,644544,597003,484986,349501,237593,4029065]
[]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":24113},{"$f":"'RevRun Fcst'!I328","v":31649},{"$f":"'RevRun Fcst'!J328","v":21226},{"$f":"'RevRun Fcst'!K328","v":42391},{"$f":"'RevRun Fcst'!L328","v":37336},{"$f":"'RevRun Fcst'!M328","v":26533},{"$f":"'RevRun Fcst'!N328","v":72507},{"$f":"'RevRun Fcst'!O328","v":72713},{"$f":"'RevRun Fcst'!P328","v":69316},{"$f":"'RevRun Fcst'!Q328","v":42949},{"$f":"'RevRun Fcst'!R328","v":52186},{"$f":"'RevRun Fcst'!S328","v":78857},{"$f":"SUM(D41:O41)","v":571776}]
[]
[]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":153298},124053,103435,192755,289446,444179,664027,717257,666319,527935,401687,316450,4600841]
[]
[]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":10656590},10213805,10181067,10852653,14632864,19704501,26627089,29031809,24819672,19652600,15752720,{"$f":"+O25+O44","v":11665038},203790408]
[]
["Usage by Season"]
[null,null,"Month",{"$f":"MONTH(D5)","v":6},7,8,9,10,11,12,1,2,3,4,5]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":1},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":1},1,1,1,0,0,0,0,0,1,1,"Total"]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":0},{"$f":"IF(E51=0,E7+E8,0)","v":0},0,0,0,11091732,16639949,19263335,15504726,11171046,0,0,{"$f":"SUM(D52:O52)","v":73670788},{"$f":"SUM(G52:I52)","v":11091732}]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":2731363},2180295,2138770,3207892,6056697,0,0,0,0,0,8088403,4167656,{"$f":"SUM(D53:O53)","v":28571076},{"$f":"P52+P53-Q52","v":91150132}]
["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,{"$f":"IF(D51=0,D10,0)","v":0},0,0,0,0,498989,540419,545626,496246,417275,0,0,{"$f":"SUM(D58:O58)","v":2498555},{"$f":"SUM(G58:I58)","v":498989}]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":346138},297931,295420,337785,374570,0,0,0,0,0,380253,357199,{"$f":"SUM(D59:O59)","v":2389296},{"$f":"P58+P59-Q58","v":4388862}]
[]
[]
[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,{"$f":"D5","v":"Jun15"},{"$f":"E5","v":"Jul15"},{"$f":"F5","v":"Aug15"},"Sep15","Oct15","Nov15","Dec15","Jan16","Feb16","Mar16","Apr16","May16","Total"]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":3176.58},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":3017.12},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":2994.23},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":3317.67},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":4543.93},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":4842.7},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":6385.85},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":6501.52},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":5844.88},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":5624.07},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":4262.5},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":4727.01},{"$f":"SUM(D65:O65)","v":55238.060000000005}]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":4795},6293,4220,8429,7424,5276,14417,14458,13782,8540,10376,{"$f":"P66-SUM(D66:N66)","v":15679.070000000007},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":113689.07}]
[]
[{"$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},{"$f":"D74/D76","v":0.96990208622276319},null,"Utah Sales",{"$f":"+P20","v":110482745},{"$f":"H74/H76","v":0.96481528848421838}]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E130","v":39214},{"$f":"1-E74","v":3.0097913777236807E-2},null,"Wyoming Sales",{"$f":"+P39","v":4029065},{"$f":"1-I74","v":3.5184711515781619E-2}]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E131","v":1302881},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":114511810},{"$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":"2014-07-01"},{"$f":"Expenses!K9","v":"2014-08-01"},{"$f":"Expenses!L9","v":"2014-09-01"},{"$f":"Expenses!M9","v":"2014-10-01"},{"$f":"Expenses!N9","v":"2014-11-01"},{"$f":"Expenses!O9","v":"2014-12-01"},{"$f":"Expenses!P9","v":"2015-01-01"},{"$f":"Expenses!Q9","v":"2015-02-01"},{"$f":"Expenses!R9","v":"2015-03-01"},{"$f":"Expenses!G9","v":"2014-04-01"},{"$f":"Expenses!H9","v":"2014-05-01"},{"$f":"Expenses!I9","v":"2014-06-01"},{"$f":"+'Monthly Inputs'!S3","v":"May16"}]
["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":360254.28},{"$f":"Expenses!K445","v":422737.5},{"$f":"Expenses!L445","v":385189.97000000003},{"$f":"Expenses!M445","v":264701.82},{"$f":"Expenses!N445","v":431109.9},{"$f":"Expenses!O445","v":240381.04},{"$f":"Expenses!P445","v":352021.09},{"$f":"Expenses!Q445","v":306803.97000000003},{"$f":"Expenses!R445","v":210363.93},{"$f":"Expenses!G445","v":482844.32},{"$f":"Expenses!H445","v":386906.98},{"$f":"Expenses!I445","v":297005.47000000003},{"$f":"SUM(D86:O86)","v":4140320.2700000005}]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!J446","v":545078.25},{"$f":"Expenses!K446","v":892809.25},{"$f":"Expenses!L446","v":604993.77},{"$f":"Expenses!M446","v":810197.98},{"$f":"Expenses!N446","v":939463.24},{"$f":"Expenses!O446","v":844351.44000000006},{"$f":"Expenses!P446","v":610520.79},{"$f":"Expenses!Q446","v":364292.21},{"$f":"Expenses!R446","v":345338.15},{"$f":"Expenses!G446","v":570422.87},{"$f":"Expenses!H446","v":66701.740000000005},{"$f":"Expenses!I446","v":646109.25},{"$f":"SUM(D87:O87)","v":7240278.9400000013}]
[null,"Gas Processed by Others (account 491)",null,{"$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,{"$f":"Expenses!J447","v":339266.74},{"$f":"Expenses!K447","v":275951.21000000002},{"$f":"Expenses!L447","v":167786.76},{"$f":"Expenses!M447","v":149260.01999999999},{"$f":"Expenses!N447","v":131467.64000000001},{"$f":"Expenses!O447","v":175410.47},{"$f":"Expenses!P447","v":123658.45},{"$f":"Expenses!Q447","v":143687.47},{"$f":"Expenses!R447","v":68503.83},{"$f":"Expenses!G447","v":205916.78},{"$f":"Expenses!H447","v":290565.3},{"$f":"Expenses!I447","v":215010.66},{"$f":"SUM(D89:O89)","v":2286485.33}]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!J450","v":-55547.94},{"$f":"-Expenses!K450","v":-42487.020000000004},{"$f":"-Expenses!L450","v":-27726.920000000002},{"$f":"-Expenses!M450","v":-24473.79},{"$f":"-Expenses!N450","v":-35445.140000000007},{"$f":"-Expenses!O450","v":-26866.010000000002},{"$f":"-Expenses!P450","v":-20397.98},{"$f":"-Expenses!Q450","v":-23435.820000000003},{"$f":"-Expenses!R450","v":-11271.11},{"$f":"-Expenses!G450","v":-33676.42},{"$f":"-Expenses!H450","v":-46868.47},{"$f":"-Expenses!I450","v":-35513.94},{"$f":"SUM(D90:O90)","v":-383710.56}]
[]
[]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!J448","v":1624327.8399999999},{"$f":"Expenses!K448","v":1664443.26},{"$f":"Expenses!L448","v":1799581.52},{"$f":"Expenses!M448","v":1521451.99},{"$f":"Expenses!N448","v":1394710.96},{"$f":"Expenses!O448","v":1413000.6600000001},{"$f":"Expenses!P448","v":1176752.57},{"$f":"Expenses!Q448","v":1274375.72},{"$f":"Expenses!R448","v":933484.78},{"$f":"Expenses!G448","v":1694361.1099999999},{"$f":"Expenses!H448","v":1724812.65},{"$f":"Expenses!I448","v":1524511.55},{"$f":"SUM(D93:O93)","v":17745814.609999999}]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!J449","v":0},{"$f":"Expenses!K449","v":0},{"$f":"Expenses!L449","v":-146492},{"$f":"Expenses!M449","v":0},{"$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":-146492}]
[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,{"$f":"'Rate Base'!H8","v":"2014-03-21"},{"$f":"'Rate Base'!I8","v":"2014-04-20"},{"$f":"'Rate Base'!J8","v":"2014-05-20"},{"$f":"'Rate Base'!K8","v":"2014-06-19"},{"$f":"'Rate Base'!L8","v":"2014-07-19"},{"$f":"'Rate Base'!M8","v":"2014-08-18"},{"$f":"'Rate Base'!N8","v":"2014-09-17"},{"$f":"'Rate Base'!O8","v":"2014-10-17"},{"$f":"'Rate Base'!P8","v":"2014-11-16"},{"$f":"'Rate Base'!Q8","v":"2014-12-16"},{"$f":"'Rate Base'!R8","v":"2015-01-15"},{"$f":"'Rate Base'!S8","v":"2015-02-14"},{"$f":"'Rate Base'!T8","v":"2015-03-16"},"Average"]
["RATE BASE - PRODUCTION"]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H216","v":6166884.8899999997},{"$f":"'Rate Base'!I216","v":4699533.51},{"$f":"'Rate Base'!J216","v":13360087},{"$f":"'Rate Base'!K216","v":27776654.199999999},{"$f":"'Rate Base'!L216","v":42002346.57},{"$f":"'Rate Base'!M216","v":56135251.619999997},{"$f":"'Rate Base'!N216","v":66798582.119999997},{"$f":"'Rate Base'!O216","v":69627001.849999994},{"$f":"'Rate Base'!P216","v":59708122.009999998},{"$f":"'Rate Base'!Q216","v":40325369.939999998},{"$f":"'Rate Base'!R216","v":30248596.289999999},{"$f":"'Rate Base'!S216","v":14896410.619999999},{"$f":"'Rate Base'!T216","v":9447138.7100000009},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":36115413.960833333}]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H158","v":81179889.439999983},{"$f":"'Rate Base'!I158","v":81179889.439999983},{"$f":"'Rate Base'!J158","v":81179889.439999983},{"$f":"'Rate Base'!K158","v":79968136.829999998},{"$f":"'Rate Base'!L158","v":79968136.829999998},{"$f":"'Rate Base'!M158","v":79968136.829999998},{"$f":"'Rate Base'!N158","v":79968136.829999998},{"$f":"'Rate Base'!O158","v":79968136.829999998},{"$f":"'Rate Base'!P158","v":79968136.829999998},{"$f":"'Rate Base'!Q158","v":79968136.829999998},{"$f":"'Rate Base'!R158","v":79968136.829999998},{"$f":"'Rate Base'!S158","v":79968136.829999998},{"$f":"'Rate Base'!T158","v":79968136.829999998},80220585.290416673]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H176","v":-68129649.469999999},{"$f":"'Rate Base'!I176","v":-68224081.549999997},{"$f":"'Rate Base'!J176","v":-68304512.950000003},{"$f":"'Rate Base'!K176","v":-67171390.310000002},{"$f":"'Rate Base'!L176","v":-67270278.510000005},{"$f":"'Rate Base'!M176","v":-67313568.069999993},{"$f":"'Rate Base'!N176","v":-67341847.469999999},{"$f":"'Rate Base'!O176","v":-67370368.329999998},{"$f":"'Rate Base'!P176","v":-67417957.609999999},{"$f":"'Rate Base'!Q176","v":-67503017.459999993},{"$f":"'Rate Base'!R176","v":-67590733.849999994},{"$f":"'Rate Base'!S176","v":-67644222.629999995},{"$f":"'Rate Base'!T176","v":-67710115.810000002},-67589321.781666666]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H183","v":-6080432.1900000004},{"$f":"'Rate Base'!I183","v":-6082750.9800000004},{"$f":"'Rate Base'!J183","v":-6084703.2599999998},{"$f":"'Rate Base'!K183","v":-6086682.2300000004},{"$f":"'Rate Base'!L183","v":-6089142.2400000002},{"$f":"'Rate Base'!M183","v":-6090167.4500000002},{"$f":"'Rate Base'!N183","v":-6090799.7300000004},{"$f":"'Rate Base'!O183","v":-6091526.4100000001},{"$f":"'Rate Base'!P183","v":-6092752.2699999996},{"$f":"'Rate Base'!Q183","v":-6094959.0300000003},{"$f":"'Rate Base'!R183","v":-6097235.3300000001},{"$f":"'Rate Base'!S183","v":-6098547.6900000004},{"$f":"'Rate Base'!T183","v":-6100221.0300000003},-6090799.4358333321]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H251","v":-12882.710000000001},{"$f":"'Rate Base'!I251","v":-11979.07},{"$f":"'Rate Base'!J251","v":-11075.43},{"$f":"'Rate Base'!K251","v":-10171.790000000001},{"$f":"'Rate Base'!L251","v":-9268.15},{"$f":"'Rate Base'!M251","v":-8364.51},{"$f":"'Rate Base'!N251","v":-7460.87},{"$f":"'Rate Base'!O251","v":-6557.2300000000005},{"$f":"'Rate Base'!P251","v":-5653.59},{"$f":"'Rate Base'!Q251","v":-4749.92},{"$f":"'Rate Base'!R251","v":-4479.67},{"$f":"'Rate Base'!S251","v":-4209.42},{"$f":"'Rate Base'!T251","v":-3939.17},-7698.3825000000006]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H258","v":-1954845.67},{"$f":"'Rate Base'!I258","v":-1950222.48},{"$f":"'Rate Base'!J258","v":-1946320.13},{"$f":"'Rate Base'!K258","v":-1942949.9},{"$f":"'Rate Base'!L258","v":-1939270.9300000002},{"$f":"'Rate Base'!M258","v":-1916040.1800000002},{"$f":"'Rate Base'!N258","v":-1909455.99},{"$f":"'Rate Base'!O258","v":-1901970.04},{"$f":"'Rate Base'!P258","v":-2270786.6800000002},{"$f":"'Rate Base'!Q258","v":-1773585.33},{"$f":"'Rate Base'!R258","v":-1764032.42},{"$f":"'Rate Base'!S258","v":-1754423.62},{"$f":"'Rate Base'!T258","v":-1745027.76},-1909916.2012499999]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!H265","v":-743900.31},{"$f":"'Rate Base'!I265","v":-743900.31},{"$f":"'Rate Base'!J265","v":-743900.31},{"$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},{"$f":"'Rate Base'!P265","v":-725600.31},{"$f":"'Rate Base'!Q265","v":-725600.31},{"$f":"'Rate Base'!R265","v":-725600.31},{"$f":"'Rate Base'!S265","v":-725600.31},{"$f":"'Rate Base'!T265","v":-725600.31},-737037.81000000017]
[]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total"]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":826446.56},null,"Thirteen month average",null,{"$f":"P100","v":80220585.290416673},{"$f":"P101","v":-67589321.781666666},{"$f":"P102","v":-6090799.4358333321},{"$f":"P103","v":-7698.3825000000006},{"$f":"P104","v":-1909916.2012499999},{"$f":"P105","v":-737037.81000000017},{"$f":"SUM(H108:M108)","v":3885811.6791666741}]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":19788.84},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E278*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$278","v":-5053896.8732962506},{"$f":"I108*'Other Inputs'!$E$278","v":4258127.2722450001},{"$f":"J108*'Other Inputs'!$E$278","v":383720.36445749993},null,null,null,{"$f":"SUM(H109:M109)","v":-412049.23659375054}]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":374818.96755361842},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":3473762.4425729234}]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":1221054.3675536185},null,null,null,null,null,null,null,null,{"$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)"},{"$f":"M110*'Other Inputs'!E281","v":374818.96755361842}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E280&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1059)"},{"$f":"M110*'Other Inputs'!E280","v":367871.44266847259}]
[]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,{"$f":"D5","v":"Jun15"},{"$f":"E5","v":"Jul15"},"Aug15","Sep15","Oct15","Nov15","Dec15","Jan16","Feb16","Mar16","Apr16","May16","Total"]
["COMPANY PRODUCTION"]
[null,"Prior Company"]
[null,"D24 Wells"]
[null,"Brady & Powel"]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":5935257},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":5904210},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":5717549},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":5527278},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":5614091},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":5400559},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":5481799},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":5642140},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":5315170},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":5654576},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":5384699},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":5518121},{"$f":"SUM(D120:O120)","v":67095449}]
[]
["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":143776},{"$f":"'Monthly Inputs'!M24","v":180893},{"$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},{"$f":"SUM(D123:O123)","v":324669}]
[null,"Coalville",null,{"$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":156389},{"$f":"'Monthly Inputs'!L26","v":280146},{"$f":"'Monthly Inputs'!M26","v":258993},{"$f":"'Monthly Inputs'!N26","v":0},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":0},{"$f":"'Monthly Inputs'!R26","v":0},{"$f":"SUM(D124:O124)","v":695528}]
[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},{"$f":"'Monthly Inputs'!K27","v":635881},{"$f":"'Monthly Inputs'!L27","v":282493},{"$f":"'Monthly Inputs'!M27","v":0},{"$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":0},{"$f":"SUM(D125:O125)","v":918374}]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G28","v":358462},{"$f":"'Monthly Inputs'!H28","v":370410},{"$f":"'Monthly Inputs'!I28","v":370410},{"$f":"'Monthly Inputs'!J28","v":358462},{"$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},{"$f":"'Monthly Inputs'!R28","v":370410},{"$f":"SUM(D126:O126)","v":1828154}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D126)","v":358462},370410,370410,358462,792270,706415,439886,0,0,0,0,370410,3766725]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G25","v":1940490},{"$f":"'Monthly Inputs'!H25","v":2489650},{"$f":"'Monthly Inputs'!I25","v":2293680},{"$f":"'Monthly Inputs'!J25","v":1999920},{"$f":"'Monthly Inputs'!K25","v":1932280},{"$f":"'Monthly Inputs'!L25","v":1697400},{"$f":"'Monthly Inputs'!M25","v":0},{"$f":"'Monthly Inputs'!N25","v":0},{"$f":"'Monthly Inputs'!O25","v":0},{"$f":"'Monthly Inputs'!P25","v":0},{"$f":"'Monthly Inputs'!Q25","v":0},{"$f":"'Monthly Inputs'!R25","v":235160},{"$f":"SUM(D128:O128)","v":12588580}]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":2298952},{"$f":"SUM(E127:E128)","v":2860060},2664090,2358382,2724550,2403815,439886,0,0,0,0,605570,16355305]
["STORAGE WITHDRAWLS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G32","v":0},{"$f":"'Monthly Inputs'!H32","v":0},{"$f":"'Monthly Inputs'!I32","v":0},{"$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":326884},{"$f":"'Monthly Inputs'!O32","v":0},{"$f":"'Monthly Inputs'!P32","v":0},{"$f":"'Monthly Inputs'!Q32","v":0},{"$f":"'Monthly Inputs'!R32","v":0},{"$f":"SUM(D131:O131)","v":326884}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":0},{"$f":"'Monthly Inputs'!J34","v":0},{"$f":"'Monthly Inputs'!K34","v":0},{"$f":"'Monthly Inputs'!L34","v":0},{"$f":"'Monthly Inputs'!M34","v":0},{"$f":"'Monthly Inputs'!N34","v":694894},{"$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":694894}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$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":897648},{"$f":"'Monthly Inputs'!O35","v":0},{"$f":"'Monthly Inputs'!P35","v":0},{"$f":"'Monthly Inputs'!Q35","v":0},{"$f":"'Monthly Inputs'!R35","v":0},{"$f":"SUM(D133:O133)","v":897648}]
[null,"Ryckman",null,{"$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},{"$f":"'Monthly Inputs'!L36","v":271850},{"$f":"'Monthly Inputs'!M36","v":514600},{"$f":"'Monthly Inputs'!N36","v":514600},{"$f":"'Monthly Inputs'!O36","v":481400},{"$f":"'Monthly Inputs'!P36","v":0},{"$f":"'Monthly Inputs'!Q36","v":0},{"$f":"'Monthly Inputs'!R36","v":0},{"$f":"SUM(D134:O134)","v":1782450}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D131:D134)","v":0},{"$f":"SUM(E131:E134)","v":0},0,0,0,271850,514600,2434026,481400,0,0,0,3701876]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":103510},{"$f":"'Monthly Inputs'!H33","v":65920},{"$f":"'Monthly Inputs'!I33","v":0},{"$f":"'Monthly Inputs'!J33","v":0},{"$f":"'Monthly Inputs'!K33","v":0},{"$f":"'Monthly Inputs'!L33","v":0},{"$f":"'Monthly Inputs'!M33","v":0},{"$f":"'Monthly Inputs'!N33","v":5366110},{"$f":"'Monthly Inputs'!O33","v":4635210},{"$f":"'Monthly Inputs'!P33","v":2526510},{"$f":"'Monthly Inputs'!Q33","v":0},{"$f":"'Monthly Inputs'!R33","v":192550},{"$f":"SUM(D136:O136)","v":12889810}]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":103510},65920,0,0,0,271850,514600,7800136,5116610,2526510,0,192550,16591686]
[]
[]
["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":"Jun15"},"Jul15","Aug15","Sep15","Oct15","Nov15","Dec15","Jan16","Feb16","Mar16","Apr16","May16","Total"]
[]
["Utah Sales",null,null,{"$f":"+D20","v":3336871},2737787,{"$f":"+F20","v":2724789},3801106,6720254,11911933,17470638,20116306,16299179,11861136,8714552,4788194,{"$f":"SUM(D143:O143)","v":110482745}]
["Wyoming Sales",null,null,{"$f":"+D39","v":129185},92404,82209,150364,252110,417646,591520,644544,597003,484986,349501,237593,{"$f":"SUM(D144:O144)","v":4029065}]
["Total Sales",null,null,{"$f":"+D143+D144","v":3466056},2830191,2806998,3951470,6972364,12329579,18062158,20760850,16896182,12346122,9064053,5025787,114511810]
[]
["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},{"$f":"(O145/O150)-1","v":-4.9400701442047223E-3}]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D150-D145-D147","v":17207},{"$f":"+E150-E145-E147","v":14051},13935,19617,34614,61211,89670,103068,83882,61293,44999,{"$f":"+O150-O145-O147","v":24951},{"$f":"SUM(D148:O148)","v":568498}]
[]
["Total City Gate",null,null,{"$f":"ROUND((D145+D147)/(1-'Other Inputs'!$E$283),0)","v":3483263},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$283),0)","v":2844242},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$283),0)","v":2820933},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$283),0)","v":3971087},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$283),0)","v":7006978},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$283),0)","v":12390790},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$283),0)","v":18151828},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$283),0)","v":20863918},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$283),0)","v":16980064},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$283),0)","v":12407415},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$283),0)","v":9109052},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$283),0)","v":5050738},{"$f":"SUM(D150:O150)","v":115080308}]
[]
["Peaking Injection",null,null,{"$f":"+D127","v":358462},370410,370410,358462,792270,706415,439886,0,0,{"$f":"+M127","v":0},0,370410,{"$f":"SUM(D152:O152)","v":3766725}]
["Clay Basin Injection",null,null,{"$f":"+D128","v":1940490},2489650,2293680,1999920,1932280,1697400,0,0,0,0,0,235160,{"$f":"SUM(D153:O153)","v":12588580}]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G51","v":55145.212000000007},{"$f":"-'Monthly Inputs'!H51","v":68513.920000000013},{"$f":"-'Monthly Inputs'!I51","v":63849.834000000003},{"$f":"-'Monthly Inputs'!J51","v":56559.646000000008},{"$f":"-'Monthly Inputs'!K51","v":69877.923500000004},{"$f":"-'Monthly Inputs'!L51","v":55522.049600000006},{"$f":"-'Monthly Inputs'!M51","v":5592.2950000000001},{"$f":"-'Monthly Inputs'!N51","v":0},{"$f":"-'Monthly Inputs'!O51","v":0},{"$f":"-'Monthly Inputs'!P51","v":0},{"$f":"-'Monthly Inputs'!Q51","v":0},{"$f":"-'Monthly Inputs'!R51","v":14857.058000000001},{"$f":"SUM(D154:O154)","v":389917.93810000003}]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":5837360.2120000003},{"$f":"SUM(E150:E154)","v":5772815.9199999999},5548872.8339999998,6386028.6459999997,{"$f":"SUM(H150:H154)","v":9801405.9234999996},14850127.0496,18597306.295000002,20863918,16980064,12407415,9109052,{"$f":"SUM(O150:O154)","v":5671165.0580000002},{"$f":"SUM(D155:O155)","v":131825530.9381}]
[]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["Supply",null,null,{"$f":"D5","v":"Jun15"},{"$f":"E5","v":"Jul15"},"Aug15","Sep15","Oct15","Nov15","Dec15","Jan16","Feb16","Mar16","Apr16","May16","Total"]
["Company Production",null,null,{"$f":"+D120","v":5935257},5904210,5717549,5527278,5614091,5400559,5481799,5642140,5315170,5654576,5384699,5518121,{"$f":"SUM(D159:O159)","v":67095449}]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-342399},{"$f":"ROUND(E159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-340608},{"$f":"ROUND(F159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-329840},{"$f":"ROUND(G159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-318863},{"$f":"ROUND(H159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-323871},{"$f":"ROUND(I159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-311553},{"$f":"ROUND(J159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-316240},{"$f":"ROUND(K159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-325489},{"$f":"ROUND(L159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-306627},{"$f":"ROUND(M159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-326207},{"$f":"ROUND(N159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-310638},{"$f":"ROUND(O159*(-'Other Inputs'!$E$285-'Other Inputs'!$E$286),0)","v":-318335},{"$f":"SUM(D160:O160)","v":-3870670}]
["Company Production @ City Gate",null,null,{"$f":"SUM(D159:D160)","v":5592858},{"$f":"SUM(E159:E160)","v":5563602},5387709,5208415,5290220,5089006,5165559,5316651,5008543,5328369,5074061,5199786,{"$f":"SUM(D161:O161)","v":63224779}]
[]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":0},0,0,0,0,271850,514600,2434026,481400,0,0,0,{"$f":"SUM(D163:O163)","v":3701876}]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":103510},65920,0,0,0,0,0,5366110,4635210,2526510,0,192550,{"$f":"SUM(D164:O164)","v":12889810}]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G67+'Monthly Inputs'!G59","v":-3384.777},{"$f":"'Monthly Inputs'!H67+'Monthly Inputs'!H59","v":-2155.5839999999998},{"$f":"'Monthly Inputs'!I67+'Monthly Inputs'!I59","v":0},{"$f":"'Monthly Inputs'!J67+'Monthly Inputs'!J59","v":0},{"$f":"'Monthly Inputs'!K67+'Monthly Inputs'!K59","v":0},{"$f":"'Monthly Inputs'!L67+'Monthly Inputs'!L59","v":-5355.4449999999997},{"$f":"'Monthly Inputs'!M67+'Monthly Inputs'!M59","v":-10137.619999999999},{"$f":"'Monthly Inputs'!N67+'Monthly Inputs'!N59","v":-246855.99479999999},{"$f":"'Monthly Inputs'!O67+'Monthly Inputs'!O59","v":-161054.94699999999},{"$f":"'Monthly Inputs'!P67+'Monthly Inputs'!P59","v":-82616.876999999993},{"$f":"'Monthly Inputs'!Q67+'Monthly Inputs'!Q59","v":0},{"$f":"'Monthly Inputs'!R67+'Monthly Inputs'!R59","v":-6296.3850000000002},{"$f":"SUM(D165:O165)","v":-517857.62979999994},null,{"$f":"4761675+168421","v":4930096}]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G51","v":-55145.212000000007},{"$f":"'Monthly Inputs'!H51","v":-68513.920000000013},{"$f":"'Monthly Inputs'!I51","v":-63849.834000000003},{"$f":"'Monthly Inputs'!J51","v":-56559.646000000008},{"$f":"'Monthly Inputs'!K51","v":-69877.923500000004},{"$f":"'Monthly Inputs'!L51","v":-55522.049600000006},{"$f":"'Monthly Inputs'!M51","v":-5592.2950000000001},{"$f":"'Monthly Inputs'!N51","v":0},{"$f":"'Monthly Inputs'!O51","v":0},{"$f":"'Monthly Inputs'!P51","v":0},{"$f":"'Monthly Inputs'!Q51","v":0},{"$f":"'Monthly Inputs'!R51","v":-14857.058000000001},{"$f":"SUM(D166:O166)","v":-389917.93810000003}]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D163:D166)","v":44980.010999999991},{"$f":"SUM(E163:E166)","v":-4749.5040000000154},-63849.834000000003,-56559.646000000008,-69877.923500000004,210972.50539999999,498870.08500000002,7553280.0052000005,4955555.0530000003,2443893.1230000001,0,171396.557,15683910.4321]
[]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D161-D167-D154","v":144376.98900000029},145449.50399999993,161163.8339999998,1177613.6459999997,4511185.9234999996,9494626.4945999999,12927284.915000001,7993986.9947999995,7015965.9469999997,4635152.8770000003,4034991,285125.44300000014,{"$f":"SUM(D169:O169)","v":52526923.567900002}]
["   Gas Reimbursement",null,null,{"$f":"+D171-D169","v":2901.0109999997076},{"$f":"+E171-E169","v":2922.4960000000719},3239.1660000002012,23665.354000000283,90656.076500000432,190802.50540000014,259785.08499999903,160646.00520000048,140992.05300000031,93147.122999999672,81087,5729.5569999998552,{"$f":"SUM(D170:O170)","v":1055573.4321000001}]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D169/(1-'Other Inputs'!$E$286),0)","v":147278},{"$f":"ROUND(E169/(1-'Other Inputs'!$E$286),0)","v":148372},{"$f":"ROUND(F169/(1-'Other Inputs'!$E$286),0)","v":164403},{"$f":"ROUND(G169/(1-'Other Inputs'!$E$286),0)","v":1201279},{"$f":"ROUND(H169/(1-'Other Inputs'!$E$286),0)","v":4601842},{"$f":"ROUND(I169/(1-'Other Inputs'!$E$286),0)","v":9685429},{"$f":"ROUND(J169/(1-'Other Inputs'!$E$286),0)","v":13187070},{"$f":"ROUND(K169/(1-'Other Inputs'!$E$286),0)","v":8154633},{"$f":"ROUND(L169/(1-'Other Inputs'!$E$286),0)","v":7156958},{"$f":"ROUND(M169/(1-'Other Inputs'!$E$286),0)","v":4728300},{"$f":"ROUND(N169/(1-'Other Inputs'!$E$286),0)","v":4116078},{"$f":"ROUND(O169/(1-'Other Inputs'!$E$286),0)","v":290855},{"$f":"SUM(D171:O171)","v":53582497}]
[]
["Transported Volumes - total",null,null,{"$f":"+D161+D169+D137+D165","v":5837360.2120000003},5772815.9199999999,5548872.8339999998,6386028.6459999997,9801405.9234999996,14850127.0496,18597306.294999998,20863918,16980064,12407415,9109052,5671165.0580000002,131825530.9381]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":74473.14670216784},76955.584925573436,76955.584925573436,74473.14670216784,76955.584925573436,1315692.2584049653,1359548.6670184641,1359548.6670184641,1271835.8497914663,1359548.6670184641,74473.14670216784,76955.584925573436]
["Storage Fuel %",null,{"$f":"(P154-P166)/(P163+P164+P152+P153)","v":2.3669411151992607E-2}]
[]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D159/(D171+D159)","v":0.97578674023248535},0.97548616441710334,{"$f":"F159/(F171+F159)","v":0.97204958489970672},0.82146558318522089,{"$f":"H159/(H171+H159)","v":0.54954266046968003},0.35798510511873666,0.29363316010198581,0.40894635288991127,0.4261638430907701,0.54460594540472218,0.56676406571799343,{"$f":"O159/(O171+O159)","v":0.94993007373416594},{"$f":"P159/(P171+P159)","v":0.55598766157322566}]
[]
["PURCHASES BREAKDOWN"]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G83","v":0},{"$f":"'Monthly Inputs'!H83","v":0},{"$f":"'Monthly Inputs'!I83","v":64200},{"$f":"'Monthly Inputs'!J83","v":885525},{"$f":"'Monthly Inputs'!K83","v":4140805.0000000005},{"$f":"'Monthly Inputs'!L83","v":7785429},{"$f":"'Monthly Inputs'!M83","v":8257070},{"$f":"'Monthly Inputs'!N83","v":2224633},{"$f":"'Monthly Inputs'!O83","v":2286958.0000000005},{"$f":"'Monthly Inputs'!P83","v":3798299.9999999995},{"$f":"'Monthly Inputs'!Q83","v":3885350},{"$f":"'Monthly Inputs'!R83","v":0},{"$f":"SUM(D180:O180)","v":33328270}]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G84","v":0},{"$f":"'Monthly Inputs'!H84","v":0},{"$f":"'Monthly Inputs'!I84","v":168846},{"$f":"'Monthly Inputs'!J84","v":2266944},{"$f":"'Monthly Inputs'!K84","v":10600460.800000001},{"$f":"'Monthly Inputs'!L84","v":20787095.43},{"$f":"'Monthly Inputs'!M84","v":23780361.599999998},{"$f":"'Monthly Inputs'!N84","v":6562667.3500000006},{"$f":"'Monthly Inputs'!O84","v":6540699.8800000008},{"$f":"'Monthly Inputs'!P84","v":10483307.999999998},{"$f":"'Monthly Inputs'!Q84","v":10568152},{"$f":"'Monthly Inputs'!R84","v":0},{"$f":"SUM(D181:O181)","v":91758535.060000002}]
[]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G92","v":0},{"$f":"'Monthly Inputs'!H92","v":0},{"$f":"'Monthly Inputs'!I92","v":0},{"$f":"'Monthly Inputs'!J92","v":0},{"$f":"'Monthly Inputs'!K92","v":0},{"$f":"'Monthly Inputs'!L92","v":900000},{"$f":"'Monthly Inputs'!M92","v":930000},{"$f":"'Monthly Inputs'!N92","v":930000},{"$f":"'Monthly Inputs'!O92","v":870000},{"$f":"'Monthly Inputs'!P92","v":930000},{"$f":"'Monthly Inputs'!Q92","v":0},{"$f":"'Monthly Inputs'!R92","v":0},{"$f":"SUM(D183:O183)","v":4560000}]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G93+'Monthly Inputs'!G94","v":0},{"$f":"'Monthly Inputs'!H93+'Monthly Inputs'!H94","v":0},{"$f":"'Monthly Inputs'!I93+'Monthly Inputs'!I94","v":0},{"$f":"'Monthly Inputs'!J93+'Monthly Inputs'!J94","v":0},{"$f":"'Monthly Inputs'!K93+'Monthly Inputs'!K94","v":0},{"$f":"'Monthly Inputs'!L93+'Monthly Inputs'!L94","v":2613960},{"$f":"'Monthly Inputs'!M93+'Monthly Inputs'!M94","v":2896392},{"$f":"'Monthly Inputs'!N93+'Monthly Inputs'!N94","v":2961492},{"$f":"'Monthly Inputs'!O93+'Monthly Inputs'!O94","v":2692128},{"$f":"'Monthly Inputs'!P93+'Monthly Inputs'!P94","v":2784791.9999999995},{"$f":"'Monthly Inputs'!Q93+'Monthly Inputs'!Q94","v":0},{"$f":"'Monthly Inputs'!R93+'Monthly Inputs'!R94","v":0},{"$f":"SUM(D184:O184)","v":13948764}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P184+P187","v":56685619.919480518}]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G89","v":0},{"$f":"'Monthly Inputs'!H89","v":0},{"$f":"'Monthly Inputs'!I89","v":0},{"$f":"'Monthly Inputs'!J89","v":0},{"$f":"'Monthly Inputs'!K89","v":0},{"$f":"'Monthly Inputs'!L89","v":1000000},{"$f":"'Monthly Inputs'!M89","v":4000000},{"$f":"'Monthly Inputs'!N89","v":5000000},{"$f":"'Monthly Inputs'!O89","v":4000000},{"$f":"'Monthly Inputs'!P89","v":0},{"$f":"'Monthly Inputs'!Q89","v":0},{"$f":"'Monthly Inputs'!R89","v":0},{"$f":"SUM(D186:O186)","v":14000000}]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G90","v":0},{"$f":"'Monthly Inputs'!H90","v":0},{"$f":"'Monthly Inputs'!I90","v":0},{"$f":"'Monthly Inputs'!J90","v":0},{"$f":"'Monthly Inputs'!K90","v":0},{"$f":"'Monthly Inputs'!L90","v":2826056.7493506488},{"$f":"'Monthly Inputs'!M90","v":12192404.197402595},{"$f":"'Monthly Inputs'!N90","v":15610579.080086578},{"$f":"'Monthly Inputs'!O90","v":12107815.892640691},{"$f":"'Monthly Inputs'!P90","v":0},{"$f":"'Monthly Inputs'!Q90","v":0},{"$f":"'Monthly Inputs'!R90","v":0},{"$f":"SUM(D187:O187)","v":42736855.919480518}]
[]
["Future Purchases",null,null,{"$f":"+D171-D180-D183-D186","v":147278},{"$f":"+E171-E180-E183-E186","v":148372},{"$f":"+F171-F180-F183-F186","v":100203},{"$f":"+G171-G180-G183-G186","v":315754},{"$f":"+H171-H180-H183-H186","v":461036.99999999953},{"$f":"+I171-I180-I183-I186","v":0},{"$f":"+J171-J180-J183-J186","v":0},{"$f":"+K171-K180-K183-K186","v":0},0,{"$f":"+M171-M180-M183-M186","v":4.6566128730773926E-10},230728,290855,{"$f":"SUM(D189:O189)","v":1694227}]
["Future Purchases Cost",null,null,{"$f":"ROUND(D189*D197,0)","v":378504},{"$f":"ROUND(E189*E197,0)","v":394670},{"$f":"ROUND(F189*F197,0)","v":265538},814645,{"$f":"ROUND(H189*H197,0)","v":1189475},0,0,0,0,0,632195,814394,{"$f":"SUM(D190:O190)","v":4489421}]
[]
["Total Purchases Cost",null,null,{"$f":"+D181+D184+D187+D190","v":378504},{"$f":"+E181+E184+E187+E190","v":394670},{"$f":"+F181+F184+F187+F190","v":434384},{"$f":"+G181+G184+G187+G190","v":3081589},{"$f":"+H181+H184+H187+H190","v":11789935.800000001},26227112.179350648,{"$f":"+J181+J184+J187+J190","v":38869157.797402591},25134738.430086579,21340643.77264069,13268099.999999998,11200347,{"$f":"+O181+O184+O187+O190","v":814394},152933575.9794805]
[]
["Gas Cost"]
["Gas Cost Purchases",null,null,{"$f":"IF(D171=0,0,ROUND(D192/D171,5))","v":2.57},{"$f":"IF(E171=0,0,ROUND(E192/E171,5))","v":2.66},2.6421899999999998,2.5652599999999999,2.5619999999999998,2.7078899999999999,2.9475199999999999,3.0822600000000002,2.9817999999999998,2.8060999999999998,2.72112,2.8]
["Gas Cost Injection Rate  - this line not used - DELETE?",null,null,{"$f":"'Ut Storage'!K27","v":4.5532510715949961},{"$f":"+D196","v":4.5532510715949961},4.5532510715949961,4.5532510715949961,4.5532510715949961,4.5532510715949961,4.5532510715949961,4.5532510715949961,4.5532510715949961,4.5532510715949961,4.5532510715949961,4.5532510715949961]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E169,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D229+'Other Inputs'!$E$169","v":2.57},{"$f":"+E229+'Other Inputs'!$E$169","v":2.66},{"$f":"+F229+'Other Inputs'!$E$169","v":2.65},{"$f":"+G229+'Other Inputs'!$E$169","v":2.58},{"$f":"+H229+'Other Inputs'!$E$169","v":2.58},{"$f":"+I229+'Other Inputs'!$E$169","v":2.69},{"$f":"+J229+'Other Inputs'!$E$169","v":2.9},{"$f":"+K229+'Other Inputs'!$E$169","v":2.97},{"$f":"+L229+'Other Inputs'!$E$169","v":2.88},{"$f":"+M229+'Other Inputs'!$E$169","v":2.78},{"$f":"+N229+'Other Inputs'!$E$169","v":2.74},{"$f":"+O229+'Other Inputs'!$E$169","v":2.8}]
[]
["System Production",null,null,{"$f":"+D161","v":5592858},5563602,5387709,5208415,5290220,5089006,5165559,5316651,5008543,5328369,5074061,5199786,{"$f":"SUM(D199:O199)","v":63224779}]
["System Purchases",null,null,{"$f":"+D169","v":144376.98900000029},145449.50399999993,161163.8339999998,1177613.6459999997,4511185.9234999996,9494626.4945999999,12927284.915000001,7993986.9947999995,7015965.9469999997,4635152.8770000003,4034991,285125.44300000014,{"$f":"SUM(D200:O200)","v":52526923.567900002}]
["System Gathering of Production",null,null,{"$f":"ROUND($P201*D$120/$P$120,0)","v":3544515},3525974,3414501,3300871,3352716,3225195,3273711,3369467,3174201,3376893,3215724,3295403,{"$f":"'Other Inputs'!$D$174","v":40069171.167906336}]
["System Birch Creek Gathering",null,null,{"$f":"ROUND($P202*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(D199*$I$74,0)","v":5396075},5367848,5198144,5025158,5104085,4909951,4983810,5129586,4832319,5140892,4895532,5016833,{"$f":"SUM(D204:O204)","v":61000233}]
["Utah Purchases",null,null,{"$f":"ROUND(D200*$I$74,0)","v":139297},140332,155493,1136180,4352461,9160561,12472442,7712721,6769111,4472066,3893021,275093,{"$f":"SUM(D205:O205)","v":50678778}]
["Utah Gathering",null,null,{"$f":"ROUND(D201*$I$74,0)","v":3419802},3401914,3294363,3184731,3234752,3111717,3158526,3250913,3062518,3258078,3102580,3179455,{"$f":"SUM(D206:O206)","v":38659349}]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D202*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D207:O207)","v":0}]
[]
["Wyoming Production",null,null,{"$f":"+D199-D204","v":196783},195754,189565,183257,186135,179055,181749,187065,176224,187477,178529,182953,{"$f":"SUM(D209:O209)","v":2224546}]
["Wyoming Purchases",null,null,{"$f":"+D200-D205","v":5079.9890000002924},5117.5039999999281,5670.8339999997988,41433.645999999717,158724.92349999957,334065.49459999986,454842.91500000097,281265.99479999952,246854.94699999969,163086.87700000033,141970,10032.443000000145,{"$f":"SUM(D210:O210)","v":1848145.5678999999}]
["Wyoming Gathering",null,null,{"$f":"+D201-D206","v":124713},124060,120138,116140,117964,113478,115185,118554,111683,118815,113144,115948,{"$f":"SUM(D211:O211)","v":1409822}]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D202-D207","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D212:O212)","v":0}]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":8605},7971,7880,9166,14042,15230,21366,21826,19215,18337,12923,14770,171331]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D217:D218)","v":8605},{"$f":"SUM(E217:E218)","v":7971},7880,9166,14042,15230,21366,21826,19215,18337,12923,14770,171331]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G79","v":2.5499999999999998},{"$f":"'Monthly Inputs'!H79","v":2.64},{"$f":"'Monthly Inputs'!I79","v":2.63},{"$f":"'Monthly Inputs'!J79","v":2.56},{"$f":"'Monthly Inputs'!K79","v":2.56},{"$f":"'Monthly Inputs'!L79","v":2.67},{"$f":"'Monthly Inputs'!M79","v":2.88},{"$f":"'Monthly Inputs'!N79","v":2.95},{"$f":"'Monthly Inputs'!O79","v":2.86},{"$f":"'Monthly Inputs'!P79","v":2.76},{"$f":"'Monthly Inputs'!Q79","v":2.72},{"$f":"'Monthly Inputs'!R79","v":2.78}]
[null,null,null,{"$f":"D219*D221","v":21942.75},{"$f":"E219*E221","v":21043.440000000002},20724.399999999998,23464.959999999999,35947.520000000004,40664.1,61534.079999999994,64386.700000000004,54954.899999999994,50610.119999999995,35150.560000000005,41060.6,{"$f":"SUM(D222:O222)","v":471484.12999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P222/P219","v":2.7518903759389715}]
[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":"P223/P224/P225","v":2.8499411771688781}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":202960},200475,224055,198725,228898,262136,235392,254475,245446,212089,193697,189673,2648021]
[null,{"$f":"B221","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G79","v":2.5499999999999998},{"$f":"'Monthly Inputs'!H79","v":2.64},{"$f":"'Monthly Inputs'!I79","v":2.63},{"$f":"'Monthly Inputs'!J79","v":2.56},{"$f":"'Monthly Inputs'!K79","v":2.56},{"$f":"'Monthly Inputs'!L79","v":2.67},{"$f":"'Monthly Inputs'!M79","v":2.88},{"$f":"'Monthly Inputs'!N79","v":2.95},{"$f":"'Monthly Inputs'!O79","v":2.86},{"$f":"'Monthly Inputs'!P79","v":2.76},{"$f":"'Monthly Inputs'!Q79","v":2.72},{"$f":"'Monthly Inputs'!R79","v":2.78}]
[null,null,null,{"$f":"D228*D229","v":517547.99999999994},{"$f":"E228*E229","v":529254},589264.65,508736,585978.88,699903.12,677928.95999999996,750701.25,701975.55999999994,585365.6399999999,526855.84000000008,{"$f":"O228*O229","v":527290.93999999994},{"$f":"SUM(D230:O230)","v":7200802.839999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P230/P228","v":2.7193148543761541}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"P231/P232/P233","v":2.7877333064163388}]
[]
[null,null,null,{"$f":"MONTH(D238)","v":1},{"$f":"MONTH(E238)","v":2},{"$f":"MONTH(F238)","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,"2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01"]
[null,null,null,31,29,31,30,31,30,31,31,30,31,30,31]
[null,null,null,{"$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$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491},{"$f":"'Other Inputs'!$C$60","v":0.82747940780186491}]
[null,null,null,{"$f":"D239*D240*D241","v":1359548.6670184641},{"$f":"E239*E240*E241","v":1271835.8497914663},1359548.6670184641,74473.14670216784,76955.584925573436,74473.14670216784,76955.584925573436,76955.584925573436,74473.14670216784,76955.584925573436,1315692.2584049653,1359548.6670184641,{"$f":"SUM(D242:O242)","v":7197415.8890606202}]
[]
[]
[]
[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":"D246*(D180+D183+D186+D189)","v":19146.14},20772.080000000002,8220.15,60063.950000000004,92036.84,193708.58000000002,263741.40000000002,163092.66,71569.58,0,0,0]

{"sheet":"CET & DSM","index":7,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":true,"merged":[[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":-1.0068397086653493E-2},{"$f":"J20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$250","v":42000000},{"$f":"'Other Inputs'!$F$250","v":"2011-03-31"},{"$f":"B20","v":95293167},null,null,null,{"$f":"ROUND(B6/D6,5)","v":0.44074999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,null,null,"New DNG",null,null,null,"% Change",null,null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$249","v":-1886289.5139732135},{"$f":"'Other Inputs'!$F$249","v":"2011-07-31"},{"$f":"D20","v":187347548.74474001},null,null,null,{"$f":"D11+B11","v":185461259.2307668},null,null,null,{"$f":"P5","v":-1.0068397086653493E-2},null,null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$86","v":"2015-02-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$90","v":6.75},{"$f":"'Other Inputs'!$G$90","v":6.75},{"$f":"'Other Inputs'!$G$90","v":6.75},{"$f":"'Other Inputs'!$G$90","v":6.75},{"$f":"'Ut 1.8'!$C$12","v":6.75}]
["Utah GS","Dth","Base DNG","DNG Revenue",null,null,null,"CET Rate",null,"Revenue",null,"DNG Rate",null,"Revenue",null,"CET Rate","CET Amort"]
["Block 1 Summer",{"$f":"'Other Inputs'!E254","v":23076373},{"$f":"'Other Inputs'!E239","v":1.73142},{"$f":"B16*C16","v":39954893.739660002},null,null,null,{"$f":"ROUND((J16/B16),5)","v":-1.7430000000000001E-2},null,{"$f":"D16*$P$5","v":-402281.73572594265},null,{"$f":"C16+H16","v":1.7139899999999999},null,{"$f":"L16*B16","v":39552672.55827},null,{"$f":"ROUND(H16,5)","v":-1.7430000000000001E-2},{"$f":"B16*P16","v":-402221.18139000004},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"N24","v":7.1229500000000003},{"$f":"N31","v":7.08019},{"$f":"N38","v":7.0168671672472476},{"$f":"N45","v":7.5692271672472486}]
["Block 2 Summer",{"$f":"'Other Inputs'!E255","v":4705902},{"$f":"'Other Inputs'!E240","v":0.73141999999999996},{"$f":"B17*C17","v":3441990.8408399997},null,null,null,{"$f":"ROUND((J17/B17),5)","v":-7.3600000000000002E-3},null,{"$f":"D17*$P$5","v":-34655.330554201464},null,{"$f":"C17+H17","v":0.72405999999999993},null,{"$f":"L17*B17","v":3407355.4021199998},null,{"$f":"ROUND(H17,5)","v":-7.3600000000000002E-3},{"$f":"B17*P17","v":-34635.438719999998}]
["Block 1 Winter",{"$f":"'Other Inputs'!E252","v":52526064},{"$f":"'Other Inputs'!E241","v":2.3542200000000002},{"$f":"B18*C18","v":123657910.39008},null,null,null,{"$f":"ROUND((J18/B18),5)","v":-2.3699999999999999E-2},null,{"$f":"D18*$P$5","v":-1245036.9447131401},null,{"$f":"C18+H18","v":2.3305200000000004},null,{"$f":"L18*B18","v":122413042.67328002},null,{"$f":"ROUND(H18,5)","v":-2.3699999999999999E-2},{"$f":"B18*P18","v":-1244867.7168000001},null,{"$f":"'Other Inputs'!$G$88","v":8.5569799999999994},{"$f":"N26","v":8.3885000000000005},{"$f":"N33","v":8.3407900000000019},{"$f":"N40","v":8.2997171672472465},{"$f":"N47","v":9.4334671672472474}]
["Block 2 Winter",{"$f":"'Other Inputs'!E253","v":14984828},{"$f":"'Other Inputs'!E242","v":1.35422},{"$f":"B19*C19","v":20292753.774160001},null,null,null,{"$f":"ROUND((J19/B19),5)","v":-1.363E-2},null,{"$f":"D19*$P$5","v":-204315.50297992924},null,{"$f":"C19+H19","v":1.3405899999999999},null,{"$f":"L19*B19","v":20088510.568519998},null,{"$f":"ROUND(H19,5)","v":-1.363E-2},{"$f":"B19*P19","v":-204243.20564}]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":95293167},null,{"$f":"SUM(D16:D19)","v":187347548.74474001},null,null,null,null,null,{"$f":"B11","v":-1886289.5139732135},null,null,null,{"$f":"SUM(N16:N19)","v":185461581.20219004},null,null,{"$f":"SUM(Q16:Q19)","v":-1885967.5425500001}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F8","v":"2015-06-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2015-02-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.73142},{"$f":"$H$16","v":-1.7430000000000001E-2},0.44103999999999999,1.519E-2,2.9080000000000002E-2,null,{"$f":"SUM(B24:F24)","v":2.1993},0.55715000000000003,1.244E-2,null,4.2133900000000004,0.14066999999999999,{"$f":"SUM(H24:M24)","v":7.1229500000000003},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"N24-P24","v":-0.30987999999999971}]
["Block 2 Summer",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$H$17","v":-7.3600000000000002E-3},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.0800000000000001E-2,null,{"$f":"SUM(B25:F25)","v":1.1910899999999998},{"$f":"I24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H25:M25)","v":6.1147400000000003},null,{"$f":"'Other Inputs'!$G$87","v":6.4722200000000001},{"$f":"N25-P25","v":-0.3574799999999998}]
["Block 1 Winter",{"$f":"$C$18","v":2.3542200000000002},{"$f":"$H$18","v":-2.3699999999999999E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},3.4529999999999998E-2,null,{"$f":"SUM(B26:F26)","v":2.8212800000000007},1.18665,2.6509999999999999E-2,null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H26:M26)","v":8.3885000000000005},null,{"$f":"'Other Inputs'!$G$88","v":8.5569799999999994},{"$f":"N26-P26","v":-0.16847999999999885}]
["Block 2 Winter",{"$f":"$C$19","v":1.35422},{"$f":"$H$19","v":-1.363E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.434E-2,null,{"$f":"SUM(B27:F27)","v":1.8111599999999999},{"$f":"I26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H27:M27)","v":7.3783799999999999},null,{"$f":"'Other Inputs'!$G$89","v":7.5963799999999999},{"$f":"N27-P27","v":-0.21799999999999997}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2015-06-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2015-02-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.73142},-5.9900000000000002E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B31:F31)","v":2.1565399999999997},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H31:M31)","v":7.08019},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"N31-P31","v":-0.35264000000000006}]
["Block 2 Summer",{"$f":"$C$17","v":0.73141999999999996},-2.2239999999999999E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B32:F32)","v":1.1759199999999999},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J25","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H32:M32)","v":6.0995699999999999},null,{"$f":"'Other Inputs'!$G$87","v":6.4722200000000001},{"$f":"N32-P32","v":-0.37265000000000015}]
["Block 1 Winter",{"$f":"$C$18","v":2.3542200000000002},-7.1120000000000003E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B33:F33)","v":2.7735700000000003},{"$f":"$I$26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H33:M33)","v":8.3407900000000019},null,{"$f":"'Other Inputs'!$G$88","v":8.5569799999999994},{"$f":"N33-P33","v":-0.21618999999999744}]
["Block 2 Winter",{"$f":"$C$19","v":1.35422},-2.9530000000000001E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B34:F34)","v":1.79497},{"$f":"$I$26","v":1.18665},{"$f":"J27","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H34:M34)","v":7.36219},null,{"$f":"'Other Inputs'!$G$89","v":7.5963799999999999},{"$f":"N34-P34","v":-0.2341899999999999}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2015-06-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2015-02-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.73142},{"$f":"C31","v":-5.9900000000000002E-2},{"$f":"D24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B38:F38)","v":2.1568299999999998},{"$f":"'Ut 1.6 p3'!G17","v":0.51017999999999997},{"$f":"'Ut 1.6 p3'!$H$17","v":7.9110000000000014E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.2078100000000003},{"$f":"'Ut 1.6 p1'!$F$32","v":6.2937167247247516E-2},{"$f":"SUM(H38:M38)","v":7.0168671672472476},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"N38-P38","v":-0.41596283275275248}]
["Block 2 Summer",{"$f":"$C$17","v":0.73141999999999996},{"$f":"C32","v":-2.2239999999999999E-2},{"$f":"D25","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B39:F39)","v":1.17621},{"$f":"'Ut 1.6 p3'!G17","v":0.51017999999999997},{"$f":"'Ut 1.6 p3'!$H$17","v":7.9110000000000014E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.2078100000000003},{"$f":"'Ut 1.6 p1'!$F$32","v":6.2937167247247516E-2},{"$f":"SUM(H39:M39)","v":6.0362471672472475},null,{"$f":"'Other Inputs'!$G$87","v":6.4722200000000001},{"$f":"N39-P39","v":-0.43597283275275256}]
["Block 1 Winter",{"$f":"$C$18","v":2.3542200000000002},{"$f":"C33","v":-7.1120000000000003E-2},{"$f":"D26","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B40:F40)","v":2.7738600000000004},{"$f":"'Ut 1.6 p3'!G16","v":1.0866199999999999},{"$f":"'Ut 1.6 p3'!$H$16","v":0.16849000000000003},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.2078100000000003},{"$f":"'Ut 1.6 p1'!$F$32","v":6.2937167247247516E-2},{"$f":"SUM(H40:M40)","v":8.2997171672472465},null,{"$f":"'Other Inputs'!$G$88","v":8.5569799999999994},{"$f":"N40-P40","v":-0.25726283275275286}]
["Block 2 Winter",{"$f":"$C$19","v":1.35422},{"$f":"C34","v":-2.9530000000000001E-2},{"$f":"D27","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B41:F41)","v":1.7952600000000001},{"$f":"'Ut 1.6 p3'!G16","v":1.0866199999999999},{"$f":"'Ut 1.6 p3'!$H$16","v":0.16849000000000003},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.2078100000000003},{"$f":"'Ut 1.6 p1'!$F$32","v":6.2937167247247516E-2},{"$f":"SUM(H41:M41)","v":7.3211171672472481},null,{"$f":"'Other Inputs'!$G$89","v":7.5963799999999999},{"$f":"N41-P41","v":-0.27526283275275176}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2015-06-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2015-02-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.73142},{"$f":"$H$16","v":-1.7430000000000001E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F38","v":2.9080000000000002E-2},null,{"$f":"SUM(B45:F45)","v":2.1990099999999999},{"$f":"I38","v":0.51017999999999997},{"$f":"'Ut 1.6 p3'!$I$17","v":0.58928999999999998},null,{"$f":"'Ut 1.6 p1'!$F$33","v":4.2707471672472481},null,{"$f":"SUM(H45:L45)","v":7.5692271672472486},null,{"$f":"'Other Inputs'!$G$86","v":7.43283},{"$f":"N45-P45","v":0.1363971672472486}]
["Block 2 Summer",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$H$17","v":-7.3600000000000002E-3},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F39","v":1.0800000000000001E-2},null,{"$f":"SUM(B46:F46)","v":1.1907999999999999},{"$f":"I39","v":0.51017999999999997},{"$f":"'Ut 1.6 p3'!$I$17","v":0.58928999999999998},null,{"$f":"$L$45","v":4.2707471672472481},null,{"$f":"SUM(H46:L46)","v":6.5610171672472486},null,{"$f":"'Other Inputs'!$G$87","v":6.4722200000000001},{"$f":"N46-P46","v":8.879716724724851E-2}]
["Block 1 Winter",{"$f":"$C$18","v":2.3542200000000002},{"$f":"$H$18","v":-2.3699999999999999E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F40","v":3.4529999999999998E-2},null,{"$f":"SUM(B47:F47)","v":2.8209900000000006},{"$f":"I40","v":1.0866199999999999},{"$f":"'Ut 1.6 p3'!$I$16","v":1.2551099999999999},null,{"$f":"$L$45","v":4.2707471672472481},null,{"$f":"SUM(H47:L47)","v":9.4334671672472474},null,{"$f":"'Other Inputs'!$G$88","v":8.5569799999999994},{"$f":"N47-P47","v":0.87648716724724807}]
["Block 2 Winter",{"$f":"$C$19","v":1.35422},{"$f":"$H$19","v":-1.363E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F41","v":1.434E-2},null,{"$f":"SUM(B48:F48)","v":1.81087},{"$f":"I41","v":1.0866199999999999},{"$f":"'Ut 1.6 p3'!$I$16","v":1.2551099999999999},null,{"$f":"$L$45","v":4.2707471672472481},null,{"$f":"SUM(H48:L48)","v":8.4233471672472469},null,{"$f":"'Other Inputs'!$G$89","v":7.5963799999999999},{"$f":"N48-P48","v":0.82696716724724695}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2015-02-01"},{"$f":"N43","v":"2015-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":134.25},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":131.74},null,null,null,{"$f":"D53-C53","v":-2.5099999999999909}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":113.71},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":111.61},null,null,null,-2.0999999999999943]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":93.18},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":91.47},null,null,null,-1.710000000000008]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":68.44},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.87},null,null,null,-2.5699999999999932]
["May",4.4000000000000004,39.450000000000003,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":38.090000000000003},null,null,null,-1.3599999999999994]
["June",3.1,29.79,28.83,null,null,null,-0.96000000000000085]
["July",2,21.62,21,null,null,null,-0.62000000000000099]
["August",1.8,20.13,19.57,null,null,null,-0.55999999999999872]
["September",2,21.62,21,null,null,null,-0.62000000000000099]
["October",3.1,29.79,28.83,null,null,null,-0.96000000000000085]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":60.66},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":59.6},null,null,null,-1.0599999999999952]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":105.16},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":103.22},null,null,null,-1.9399999999999977]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":737.8},{"$f":"SUM(D53:D64)","v":720.83000000000015},null,null,null,{"$f":"SUM(H53:H64)","v":-16.969999999999981},null,{"$f":"H65/C65","v":-2.300081322851719E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2015-02-01"},{"$f":"D52","v":"2015-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":134.25},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":131.03},null,null,null,{"$f":"D71-C71","v":-3.2199999999999989}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":113.71},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":111.01},null,null,null,-2.6999999999999886]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":93.18},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":90.99},null,null,null,-2.1900000000000119]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":68.44},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":65.52},null,null,null,-2.9200000000000017]
["May",4.4000000000000004,39.450000000000003,37.9,null,null,null,-1.5500000000000043]
["June",3.1,29.79,28.7,null,null,null,-1.0899999999999999]
["July",2,21.62,20.91,null,null,null,-0.71000000000000085]
["August",1.8,20.13,19.489999999999998,null,null,null,-0.64000000000000057]
["September",2,21.62,20.91,null,null,null,-0.71000000000000085]
["October",3.1,29.79,28.7,null,null,null,-1.0899999999999999]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":60.66},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":59.3},null,null,null,-1.3599999999999994]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":105.16},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":102.67},null,null,null,-2.4899999999999949]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":737.8},{"$f":"SUM(D71:D82)","v":717.13},null,null,null,{"$f":"SUM(H71:H82)","v":-20.67},null,{"$f":"H83/C83","v":-2.8015722417999461E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2015-02-01"},{"$f":"D70","v":"2015-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":134.25},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":130.41999999999999},null,null,null,{"$f":"D89-C89","v":-3.8300000000000125}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":113.71},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":110.5},null,null,null,-3.2099999999999937]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":93.18},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":90.58},null,null,null,-2.6000000000000085]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":68.44},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":64.989999999999995},null,null,null,-3.4500000000000028]
["May",4.4000000000000004,39.450000000000003,37.619999999999997,null,null,null,-1.8300000000000054]
["June",3.1,29.79,28.5,null,null,null,-1.2899999999999991]
["July",2,21.62,20.78,null,null,null,-0.83999999999999986]
["August",1.8,20.13,19.38,null,null,null,-0.75]
["September",2,21.62,20.78,null,null,null,-0.83999999999999986]
["October",3.1,29.79,28.5,null,null,null,-1.2899999999999991]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":60.66},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":59.04},null,null,null,-1.6199999999999974]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":105.16},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":102.2},null,null,null,-2.9599999999999937]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":737.8},{"$f":"SUM(D89:D100)","v":713.29},null,null,null,{"$f":"SUM(H89:H100)","v":-24.510000000000012},null,{"$f":"H101/C101","v":-3.3220384928164835E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2015-02-01"},{"$f":"D52","v":"2015-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":134.25},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":147.31},null,null,null,{"$f":"D107-C107","v":13.060000000000002}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":113.71},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":124.67},null,null,null,10.960000000000008]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":93.18},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":102.03},null,null,null,8.8499999999999943]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":68.44},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":69.569999999999993},null,null,null,1.1299999999999955]
["May",4.4000000000000004,39.450000000000003,40.049999999999997,null,null,null,0.59999999999999432]
["June",3.1,29.79,30.21,null,null,null,0.42000000000000171]
["July",2,21.62,21.89,null,null,null,0.26999999999999957]
["August",1.8,20.13,20.37,null,null,null,0.24000000000000199]
["September",2,21.62,21.89,null,null,null,0.26999999999999957]
["October",3.1,29.79,30.21,null,null,null,0.42000000000000171]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":60.66},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":66.180000000000007},null,null,null,5.5200000000000102]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":105.16},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":115.23},null,null,null,10.070000000000007]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":737.8},{"$f":"SUM(D107:D118)","v":789.61000000000013},null,null,null,{"$f":"SUM(H107:H118)","v":51.810000000000016},null,{"$f":"H119/C119","v":7.0222282461371674E-2}]

{"sheet":"Utah Summary-by class","index":8,"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)",{"$f":"Calculations!P52","v":73670788},{"$f":"'Ut 1.6 p1'!$H$33","v":5.0466800000000003},{"$f":"ROUND('Ut 1.6 p1'!$F$33,5)","v":4.2707499999999996},{"$f":"ROUND(B8*C8,0)","v":371792892},{"$f":"ROUND(B8*D8,0)","v":314629518},{"$f":"(F8-E8)","v":-57163374},null,null,{"$f":"'Ut 1.6 p3'!E16","v":0.99133000000000004},{"$f":"'Ut 1.6 p3'!I16","v":1.2551099999999999},{"$f":"ROUND(B8*J8,0)","v":73032062},{"$f":"B8*K8","v":92464942.726679996},{"$f":"(M8-L8)","v":19432880.726679996},null,null,{"$f":"G8+N8","v":-37730493.273320004}]
["GS (S)",{"$f":"Calculations!P53","v":28571076},{"$f":"'Ut 1.6 p1'!$H$33","v":5.0466800000000003},{"$f":"D8","v":4.2707499999999996},{"$f":"ROUND(B9*C9,0)","v":144189078},{"$f":"ROUND(B9*D9,0)","v":122019923},{"$f":"(F9-E9)","v":-22169155},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.46543999999999996},{"$f":"'Ut 1.6 p3'!I17","v":0.58928999999999998},{"$f":"ROUND(B9*J9,0)","v":13298122},{"$f":"B9*K9","v":16836649.37604},{"$f":"(M9-L9)","v":3538527.3760400005},null,null,{"$f":"G9+N9","v":-18630627.62396}]
["Total",{"$f":"SUM(B8:B9)","v":102241864},null,null,{"$f":"SUM(E8:E9)","v":515981970},{"$f":"SUM(F8:F9)","v":436649441},{"$f":"SUM(G8:G9)","v":-79332529},{"$f":"IF(G10=0,0,G10/E10)","v":-0.15375058357174767},null,null,null,{"$f":"SUM(L8:L9)","v":86330184},{"$f":"SUM(M8:M9)","v":109301592.10271999},{"$f":"SUM(N8:N9)","v":22971408.102719996},{"$f":"IF(N10=0,0,N10/L10)","v":0.2660877926858119},null,{"$f":"SUM(Q8:Q9)","v":-56361120.897280008},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":-9.3574603339782528E-2}]
[null,null,null,null,null,null,70106876]
[null,null,null,null,null,null,9225654.0275200009]
["FS",{"$f":"Calculations!P58","v":2498555},{"$f":"'Ut 1.6 p1'!$H$33","v":5.0466800000000003},{"$f":"D8","v":4.2707499999999996},{"$f":"ROUND(B13*C13,0)","v":12609408},{"$f":"ROUND(B13*D13,0)","v":10670704},{"$f":"(F13-E13)","v":-1938704},null,null,{"$f":"'Ut 1.6 p3'!E19","v":0.96550999999999998},{"$f":"'Ut 1.6 p3'!I19","v":1.2224200000000001},{"$f":"ROUND(B13*J13,0)","v":2412380},{"$f":"B13*K13","v":3054283.6030999999},{"$f":"(M13-L13)","v":641903.60309999995},null,null,{"$f":"G13+N13","v":-1296800.3969000001}]
[null,{"$f":"Calculations!P59","v":2389296},{"$f":"'Ut 1.6 p1'!$H$33","v":5.0466800000000003},{"$f":"D9","v":4.2707499999999996},{"$f":"ROUND(B14*C14,0)","v":12058012},{"$f":"ROUND(B14*D14,0)","v":10204086},{"$f":"(F14-E14)","v":-1853926},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.46544000000000002},{"$f":"'Ut 1.6 p3'!I20","v":0.58928999999999998},{"$f":"ROUND(B14*J14,0)","v":1112074},{"$f":"B14*K14","v":1407988.2398399999},{"$f":"(M14-L14)","v":295914.23983999994},null,null,{"$f":"G14+N14","v":-1558011.7601600001}]
["Total",{"$f":"SUM(B13:B14)","v":4887851},null,null,{"$f":"SUM(E13:E14)","v":24667420},{"$f":"SUM(F13:F14)","v":20874790},{"$f":"SUM(G13:G14)","v":-3792630},{"$f":"IF(G15=0,0,G15/E15)","v":-0.1537505746446122},null,null,null,{"$f":"SUM(L13:L14)","v":3524454},{"$f":"SUM(M13:M14)","v":4462271.8429399999},{"$f":"SUM(N13:N14)","v":937817.84293999989},{"$f":"IF(N15=0,0,N15/L15)","v":0.26608883047984166},null,{"$f":"SUM(Q13:Q14)","v":-2854812.1570600001},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":-0.10126365338678799}]
[]
[]
[]
["NGV",{"$f":"Calculations!P12","v":705009},{"$f":"'Ut 1.6 p1'!$H$33","v":5.0466800000000003},{"$f":"D8","v":4.2707499999999996},{"$f":"ROUND(B19*C19,0)","v":3557955},{"$f":"ROUND(B19*D19,0)","v":3010917},{"$f":"(F19-E19)","v":-547038},{"$f":"IF(G19=0,0,G19/E19)","v":-0.15375067981466881},null,{"$f":"'Ut 1.6 p3'!E22","v":0.71537000000000006},{"$f":"'Ut 1.6 p3'!I22","v":0.90571999999999997},{"$f":"ROUND(B19*J19,0)","v":504342},{"$f":"ROUND(B19*K19,0)","v":638541},{"$f":"(M19-L19)","v":134199},{"$f":"IF(N19=0,0,N19/L19)","v":0.26608729790499303},null,{"$f":"G19+N19","v":-412839},{"$f":"IF(Q19=0,0,Q19/(E19+L19))","v":-0.10162698591461924}]
[]
["IS",{"$f":"Calculations!P17","v":2648021},4.8397950000000005,{"$f":"D8","v":4.2707499999999996},{"$f":"ROUND(B21*C21,0)","v":12815879},{"$f":"ROUND(B21*D21,0)","v":11309036},{"$f":"(F21-E21)","v":-1506843},{"$f":"IF(G21=0,0,G21/E21)","v":-0.11757625052483719},null,null,null,null,null,null,null,null,{"$f":"G21","v":-1506843},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":-0.11757625052483719}]
[]
[]
[null,null,null,null,null,null,{"$f":"G10+G15+G19+G21","v":-85179040},null,null,null,null,null,null,{"$f":"N10+N15+N19","v":24043424.945659995},null,null,{"$f":"Q10+Q15+Q19+Q21","v":-61135615.054340005}]
[]
[]
["IS",0,null,null,{"$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":0.17879999999999999},{"$f":"'Ut 1.6 p3'!I24","v":0.17879999999999999},{"$f":"ROUND(B21*J27,0)","v":473466},{"$f":"ROUND(B21*K27,0)","v":473466},{"$f":"(M27-L27)","v":0},{"$f":"IF(N27=0,0,N27/L27)","v":0},null,{"$f":"G27+N27","v":0},{"$f":"IF(Q27=0,0,Q27/(E27+L27))","v":0}]
[]
[null,0,null,null,{"$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":110482745},null,null,{"$f":"E10+E15+E19+E27+E29+E21","v":557023224},{"$f":"F10+F15+F19+F27+F29+F21","v":471844184},{"$f":"G10+G15+G19+G27+G29+G21","v":-85179040},{"$f":"IF(G31=0,0,G31/E31)","v":-0.1529182919669432},null,null,null,{"$f":"L10+L15+L19+L27+L29","v":90832446},{"$f":"M10+M15+M19+M27+M29","v":114875870.94566},{"$f":"N10+N15+N19+N27+N29","v":24043424.945659995},{"$f":"IF(N31=0,0,N31/L31)","v":0.26470084209402439},null,{"$f":"Q10+Q15+Q19+Q27+Q29+Q21","v":-61135615.054340005},{"$f":"IF(Q31=0,0,Q31/(E31+L31))","v":-9.4366103262382511E-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,{"$f":"IF(N31>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Increase to SNG"},null,null,null,null,null,null,null,null,{"$f":"W31-N31","v":13001596.054340005}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G31,-3)","v":-85179000},null,null,null,null,null,null,{"$f":"ROUND(N31,-3)","v":24043000},null,null,{"$f":"ROUND(Q31,-3)","v":-61136000},null,null,null,null,null,{"$f":"W32-8603966","v":4397630.0543400049}]
[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,{"$f":"M38+M31","v":114875870.94566}]
["IT",{"$f":"'RevRun Fcst'!S165+'RevRun Fcst'!S174","v":2714436}]
[]
[]
["winter",{"$f":"B8+B13","v":76169343},null,null,null,null,null,null,null,{"$f":"L43/B43","v":0.99048303462457332},null,{"$f":"L8+L13","v":75444442}]
["summer",{"$f":"B9+B14","v":30960372},null,null,null,null,null,null,null,{"$f":"L44/B44","v":0.465440014738841},null,{"$f":"L9+L14","v":14410196}]
["year",{"$f":"B10+B15","v":107129715},null,null,null,null,null,null,null,{"$f":"L45/B45","v":0.83874616860504114},null,{"$f":"L10+L15","v":89854638}]
[]
[null,{"$f":"B10+B15+B19","v":107834724},null,null,null,null,null,null,null,{"$f":"L47/B47","v":0.83793954904544476},null,{"$f":"L10+L15+L19","v":90358980}]

{"sheet":"UT Summary - by cost","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Model Checks","index":10,"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,{"$f":"ABS(SUM(D10:D1993))","v":0.71905772387981415}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$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,{"$f":"'Ut 1.2'!G24-Calculations!P192","v":2.0519495010375977E-2}]
[null,"Working Gas Rate Base",null,{"$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,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E283))","v":1.2848270535469055}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-2.1161610037088394}]
[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":9.2900007963180542E-2}]
[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":-1.1433959007263184E-3}]
[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":11,"n_rows":41,"n_cols":5,"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. 15-057-04"}]
[]
[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":114511810},{"$f":"Calculations!P20","v":110482745},{"$f":"Calculations!P39","v":4029065}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":568498}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":115080308}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!F1414+'Ut 1.1'!F1509","v":67095449},{"$f":"$D$10/$C$10*C21","v":64734714.982913159},{"$f":"$E$10/$C$10*C21","v":2360734.0170868402}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$287","v":-3870669.3573610005},{"$f":"D21*-'Other Inputs'!$E$287","v":-3734480.9726492777},{"$f":"E21*-'Other Inputs'!$E$287","v":-136188.38471172273}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":53582497},{"$f":"$D$10/$C$10*C25","v":51697212.300759763},{"$f":"$E$10/$C$10*C25","v":1885284.6992402356}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$286","v":-1055575.1909},{"$f":"D25*-'Other Inputs'!$E$286","v":-1018435.0823249673},{"$f":"E25*-'Other Inputs'!$E$286","v":-37140.108575032638}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-16355305},{"$f":"$D$10/$C$10*C29","v":-15779848.311822379},{"$f":"$E$10/$C$10*C29","v":-575456.68817762111}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":16591686},{"$f":"$D$10/$C$10*C30","v":16007912.314529568},{"$f":"$E$10/$C$10*C30","v":583773.68547043309}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":236381},{"$f":"D29+D30","v":228064.00270718895},{"$f":"E29+E30","v":8316.9972928119823}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P165+Calculations!P166-1","v":-907776.56789999991},{"$f":"D10/C10*C33","v":-875836.71123765211},{"$f":"E10/C10*C33","v":-31939.856662347865}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":115080305.883839},{"$f":"SUM(D21:D30)+D33","v":111031238.52016822},{"$f":"SUM(E21:E30)+E33","v":4049067.3636707845}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.9399928117399234E-3},{"$f":"(+D36-D10)/D36","v":4.939992811739952E-3},{"$f":"(+E36-E10)/E36","v":4.939992811739952E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":2.1161610037088394}]

{"sheet":"SDR#2","index":12,"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. 15-057-04"}]
[]
[]
["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!P165/Calculations!P137","v":3.1211875019814136E-2},"Transportation"]
[]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J12+K12+L12-(T12+$B$43*U12)*$J$39","v":5515122.6340082958},{"$f":"M12+N12+O12-(T12+$B$43*U12)*$K$39","v":201124.50659504015},{"$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$30)","v":4391975.4860899998},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4274511.5640307274},null,null,{"$f":"Q12*$J$39","v":139297.12629251811},{"$f":"R12*$J$39","v":5396074.9047212685},{"$f":"S12*$J$39","v":99868.030511001445},{"$f":"Q12-J12","v":5079.8627074821852},{"$f":"R12-K12","v":196783.09527873155},{"$f":"S12-L12","v":3641.9694889985549},{"$f":"SUM(J12:O12)-U12","v":5694194.989000001},{"$f":"Calculations!D169","v":144376.98900000029},{"$f":"Calculations!D161","v":5592858},{"$f":"Calculations!D163+Calculations!D164","v":103510},{"$f":"S12*$T$10","v":3230.7411833009614},{"$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$39","v":5448895.3319007801},{"$f":"M13+N13+O13-(T13+$B$43*U13)*$K$39","v":198709.34117743757},{"$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$30)","v":4391975.4860899998},4274334.7371341009,null,null,{"$f":"Q13*$J$39","v":140331.9051616464},5367848.2686413741,63600.623816879677,5117.5988383535296,195753.73135862593,2319.3761831203228,{"$f":"SUM(J13:O13)-U13","v":5623536.5039999997},{"$f":"Calculations!E169","v":145449.50399999993},{"$f":"Calculations!E161","v":5563602},{"$f":"Calculations!E163+Calculations!E164","v":65920},{"$f":"S13*$T$10","v":2057.4868013061478},{"$f":"V13*W13","v":151435},4885,31,{"$f":"B13","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5232736.9731005877,190826.51677893687,{"$f":"'Other Inputs'!$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$30)","v":4391975.4860899998},4273757.5943161044,null,null,{"$f":"Q14*$J$39","v":155493.3309939325},5198144.0131040197,0,5670.5030060673016,189564.98689598031,0,5397437.8339999998,{"$f":"Calculations!F169","v":161163.8339999998},{"$f":"Calculations!F161","v":5387709},{"$f":"Calculations!F163+Calculations!F164","v":0},0,{"$f":"V14*W14","v":151435},4885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},6044337.7113292655,220423.82745737163,{"$f":"'Other Inputs'!$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$30)","v":4391975.4860899998},4275924.5682871751,null,null,{"$f":"Q15*$J$39","v":1136179.6495884419},5025158.4207705306,0,41433.996411557775,183256.57922946941,0,6239478.6460000006,{"$f":"Calculations!G169","v":1177613.6459999997},{"$f":"Calculations!G161","v":5208415},{"$f":"Calculations!G163+Calculations!G164","v":0},0,146550,4885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},9335645.9126352146,340450.66674430959,{"$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$30)","v":4391975.4860899998},4284712.3611846613,null,null,4352461.1481875973,5104085.135444982,0,158724.77531240229,186134.86455501802,0,9649970.9234999996,{"$f":"Calculations!H169","v":4511185.9234999996},{"$f":"Calculations!H161","v":5290220},{"$f":"Calculations!H163+Calculations!H164","v":0},0,151435,4885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},14207609.861801405,518120.57736109669,{"$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$30)","v":4391975.4860899998},4297720.5049289353,null,null,9160560.800437402,4909950.7919879183,262285.03617443476,334065.69416259788,179055.20801208168,9564.9638255652389,14708932.4946,{"$f":"Calculations!I169","v":9494626.4945999999},{"$f":"Calculations!I161","v":5089006},{"$f":"Calculations!I163+Calculations!I164","v":271850},8484.9482241364731,146550,4885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},16578884.076263934,604595.78163750656,{"$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$30)","v":4391975.4860899998},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":4304051.8070815504},null,null,12472442.12458341,4983810.2967672506,496493.94745397876,454842.79041659087,181748.70323274937,18106.052546021238,16906008.915000003,{"$f":"Calculations!J169","v":12927284.915000001},{"$f":"Calculations!J161","v":5165559},{"$f":"Calculations!J163+Calculations!J164","v":514600},16061.630885196355,1701435,54885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},18774740.806180276,684673.8924368032,{"$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$30)","v":4391975.4860899998},4309914.7445504265,null,null,7712720.8685270511,5129586.1683349079,7525690.4650561372,281266.12627294846,187064.83166509215,274445.53494386282,19409338.994800001,{"$f":"Calculations!K169","v":7993986.9947999995},{"$f":"Calculations!K161","v":5316651},{"$f":"Calculations!K163+Calculations!K164","v":7800136},243456.86996955296,1701435,54885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},15113204.309690353,551145.6338455606,{"$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$30)","v":4391975.4860899998},4300138.4421047987,null,null,6769111.2091502575,4832318.859430613,4936583.5532112364,246854.73784974217,176224.140569387,180026.44678876363,15549453.947000004,{"$f":"Calculations!L169","v":7015965.9469999997},{"$f":"Calculations!L161","v":5008543},{"$f":"Calculations!L163+Calculations!L164","v":5116610},159698.99184513121,1591665,54885,29,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},10616125.373543443,387146.9628868812,{"$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$30)","v":4391975.4860899998},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":4288131.2413452864},null,null,4472066.3601912102,5140891.8738853661,2437615.4745082627,163086.51680879015,187477.12611463387,88894.525491737295,10788596.877,{"$f":"Calculations!M169","v":4635152.8770000003},{"$f":"Calculations!M161","v":5328369},{"$f":"Calculations!M163+Calculations!M164","v":2526510},78857.114356310616,1701435,54885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},7474005.0988383796,272560.68224546051,{"$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$30)","v":4391975.4860899998},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":4279741.780211824},null,null,3893021.005696225,4895531.6275015213,0,141969.99430377502,178529.37249847874,0,7462502,{"$f":"Calculations!N169","v":4034991},{"$f":"Calculations!N161","v":5074061},{"$f":"Calculations!N163+Calculations!N164","v":0},0,1646550,54885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5351002.8371702321,195139.41517422698,{"$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$30)","v":4391975.4860899998},4274073.3641731702,null,null,275093.38654223568,5016833.0296462001,185775.18379763624,10032.056457764469,182952.97035379987,6774.816202363756,5526026.443,{"$f":"Calculations!O169","v":285125.44300000014},{"$f":"Calculations!O161","v":5199786},{"$f":"Calculations!O163+Calculations!O164","v":192550},6009.8465350652123,151435,4885,31,{"$error":"#REF!"}]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":119692310.92646216},{"$f":"SUM(D12:D23)","v":4364917.8043406317},null,null,{"$f":"SUM(G12:G23)","v":51437012.709348768},null,null,{"$f":"SUM(J12:J25)","v":50678778.91535192},61000233.390235946,16007912.314529568,1848144.6525480722,2224545.6097640479,583773.68547043274,{"$f":"SUM(P12:P23)","v":122955478.56790002},52526923.567900002,63224779,16591686,517857.62979999994,9387910]
[]
[]
[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},{"$f":"F32*J34","v":1846397.1700905913},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E129","v":1263667},{"$f":"'Other Inputs'!E130","v":39214},{"$f":"J33+K33","v":1302881}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33/L33","v":0.96990208622276319},{"$f":"K33/L33","v":3.0097913777236755E-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},{"$f":"F36*J34","v":738558.8680362365},null,null,"Dth Sales Allocation Base"]
[null,null,{"$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":2476476.4566823444},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":110482745},{"$f":"Calculations!P39","v":4029065},{"$f":"J38+K38","v":114511810}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$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":0.96481528848421838},{"$f":"K38/L38","v":3.5184711515781647E-2}]
[null,null,{"$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":4369139.1678551184}]
[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)",{"$f":"'Other Inputs'!C61","v":0.82747940780186491},{"$f":"'Other Inputs'!E60","v":366},{"$f":"'Other Inputs'!D60","v":4885},{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},{"$f":"B43*C43*D43*E43","v":6509.6183152133426}]
[null,{"$f":"'Other Inputs'!C60","v":0.82747940780186491},{"$f":"'Other Inputs'!E61","v":152},{"$f":"'Other Inputs'!D61","v":50000},{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},{"$f":"B44*C44*D44*E44","v":27670.911396894364},{"$f":"(F43+F44)*J39","v":32977.897634730594}]
[]
[]
["VI.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"'Other Inputs'!$D$165+'Other Inputs'!$D$167","v":5259048.99},{"$f":"F47*$J$39","v":5074010.8684394872}]
[]
["VII.  QGM Gathering","Demand",{"$f":"'Ut 1.3 p1'!H49","v":12},null,{"$f":"'Ut 1.3 p1'!J49","v":862503},{"$f":"C49*E49","v":10350036}]
[null,"Commodity",{"$f":"'Ut 1.3 p1'!F50","v":40069171.167906336},{"$f":"'Ut 1.3 p1'!F50","v":40069171.167906336},{"$f":"'Ut 1.3 p1'!J50","v":0.14446000000000001},{"$f":"C50*E50","v":5788392.4669157499},{"$f":"(F49)*'Ut 1.5'!G51+(F50)*'Ut 1.5'!G54","v":15623251.056707898}]
["Wexpro II Gathering","Commodity",null,{"$f":"'Ut 1.3 p1'!F53","v":4138215},{"$f":"'Ut 1.3 p1'!J53","v":0.48},{"$f":"E51*D51","v":1986343.2},{"$f":"(F51)*'Ut 1.5'!G54","v":1916454.2875366653}]
[]
["VII.  Storage Demand",null,12,{"$f":"'Other Inputs'!E151","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C53*D53*E53","v":6366793.125}]
[null,null,11,{"$f":"'Other Inputs'!E152","v":2500000},{"$f":"'Other Inputs'!E15","v":0.09},{"$f":"C54*D54*E54","v":2475000}]
[null,null,12,{"$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":16003440.743066322}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G36+G37+G40+G44+G47+G51+G56+G50","v":99517719.225398168}]

{"sheet":"SDR#3","index":13,"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. 15-057-04"}]
[]
[]
[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,{"$f":"Calculations!D141","v":"Jun15"},{"$f":"Calculations!D20","v":3336871},null,{"$f":"Calculations!D39","v":129185},null,{"$f":"SUM(D11:F11)","v":3466056}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Jul15"},{"$f":"Calculations!E20","v":2737787},null,{"$f":"Calculations!E39","v":92404},null,{"$f":"SUM(D13:F13)","v":2830191}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Aug15"},{"$f":"Calculations!F20","v":2724789},null,{"$f":"Calculations!F39","v":82209},null,2806998]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Sep15"},{"$f":"Calculations!G20","v":3801106},null,{"$f":"Calculations!G39","v":150364},null,3951470]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"Oct15"},{"$f":"Calculations!H20","v":6720254},null,{"$f":"Calculations!H39","v":252110},null,6972364]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Nov15"},{"$f":"Calculations!I20","v":11911933},null,{"$f":"Calculations!I39","v":417646},null,12329579]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"Dec15"},{"$f":"Calculations!J20","v":17470638},null,{"$f":"Calculations!J39","v":591520},null,18062158]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Jan16"},{"$f":"Calculations!K20","v":20116306},null,{"$f":"Calculations!K39","v":644544},null,20760850]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"Feb16"},{"$f":"Calculations!L20","v":16299179},null,{"$f":"Calculations!L39","v":597003},null,16896182]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Mar16"},{"$f":"Calculations!M20","v":11861136},null,{"$f":"Calculations!M39","v":484986},null,12346122]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Apr16"},{"$f":"Calculations!N20","v":8714552},null,{"$f":"Calculations!N39","v":349501},null,9064053]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"May16"},{"$f":"Calculations!O20","v":4788194},null,{"$f":"Calculations!O39","v":237593},null,5025787]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":110482745},null,{"$f":"SUM(F11:F33)","v":4029065},null,{"$f":"SUM(H11:H33)","v":114511810}]

{"sheet":"SDR#4","index":14,"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. 15-057-04"}]
[]
[]
[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":73670788},{"$f":"'Utah Summary-by class'!J8","v":0.99133000000000004},{"$f":"E12*F12","v":73032062.268040001}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":28571076},{"$f":"'Utah Summary-by class'!J9","v":0.46543999999999996},{"$f":"E13*F13","v":13298121.61344}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":2498555},{"$f":"'Utah Summary-by class'!J13","v":0.96550999999999998},{"$f":"E15*F15","v":2412379.8380499999}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":2389296},{"$f":"'Utah Summary-by class'!J14","v":0.46544000000000002},{"$f":"E16*F16","v":1112073.9302400001}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B19","v":705009},{"$f":"'Utah Summary-by class'!J19","v":0.71537000000000006},{"$f":"E18*F18","v":504342.28833000007}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":2648021},{"$f":"'Utah Summary-by class'!J27","v":0.17879999999999999},{"$f":"E20*F20","v":473466.15479999996}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":110482745},null,{"$f":"SUM(G12:G20)","v":90832446.092900008}]

{"sheet":"Ut 1.1","index":15,"n_rows":1520,"n_cols":9,"rows_kept":1520,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Jun-15 through May-16"}]
[]
[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 $"]
[]
[1,"ACE UNIT (CO)","ACE UNIT 2 FT UN","FORT UNION",2.6106427417416813,66454.38,{"$f":"E12*F12","v":173488.64480394358},0.12685197631358325,{"$f":"G12*H12","v":22007.37746134551}]
[{"$f":"A12+1","v":2},null,"ACE UNIT 10 FT UN","MESAVERDE",2.6106427417416813,6881.0169999999998,{"$f":"E13*F13","v":17963.877086851116},0.12685197631358325,{"$f":"G13*H13","v":2278.7533107213585}]
[{"$f":"A13+1","v":3},null,"ACE UNIT 12 FT UN","FORT UNION",2.6106427417416813,20835.714,{"$f":"E14*F14","v":54394.605523105536},0.12685197631358325,6900.063211403688]
[4,null,"ACE UNIT 11 FT UN","FORT UNION",2.6106427417416813,20352.155999999999,53132.208340194404,0.12685197631358325,6739.9256338587111]
[5,null,"ACE UNIT 13 FT UN","FORT UNION",2.6106427417416813,43043.942999999999,112372.35736889266,0.12685197631358325,{"$f":"G16*H16","v":14254.655615260283}]
[6,"E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",2.6106427417416813,34807.235999999997,90869.258023489747,0.1925,17492.332169521778]
[7,null,"F WILSON A 2 WAS","WASATCH",2.6106427417416813,79468.928999999989,207464.98268783497,0.1925,39937.009167408236]
[8,null,"F WILSON B 3 WAS","WASATCH",2.6106427417416813,230960.70200000002,602955.88030386344,0.16249999999999998,97980.330549377788]
[9,null,"F WILSON B 6 WAS","WASATCH",2.6106427417416813,126266.74500000001,329637.36135759775,0.16249999999999998,53566.071220609629]
[10,null,"F WILSON A 9 WAS","WASATCH",2.6106427417416813,149176.307,389446.04310937878,0.1925,74968.363298555414]
[11,null,"F WILSON B 12 FT UN","FORT UNION",2.6106427417416813,69387.327999999994,181145.52421204932,0.16249999999999998,29436.14768445801]
[12,null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",2.6106427417416813,38600.675000000003,100772.57201507958,0.16249999999999998,16375.542952450431]
[13,null,"F WILSON A 22 FT UN","FORT UNION",2.6106427417416813,38202.387000000002,99732.78433875677,0.1925,19198.560985210679]
[14,null,"STLD 3712100 NE4 2 WAS","WASATCH",2.6106427417416813,8812.4689999999991,23006.208231673569,0.13375000000000004,3077.0803509863408]
[15,null,"STLD 3712100 SE4 4 WAS","WASATCH",2.6106427417416813,30583.787,79843.341546523588,0.13749999999999996,10978.45946264699]
[16,null,"STATE LAND 5  FT UN","FORT UNION",2.6106427417416813,20215.502999999997,52775.456177607179,0.13375000000000004,7058.717263754962]
[17,null,"G KUYKENDALL A 8 FT UN","FORT UNION",2.6106427417416813,8,20.885141933933451,0.1925,4.0203898222821897]
[18,null,"KS WHITFORD 1 WAS","WASATCH",2.6106427417416813,39831.162999999993,103984.93658107979,0.15500000000000003,16117.66517006737]
[19,null,"F WILSON B 24 FT UN","FORT UNION",2.6106427417416813,83302.399999999994,217472.80592966222,0.16249999999999998,35339.330963570108]
[20,null,"F WILSON A 26 FT UN","FORT UNION",2.6106427417416813,148170.18100000001,386819.40757020121,0.1925,74462.735957263736]
[21,null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",2.6106427417416813,13631.107,35585.950551454225,0.13375000000000004,4759.6208862570038]
[22,null,"G KUYKENDALL 9 FT UN","FORT UNION",2.6106427417416813,25251.325999999997,65922.190941252993,0.1925,12690.021756191201]
[23,null,"F WILSON A 20 FT UN","FORT UNION",2.6106427417416813,1147.8600000000001,2996.6523775356068,0.1925,576.8555826756043]
[24,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.6106427417416813,21830.850999999999,56992.552709194119,0.1925,10971.066396519867]
[25,null,"F WILSON 32 MESA","MESAVERDE",2.6106427417416813,4345.4110000000001,11344.315687034461,0.1925,2183.7807697541339]
[26,null,"F WILSON 32 LEWIS","LEWIS",2.6106427417416813,31150.028000000002,81321.594503250148,0.1925,15654.406941875654]
[27,null,"F WILSON 32 LANCE","LANCE",2.6106427417416813,35120.171999999999,91686.222120519422,0.1925,17649.59775819999]
[28,null,"HIAWATHA STLD 7 FT UN","FORT UNION",2.6106427417416813,33042.33,86261.718984733408,0.13749999999999996,11860.986360400841]
[29,null,"F WILSON 33 FT UN","FORT UNION",2.6106427417416813,482839.83599999995,1260522.3132771438,0.1925,242650.54530585019]
[30,null,"F WILSON 33 LEWIS","LEWIS",2.6106427417416813,15275.844999999998,39879.773873220947,0.1925,7676.8564705950321]
[31,null,"F WILSON 33 LANCE","LANCE",2.6106427417416813,15275.844999999998,39879.773873220947,0.1925,7676.8564705950321]
[32,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.6106427417416813,37523.896999999997,97961.48934491245,0.16249999999999998,15918.742018548272]
[33,null,"F WILSON 35 MESA","MESAVERDE",2.6106427417416813,1552.317,4052.5451089322214,0.1925,780.11493346945269]
[34,null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.6106427417416813,75942.652999999991,198259.1358430571,0.1925,38164.883649788491]
[35,null,"F WILSON 29E (DD) FT UN","FORT UNION",2.6106427417416813,24736.549000000003,64578.292102587453,0.16249999999999998,10493.972466670461]
[36,null,"F WILSON 37 MESA","FORT UNION",2.6106427417416813,10920.518,28509.571052759384,0.23250000000000004,6628.4752697665581]
[37,null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",2.6106427417416813,61883.280000000006,161555.13576716816,0.16249999999999998,26252.709562164822]
[38,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",2.6106427417416813,60543.481,158057.39923242538,0.17239620835829686,27248.496330643717]
[39,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",2.6106427417416813,192411.05599999998,502316.52677725215,0.17149599576399291,86145.272948375263]
[40,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",2.6106427417416813,7061.7950000000001,18435.823860417695,0.17239590299445887,3178.260501863499]
[41,"JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",2.6106427417416813,44007.826000000001,114888.71152673085,0.13968749999999996,16048.516891390213]
[42,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",2.6106427417416813,9483.8459999999977,24758.933723695871,0.13968749999999996,3458.5135545287662]
[43,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",2.6106427417416813,25389.184999999998,66282.091538986759,0.13968749999999996,9258.7796618522098]
[44,null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",2.6106427417416813,1774.1469999999999,4631.6639883327789,0.14891328232520415,689.71628713008022]
[45,null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",2.6106427417416813,3039.3130000000001,7934.5604233311351,0.14891328232520415,1181.5614364459007]
[46,null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",2.6106427417416813,22373.468999999997,58409.134452432503,0.13968749999999996,8159.0259688241631]
[47,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",2.6106427417416813,161760.48699999999,422298.84128714958,0.13968769999999997,58989.953852066952]
[48,null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",2.6106427417416813,124307.906,324523.5325400072,0.14954164296521585,48529.782236908366]
[49,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",2.6106427417416813,115697.45299999999,302044.71591244929,0.13968769999999997,42191.931662963434]
[50,"LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",2.6106427417416813,788.05400000000009,2057.3274552004991,0.125,257.16593190006239]
[51,null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",2.6106427417416813,32734.791000000001,85458.844526580913,0.125,10682.355565822614]
[52,null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",2.6106427417416813,2395.1390000000006,6252.8522458124307,0.125,781.60653072655384]
[53,null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",2.6106427417416813,4890.545000000001,12767.465807411074,0.125,1595.9332259263842]
[54,null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",2.6106427417416813,25197.020000000004,65780.417376519996,0.125,8222.5521720649995]
[55,null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",2.6106427417416813,16451.751,42949.644337091449,0.125,5368.7055421364312]
[56,"POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",2.6106427417416813,287.92400000000004,751.66670077323192,0.11004610000000004,82.717988919961186]
[57,null,"CARL ALLEN B 6 FT UN","FORT UNION",2.6106427417416813,40147.377000000008,104810.45836501694,0.11004610000000004,11533.982182282494]
[58,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",2.6106427417416813,40147.377000000008,104810.45836501694,0.11004610000000004,11533.982182282494]
[59,null,"CARL ALLEN B 7 FT UN","FORT UNION",2.6106427417416813,8943.3909999999996,23347.998800707875,0.11004610000000004,2569.3562108225797]
[60,null,"CARL ALLEN A 8 FT UN","FORT UNION",2.6106427417416813,24280.09,63386.64072733478,0.11004610000000004,6975.4526041443578]
[61,null,"CARL ALLEN B 10 WAS","WASATCH",2.6106427417416813,1194.0030000000002,3117.1152655677929,0.11004610000000004,343.02637822619999]
[62,null,"CARL ALLEN A 11 FT UN","FORT UNION",2.6106427417416813,2637.3830000000003,6885.2647861429014,0.11004610000000004,757.69653718236054]
[63,null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",2.6106427417416813,50110.031999999999,130819.39132924339,0.11004599999999998,14396.150738217915]
[64,null,"CARL ALLEN B 15 WAS","WASATCH",2.6106427417416813,6679.7000000000016,17438.310322011912,0.11004610000000004,1919.0180415271557]
[65,null,"CARL ALLEN B 17 WAS","WASATCH",2.6106427417416813,8025.5059999999994,20951.728987704311,0.11004610000000004,2305.6560633538083]
[66,null,"CARL ALLEN A 19 FT UN","FORT UNION",2.6106427417416813,66018.051000000007,{"$f":"E77*F77","v":172349.54566708216},0.11004610000000004,{"$f":"G77*H77","v":18966.395337434296}]
[{"$f":"A77+1","v":67},null,"CARL ALLEN A 20 FT UN","FORT UNION",2.6106427417416813,18635.760000000002,48651.31158083996,0.11004610000000004,5353.8870993562741]
[68,null,"BW MUSSER A 1 WAS","WASATCH",2.6106427417416813,9513.2950000000001,24835.81454179743,0.11004610000000004,2733.0845306480951]
[69,null,"BW MUSSER B 10 FT UN","FORT UNION",2.6106427417416813,13254.136000000002,34601.813946457129,0.11004610000000004,3807.7946777332172]
[70,null,"BW MUSSER B 11 FT UN","FORT UNION",2.6106427417416813,9838.6949999999997,25685.317689960171,0.11004610000000004,2826.5690390411269]
[71,null,"JC DONNELL B 3 WAS","WASATCH",2.6106427417416813,50148.807000000001,130920.61900155443,0.11004610000000004,14407.303530706964]
[72,null,"JC DONNELL B 5 FT UN","FORT UNION",2.6106427417416813,18221.277999999998,47569.247155957375,0.11004610000000004,5234.8101294492026]
[73,null,"JC DONNELL B 9 FT UN","FORT UNION",2.6106427417416813,16946.237999999998,44240.573234527059,0.11004610000000004,4868.5025462240901]
[74,null,"JC DONNELL B 10 FT UN","FORT UNION",2.6106427417416813,37680.442999999999,98370.17502356114,0.11004610000000004,10825.254117660315]
[75,null,"H STEWART A 1 FT UN","FORT UNION",2.6106427417416813,8493.7590000000018,22174.170283453088,0.11004610000000004,2440.1809604299078]
[76,null,"BW MUSSER B 13 FT UN","FORT UNION",2.6106427417416813,21863.391,57077.503024010395,0.11004610000000004,6281.156605530552]
[77,null,"BW MUSSER A 14 FT UN","FORT UNION",2.6106427417416813,18163.749000000003,47419.059489667728,0.11004610000000004,5218.2825625059259]
[78,null,"BW MUSSER 15 UPPER FT UN","FORT UNION",2.6106427417416813,13009.417000000001,33962.940065340845,0.11004610000000004,3737.4890987245062]
[79,null,"BW MUSSER B 18 FT UN","FORT UNION",2.6106427417416813,28640.183999999997,74769.288481746233,0.11004610000000004,8228.0685971910971]
[80,null,"BW MUSSER B 19 FT UN","FORT UNION",2.6106427417416813,33600.368999999999,87718.559449692199,0.11004610000000004,9653.0853650567751]
[81,null,"BW MUSSER B 20 FT UN","FORT UNION",2.6106427417416813,7138.1560000000009,18635.175150819836,0.11004610000000004,2050.7283481646355]
[82,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",2.6106427417416813,7634.9249999999993,19932.061534992103,0.11004610000000004,2193.4456368858951]
[83,null,"JC DONNELL A 11 FT UN","FORT UNION",2.6106427417416813,56112.075999999994,146488.58393345759,0.11004610000000004,16120.497356399672]
[84,null,"JA LEE 1 FT UN","FORT UNION",2.6106427417416813,14821.764000000001,38694.330606408155,0.11004610000000004,4258.1601753458535]
[85,null,"JC DONNELL A 1 FT UN","FORT UNION",2.6106427417416813,15699.850000000002,40986.699448933141,0.11004610000000004,4510.4264262272427]
[86,null,"MFS 20-1 FT UN","FORT UNION",2.6106427417416813,71339.093999999997,186240.88795352753,0.125,23280.110994190942]
[87,null,"CARL ALLEN A 16 WAS","WASATCH",2.6106427417416813,20438.888999999996,53358.637217113879,0.11004610000000004,5871.9099270582374]
[88,null,"H STEWART A 2 FT UN","FORT UNION",2.6106427417416813,76983.221000000005,200975.6871395458,0.11004610000000004,22116.590564527178]
[89,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",2.6106427417416813,12474.618,32566.77093770013,0.11004610000000004,3583.8461312872432]
[90,null,"CARL ALLEN A 2 WAS","WASATCH",2.6106427417416813,14379.95,37540.912094108295,0.11004610000000004,4131.230966399452]
[91,null,"CARL ALLEN 22 FT UN","FORT UNION",2.6106427417416813,96562.45199999999,252090.06443857946,0.11004610000000004,27741.528440214366]
[92,null,"JC DONNELL 14-29 FT UN","FORT UNION",2.6106427417416813,126337.58599999998,329822.30190006539,0.11004610000000004,36295.658017124799]
[93,null,"CARL ALLEN 23 FT UN","FORT UNION",2.6106427417416813,44388.027999999998,115881.28311842651,0.11004610000000004,12752.283270178679]
[94,null,"BW MUSSER 23 FT UN","FORT UNION",2.6106427417416813,63518.832000000002,165824.97772470926,0.11004610000000004,18248.392081191134]
[95,null,"BW MUSSER 24 FT UN","FORT UNION",2.6106427417416813,41442.134999999995,108190.60894002888,0.11004610000000004,11905.954570475316]
[96,null,"CARL ALLEN 26 FT UN","MESAVERDE",2.6106427417416813,154663.50400000002,403771.15412993554,0.11004610000000004,44433.440804498314]
[97,null,"CARL ALLEN 25 FT UN","WASATCH",2.6106427417416813,229219.33299999998,598409.78796331945,0.11004610000000004,65852.663367190267]
[98,null,"H STEWART 5 FT UN","FORT UNION",2.6106427417416813,128569.39599999998,335648.76047751191,0.11004610000000004,36936.837060384336]
[99,null,"CARL ALLEN 27 FT UN","FORT UNION",2.6106427417416813,185733.88200000001,484884.81093880592,0.11004599999999998,53359.633904571827]
[100,null,"CARL ALLEN 28 FT UN","FORT UNION",2.6106427417416813,62011.404000000002,161889.62175781108,0.11004599999999998,17815.305315960075]
[101,null,"CARL ALLEN 29 FT UN","FORT UNION",2.6106427417416813,110687.71800000001,288966.08759665006,0.11004599999999998,31799.562075660946]
[102,null,"BW MUSSER 27 FT UN","FORT UNION",2.6106427417416813,106410.78499999999,277800.54350328457,0.11004599999999998,30570.838610362447]
[103,null,"JC DONNELL 14 FT UN","FORT UNION",2.6106427417416813,36797.278999999995,96064.549337193574,0.11004599999999998,10571.519396360802]
[104,null,"JC DONNELL 15 FT UN","FORT UNION",2.6106427417416813,76854.177000000011,200638.79935758049,0.11004599999999998,22079.497314104297]
[105,null,"JC DONNELL 16 FT UN","FORT UNION",2.6106427417416813,99084.16399999999,258673.35356814237,0.11004599999999998,28465.967866759787]
[106,null,"BW MUSSER 28 FT UN","FORT UNION",2.6106427417416813,7743.648000000001,20215.89844580249,0.11004599999999998,2224.6787603667804]
[107,null,"BW MUSSER 29 FT UN","FORT UNION",2.6106427417416813,82198.794000000009,214591.68493601968,0.11004599999999998,23614.956560469218]
[108,null,"BW MUSSER 26R FT UN","FORT UNION",2.6106427417416813,77691.452000000019,202824.62525917229,0.11004610000000004,22320.058993733408]
[109,null,"CARL ALLEN 30 FT UN","FORT UNION",2.6106427417416813,100285.81700000001,261810.44025068454,0.11004599999999998,28811.191707826823]
[110,null,"CARL ALLEN 31 FT UN","FORT UNION",2.6106427417416813,239044.74099999998,624060.41804317001,0.11004599999999998,68675.352763978677]
[111,null,"CARL ALLEN 32 FT UN","FORT UNION",2.6106427417416813,110914.68300000002,289558.61212652951,0.11004599999999998,31864.767030076058]
[112,null,"CARL ALLEN 33 FT UN","FORT UNION",2.6106427417416813,15475.253000000001,40400.356921066181,0.11004599999999998,4445.8976777356484]
[113,null,"CARL ALLEN 34 FT UN","FORT UNION",2.6106427417416813,109094.049,284805.58718906133,0.11004599999999998,31341.715647807436]
[114,null,"JC DONNELL 18 FT UN","FORT UNION",2.6106427417416813,15456.027000000002,40350.164703713461,0.11004599999999998,4440.374224984851]
[115,null,"BW MUSSER 31 FT UN","FORT UNION",2.6106427417416813,108424.29999999999,283057.11182342254,0.11004599999999998,31149.30292772035]
[116,null,"BW MUSSER 32 FT UN","FORT UNION",2.6106427417416813,86441.263000000006,225667.25583793377,0.11004599999999998,24833.778835941255]
[117,null,"BW MUSSER 34 FT UN","FORT UNION",2.6106427417416813,73186.138000000006,191062.85996580505,0.11004599999999998,21025.703487796978]
[118,null,"BW MUSSER 35 FT UN","FORT UNION",2.6106427417416813,4422.9749999999995,11546.807580654911,0.11004599999999998,1270.6799870207501]
[119,null,"STEWART 6 FT UN","FORT UNION",2.6106427417416813,97875.99,255519.24288428138,0.11004599999999998,28118.870602443621]
[120,null,"BW MUSSER 36 FT UN","FORT UNION",2.6106427417416813,170883.11499999996,446114.76386095892,0.11004599999999998,49093.145303843077]
[121,null,"BW MUSSER 37 FT UN","FORT UNION",2.6106427417416813,199474.48,520756.60337469622,0.11004599999999998,57307.181174971811]
[122,null,"CARL ALLEN 35 FT UN","FORT UNION",2.6106427417416813,81429.804000000004,212584.12677404773,0.11004599999999998,23394.032814976854]
[123,null,"CARL ALLEN 36 FT UN","FORT UNION",2.6106427417416813,135673.93,354196.16059806891,0.11004599999999998,38977.870689175084]
[124,null,"BW MUSSER 38 FT UN","FORT UNION",2.6106427417416813,172949.23300000001,451508.65982124087,0.11004599999999998,49686.721978688263]
[125,null,"BW MUSSER 39 FT UN","FORT UNION",2.6106427417416813,128839.08699999998,336352.82732917496,0.11004599999999998,37014.283236266383]
[126,null,"CARL ALLEN 37 FT UN","FORT UNION",2.6106427417416813,78082.621999999988,203845.83038045929,0.11004610000000004,22432.438634631068]
[127,null,"BW MUSSER 42 FT UN","FORT UNION",2.6106427417416813,68746.020000000019,179471.29813662849,0.11004599999999998,19750.098474743416]
[128,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",2.6106427417416813,29.992000000000001,78.298397110316515,0.11004599999999998,8.6164254084018896]
[129,null,"BW MUSSER 72 FT UN","FORT UNION",2.6106427417416813,11761.924000000001,30706.181519517286,0.11004599999999998,3379.0924514967987]
[130,null,"BW MUSSER 73 FT UN","FORT UNION",2.6106427417416813,60214.40400000001,{"$f":"E141*F141","v":157198.2967509013},0.11004599999999998,{"$f":"G141*H141","v":17299.04376424968}]
[{"$f":"A141+1","v":131},null,"CARL ALLEN 40 FT UN","FORT UNION",2.6106427417416813,81903.964999999982,213821.99174711466,0.11004599999999998,23530.254903802976]
[132,null,"CARL ALLEN 41 FT UN","FORT UNION",2.6106427417416813,89054.246000000014,232488.82094117819,0.11004599999999998,25584.464789292888]
[133,"RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",2.6106427417416813,34732.910000000003,90675.219391067076,0.15500000000000003,14054.6590056154]
[134,null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",2.6106427417416813,41717.300000000003,108908.96645006025,0.125,13613.620806257532]
[135,"SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",2.6106427417416813,123112.40199999999,321402.49869968405,0.13375000000000004,42987.584201082755]
[136,null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",2.6106427417416813,147429.85299999997,384886.67565049295,0.13375000000000004,51478.592868253443]
[137,null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",2.6106427417416813,66687.047000000006,174096.05521873638,0.13375000000000004,23285.347385505996]
[138,null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",2.6106427417416813,36668.004999999997,95727.061107397676,0.13375000000000004,12803.494423114442]
[139,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",2.6106427417416813,116191.261,303333.8721834633,0.13375000000000004,40570.905404538229]
[140,null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",2.6106427417416813,9564.0750000000007,24968.382980223072,0.13375000000000004,3339.5212236048369]
[141,null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",2.6106427417416813,84916.381999999998,221686.33632326394,0.13375000000000004,29650.547483236558]
[142,null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",2.6106427417416813,6388.098,16677.041677234552,0.13375000000000004,2230.5543243301222]
[143,null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",2.6106427417416813,32602.483999999997,85113.438217349292,0.13375000000000004,11383.92236157047]
[144,null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",2.6106427417416813,12448.288999999999,32498.035324952809,0.13375000000000004,4346.6122247124395]
[145,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",2.6106427417416813,213479.796,557319.47993589484,0.20374999999999999,113553.84403693856]
[146,"W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",2.6106427417416813,15970.383999999998,41692.967072427477,0.1925,8025.8961614422897]
[147,null,"WB LASHER A 4 FT UN","FORT UNION",2.6106427417416813,25711.4,67123.27979001707,0.1925,12921.231359578287]
[148,null,"WM WHEELER A 2 WAS","WASATCH",2.6106427417416813,25370.384999999998,66233.011455442014,0.1925,12749.854705172587]
[149,null,"WM WHEELER A 2 FT UN","FORT UNION",2.6106427417416813,4806.6670000000004,12548.490315519262,0.1925,2415.584385737458]
[150,null,"WM WHEELER A 3 FT UN","FORT UNION",2.6106427417416813,18677.308000000001,48759.77856547384,0.1925,9386.2573738537139]
[151,null,"WB LASHER A 5 FT UN","FORT UNION",2.6106427417416813,24421.573,63756.002294364618,0.18406250000000002,11735.089172306489]
[152,null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",2.6106427417416813,51674.789000000004,134904.41283388287,0.1925,25969.099470522455]
[153,null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",2.6106427417416813,62276.553999999996,162581.83368078386,0.1925,31297.002983550894]
[154,null,"LASHER 7 LEWIS","LEWIS",2.6106427417416813,76994.622000000003,201005.45107744439,0.1925,38693.549332408045]
[155,null,"LASHER 8 LEWIS","LEWIS",2.6106427417416813,30390.036999999997,79337.529515311136,0.18406250000000002,14603.064026411957]
[156,null,"LASHER 9 LEWIS","LEWIS",2.6106427417416813,46519.877999999997,121446.78184740852,0.18406250000000002,22353.798283788634]
[157,null,"LASHER 10 MESA","MESAVERDE",2.6106427417416813,6262.612000000001,16349.442562144357,0.25406249999999997,4153.7802509448002]
[158,null,"LASHER 10 FT UN","FORT UNION",2.6106427417416813,6074.9539999999997,15859.534566514592,0.18406250000000002,2919.1455811490923]
[159,null,"LASHER 10 LEWIS","LEWIS",2.6106427417416813,6074.9539999999997,15859.534566514592,0.18406250000000002,2919.1455811490923]
[160,null,"LASHER 11 MESA","MESAVERDE",2.6106427417416813,20539.783999999996,53622.038016541905,0.25406249999999997,13623.349033577677]
[161,null,"LASHER 11 FT UN","FORT UNION",2.6106427417416813,20539.881000000001,53622.291248887872,0.18406250000000002,9869.8529829984254]
[162,null,"LASHER 11 LEWIS","LEWIS",2.6106427417416813,20539.881000000001,53622.291248887872,0.18406250000000002,9869.8529829984254]
[163,null,"LASHER 11 LANCE","LANCE",2.6106427417416813,20539.881000000001,53622.291248887872,0.18406250000000002,9869.8529829984254]
[164,null,"LASHER 12 MESA","MESAVERDE",2.6106427417416813,10333.94,26978.22545459403,0.25406249999999997,6854.155404557795]
[165,null,"LASHER 12 FT UN","FORT UNION",2.6106427417416813,10334.347000000002,26979.287986189924,0.18406250000000002,4965.8751949580837]
[166,null,"LASHER 12 LEWIS","LEWIS",2.6106427417416813,10334.347000000002,26979.287986189924,0.18406250000000002,4965.8751949580837]
[167,null,"LASHER 12 LANCE","LANCE",2.6106427417416813,10334.347000000002,26979.287986189924,0.18406250000000002,4965.8751949580837]
[168,null,"WHEELER 6 MESA","MESAVERDE",2.6106427417416813,11928.871999999999,31142.023103965574,0.26249999999999996,8174.7810647909619]
[169,null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",2.6106427417416813,16540.983999999997,43182.599820865275,0.1925,8312.6504655165663]
[170,null,"WHEELER 5 MESA","MESAVERDE",2.6106427417416813,1761.0549999999998,4597.4854535578961,0.26249999999999996,1206.8399315589475]
[171,null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",2.6106427417416813,37359.601999999999,97532.573795657998,0.1925,18775.020455664166]
[172,null,"WHEELER 7 MESA","MESAVERDE",2.6106427417416813,4839.3919999999998,12633.923599242758,0.26249999999999996,3316.4049448012233]
[173,null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",2.6106427417416813,10974.428000000002,28650.31080296668,0.1925,5515.1848295710861]
[174,null,"WHEELER 8 MESA","MESAVERDE",2.6106427417416813,111.00799999999998,289.8022294752605,0.26249999999999996,76.073085237255867]
[175,null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",2.6106427417416813,1120.068,2924.0973944571215,0.1925,562.88874843299595]
[176,null,"WHEELER 9 MESA","MESAVERDE",2.6106427417416813,6772.3780000000006,17680.259470031047,0.26249999999999996,4641.0681108831495]
[177,null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",2.6106427417416813,59618.025000000001,155641.36424322412,0.1925,29960.962616820645]
[178,"CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",2.6106427417416813,33085.028000000006,86373.188208520311,0.15491770000000005,13380.735658931091]
[179,null,"CLAY BASIN UNIT 8 FR","FRONTIER",2.6106427417416813,65634.620999999999,171348.54692061612,0.15491770000000005,26544.92278728394]
[180,null,"CLAY BASIN UNIT 9 FR","FRONTIER",2.6106427417416813,101366.50900000001,264631.74097654282,0.15491770000000005,40996.140659081779]
[181,null,"CLAY BASIN UNIT 12 FR","FRONTIER",2.6106427417416813,103208.63300000002,269440.86862653104,0.15491770000000005,41741.15965362436]
[182,null,"CLAY BASIN UNIT 13 FR","FRONTIER",2.6106427417416813,98240.338000000003,256470.42534594948,0.15491770000000005,39731.808412616207]
[183,null,"CLAY BASIN UNIT 14 FR","FRONTIER",2.6106427417416813,49275.020000000004,128639.4733121762,0.15491770000000005,19928.531334733725]
[184,null,"CLAY BASIN UNIT 15 FR","LANCE",2.6106427417416813,190215.82300000003,496585.55767937045,0.15491770000000005,76929.892448905433]
[185,null,"CLAY BASIN UNIT 16 FR","FRONTIER",2.6106427417416813,31635.706999999999,82589.528859416503,0.15491770000000005,12794.579854984431]
[186,null,"CLAY BASIN UNIT 17 FR","FRONTIER",2.6106427417416813,76947.632000000012,200882.77697500997,0.15491770000000005,31120.297778581513]
[187,null,"CLAY BASIN UNIT 18 FR","FRONTIER",2.6106427417416813,82989.919999999998,216657.03228572279,0.15491770000000005,33564.009130529928]
[188,null,"CLAY BASIN UNIT 19 FR","FRONTIER",2.6106427417416813,113811.67400000001,297121.62065357046,0.15491770000000005,46029.398091923649]
[189,null,"CLAY BASIN UNIT 20 FR","FRONTIER",2.6106427417416813,90307.508000000002,235760.64028497881,0.15491770000000005,36523.496143476274]
[190,null,"CLAY BASIN UNIT 22 FR","FRONTIER",2.6106427417416813,104479.20300000002,272757.87297490577,0.15491770000000005,42255.02233816457]
[191,null,"CLAY BASIN UNIT 23 FR","FRONTIER",2.6106427417416813,56005.892999999996,146211.37805521121,0.15491770000000005,22650.730402143803]
[192,null,"CLAY BASIN UNIT 62 FR","FRONTIER",2.6106427417416813,193887.01799999998,506169.73625963868,0.15491770000000005,78414.651350949847]
[193,null,"CLAY BASIN UNIT 61 FR","FRONTIER",2.6106427417416813,82692.385999999999,215880.27730820142,0.15491770000000005,33443.676035948767]
[194,"ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",2.6106427417416813,15721.234,{"$f":"E205*F205","v":41042.525433322538},0.13473270000000004,{"$f":"G205*H205","v":5529.7702664502176}]
[{"$f":"A205+1","v":195},null,"ISLAND UNIT 9 WAS","WASATCH",2.6106427417416813,120.97800000000001,315.83033761042515,0.13473270000000004,42.552674128164142]
[196,null,"ISLAND UNIT 14 WAS","WASATCH",2.6106427417416813,14741.493999999999,38484.774313528542,0.13473270000000004,5185.1575521523482]
[197,null,"ISLAND UNIT 15 WAS","WASATCH",2.6106427417416813,15912.254000000001,41541.210409850035,0.13473270000000004,5596.9594397872033]
[198,null,"ISLAND UNIT 11 WAS","WASATCH",2.6106427417416813,6794.0409999999993,17736.813823745393,0.13473270000000004,2389.7288158705414]
[199,null,"ISLAND UNIT 13 WAS","WASATCH",2.6106427417416813,21065.421999999999,54994.29104602553,0.13473270000000004,7409.5293172168458]
[200,null,"ISLAND UNIT 12 WAS","LANCE",2.6106427417416813,5065.6630000000005,13224.636343059392,0.13473270000000004,1781.7909610185186]
[201,null,"ISLAND UNIT 18 WAS","WASATCH",2.6106427417416813,5127.5419999999995,13386.180305275622,0.13473270000000004,1803.5562152166094]
[202,null,"ISLAND UNIT 17 WAS","WASATCH",2.6106427417416813,3742.623,9770.6515700254768,0.13473270000000004,1316.426266788772]
[203,null,"ISLAND UNIT 21 WAS","WASATCH",2.6106427417416813,10252.726999999999,26766.207325608961,0.13473270000000004,3606.2833817390756]
[204,null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",2.6106427417416813,11591.603000000003,30261.534237101107,0.13473270000000004,4077.2182139070733]
[205,null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",2.6106427417416813,19692.909000000003,51411.14994462944,0.13473270000000004,6926.7630421447766]
[206,null,"ISLAND UNIT 23 WAS","WASATCH",2.6106427417416813,19573.477999999999,51099.358271340476,0.13473270000000004,6884.7545081650369]
[207,null,"ISLAND UNIT 24 WAS","WASATCH",2.6106427417416813,28831.490000000005,75268.720102097883,0.13473270000000004,10141.157884899927]
[208,null,"ISLAND UNIT 25 WAS","WASATCH",2.6106427417416813,7291.585,19035.723456042517,0.13473270000000004,2564.7344176859401]
[209,null,"ISLAND UNIT 26 WAS","WASATCH",2.6106427417416813,22084.219999999998,57654.008650026466,0.13473270000000004,7767.8802512414231]
[210,null,"ISLAND UNIT 27 WAS","WASATCH",2.6106427417416813,31405.747000000003,81989.185454525592,0.13473270000000004,11046.624327088963]
[211,null,"ISLAND UNIT 32 WAS","WASATCH",2.6106427417416813,29050.377999999997,75840.158470552211,0.13473270000000004,10218.149319165374]
[212,null,"ISLAND UNIT 30 WAS","WASATCH",2.6106427417416813,23444.925999999996,61206.325892570821,0.13473270000000004,8246.4935445859792]
[213,null,"ISLAND UNIT 33 MESA","MESAVERDE",2.6106427417416813,8760.0349999999999,22869.321790153088,0.13473270000000004,3081.2454719561597]
[214,null,"ISLAND UNIT 33 WAS","WASATCH",2.6106427417416813,9902.4539999999997,25851.769660530877,0.13473270000000004,3483.0787261414093]
[215,null,"ISLAND UNIT 34 WAS","WASATCH",2.6106427417416813,12182.044,31802.964748177797,0.13473270000000004,4284.8993085268157]
[216,null,"ISLAND UNIT 35 WAS","WASATCH",2.6106427417416813,5827.6129999999994,15213.815580129463,0.13473270000000004,2049.7984504129095]
[217,null,"ISLAND UNIT 36 WAS","FRONTIER",2.6106427417416813,16149.898000000001,42161.613993568499,0.13473270000000004,5680.5480897112684]
[218,null,"ISLAND UNIT 37 WAS","DAKOTA",2.6106427417416813,10030.937000000002,26187.19287191808,0.13473270000000004,3528.2712010542782]
[219,null,"ISLAND UNIT 38 WAS","WASATCH",2.6106427417416813,13332.26,34805.767800012945,0.13473270000000004,4689.4750712688056]
[220,null,"ISLAND UNIT 39 WAS","FRONTIER",2.6106427417416813,12520.289000000002,32686.001602358221,0.13473270000000004,4403.8732480900508]
[221,null,"ISLAND UNIT 41 WAS","DAKOTA",2.6106427417416813,12039.576000000001,31431.031698047347,0.13473270000000004,4234.7877644635046]
[222,null,"ISLAND UNIT 43 WAS","WASATCH",2.6106427417416813,4675.2159999999994,12205.318716474574,0.13473270000000004,1644.4555450311543]
[223,null,"ISLAND UNIT 44 WAS","WASATCH",2.6106427417416813,11468.259000000002,29939.527118763715,0.13473270000000004,4033.8333254342574]
[224,null,"ISLAND UNIT 45 WAS","WASATCH",2.6106427417416813,3708.9800000000009,9682.8217162650635,0.13473270000000004,1304.5927134510264]
[225,null,"ISLAND UNIT 46 WAS","WASATCH",2.6106427417416813,16990.941999999999,44357.279407653885,0.13473270000000004,5976.3760192476102]
[226,null,"ISLAND UNIT 50 WAS","WASATCH",2.6106427417416813,21104.861999999997,55097.254795759814,0.13473270000000004,7423.4019012206709]
[227,null,"ISLAND UNIT 51 WAS","WASATCH",2.6106427417416813,36195.20199999999,94492.741387173955,0.13473270000000004,12731.262177495695]
[228,null,"ISLAND UNIT 52 WAS","WASATCH",2.6106427417416813,8346.8060000000005,21790.528500625918,0.13473270000000004,2935.8967393162825]
[229,null,"ISLAND UNIT 53 WAS","WASATCH",2.6106427417416813,23390.862000000001,61065.184103381311,0.13473270000000004,8227.4771302456447]
[230,null,"ISLAND UNIT 54 WAS","WASATCH",2.6106427417416813,28662.420000000002,74827.338733751603,0.13473270000000004,10081.689381412938]
[231,null,"ISLAND UNIT 55 WAS","WASATCH",2.6106427417416813,8428.5030000000006,22003.810180697987,0.13473270000000004,2964.6327559329284]
[232,null,"ISLAND UNIT 56 WAS","WASATCH",2.6106427417416813,13353.52,34861.270064702374,0.13473270000000004,4696.9530412465265]
[233,null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",2.6106427417416813,8938.93,23336.352723436969,0.13473270000000004,3144.1698105810169]
[234,null,"ISLAND UNIT 64 WAS","WASATCH",2.6106427417416813,19165.016,50033.009915763192,0.13473270000000004,6741.082515077549]
[235,null,"ISLAND UNIT 65 WAS","WASATCH",2.6106427417416813,16011.586000000001,41800.530774672727,0.13473270000000004,5631.8983727047498]
[236,null,"ISLAND UNIT 66 WAS","WASATCH",2.6106427417416813,18939.194000000003,49443.469350537605,0.13473270000000004,6661.6521229651798]
[237,null,"ISLAND UNIT 67 WAS","WASATCH",2.6106427417416813,11220.255000000001,29292.077276240812,0.13473270000000004,3946.6006600365718]
[238,null,"ISLAND UNIT 68 WAS","WASATCH",2.6106427417416813,21248.884999999998,55473.247395353683,0.13473270000000004,7474.0603993439709]
[239,null,"ISLAND UNIT 47 WAS","WASATCH",2.6106427417416813,14351.311000000002,37466.145896627553,0.13473270000000004,5047.9149952465523]
[240,null,"ISLAND UNIT 57 WAS","WASATCH",2.6106427417416813,20351.554,53130.636733263884,0.13473270000000004,7158.4341397918251]
[241,null,"ISLAND UNIT 58 WAS","WASATCH",2.6106427417416813,33444.959999999999,87312.84207184086,0.13473270000000004,11763.894957012717]
[242,null,"ISLAND UNIT 59 WAS","WASATCH",2.6106427417416813,30651.395000000004,80019.841881007276,0.13473270000000004,10781.289350201192]
[243,null,"ISLAND UNIT 60 WAS","WASATCH",2.6106427417416813,22568.973999999998,58919.528161656715,0.13473270000000004,7938.3871119460482]
[244,null,"ISLAND UNIT 69 WAS","WASATCH",2.6106427417416813,14249.412,37200.124011886815,0.13473270000000004,5012.0731484563439]
[245,null,"ISLAND UNIT 70 WAS","WASATCH",2.6106427417416813,14249.412,37200.124011886815,0.13473270000000004,5012.0731484563439]
[246,null,"ISLAND UNIT 71 WAS","WASATCH",2.6106427417416813,14252.429,37208.000321038649,0.13473270000000004,5013.1343448544058]
[247,null,"ISLAND UNIT 72 WAS","WASATCH",2.6106427417416813,4751.0909999999994,12403.401234504225,0.13473270000000004,1671.1437375080877]
[248,null,"ISLAND UNIT 73 WAS","WASATCH",2.6106427417416813,6299.1010000000006,16444.702305147766,0.13473270000000004,2215.639142268783]
[249,null,"ISLAND UNIT 74 WAS","WASATCH",2.6106427417416813,18957.344000000005,49490.852516300227,0.13473270000000004,6668.0361848229259]
[250,null,"ISLAND UNIT 75 WAS","WASATCH",2.6106427417416813,27950.522999999997,72968.82999783392,0.13473270000000004,9831.2874814491606]
[251,null,"ISLAND UNIT 76 WAS","WASATCH",2.6106427417416813,27172.828999999998,70938.548801437864,0.13473270000000004,9557.7422140994895]
[252,null,"ISLAND UNIT 77 WAS","WASATCH",2.6106427417416813,18667.400999999998,48733.9149278314,0.13473270000000004,6566.0519397970311]
[253,null,"ISLAND UNIT 78 WAS","WASATCH",2.6106427417416813,7251.8589999999995,18932.013062484086,0.13473270000000004,2550.7612363437502]
[254,null,"ISLAND UNIT 79 WAS","WASATCH",2.6106427417416813,17079.217000000001,44587.733895681136,0.13473270000000004,6007.4257746466392]
[255,null,"ISLAND UNIT 80 WAS","WASATCH",2.6106427417416813,14795.429,38625.579329804379,0.13473270000000004,5204.1285921687358]
[256,null,"ISLAND UNIT 81 WAS","WASATCH",2.6106427417416813,19214.704999999998,50162.730142957589,0.13473270000000004,6758.5600715320643]
[257,null,"ISLAND UNIT 82 WAS","WASATCH",2.6106427417416813,19345.062000000002,50503.04569884282,0.13473270000000004,6804.4117052284819]
[258,null,"ISLAND UNIT 83 MESA","MESAVERDE",2.6106427417416813,3378.7900000000004,{"$f":"E269*F269","v":8820.8135893693761},0.20545219999999997,{"$f":"G269*H269","v":1812.2555577258347}]
[{"$f":"A269+1","v":259},null,"ISLAND UNIT 83 WAS","WASATCH",2.6106427417416813,9536.982,24897.652836421064,0.13473270000000004,3354.5279903136693]
[260,null,"ISLAND UNIT 86 MESA","MESAVERDE",2.6106427417416813,12316.786,32154.727972485558,0.20545219999999997,6606.2596023486967]
[261,null,"ISLAND UNIT 86 WAS","WASATCH",2.6106427417416813,29888.232000000004,78027.495934291466,0.13473270000000004,10512.855201466115]
[262,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",2.6106427417416813,6739.53,17594.505077250313,0.13315196276811,2342.7428849693561]
[263,null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",2.6106427417416813,6739.53,17594.505077250313,0.13315196276811,2342.7428849693561]
[264,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",2.6106427417416813,2018.4900000000002,5269.5562677781672,0.13315196276811,701.6517599716592]
[265,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",2.6106427417416813,2016.4280000000001,5264.1731224446949,0.13315196276811,700.93498360464139]
[266,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",2.6106427417416813,6433.0190000000002,16794.314359836331,0.13315196276811,2236.1959203568622]
[267,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",2.6106427417416813,3942.5619999999994,10292.620869166565,0.13315196276811,1370.4826707575385]
[268,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",2.6106427417416813,14760.598000000002,38534.648032466779,0.13315196276811,5130.9640201012398]
[269,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",2.6106427417416813,3749.1089999999995,9787.5841988484117,0.13315196276811,1303.2360468348054]
[270,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",2.6106427417416813,3462.4090000000001,9039.112924791074,0.13315196276811,1203.575627618523]
[271,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",2.6106427417416813,11762.456,30707.570381455891,0.13315196276811,4088.7732681307325]
[272,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",2.6106427417416813,4630.6230000000005,12088.902324692091,0.13315196276811,1609.6610722447199]
[273,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",2.6106427417416813,17046.800000000003,44503.104689922104,0.13315196276811,5925.6757387378093]
[274,null,"BIRCH CREEK UNIT 15 FR","FRONTIER",2.6106427417416813,689.01099999999997,1798.7615661301775,0.13315196276811,239.50863308207263]
[275,null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",2.6106427417416813,386.93400000000003,1010.1464386330758,0.13315196276811,134.50298098721024]
[276,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",2.6106427417416813,7322.1669999999995,19115.562132370462,0.13315196276811,2545.274617340885]
[277,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",2.6106427417416813,7322.1669999999995,19115.562132370462,0.13315196276811,2545.274617340885]
[278,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",2.6106427417416813,6024.3270000000011,15727.36555642844,0.13315196276811,2094.1295930100155]
[279,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",2.6106427417416813,5435.4189999999999,14189.937160674828,0.13315196276811,1889.4179844999953]
[280,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",2.6106427417416813,11201.19,29242.305372369505,0.13315196276811,3893.6703561954473]
[281,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",2.6106427417416813,2802.2730000000001,7315.7336678286865,0.13315196276811,974.10429696013409]
[282,null,"BIRCH CREEK UNIT 78 FR","FRONTIER",2.6106427417416813,79.994,208.83575548288405,0.13315196276811,27.806890738707104]
[283,null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",2.6106427417416813,27,70.48735402702539,0.13315196276811,9.3855295390290738]
[284,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",2.6106427417416813,6363.3070000000007,16612.321233024035,0.13315196276811,2211.9631783114996]
[285,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",2.6106427417416813,10077.135000000002,26307.799345301064,0.13315196276811,3502.9351189364361]
[286,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",2.6106427417416813,530.96999999999991,1386.1729765825803,0.13315196276811,184.57165256808395]
[287,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",2.6106427417416813,4954.8909999999996,12935.450225271181,0.13315196276811,1722.3805867840485]
[288,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",2.6106427417416813,1273.126,3323.6771512226196,0.13315196276811,442.55413629281219]
[289,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",2.6106427417416813,11566.990000000003,30197.278487298619,0.13315196276811,4020.8269008390348]
[290,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",2.6106427417416813,2967.0600000000004,7745.9336533120741,0.13315196276811,1031.3862694100596]
[291,null,"BIRCH CREEK UNIT 88 FR","FRONTIER",2.6106427417416813,1321.27,3449.3639353810313,0.13315196276811,459.28957829751647]
[292,null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",2.6106427417416813,1995.7840000000001,5210.2790136841804,0.13315196276811,693.75887724154086]
[293,null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",2.6106427417416813,412.86400000000003,1077.8404049264377,0.13315196276811,143.51656546672965]
[294,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",2.6106427417416813,7287.3859999999995,19024.761367169944,0.13315196276811,2533.1843172335898]
[295,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",2.6106427417416813,1344.241,3509.3330098015795,0.13315196276811,467.27457826199935]
[296,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",2.6106427417416813,6123.5849999999991,15986.492733688232,0.13315196276811,2128.6328852687166]
[297,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",2.6106427417416813,1998.259,5216.7403544699901,0.13315196276811,694.61921744928509]
[298,null,"BIRCH CREEK UNIT 93 FR","FRONTIER",2.6106427417416813,16995.999,44370.481427998871,0.13315196276811,5908.0166911040224]
[299,null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",2.6106427417416813,2210.1140000000005,5769.8180725216753,0.13315196276811,768.26260117117431]
[300,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",2.6106427417416813,6035.2670000000007,15755.925988023093,0.13315196276811,2097.9324705343479]
[301,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",2.6106427417416813,46,120.08956612011734,0.13315196276811,15.990161436864348]
[302,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",2.6106427417416813,10135.303,26459.655212302689,0.13315196276811,3523.1550256855553]
[303,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",2.6106427417416813,740.95699999999999,1934.3740139926908,0.13315196276811,257.56569669075429]
[304,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",2.6106427417416813,21628.612000000005,56464.578931747041,0.13315196276811,7518.3695116369909]
[305,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",2.6106427417416813,1282.0130000000004,3346.877933268479,0.13315196276811,445.64336595997349]
[306,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",2.6106427417416813,17859.420000000006,46624.565194716233,0.13315196276811,6208.1523688861735]
[307,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",2.6106427417416813,11665.466,30454.364141934366,0.13315196276811,4055.0583603533091]
[308,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",2.6106427417416813,8806.2690000000002,22990.022246674776,0.13315196276811,3061.1665862272607]
[309,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",2.6106427417416813,978.93200000000002,2555.6417204586678,0.13315196276811,340.28871121114111]
[310,null,"BIRCH CREEK UNIT 28 ALMY","ALMY",2.6106427417416813,1722.269,4496.229064176704,0.13375000000000004,601.37063733363436]
[311,null,"BIRCH CREEK UNIT 36 ALMY","ALMY",2.6106427417416813,1317.0210000000002,3438.2713143713713,0.13375000000000004,459.86878829717102]
[312,null,"BIRCH CREEK UNIT 40 ALMY","ALMY",2.6106427417416813,1717.175,4482.9304500502712,0.13375000000000004,599.5919476942239]
[313,null,"BIRCH CREEK UNIT 42 ALMY","ALMY",2.6106427417416813,39.997,104.41787774144203,0.13375000000000004,13.965891147917874]
[314,null,"BIRCH CREEK UNIT 48 ALMY","ALMY",2.6106427417416813,1294.078,3378.3753379475916,0.13375000000000004,451.85770145049048]
[315,null,"BIRCH CREEK UNIT 52 ALMY","ALMY",2.6106427417416813,740.11400000000015,1932.1732421614031,0.13375000000000004,258.42817113908774]
[316,null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",2.6106427417416813,902.88100000000009,2357.0997293064711,0.13375006649997334,315.26224554180965]
[317,null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",2.6106427417416813,351.96400000000006,918.85226195436928,0.13375006649997334,122.89655114004782]
[318,null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",2.6106427417416813,164.989,430.72733531721826,0.13375006649997334,57.609809742034258]
[319,null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",2.6106427417416813,1487.1129999999998,3882.3207595996964,0.13375006649997334,519.2606597706864]
[320,null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",2.6106427417416813,746.9799999999999,1950.0979152262009,0.13375006649997334,260.82572584296378]
[321,null,"BIRCH CREEK UNIT 74 ALMY","ALMY",2.6106427417416813,2306.8609999999999,6022.3899258569563,0.13375006649997334,805.49505307213747]
[322,null,"BIRCH CREEK UNIT 75 MESA","MESAVERDE",2.6106427417416813,273.988,{"$f":"E333*F333","v":715.28478352431978},0.13375006649997334,{"$f":"G333*H333","v":95.669387362796812}]
[{"$f":"A333+1","v":323},null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",2.6106427417416813,186.97,488.11187342344215,0.13375006649997334,65.284995529811951]
[324,null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",2.6106427417416813,209.95900000000003,548.12793941334178,0.13375000000000004,73.312111896534489]
[325,null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",2.6106427417416813,1503.2069999999999,3924.3364438852873,0.13375000000000004,524.8799993696573]
[326,null,"BIRCH CREEK UNIT 33 ALMY","ALMY",2.6106427417416813,714.00400000000002,1864.0093601745275,0.13375000000000004,249.31125192334312]
[327,null,"BIRCH CREEK UNIT 34 ALMY","ALMY",2.6106427417416813,3267.248,8529.6172766700256,0.13375000000000004,1140.8363107546163]
[328,null,"BIRCH CREEK UNIT 66 MESA","ALMY",2.6106427417416813,1579.9170000000001,4124.5988486042925,0.13375000000000004,551.66509600082429]
[329,null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",2.6106427417416813,953.88699999999994,2490.258172991747,0.13375000000000004,333.07203063764626]
[330,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",2.6106427417416813,9835.8180000000011,25677.806870792185,0.13315196276811,3419.0503844264404]
[331,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",2.6106427417416813,1094.01,2856.0692658928169,0.13315196276811,380.29122855530363]
[332,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",2.6106427417416813,9584.9589999999989,25022.9036432416,0.13315196276811,3331.8487342549097]
[333,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",2.6106427417416813,1964.3080000000002,5128.1064227451188,0.13315196276811,682.81743547226381]
[334,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",2.6106427417416813,9433.3730000000014,24627.166752591955,0.13315196276811,3279.1555905251607]
[335,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",2.6106427417416813,10381.617,27102.693068592049,0.13315196276811,3608.7767783846816]
[336,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",2.6106427417416813,4321.3099999999995,11281.396586315743,0.13375000000000004,1508.886793419731]
[337,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",2.6106427417416813,8982.840000000002,23450.986046226848,0.13315196276811,3122.5448209026645]
[338,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",2.6106427417416813,7966.56,20797.842040649608,0.13315196276811,2769.2734890536094]
[339,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",2.6106427417416813,1599.1910000000003,4174.9163768086219,0.13315196276811,555.89830996479429]
[340,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",2.6106427417416813,1656.09,4323.459338170981,0.13315196276811,575.67709682557995]
[341,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",2.6106427417416813,18540.714000000004,48403.180430808381,0.13315196276811,6444.978478581108]
[342,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",2.6106427417416813,5234.3600000000006,13665.043941662989,0.13315196276811,1819.5274221448974]
[343,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",2.6106427417416813,12343.486000000001,32224.432133690061,0.13315196276811,4290.7463876885868]
[344,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",2.6106427417416813,2900.5630000000001,7572.3337429144767,0.13315196276811,1008.2711006042515]
[345,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",2.6106427417416813,9041.7420000000002,23604.758125000913,0.13315196276811,3143.0198750103636]
[346,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",2.6106427417416813,9795.2730000000029,25571.95836082827,0.13315196276811,3404.9564475686652]
[347,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",2.6106427417416813,4079.7740000000003,10650.832381046426,0.13315196276811,1418.1792366504742]
[348,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",2.6106427417416813,11034.386000000002,28806.839720476029,0.13315196276811,3835.6872499277365]
[349,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",2.6106427417416813,13519.465,35294.493174480704,0.13315196276811,4699.5310410877673]
[350,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",2.6106427417416813,5000.49,13054.49292365186,0.13315196276811,1738.231355726648]
[351,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",2.6106427417416813,4124.97,10768.822990402185,0.13315196276811,1433.8899178743986]
[352,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",2.6106427417416813,13793.908000000001,36010.965800452512,0.13315196276811,4794.9307775055358]
[353,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",2.6106427417416813,2559.1990000000001,6681.154294022569,0.13315196276811,889.60880780569141]
[354,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",2.6106427417416813,7284.7919999999995,19017.989359897863,0.13315196276811,2532.2826111734325]
[355,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",2.6106427417416813,15394.527000000002,40189.610175096343,0.13315196276811,5351.3254776992835]
[356,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",2.6106427417416813,3562.6690000000003,9300.8559660780957,0.13315196276811,1238.4272273067845]
[357,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",2.6106427417416813,17402.787,45432.459567626487,0.13315196276811,6049.4211648122655]
[358,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",2.6106427417416813,3011.8789999999999,7862.9400503541929,0.13315196276811,1046.9659008326425]
[359,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",2.6106427417416813,12838.201999999999,33515.958868313537,0.13315196276811,4462.7157073711905]
[360,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",2.6106427417416813,12896.554000000002,33668.295093579654,0.13315196276811,4482.9995747660587]
[361,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",2.6106427417416813,4300.1779999999999,11226.228483897259,0.13315196276811,1494.7943571141839]
[362,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",2.6106427417416813,13834.639000000003,36117.299889966402,0.13315196276811,4809.0893702334697]
[363,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",2.6106427417416813,11315.792000000001,29541.490251858588,0.13315196276811,3933.5074101299592]
[364,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",2.6106427417416813,14581.856000000005,38068.016527522399,0.13315196276811,5068.831119328459]
[365,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",2.6106427417416813,21883.889000000003,57131.015978930627,0.13315196276811,7607.1069125308686]
[366,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",2.6106427417416813,5475.8330000000005,14295.443676439578,0.13315196276811,1903.4663841588963]
[367,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",2.6106427417416813,9916.0059999999994,25887.149090966959,0.13315196276811,3446.9247119329452]
[368,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",2.6106427417416813,520.98800000000006,1360.1135407345153,0.13315196276811,181.10178753628443]
[369,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",2.6106427417416813,8732.780999999999,22798.171332869661,0.13315196276811,3035.6212604952539]
[370,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",2.6106427417416813,971.92899999999997,2537.3593893382504,0.13315196276811,337.85438293848102]
[371,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",2.6106427417416813,12824.865,33481.140726066929,0.13315196276811,4458.0796033911156]
[372,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",2.6106427417416813,2264.0880000000002,5910.7249038644404,0.13315196276811,787.02462233189851]
[373,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",2.6106427417416813,18893.032999999999,49322.959470936061,0.13315196276811,6567.4488630870774]
[374,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",2.6106427417416813,3333.0700000000011,8701.4550032169482,0.13315196276811,1158.6158126167277]
[375,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",2.6106427417416813,7354.2040000000006,19199.199293887643,0.13315196276811,2556.4110695572513]
[376,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",2.6106427417416813,3154.9600000000005,8236.4734244853353,0.13315196276811,1096.7026027575989]
[377,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",2.6106427417416813,9962.3200000000015,26008.05839890799,0.13315196276811,3463.0240236022273]
[378,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",2.6106427417416813,1111.0990000000002,2900.6825397064408,0.13315196276811,386.2315735290988]
[379,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",2.6106427417416813,2078.8339999999998,5427.0928933858258,0.13315196276811,722.62807087918384]
[380,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",2.6106427417416813,8298.8220000000001,21665.259419306185,0.13315196276811,2884.7718155609018]
[381,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",2.6106427417416813,11872.844999999999,30995.756623074012,0.13315196276811,4127.1458318449504]
[382,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",2.6106427417416813,3549.9330000000004,9267.6068201192738,0.13315196276811,1234.000038262004]
[383,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",2.6106427417416813,4474.8630000000003,11682.268611238405,0.13315196276811,1555.5169951706764]
[384,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",2.6106427417416813,13420.270000000002,35035.530467713637,0.13315196276811,4665.0496483979896]
[385,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",2.6106427417416813,5234.3660000000009,13665.05960551944,0.13315196276811,1819.5295078181284]
[386,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",2.6106427417416813,520.923,{"$f":"E397*F397","v":1359.943848956302},0.13315196276811,{"$f":"G397*H397","v":181.07919274294974}]
[{"$f":"A397+1","v":387},null,"BIRCH CREEK UNIT 117 BAX","BAXTER",2.6106427417416813,782.99600000000009,2044.1228242127697,0.13375000000000004,273.40142773845804]
[388,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",2.6106427417416813,4719.223,12320.205271610403,0.13315196276811,1640.4595136209409]
[389,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",2.6106427417416813,14160.307000000003,36967.502690383932,0.13315196276811,4922.2955418600077]
[390,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",2.6106427417416813,967.96199999999999,2527.0029695817611,0.13375000000000004,337.98664718156061]
[391,null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",2.6106427417416813,1059.0340000000001,2764.7594253576599,0.13375000000000004,369.7865731415871]
[392,null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",2.6106427417416813,6180.8300000000008,16135.938977439238,0.13375000000000004,2158.1818382324986]
[393,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",2.6106427417416813,14269.442000000001,37252.415186003906,0.13315196276811,4960.2321998689677]
[394,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",2.6106427417416813,3570.1310000000003,9320.3365822169708,0.13315196276811,1241.0211095816078]
[395,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",2.6106427417416813,19908.562000000002,51974.142883814253,0.13315196276811,6920.4591381700648]
[396,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",2.6106427417416813,4976.2989999999991,12991.338865086385,0.13315196276811,1729.8222688718829]
[397,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",2.6106427417416813,1551.8979999999999,4051.4512496234315,0.13315196276811,539.45868594667195]
[398,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",2.6106427417416813,6215.3389999999999,16226.029647813999,0.13315196276811,2160.5276955399786]
[399,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",2.6106427417416813,10501.487000000001,27415.630814044627,0.13315196276811,3650.4450534159196]
[400,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",2.6106427417416813,2627.2839999999997,6858.8999050940502,0.13315196276811,913.27598479327617]
[401,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",2.6106427417416813,10007.505999999999,26126.022901836324,0.13315196276811,3478.7312287040995]
[402,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",2.6106427417416813,10106.365000000002,26384.10843264217,0.13315196276811,3513.0958236929473]
[403,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",2.6106427417416813,4805.9489999999996,12546.615874030691,0.13315196276811,1670.6065297247126]
[404,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",2.6106427417416813,1179.9170000000001,3080.3417519076197,0.13315196276811,410.15355026305815]
[405,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",2.6106427417416813,3081.6200000000003,8045.0088858060008,0.13375000000000004,1076.0199384765529]
[406,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",2.6106427417416813,16001.625000000002,41774.52616232224,0.13315196276811,5562.3601522209683]
[407,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",2.6106427417416813,4005.7680000000005,10457.629154301092,0.13315196276811,1392.4538477962008]
[408,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",2.6106427417416813,16474.569000000003,43009.213983172514,0.13315196276811,5726.7612589730625]
[409,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",2.6106427417416813,4116.0370000000003,10745.502118790206,0.13315196276811,1430.7846980458007]
[410,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",2.6106427417416813,13833.316999999999,36113.848620261808,0.13315196276811,4808.6298268982609]
[411,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",2.6106427417416813,3458.6560000000004,9029.3151825813184,0.13315196276811,1202.2710390125981]
[412,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",2.6106427417416813,11555.761000000002,30167.9635799516,0.13315196276811,4016.9235633874141]
[413,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",2.6106427417416813,7710.1310000000012,20128.397533027535,0.13315196276811,2680.1356388993995]
[414,null,"BIRCH CREEK UNIT 135 FR","FRONTIER",2.6106427417416813,3278.3919999999998,8558.7102793839931,0.13315196276811,1139.6090724635778]
[415,null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",2.6106427417416813,2189.7060000000001,5716.5400754482107,0.13315196276811,761.16853128848891]
[416,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",2.6106427417416813,4812.8090000000002,12564.524883239041,0.13315196276811,1672.9911494520366]
[417,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",2.6106427417416813,6710.1139999999996,17517.710410359239,0.13315196276811,2332.5175243426866]
[418,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",2.6106427417416813,14335.913999999999,37425.949830332953,0.13315196276811,4983.338678369646]
[419,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",2.6106427417416813,3587.1340000000005,9364.7253407548051,0.13315196276811,1246.9315599057602]
[420,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",2.6106427417416813,16830.918000000001,43939.513913549417,0.13315196276811,5850.6325206657839]
[421,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",2.6106427417416813,5623.4849999999997,14680.910298543218,0.13315196276811,1954.7920214735893]
[422,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",2.6106427417416813,3754.56,9801.8148124336476,0.13315196276811,1305.1308809650741]
[423,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",2.6106427417416813,11402.271000000001,29767.256025521663,0.13315196276811,3963.5685660190588]
[424,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",2.6106427417416813,7610.7560000000003,19868.964910566952,0.13315196276811,2645.5916760126952]
[425,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",2.6106427417416813,2109.2849999999999,5506.5895755146021,0.13315196276811,733.21321013818294]
[426,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",2.6106427417416813,3160.4640000000004,8250.8424021358824,0.13315196276811,1098.6158603347403]
[427,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",2.6106427417416813,11486.466999999999,29987.061701805342,0.13315196276811,3992.8361232438024]
[428,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",2.6106427417416813,3333.1400000000003,8701.6377482088683,0.13315196276811,1158.6401454710879]
[429,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",2.6106427417416813,19164.534000000003,50031.751585961676,0.13315196276811,6661.825924397298]
[430,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",2.6106427417416813,13876.715,36227.145293967915,0.13315196276811,4823.7155013773272]
[431,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",2.6106427417416813,18942.825000000004,49452.948594332876,0.13315196276811,6584.7571700058688]
[432,null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",2.6106427417416813,793.04500000000007,2070.357173124532,0.13315196276811,275.67212123256718]
[433,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",2.6106427417416813,10283.835000000001,26847.419200019067,0.13315196276811,3574.7865617407806]
[434,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",2.6106427417416813,652.92199999999991,1704.5460802234618,0.13315196276811,226.96365621044222]
[435,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",2.6106427417416813,8679.7180000000008,22659.642797064625,0.13315196276811,3017.1759140534209]
[436,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",2.6106427417416813,1183.9430000000002,3090.8521995858719,0.13315196276811,411.55303700098892]
[437,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",2.6106427417416813,15977.051000000001,41710.372227586675,0.13315196276811,5553.8179298916302]
[438,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",2.6106427417416813,4507.8830000000007,11768.472034570717,0.13315196276811,1566.995150184704]
[439,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",2.6106427417416813,12048.641000000001,31454.697174501238,0.13315196276811,4188.2546670613638]
[440,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",2.6106427417416813,5164.9230000000007,13483.768741604672,0.13315196276811,1795.3902734559508]
[441,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",2.6106427417416813,13435.680999999999,35075.763083006612,0.13315196276811,4670.4067000915438]
[442,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",2.6106427417416813,7557.920000000001,19731.02899066429,0.13315196276811,2627.2252375414305]
[443,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",2.6106427417416813,18989.127,49573.82657456099,0.13315196276811,6600.8523103286871]
[444,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",2.6106427417416813,9023.616,23557.437614664104,0.13315196276811,3136.7190561798288]
[445,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",2.6106427417416813,1001.9960000000001,2615.8535846541981,0.13315196276811,348.3060391107029]
[446,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",2.6106427417416813,8233.2660000000014,21494.116123728571,0.13315196276811,2861.9837498401394]
[447,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",2.6106427417416813,5964.3980000000001,15570.9123475586,0.13315196276811,2073.2975411676271]
[448,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",2.6106427417416813,9476.4510000000009,24739.628020620701,0.13315196276811,3294.1300290985787]
[449,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",2.6106427417416813,6591.2560000000003,17207.414635361307,0.13315196276811,2291.2010328630599]
[450,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",2.6106427417416813,15325.261000000002,{"$f":"E461*F461","v":40008.781394946869},0.13315196276811,{"$f":"G461*H461","v":5327.2477706974178}]
[{"$f":"A461+1","v":451},null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",2.6106427417416813,3593.355,9380.9661492511786,0.13315196276811,1249.0940554339932]
[452,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",2.6106427417416813,28272.782000000003,73810.133117144869,0.13315196276811,9827.9640967233172]
[453,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",2.6106427417416813,1809.098,4722.9085627993918,0.13315196276811,628.86454511105251]
[454,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",2.6106427417416813,22670.409,59184.338708165284,0.13315196276811,7880.5108641248353]
[455,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",2.6106427417416813,461.02800000000002,1203.579401939684,0.13315196276811,160.25895971553692]
[456,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",2.6106427417416813,23479.856000000003,61297.515643539875,0.13315196276811,8161.8845207462618]
[457,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",2.6106427417416813,2610.819,6815.9156723512742,0.13315196276811,907.55254983549435]
[458,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",2.6106427417416813,15594.984,40712.931787177651,0.13315196276811,5421.006777506881]
[459,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",2.6106427417416813,819.12899999999991,2138.4531784001215,0.13315196276811,284.73923799167949]
[460,null,"BIRCH CREEK UNIT 197 FR","FRONTIER",2.6106427417416813,215.98399999999998,563.85706193233523,0.13315196276811,75.078674516950201]
[461,null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",2.6106427417416813,967.93499999999995,2526.932482227734,0.13315196276811,336.46601979111506]
[462,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",2.6106427417416813,2930.0780000000004,7649.3868634369828,0.13315196276811,1018.5308748392309]
[463,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",2.6106427417416813,4984.3450000000003,13012.344096586441,0.13315196276811,1732.6191566745138]
[464,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",2.6106427417416813,26119.209000000003,68187.923395884005,0.13315196276811,9079.3558372434836]
[465,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",2.6106427417416813,263.94,689.05304525529937,0.13315196276811,91.74876542708644]
[466,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",2.6106427417416813,8417.3990000000013,21974.82160369369,0.13315196276811,2925.9906280108817]
[467,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",2.6106427417416813,5161.6170000000011,13475.137956700475,0.13315196276811,1794.2410675057276]
[468,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",2.6106427417416813,28446.792000000005,74264.411060635335,0.13315196276811,9888.4520965413321]
[469,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",2.6106427417416813,3882.0990000000006,10134.773577072641,0.13315196276811,1349.4649939976014]
[470,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",2.6106427417416813,26201.098000000002,68401.706319362493,0.13315196276811,9107.8214531109497]
[471,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",2.6106427417416813,1671.0450000000001,4362.501500373728,0.13315196276811,580.87563735358663]
[472,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",2.6106427417416813,8457.1460000000006,22078.586820749693,0.13315196276811,2939.8071703289474]
[473,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",2.6106427417416813,2816.1260000000002,7351.8989017300346,0.13315196276811,978.91976883806637]
[474,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",2.6106427417416813,14355.852000000001,37478.000825317802,0.13315196276811,4990.2693705159118]
[475,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",2.6106427417416813,19256.436000000002,50271.674875213219,0.13315196276811,6693.7721812749214]
[476,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",2.6106427417416813,6763.4860000000008,17657.045634771479,0.13315196276811,2351.0702829559114]
[477,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",2.6106427417416813,6006.5090000000009,15680.849124056087,0.13315196276811,2087.9358387386665]
[478,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",2.6106427417416813,596.06099999999992,1556.1023232852881,0.13315196276811,207.19807861345217]
[479,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",2.6106427417416813,6734.1370000000006,17580.425880944102,0.13315196276811,2340.8682123469866]
[480,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",2.6106427417416813,2885.3789999999999,7532.6937435238706,0.13315196276811,1002.9929568812656]
[481,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",2.6106427417416813,12675.099000000002,33090.155205207251,0.13315196276811,4406.0191138747377]
[482,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",2.6106427417416813,5434.2560000000012,14186.900983166186,0.13315196276811,1889.0137115054072]
[483,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",2.6106427417416813,17013.327000000005,44415.718645427783,0.13315196276811,5914.0401153948496]
[484,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",2.6106427417416813,7293.7460000000001,19041.36505500742,0.13315196276811,2535.3951308583387]
[485,"BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",2.6106427417416813,50558.545000000006,131990.2985372702,0.13270636463754512,17515.952686305416]
[486,null,"MFS STLD 36-1 FR","FRONTIER",2.6106427417416813,42510.144,110978.79888399369,0.17500000000000004,19421.289804698899]
[487,null,"LANSDALE FED 4-1 FR","FRONTIER",2.6106427417416813,26712.215999999997,69736.052816235999,0.1750001354794728,12203.81869064497]
[488,null,"LANSDALE FED 4-1 DK","DAKOTA",2.6106427417416813,7534.4469999999983,19669.74937358738,0.1750001354794728,3442.2088052250665]
[489,null,"LANSDALE FED 10-1 FR","FRONTIER",2.6106427417416813,40524.334999999992,105794.56103165836,0.17500000000000002,18514.048180540216]
[490,null,"LANSDALE FED 10-1 DK","DAKOTA",2.6106427417416813,31837.967000000001,83117.557460361175,0.16940006400000002,14080.119553308861]
[491,null,"LANSDALE FED 28-1 FR","FRONTIER",2.6106427417416813,6188.072000000001,16154.845252174931,0.17465000340923315,2821.4437783679855]
[492,null,"PANDO FEDERAL 32-1 FR","FRONTIER",2.6106427417416813,23088.314999999999,60275.341973795585,0.17500000000000004,10548.184845414229]
[493,null,"PANDO FEDERAL 32-1 DK","DAKOTA",2.6106427417416813,8537.5920000000006,22288.602586751847,0.17500000000000004,3900.5054526815743]
[494,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",2.6106427417416813,16950.928,44252.817148985836,0.17908361746350762,7924.9545779915297]
[495,null,"HAGOOD FED 12-1 FR","FRONTIER",2.6106427417416813,53988.328000000001,140944.23663196919,0.16166666666666671,22785.984922168358]
[496,null,"HALEY FED 4-1 FR","FRONTIER",2.6106427417416813,29057.780999999999,75859.485058769336,0.16656812863792678,12635.772465675975]
[497,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",2.6106427417416813,17525.018,45751.561040592314,0.20312511999999999,9293.291326557639]
[498,null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",2.8106427417416815,623.88300000000004,1753.5122256460256,0.17908361746350762,314.0253126351767]
[499,null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",2.8106427417416815,5614.0929999999998,15779.209741912782,0.17908361746350762,2825.7979612971617]
[500,null,"LANSDALE FED 10-2 FR","FRONTIER",2.6106427417416813,19996.914000000001,52204.79839133261,0.17500000000000002,9135.8397184832083]
[501,null,"LANSDALE FED 10-2 DK","DAKOTA",2.6106427417416813,2728.4790000000003,7123.0838973446016,0.16940006400000002,1206.6508680875449]
[502,null,"MFS STATE 10-2 FR","FRONTIER",2.6106427417416813,155555.12900000002,406098.86846454098,0.13270620023992194,53891.837755661094]
[503,null,"LANSDALE FED 28-2 FR","FRONTIER",2.6106427417416813,50777.294000000002,132561.37402638342,0.17465000340923315,23151.844425640495]
[504,null,"LANSDALE FED 4-2 FR","FRONTIER",2.6106427417416813,21493.260999999999,56111.225826009548,0.1750001354794728,9819.4721214709643]
[505,null,"HALEY FED 4-2 FR","FRONTIER",2.6106427417416813,49527.711000000003,129299.15923722964,0.16656812863792678,21537.118988602644]
[506,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",2.6106427417416813,17413.169000000002,45459.563260571253,0.18750015999999997,8523.6753848872304]
[507,null,"HAGOOD FED 12-2 FR","FRONTIER",2.6106427417416813,30187.923000000003,78809.882068206774,0.16166666666666671,12740.930934360098]
[508,null,"LANSDALE FED 10-3 FR","FRONTIER",2.6106427417416813,32719.008000000002,85417.640752188003,0.17500000000000002,14948.087131632901]
[509,null,"LANSDALE FED 10-4 FR","FRONTIER",2.6106427417416813,24288.809000000001,63409.402921400026,0.17500000000000002,11096.645511245006]
[510,null,"MFS FED 10-3R FR","FRONTIER",2.6106427417416813,87183.402999999991,227604.71824228991,0.13270636463754512,30204.594732287042]
[511,null,"LANSDALE FED 28-3 FR","FRONTIER",2.6106427417416813,30568.705000000002,79803.967832692651,0.17464984122991803,13937.750311497257]
[512,null,"HAGOOD FED 12-4 FR","FRONTIER",2.6106427417416813,34162.745000000003,89186.722272221916,0.16166666666666671,14418.52010067588]
[513,null,"LANSDALE FED 4-3 FR","FRONTIER",2.6106427417416813,59264.673000000003,154718.88840914419,0.1750001354794728,27075.826432833666]
[514,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",2.6106427417416813,14307.403999999999,{"$f":"E525*F525","v":37351.520405765892},0.18750015999999997,{"$f":"G525*H525","v":7003.416052324369}]
[{"$f":"A525+1","v":515},null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",2.6106427417416813,3575.8710000000001,9335.3216715545677,0.18750015999999997,1750.3743070679486]
[516,null,"HALEY FED 4-3 FR","FRONTIER",2.6106427417416813,34354.784999999996,89688.07010434597,0.16656812863792678,14939.173998428094]
[517,null,"HALEY FED 4-3 DK","DAKOTA",2.6106427417416813,18503.077999999998,48304.926280580177,0.16656328362148606,8045.8271363872518]
[518,null,"LANSDALE FED 4-4 FR","FRONTIER",2.6106427417416813,44120.159999999996,115181.97546848164,0.1750001354794728,20156.8613117776]
[519,null,"LANSDALE FED 28-4 FR","FRONTIER",2.6106427417416813,12501.727999999999,32637.545462428745,0.17464984122991803,5700.1421331474121]
[520,null,"LANSDALE FED 28-4 DK","DAKOTA",2.6106427417416813,5718.5780000000013,14929.164148783664,0.16927521807241153,2527.1375169241828]
[521,null,"PANDO FEDERAL 32-3 FR","FRONTIER",2.6106427417416813,23803.143999999997,62141.505114232044,0.17500000000000004,10874.76339499061]
[522,null,"PANDO FEDERAL 32-3 DK","DAKOTA",2.6106427417416813,4202.3379999999997,10970.803198045252,0.17500000000000004,1919.8905596579198]
[523,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",2.6106427417416813,14102.787000000002,36817.338519878947,0.18750015999999997,6903.2568632514649]
[524,null,"HAGOOD FED 12-3 FR","FRONTIER",2.6106427417416813,33034.482000000004,86241.230660496236,0.16166666666666671,13942.332290113562]
[525,null,"HALEY FED 4-4 FR","FRONTIER",2.6106427417416813,34413.536999999997,89841.450586708786,0.16656812863792678,14964.722298344852]
[526,null,"PANDO FEDERAL 32-4 FR","FRONTIER",2.6106427417416813,5054.8609999999999,13196.436180163097,0.17500000000000004,2309.3763315285423]
[527,null,"MFS STATE 10-4 FR","FRONTIER",2.6106427417416813,33606.877,87735.549512655445,0.13270636463754512,11643.065825301848]
[528,null,"HALEY FED 4-5 FR","FRONTIER",2.6106427417416813,40304.133999999998,105219.69488928412,0.16656812863792678,17526.247673561684]
[529,null,"LANSDALE FED 4-8 FR","FRONTIER",2.6106427417416813,51564.375,134616.16132619622,0.17113239999999996,23037.186766539136]
[530,null,"LANSDALE FED 4-7 FR","FRONTIER",2.6106427417416813,40579.530999999995,105938.65806843154,0.17113239999999996,18129.53680803005]
[531,null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",2.6106427417416813,78812.59199999999,205751.52126264849,0.17500000000000002,36006.516220963487]
[532,null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",2.6106427417416813,23697.741000000005,61866.335537324267,0.17500000000000002,10826.608719031748]
[533,null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",2.6106427417416813,48244.046999999991,125947.97113279451,0.17500000000000002,22040.894948239042]
[534,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",2.6106427417416813,17393.053,45407.047571178373,0.18749994666666664,8513.8189978867395]
[535,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",2.6106427417416813,25711.508000000002,67123.561739433178,0.18749994666666664,12585.664246220427]
[536,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",2.6106427417416813,25661.695,66993.517792538798,0.18749994666666664,12561.281013113407]
[537,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",2.6106427417416813,40351.78,105344.08157335714,0.18749994666666664,19752.009676653444]
[538,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",2.6106427417416813,8935.625,23327.724549175509,0.18749994666666664,4373.9471088250984]
[539,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",2.6106427417416813,919.01099999999997,2399.2093967307642,0.21887943372872165,525.13759415305753]
[540,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",2.6106427417416813,36136.586000000003,94339.715952224069,0.16954399382898069,15994.73221923167]
[541,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",2.6106427417416813,26797.040000000001,69957.49797616151,0.16954399382898069,11860.873605161256]
[542,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",2.6106427417416813,13816.851000000002,36070.8617768763,0.18712338037139509,6749.7015885984401]
[543,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",2.6106427417416813,55716.131000000008,145454.9129930787,0.17972711100929656,26142.191294354627]
[544,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",2.6106427417416813,33781.364999999998,88191.075343376462,0.18712284107427321,16502.564575647888]
[545,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",2.6106427417416813,90485.307000000001,236224.80995381775,0.13469890909090909,31819.224200986573]
[546,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",2.6106427417416813,24374.591999999997,63633.351687714843,0.12499962199981253,7954.1449075454884]
[547,null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",2.6106427417416813,753.98699999999985,1968.3906889175846,0.12499962199981253,246.04809206264866]
[548,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",2.6106427417416813,16217.599000000002,42338.357117827152,0.12499962199981253,5292.2786358214662]
[549,"BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",2.6106427417416813,27378.401000000002,71475.223851143193,0.17109376661132791,12228.965268079912]
[550,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",2.6106427417416813,6173.7180000000017,16117.372086259973,0.16710545959000112,2693.3008698575277]
[551,null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",2.6106427417416813,50196.35,131044.73678942503,0.17109406710940669,22420.976990584422]
[552,null,"LAWLER FEDERAL 1-30 FR","FRONTIER",2.6106427417416813,2826.1840000000002,7378.1567464264726,0.17500027978557234,1291.1794949264408]
[553,null,"BRUFF UNIT 2 FR","FRONTIER",2.6106427417416813,9326.366,24347.809704726398,0.16710534736842106,4068.6491983685182]
[554,null,"BRUFF UNIT 3 FR","FRONTIER",2.6106427417416813,2482.5820000000003,6481.1346790785474,0.16710534736842106,1083.0322618889409]
[555,null,"BRUFF UNIT 5 FR","FRONTIER",2.6106427417416813,2709.1170000000002,7072.5366325789992,0.17109376661132791,1210.0669319645383]
[556,null,"BRUFF UNIT 9 FR","FRONTIER",2.6106427417416813,19158.464,50015.9049845193,0.17109376661132791,8557.4095742756981]
[557,null,"BRUFF UNIT 6 FR","FRONTIER",2.6106427417416813,394.04300000000001,1028.7054978841174,0.17109376661132791,176.00509836677506]
[558,null,"BRUFF UNIT 4 FR","FRONTIER",2.6106427417416813,26057.398000000001,68026.55695737421,0.17109376661132791,11638.919859437188]
[559,null,"BRUFF UNIT 10 FR","FRONTIER",2.6106427417416813,600.99400000000003,1568.9806239303,0.1550036186960351,243.19767437315946]
[560,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",2.6106427417416813,5084.3490000000002,13273.418813331577,0.14919028157450756,1980.2650902173039]
[561,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",2.6106427417416813,107487.71800000001,280612.03082307667,0.15499991812808053,43494.841803331292]
[562,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",2.6106427417416813,2269.0920000000001,5923.7885601441158,0.17500000000000004,1036.6629980252205]
[563,null,"BERKLEY FED 1 FR","FRONTIER",2.6106427417416813,2773.991,7241.8994698067481,0.1875,1357.8561505887653]
[564,null,"BERKLEY FED 1 DK","DAKOTA",2.6106427417416813,17043.859,44495.426789618628,0.1875,8342.8925230534933]
[565,null,"BRUFF FEDERAL 2-26 FR","FRONTIER",2.6106427417416813,8996.4860000000008,23486.610877080653,0.13238430899440623,3109.2587515828277]
[566,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",2.6106427417416813,1755.8970000000004,4584.0197582959936,0.17109406710940669,784.29858415674096]
[567,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",2.6106427417416813,10754.32,28075.687450367397,0.16710527999999999,4691.5956125861303]
[568,null,"DONLEY (NCT 1) 2 FR","FRONTIER",2.6106427417416813,128.048,334.28758179453882,0.15503099666189787,51.824936977303061]
[569,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",2.6106427417416813,9681.2129999999997,25274.188449705209,0.17109406710940669,4324.2636947496549]
[570,null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",2.6106427417416813,13365.449999999999,34892.415032611352,0.16710581305227967,5830.725383382106]
[571,null,"BLACKS FORK 26-1 DK","DAKOTA",2.6106427417416813,846.09700000000021,2208.8569918594117,0.17499999999999996,386.54997357539696]
[572,null,"BRUFF UNIT 14 FR","FRONTIER",2.6106427417416813,25365.710999999996,66220.809311267119,0.16710534736842106,11065.851342977263]
[573,null,"BRUFF UNIT 14 DK","DAKOTA",2.6106427417416813,10604.007000000001,27683.273907927985,0.14325871492314249,3965.8702449151237]
[574,null,"BRUFF UNIT 12 FR","FRONTIER",2.6106427417416813,44248.282999999989,115516.45884848179,0.17109376661132791,19764.146049989209]
[575,null,"BRUFF UNIT 18 FR","FRONTIER",2.6106427417416813,6393.1619999999994,16690.26197207873,0.17109376661132791,2855.5997865327599]
[576,null,"BRUFF UNIT 19 FR","FRONTIER",2.6106427417416813,19952.780999999999,52089.582895211322,0.17109376661132791,8912.2029387547045]
[577,null,"BRUFF UNIT 21 FR","FRONTIER",2.6106427417416813,20045.458000000002,52331.529432587726,0.17109376661132791,8953.5984831530022]
[578,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",2.6106427417416813,18202.135000000002,{"$f":"E589*F589","v":47519.271621952226},0.16876698508613705,{"$f":"G589*H589","v":8019.6842051261074}]
[{"$f":"A589+1","v":579},null,"BRUFF FEDERAL 26-3 FR","FRONTIER",2.6106427417416813,8517.7489999999998,22236.799602827465,0.13238161126830639,2943.7433608727351]
[580,null,"BRUFF FEDERAL 26-3 DK","DAKOTA",2.6106427417416813,7552.1980000000003,19716.090892896042,0.13238430899440623,2610.1010689269483]
[581,null,"BRUFF FEDERAL 4-26 FR","FRONTIER",2.6106427417416813,6933.55,18101.021982003036,0.13238430899440623,2396.2912871800295]
[582,null,"BRUFF FEDERAL 4-26 DK","DAKOTA",2.6106427417416813,734.99099999999999,1918.79891939546,0.13238430899440623,254.01886904338136]
[583,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",2.6106427417416813,12526.812999999998,32703.033435605332,0.16710545959000112,5464.8554322440023]
[584,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",2.6106427417416813,2208.9660000000003,5766.8210546541559,0.19557569871587349,1127.8500571333971]
[585,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",2.6106427417416813,7496.6609999999991,19571.103626947934,0.16876698508613705,3302.9561539283645]
[586,null,"GREEN RIVER FEE 2 FR","FRONTIER",2.6106427417416813,23044.768,60161.656314320964,0.12506329406329411,7524.0149149727577]
[587,null,"LAWLER FEDERAL 2-30 FR","FRONTIER",2.6106427417416813,4245.62,11083.797037193317,0.17500027978557234,1939.6675825953282]
[588,null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",2.6106427417416813,987.99799999999993,2579.3098075552975,0.15701492537313433,404.99013694748851]
[589,null,"BRUFF 149 E 2 DK","DAKOTA",2.6106427417416813,537.02500000000009,1401.9804183838266,0.15015031152647965,210.50779657435584]
[590,null,"BERKLEY FED 2 FR","FRONTIER",2.6106427417416813,7540.186999999999,19684.734462924982,0.1875,3690.8877117984339]
[591,null,"BERKLEY FED 2 DK","DAKOTA",2.6106427417416813,13408.816999999999,35005.630776392463,0.1875,6563.5557705735864]
[592,null,"BRUFF UNIT 28 FR","FRONTIER",2.6106427417416813,24200.493999999999,63178.844007663109,0.1708855291139309,10796.350187056012]
[593,null,"BRUFF UNIT 22 FR","FRONTIER",2.6106427417416813,45121.374000000003,117795.78753051182,0.17109376661132791,20154.124979542961]
[594,null,"BRUFF FEDERAL 5A FR","FRONTIER",2.6106427417416813,9766.3960000000006,25496.570830374993,0.12500138599789337,3187.1066919903333]
[595,null,"BRUFF FEDERAL 5A DK","DAKOTA",2.6106427417416813,1697.8850000000002,4432.5711515620751,0.12505732991285853,554.32551286311764]
[596,null,"BRUFF UNIT 25 FR","FRONTIER",2.6106427417416813,26495.264999999999,69169.671262772405,0.1708855291139309,11820.095872375523]
[597,null,"BRUFF UNIT 26 FR","FRONTIER",2.6106427417416813,37913.383000000009,98978.298143822467,0.17109376661132791,16934.56984220559]
[598,null,"BRUFF UNIT 29 FR","FRONTIER",2.6106427417416813,17810.323,46496.390468024925,0.17109376661132791,7955.2425790054285]
[599,null,"BRUFF UNIT 31 FR","FRONTIER",2.6106427417416813,24791.416000000001,64721.530237898587,0.17109376661132791,11073.450389251024]
[600,null,"BRUFF UNIT 24 FR","FRONTIER",2.6106427417416813,22329.213,58293.597847253994,0.17109376661132791,9973.671225012682]
[601,null,"BRUFF UNIT 23 FR","FRONTIER",2.6106427417416813,37537.476999999999,97996.941873345306,0.17109376661132791,16766.665901502009]
[602,null,"BRUFF UNIT 27 FR","FRONTIER",2.6106427417416813,31371.354000000003,81899.39761870887,0.17109376661132791,14012.47642178372]
[603,null,"BRUFF FEDERAL 3A FR","FRONTIER",2.6106427417416813,4254.7049999999999,11107.514726502041,0.12494405241935486,1387.817902236827]
[604,null,"BRUFF FEDERAL 4A FR","FRONTIER",2.6106427417416813,13235.237000000003,34552.475409280953,0.12494405241935486,4317.1262987556693]
[605,null,"BRUFF 149 L-3  FR","FRONTIER",2.6106427417416813,9617.5770000000011,25108.057588191736,0.16710527999999999,4195.6889935309046]
[606,null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",2.6106427417416813,5568.9369999999999,14538.504958266692,0.17109406710940669,2487.4519430001233]
[607,null,"LAWLER FEDERAL 30-3 FR","FRONTIER",2.6106427417416813,2090.098,5456.4991732288045,0.17500027978557234,954.8888819647849]
[608,null,"BRUFF UNIT 32 FR","FRONTIER",2.6106427417416813,25251.940999999999,65923.79648653917,0.17109376661132791,11279.150650200612]
[609,null,"BRUFF UNIT 33 FR","FRONTIER",2.6106427417416813,24994.014000000003,65250.441236089973,0.17109376661132791,11163.943764133744]
[610,null,"BRUFF UNIT 30 FR","FRONTIER",2.6106427417416813,11077.412,28919.165235082201,0.17109376661132791,4947.8889073255823]
[611,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",2.6106427417416813,5876.3689999999997,15341.10007764582,0.17500000000000004,2684.6925135880192]
[612,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",2.6106427417416813,13409.933000000001,35008.544253692249,0.17109406710940669,5989.7542199438558]
[613,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",2.6106427417416813,11064.985000000002,28886.722777730585,0.17109406710940669,4942.3468855038636]
[614,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",2.6106427417416813,16309.360999999997,42577.914917094844,0.16710545959000112,7115.002040605098]
[615,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",2.6106427417416813,6529.1570000000002,17045.296331741891,0.149197957452951,2543.1233968761685]
[616,null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",2.6106427417416813,2282.027,5957.5572240085439,0.19556701809666666,1165.1017014396061]
[617,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",2.6106427417416813,15359.689999999999,40098.663213902284,0.14999805261067006,6014.7213943764555]
[618,null,"WG MCNAMARA 4 FR","FRONTIER",2.6106427417416813,4539.2670000000007,11850.404446377539,0.17500000000000004,2073.82077811607]
[619,null,"WG MCNAMARA 4 DK","DAKOTA",2.6106427417416813,20105.487999999998,52488.246316374469,0.15735303529411765,8259.1848751468133]
[620,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",2.6106427417416813,4335.375,11318.115276478342,0.15500332882010159,1754.3455438237875]
[621,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",2.6106427417416813,3406.0250000000001,8891.9144444407102,0.14999805261067006,1333.7698506467948]
[622,null,"BRUFF UNIT 34 FR","FRONTIER",2.6106427417416813,11090.493,28953.315052786926,0.16710534736842106,4838.2537693632939]
[623,null,"GREEN RIVER FEE 4 FR","FRONTIER",2.6106427417416813,34554.78,90210.18559948061,0.12506329406329411,11281.982969132183]
[624,null,"LAWLER FED 30-4 FR","FRONTIER",2.6106427417416813,2880.2709999999997,7519.3585803990536,0.17500027978557234,1315.8898553778783]
[625,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",2.6106427417416813,1699.1420000000003,4435.8527294884443,0.17109406710940669,758.94808458654074]
[626,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",2.6106427417416813,6663.4669999999996,17395.931758385213,0.149197957452951,2595.4374863419962]
[627,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",2.6106427417416813,6155.6289999999999,16070.148169704604,0.19556701809666666,3142.7909579207349]
[628,null,"BRUFF UNIT 35 FR","FRONTIER",2.6106427417416813,485.96499999999997,1268.680999990496,0.15499887791741471,196.64413143367051]
[629,null,"BRUFF UNIT 37 FR","FRONTIER",2.6106427417416813,1267.884,3309.9921619704101,0.15499887791741471,513.0450710208512]
[630,null,"BRUFF UNIT 38 FR","FRONTIER",2.6106427417416813,2360.0770000000002,6161.3178900014827,0.15499887791741471,954.997359442723]
[631,null,"BERKLEY FED 3 DK","DAKOTA",2.6106427417416813,5426.5380000000014,14166.752042485423,0.1875,2656.2660079660168]
[632,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",2.6106427417416813,19902.086999999996,51957.238972061459,8.9597349720777278E-2,4655.230910705789]
[633,null,"BRUFF UNIT 36 DK","DAKOTA",2.6106427417416813,29675.941999999995,77473.282586647096,0.14119600737762761,10938.918179673252]
[634,null,"BRUFF UNIT 39 FR","FRONTIER",2.6106427417416813,2903.6290000000004,7580.3379735606577,0.15500124831337442,1174.961848539177]
[635,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",2.6106427417416813,16922.797999999999,44179.379768660641,0.13019363424459127,5751.8740107538988]
[636,null,"BERKLEY FED 4 FR","FRONTIER",2.6106427417416813,12711.442000000001,33185.033794370363,0.1875,6222.1938364444431]
[637,null,"WG MCNAMARA 3 FR","FRONTIER",2.6106427417416813,18750.756999999998,48951.527664212015,0.17500000000000004,8566.5173412371041]
[638,null,"WG MCNAMARA 3 DK","DAKOTA",2.6106427417416813,16430.101999999995,42893.126532375471,0.15735303529411765,6749.3636531239317]
[639,null,"DONLEY NCT-1 4 FR","FRONTIER",2.6106427417416813,349.01300000000003,911.14825522348951,0.15503099666189787,141.25622211404686]
[640,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",2.6106427417416813,350.00500000000005,913.73801282329725,0.15500000000000008,141.62939198761114]
[641,null,"BRUFF 21-15 FR","FRONTIER",2.6106427417416813,12915.154000000002,33716.853048576049,0.16710527999999999,5634.2641694011545]
[642,null,"BRUFF UNIT 539-16E FR","FRONTIER",2.6106427417416813,15717.935000000003,{"$f":"E653*F653","v":41033.912922917545},0.16710534736842106,{"$f":"G653*H653","v":6856.986272869678}]
[{"$f":"A653+1","v":643},null,"BRUFF UNIT 539-16E DK","DAKOTA",2.6106427417416813,158.988,415.06086822402642,0.14093007033656918,58.494557352769512]
[644,null,"TRIPP 14-7 FR","FRONTIER",2.6106427417416813,1312.9960000000003,3427.7634773358614,0.15500964976586223,531.33641610204597]
[645,null,"TRIPP 14-7 DK","DAKOTA",2.6106427417416813,60,156.63856450450089,0.13019328439125724,20.393289175172775]
[646,null,"BRUFF UNIT 43 FR","FRONTIER",2.6106427417416813,40655.32,106136.51607118541,0.17109376661132791,18159.296309622852]
[647,null,"BRUFF UNIT 41 FR","FRONTIER",2.6106427417416813,32012.143999999997,83572.271381189508,0.17109376661132791,14298.694694871796]
[648,null,"BRUFF UNIT 42 FR","FRONTIER",2.6106427417416813,28216.735999999997,73663.817034041189,0.17109376661132791,12603.419919321805]
[649,null,"FABIAN DITCH 531-09E FR","MESAVERDE",2.6106427417416813,10954.573999999999,28598.479101972134,0.16710545959000112,4778.9619939100958]
[650,null,"STATE OF WYOMING 24-6D FR","FRONTIER",2.6106427417416813,1962.289,5122.8355350495422,0.15500423181814293,794.06118684103956]
[651,null,"DONLEY 26-10 FR","MESAVERDE",2.6106427417416813,335.92700000000002,876.98538430505778,0.15500331169691342,135.93563887707427]
[652,null,"STATE OF WYOMING 24-09 FR","MESAVERDE",2.6106427417416813,351.96999999999997,918.86792581081954,0.15502414678372017,142.446716205749]
[653,null,"KOBUS 631-15E FR","MESAVERDE",2.6106427417416813,16407.665999999997,42834.554151821758,0.17109406710940669,7328.7380826533072]
[654,null,"MCNAMARA 34-6 FR","MESAVERDE",2.6106427417416813,3288.3069999999998,8584.5948021683616,0.17147677545210113,1472.0586352386988]
[655,null,"MCNAMARA 34-6 DK","MESAVERDE",2.6106427417416813,6644.4780000000001,17346.358263362283,0.15639283631941298,2712.8461686199144]
[656,null,"MCNAMARA 34-9 FR","MESAVERDE",2.6106427417416813,10335.695,26982.807132605787,0.17500159999999998,4722.0344206974241]
[657,null,"MCNAMARA 34-9 DK","MESAVERDE",2.6106427417416813,12836.415999999999,33511.296260376781,0.15735303529411765,5273.1041832107003]
[658,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",2.6106427417416813,18350.489000000001,47906.57091526057,0.16166719304507729,7744.9208482851154]
[659,null,"HAGOOD FED 12-5 FR","FRONTIER",2.6106427417416813,34653.778999999995,90468.636620270292,0.16166677333333332,14625.772570264935]
[660,null,"HAGOOD FED 12-5 DK","DAKOTA",2.6106427417416813,28480.105000000003,74351.379402290971,0.16166677333333332,12020.147600850842]
[661,null,"FABIAN DITCH 559-27E FR","FRONTIER",2.6106427417416813,8051.2359999999999,21018.900825449327,0.15499700777977254,3257.8667347644368]
[662,null,"FABIAN DITCH 559-27E DK","DAKOTA",2.6106427417416813,3210.3629999999998,8381.1108643060488,0.16596204625284744,1390.9463089122028]
[663,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",2.6106427417416813,5589.875,14593.166595993282,0.17500000000000004,2553.8041542988249]
[664,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",2.6106427417416813,4099.2370000000001,10701.643320728945,0.17500000000000004,1872.7875811275658]
[665,null,"KOBUS 618-09E FR","FRONTIER",2.6106427417416813,11016.884000000002,28761.148251210067,0.17108586085860852,4920.6258078403371]
[666,null,"FABIAN DITCH 533-09E FR","FRONTIER",2.6106427417416813,9758.4269999999979,25475.766618366044,0.16710545959000112,4257.1396891696668]
[667,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",2.6106427417416813,810.9190000000001,2117.0198014904227,0.15500000000000008,328.13806923101566]
[668,null,"CHAMPLIN 149 J6 FR","FRONTIER",2.6106427417416813,26025.802,67944.071089306133,0.15499700777977254,10531.127715218601]
[669,null,"CHAMPLIN 149 J6 DK","DAKOTA",2.6106427417416813,12933.240999999998,33764.071743845918,0.13019404070020213,4395.8809308228201]
[670,null,"HALEY FED 4-7 FR","FRONTIER",2.6106427417416813,19249.796999999999,50254.342818050791,0.16656812863792678,8370.7718391315557]
[671,null,"HALEY FED 4-8 FR","FRONTIER",2.6106427417416813,22956.390000000003,59930.932930091323,0.16656812863792678,9982.5833456904129]
[672,null,"LANSDALE FED 4-5 FR","FRONTIER",2.6106427417416813,25759.670000000002,67249.295515160935,0.17113239999999996,11508.533339818725]
[673,null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",2.6106427417416813,46943.945999999996,122553.87189361342,0.17500000000000002,21446.927581382351]
[674,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",2.6106427417416813,7371.7849999999999,19245.097003930201,0.16828915504336733,3238.7411135190537]
[675,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",2.6106427417416813,34753.481000000007,90728.922922907441,0.17750914285714284,16105.213340397078]
[676,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",2.6106427417416813,10379.692000000001,27097.667581314199,0.17750914285714284,4810.0837457868702]
[677,null,"PANDO FEDERAL 32-8 FR","FRONTIER",2.6106427417416813,14571.088,38039.905126479309,0.17500000000000004,6656.9833971338803]
[678,null,"PANDO FEDERAL 32-8 DK","DAKOTA",2.6106427417416813,8558.777,22343.909053235642,0.17500000000000004,3910.1840843162386]
[679,null,"BRUFF UNIT 48 FR","FRONTIER",2.6106427417416813,86002.667000000001,224522.23837397681,0.17109376661132791,38414.35545141012]
[680,null,"BRUFF UNIT 48 DK","DAKOTA",2.6106427417416813,44300.501999999986,115652.7840018128,0.20039264749509189,23175.967576301275]
[681,null,"BRUFF UNIT 50 FR","FRONTIER",2.6106427417416813,96361.941000000021,251566.60185179018,0.16442297418638252,41363.328882432863]
[682,null,"BRUFF UNIT 51 DK","DAKOTA",2.6106427417416813,95667.281000000003,249753.09276481185,0.20039264749509189,50048.683479227926]
[683,null,"FABIAN DITCH 549-21E FR","FRONTIER",2.6106427417416813,9066.6859999999997,23669.877997550917,0.16580913432087141,3924.6819802545588]
[684,null,"FABIAN DITCH 549-21E DK","DAKOTA",2.6106427417416813,2269.3690000000001,5924.5117081835779,0.16823366673644055,996.70232829069619]
[685,null,"KOBUS 606-03E DK","DAKOTA",2.6106427417416813,24339.939000000002,63542.885084785281,0.17500006400000004,11120.008956582073]
[686,null,"FABIAN DITCH 558-27E FR","FRONTIER",2.6106427417416813,1257.1860000000001,3282.0635059192578,0.15499700777977254,508.71002276067475]
[687,null,"FABIAN DITCH 558-27E DK","DAKOTA",2.6106427417416813,6599.4019999999991,17228.680931135532,0.15242001129481419,2625.9957421184276]
[688,null,"KOBUS 645-15E FR","FRONTIER",2.6106427417416813,11744.461000000001,30660.591865318253,0.17109287109287116,5245.8086916440298]
[689,null,"KOBUS 649-11E DK","DAKOTA",2.6106427417416813,29917.432000000001,78103.726702350308,0.16405307716003781,12813.15670318718]
[690,null,"BRUFF UNIT 614-09E FR","FRONTIER",2.6106427417416813,31088.785,81161.710909817659,0.17108541085410861,13885.584656628544]
[691,null,"BRUFF UNIT 52 FR","FRONTIER",2.6106427417416813,99747.341000000015,260404.67178968247,0.16249999999999998,42315.759165823394]
[692,null,"BRUFF UNIT 53 FR","FRONTIER",2.6106427417416813,55603.106999999989,145159.84770783604,0.16249999999999998,23588.475252523353]
[693,null,"BRUFF UNIT 54 FR","FRONTIER",2.6106427417416813,26063.199999999997,68041.703906561786,0.16249999999999998,11056.776884816289]
[694,null,"BRUFF UNIT 55 FR","FRONTIER",2.6106427417416813,10206.008,26644.240707357534,0.17109376661132791,4558.6635011206727]
[695,null,"BRUFF UNIT 55 DK","DAKOTA",2.6106427417416813,10202.825000000001,26635.931031510572,0.20039264749509189,5337.6447379010779]
[696,null,"BRUFF UNIT 56 FR","FRONTIER",2.6106427417416813,18252.907999999996,47651.821785878659,0.16249999999999998,7743.4210402052813]
[697,null,"BRUFF UNIT 56 DK","DAKOTA",2.6106427417416813,95813.713999999993,250135.37701341329,0.17292019999999997,43253.459420234823]
[698,null,"FABIAN DITCH 580-13E DK","DAKOTA",2.6106427417416813,27877.126999999997,72777.219263161038,0.14255602494634376,10374.831084804715]
[699,null,"KOBUS 616-09E FR","FRONTIER",2.6106427417416813,29800.741999999995,77799.090800816455,0.17108541085410861,13310.289413733784]
[700,null,"KOBUS 616-09E DK","DAKOTA",2.6106427417416813,301.96999999999997,788.33578872373539,0.17500002709589457,137.95878438731711]
[701,null,"KOBUS 630-15E FR","FRONTIER",2.6106427417416813,25972.909,67805.986362767188,0.17109287109287116,11601.120884089907]
[702,null,"KOBUS 630-15E DK","DAKOTA",2.6106427417416813,2565.5479999999998,6697.7292647898867,0.16939980800000001,1134.594051491388]
[703,null,"KOBUS 617-09E FR","FRONTIER",2.6106427417416813,462.02500000000003,1206.1822127532005,0.17109287109287116,206.36917784109744]
[704,null,"KOBUS 617-09E DK","DAKOTA",2.6106427417416813,45558.792000000001,118937.72965731898,0.17500006503016102,20814.110424570532]
[705,null,"BRUFF UNIT 63 FR","FRONTIER",2.6106427417416813,46965.217000000004,122609.40287537304,0.17109376661132791,20977.704559913353]
[706,null,"BRUFF UNIT 71 FR","FRONTIER",2.6106427417416813,18575.591,{"$f":"E717*F717","v":48494.231817712098},0.1710943261226508,{"$f":"G717*H717","v":8297.0879136870626}]
[{"$f":"A717+1","v":707},null,"BRUFF UNIT 71 DK","DAKOTA",2.6106427417416813,31619.165000000001,82546.343607182615,0.17013638270803791,14044.13630710082]
[708,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",2.6106427417416813,4749.3549999999996,12398.869158704561,0.17500017777777779,2169.8043070167046]
[709,"BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",2.6106427417416813,32269.027999999998,84242.903731259081,0.1768634957733049,14899.494448004472]
[710,"CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",2.8106427417416815,87934.285000000003,247151.85988549443,0.1620568239947886,40052.645457448227]
[711,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",2.8106427417416815,152963.283,429925.14111692872,0.1620568239947886,69672.302924920776]
[712,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",2.8106427417416815,62151.084999999999,174684.4959466203,0.1620568239947886,28308.814614239807]
[713,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",2.8106427417416815,188402.057,529530.87403625262,0.1620568239947886,85814.091653499563]
[714,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",2.8106427417416815,6462.8319999999994,18164.711851895874,0.1620568239947886,2943.7155114987404]
[715,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",2.8106427417416815,98180.641000000003,275950.70600619575,0.1620568239947886,44719.694994483718]
[716,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",2.8106427417416815,3151.556,8857.8979965924464,0.1620568239947886,1435.4828165975725]
[717,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",2.8106427417416815,122299.69499999999,343740.75006897142,0.1620568239947886,55705.534233763916]
[718,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",2.8106427417416815,3695.864,10387.753326064378,0.1620568239947886,1683.4063124632949]
[719,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",2.8106427417416815,54997.765000000007,154579.0690092647,0.1620568239947886,25050.592979712692]
[720,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",2.8106427417416815,168314.74,473072.60230913822,0.1620568239947886,76664.643449168638]
[721,null,"CANYON CREEK 13 UPPER MESA","UPPER MESA",2.8106427417416815,429358.9549999999,1206774.630472543,0.16205668241123022,195565.89303241859]
[722,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",2.8106427417416815,16519.131999999998,46429.378455672741,0.16205668241123022,7524.1910389417717]
[723,null,"CANYON CREEK 14 UPPER MESA","UPPER MESA",2.8106427417416815,116338.93800000001,326987.19167163555,0.16205668241123022,52990.459473270304]
[724,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",2.8106427417416815,171263.48999999996,481360.48509384895,0.1620568239947886,78007.751410899946]
[725,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",2.8106427417416815,46376.754999999997,130348.48982628222,0.1620568239947886,21123.862273764313]
[726,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",2.8106427417416815,221732.552,623210.98788665992,0.1620568239947886,100995.59337556678]
[727,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",2.8106427417416815,39522.553999999996,111083.77953519365,0.1620568239947886,18001.884508810777]
[728,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",2.8106427417416815,31730.488999999998,89183.068599764258,0.1620568239947886,14452.724851387155]
[729,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",2.8106427417416815,220740.40299999999,620422.41150108364,0.1620568239947886,100543.68554305342]
[730,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",2.8106427417416815,53796.530999999995,151202.82938603134,0.1620568239947886,24503.45030932613]
[731,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",2.8106427417416815,50903.498999999996,143071.54999360495,0.1620568239947886,23185.720995975236]
[732,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",2.8106427417416815,63635.923000000003,178857.84509398253,0.1620568239947886,28985.134322482689]
[733,null,"CANYON CREEK 25 UPPER MESA","UPPER MESA",2.8106427417416815,91581.386999999988,257402.56065018594,0.16205668241123022,41713.805023124609]
[734,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",2.8106427417416815,13449.945,37802.990291074821,0.1620568239947886,6126.2325440774148]
[735,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",2.8106427417416815,35632.349000000002,100149.80308805646,0.1620568239947886,16229.959012153902]
[736,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",2.8106427417416815,48988.664999999994,137689.63570986473,0.1620568239947886,22313.545060140106]
[737,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",2.8106427417416815,52883.971000000005,148637.94924562759,0.1620568239947886,24087.793979844992]
[738,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",2.8106427417416815,43243.281000000003,121541.41387174597,0.1620568239947886,19696.615515891295]
[739,null,"CANYON CREEK 33 UPPER MESA","UPPER MESA",2.8106427417416815,196998.55699999997,553692.56436563481,0.1620568239947886,89729.658450624833]
[740,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",2.8106427417416815,127188.75399999999,357482.14826126822,0.1620568239947886,57932.421582055271]
[741,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",2.8106427417416815,109579.175,307987.91285979154,0.1620568239947886,49911.542986841523]
[742,null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",2.8106427417416815,19307.277999999998,54265.860773488843,0.1620568239947886,8794.1530482949838]
[743,null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",2.8106427417416815,44021.29,123728.11922060567,0.16239009999999998,20092.221653046076]
[744,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",2.8106427417416815,107157.39199999999,301181.14604876813,0.1620568239947886,48808.459975773934]
[745,null,"CANYON CREEK 39 UPPER MESA","UPPER MESA",2.8106427417416815,333239.80199999997,936618.03075073496,0.1620568239947886,151785.34335971734]
[746,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",2.8106427417416815,74137.320000000007,208373.52035018042,0.1620568239947886,33768.350912563692]
[747,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",2.8106427417416815,215870.05999999997,606733.61729834124,0.1620568239947886,98325.323030238709]
[748,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",2.8106427417416815,479961.62000000005,1349000.6435675793,0.16205668241123022,218614.56886717639]
[749,null,"CANYON CREEK 49 MESA","MESAVERDE",2.8106427417416815,131806.986,370462.34851174743,0.16205668241123022,60035.899158086744]
[750,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",2.8106427417416815,203281.71799999996,571352.28522547928,0.1620568239947886,92591.536725805752]
[751,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",2.8106427417416815,250699.405,704626.46302220819,0.1620568239947886,114189.52670006041]
[752,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",2.8106427417416815,76486.955000000002,214977.50490867262,0.1620568239947886,34838.571675823565]
[753,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",2.8106427417416815,212255.91699999996,596575.55250777467,0.1620568239947886,96679.139312346204]
[754,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",2.8106427417416815,82716.406000000017,232486.26614685814,0.1620568239947886,37675.985914166966]
[755,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",2.8106427417416815,136845.30900000001,384623.27448224765,0.1620568239947886,62330.826297068874]
[756,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",2.8106427417416815,68229.539000000004,191768.85856273101,0.1620568239947886,31077.452159782009]
[757,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",2.8106427417416815,115270.89899999998,323985.3156083884,0.1620568239947886,52504.031268444633]
[758,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",2.8106427417416815,281923.37199999997,792385.87923913996,0.16205668241123022,128411.42677900073]
[759,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",2.8106427417416815,321485.99399999995,903582.27560770966,0.16205668241123022,146431.5458705753]
[760,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",2.8106427417416815,219855.48800000001,617935.23157927534,0.16205668241123022,100140.53357475263]
[761,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",2.8106427417416815,221107.084,621453.02079226833,0.16205668241123022,100710.61482403228]
[762,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",2.8106427417416815,31344.130999999994,88097.154291350409,0.1620568239947886,14276.745027435109]
[763,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",2.8106427417416815,208321.39,585517.00275303819,0.1620568239947886,94887.02586110527]
[764,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",2.8106427417416815,15984.397999999999,44926.432219810245,0.1620568239947886,7280.6349189595885]
[765,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",2.8106427417416815,220186.54300000001,618865.70891214267,0.1620568239947886,100291.41126558518]
[766,null,"CANYON CREEK 11B-4D MESA","MESAVERDE",2.8106427417416815,19553.014000000003,54956.536878273488,0.1620568239947886,8906.0818242454752]
[767,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",2.8106427417416815,280831.72500000003,789317.64952204598,0.16205668241123022,127914.19965017293]
[768,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",2.8106427417416815,294308.40899999999,827195.79358939209,0.16205668241123022,134052.60601362167]
[769,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",2.8106427417416815,411046.272,1155304.2209167769,0.16205668241123022,187224.76921746388]
[770,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",2.8106427417416815,328827.79099999997,{"$f":"E781*F781","v":924217.44405710057},0.16205668241123022,{"$f":"G781*H781","v":149775.6128104805}]
[{"$f":"A781+1","v":771},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",2.8106427417416815,479947.11599999998,1348959.8780052527,0.16205668241123022,218607.96253538909]
[772,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",2.8106427417416815,363431.78599999996,1021476.911439116,0.16205668241123022,165537.15942749317]
[773,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",2.8106427417416815,577614.88500000001,1623469.084047206,0.16205668241123022,263094.01375788887]
[774,null,"CANYON CREEK 50 MESA","MESAVERDE",2.8106427417416815,129413.29699999999,363734.54389791051,0.16205668241123022,58945.613462457361]
[775,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",2.8106427417416815,326190.40999999997,916804.70829224307,0.16205668241123022,148574.32944483659]
[776,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",2.8106427417416815,515832.59499999986,1449821.1390905259,0.1620568239947886,234953.40916151728]
[777,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",2.8106427417416815,237386.18800000002,667207.76629192627,0.16205668241123022,108125.47708427701]
[778,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",2.8106427417416815,426374.46900000004,1198386.3065588137,0.16205668241123022,194206.50908796885]
[779,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",2.8106427417416815,178442.76499999998,501538.86226356652,0.16205668241123022,81277.724118736543]
[780,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",2.8106427417416815,357370.12300000002,1004439.742325282,0.16205668241123022,162776.17232322614]
[781,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",2.8106427417416815,430707.56000000006,1210565.0773272698,0.16205668241123022,196180.16027455172]
[782,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",2.8106427417416815,300152.76200000005,843622.18192901846,0.16205668241123022,136714.61201194004]
[783,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",2.8106427417416815,170443.24899999998,479055.08068072004,0.16205668241123022,77634.077067361723]
[784,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",2.8106427417416815,198717.28,558523.28069064941,0.16205668241123022,90512.429918162961]
[785,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",2.8106427417416815,162220.209,455943.05298966862,0.16205668241123022,73888.618535953443]
[786,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",2.8106427417416815,154614.747,434566.81642177643,0.16205668241123022,70424.45655532321]
[787,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",2.8106427417416815,137425.47099999999,386253.9025965819,0.1620609299179793,62596.66663925066]
[788,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",2.8106427417416815,113761.59,319743.18722249306,0.16205668241123022,51816.520144870083]
[789,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",2.8106427417416815,201706.764,566925.65219680232,0.16205668241123022,91874.090368836754]
[790,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",2.8106427417416815,97514.542000000001,274078.53968656436,0.16205668241123022,44416.258861719318]
[791,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",2.8106427417416815,214369.69199999998,602516.61886919977,0.16205668241123022,97641.844351574153]
[792,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",2.8106427417416815,139957.42300000001,393370.31510782032,0.16205668241123022,63748.2882254336]
[793,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",2.8106427417416815,126935.974,356771.6739890108,0.1620568239947886,57817.284377963224]
[794,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",2.8106427417416815,149532.04400000002,420281.1541263978,0.1620568239947886,68109.429022588272]
[795,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",2.8106427417416815,134391.54499999998,377726.62050570053,0.1620568239947886,61213.176457438618]
[796,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",2.8106427417416815,61965.640000000007,174163.27630337802,0.1620568239947886,28224.347414252268]
[797,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",2.8106427417416815,243936.14399999997,685617.35258205351,0.16205668241123022,111108.87356301831]
[798,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",2.8106427417416815,463888.06699999998,1303823.6284941288,0.16205668241123022,211293.33168313085]
[799,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",2.8106427417416815,430560.84400000004,1210152.7110667725,0.16205668241123022,196113.33356643718]
[800,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",2.8106427417416815,307646.23999999993,864683.67148011923,0.16205668241123022,140127.76713523021]
[801,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",2.8106427417416815,168075.61200000002,472400.49893159111,0.16205668241123022,76555.657626263564]
[802,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",2.8106427417416815,74572.991000000009,209598.03588411777,0.16205668241123022,33966.762335290106]
[803,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",2.8106427417416815,97646.634999999995,274449.80591824924,0.16205668241123022,44476.425035517488]
[804,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",2.8106427417416815,82075.736000000004,230685.57166150643,0.16205668241123022,37384.138423601842]
[805,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",2.8106427417416815,84358.267000000007,237100.95084945683,0.16205668241123022,38423.79349121113]
[806,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",2.8106427417416815,47576.46,133720.43197676344,0.16205668241123022,21670.289576750867]
[807,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",2.8106427417416815,103308.228,290362.52119039476,0.16205668241123022,47055.186880675908]
[808,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",2.8106427417416815,181330.92599999998,509656.4510151979,0.16205668241123022,82593.233621004634]
[809,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",2.8106427417416815,397039.07900000003,1115935.0055791521,0.16205668241123022,180844.72479071509]
[810,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",2.8106427417416815,223138.06200000001,627161.37436660531,0.16205668241123022,101635.69166631962]
[811,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",2.8106427417416815,229293.155,644461.14183180034,0.16205668241123022,104439.23458821487]
[812,"CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",2.8106427417416815,287.92800000000005,809.26274334419907,0.13238478908931198,107.1340775954598]
[813,null,"CHURCH BUTTES UNIT 3 DK","DAKOTA",2.8106427417416815,38.99,109.58696050050817,0.13238377744533661,14.507535789810166]
[814,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",2.8106427417416815,63351.456000000006,178058.30998516752,0.13238478908931198,23572.211812985734]
[815,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",2.8106427417416815,14210.659000000001,39941.085573716104,0.13238478908931198,5287.5921896745676]
[816,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",2.8106427417416815,4127.6689999999999,11601.402915162143,0.13238478908931198,1535.8492780638694]
[817,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",2.8106427417416815,76959.97099999999,216306.98389580028,0.13238478908931198,28635.754441590721]
[818,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",2.8106427417416815,11533.830999999998,32417.478384625196,0.13238478908931198,4291.5810387559368]
[819,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",2.8106427417416815,126897.05399999999,356662.28377350216,0.13238478908931198,47216.661213467421]
[820,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",2.8106427417416815,20388.518,57304.840131569625,0.13238478908931198,7586.2891746145851]
[821,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",2.8106427417416815,7614.0349999999999,21400.332208117125,0.13238478908931198,2833.0784658127955]
[822,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",2.8106427417416815,124105.83800000002,348817.17278246902,0.13238478908931198,46178.087849537253]
[823,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",2.8106427417416815,83644.554000000004,235094.95858632014,0.13238478908931198,31122.996508410524]
[824,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",2.8106427417416815,53182.890999999996,149478.10657398897,0.14092039999999995,21064.514569649149]
[825,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",2.8106427417416815,9701.9349999999995,27268.67318859958,0.13238478908931198,3609.9575488181317]
[826,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",2.8106427417416815,7794.2520000000004,21906.857811105587,0.13238478908931198,2900.1347509327597]
[827,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",2.8106427417416815,29311.022000000001,82382.811237330752,0.13238478908931198,10906.231090238633]
[828,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",2.8106427417416815,7302.3589999999986,20524.322320942039,0.13238478908931198,2717.1080816589701]
[829,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",2.8106427417416815,41401.698999999993,116365.38479012382,0.13238478908931198,15405.006922737173]
[830,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",2.8106427417416815,22513.144,63276.404777385287,0.13238478908931198,8376.8335007840833]
[831,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",2.8106427417416815,25559.403000000002,71838.350525200571,0.13238478908931198,9510.3048828027422]
[832,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",2.8106427417416815,22480.865000000002,63185.680040324609,0.14092039999999995,8904.1513055545565]
[833,null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",2.8106427417416815,5048.7710000000006,14190.291565865893,0.13238161126830639,1878.5336618563854]
[834,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",2.8106427417416815,14572.437,{"$f":"E845*F845","v":40957.914283537924},0.13238478908931198,{"$f":"G845*H845","v":5422.2048439642867}]
[{"$f":"A845+1","v":835},null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",2.8106427417416815,85.992000000000004,241.6927906478507,0.13238478908931198,31.996449114322949]
[836,null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",2.8106427417416815,6,16.86385645045009,0.13238478908931198,2.2325180794252684]
[837,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",2.8106427417416815,15643.866000000002,43969.318425679478,0.13238478908931198,5820.8689461843769]
[838,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",2.8106427417416815,26317.333999999999,73968.623789091565,0.13238478908931198,9792.3206595455522]
[839,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",2.8106427417416815,3082.9079999999999,8664.9529936573635,0.13238478908931198,1147.1079745341326]
[840,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",2.8106427417416815,17463.53,49083.743839688104,0.13238478908931198,6497.9410759309258]
[841,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",2.8106427417416815,21190.010000000006,59557.547803933667,0.13238478908931198,7884.5134047003739]
[842,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",2.8106427417416815,22205.606999999996,62412.028140518261,0.13238360026222168,8262.3289849088997]
[843,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",2.8106427417416815,29986.243999999999,84280.619050695037,0.13238478908931198,11157.471977342911]
[844,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",2.8106427417416815,7826.0439999999999,21996.213765151035,0.13238478908931198,2911.9641200629408]
[845,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",2.8106427417416815,27751.334000000003,77999.085480749156,0.13238478908931198,10325.892480528193]
[846,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",2.8106427417416815,14735.263000000001,41415.55999860476,0.13238478908931198,5482.7901754310369]
[847,null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",2.8106427417416815,19398.752,54522.961507646927,0.13238360026222168,7217.9459413408304]
[848,null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",2.8106427417416815,8715.9570000000003,24497.441279382601,0.13238360026222168,3243.0594737770348]
[849,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",2.8106427417416815,13360.743999999999,37552.278147868717,0.13238478908931198,4971.350422428779]
[850,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",2.8106427417416815,41608.760999999999,116947.36209751434,0.13238478908931198,15482.051865830834]
[851,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",2.8106427417416815,16780.23,47163.231654256015,0.13238478908931198,6243.6944753190446]
[852,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",2.8106427417416815,40370.021999999997,113465.70931825199,0.13238478908931198,15021.133996965971]
[853,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",2.8106427417416815,21517.745000000003,60478.693802898364,0.13238478908931198,8006.4591234937789]
[854,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",2.8106427417416815,47967.289999999994,134818.91547951833,0.13238478908931198,17847.973691005813]
[855,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",2.8106427417416815,15504.933000000001,43578.827397641078,0.13238478908931198,5769.1738737962442]
[856,null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",2.8106427417416815,18323.987999999998,51502.183871961664,0.13238478908931198,6818.1057495286095]
[857,null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",2.8106427417416815,25610.517999999996,71982.016528944674,0.13238478908931198,9529.3240764077091]
[858,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",2.8106427417416815,10186.063,28629.384037873497,0.13238498342330993,3790.1005312734565]
[859,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",2.8106427417416815,9758.1140000000014,27426.57228718789,0.13238478908931198,3630.8609876821374]
[860,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",2.8106427417416815,12633.072,35507.052122700065,0.13238478908931198,4700.5936064468551]
[861,null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",2.8106427417416815,3951.1819999999998,11105.361009600379,0.13238478908931198,1470.1808750166149]
[862,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",2.8106427417416815,24121.385000000002,67796.595671006682,0.13238478908931198,8975.2380188795814]
[863,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",2.8106427417416815,67913.115999999995,190879.50655446085,0.13238478908931198,25269.543216684244]
[864,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",2.8106427417416815,16980.965,47727.426025019529,0.13238478908931198,6318.3852280979499]
[865,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",2.8106427417416815,12047.482999999998,33861.170650206295,0.14093290000000003,4772.1529771284595]
[866,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",2.8106427417416815,18069.160000000003,50785.953403369131,0.14093290000000003,7157.4116924016826]
[867,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",2.8106427417416815,17594.779000000002,49452.637888898964,0.13238478908931198,6546.777036832008]
[868,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",2.8106427417416815,1121.011,3150.7614305625839,0.13238478908931198,417.11288745576655]
[869,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",2.8106427417416815,14602.108,41041.308864328144,0.13238478908931198,5433.2450179533917]
[870,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",2.8106427417416815,18554.795000000002,52150.899891254849,0.13238478908931198,6903.9858829215964]
[871,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",2.8106427417416815,7145.1419999999998,20082.44150101364,0.13238478908931198,2658.6097825101365]
[872,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",2.8106427417416815,17829.634999999998,50112.734200653438,0.13238478908931198,6634.1637478422563]
[873,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",2.8106427417416815,8013.8379999999997,22524.035608193673,0.13238498342330993,2981.8440806167619]
[874,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",2.8106427417416815,7345.2179999999998,20644.783658210348,0.13238478908931198,2733.0553303866513]
[875,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",2.8106427417416815,5873.6760000000004,16508.804816742315,0.13238478908931198,2185.514643781049]
[876,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",2.8106427417416815,20358.281999999999,57219.85753763032,0.13238478908931198,7575.0387718396678]
[877,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",2.8106427417416815,27395.701000000001,76999.52817057533,0.13238478908931198,10193.566296838151]
[878,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",2.8106427417416815,21347.851000000002,60001.182464932906,0.13238478908931198,7943.2438857294674]
[879,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",2.8106427417416815,4567.8550000000005,12838.60850107845,0.13238478908931198,1699.6364786155184]
[880,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",2.8106427417416815,17181.57,48291.255012226618,0.13238478908931198,6393.027609651801]
[881,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",2.8106427417416815,22643.445000000003,63642.634337276977,0.13238478908931198,8425.3167238286169]
[882,null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",2.8106427417416815,1,2.8106427417416815,0.13238478908931198,0.37208634657087808]
[883,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",2.8106427417416815,662.01400000000001,1860.6848440313775,0.13238478908931198,246.32637063877326]
[884,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",2.8106427417416815,5953.2530000000006,16732.46733420189,0.13238478908931198,2215.1241589821193]
[885,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",2.8106427417416815,22495.912000000004,63227.971781659602,0.13238478908931198,8370.4217088599762]
[886,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",2.8106427417416815,30071.308000000001,84519.703564878568,0.13238478908931198,11189.123130327618]
[887,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",2.8106427417416815,16692.862000000001,46917.671419195533,0.13238478908931198,6211.186035391841]
[888,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",2.8106427417416815,21533.848000000002,60523.953582968628,0.13238478908931198,8012.4508299326098]
[889,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",2.8106427417416815,38119.948000000004,107141.55516177035,0.13238478908931198,14183.912182791852]
[890,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",2.8106427417416815,93334.648000000016,262330.35095421481,0.13238478908931198,34728.548182798921]
[891,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",2.8106427417416815,15701.323,44130.809525691722,0.13238478908931198,5842.2479113992986]
[892,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",2.8106427417416815,21679.373000000003,60932.972367960589,0.13238478908931198,8066.5986955173375]
[893,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",2.8106427417416815,24540.75,68975.280864397166,0.13238478908931198,9131.2780096092756]
[894,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",2.8106427417416815,46937.851999999992,131925.53303674524,0.13238478908931198,17464.933866564577]
[895,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",2.8106427417416815,15019.499,42214.445848946445,0.13238478908931198,5588.5505102349571]
[896,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",2.8106427417416815,16258.837000000001,45697.7822032111,0.13238478908931198,6049.6912588214154]
[897,null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",2.8106427417416815,20502.597000000002,57625.475444904776,0.13238478908931198,7628.7364129450452]
[898,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",2.8106427417416815,13916.51,{"$f":"E909*F909","v":39114.337821875532},0.13238478908931198,{"$f":"G909*H909","v":5178.1433629170906}]
[{"$f":"A909+1","v":899},null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",2.8106427417416815,19834.026999999998,55746.364027058531,0.13238478908931198,7379.9706442181523]
[900,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",2.8106427417416815,8069.6220000000003,22680.824502898991,0.13238478908931198,3002.5961681879821]
[901,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",2.8106427417416815,12229.778999999999,34373.539579454839,0.13238478908931198,4550.5337874792467]
[902,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",2.8106427417416815,30579.829000000002,85948.974422551793,0.13238478908931198,11378.336851372189]
[903,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",2.8106427417416815,24615.652999999998,69185.806437681837,0.13238478908931198,9159.1483932264728]
[904,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",2.8106427417416815,20321.098000000002,57115.346597921409,0.13238478908931198,7561.2031131287777]
[905,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",2.8106427417416815,1763.7300000000002,4957.2149228920562,0.13238478908931198,656.25985203745483]
[906,null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",2.8106427417416815,17960.837,50481.496149655439,0.13238584835749112,6683.0356941275568]
[907,null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",2.8106427417416815,21906.851999999999,61572.334568209233,0.13238584835749112,8151.3057471636557]
[908,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",2.8106427417416815,28405.061999999998,79836.481339022444,0.13238478908931198,10569.135743699278]
[909,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",2.8106427417416815,24818.902000000002,69757.066764298113,0.13238478908931198,9234.7745710806594]
[910,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",2.8106427417416815,5123.99,14401.705302256958,0.13238161126830639,1906.5209529240876]
[911,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",2.8106427417416815,3513.5129999999999,9875.2298114650403,0.13238498342330993,1307.3321348921754]
[912,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",2.8106427417416815,26750.960999999999,75187.394369264788,0.13238478908931198,9953.6673457500419]
[913,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",2.8106427417416815,20278.307999999997,56995.079195002269,0.13238478908931198,7545.2815383590087]
[914,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",2.8106427417416815,2507.893,7048.7912575147711,0.13238478908931198,933.15274396067912]
[915,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",2.8106427417416815,25311.54,71141.696183304244,0.13238478908931198,9418.0784446826437]
[916,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",2.8106427417416815,17428.657999999999,48985.731105998093,0.13238478908931198,6484.9656808533064]
[917,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",2.8106427417416815,21371.446,60067.499580424294,0.13238478908931198,7952.023263076806]
[918,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",2.8106427417416815,8744.6579999999994,24578.109536713328,0.13238498342330993,3253.7726235940895]
[919,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",2.8106427417416815,87778.630999999979,246714.37210017131,0.13238420608731807,32661.086280812357]
[920,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",2.8106427417416815,61004.807000000008,171462.71800590213,0.13238478908931198,22699.055759891529]
[921,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",2.8106427417416815,13327.04,37457.54824490106,0.13238478908931198,4958.8096242039546]
[922,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",2.8106427417416815,12902.17,36263.390463217271,0.13238478908931198,4800.7212981363855]
[923,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",2.8106427417416815,12394.409000000001,34836.255694027779,0.13238478908931198,4611.7903627152109]
[924,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",2.8106427417416815,28052.512000000002,78845.589240421425,0.13238478908931198,10437.956702215715]
[925,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",2.8106427417416815,11824.004000000001,33233.051020924613,0.13238478908931198,4399.5504501994492]
[926,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",2.8106427417416815,17327.697,48701.965804149113,0.13238478908931198,6447.3994712171643]
[927,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",2.8106427417416815,3058.2190000000005,8595.5610350065053,0.13238478908931198,1137.9215347236443]
[928,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",2.8106427417416815,14709.995000000003,41344.540677806435,0.13238478908931198,5473.3882976258847]
[929,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",2.8106427417416815,23538.206000000006,66157.487847520519,0.13238478908931198,8758.2450753727244]
[930,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",2.8106427417416815,5357.7130000000006,15058.617155785052,0.13238478908931198,1993.5318561452991]
[931,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",2.8106427417416815,38796.229999999996,109042.34225644087,0.13238478908931198,14435.547481423495]
[932,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",2.8106427417416815,2919.0329999999999,8204.358914354445,0.13238478908931198,1086.1323244898299]
[933,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",2.8106427417416815,40958.256000000001,115119.02494079768,0.13238478908931198,15240.007836954746]
[934,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",2.8106427417416815,23148.55,65062.304039344403,0.13238478908931198,8613.2593979132998]
[935,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",2.8106427417416815,3770.3159999999998,10597.01129947253,0.13238478908931198,1402.8831058577266]
[936,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",2.8106427417416815,6378.402000000001,17927.409285210626,0.13238478908931198,2373.3162971403817]
[937,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",2.8106427417416815,20379.32,57278.987839631081,0.13238478908931198,7582.8667243988266]
[938,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",2.8106427417416815,5330.8329999999996,14983.067078887032,0.13238478908931198,1983.5301751494735]
[939,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",2.8106427417416815,2074.0949999999998,5829.5400574327123,0.13238478908931198,771.7424309909253]
[940,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",2.8106427417416815,11730.341999999999,32969.800600447597,0.13238478908931198,4364.7000988069267]
[941,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",2.8106427417416815,15085.954999999998,42401.229922991624,0.13238478908931198,5613.2778804826703]
[942,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",2.8106427417416815,17383.561000000002,48858.979550273769,0.13238478908931198,6468.1857028819995]
[943,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",2.8106427417416815,19421.810000000001,54587.769307986011,0.13238478908931198,7226.5903266937457]
[944,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",2.8106427417416815,13261.271000000001,37272.69508241945,0.13238478908931198,4934.3378772763344]
[945,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",2.8106427417416815,16086.202000000001,45212.566893490526,0.13238478908931198,5985.4561323811522]
[946,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",2.8106427417416815,22009.775000000001,61861.614351117525,0.13238478908931198,8189.5367685970486]
[947,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",2.8106427417416815,181890.834,511230.15237144107,0.13238478908931198,67679.095897790045]
[948,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",2.8106427417416815,32097.802999999996,90215.457027804354,0.13238478908931198,11943.154251221767]
[949,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",2.8106427417416815,87431.39,245738.40170388622,0.14093270000000002,34632.576445813291]
[950,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",2.8106427417416815,93329.464999999997,262315.7833928843,0.14093270000000002,36968.871606174354]
[951,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",2.8106427417416815,89669.035000000003,252027.62238173082,0.14093270000000002,35518.933296837764]
[952,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",2.8106427417416815,161551.038,454062.25237553456,0.13238478908931198,60110.93551415309]
[953,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",2.8106427417416815,26453.153000000002,74350.362475632195,0.13238478908931198,9842.8570550504628]
[954,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",2.8106427417416815,24294.054,68281.906542580458,0.13238478908931198,9039.4857962556252]
[955,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",2.8106427417416815,47735.870999999999,134168.47934686721,0.13238478908931198,17761.865840768725]
[956,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",2.8106427417416815,40665.88700000001,114297.28013303744,0.13238478908931198,15131.221323894169]
[957,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",2.8106427417416815,24164.114999999998,67916.694435361293,0.13238478908931198,8991.1372684685539]
[958,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",2.8106427417416815,27182.858999999997,76401.305348137539,0.13238478908931198,10114.370694661311]
[959,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",2.8106427417416815,16224.551000000001,45601.416506167741,0.13238478908931198,6036.9339063428861]
[960,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",2.8106427417416815,8361.9130000000005,23502.350080525412,0.13238478908931198,3111.3536585135312]
[961,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",2.8106427417416815,24807.665000000001,69725.483571809149,0.13238478908931198,9230.5934368042417]
[962,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",2.8106427417416815,20450.787999999997,{"$f":"E973*F973","v":57479.858855097867},0.13238478908931198,{"$f":"G973*H973","v":7609.4589914155522}]
[{"$f":"A973+1","v":963},null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",2.8106427417416815,6455.4009999999998,18143.825965681994,0.13238478908931198,2401.9665737399928]
[964,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",2.8106427417416815,44689.479999999989,125606.16259421001,0.14093270000000002,17702.015631041024]
[965,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",2.8106427417416815,59914.364000000001,168397.8723026691,0.14093259999999996,23732.749978083139]
[966,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",2.8106427417416815,37817.898000000001,106292.60052162726,0.13238478908931198,14071.523501810118]
[967,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",2.8106427417416815,9027.5130000000008,25373.113889428674,0.13238478908931198,3359.0143307911071]
[968,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",2.8106427417416815,20893.758999999998,58724.892081049926,0.13238478908931198,7774.2824524424013]
[969,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",2.8106427417416815,6596.9880000000003,18541.776439556972,0.13238478908931198,2454.6491632919237]
[970,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",2.8106427417416815,21304.551999999996,59879.484444858215,0.13238478908931198,7927.132919009292]
[971,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",2.8106427417416815,15948.405999999997,44825.271566249474,0.14093259999999996,6317.3420675376092]
[972,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",2.8106427417416815,25767.062999999998,72422.008596950633,0.14093259999999996,10206.621968790601]
[973,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",2.8106427417416815,25755.368000000002,72389.138130085979,0.13238478908931198,9583.2207837085043]
[974,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",2.8106427417416815,11574.463000000003,32531.680420507659,0.13238478908931198,4306.699651189806]
[975,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",2.8106427417416815,11598.951000000001,32600.507439967419,0.13238478908931198,4315.8113016446332]
[976,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",2.8106427417416815,10271.221999999998,28868.735563117472,0.13238478908931198,3821.7814687984264]
[977,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",2.8106427417416815,9224.9470000000001,25928.0303285017,0.13238478908931198,3432.4768265399821]
[978,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",2.8106427417416815,32899.356,92468.336149375638,0.13238478908931198,12241.401178574697]
[979,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",2.8106427417416815,63918.587,179652.31261393419,0.13238478908931198,23783.233514802818]
[980,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",2.8106427417416815,6503.3469999999998,18278.585042577539,0.13238478908931198,2419.8066257126802]
[981,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",2.8106427417416815,20595.738000000005,57887.261520513348,0.13238478908931198,7663.3929073510044]
[982,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",2.8106427417416815,27870.563999999991,78334.198414846978,0.14093259999999996,11039.84225152026]
[983,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",2.8106427417416815,25021.078000000001,70325.311271252474,0.13238478908931198,9310.0015002849723]
[984,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",2.8106427417416815,3543.483999999999,9959.4675850777785,0.13238478908931198,1318.4820156923611]
[985,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",2.8106427417416815,40198.974000000002,112984.95449856257,0.13238478908931198,14957.489371557716]
[986,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",2.8106427417416815,34244.905999999995,96250.196490526141,0.13238478908931198,12742.061962203139]
[987,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",2.8106427417416815,29574.162000000008,83122.403768392673,0.13238478908931198,11004.141891475296]
[988,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",2.8106427417416815,2924.0589999999997,8218.4852047744389,0.13238478908931198,1088.0024304676951]
[989,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",2.8106427417416815,42187.435000000005,118573.80797544899,0.13238478908931198,15697.368560346393]
[990,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",2.8106427417416815,52206.192999999999,146732.95742941537,0.13238478908931198,19425.211621744147]
[991,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",2.8106427417416815,66981.299999999988,188260.50467742205,0.14093259999999996,26532.042401501243]
[992,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",2.8106427417416815,18901.882999999998,53126.440259200477,0.13238478908931198,7033.1325887801877]
[993,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",2.8106427417416815,63036.022999999994,177171.74051321167,0.14093259999999996,24969.274037052248]
[994,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",2.8106427417416815,73989.491999999998,207958.02865495419,0.14093259999999996,29308.065669217191]
[995,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",2.8106427417416815,3105.0499999999997,8727.1862452450077,0.13238445172096389,1155.3437661434978]
[996,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",2.8106427417416815,12900.426000000001,36258.488702275674,0.13238478908931198,4800.0723795479662]
[997,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",2.8106427417416815,15234.312999999998,42818.211258870935,0.13238478908931198,5668.4798666872321]
[998,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",2.8106427417416815,12049.403,33866.567084270442,0.13238478908931198,4483.4183406301781]
[999,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",2.8106427417416815,39616.456999999995,111347.70732057141,0.14093259999999996,15692.521896727158]
[1000,null,"CHURCH BUTTES UNIT 204","FRONTIER",2.8106427417416815,56281.487000000001,158187.1529309788,0.13238370026528551,20941.400639433577]
[1001,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",2.6106427417416813,7841.384,20471.052224809351,0.13375006649997342,2738.0045963926796]
[1002,null,"DRY PINEY UNIT 10 FR","FRONTIER",2.6106427417416813,16451.71,42949.537300739037,0.13375006649997342,5744.5034701169352]
[1003,null,"DRY PINEY UNIT 13 FR","FRONTIER",2.6106427417416813,40659.721999999994,106148.00812053455,0.13375006649997342,14197.303144961215]
[1004,null,"DRY PINEY UNIT 22 FR","FRONTIER",2.6106427417416813,24442.685999999998,63811.120794571005,0.13375006649997342,8534.7416497117083]
[1005,null,"DRY PINEY UNIT 3 FR","FRONTIER",2.6106427417416813,8256.094000000001,21553.711876237048,0.13375024338255648,2882.8142092442031]
[1006,null,"DRY PINEY UNIT 6 FR","FRONTIER",2.6106427417416813,15369.106000000003,40123.245025958531,0.13375024338255648,5366.4937875199021]
[1007,null,"DRY PINEY UNIT 8 FR","FRONTIER",2.6106427417416813,8521.3019999999997,22246.075216488873,0.13375024338255648,2975.4179745120446]
[1008,null,"DRY PINEY UNIT 9 FR","FRONTIER",2.6106427417416813,5360.9230000000007,13995.45471898604,0.13375024338255648,1871.8954749139316]
[1009,null,"DRY PINEY UNIT 11 FR","FRONTIER",2.6106427417416813,26279.848000000002,68607.294435274642,0.13375024338255648,9176.2423285366967]
[1010,null,"DRY PINEY UNIT 14 FR","FRONTIER",2.6106427417416813,15855.377,41392.724882627997,0.13375024338255648,5536.2870273186963]
[1011,null,"DRY PINEY UNIT 23 FR","FRONTIER",2.6106427417416813,2507.1740000000004,6545.3356053834596,0.13375024338255648,875.44023024055036]
[1012,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",2.6106427417416813,28364.478000000003,74049.518613991604,0.13375000000000004,9904.1231146213795]
[1013,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",2.6106427417416813,3937.123,10278.421583294234,0.13375000000000004,1374.7388867656041]
[1014,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",2.6106427417416813,26269.245999999996,68579.616400926679,0.13375000000000004,9172.5236936239453]
[1015,null,"DRY PINEY UNIT 31 FR","FRONTIER",2.6106427417416813,3365.3759999999997,8785.7944276316521,0.13375024338255648,1175.102143004842]
[1016,null,"DRY PINEY UNIT 29 FR","FRONTIER",2.6106427417416813,6918.6120000000001,18062.024200726897,0.13375024338255648,2415.8001328288478]
[1017,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",2.6106427417416813,7847.2370000000001,20486.332316776767,0.13375000000000004,2740.0469473688931]
[1018,null,"DRY PINEY UNIT 35 FR","FRONTIER",2.6106427417416813,107542.05899999999,280753.89576030563,0.13375024338255648,37550.901888541768]
[1019,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",2.6106427417416813,8042.0700000000006,20994.971674078526,0.1925,4041.5320472601165]
[1020,null,"HIAWATHA UNIT 4 FT UN (WILSON)","FORT UNION",2.6106427417416813,220976.31299999997,576890.20763028786,0.1925,111051.36496883041]
[1021,null,"WW WILSON A 6 FT UN","FORT UNION",2.6106427417416813,116200.08600000001,303356.91110565921,0.1925,58396.2053878394]
[1022,null,"WW WILSON A 1 WAS","WASATCH",2.6106427417416813,138174.42499999999,360724.05972058029,0.1925,69439.381496211703]
[1023,null,"WW WILSON C 3 FT UN","FORT UNION",2.6106427417416813,12206.531000000001,31866.891556994829,0.16249999999999998,5178.3698780116592]
[1024,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",2.6106427417416813,7173.8259999999991,18728.296777417756,0.16249999999999998,3043.3482263303849]
[1025,null,"MW NEWBERGER D 2 FT UN","FORT UNION",2.6106427417416813,5905.6,15417.411775629675,0.16249999999999998,2505.3294135398219]
[1026,null,"MW NEWBERGER A 3 WAS","WASATCH",2.6106427417416813,14937.967000000001,{"$f":"E1037*F1037","v":38997.695124926759},0.1925,{"$f":"G1037*H1037","v":7507.056311548401}]
[{"$f":"A1037+1","v":1027},null,"MW NEWBERGER B 4 WAS","WASATCH",2.6106427417416813,85848.73000000001,224120.36386224136,0.16249999999999998,36419.559127614215]
[1028,null,"MW NEWBERGER C 5 FT UN","FORT UNION",2.6106427417416813,42526.464999999997,111021.40718418165,0.1925,21371.620882954969]
[1029,null,"MW NEWBERGER A 6 FT UN","FORT UNION",2.6106427417416813,66451.724999999991,173481.7135474642,0.1925,33395.229857886858]
[1030,null,"MW NEWBERGER 7 FT UN","FORT UNION",2.6106427417416813,45183.081000000006,117956.88246217648,0.1925,22706.699873968973]
[1031,null,"MW NEWBERGER 8 FT UN","FORT UNION",2.6106427417416813,78533.613999999987,205023.20937184285,0.16249999999999998,33316.271522924457]
[1032,"EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",2.6106427417416813,37799.525000000001,98681.055582533227,0.15499975950490077,15295.539882982395]
[1033,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",2.6106427417416813,3432.0620000000004,8959.8877495074394,0.14120951073665619,1265.221365363305]
[1034,"GRANGER (WY)","GRANGER 1 FR","FRONTIER",2.6106427417416813,4602.7009999999991,12016.007958057176,0.16500000000000004,1982.6413130794344]
[1035,null,"GRANGER 2 FR","FRONTIER",2.6106427417416813,3914.7199999999993,10219.935353950992,0.16500000000000004,1686.2893334019141]
[1036,"JACKKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",2.6106427417416813,16582.659,43291.398357127364,0.15500000000000003,6710.1667453547425]
[1037,null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",2.6106427417416813,19442.734,50758.03239671421,0.15500000000000003,7867.4950214907039]
[1038,null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",2.6106427417416813,4727.1950000000006,12341.01731554757,0.15500000000000003,1912.8576839098737]
[1039,null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",2.6106427417416813,42152.527999999998,110045.19126926298,0.15500000000000003,17057.004646735764]
[1040,null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",2.6106427417416813,5574.1119999999992,14552.015034455204,0.15500000000000003,2255.5623303405569]
[1041,null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",2.6106427417416813,13593.8,35488.555302688066,0.15500000000000003,5500.7260719166516]
[1042,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",2.6106427417416813,18481.168000000001,48247.727098108626,0.125,6030.9658872635782]
[1043,null,"JOHNSON RIDGE 2 FT UN","FORT UNION",2.6106427417416813,28.991999999999997,75.687754368574815,0.18500000000000005,14.002234558186345]
[1044,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",2.6106427417416813,14872.207999999999,38826.021868872565,0.125,4853.2527336090707]
[1045,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",2.6106427417416813,28084.648000000005,73318.982455570032,0.125,9164.8728069462541]
[1046,null,"JOHNSON RIDGE 7 MESA","FRONTIER",2.6106427417416813,3309.0289999999995,8638.6925410627337,0.125,1079.8365676328417]
[1047,null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",2.6106427417416813,298.077,778.17255653013513,0.18500000000000005,143.96192295807504]
[1048,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",2.6106427417416813,24841.947,64853.448626281534,0.125,8106.6810782851917]
[1049,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",2.6106427417416813,12416.053000000002,32413.878645530032,0.18500000000000005,5996.5675494230582]
[1050,null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",2.6106427417416813,1643.921,4291.6904266467263,0.18500000000000005,793.96272892964464]
[1051,"KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",2.6106427417416813,44592.29,116414.53822614015,0.16001200762674619,18627.723978505273]
[1052,null,"PIONEER 4 MESA","MESAVERDE",2.6106427417416813,15886.173000000003,41473.122236502677,0.16001200762674619,6636.1975516122438]
[1053,null,"KINNEY UNIT 2 DK","DAKOTA",2.6106427417416813,1239.961,3237.0951846927569,0.17049203399779811,551.89894228274602]
[1054,null,"KINNEY UNIT 4 FR","FRONTIER",2.6106427417416813,126630.12599999999,330586.01932773454,0.18791808745078439,62123.092490035917]
[1055,null,"KINNEY UNIT 5 DK","DAKOTA",2.6106427417416813,21444.307000000001,55983.424421230331,0.17049203399779811,9544.7278997375633]
[1056,null,"KINNEY UNIT 18 MESA","MESAVERDE",2.6106427417416813,23177.67,60508.615955983907,0.16001168927094148,9682.0858545636293]
[1057,"LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",2.6106427417416813,9339.6449999999986,24382.476429693983,0.16500014076444472,4023.1120430852625]
[1058,null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",2.6106427417416813,5487.9120000000003,14326.977630117075,0.16500014076444472,2363.9533256983682]
[1059,null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",2.6106427417416813,1546.9040000000002,4038.4136997711744,0.16500014076444472,666.33882892730571]
[1060,null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",2.6106427417416813,5174.1799999999994,13507.935461464971,0.16500014076444472,2228.8112525787546]
[1061,"MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",2.6106427417416813,5054.0380000000005,13194.287621186644,0.15000000000000002,1979.143143177997]
[1062,null,"ES LAUZER B 2 DK","DAKOTA",2.6106427417416813,7537.6550000000016,19678.124315502897,0.15000000000000002,2951.7186473254351]
[1063,"NO BAXTER (WY)","GW CAPPERS B 3 DK","DAKOTA",2.6106427417416813,1671.049,4362.511942944695,0.15000000000000002,654.37679144170431]
[1064,null,"NORTH BAXTER 14-1 MORR","MORRISON",2.6106427417416813,14601.026000000002,38118.062548881579,0.15000000000000002,5717.7093823322375]
[1065,null,"UP 11 19 104 A1 3 MORR","MORRISON",2.6106427417416813,5428.6990000000005,14172.393641450324,0.15000000000000002,2125.8590462175489]
[1066,null,"UP 35 20 104 1 DK","DAKOTA",2.6106427417416813,12199.434999999999,31848.366436099426,0.15000000000000002,4777.2549654149143]
[1067,null,"OF FEATHERSTONE 1 DK","DAKOTA",2.6106427417416813,12576.454000000002,32832.628351948137,0.17500000000000004,5745.7099615909256]
[1068,null,"TERESA LAURUNEN 1 FR","FRONTIER",2.6106427417416813,5660.5519999999997,14777.678993051357,0.15500000000000003,2290.5402439229606]
[1069,null,"TERESA LAURUNEN 1 DK","DAKOTA",2.6106427417416813,4689.5630000000001,12242.773607890345,0.15500000000000003,1897.6299092230038]
[1070,null,"UP 11 19 104 A1 1 DK","DAKOTA",2.6106427417416813,9218.9629999999997,24067.418842335115,0.15000000000000002,3610.1128263502678]
[1071,"PINEDALE (WY)","MESA UNIT 1 LANCE","LANCE",2.6106427417416813,55209.244999999988,144131.61473628817,0.18802333333333335,27100.106641432692]
[1072,null,"MESA UNIT 2 LANCE","LANCE",2.6106427417416813,9487.2930000000015,24767.932609226664,0.19807338666666668,4905.8682926412957]
[1073,null,"MESA UNIT 3 LANCE","LANCE",2.6106427417416813,15999.012000000002,41767.70455283807,0.15630809883457225,6528.6304913382264]
[1074,null,"MESA UNIT 6 LANCE","LANCE",2.6106427417416813,9759.2529999999988,25477.923009270726,0.17636500160130178,4493.413932327875]
[1075,null,"MESA UNIT 13-05V LANCE","LANCE",2.6106427417416813,87477.936999999991,228373.64129158604,0.20475464566929127,46760.564002864528]
[1076,null,"MESA UNIT 7-7 LANCE","LANCE",2.6106427417416813,65982.216000000015,172255.99328443187,0.19589471514884155,33744.038737134542]
[1077,null,"MESA UNIT 15-6 LANCE","LANCE",2.6106427417416813,78440.835000000006,204780.99654890684,0.19257007611565097,39434.692092461846]
[1078,null,"STEWART POINT 5-20 LANCE","LANCE",2.6106427417416813,53684.362000000008,140150.69000033295,0.20839888000000001,29207.246827296589]
[1079,null,"STEWART POINT 3-20D LANCE","LANCE",2.6106427417416813,135047.31200000003,352560.28486452432,0.20485650000000008,72224.265996349452]
[1080,null,"STEWART POINT 7-20 LANCE","LANCE",2.6106427417416813,51122.631999999998,133462.92816953102,0.20485650000000008,27340.748344561543]
[1081,null,"MESA UNIT 3-16D LANCE","LANCE",2.6106427417416813,27375.287000000004,71467.094309645414,0.16404507072891669,11723.824540815942]
[1082,null,"MESA UNIT 13-9D LANCE","LANCE",2.6106427417416813,44453.247000000003,116051.54662740018,0.17501400024029512,20310.645409334436]
[1083,null,"STEWART POINT 14-20 LANCE","LANCE",2.6106427417416813,152615.122,398423.5605293212,0.20485650000000008,81619.656127574926]
[1084,null,"STEWART POINT 15-20D LANCE","LANCE",2.6106427417416813,113440.764,296153.30715423101,0.20485650000000008,60668.929967040749]
[1085,null,"MESA UNIT 3-7 LANCE","LANCE",2.6106427417416813,86764.813000000009,226511.9292970243,0.20456547539449055,46336.520499169004]
[1086,null,"MESA UNIT 5-8 LANCE","LANCE",2.6106427417416813,58138.85100000001,151779.76937635112,0.20719855424441661,31448.548778330929]
[1087,null,"MESA UNIT 11-16 LANCE","LANCE",2.6106427417416813,27175.638999999999,70945.884707542165,0.16253713216040649,11531.340638946744]
[1088,null,"MESA UNIT 12-16 LANCE","LANCE",2.6106427417416813,17400.379999999997,45426.175750547111,0.1601988918589527,7277.2230166276759]
[1089,null,"MESA UNIT 15-16 LANCE","LANCE",2.6106427417416813,26621.114000000001,69498.218041177854,0.16568682570714235,11514.939139545611]
[1090,null,"MESA UNIT 2-16D LANCE","LANCE",2.6106427417416813,15465.902,{"$f":"E1101*F1101","v":40375.944800788151},0.1605199381248949,{"$f":"G1101*H1101","v":6481.1441611566861}]
[{"$f":"A1101+1","v":1091},null,"MESA UNIT 4-16D LANCE","LANCE",2.6106427417416813,26656.836000000003,69591.475421198367,0.1584657683911174,11027.86662609176]
[1092,null,"MESA UNIT 6-16 LANCE","LANCE",2.6106427417416813,14562.776,38018.205464009952,0.20850189518186457,7926.8678906595942]
[1093,null,"MESA UNIT 7-16D LANCE","LANCE",2.6106427417416813,20896.523000000005,54553.356097588119,0.1599278055266701,8724.5985248022553]
[1094,null,"MESA UNIT 14-6D LANCE","LANCE",2.6106427417416813,99285.366000000009,259198.62010906634,0.21087100972050571,54657.474740560596]
[1095,null,"MESA UNIT 8-17 LANCE","LANCE",2.6106427417416813,46207.593999999997,120631.51988944646,0.1657145062919787,19990.392761730629]
[1096,null,"MESA UNIT 9-17D LANCE","LANCE",2.6106427417416813,46370.958000000006,121058.00493030837,0.16606230071798228,20103.170819055849]
[1097,null,"MESA UNIT 4-8 LANCE","LANCE",2.6106427417416813,94818.330000000016,247536.78499856754,0.19599672780504607,48516.399871100453]
[1098,null,"MESA UNIT 9-16 LANCE","LANCE",2.6106427417416813,18072.894,47181.869543366782,0.17200788427431893,8115.6535562614463]
[1099,null,"MESA UNIT 10-16 LANCE","LANCE",2.6106427417416813,15413.254000000001,40238.499681720939,0.16606118067763384,6682.0527658431729]
[1100,null,"MESA UNIT 14-16 LANCE","LANCE",2.6106427417416813,24568.074000000001,64138.464066672517,0.16702222123805621,10712.548735212895]
[1101,null,"MESA UNIT 16-6D LANCE","LANCE",2.6106427417416813,81426.950999999986,212576.67861030551,0.19656010805424268,41784.094917453665]
[1102,null,"MESA UNIT 9-7 LANCE","LANCE",2.6106427417416813,57509.126000000011,150135.78237580784,0.19640335556318378,29487.171448712568]
[1103,null,"MESA UNIT 12-8 LANCE","LANCE",2.6106427417416813,93105.301000000007,243064.67827332453,0.2118612219351633,51495.979748263875]
[1104,null,"STEWART POINT 1-20D LANCE","LANCE",2.6106427417416813,122125.42099999999,318825.84391579707,0.20485650000000008,65313.546494136506]
[1105,null,"STEWART POINT 2-20 LANCE","LANCE",2.6106427417416813,103024.73700000001,268960.78186889563,0.20485650000000008,55098.364410925438]
[1106,null,"MESA UNIT 1-7D LANCE","LANCE",2.6106427417416813,99244.324999999997,259091.47672030248,0.19427508367142873,50335.018318390794]
[1107,null,"MESA UNIT 2-7D LANCE","LANCE",2.6106427417416813,116154.446,303237.76137092605,0.19928023737952127,60429.293068432766]
[1108,null,"MESA UNIT 6-7D LANCE","LANCE",2.6106427417416813,81889.259000000005,213783.59963495468,0.21336936707095838,45614.871344261446]
[1109,null,"MESA UNIT 8-7D LANCE","LANCE",2.6106427417416813,115894.30600000001,302558.6287680894,0.19820366324668995,59968.228568730672]
[1110,null,"MESA UNIT 10-7D LANCE","LANCE",2.6106427417416813,124463.97199999999,324930.96511013986,0.21459404564900905,69728.250359621918]
[1111,null,"MESA UNIT 11A-16D LANCE","LANCE",2.6106427417416813,12881.434999999999,33628.824785967256,0.15598881469780587,5245.7205180432275]
[1112,null,"MESA UNIT 5A-16D LANCE","LANCE",2.6106427417416813,20346.911,53118.515519013978,0.15794572419634748,8389.8424018855858]
[1113,null,"MESA UNIT 1A-7D LANCE","LANCE",2.6106427417416813,110049.09,287298.85804377706,0.19935842349779073,57275.447412322967]
[1114,null,"MESA UNIT 2A-7D LANCE","LANCE",2.6106427417416813,112357.82800000002,293326.1481460603,0.1923927910503688,56433.836329874503]
[1115,null,"MESA UNIT 6A-16D LANCE","LANCE",2.6106427417416813,27657.439000000002,72203.692380513312,0.1577039958484692,11386.810803420618]
[1116,null,"MESA UNIT 10A-16 LANCE","LANCE",2.6106427417416813,42541.173999999999,111059.80712826992,0.17314277563908706,19229.203268130321]
[1117,null,"MESA UNIT 12B-16D LANCE","LANCE",2.6106427417416813,31215.610999999997,81492.808286181782,0.16178215508277546,13184.08214828595]
[1118,null,"MESA UNIT 13A-16D LANCE","LANCE",2.6106427417416813,28005.827000000001,73113.208984023207,0.16207701499726726,11849.970669001865]
[1119,null,"MESA UNIT 14A-16D LANCE","LANCE",2.6106427417416813,12113.093999999999,31622.960931134709,0.16990476815254588,5372.8918453014585]
[1120,null,"STEWART POINT 4-29D LANCE","LANCE",2.6106427417416813,50088.871000000014,130764.14751818543,0.20485650000000008,26787.885586059165]
[1121,null,"MESA UNIT 13AA-16D LANCE","LANCE",2.6106427417416813,32579.718000000004,85054.004324690817,0.1754845382200193,14925.662672681892]
[1122,null,"MESA UNIT 4D-16D LANCE","LANCE",2.6106427417416813,24137.636999999999,63014.74683684545,0.15967293202475283,10061.749388236633]
[1123,null,"MESA UNIT 12A-16 LANCE","LANCE",2.6106427417416813,28704.232000000004,74936.494928069311,0.15974326246146506,11970.600177236822]
[1124,null,"MESA UNIT 14B-16D LANCE","LANCE",2.6106427417416813,20165.43,52644.73346359995,0.16153743228329803,8504.0950669485501]
[1125,null,"MESA UNIT 7C-16D LANCE","LANCE",2.6106427417416813,17437.382000000001,45522.774753277045,0.15735119738488698,7163.0631157106463]
[1126,null,"MESA UNIT 9B-7D LANCE","LANCE",2.6106427417416813,107450.79300000002,280515.63283983793,0.20871669522772118,58548.295846043788]
[1127,null,"MESA UNIT 4D1-8 LANCE","LANCE",2.6106427417416813,77155.114000000016,201424.43835235201,0.20782367996478848,41860.768013226472]
[1128,null,"MESA UNIT 5B1-8 LANCE","LANCE",2.6106427417416813,56150.654000000002,146589.2973091485,0.19729497019716721,28921.331043832139]
[1129,null,"STEWART POINT 4B3-20 LANCE","LANCE",2.6106427417416813,1067.973,2788.0959608260887,0.20485650000000008,571.15958019896982]
[1130,null,"STEWART POINT 4A3-20 LANCE","LANCE",2.6106427417416813,45739.679999999993,119409.96360158712,0.20485650000000008,24461.907208548542]
[1131,null,"STEWART POINT 4C3-20 LANCE","LANCE",2.6106427417416813,18388.964,48007.015394749076,0.20485650000000008,9834.5491492144174]
[1132,null,"MESA UNIT 6D3-16 LANCE","LANCE",2.6106427417416813,20539.637999999999,53621.656862701624,0.16022280630141666,8591.412341073672]
[1133,null,"MESA UNIT 6B3-16 LANCE","LANCE",2.6106427417416813,16270.159000000001,42475.572500333095,0.1759151494169669,7472.0966829673071]
[1134,null,"MESA UNIT 5D2-16 LANCE","LANCE",2.6106427417416813,19576.039000000004,51106.044127402092,0.16005531480111326,8179.7939810509279]
[1135,null,"MESA UNIT 5C2-16 LANCE","LANCE",2.6106427417416813,20486.188999999998,53482.120618798268,0.15789094556434755,8444.3425952885464]
[1136,null,"MESA UNIT 14D1-16 LANCE","LANCE",2.6106427417416813,40272.407999999996,105136.86963765961,0.17238788793584589,18124.322901022504]
[1137,null,"MESA UNIT 14C2-16 LANCE","LANCE",2.6106427417416813,40006.637999999999,104443.03911618693,0.17452689709603181,18228.119540227581]
[1138,null,"STEWART POINT 1C3-20 LANCE","LANCE",2.6106427417416813,43807.390000000007,114365.44473814713,0.20485650000000008,23428.504730000244]
[1139,null,"STEWART POINT 8B4-20 LANCE","LANCE",2.6106427417416813,62595.711000000003,163415.03858630994,0.20485650000000008,33476.632852156414]
[1140,null,"STEWART POINT 8B3-20 LANCE","LANCE",2.6106427417416813,37467.044000000002,97813.066473116211,0.20485650000000008,20037.642451949938]
[1141,null,"MESA UNIT 8D2-17 LANCE","LANCE",2.6106427417416813,39991.070000000007,104402.39662998352,0.17607947581382705,18383.119272314761]
[1142,null,"MESA UNIT 4C1-16 LANCE","LANCE",2.6106427417416813,47181.947000000007,123175.20747679072,0.15958891047025414,19657.397158168533]
[1143,null,"MESA UNIT 5B1-16 LANCE","LANCE",2.6106427417416813,44471.190999999999,116098.39200075797,0.15798687529184152,18342.02217860708]
[1144,null,"MESA UNIT 8A1-17 LANCE","LANCE",2.6106427417416813,59379.96,155019.86157891137,0.17026424616129807,26394.339871762117]
[1145,null,"MESA UNIT 8B1-17 LANCE","LANCE",2.6106427417416813,71481.186999999991,186611.84201262982,0.17136267377295025,31978.304204979617]
[1146,null,"MESA UNIT 8D1-17 LANCE","LANCE",2.6106427417416813,59328.49500000001,154885.50485020765,0.1761550632397326,27283.865901806239]
[1147,null,"MESA UNIT 4C2-16 LANCE","LANCE",2.6106427417416813,49988.833999999995,130502.98665022977,0.17266711947950014,22533.574788366834]
[1148,null,"MESA UNIT 5B2-16 LANCE","LANCE",2.6106427417416813,33026.867000000006,86221.350616017866,0.15943483936688191,13746.687185460412]
[1149,null,"STEWART POINT 7D3-20 LANCE","LANCE",2.6106427417416813,123241.43900000003,321739.36820715026,0.20485650000000008,65910.400883128095]
[1150,null,"STEWART POINT 8C3-20 LANCE","LANCE",2.6106427417416813,62968.58,164388.46633478042,0.20485650000000008,33676.045853710959]
[1151,null,"STEWART POINT 8C4-20 LANCE","LANCE",2.6106427417416813,60433.464000000007,157770.1841499072,0.20485650000000008,32320.247729305476]
[1152,null,"STEWART POINT 8D3-20 LANCE","LANCE",2.6106427417416813,28960.528000000002,75605.59222020673,0.20485650000000008,15488.297002658786]
[1153,null,"STEWART POINT 1C4-20 LANCE","LANCE",2.6106427417416813,33856.869000000006,88388.189312948947,0.20485650000000008,18106.895103988132]
[1154,null,"STEWART POINT 1D3-20 LANCE","LANCE",2.6106427417416813,54730.256999999998,{"$f":"E1165*F1165","v":142881.14819070685},0.20485650000000008,{"$f":"G1165*H1165","v":29270.131934329551}]
[{"$f":"A1165+1","v":1155},null,"STEWART POINT 8A3-20 LANCE","LANCE",2.6106427417416813,46513.290000000008,121429.58293302594,0.20485650000000008,24875.639356119438]
[1156,null,"STEWART POINT 4B4-20 LANCE","LANCE",2.6106427417416813,52450.900000000009,136930.56138281876,0.20485650000000008,28051.115547919424]
[1157,null,"STEWART POINT 4C4-20 LANCE","LANCE",2.6106427417416813,29884.61,78018.040186280865,0.20485650000000008,15982.502649420852]
[1158,null,"STEWART POINT 4D3-20 LANCE","LANCE",2.6106427417416813,54885.064000000006,143285.29396162767,0.20485650000000008,29352.92382245019]
[1159,null,"STEWART POINT 5A3-20 LANCE","LANCE",2.6106427417416813,46156.90600000001,120499.19163015309,0.20485650000000008,24685.042650182466]
[1160,null,"STEWART POINT 5B3-20 LANCE","LANCE",2.6106427417416813,38975.378000000004,101750.78768233841,0.20485650000000008,20844.310236846966]
[1161,null,"STEWART POINT 5B4-20 LANCE","LANCE",2.6106427417416813,36260.908000000003,94664.276279162877,0.20485650000000008,19392.592313582336]
[1162,null,"MESA UNIT 9B1-17 LANCE","LANCE",2.6106427417416813,49250.686000000002,128575.94593169865,0.17081384119628421,21962.551210039197]
[1163,null,"MESA UNIT 9C1-17 LANCE","LANCE",2.6106427417416813,68542.622000000003,178940.2986242437,0.17544098695610069,31393.462596856702]
[1164,null,"MESA UNIT 7D1-16 LANCE","LANCE",2.6106427417416813,27410.326000000001,71558.568620673293,0.15996689584756185,11447.002093543853]
[1165,null,"MESA UNIT 8A1-16 LANCE","LANCE",2.6106427417416813,47195.335000000006,123210.15876181715,0.18261355933738635,22499.845638019888]
[1166,null,"MESA UNIT 9B1-16 LANCE","LANCE",2.6106427417416813,47859.269,124943.45323991266,0.17680775301784224,22090.9712216388]
[1167,null,"MESA UNIT 10A1-16 LANCE","LANCE",2.6106427417416813,14478.100000000002,37797.146679210244,0.15973186745092083,6037.4088233866232]
[1168,null,"MESA UNIT 10B1-16 LANCE","LANCE",2.6106427417416813,14336.829,37428.33856844165,0.15934556457447613,5964.0397402729741]
[1169,null,"MESA UNIT 11D1-16 LANCE","LANCE",2.6106427417416813,33491.445999999996,87434.200410333462,0.16130773545836821,14103.81286980402]
[1170,null,"MESA UNIT 15A1-16 LANCE","LANCE",2.6106427417416813,42442.661999999997,110802.62749049546,0.17985397681021864,19928.293195186867]
[1171,null,"MESA UNIT 15B1-16 LANCE","LANCE",2.6106427417416813,20046.721000000001,52334.826674370546,0.18091577485149929,9468.1957195126615]
[1172,null,"STEWART POINT 9C3-20 LANCE","LANCE",2.6106427417416813,195878.144,511367.85489943187,0.20485650000000008,104757.02896720551]
[1173,null,"STEWART POINT 10D3-20 LANCE","LANCE",2.6106427417416813,194260.921,507145.86341270414,0.20485650000000008,103892.12656820467]
[1174,null,"STEWART POINT 13C3-20 LANCE","LANCE",2.6106427417416813,34983.210000000006,91328.663269325014,0.20485650000000008,18709.270307032486]
[1175,null,"MESA UNIT 4D1-16 LANCE","LANCE",2.6106427417416813,42038.712999999996,109748.06096561166,0.15917334094312435,17468.965525926102]
[1176,null,"MESA UNIT 5A2-16 LANCE","LANCE",2.6106427417416813,32354.857,84466.97258714003,0.15911708033041702,13440.138062415093]
[1177,null,"MESA UNIT 11C2-16 LANCE","LANCE",2.6106427417416813,42127.01999999999,109978.59899420662,0.16130474217446553,17740.069555469432]
[1178,null,"MESA UNIT 12D1-16 LANCE","LANCE",2.6106427417416813,37209.305999999997,97140.204634145179,0.16348451164052363,15880.918915273754]
[1179,null,"MESA UNIT 10C2-16 LANCE","LANCE",2.6106427417416813,28674.957000000002,74860.068361804821,0.1605168577514294,12016.302944494106]
[1180,null,"MESA UNIT 9C2-16 LANCE","LANCE",2.6106427417416813,32258.609000000004,84215.70344453289,0.1831777010835611,15426.438952104472]
[1181,null,"MESA UNIT 7D2-16 LANCE","LANCE",2.6106427417416813,30973.741999999995,80861.374736879457,0.15960687091275752,12906.030999457231]
[1182,null,"MESA UNIT 10A2-16 LANCE","LANCE",2.6106427417416813,20479.45,53464.527497361676,0.15891728232064015,8496.437410437853]
[1183,null,"MESA UNIT 11D2-16 LANCE","LANCE",2.6106427417416813,19367.611999999997,50561.915692669078,0.15862030005683414,8020.1462386195199]
[1184,null,"MESA UNIT 10D2-16 LANCE","LANCE",2.6106427417416813,29574.776999999998,77209.176913678806,0.1771839574301742,13680.227515492055]
[1185,null,"MESA UNIT 10B2-16 LANCE","LANCE",2.6106427417416813,33128.290999999997,86486.132445456256,0.16017168344014432,13852.629428016015]
[1186,null,"MESA UNIT 7C2-16 LANCE","LANCE",2.6106427417416813,23091.382000000001,60283.348815084515,0.15910847331523956,9591.5915962981526]
[1187,null,"MESA UNIT 7A2-16 LANCE","LANCE",2.6106427417416813,30062.847000000002,78483.353316640685,0.16007342292277119,12563.099007851901]
[1188,null,"MESA UNIT 7B1-16 LANCE","LANCE",2.6106427417416813,36667.29,95725.194497837336,0.16181508201595257,15489.780198660561]
[1189,null,"MESA UNIT 6B1-16 LANCE","LANCE",2.6106427417416813,55646.987999999998,145274.40532198644,0.16114606926923458,23410.39938306369]
[1190,null,"MESA UNIT 3D2-16 LANCE","LANCE",2.6106427417416813,65455.845999999998,170881.82926446127,0.18307121068301388,31283.543367172995]
[1191,null,"MESA UNIT 3D1-16 LANCE","LANCE",2.6106427417416813,48482.265000000007,126569.87322544678,0.18169261896901806,22996.811748908021]
[1192,null,"MESA UNIT 2C2-16 LANCE","LANCE",2.6106427417416813,55561.74700000001,145051.87152403768,0.1846830045537258,26788.615449200301]
[1193,null,"MESA UNIT 6A1-16 LANCE","LANCE",2.6106427417416813,35521.428000000007,92733.758184499748,0.162176954883126,15039.278517230332]
[1194,null,"MESA UNIT 7B2-16 LANCE","LANCE",2.6106427417416813,35170.482999999993,91817.566167499172,0.15867002087459195,14568.69514045132]
[1195,null,"MESA UNIT 5D1-16 LANCE","LANCE",2.6106427417416813,37099.403000000006,96853.287164899579,0.16025139484512829,15520.874363510919]
[1196,null,"MESA UNIT 6D2-16 LANCE","LANCE",2.6106427417416813,25736.465000000004,67188.715550338835,0.15816184986510651,10626.691541502038]
[1197,null,"MESA UNIT 11B1-16 LANCE","LANCE",2.6106427417416813,39952.702000000005,104302.23148926836,0.16041605958495306,16731.752981426042]
[1198,null,"MESA UNIT 11B2-16 LANCE","LANCE",2.6106427417416813,45707.69000000001,119326.44914027886,0.16064526514322411,19169.229060739544]
[1199,null,"MESA UNIT 14B1-16 LANCE","LANCE",2.6106427417416813,25858.149000000001,67506.389001724921,0.173422907174996,11707.154233565312]
[1200,null,"MESA UNIT 14C1-16 LANCE","LANCE",2.6106427417416813,22038.805000000004,57535.446309910287,0.17146607506095693,9865.3771556407355]
[1201,null,"MESA UNIT 13D1-16 LANCE","LANCE",2.6106427417416813,40985.116000000002,106997.49560484085,0.1756062868827854,18789.432908923252]
[1202,null,"MESA UNIT 14A2-16 LANCE","LANCE",2.6106427417416813,33083.673999999999,86369.653398247974,0.17327562120691622,14965.755346007461]
[1203,null,"MESA UNIT 15A1R-16 LANCE","LANCE",2.6106427417416813,55468.320999999996,144807.96961524768,0.18111107465135354,26226.326995098058]
[1204,null,"MESA UNIT 15C2-16 LANCE","LANCE",2.6106427417416813,50357.175000000003,131464.59340836565,0.17955864802179736,23605.604655141429]
[1205,null,"MESA UNIT 15D2-16 LANCE ","LANCE",2.6106427417416813,83518.935999999987,218038.10406638798,0.181607177185064,39597.284598279948]
[1206,null,"MESA UNIT 12C2-16 LANCE","LANCE",2.6106427417416813,48195.491999999998,125821.21137446926,0.17814795909463726,22414.79201717666]
[1207,null,"MESA UNIT 12D2-16 LANCE","LANCE",2.6106427417416813,61932.239000000001,161682.9502251611,0.18474765965335066,29870.546659947697]
[1208,null,"MESA UNIT 13B1-16 LANCE","LANCE",2.6106427417416813,82239.660999999993,214698.3740729464,0.17908837804037789,38449.983580630294]
[1209,null,"MESA UNIT 13B2-16 LANCE","LANCE",2.6106427417416813,80708.323999999993,210700.60024873592,0.18014543642253578,37956.751586298786]
[1210,null,"MESA UNIT 9D2-17 LANCE","LANCE",2.6106427417416813,106697.992,278550.33837321197,0.17757560810749098,49463.745725170498]
[1211,null,"MESA UNIT 2A1-16 LANCE","LANCE",2.6106427417416813,40164.879999999997,104856.15244492561,0.18576902538013132,19479.025244804303]
[1212,null,"MESA UNIT 2A2-16 LANCE","LANCE",2.6106427417416813,43671.594000000012,114010.92989638959,0.18216038388072869,20768.274756525174]
[1213,null,"MESA UNIT 2B1-16 LANCE","LANCE",2.6106427417416813,41465.918999999994,108252.70046699846,0.16378275134862583,17729.925123403678]
[1214,null,"MESA UNIT 2B2-16 LANCE","LANCE",2.6106427417416813,26595.64,69431.714527974735,0.16524612513966322,11473.321787551085]
[1215,null,"MESA UNIT 3A1-16 LANCE","LANCE",2.6106427417416813,47865.708000000006,124960.26316852674,0.16242437749182945,20296.59295636314]
[1216,null,"MESA UNIT 3A2-16 LANCE","LANCE",2.6106427417416813,74794.025999999998,195260.48110253859,0.16133210813105556,31501.785050956685]
[1217,null,"MESA UNIT 3B1-16 LANCE","LANCE",2.6106427417416813,73928.936000000002,193002.04017308529,0.16474805156609976,31796.710066797914]
[1218,null,"MESA UNIT 4A1-16 LANCE","LANCE",2.6106427417416813,73954.046000000002,{"$f":"E1229*F1229","v":193067.59341233043},0.16059466326365102,{"$f":"G1229*H1229","v":31005.625151176693}]
[{"$f":"A1229+1","v":1219},null,"MESA UNIT 4B1-16 LANCE","LANCE",2.6106427417416813,83929.997000000003,219111.23748245111,0.1603223157655678,35128.421003445837]
[1220,null,"MESA UNIT 4A2-16 LANCE","LANCE",2.6106427417416813,80104.657999999996,209124.6439873997,0.16010046201487066,33480.952121078037]
[1221,null,"MESA UNIT 13D1-9 LANCE","LANCE",2.6106427417416813,69035.073999999993,180225.91486369984,0.17994848034361852,32431.379498261154]
[1222,null,"MESA UNIT 14C2-9 LANCE","LANCE",2.6106427417416813,69301.887000000002,180922.4682855522,0.1788077841686104,32350.345660455278]
[1223,null,"MESA UNIT 14C1-9 LANCE","LANCE",2.6106427417416813,124888.12899999999,326038.28750354872,0.17447457362147334,56885.391196457]
[1224,null,"MESA UNIT 14D1-9 LANCE","LANCE",2.6106427417416813,40793.218000000008,106496.51848398613,0.17877525146635012,19038.941872265426]
[1225,null,"MESA UNIT 15C2-9 LANCE","LANCE",2.6106427417416813,39541.213000000003,103227.98071811182,0.1773400464424445,18306.454894709717]
[1226,null,"MESA UNIT 15C1-9 LANCE","LANCE",2.6106427417416813,27088.164999999997,70717.521344351044,0.18003003032103088,12731.277511851667]
[1227,null,"MESA UNIT 9D1-16 LANCE","LANCE",2.6106427417416813,53422.067000000003,139465.93146238782,0.17902400799732002,24967.750029476203]
[1228,null,"MESA UNIT 9D2-16 LANCE","LANCE",2.6106427417416813,46901.506000000001,122443.07621565391,0.17950338988222725,21978.947248317789]
[1229,null,"MESA UNIT 9A1-16 LANCE","LANCE",2.6106427417416813,78291.530999999988,204391.2171449938,0.1785189757718422,36487.710741484487]
[1230,null,"MESA UNIT 15A2-9 LANCE","LANCE",2.6106427417416813,37021.643000000004,96650.283585301731,0.18247319533204695,17636.086075558494]
[1231,null,"MESA UNIT 10D4-16 LANCE","LANCE",2.6106427417416813,32057.517,83690.724074310565,0.17564123670606832,14699.542277238232]
[1232,null,"MESA UNIT 1C2-16 LANCE","LANCE",2.6106427417416813,102674.10699999999,268045.41220435873,0.17500754685234401,46909.970034910177]
[1233,null,"MESA UNIT 1D2-16 LANCE","LANCE",2.6106427417416813,91651.845000000001,239270.22391648361,0.1746312097723268,41784.048665031056]
[1234,null,"MESA UNIT 2D1-16 LANCE","LANCE",2.6106427417416813,99844.558000000005,260658.47064510634,0.17476110517478244,45552.962403107369]
[1235,null,"MESA UNIT 13C1-16 LANCE","LANCE",2.6106427417416813,106111.68000000002,277019.68720601598,0.18495113258938817,51235.104898310696]
[1236,null,"MESA UNIT 13C2-16 LANCE","LANCE",2.6106427417416813,111229.47500000001,290380.42157648783,0.17712108905794205,51432.496510731857]
[1237,null,"MESA UNIT 10C4-16 LANCE","LANCE",2.6106427417416813,54386.104000000007,141982.68765920823,0.17855998309987034,25352.426308902392]
[1238,null,"MESA UNIT 9A2-17 LANCE","LANCE",2.6106427417416813,65729.453000000009,171596.11939310099,0.17748195154366289,30455.214147206942]
[1239,null,"MESA UNIT 12B1-16 LANCE","LANCE",2.6106427417416813,58256.561999999998,152087.07074412424,0.15885288079212032,24159.469318939136]
[1240,null,"MESA UNIT 8C1-16 LANCE","LANCE",2.6106427417416813,66815.308000000005,174430.89886743491,0.17546622337055384,30606.73106339982]
[1241,null,"MESA UNIT 8B1-16 LANCE","LANCE",2.6106427417416813,68359.971000000005,178463.46211682184,0.17738547087789572,31656.825262091948]
[1242,null,"MESA UNIT 8C2-16 LANCE","LANCE",2.6106427417416813,88500.367999999988,231042.84336066773,0.18403300870464531,42519.509603339764]
[1243,null,"MESA UNIT 8D1-16 LANCE","LANCE",2.6106427417416813,79941.716,208699.26063777483,0.17622084113564307,36777.159253975486]
[1244,null,"MESA UNIT 9A2-16 LANCE","LANCE",2.6106427417416813,77178.87,201486.45678132478,0.18022936255530966,36313.775669226117]
[1245,null,"MESA UNIT 9B2-16 LANCE","LANCE",2.6106427417416813,45534.353000000003,118873.92815935356,0.18173543231766565,21603.604725339246]
[1246,null,"MESA UNIT 3C1-16 LANCE","LANCE",2.6106427417416813,81922.962,213871.58612727956,0.1605237947686223,34331.478598335154]
[1247,null,"MESA UNIT 8C2-17 LANCE","LANCE",2.6106427417416813,123122.66899999999,321429.30216871348,0.17430848173523572,56027.853646244759]
[1248,null,"MESA UNIT 9B3-17 LANCE","LANCE",2.6106427417416813,103529.87300000001,270279.5115008881,0.17069027599668987,46134.084414337107]
[1249,null,"MESA UNIT 14B1-9 LANCE","LANCE",2.6106427417416813,114096.76800000001,297865.89923538454,0.17147017692816746,51075.118442759085]
[1250,null,"MESA UNIT 14B2-9 LANCE","LANCE",2.6106427417416813,140515.36199999999,366835.40990850487,0.18028720938024972,66135.732354264357]
[1251,null,"MESA UNIT 13A1-9 LANCE","LANCE",2.6106427417416813,117300.599,306229.9573813015,0.17884088250596711,54766.435827836656]
[1252,null,"MESA UNIT 13B1-9 LANCE","LANCE",2.6106427417416813,130145.93200000002,339764.53274300648,0.1773073165485036,60242.737559018664]
[1253,null,"MESA UNIT 13A2-9 LANCE","LANCE",2.6106427417416813,98305.327000000005,256640.08840709255,0.1746395406611537,44819.507154652521]
[1254,null,"MESA UNIT 13D2-9 LANCE","LANCE",2.6106427417416813,65731.320000000007,171600.99346309982,0.17755827280997685,30469.176011784133]
[1255,null,"MESA UNIT 15A1-9 LANCE","LANCE",2.6106427417416813,68156.451000000001,177932.14410602255,0.17793548511053087,31660.442378262007]
[1256,null,"MESA UNIT 15B2-9 LANCE","LANCE",2.6106427417416813,58351.608,152335.20189415582,0.17760710182525938,27055.813714386779]
[1257,null,"MESA UNIT 15D2-9 LANCE","LANCE",2.6106427417416813,69664.085000000006,181868.03786532555,0.17658387953188459,32114.963689110871]
[1258,null,"MESA UNIT 1A3-16 LANCE","LANCE",2.6106427417416813,60408.796000000009,157705.78481475395,0.17255303114420653,27212.61119876177]
[1259,null,"MESA UNIT 1B1-16 LANCE","LANCE",2.6106427417416813,80167.607999999993,209288.98394799232,0.17446914498318469,36514.470083805689]
[1260,null,"MESA UNIT 1B4-16 LANCE","LANCE",2.6106427417416813,83230.170000000013,217284.23920442627,0.17942690771833328,38986.639136380843]
[1261,null,"MESA UNIT 8B3-7 LANCE","LANCE",2.6106427417416813,275699.636,719753.25362422352,0.22149869077492243,159424.40335875622]
[1262,null,"MESA UNIT 8C4-7 LANCE","LANCE",2.6106427417416813,281920.92699999997,735994.82181763626,0.22558787886096027,166031.51070649095]
[1263,null,"MESA UNIT 8D4-7 LANCE","LANCE",2.6106427417416813,345737.098,902596.04544453241,0.22145203923000822,199881.73486463289]
[1264,null,"MESA UNIT 9C3-7 LANCE","LANCE",2.6106427417416813,536795.58900000004,1401381.5082218009,0.22167517508468768,310651.49119551142]
[1265,null,"MESA UNIT 9C4-7 LANCE","LANCE",2.6106427417416813,527000.95500000007,1375811.2180616846,0.22062245567028796,303534.84946749889]
[1266,null,"MESA UNIT 5B3-8 LANCE","LANCE",2.6106427417416813,337932.98899999994,882222.30492792127,0.21648465551502374,190987.59176999127]
[1267,null,"MESA UNIT 5C3-8 LANCE","LANCE",2.6106427417416813,414010.804,1080834.3004652378,0.2187330968654497,236414.23373916344]
[1268,null,"MESA UNIT 5C4-8 LANCE","LANCE",2.6106427417416813,425017.74299999996,1109569.4858743811,0.21651056864681806,240233.52033981981]
[1269,null,"MESA UNIT 9B3-7 LANCE","LANCE",2.6106427417416813,425957.57800000004,1112023.0592955663,0.21921202070177895,243768.82189515524]
[1270,null,"MESA UNIT 9D3-7 LANCE","LANCE",2.6106427417416813,512300.33999999997,1337433.1642127954,0.22373373602390098,299228.91851159616]
[1271,null,"MESA UNIT 10A2-7 LANCE","LANCE",2.6106427417416813,548192.755,1431135.4369161257,0.21874060889063543,313047.43687599892]
[1272,null,"MESA UNIT 10B1-7 LANCE","LANCE",2.6106427417416813,406838.39600000001,1062109.705579228,0.21923531136067373,232851.95200185556]
[1273,null,"MESA UNIT 10C3-7 LANCE","LANCE",2.6106427417416813,584231.34299999999,1525219.3151009446,0.22309331262946097,340266.22949230735]
[1274,null,"MESA UNIT 10C4-7 LANCE","LANCE",2.6106427417416813,495482.83899999998,1293528.677292912,0.21763085554998193,281511.75271769293]
[1275,null,"MESA UNIT 12C3-8 LANCE","LANCE",2.6106427417416813,486640.21800000005,1270443.7529612896,0.21896880707964608,278187.55304772215]
[1276,null,"MESA UNIT 2C3-7 LANCE","LANCE",2.6106427417416813,401992.36399999994,1049458.4473121797,0.2053675638987626,215524.72473748025]
[1277,null,"MESA UNIT 3C4-7 LANCE","LANCE",2.6106427417416813,364708.92,952124.69484644744,0.21540014381022629,205087.79619519261]
[1278,null,"MESA UNIT 3D4-7 LANCE","LANCE",2.6106427417416813,367609.63299999997,959697.42018577317,0.21847254238098046,209667.53530445395]
[1279,null,"MESA UNIT 6A1-7 LANCE","LANCE",2.6106427417416813,286351.58899999998,747561.69740904705,0.22138067536401507,165495.71344868431]
[1280,null,"MESA UNIT 6B2-7 LANCE","LANCE",2.6106427417416813,244459.96900000001,638197.64371624647,0.21020574870467948,134152.81351893587]
[1281,null,"MESA UNIT 6B3-7 LANCE","LANCE",2.6106427417416813,287442.06999999995,750408.55371670413,0.22034058873752044,165345.46251960981]
[1282,null,"MESA UNIT 6C2-7 LANCE","LANCE",2.6106427417416813,382418.73899999994,{"$f":"E1293*F1293","v":998358.70527635631},0.21378807397822244,{"$f":"G1293*H1293","v":213437.18474042404}]
[{"$f":"A1293+1","v":1283},null,"MESA UNIT 6D2-7 LANCE","LANCE",2.6106427417416813,279421.37100000004,729469.37408865965,0.22039845845233072,160773.92553732716]
[1284,null,"MESA UNIT 6D3-7 LANCE","LANCE",2.6106427417416813,361964.10299999994,944958.95826798817,0.22015471481282736,208037.16996731536]
[1285,null,"MESA UNIT 7A2-7 LANCE","LANCE",2.6106427417416813,294078.53399999999,767733.99028913421,0.20520109711792786,157539.85710205493]
[1286,null,"MESA UNIT 7B4-7 LANCE","LANCE",2.6106427417416813,431638.60099999991,1126854.1807561833,0.20268416360703809,228395.49713366112]
[1287,null,"MESA UNIT 7C1-7 LANCE","LANCE",2.6106427417416813,361044.37700000004,942557.88226169732,0.20316124694850007,191491.23468142396]
[1288,null,"MESA UNIT 7C3-7 LANCE","LANCE",2.6106427417416813,315407.03899999999,823415.09705958539,0.20318503196886212,167305.62281969556]
[1289,null,"MESA UNIT 7D3-7 LANCE","LANCE",2.6106427417416813,514742.39500000002,1343808.4973734797,0.19965053031913899,268292.07914798049]
[1290,null,"MESA UNIT 7D4-7 LANCE","LANCE",2.6106427417416813,373244.44700000004,974407.90645593777,0.20109390214985917,195947.48819489949]
[1291,null,"MESA UNIT 1C3-7 LANCE","LANCE",2.6106427417416813,398917.69699999999,1041431.5902253572,0.20444660869826992,212917.15681282058]
[1292,null,"MESA 4B2-16 LANCE","LANCE",2.6106427417416813,140167.59600000002,365927.5171247804,0.16146353402870528,59083.950113316612]
[1293,null,"MESA 12A4-8 LANCE","LANCE",2.6106427417416813,272903.96000000002,712454.74236656213,0.21871569370647798,155825.03321117267]
[1294,null,"MESA UNIT 5D4-8 LANCE","LANCE",2.6106427417416813,223349.99600000001,583087.04592543363,0.21785248364017676,127026.96113326952]
[1295,null,"MESA UNIT 4A2-8 LANCE","LANCE",2.6106427417416813,243335.82000000004,635262.8922887604,0.21890757982433445,139063.86230313941]
[1296,null,"MESA UNIT 13C2-5 LANCE","LANCE",2.6106427417416813,211299.81599999999,551628.33097175276,0.20241841305925246,111659.73135382627]
[1297,null,"MESA UNIT 13D1-5 LANCE","LANCE",2.6106427417416813,263529.08400000003,687980.29038243392,0.21682376229346673,149170.47494447106]
[1298,null,"MESA UNIT 8A2-7 LANCE","LANCE",2.6106427417416813,233507.82,609605.49542292301,0.20290504819611141,123692.03242940256]
[1299,null,"MESA UNIT 16D3-6 LANCE","LANCE",2.6106427417416813,135472.42800000001,353670.11086432257,0.19963114081587774,70603.567704322675]
[1300,null,"MESA UNIT 1D1-7 LANCE","LANCE",2.6106427417416813,233347.29600000003,609186.4246074477,0.2033065679828753,123851.6012486988]
[1301,"SHUTE CR (WY)","SHUTE CREEK UNIT 2 FR","FRONTIER",2.6106427417416813,109.003,284.56789077806849,0.17824512805559603,50.722840132247683]
[1302,null,"SHUTE CREEK UNIT 3 FR","FRONTIER",2.6106427417416813,510.05499999999995,1331.5713836390532,0.17824512805559603,237.34611179191023]
[1303,null,"SHUTE CREEK UNIT 23 FR","FRONTIER",2.6106427417416813,413.952,1080.6807842294525,0.17781543419078832,192.16172286940173]
[1304,null,"SHUTE CREEK UNIT 15 FR","FRONTIER",2.6106427417416813,175.01599999999999,456.90425008866208,0.17823297856830436,81.43540541381968]
[1305,null,"SHUTE CREEK UNIT 17 FR","FRONTIER",2.6106427417416813,71.988,187.93494969250014,0.17823297856830436,33.496205860778737]
[1306,null,"SHUTE CREEK UNIT 19 FR","FRONTIER",2.6106427417416813,961.17000000000007,2509.2714840798521,0.17823297856830436,447.23493064406159]
[1307,null,"SHUTE CREEK UNIT 34 FR","FRONTIER",2.6106427417416813,288.053,752.00347368691655,0.17781543419078832,133.71782418662013]
[1308,null,"SHUTE CREEK UNIT 29 FR","FRONTIER",2.6106427417416813,359.05400000000003,937.36171899331771,0.17781543419078832,166.6773810566205]
[1309,null,"SHUTE CREEK UNIT 37 FR","FRONTIER",2.6106427417416813,304.06299999999999,793.7998639822008,0.17782685389669012,141.15893243557531]
[1310,null,"SHUTE CREEK UNIT 40 FR","FRONTIER",2.6106427417416813,396.93800000000005,1036.2633086214596,0.17823297856830436,184.69629607664876]
[1311,null,"SHUTE CREEK UNIT 43 FR","FRONTIER",2.6106427417416813,633.98100000000011,1655.0978960521331,0.17824512805559603,295.01313642636006]
[1312,null,"SHUTE CREEK UNIT 44 FR","FRONTIER",2.6106427417416813,334.96199999999999,874.46611405927706,0.17824512805559603,155.86932448077528]
[1313,null,"SHUTE CREEK UNIT 14 FR","FRONTIER",2.6106427417416813,996.09999999999991,2600.4612350488887,0.17823297856830436,463.48795157417487]
[1314,null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",2.6106427417416813,462.97300000000001,1208.6571020723716,0.17824512805559603,215.43723993419547]
[1315,null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",2.6106427417416813,806.00100000000009,2104.1806604865369,0.17823297856830436,375.03438656433747]
[1316,null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",2.6106427417416813,418.98499999999996,1093.8201491486382,0.17782685389669012,194.51059585191067]
[1317,"SO BAXTER (WY)","WE MULLEN A 2 FR","FRONTIER",2.6106427417416813,1491.9989999999998,3895.0763600358464,0.15428999492234111,600.97131181206157]
[1318,null,"SL 10 17 104 1 FR","FRONTIER",2.6106427417416813,31550.020999999997,82365.833325447617,0.15428999492234111,12708.224005557706]
[1319,"TIERNEY (WY)","C G ROAD 15-130 MESA","MESAVERDE",2.6106427417416813,1255.107,3276.6359796591764,0.15920749279538904,521.66499912470078]
[1320,"TRAIL (WY)","TRAIL UNIT 2 UPPER MESA","UPPER MESA",2.6106427417416813,53067.974000000002,138541.52114203628,0.13523994172718318,18736.347246044301]
[1321,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",2.6106427417416813,105857.21200000003,276355.3621688105,0.13523994172718318,37374.283075704538]
[1322,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.6106427417416813,83679.612000000008,218457.57169956013,0.13523994172718318,29544.189266510453]
[1323,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",2.6106427417416813,121720.83100000001,317769.60396891588,0.13523994172718318,42975.142723426259]
[1324,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.6106427417416813,44208.441999999995,115412.44823100808,0.13524037536921907,15608.422821042095]
[1325,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.6106427417416813,103067.07799999998,269071.31909322366,0.13523994172718318,36389.189514623875]
[1326,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.6106427417416813,30674.396000000001,80079.889274710062,0.13524037536921907,10830.034285037289]
[1327,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.6106427417416813,161042.223,420423.71058889525,0.13524037536921907,56858.260434162112]
[1328,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.6106427417416813,99510.320000000022,259785.89463639213,0.13523994172718318,35133.429252169823]
[1329,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.6106427417416813,26474.986000000001,69116.73003861263,0.13524037536921907,9347.3725147149507]
[1330,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.6106427417416813,58498.71899999999,152719.25615853615,0.13524037536921907,20653.809528988349]
[1331,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.6106427417416813,39173.898000000001,102269.05247942897,0.13770523751522534,14082.98416213681]
[1332,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",2.6106427417416813,130671.05600000003,341135.44390212087,0.13523994172718318,46135.137554399589]
[1333,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.6106427417416813,93579.641000000003,244303.01055144225,0.13523994172718318,33039.524910752465]
[1334,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.6106427417416813,70351.899999999994,183663.67710273658,0.13524037536921907,24838.74463306514]
[1335,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.6106427417416813,123637.75900000002,322774.01813855727,0.13524037536921907,43652.079372489607]
[1336,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.6106427417416813,81421.749000000011,212563.09804676301,0.13524037536921907,28747.113169488348]
[1337,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.6106427417416813,65982.475000000006,172256.66944090195,0.13523994172718318,23295.981937306235]
[1338,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.6106427417416813,40394.825000000004,105456.45669017543,0.13523994172718318,14261.925057534541]
[1339,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.6106427417416813,31233.305000000004,81539.000998854171,0.13523994172718318,11027.329743577769]
[1340,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",2.6106427417416813,27113.222999999998,70782.938830173603,0.13524037536921907,9572.7112171291501]
[1341,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.6106427417416813,63458.371000000006,165667.13565390083,0.13770523751522534,22813.232263687471]
[1342,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.6106427417416813,41571.792000000001,108529.0970459949,0.13524037536921907,14677.515822982756]
[1343,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.6106427417416813,79890.146000000008,208564.62979158323,0.13541854348367693,28243.518388588494]
[1344,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.6106427417416813,66618.334000000003,173916.67012402308,0.13541854348367693,23551.542155726314]
[1345,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.6106427417416813,86690.59599999999,226318.1752246604,0.13541854348367693,30647.677652807091]
[1346,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.6106427417416813,75140.896999999997,{"$f":"E1357*F1357","v":196166.03736100928},0.13541854348367693,{"$f":"G1357*H1357","v":26564.519060392427}]
[{"$f":"A1357+1","v":1347},null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.6106427417416813,109622.24300000002,286184.51302139286,0.135223254069267,38698.801114981259]
[1348,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.6106427417416813,156321.51300000001,408099.62329152791,0.13879679143874571,56642.91830022489]
[1349,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.6106427417416813,97741.142999999996,255167.20554248572,0.13541854348367693,34554.371319363432]
[1350,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.6106427417416813,86392.885999999999,225540.96077401651,0.13524037536921907,30502.244196212305]
[1351,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.6106427417416813,92257.834000000003,240852.24470090892,0.13523994172718318,32572.843538212186]
[1352,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.6106427417416813,38673.767000000007,100963.38911435897,0.13524037536921907,13654.326642374434]
[1353,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.6106427417416813,47538.887999999999,124107.05290767072,0.13524037536921907,16784.284421200919]
[1354,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.6106427417416813,188578.84600000002,492311.99555592233,0.13523994172718318,66580.245590576204]
[1355,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.6106427417416813,159870.32199999999,417364.2957492054,0.13524037536921907,56444.504022832298]
[1356,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.6106427417416813,136161.12299999999,355468.0474673463,0.13524037536921907,48073.632171247293]
[1357,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.6106427417416813,56158.600000000006,146610.0414763744,0.13540884456969426,19852.296318630812]
[1358,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.6106427417416813,46086.44000000001,120315.23007871352,0.13523994172718318,16271.424704737852]
[1359,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.6106427417416813,61159.824000000008,159666.4506117987,0.13524037536921907,21593.350714610533]
[1360,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.6106427417416813,82516.010999999984,215419.8251946267,0.13524037536921907,29133.45802129287]
[1361,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.6106427417416813,71223.493000000017,185939.09504193949,0.13523994172718318,25146.392378277073]
[1362,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.6106427417416813,33095.761000000006,86401.208237067418,0.13523994172718318,11684.894367139217]
[1363,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.6106427417416813,49346.392000000007,128825.80010593979,0.13523994172718318,17422.393699285047]
[1364,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.6106427417416813,47905.975000000006,125065.38591980845,0.13523994172718318,16913.835503882572]
[1365,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.6106427417416813,75520.307000000001,197156.54132365348,0.13523994172718318,26663.439159743877]
[1366,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.6106427417416813,82193.449000000008,214577.73105056508,0.13523994172718318,29019.479843229605]
[1367,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.6106427417416813,58962.527000000002,153930.09314729791,0.13523994172718318,20817.496827300449]
[1368,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.6106427417416813,77812.247000000003,203139.97784916093,0.13523994172718318,27472.638766781805]
[1369,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.6106427417416813,61020.599999999991,159302.98648672242,0.13523994172718318,21544.12660943059]
[1370,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.6106427417416813,37566.920999999995,98073.809638233128,0.13523994172718318,13263.496300437504]
[1371,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.6106427417416813,48277.024000000005,126034.06229848896,0.13523994172718318,17044.839240887821]
[1372,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.6106427417416813,78816.993999999992,205763.01331199764,0.13523994172718318,27827.377929924176]
[1373,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.6106427417416813,41930.048999999999,109464.37808272304,0.13523994172718318,14803.956113109811]
[1374,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.6106427417416813,99598.285000000003,260015.53982516937,0.13523994172718318,35164.486454117985]
[1375,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.6106427417416813,97530.641000000003,254617.66002406363,0.13523994172718318,34434.477504366107]
[1376,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.6106427417416813,103200.058,269418.48236502055,0.13523994172718318,36436.139855271511]
[1377,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.6106427417416813,81047.991000000009,211587.34943689514,0.13523994172718318,28615.060808054841]
[1378,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.6106427417416813,56525.651000000005,147568.28050537343,0.13523994172718318,19957.125656327324]
[1379,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.6106427417416813,67123.126000000004,175234.50169491235,0.13523994172718318,23698.70379781193]
[1380,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.6106427417416813,152870.38499999998,399089.96102750633,0.13523994172718318,53972.903073263762]
[1381,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.6106427417416813,67883.06700000001,177218.43615071429,0.13523994172718318,23967.010978005132]
[1382,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.6106427417416813,52806.61,137859.19311248368,0.13524644635772132,18644.96596620627]
[1383,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.6106427417416813,61520.930999999997,160609.17198034079,0.13523994172718318,21720.775059472431]
[1384,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.6106427417416813,119639.61,312336.27947130549,0.13523994172718318,42240.340234984556]
[1385,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.6106427417416813,61642.87,160927.51114562605,0.13523994172718318,21763.827229635088]
[1386,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.6106427417416813,100240.651,261692.52796061101,0.13523994172718318,35391.282231832287]
[1387,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.6106427417416813,56632.557000000001,147847.37387832205,0.13537754051135248,20015.213846709619]
[1388,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.6106427417416813,63514.445000000007,165813.52483500124,0.13523994172718318,22424.611436264408]
[1389,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.6106427417416813,35072.397000000004,91561.498663532737,0.13523994172718318,12382.771743709727]
[1390,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.6106427417416813,68023.87000000001,177586.02248067973,0.13537754051135248,24041.158952628171]
[{"$f":"A1401+1","v":1391},null,"TRAIL UNIT 43 MESA","MESAVERDE",2.6106427417416813,56910.254999999997,148572.34414641821,0.13523994172718318,20092.915164632603]
[]
[{"$f":"A1402+1","v":1392},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F12:F1402)","v":73674044.317000002},{"$f":"SUM(G12:G1402)","v":196924570.39513096},null,{"$f":"SUM(I12:I1402)","v":32969534.070835266}]
[]
[{"$f":"A1404+1","v":1393},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1414-F1404","v":-10716810.317000002},null,"+",{"$f":"I1404/F1404*F1406","v":-4795830.6911553834}]
[]
[]
[{"$f":"A1406+1","v":1394},"Total Wexpro I Test Year Royalties",null,null,null,null,null,null,{"$f":"I1404+I1406","v":28173703.379679881}]
[]
[{"$f":"A1409+1","v":1395},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S107","v":288909249}]
[]
[]
[{"$f":"A1411+1","v":1396},"Total Wexpro I Company Production",null,null,null,{"$f":"'Monthly Inputs'!S7","v":62957234},null,null,{"$f":"I1409+I1411","v":317082952.37967986}]
[]
[]
[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":"A1414+1","v":1397},"TRAIL (WY)","TRAIL UNIT 2 MESA","LANCE",2.6247370134224539,6337.759,{"$f":"E1422*F1422","v":16634.950629451279},0.13524153273042358,{"$f":"G1422*H1422","v":2249.7362200219154}]
[{"$f":"A1422+1","v":1398},null,"TRAIL UNIT 2 MESA","MESAVERDE",2.6247370134224539,14966.533000000001,{"$f":"E1423*F1423","v":39283.213127708601},0.13524037536921907,{"$f":"G1423*H1423","v":5312.6764891003459}]
[{"$f":"A1423+1","v":1399},null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",2.6247370134224539,22467.036000000004,58970.060971094768,0.13524153273042358,{"$f":"G1424*H1424","v":7975.2014309373872}]
[1400,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.6247370134224539,26951.100999999999,70739.552347186909,0.27048190809964268,{"$f":"G1425*H1425","v":19133.769096981672}]
[1401,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",2.6247370134224539,46883.079000000005,{"$f":"E1426*F1426","v":123055.75275450898},0.13524153273042358,16642.248613815838]
[1402,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.6247370134224539,36281.200000000004,95228.60853138275,0.13524153273042358,12878.862977569694]
[1403,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",2.6247370134224539,52011.271000000001,136515.90810884588,0.13524047252850316,18462.475920298031]
[1404,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.6247370134224539,29608.530999999999,77714.607228766137,0.27048190809964268,21020.395250450947]
[1405,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.6247370134224539,20494.340000000007,53792.252763664357,0.13524153273042358,7274.9467127803318]
[1406,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.6247370134224539,44873.286,117780.57467809161,0.13524153273042358,15928.825445335226]
[1407,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.6247370134224539,29381.115000000002,77117.700036121663,0.20547125431789964,15845.470556533453]
[1408,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.6247370134224539,154237.68099999998,404833.3501851451,0.20547125431789964,83181.616252259279]
[1409,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.6247370134224539,92324.033000000025,242326.30664353614,0.20547934127456613,49793.049862612323]
[1410,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.6247370134224539,10950.485000000002,28742.143294427387,0.13524153273042358,3887.131513095826]
[1411,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.6247370134224539,55862.741000000002,146625.00397393206,0.17487163740179393,25640.55452896604]
[1412,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.6247370134224539,29595.618000000006,77680.713999711836,0.17405417716150842,13520.652756538311]
[1413,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",2.6247370134224539,117740.56199999999,309038.01106256124,0.17487163740179393,54041.983013903788]
[1414,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.6247370134224539,88956.492000000013,233487.39713661844,0.17487340372141916,40830.735863335205]
[1415,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.6247370134224539,66549.081000000006,174673.83610994898,0.17487163740179393,30545.499731799377]
[1416,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.6247370134224539,121610.22500000001,319194.85876813263,0.17487163740179393,55818.12760301771]
[1417,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.6247370134224539,82609.28899999999,216827.65849081235,0.17487163740179393,37917.007674285342]
[1418,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.6247370134224539,61016.415000000008,160152.04287684505,0.17487163740179393,28006.049971116201]
[1419,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.6247370134224539,37520.957000000002,98482.644616932317,0.17487163740179393,17221.82131982192]
[1420,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.6247370134224539,29546.253000000001,77551.143857044226,0.17487163740179393,13561.495508663396]
[1421,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",2.6247370134224539,25700.753000000001,67457.717671928171,0.17487163740179393,11796.441544678009]
[1422,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.6247370134224539,58051.682000000001,152370.39843683003,0.17405417716150842,26520.704323693641]
[1423,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.6247370134224539,53373.469999999994,140091.32224379294,0.17487163740179393,24497.998906554425]
[1424,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.6247370134224539,73864.303000000014,193874.37005475123,0.17481222605833471,33891.610204928409]
[1425,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.6247370134224539,62378.052999999993,163725.98453432752,0.17481222605833471,28621.303820038276]
[1426,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.6247370134224539,78002.145999999993,204735.11973258218,0.17481222605833471,35790.20203277238]
[1427,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.6247370134224539,74281.767999999982,194970.10589205957,0.17481222605833471,34083.158225820174]
[1428,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.6247370134224539,97458.762999999992,255803.62252846675,0.17487163740179393,44732.798324863405]
[1429,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.6247370134224539,130711.11900000001,343082.31210516696,0.17487163740179393,59995.365681423849]
[1430,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.6247370134224539,89278.267000000022,234331.97188911249,0.17481222605833471,40964.093642574866]
[1431,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.6247370134224539,79156.322,207764.52819978609,0.17487163740179393,36332.123240307781]
[1432,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.6247370134224539,79102.788000000015,207624.01552850957,0.17487163740179393,36307.551559405954]
[1433,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.6247370134224539,35008.974000000002,91889.349859744339,0.17487163740179393,16068.841069759796]
[1434,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.6247370134224539,42385.586000000003,111251.01640980058,0.17487163740179393,19454.647402195671]
[1435,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.6247370134224539,189135.87100000001,496431.92117959453,0.17487163740179393,86811.862915193997]
[1436,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.6247370134224539,146596.25699999998,384776.62177709048,0.17487163740179393,67286.517884090572]
[1437,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.6247370134224539,124739.12500000001,327407.39840943017,0.17487163740179393,57254.267857318555]
[1438,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.6247370134224539,53172.789999999994,139564.59001993929,0.17487163740179393,24405.888380096851]
[1439,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.6247370134224539,42905.315999999999,112615.17097778662,0.17487163740179393,19693.19934516853]
[1440,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.6247370134224539,54734.597999999998,143663.92528539861,0.17487163740179393,25122.745850226642]
[1441,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.6247370134224539,75278.299000000014,197585.73769278254,0.17487163740179393,34552.141477578232]
[1442,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.6247370134224539,65633.464999999997,172270.58490466714,0.17487163740179393,30125.239258443908]
[1443,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.6247370134224539,27598.616000000005,72439.10893443317,0.17487163740179393,12667.545591291248]
[1444,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.6247370134224539,35438.537000000004,93016.839765441138,0.17487163740179393,16266.00707572299]
[1445,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.6247370134224539,33249.472000000002,87271.119835153513,0.17510948906845633,15282.001204765756]
[1446,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.6247370134224539,67414.578000000009,176945.53812085508,0.17487163740179393,30942.755982135473]
[1447,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.6247370134224539,79879.224000000002,209661.95583626319,0.17487163740179393,36663.929517949946]
[1448,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.6247370134224539,52894.526000000005,138834.22019963636,0.17487163740179393,24278.167413711624]
[1449,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.6247370134224539,69730.566000000006,183024.39754709732,0.17487163740179393,32005.776083537785]
[1450,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.6247370134224539,58084.497000000003,152456.52918192549,0.17487163740179393,26660.32289063769]
[1451,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.6247370134224539,37133.638999999996,97466.036726367543,0.17487163740179393,17044.045433403277]
[1452,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.6247370134224539,38951.872000000003,102238.42018049372,0.17487163740179393,17878.59994233555]
[1453,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.6247370134224539,80025.698999999993,210046.41419030423,0.17487163740179393,36731.160379833906]
[1454,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.6247370134224539,40283.658000000003,105734.00818865155,0.17487163740179393,18489.879141004185]
[1455,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.6247370134224539,90473.930000000008,237470.27282079219,0.17487163740179393,41526.815442422652]
[1456,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.6247370134224539,86133.112999999998,226076.76977239872,0.17487163740179393,39534.414908607752]
[1457,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.6247370134224539,80834.597000000009,212169.55871098768,0.17487163740179393,37102.438138606463]
[1458,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.6247370134224539,75115.763000000006,197159.12343756889,0.17487163740179393,34477.538744230078]
[1459,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.6247370134224539,48863.451999999997,128253.71106799143,0.17487163740179393,22427.936457316242]
[1460,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.6247370134224539,59687.856,156664.92489502949,0.17487163740179393,27396.251939822876]
[1461,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.6247370134224539,131410.78300000002,344918.74610292626,0.17487163740179393,60316.505901592347]
[1462,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.6247370134224539,61516.820000000007,161465.4744020467,0.17487163740179393,28235.73189254335]
[1463,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.6247370134224539,44144.544999999998,115867.82120219311,0.17487163740179393,20261.995615805805]
[1464,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.6247370134224539,54826.598000000013,143905.40109063353,0.17487163740179393,25164.973119680988]
[1465,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.6247370134224539,110862.039,290983.69714678364,0.17487163740179393,50884.795577285768]
[1466,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.6247370134224539,56897.279000000002,149340.39415432411,0.17487163740179393,26115.399255995952]
[1467,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.6247370134224539,100162.42199999999,{"$f":"E1492*F1492","v":262900.01637743949},0.17487163740179393,{"$f":"G1492*H1492","v":45973.756336881284}]
[1468,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.6247370134224539,59171.403000000006,155309.37159023643,0.17482691652526658,27152.258542597872]
[{"$f":"A1493+1","v":1469},null,"TRAIL UNIT 35 MESA","MESAVERDE",2.6247370134224539,67382.796000000002,176862.11872909448,0.17487163740179393,30928.168296507236]
[1470,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.6247370134224539,37955.31,99622.707012923391,0.17487163740179393,17421.185897749092]
[1471,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.6247370134224539,71854.254000000001,188598.52004565843,0.17482691652526658,32972.097720811144]
[1472,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.6247370134224539,62725.870999999999,164638.91531286211,0.17487163740179393,{"$f":"G1497*H1497","v":28790.676700815482}]
[]
[{"$f":"A1497+1","v":1473},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1422:F1498)","v":4930428.5130000003},{"$f":"SUM(G1422:G1498)","v":12941078.210104527},null,{"$f":"SUM(I1422:I1498)","v":2272592.1684059747}]
[]
[{"$f":"A1499+1","v":1474},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1509-F1499","v":-792213.51300000027},null,"+",{"$f":"I1499/F1499*F1501","v":-365156.54178985668}]
[]
[]
[{"$f":"A1501+1","v":1475},"Total Wexpro II Test Year Royalties",null,null,null,null,null,null,{"$f":"I1499+I1501","v":1907435.626616118}]
[]
[{"$f":"A1504+1","v":1476},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S109","v":24440477}]
[]
[]
[{"$f":"A1506+1","v":1477},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":4138215},null,null,{"$f":"I1504+I1506","v":26347912.626616117}]
[]
[]
[]
[]
["Summary of WEXPRO I & WEXPRO II"]
[{"$f":"A1509+1","v":1478},"Total Wexpro Test Year Royalties",null,null,null,null,null,null,{"$f":"I1504+I1409","v":30081139.006295998}]
[]
[{"$f":"A1515+1","v":1479},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1506+I1411","v":313349726}]
[]
[]
[{"$f":"A1517+1","v":1480},"Total Wexpro Company Production",null,null,null,{"$f":"F1509+F1414","v":67095449},null,null,{"$f":"I1515+I1517","v":343430865.00629598}]

{"sheet":"Ut 1.2","index":16,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,1,7,6],[12,2,12,3]]}
[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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,"Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$184+Calculations!$P$187-G16,0)","v":56685620}]
[null,{"$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$183+Calculations!$P$186","v":18560000},{"$f":"G17/E17","v":3.0541821120689656},{"$f":"G15+G16","v":56685620}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$180","v":33328270},{"$f":"G19/E19","v":2.7531742571696642},{"$f":"ROUND(Calculations!P181,0)","v":91758535}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P189","v":1694227},{"$f":"G21/E21","v":2.6498344082581613},{"$f":"ROUND(Calculations!P190,0)","v":4489421}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":53582497},{"$f":"G24/E24","v":2.8541703832876619},{"$f":"G17+G19+G21","v":152933576}]

{"sheet":"Ut 1.3 p1","index":17,"n_rows":66,"n_cols":14,"rows_kept":66,"cut":false,"hidden":false,"merged":[[10,1,10,2],[7,1,7,12]]}
[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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING AND PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$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},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681}]
[{"$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}]
[{"$f":"A18+1","v":3},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D30","v":203542}," x",{"$f":"'Other Inputs'!E30","v":12},"x",{"$f":"'Other Inputs'!F30","v":0.86753000000000002},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2118945}]
[{"$f":"A19+1","v":4},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E291,0)","v":-110748}]
[{"$f":"A20+1","v":5},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L20)","v":57922204}]
[]
[null,"Kern River Demand"]
[{"$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},"=",{"$f":"ROUND(F25*H25*J25,0)","v":516512}]
[{"$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}]
[{"$f":"A26+1","v":9},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L26)","v":4504722}]
[]
[{"$f":"A27+1","v":10},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L21+L27","v":62426926}]
[]
[]
[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":124057228.73080279},null,null,"x",{"$f":"'Other Inputs'!F38","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F35*J35,0)","v":331233}]
[{"$f":"A35+1","v":12},"QPC ACA",null,null,null,{"$f":"Calculations!$P$173","v":131825530.9381},null,null,"x",{"$f":"'Other Inputs'!F39","v":1.4E-3},"=",{"$f":"ROUND(F36*J36,0)","v":184556}]
[{"$f":"A36+1","v":13},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L35:L36)","v":515789}]
[]
[null,"Kern River Commodity"]
[{"$f":"A37+1","v":14},"January - December",null,{"$f":"'Other Inputs'!C60","v":0.82747940780186491},"x",{"$f":"'Other Inputs'!D60","v":4885}," x",{"$f":"'Other Inputs'!E60","v":366},"x",{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D40*F40*H40*J40,0)","v":6510}]
[{"$f":"A40+1","v":15},"November - March",null,{"$f":"'Other Inputs'!C61","v":0.82747940780186491},"x",{"$f":"'Other Inputs'!D61","v":50000}," x",{"$f":"'Other Inputs'!E61","v":152},"x",{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D41*F41*H41*J41,0)","v":27671}]
[{"$f":"A41+1","v":16},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L41)","v":34181}]
[]
[{"$f":"A42+1","v":17},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L37+L42","v":549970}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A44+1","v":18},"QEP Field Services Demand",null,null,null,null,null,12,"x",{"$f":"'Other Inputs'!E173","v":862503}," = ",{"$f":"ROUND(H49*J49,0)","v":10350036}]
[{"$f":"A49+1","v":19},"QEP Field Services Commodity",null,null,null,{"$f":"'Other Inputs'!D174","v":40069171.167906336},null,null,"x",{"$f":"'Other Inputs'!D173","v":0.14446000000000001}," = ",{"$f":"ROUND(F50*J50,0)","v":5788392}]
[{"$f":"A50+1","v":20},null,"Total QEP Field Services (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L49+L50","v":16138428}," 1/"]
[]
[{"$f":"A51+1","v":21},"Wexpro II Gathering",null,null,null,{"$f":"'Other Inputs'!D177","v":4138215},null,null,null,{"$f":"'Other Inputs'!D176","v":0.48},null,{"$f":"'Other Inputs'!D177*'Other Inputs'!D176","v":1986343.2}]
[{"$f":"A53+1","v":22},"Other Wexpro I Gathering Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D165,0)","v":1865281}]
[{"$f":"A54+1","v":23},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$167,0)","v":3393768}]
[{"$f":"A55+1","v":24},null,"Total Wexpro II Gathering, Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L53:L55)","v":7245392.2000000002}]
[]
[]
[]
[]
[{"$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":86360716.200000003}]
[]
[]
[]
[]
[" 1/","See paragraph 7c in application."]

{"sheet":"Ut 1.3 p2","index":18,"n_rows":63,"n_cols":12,"rows_kept":63,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E151","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Ryckman Demand 4/",null,{"$f":"'Other Inputs'!E152","v":2500000},"x",11,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D17*F17*H17,0)","v":2475000}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$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":16500058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A20+1","v":6},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S24+'Monthly Inputs'!S26+'Monthly Inputs'!S27)","v":1938571},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":75061}]
[{"$f":"A23+1","v":7},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":1919426},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":74320}]
[{"$f":"A24+1","v":8},"Ryckman Injections",null,{"$f":"'Monthly Inputs'!S28","v":1828154},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":27422}]
[{"$f":"A25+1","v":9},"Ryckman Withdrawals",null,{"$f":"'Monthly Inputs'!S36","v":1782450},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",17825]
[{"$f":"A26+1","v":10},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":12588580},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D27*H27,0)","v":132054}]
[{"$f":"A27+1","v":11},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":12889810},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":229568}]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":556250}]
[]
[13,"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":17056308}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A31+1","v":14},null,{"$f":"+'Rate Base'!H8","v":"2014-03-21"},{"$f":"+'Rate Base'!H216","v":6166884.8899999997}]
[{"$f":"A38+1","v":15},null,{"$f":"+'Rate Base'!I8","v":"2014-04-20"},{"$f":"+'Rate Base'!I216","v":4699533.51}]
[16,null,{"$f":"+'Rate Base'!J8","v":"2014-05-20"},{"$f":"+'Rate Base'!J216","v":13360087}]
[17,null,{"$f":"+'Rate Base'!K8","v":"2014-06-19"},{"$f":"+'Rate Base'!K216","v":27776654.199999999}]
[18,null,{"$f":"+'Rate Base'!L8","v":"2014-07-19"},{"$f":"+'Rate Base'!L216","v":42002346.57}]
[19,null,{"$f":"+'Rate Base'!M8","v":"2014-08-18"},{"$f":"+'Rate Base'!M216","v":56135251.619999997}]
[20,null,{"$f":"+'Rate Base'!N8","v":"2014-09-17"},{"$f":"+'Rate Base'!N216","v":66798582.119999997}]
[21,null,{"$f":"+'Rate Base'!O8","v":"2014-10-17"},{"$f":"+'Rate Base'!O216","v":69627001.849999994}]
[22,null,{"$f":"+'Rate Base'!P8","v":"2014-11-16"},{"$f":"+'Rate Base'!P216","v":59708122.009999998}]
[23,null,{"$f":"+'Rate Base'!Q8","v":"2014-12-16"},{"$f":"+'Rate Base'!Q216","v":40325369.939999998}]
[24,null,{"$f":"+'Rate Base'!R8","v":"2015-01-15"},{"$f":"+'Rate Base'!R216","v":30248596.289999999}]
[25,null,{"$f":"+'Rate Base'!S8","v":"2015-02-14"},{"$f":"+'Rate Base'!S216","v":14896410.619999999}]
[26,null,{"$f":"+'Rate Base'!T8","v":"2015-03-16"},{"$f":"+'Rate Base'!T216","v":9447138.7100000009}]
[]
[]
[{"$f":"A50+1","v":27},"12-Month Average   3/",null,{"$f":"(SUM(D39:D49)+D38/2+D50/2)/12","v":36115413.960833333},null,"x ",null,{"$f":"'Other Inputs'!E281","v":0.1079},null,"  =",{"$f":"D53*H53","v":3896853.1663739164}]
[]
[]
[{"$f":"A53+1","v":28},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K53+K31","v":20953161.166373916}]
[]
[]
[]
["1/",{"$f":"CONCATENATE(\"Exhibit 1.9 - \",'Other Inputs'!G22)","v":"Exhibit 1.9 - 1/1/2015"}]
["2/","Questar Gas planned volumes."]
["3/","(½ of Line 14 + sum of Lines 15 through 25 + ½ of Line 26) / 12"]
["4/","Ryckman Creek Resources is expected to be operational beginning July of 2015."]

{"sheet":"Ut 1.4 p1","index":19,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Other Inputs'!D184","v":317082952.37967986}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  2/",null,{"$f":"-'Ut 1.4 p3'!H28","v":-18963047}]
[{"$f":"A16+1","v":3},null,null,"Net Questar Gas Production Costs",{"$f":"E15+E16","v":298119905.37967986},{"$f":"F22","v":62957234},{"$f":"E17/F22","v":4.7352764160458491}]
[]
[{"$f":"A17+1","v":4},null,null,"Gathering  3/",{"$f":"'Ut 1.3 p1'!L54+'Ut 1.3 p1'!M51","v":18003709}]
[]
[]
[{"$f":"A19+1","v":5},"Total Wexpro I Cost of Production",null,null,{"$f":"SUM(E17:E19)","v":316123614.37967986},{"$f":"'Monthly Inputs'!S7","v":62957234},{"$f":"E22/F22","v":5.0212436966287282}]
[]
[null,"WEXPRO II"]
[{"$f":"A22+1","v":6},null,"Wexpro II Production  4/",null,{"$f":"'Other Inputs'!D205","v":26347912.626616117}]
[{"$f":"A25+1","v":7},null,"Wexpro II Revenue Sharing Credits  5/",null,{"$f":"-'Ut 1.4 p3'!H44","v":-1393647}]
[{"$f":"A26+1","v":8},null,null,"Net Cost of Wexpro II Production",{"$f":"E25+E26","v":24954265.626616117},{"$f":"F32","v":4138215},{"$f":"E27/F32","v":6.0302003705984628}]
[]
[{"$f":"A27+1","v":9},null,null,"Gathering  6/",{"$f":"'Ut 1.3 p1'!L53","v":1986343.2}]
[]
[]
[{"$f":"A29+1","v":10},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E27:E29)","v":26940608.826616116},{"$f":"'Monthly Inputs'!S13","v":4138215},{"$f":"E32/F32","v":6.5102003705984623}]
[]
[{"$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,{"$f":"E22+E32+E34","v":343064223.20629597},{"$f":"F22+F32","v":67095449},{"$f":"E37/F37","v":5.1130773892920214}]
[]
[{"$f":"A37+1","v":13},"Questar Gas Contract Gas  8/",null,null,{"$f":"'Ut 1.2'!G24","v":152933576},{"$f":"'Ut 1.2'!E24","v":53582497},{"$f":"E39/F39","v":2.8541703832876619}]
[]
[{"$f":"A39+1","v":14},"Injection / Withdrawal Adjustment  9/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":1197977.7017589658}]
[]
[{"$f":"A41+1","v":15},"Transportation & Other Costs  10/",null,null,{"$f":"'Ut 1.3 p1'!M29+'Ut 1.3 p1'!M44+'Ut 1.3 p1'!L55","v":66370664},{"$f":"'Ut 1.3 p1'!F35","v":124057228.73080279},{"$f":"E43/F43","v":0.5350003758670171}]
[]
[{"$f":"A43+1","v":16},"Storage & Working Gas  11/",null,null,{"$f":"'Ut 1.3 p2'!K56","v":20953161.166373916}]
[]
[null,"Gas Management Costs",null,null,{"$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":584519602.07442892},{"$f":"'Ut 1.6 p1'!H20","v":114511810},{"$f":"E50/F50","v":5.1044481968665849}]
[]
[]
["1/","Exhibit 1.1, Page 19, Line 1396, 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 1477, 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":20,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F37","v":67095449},{"$f":"H15/E15","v":5.1130773892920214},null,{"$f":"'Ut 1.4 p1'!E37","v":343064223.20629597}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":53582497},{"$f":"H16/E16","v":2.8541703832876619},null,{"$f":"'Ut 1.2'!G24","v":152933576}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":120677946},{"$f":"(+H15+H16)/(+E15+E16)","v":4.1100948072674024},null,{"$f":"SUM(H15:H16)","v":495997799.20629597}]
[]
[]
[null,null,"Storage  3/"]
[null,{"$f":"B17+1","v":4},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S37","v":16591686},{"$f":"'Ut Storage'!L27","v":4.5605846035943518},null,{"$f":"E21*F21","v":75667787.719271958}]
[null,{"$f":"B21+1","v":5},"    Injections",null,{"$f":"-'Monthly Inputs'!S29","v":-16355305},{"$f":"'Ut Storage'!K27","v":4.5532510715949961},null,{"$f":"E22*F22","v":-74469810.017512992}]
[null,{"$f":"B22+1","v":6},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":1197977.7017589658}]
[]
[]
[]
[]
[]
[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":21,"n_rows":53,"n_cols":11,"rows_kept":53,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES  1/"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2016-05-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F191","v":2702880}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F192","v":2976196}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F193","v":535068}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F196","v":-80260}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":454808}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!F194","v":12829163}]
[]
[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":18963047}]
[]
[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":931501}]
[]
[null,{"$f":"B33+1","v":11},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E214","v":543701}]
[null,{"$f":"B35+1","v":12},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E217","v":-81555}]
[null,{"$f":"B36+1","v":13},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F35+F36","v":462146}]
[]
[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":1393647}]
[]
[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":20356694}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]

{"sheet":"Ut 1.5","index":22,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,"Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Questar Gas Production (Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E15+'Ut 1.4 p1'!E25","v":343430865.00629598},{"$f":"CHOOSE($D15,F$51,F$54)*$E15","v":12083515.910861874},{"$f":"CHOOSE($D15,G$51,G$54)*$E15","v":331347349.09543413}]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E16+'Ut 1.4 p1'!E26+'Ut 1.4 p1'!E34","v":-20356694},-716244.40580504318,-19640449.594194956]
[{"$f":"A16+1","v":3},"Gathering (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L49","v":10350036},311514.49111929641,{"$f":"CHOOSE($D17,G$51,G$54)*$E17","v":10038521.508880703}]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L54+'Ut 1.3 p1'!L50+'Ut 1.3 p1'!L53","v":9640016.1999999993},339181.18900446163,9300835.010995537]
[{"$f":"A18+1","v":5},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E18)","v":343064223.20629597},{"$f":"SUM(F15:F18)","v":12017967.18518059},{"$f":"SUM(G15:G18)","v":331046256.02111542}]
[]
[{"$f":"A19+1","v":6},"Questar Gas Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E39","v":152933576},{"$f":"CHOOSE($D21,F$51,F$54)*$E21","v":5380923.7526368676},{"$f":"CHOOSE($D21,G$51,G$54)*$E21","v":147552652.24736315}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E41","v":1197977.7017589658},{"$f":"CHOOSE($D24,F$51,F$54)*$E24","v":42150.499838728319},{"$f":"CHOOSE($D24,G$51,G$54)*$E24","v":1155827.2019202376}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M29","v":62426926},{"$f":"CHOOSE($D27,F$51,F$54)*$E27","v":1878920.2361259393},{"$f":"CHOOSE($D27,G$51,G$54)*$E27","v":60548005.763874054}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M44","v":549970},{"$f":"CHOOSE($D28,F$51,F$54)*$E28","v":19350.535792334431},{"$f":"CHOOSE($D28,G$51,G$54)*$E28","v":530619.46420766553}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J20","v":16500058},{"$f":"CHOOSE($D31,F$51,F$54)*$E31","v":496617.32300340553},{"$f":"CHOOSE($D31,G$51,G$54)*$E31","v":16003440.676996594}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J29","v":556250},{"$f":"CHOOSE($D32,F$51,F$54)*$E32","v":19571.495780653542},{"$f":"CHOOSE($D32,G$51,G$54)*$E32","v":536678.50421934645}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (Exhibit 1.3, p 1)",null,2,{"$f":"'Ut 1.3 p1'!L55","v":3393768},{"$f":"CHOOSE($D35,F$51,F$54)*$E35","v":119408.74803149125},{"$f":"CHOOSE($D35,G$51,G$54)*$E35","v":3274359.2519685091}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K53","v":3896853.1663739164},{"$f":"CHOOSE($D38,F$51,F$54)*$E38","v":137109.65447822653},{"$f":"CHOOSE($D38,G$51,G$54)*$E38","v":3759743.5118956901}]
[]
[]
[{"$f":"A38+1","v":14},"Totals",null,null,{"$f":"SUM(E19:E38)","v":584519602.07442892},{"$f":"SUM(F19:F38)","v":20112019.430868234},{"$f":"SUM(G19:G38)","v":564407582.64356053}]
[]
[]
[]
[]
[]
[]
["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$130","v":39214},{"$f":"'Other Inputs'!$E$129","v":1263667}]
[null,null,null," Percent-",{"$f":"F51+G51","v":1},{"$f":"F50/E50","v":3.0097913777236755E-2},{"$f":"G50/E50","v":0.96990208622276319}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F53+G53","v":114511810},{"$f":"'Ut 1.6 p1'!H19","v":4029065},{"$f":"'Ut 1.6 p1'!H18","v":110482745}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.5184711515781647E-2},{"$f":"G53/E53","v":0.96481528848421838}]

{"sheet":"Ut 1.6 p1","index":23,"n_rows":49,"n_cols":10,"rows_kept":49,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Questar Gas-Related Gas Costs (Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G41","v":564407582.64356053}]
[]
[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":107834724},null,{"$f":"Calculations!P17","v":2648021},null,{"$f":"D18+F18","v":110482745}]
[{"$f":"A18+1","v":3},"Wyoming",null,{"$f":"Calculations!P32","v":3857734},null,{"$f":"Calculations!P36","v":171331},null,{"$f":"D19+F19","v":4029065}]
[{"$f":"A19+1","v":4},"Total Dth",null,null,null,null,null,{"$f":"SUM(H18:H19)","v":114511810}]
[]
[{"$f":"A20+1","v":5},"Supplier Non-Gas Costs  2/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-99517719.226541564}]
[]
[]
[{"$f":"A22+1","v":6},"Commodity Portion of Test-Year Gas Cost (Lines 1 + 5)",null,null,null,null,null,null,null,{"$f":"J13+J22","v":464889863.41701895}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!F5","v":"15-057-04"},null,{"$f":"'Control Panel'!F9","v":"14-057-22"},null,"Difference"]
[]
[{"$f":"A25+1","v":7},"Gas Cost (line 6/ Firm Sales, line 2)",null,null,null,{"$f":"ROUND((J25)/H18,5)","v":4.2078100000000003},null,{"$f":"'Other Inputs'!F105","v":4.6313500000000003},null,{"$f":"F31-H31","v":-0.42354000000000003}]
[{"$f":"A31+1","v":8},"191 Account Amortization (Commodity Portion)   3/",null,null,null,{"$f":"D49/H18","v":6.2937167247247516E-2},null,{"$f":"'Other Inputs'!F106","v":0.41532999999999998},null,{"$f":"F32-H32","v":-0.35239283275275246}]
[{"$f":"A32+1","v":9},"Total Sales Unit Commodity Cost (Lines 7 + 8)",null,null,null,{"$f":"F31+F32","v":4.2707471672472481},null,{"$f":"H31+H32","v":5.0466800000000003},null,{"$f":"J31+J32","v":-0.77593283275275249}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, Line 14, Column E."]
[]
["2/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["3/","191 Account (March 2015) actual",null,{"$f":"'Other Inputs'!E123","v":2311585}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E124","v":-4641886}]
[null,"191 Account Commodity Portion",null,{"$f":"D47-D48","v":6953471},null,{"$f":"H18","v":110482745},null,{"$f":"D49/F49","v":6.2937167247247516E-2}]

{"sheet":"Ut 1.6 p2","index":24,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$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":99517719.226541564}]
[null,{"$f":"B14+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"E46","v":15358114}]
[null,{"$f":"1+B15","v":3},"     Total",null,null,{"$f":"SUM(F14:F15)","v":114875833.22654156}]
[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":90832446.090550005}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":24043387.135991558}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":2648021},{"$f":"'Ut 1.6 p3'!E24","v":0.17879999999999999},{"$f":"D29*E29","v":473466.15479999996}]
[null," 6c","IS  SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":2648021},{"$f":"'Ut 1.6 p3'!I24","v":0.17879999999999999},{"$f":"D30*E30","v":473466.15479999996}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":26.608741215413978},"%"]
[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/","March 2015 SNG Balance",null,{"$f":"'Other Inputs'!E124","v":-4641886}]
[null,null,"Expected March 2015 SNG Balance",null,-20000000]
[null,null,"SNG Amortization",null,{"$f":"E44-E45","v":15358114}]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 3/23/2015"}]

{"sheet":"Ut 1.6 p3","index":25,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!",null,"Current Amort."]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G73","v":0.99133000000000004},{"$f":"'Other Inputs'!E73","v":1.0585100000000001},{"$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$29),5)","v":1.0866199999999999},{"$f":"I16-G16","v":0.16849000000000003},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.2551099999999999},null,{"$f":"ROUND(G16*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H16","v":0},null,0]
[null,{"$f":"B16+1","v":2},null,"Summer",{"$f":"'Other Inputs'!G74","v":0.46543999999999996},{"$f":"'Other Inputs'!E74","v":0.49697999999999998},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.51017999999999997},{"$f":"I17-G17","v":7.9110000000000014E-2},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.58928999999999998},null,{"$f":"ROUND(G17*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H17","v":0},null,0]
[null," "]
[null,{"$f":"B17+1","v":3},"FS","Winter",{"$f":"'Other Inputs'!G76","v":0.96550999999999998},{"$f":"'Other Inputs'!E76","v":1.03094},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.0583100000000001},{"$f":"I19-G19","v":0.16410999999999998},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.2224200000000001},null,{"$f":"ROUND(G19*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H19","v":-9.9999999999822453E-6},null,0]
[null,{"$f":"B19+1","v":4},null,"Summer",{"$f":"'Other Inputs'!G77","v":0.46544000000000002},{"$f":"'Other Inputs'!E77","v":0.49697000000000002},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.51017999999999997},{"$f":"I20-G20","v":7.9110000000000014E-2},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.58928999999999998},null,{"$f":"ROUND(G20*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H20","v":0},null,0]
[]
[null,{"$f":"B20+1","v":5},"NGV",null,{"$f":"'Other Inputs'!G79","v":0.71537000000000006},{"$f":"'Other Inputs'!E79","v":0.76385000000000003},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.78412999999999999},{"$f":"I22-G22","v":0.12158999999999998},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.90571999999999997},null,{"$f":"ROUND(G22*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H22","v":0},null,0]
[]
[null,{"$f":"B22+1","v":6},"IS  5/",null,{"$f":"'Other Inputs'!F230","v":0.17879999999999999},{"$f":"'Other Inputs'!F230","v":0.17879999999999999},{"$f":"'Other Inputs'!$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":26,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J86","v":"2015-02-01"},null,{"$f":"'Control Panel'!F5","v":"15-057-04"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":134.25},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":126.62},null,{"$f":"H16-F16","v":-7.6299999999999955}]
[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$90,2)","v":113.71},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":107.31},null,-6.3999999999999915]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":93.18},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":88},null,-5.1800000000000068]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":68.44},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":63.03},null,-5.4099999999999966]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":39.450000000000003},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":36.590000000000003},null,-2.8599999999999994]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":29.79},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":27.77},null,-2.0199999999999996]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":21.62},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.309999999999999},null,-1.3100000000000023]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":20.13},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":18.96},null,-1.1699999999999982]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":21.62},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.309999999999999},null,-1.3100000000000023]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":29.79},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":27.77},null,-2.0199999999999996]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":60.66},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":57.43},null,-3.2299999999999969]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":105.16},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":99.27},null,-5.8900000000000006]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":737.8},null,{"$f":"SUM(H16:H27)","v":693.37},null,{"$f":"H30-F30","v":-44.42999999999995}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":-6.02},"%"]

{"sheet":"Ut 1.7 Tot","index":27,"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":"2015-02-01"},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$90,2)","v":134.25},null,{"$f":"'CET & DSM'!D107","v":147.31},null,{"$f":"H17-F17","v":13.060000000000002}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":113.71},null,{"$f":"'CET & DSM'!D108","v":124.67},null,10.960000000000008]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":93.18},null,{"$f":"'CET & DSM'!D109","v":102.03},null,8.8499999999999943]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":68.44},null,{"$f":"'CET & DSM'!D110","v":69.569999999999993},null,1.1299999999999955]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":39.450000000000003},null,{"$f":"'CET & DSM'!D111","v":40.049999999999997},null,0.59999999999999432]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":29.79},null,{"$f":"'CET & DSM'!D112","v":30.21},null,0.42000000000000171]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":21.62},null,{"$f":"'CET & DSM'!D113","v":21.89},null,0.26999999999999957]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":20.13},null,{"$f":"'CET & DSM'!D114","v":20.37},null,0.24000000000000199]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":21.62},null,{"$f":"'CET & DSM'!D115","v":21.89},null,0.26999999999999957]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":29.79},null,{"$f":"'CET & DSM'!D116","v":30.21},null,0.42000000000000171]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":60.66},null,{"$f":"'CET & DSM'!D117","v":66.180000000000007},null,5.5200000000000102]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":105.16},null,{"$f":"'CET & DSM'!D118","v":115.23},null,10.070000000000007]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":737.8},null,{"$f":"SUM(H17:H28)","v":789.61000000000013},null,{"$f":"H31-F31","v":51.810000000000173}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":7.02},"%"]

{"sheet":"Ut 1.8 p1","index":28,"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. 15-057-04"}]
[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: April 30, 2015"]
["To Become Effective June 1, 2015"]

{"sheet":"LEG - PR","index":29,"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":30,"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",1.9207099999999999,0.96009999999999995,null,2.5189699999999999,1.55837]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.58928999999999998},{"$f":"C7","v":0.58928999999999998},null,{"$f":"'Ut 1.6 p3'!I16","v":1.2551099999999999},{"$f":"F7","v":1.2551099999999999},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2707471672472481},{"$f":"C8","v":4.2707471672472481},null,{"$f":"D8","v":4.2707471672472481},{"$f":"F8","v":4.2707471672472481}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":6.7807471672472479},{"$f":"SUM(D6:D9)","v":5.8201371672472479},null,{"$f":"SUM(F6:F9)","v":8.0448271672472487},{"$f":"SUM(G6:G9)","v":7.0842271672472483}]
[]
[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",0.84365999999999997,0.45789999999999997,5.1839999999999997E-2,1.27647,0.89071,0.48465000000000003]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$20","v":0.58928999999999998},{"$f":"C20","v":0.58928999999999998},{"$f":"D20","v":0.58928999999999998},{"$f":"'Ut 1.6 p3'!$I$19","v":1.2224200000000001},{"$f":"F20","v":1.2224200000000001},{"$f":"G20","v":1.2224200000000001}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2707471672472481},{"$f":"C21","v":4.2707471672472481},{"$f":"D21","v":4.2707471672472481},{"$f":"E21","v":4.2707471672472481},{"$f":"F21","v":4.2707471672472481},{"$f":"G21","v":4.2707471672472481}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":5.7036971672472481},{"$f":"SUM(D19:D22)","v":5.3179371672472477},4.9118771672472477,6.7696371672472484,6.3838771672472481,5.977817167247248]
[]
[null,"Minimum Monthly DNG Charge:",{"$f":"ROUND(C19*175,0)","v":148},null,null,{"$f":"ROUND(F19*175,0)","v":223}]
[]
[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",{"$f":"C15","v":420.25}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",5.5258799999999999]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I22","v":0.90571999999999997}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F33","v":4.2707471672472481}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":10.702347167247247}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.43867,7.3029999999999998E-2,4.6280000000000002E-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$33)","v":4.2707471672472481},{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2707471672472481},{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2707471672472481}]
[]
[null,"Total Rate",{"$f":"SUM(C60:C62)","v":4.8886652875480001},{"$f":"SUM(D60:D62)","v":4.5230252875480002},4.4962752875480003]
[]
[null,"BSF Category 1",{"$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":31,"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$33","v":"Docket No. 15-057-04"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 15-057-04"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 2  of  2"]

{"sheet":"Ut 1.10","index":32,"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. 15-057-04"}," Questar Gas Company"]

{"sheet":"Ut 1.11","index":33,"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. 15-057-04"}]
[null,null,null,null,null," Exhibit 1.11"]
[null,null,null,null,null,"Page 1 of 7"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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":34,"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 $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,"Mar15",null,null,{"$f":"-1*'Other Inputs'!D234","v":2053992},null,null,null,{"$f":"M8/E8","v":4.599403848700482},null,null,null,{"$f":"'Other Inputs'!E234","v":9447138.7100000009}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Apr15"},{"$f":"'Monthly Inputs'!E29","v":0},{"$f":"-'Monthly Inputs'!E37","v":0},{"$f":"E8+C9+D9","v":2053992},{"$f":"F21","v":0.56676406571799343},{"$f":"'Other Inputs'!F102","v":5.0801100000000003},{"$f":"'Monthly Inputs'!E79","v":2.33},{"$f":"M9/E9","v":4.599403848700482}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":0},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":9447138.7100000009}]
[null,{"$f":"'Monthly Inputs'!F3","v":"May15"},{"$f":"'Monthly Inputs'!F29","v":780215.08516388841},{"$f":"-'Monthly Inputs'!F37","v":-185530},{"$f":"E9+C10+D10","v":2648677.0851638885},{"$f":"F22","v":0.94993007373416594},{"$f":"G9","v":5.0801100000000003},{"$f":"'Monthly Inputs'!F79","v":2.41},{"$f":"M10/E10","v":4.7016229952470807},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":3859269.7766399467},{"$f":"D10*I9","v":-853327.39604940044},{"$f":"M9+L10+K10","v":12453081.090590548}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Jun15"},{"$f":"'Monthly Inputs'!G29","v":2298952},{"$f":"-'Monthly Inputs'!G37","v":-103510},{"$f":"E10+C11+D11","v":4844119.0851638885},{"$f":"Calculations!D177","v":0.97578674023248535},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!D195","v":2.57},{"$f":"M11/E11","v":4.8676703559550853},null,11613158.777216004,{"$f":"D11*I10","v":-486664.99623802531},{"$f":"M10+L11+K11","v":23579574.871568527}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Jul15"},{"$f":"'Monthly Inputs'!H29","v":2860060},{"$f":"-'Monthly Inputs'!H37","v":-65920},7638259.0851638885,{"$f":"Calculations!E177","v":0.97548616441710334},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!E195","v":2.66},{"$f":"M12/E12","v":4.9370436287687944},null,14451720.309589764,{"$f":"D12*I11","v":-320876.82986455923},{"$f":"M11+L12+K12","v":37710418.351293735}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Aug15"},{"$f":"'Monthly Inputs'!I29","v":2664090},{"$f":"-'Monthly Inputs'!I37","v":0},10302349.085163888,{"$f":"Calculations!F177","v":0.97204958489970672},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!F195","v":2.6421899999999998},4.964705429081592,null,13437710.08411319,{"$f":"D13*I12","v":0},51148128.435406923]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Sep15"},{"$f":"'Monthly Inputs'!J29","v":2358382},{"$f":"-'Monthly Inputs'!J37","v":0},12660731.085163888,{"$f":"Calculations!G177","v":0.82146558318522089},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!G195","v":2.5652599999999999},4.9076118262923796,null,10985825.167650925,0,62133953.603057846]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Oct15"},{"$f":"'Monthly Inputs'!K29","v":2724550},{"$f":"-'Monthly Inputs'!K37","v":0},15385281.085163888,{"$f":"Calculations!H177","v":0.54954266046968003},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!H195","v":2.5619999999999998},4.7404962827228969,null,10799914.189808454,0,72933867.792866305]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Nov15"},{"$f":"'Monthly Inputs'!L29","v":2403815},{"$f":"-'Monthly Inputs'!L37","v":-271850},17517246.085163888,{"$f":"Calculations!I177","v":0.35798510511873666},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!I195","v":2.7078899999999999},4.5797247986222036,null,8579002.4213846847,-1288703.9144582194,80224166.299792767]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Dec15"},{"$f":"'Monthly Inputs'!M29","v":439886},{"$f":"-'Monthly Inputs'!M37","v":-514600},17442532.085163888,{"$f":"Calculations!J177","v":0.29363316010198581},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!J195","v":2.9475199999999999},4.5545983109115173,null,1576287.2546856154,-2356726.3813709859,79443727.173107386]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jan16"},{"$f":"'Monthly Inputs'!N29","v":0},{"$f":"-'Monthly Inputs'!N37","v":-7800136},9642396.0851638876,{"$f":"Calculations!K177","v":0.40894635288991127},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!K195","v":3.0822600000000002},4.5545983109115165,null,0,-35526486.250480123,43917240.922627263]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Feb16"},{"$f":"'Monthly Inputs'!O29","v":0},{"$f":"-'Monthly Inputs'!O37","v":-5116610},4525786.0851638876,{"$f":"Calculations!L177","v":0.4261638430907701},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!L195","v":2.9817999999999998},4.5545983109115173,null,0,-23304103.263592973,{"$f":"M18+L19+K19","v":20613137.659034289}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Mar16"},{"$f":"'Monthly Inputs'!P29","v":0},{"$f":"-'Monthly Inputs'!P37","v":-2526510},1999276.0851638876,{"$f":"Calculations!M177","v":0.54460594540472218},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!M195","v":2.8060999999999998},4.5545983109115165,null,0,-11507238.178501058,{"$f":"M19+L20+K20","v":9105899.480533231}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Apr16"},{"$f":"'Monthly Inputs'!Q29","v":0},{"$f":"-'Monthly Inputs'!Q37","v":0},1999276.0851638876,{"$f":"Calculations!N177","v":0.56676406571799343},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!N195","v":2.72112},4.5545983109115165,null,0,0,{"$f":"M20+L21+K21","v":9105899.480533231}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"May16"},{"$f":"'Monthly Inputs'!R29","v":605570},{"$f":"-'Monthly Inputs'!R37","v":-192550},2412296.0851638876,{"$f":"Calculations!O177","v":0.94993007373416594},{"$f":"'Ut 1.4 p2'!$F$15","v":5.1130773892920214},{"$f":"Calculations!O195","v":2.8},4.6657221963973416,null,3026191.8130643447,-876987.90476601245,{"$f":"M21+L22+K22","v":11255103.388831563}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":16355305},{"$f":"SUM(D11:D22)","v":-16591686},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":74469810.017512992},{"$f":"SUM(L11:L22)","v":-75667787.719271958},{"$f":"L26+K26","v":-1197977.7017589658}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.5532510715949961},{"$f":"L26/D26","v":4.5605846035943518}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":35,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["QEPFS gathered",46916526.477999978,"Adjusted test year->",-0.14594761854981933,40069171.167906336,null,null,"Samson Gathered",4930428.5130000003,"Adjusted test year->",-0.16067843006164284,4138215]
["Birch Creek",1563398.3129999992,"Adjusted test year->",{"$f":"D1","v":-0.14594761854981933},1335224.0523728442]
["Other",25194119.526000001]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S107","v":288909249},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S109","v":24440477}]
[]
["do not change the order of the months below!!!!!",null,null,null,null,null,null,"do not change the order of the months below!!!!!"]
["\\/",null,"2015-03-01",null,null,null,null,"\\/",null,{"$f":"C8","v":"2015-03-01"}]
["\\/","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",5226520,{"$f":"'Graph (Ex 1.10) Inputs'!F10","v":2.95},{"$f":"C11+0.1","v":3.0500000000000003},{"$f":"B11*D11","v":15940886.000000002},null,null,"January",415617,{"$f":"C11","v":2.95},{"$f":"J11+0.1","v":3.0500000000000003},{"$f":"I11*K11","v":1267631.8500000001}]
["February",4930358,{"$f":"'Graph (Ex 1.10) Inputs'!F11","v":2.86},2.96,{"$f":"B12*D12","v":14593859.68},null,null,"February",384810,{"$f":"C12","v":2.86},{"$f":"J12+0.1","v":2.96},{"$f":"I12*K12","v":1139037.6000000001}]
["March",5247379,{"$f":"'Graph (Ex 1.10) Inputs'!F12","v":2.76},2.86,15007503.939999999,null,null,"March",407195,2.76,2.86,1164577.7]
["April",4994548,{"$f":"'Graph (Ex 1.10) Inputs'!F13","v":2.72},2.8200000000000003,14084625.360000001,null,null,"April",390146,2.72,2.8200000000000003,1100211.7200000002]
["May",5118907,{"$f":"'Graph (Ex 1.10) Inputs'!F14","v":2.78},2.88,14742452.16,null,null,"May",399214,2.78,2.88,1149736.32]
["June",5624689,{"$f":"'Graph (Ex 1.10) Inputs'!F3","v":2.5499999999999998},2.65,14905425.85,null,null,"June",310574,2.5499999999999998,2.65,823021.1]
["July",5587051,{"$f":"'Graph (Ex 1.10) Inputs'!F4","v":2.64},2.74,15308519.740000002,null,null,"July",317160,2.64,2.74,869018.4]
["August",5368302,{"$f":"'Graph (Ex 1.10) Inputs'!F5","v":2.63},2.73,14655464.459999999,null,null,"August",313512,2.63,2.73,855887.76]
["September",5227297,{"$f":"'Graph (Ex 1.10) Inputs'!F6","v":2.56},2.66,13904610.020000001,null,null,"September",299978,2.56,2.66,797941.4800000001]
["October",5307546,{"$f":"'Graph (Ex 1.10) Inputs'!F7","v":2.56},2.66,14118072.360000001,null,null,"October",306553,2.56,2.66,815430.9800000001]
["November",5107105,{"$f":"'Graph (Ex 1.10) Inputs'!F8","v":2.67},2.77,14146680.85,null,null,"November",293451,2.67,2.77,812859.27]
["December",5181791,{"$f":"'Graph (Ex 1.10) Inputs'!F9","v":2.88},2.98,15441737.18,null,null,"December",300005,2.88,2.98,894014.9]
[]
[null,{"$f":"SUM(B11:B22)","v":62921493},"CANYON CREEK",{"$f":"E24/B24","v":2.810642741741681},{"$f":"SUM(E11:E22)","v":176849837.59999999},null,null,null,{"$f":"SUM(I11:I22)","v":4138215},"CANYON CREEK",{"$f":"L24/I24","v":2.8247370134224545},{"$f":"SUM(L11:L22)","v":11689369.080000002}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D24-0.2","v":2.6106427417416809},null,null,null,null,null,"All Others ->",{"$f":"K24-0.2","v":2.6247370134224544}]
[]
[]
["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":36,"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,"2014-04-01","2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-03-01"]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.95996999999999999,0.94891000000000003,0.96392,0.97470000000000001,0.97175,0.96048,0.95689999999999997,0.95950000000000002,0.96258999999999995,0.96994999999999998,0.95886000000000005,0.96038000000000001]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,5914453.4363540998,6537567.9102339,5021310.4582735999,5398159.7712869998,4796924.0290724998,4097631.5006544003,2790182.0705359997,3652822.2186199999,2676507.4849299998,3725775.4027215,4517904.2709528003,3130069.8717530002,52259308.425388806]
[null,504,null,null,"Wyoming",null,246628.09364590049,351987.37976610009,187950.12172640022,140118.43871300016,139452.64092750009,168601.52934559993,125673.36946400022,154183.74138000002,104019.5150700002,115428.16727850027,193841.20904720016,129129.4782469999,2057013.6846112018]
[null,505,null,null,"Total",null,6161081.5300000003,6889555.29,5209260.58,5538278.21,4936376.67,4266233.03,2915855.44,3807005.96,2780527,3841203.5700000003,4711745.4800000004,3259199.35,54316322.110000007]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,33676.42,46868.47,35513.94,55547.94,42487.020000000004,27726.920000000002,24473.79,35445.140000000007,26866.010000000002,20397.98,23435.820000000003,11271.11,383710.56000000006]
[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,33676.42,46868.47,35513.94,55547.94,42487.020000000004,27726.920000000002,24473.79,35445.140000000007,26866.010000000002,20397.98,23435.820000000003,11271.11,383710.56000000006]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,1630022.67,1564053.29,1577802.69,1483636.46,1469942.68,1614798.51,1657722.47,1693911.7000000002,3403590.3,1765938.79,1904586.83,1750012.6099999999,21516019]
[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,1630022.67,1564053.29,1577802.69,1483636.46,1469942.68,1614798.51,1657722.47,1693911.7000000002,3403590.3,1765938.79,1904586.83,1750012.6099999999,21516019]
[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,16934.206789500004,18810.736363200002,376381.82312159997,34279.204806000002,28247.042785000001,28209.777839999999,26869.139584,22729.192510000001,23359.4025516,16679.376593999998,22876.932544200001,15027.3923892,630404.22787830001]
[null,524,null,null,"Wyoming",null,706.14321049999853,1012.7836367999989,14088.156878400012,889.77519400000165,821.17721499999971,1160.7221600000012,1210.2204160000001,959.38749000000098,907.83744840000145,516.74340600000141,981.53745580000032,619.94761079999989,23874.432121700018]
[null,525,null,null,"Total",null,17640.350000000002,19823.52,390469.98,35168.980000000003,29068.22,29370.5,28079.360000000001,23688.58,24267.24,17196.12,23858.47,15647.34,654278.6599999998]
[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,2810332.5743625001,496326.16089520004,-83861.039999999994,0,0,0,0,17558850,19210708.245763399,26702063.429625999,6035276.0864466,5554577.3400945999,78284272.797188297]
[null,539,null,null,"Wyoming",null,117188.67563749989,26722.559104799991,-3138.9600000000064,0,0,0,0,741150,746603.01423660293,827256.05037400126,258944.22355339956,229151.32990540005,2943876.8928117035]
[null,540,null,null,"Total",null,2927521.25,523048.72000000003,-87000,0,0,0,0,18300000,19957311.260000002,27529319.48,6294220.3099999996,5783728.6699999999,81228149.690000013]
[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,38.398800000000001,21943.543750000001,84062.499280000004,0,0,0,0,1719.9037499999999,1380113.5183848997,14724.907945000001,1169271.3178944001,117570.91047120001,2789445.0002755001]
[null,549,null,null,"Wyoming",null,1.6011999999999986,1181.4562499999993,3146.5007199999964,0,0,0,0,72.596250000000055,53636.591615100158,456.19205499999953,50167.72210559994,4850.3295287999936,113512.98972450009]
[null,550,null,null,"Total",null,40,23125,87209,0,0,0,0,1792.5,1433750.1099999999,15181.1,1219439.04,122421.24,2902957.99]
[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,-6084550.9718399998,-15136767.501220001,-9791215.0035999995,-9353489.2424999997,-7415753.67325,-7796305.4846400004,-4268728.0292999996,-495856.16700000002,21796640.863146998,24437361.627250001,5670780.50196,4880657.8826599997,-3557225.1983329989]
[null,559,null,null,"Wyoming",null,-253721.02816000022,-814974.49877999909,-366489.99640000053,-242785.7575000003,-215585.32675000001,-320787.51535999961,-192268.97070000041,-20929.832999999984,847102.43685300276,757093.37274999917,243305.49803999998,201349.11734000035,-378692.50166699803]
[null,560,null,null,"Total",null,-6338272,-15951742,-10157705,-9596275,-7631339,-8117093,-4460997,-516786,22643743.300000001,25194455,5914086,5082007,-3935917.700000003]
[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,6347752.4745359998,2156162.6168527002,118362.2333528,575094.50188200001,42495.608967500004,189389.71313280001,2945313.5693939999,12773314.849860001,21157687.338054501,11138905.799999999,14937335.327678401,6894793.0562416008,79276607.089952305]
[null,569,null,null,"Wyoming",null,264696.32546399999,116089.35314729996,4430.3566471999948,14927.558118000044,1235.4010324999981,7792.6468672000046,132660.6906059999,539155.03013999946,822270.21194550022,345094.20000000112,640888.11232159846,284441.26375839952,3173681.150047699]
[null,570,null,null,"Total",null,6612448.7999999998,2272251.9700000002,122792.59,590022.06000000006,43731.01,197182.36000000002,3077974.26,13312469.880000001,21979957.550000001,11484000,15578223.439999999,7179234.3200000003,82450288.24000001]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-4939139.1702773999,-10374248.429048602,-14014779.688776799,-14440876.854921,-13776146.091305001,-10431305.391772799,-5651828.409031,-3256149.6433800003,-2500044.0229932,-1364939.1981825,-216738.57614220004,-1661421.2993158002,-82627616.775146306]
[null,574,null,null,"Wyoming",null,-205958.24972259998,-558557.03095139936,-524580.10122320056,-374837.57507899962,-400489.96869499981,-429207.46822720021,-254565.58096900024,-137440.39661999978,-97161.457006799988,-42287.151817500126,-9299.1938577999827,-68541.110684199957,-3102925.2848536996]
[null,575,null,null,"Total",null,-5145097.42,-10932805.460000001,-14539359.789999999,-14815714.43,-14176636.060000001,-10860512.859999999,-5906393.9900000002,-3393590.04,-2597205.48,-1407226.35,-226037.77000000002,-1729962.4100000001,-85730542.060000002]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,280322.75964,276250.47483999998,284099.99728000001,294208.32150000002,300372.78375,304254.13104000001,308724.647,311754.98300000001,314015.14720999997,315839.96875,311630.45886000001,311643.31,3613116.9828699999]
[null,579,null,null,"Wyoming",null,11689.240359999996,14873.525160000019,10634.002719999989,7636.67849999998,8732.2162499999977,12518.868959999993,13905.353000000003,13159.016999999993,12203.852790000034,9785.03125,13370.541139999987,12856.690000000002,141365.01712999999]
[null,580,null,null,"Total",null,292012,291124,294734,301845,309105,316773,322630,324914,326219,325625,325001,324500,3754482]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,31155920.743850097,30045156.0692118,33609368.2262064,29227148.587035,28037816.303119998,26505992.712369598,28893224.902198996,27509126.425369997,28133983.8200849,29217361.164820001,29549863.235541604,27090451.716843002,348975413.90665138]
[null,584,null,null,"Wyoming",null,1299177.5861499012,1617652.9107882008,1258015.1937936023,758640.46296500042,815094.73688000068,1090618.0576304011,1301387.8078010008,1161146.0346300006,1093396.2899151035,905182.43518000096,1267840.3244583979,1117603.1331569999,13685754.97334861]
[null,585,null,null,"Total",null,32455098.329999998,31662808.98,34867383.420000002,29985789.050000001,28852911.039999999,27596610.77,30194612.709999997,28670272.459999997,29227380.110000003,30122543.600000001,30817703.560000002,28208054.850000001,362661168.88000005]
[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,4542557.6022386998,4537776.1058574999,4598060.6952104,4648079.4252749998,4636160.3813849995,4583312.0723807998,4559573.28687,5782280.3590850001,5807563.9927963,5918248.4428214999,5826148.6245606001,5729960.5047284001,61169721.493209206]
[null,599,null,null,"Wyoming",null,189421.10776130017,244317.14414250012,172107.67478960007,120648.82472500019,134779.03861500043,188585.38761920016,205369.01312999986,244067.07091499958,225704.57720370032,183353.12717850041,249971.58543939982,236386.67527159955,2394711.2267908007]
[null,600,null,null,"Total",null,4731978.71,4782093.25,4770168.37,4768728.25,4770939.42,4771897.46,4764942.3,6026347.4299999997,6033268.5700000003,6101601.5700000003,6076120.21,5966347.1799999997,63564432.719999999]
[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,41708321.144453496,20189899.447735697,21815106.830348004,17921788.114363998,18162546.084524997,19123704.461004797,31285527.437251996,65589948.961815,101430992.09992939,101908357.6923455,69752370.830296412,53824614.4058652,562713177.50993454]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,1669829.4955465016,1000305.5822643025,756162.94965200149,425238.40563600085,484039.91547500138,719282.22899520141,1333371.9027480001,2695522.6481849998,3808682.8700706102,3101878.1676545031,2910011.5597035959,2147846.854134799,21052172.580065519]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,43378150.640000001,21190205.030000001,22571269.780000005,18347026.52,18646585.999999996,19842986.689999998,32618899.339999996,68285471.609999999,105239674.97,105010235.86,72662382.390000015,55972461.259999998,583765350.09000003]
[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,-3302,-3355.24,-3237.11,-3050.07,-2981.76,-3605.16,-2790.6,-2367.42,-1665.07,-1641.94,-1450.28,-1414.54,-30861.19]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-109185.59,-97722.450000000012,-102736.41,-200920.6,-9293.739999999998,-108709.68,-233315.06,31239.659999999996,-125027.23999999999,-138110.25,-117213.53,-121744.67,-1332739.5599999998]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-112487.59,-101077.69000000002,-105973.52,-203970.67,-12275.499999999998,-112314.84,-236105.66,28872.239999999998,-126692.31,-139752.19,-118663.81,-123159.20999999999,-1363600.7499999998]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,933819.55,744035.4,925009.9,782735.23,797590.41999999993,998804.71,900235.3,873773.68,1318177.47,1052962.8,970620.17,815650.23,11113414.859999999]
[null,628,null,null,"Wyoming",null,46644.639999999999,40642.910000000003,38626.04,33924.44,38731.79,39517.43,37639.96,48756.84,66114.600000000006,57056.15,52298.61,40845.870000000003,540799.28]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,980464.19000000006,784678.31,963635.94000000006,816659.67,836322.21,1038322.14,937875.26,922530.52,1384292.07,1110018.95,1022918.78,856496.1,11654214.139999999]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,145051.96000000002,159898.88,149190.01,136151.98000000001,140986.70000000001,165080.21,157271.06,172634.53,203236.77000000002,137867.23000000001,199892.44,164138.21,1931399.98]
[null,633,null,null,"Wyoming",null,4996.6099999999997,5576.53,5203.04,4792.1000000000004,4977.38,5827.97,5518.57,5946.76,7066.18,2324.46,4417.57,3200.14,59847.31]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,150048.57,165475.41,154393.05000000002,140944.08000000002,145964.08000000002,170908.18,162789.63,178581.29,210302.95,140191.69,204310.01,167338.35,1991247.29]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,278.33,0,0,0,207.15,0,854.02,38.14,0,0,0,0,1377.64]
[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,278.33,0,0,0,207.15,0,854.02,38.14,0,0,0,0,1377.64]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,3339.52,3376.6,3245.2200000000003,3057.78,2988.8,3614.58,2803.92,2405.64,1718.4,1708.76,1492.47,1452.13,31203.82]
[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,3339.52,3376.6,3245.2200000000003,3057.78,2988.8,3614.58,2803.92,2405.64,1718.4,1708.76,1492.47,1452.13,31203.82]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,879774.52,684296,1270014.25,592448.12,616480.05000000005,1219928.03,614704.17000000004,724150.67999999993,862092.85000000009,612566.63,924753.08,822094.38,9823302.7599999998]
[null,648,null,null,"Wyoming",null,61978.229999999996,56618.22,84393.88,49950.5,46766.9,75095.51999999999,45143.89,55568.3,52077.08,37499.229999999996,54338.01,45275.3,664705.06000000006]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,941752.75,740914.22,1354408.13,642398.62,663246.95000000007,1295023.55,659848.06000000006,779718.98,914169.93,650065.86,979091.09,867369.68,10488007.819999998]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,149344.59,253511.39,140657.67000000001,208452.9,137510.49,169595.44999999998,167675.81,375622.06,151844.28,153216.76999999999,187870.81,192808.61,2288110.83]
[null,653,null,null,"Wyoming",null,5405.17,8958.24,5307.65,7595.95,4878.4699999999993,5971.17,5907.16,13039.52,5376.6500000000005,5404.9400000000005,6931.43,9828.73,84605.08]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,154749.76000000001,262469.63,145965.32,216048.85,142388.96,175566.62,173582.97,388661.58,157220.93,158621.71,194802.24,202637.34,2372715.9099999997]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,274954.94,285781.51999999996,256753,245757.02,315536.44,295618.57999999996,304551.10000000003,365647.62,360176.65,285239.51,328834.90999999997,259914.17000000004,3578765.46]
[null,658,null,null,"Wyoming",null,8285.4600000000009,7662.0300000000007,8646.4500000000007,6942.16,9979.3700000000008,6652.84,8307.73,14550.74,15098.250000000002,20386.2,17776.77,18980.490000000002,143268.49]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,283240.40000000002,293443.55,265399.45,252699.18,325515.81,302271.42,312858.83,380198.36,375274.9,305625.71000000002,346611.68,278894.66000000003,3722033.95]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,248414.69000000003,248561.13,227443.20000000001,216561.1,212395.25,293582.65999999997,258188.14,325084.84999999998,339773.61,321358.56000000006,338072,243337.28,3272772.4699999997]
[null,663,null,null,"Wyoming",null,15098.72,10293.52,9498.34,5915.76,6903.87,9340.7000000000007,8638.89,18520.580000000002,20113.260000000002,18241.469999999998,20475.2,11800.28,154840.59000000003]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,263513.41000000003,258854.65,236941.54,222476.86000000002,219299.12,302923.36,266827.03000000003,343605.43,359886.87,339600.03,358547.20000000001,255137.56,3427613.06]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,923920.1,796443.82000000007,652608.3600000001,532088.60000000009,686398.81,876917.35,647786.12000000011,829807.95,957099.1100000001,961156.37,1136060.9500000002,980982.49,9981270.0300000012]
[null,668,null,null,"Wyoming",null,100052.28,79774.320000000007,54450.81,43702.85,49169.2,61317.530000000006,59237.45,92441.27,107406.47,99742.9,128970.17,100322.26000000001,976587.51000000013]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,1023972.38,876218.14,707059.17,575791.45000000007,735568.01,938234.88,707023.57000000007,922249.22,1064505.58,1060899.27,1265031.1200000001,1081304.75,10957857.539999999]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,6835.83,1706.26,1751.67,1721.95,1712.5,1715.01,1707.48,1714.17,1702.78,1699.27,1671.98,1706.58,25645.480000000003]
[null,673,null,null,"Wyoming",null,235.47,59.51,61.09,60.61,60.46,60.550000000000004,59.910000000000004,59.050000000000004,59.2,59.63,58.67,59.88,894.03]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,7071.3,1765.77,1812.76,1782.56,1772.96,1775.56,1767.39,1773.22,1761.98,1758.9,1730.65,1766.46,26539.510000000002]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,45904.600000000006,37352.25,65636.319999999992,38456.61,49000.4,44548.600000000006,56354.600000000006,40632.200000000004,75514.240000000005,44932.800000000003,51352.639999999999,25238.81,574924.07000000007]
[null,678,null,null,"Wyoming",null,1453.06,1183.33,2167.44,1203.28,1607.8500000000001,1451.95,1853.6000000000001,1309.52,2433.58,1520.5,1690.8700000000001,838.94,18713.919999999998]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,47357.66,38535.58,67803.759999999995,39659.89,50608.25,46000.55,58208.200000000004,41941.72,77947.820000000007,46453.3,53043.51,26077.75,593637.99]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,6026.09,5125.55,6340.27,5902.57,6401.57,6192.95,6298.87,9155.42,8945.4,5539.9400000000005,6469.33,6476.16,78874.12000000001]
[null,683,null,null,"Wyoming",null,207.58,178.76,221.13,207.75,226,218.63,221.02,315.39,311.02,194.4,227.01,227.25,2755.9399999999996]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,6233.67,5304.31,6561.4000000000005,6110.32,6627.57,6411.58,6519.89,9470.81,9256.42,5734.34,6696.34,6703.41,81630.06]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,741084.99000000011,715214.76,761675.59,703055.76,705768.3600000001,757877.46000000008,716964.07000000007,752666.95,761613.92999999993,852914.66,815590.57000000007,750240.84,9034667.9400000013]
[null,688,null,null,"Wyoming",null,16120.82,10902.2,16002.67,7440.33,5132.71,11284.189999999999,13959.49,15210.28,7643.91,19108.54,17950.849999999999,22316.93,163072.92000000001]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,757205.81,726116.96,777678.26,710496.09,710901.07000000007,769161.65,730923.56,767877.23,769257.84,872023.20000000007,833541.42,772557.77,9197740.8600000013]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,197129.90000000002,174955.2,210188.51,144820.65,274842.58999999997,120506.8,204111.96000000002,168802.29,-277804.82,177912.05000000002,127707.56,149938.12,1673110.81]
[null,693,null,null,"Wyoming",null,25597.02,24823.71,16176.77,6512.47,26735.02,1212.6400000000001,6456.58,21941.43,-7002.2300000000005,25567.37,5939.87,26490.2,180450.85000000003]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,222726.92,199778.91,226365.28,151333.12,301577.61,121719.44,210568.54,190743.72,-284807.05,203479.42,133647.43,176428.32,1853561.6599999997]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,14830.48,18095.89,9981.6799999999985,16571.149999999998,15413.2,19532.190000000002,16609.150000000001,11762.029999999999,28392.5,4373.5999999999985,12760.98,38287.770000000004,206610.62]
[null,698,null,null,"Wyoming",null,836,689.63,348.04,583.24,927.91,674.14,582.51,8015.6100000000006,2134.31,9785.5700000000015,5711.21,1673.02,31961.19]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,15666.48,18785.52,10329.719999999999,17154.39,16341.11,20206.330000000002,17191.66,19777.64,30526.81,14159.17,18472.189999999999,39960.79,238571.81000000003]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,61533.41,53910.26,73804.160000000003,45800.4,77218.19,57666.6,57690.43,62471.19,71623.429999999993,86780.68,74154.31,68363.8,791016.8600000001]
[null,703,null,null,"Wyoming",null,5203.42,3195.43,7986.55,4053.13,5616.52,3536.65,3894.87,8703.5500000000011,8270.5499999999993,5780.05,6649.83,6289.92,69180.470000000016]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,66736.83,57105.69,81790.710000000006,49853.53,82834.710000000006,61203.25,61585.3,71174.740000000005,79893.98,92560.73,80804.14,74653.72,860197.33]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,59300.659999999996,65698.259999999995,83795.429999999993,44146.09,71705.37,63067,67978.490000000005,57418.14,79682.52,81211.259999999995,99013.02,70760.56,843776.8]
[null,708,null,null,"Wyoming",null,235.26,377.69,577.99,-327.60000000000002,468.32,66.87,363.25,87.73,352.56,607.96,681.03,175.55,3666.6100000000006]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,59535.92,66075.95,84373.42,43818.49,72173.69,63133.87,68341.740000000005,57505.87,80035.08,81819.22,99694.05,70936.11,847443.40999999992]
[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,4691544.1600000011,4247963.17,4838095.2399999993,3717727.9099999997,4112156.2899999996,5094248.1800000006,4181784.6900000013,4773787.540000001,4943789.1199999992,4781440.8899999987,5276317.22,4591390.1399999997,55250244.54999999]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,292349.74,250936.03000000003,249667.89,172556.96999999997,202181.76999999996,222228.78000000003,197784.87999999998,304466.56999999995,287455.39,303279.37,324117.10000000003,288324.76,3095349.25]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,4983893.9000000004,4498899.2,5087763.129999999,3890284.8800000004,4314338.0599999996,5316476.9600000009,4379569.57,5078254.1100000003,5231244.5100000016,5084720.26,5600434.3199999994,4879714.9000000013,58345593.799999997]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,94950.66,102386.40000000001,99738.860000000015,89718.200000000012,106096.46,119729.95,91424.08,89799.05,124277.09,109405.59,96627.349999999991,93976.780000000013,1218130.47]
[null,731,null,null,"Wyoming",null,2273.4299999999998,2493.12,2369.9,1939.51,2625.8,3092.35,2027.91,2162.3000000000002,2813.85,3015.52,2261.52,2646.15,29721.360000000001]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,97224.09,104879.52,102108.76000000001,91657.71,108722.26000000001,122822.3,93451.99,91961.35,127090.94,112421.11,98888.87,96622.930000000008,1247851.8299999998]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,225783.21,274310.55,219554.2,223980.38,237900.25000000003,284834.02999999997,241962.39,304861.40000000002,254218.23999999999,297937.58,375507.12,244765.56000000003,3185614.9100000006]
[null,736,null,null,"Wyoming",null,7951.41,9594.880000000001,7755.5300000000007,7734.9100000000008,8385.33,9834.9600000000009,8313.66,11616.1,9145.5600000000013,10843.35,14427.4,8576.83,114179.92000000001]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,233734.62,283905.43,227309.73,231715.29,246285.58000000002,294668.99,250276.05000000002,316477.5,263363.8,308780.93,389934.52,253342.39,3299794.8300000005]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,1311409.6299999999,1259055.02,1120623.6300000001,1161631.3499999999,1289093.29,1401072.78,1276102.6299999999,1356339.24,1865084.31,1348348.21,1516541.4000000001,1319324.55,16224626.040000001]
[null,741,null,null,"Wyoming",null,51477.25,48840.66,53372.26,46502.62,49714.62,59265.72,55243.23,64478.05,85281.74,58673.46,59930.400000000001,52252.47,685032.48]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,1362886.88,1307895.68,1173995.8900000001,1208133.97,1338807.9100000001,1460338.5,1331345.8599999999,1420817.29,1950366.05,1407021.67,1576471.8,1371577.02,16909658.520000003]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,59098.86,134622.68,88015.11,93786.79,136792.12,94139.56,143961.5,134121.04999999999,119493.03000000001,144376.56,21415.89,-34351.15,1135472]
[null,746,null,null,"Wyoming",null,3349.2400000000002,6274.88,4486.5600000000004,4578.33,5926.65,4283.67,5558.63,5301.6,5631.9800000000005,7905.76,4287.8600000000006,1290.4699999999998,58875.630000000005]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,62448.1,140897.56,92501.67,98365.119999999995,142718.76999999999,98423.23,149520.13,139422.65,125125.01000000001,152282.32,25703.75,-33060.68,1194347.6300000001]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,36241.49,34472.6,34520.86,31695.13,28764.620000000003,30637.34,27067.34,21807.45,26386.61,27308.080000000002,27101.460000000003,24681.97,350684.95000000007]
[null,751,null,null,"Wyoming",null,391.65000000000003,371.11,377.99,346.05,321.42,337.09000000000003,313.64,255.23000000000002,318.02,317.91000000000003,315.85000000000002,282.3,3948.2599999999998]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,36633.14,34843.71,34898.85,32041.18,29086.04,30974.43,27380.98,22062.68,26704.63,27625.99,27417.31,24964.27,354633.21]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,47842.8,30328.310000000005,31281.14,26103.68,26528.93,28278.73,39237.11,72459.33,-37214.960000000006,109401.03,101952.70000000001,66185.81,542384.61]
[null,756,null,null,"Wyoming",null,6349,4145.6000000000004,3268.5,2084.67,2251.96,3049.7400000000002,5242.99,9209.23,-4988.3100000000004,10617.74,10484.950000000001,8013.3,59729.37000000001]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,54191.8,34473.910000000003,34549.64,28188.350000000002,28780.89,31328.47,44480.1,81668.56,-42203.270000000004,120018.77,112437.65000000001,74199.11,602113.98]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,9194.2900000000009,4532.3599999999997,4030.37,3146.94,3159.55,3445.38,6063.49,24316.850000000002,-8978.2900000000009,40773,27616.440000000002,21257.71,138558.09]
[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,9194.2900000000009,4532.3599999999997,4030.37,3146.94,3159.55,3445.38,6063.49,24316.850000000002,-8978.2900000000009,40773,27616.440000000002,21257.71,138558.09]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,87900.6,39913.9,43926.65,34621.26,34278.800000000003,37494.620000000003,65481.67,133234.42000000001,-58062.19,209463.64,142417.55000000002,109964.45,880635.37000000011]
[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,87900.6,39913.9,43926.65,34621.26,34278.800000000003,37494.620000000003,65481.67,133234.42000000001,-58062.19,209463.64,142417.55000000002,109964.45,880635.37000000011]
[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,1872421.5400000003,1879621.82,1641690.8200000003,1664683.7299999997,1862614.0200000003,1999632.3900000001,1891300.21,2136938.79,2285203.84,2287013.69,2309179.9099999997,1845805.6800000002,23676106.440000001]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,71791.98,71720.250000000015,71630.740000000005,63186.090000000004,69225.78,79863.53,76700.060000000012,93022.510000000009,98202.840000000011,91373.74,91707.98000000001,73061.52,951487.02]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,1944213.52,1951342.0699999998,1713321.56,1727869.8199999998,1931839.8000000003,2079495.92,1968000.2699999998,2229961.3000000003,2383406.6799999997,2378387.4300000002,2400887.8899999997,1918867.2000000002,24627593.460000005]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,25048.120000000003,24658.18,26952.12,43675.049999999996,41789.19,44696.1,47371.42,41476.250000000007,42624.19,39871.449999999997,31935.41,33801.629999999997,443899.11]
[null,774,null,null,"Wyoming",null,715.82,714.19,781.95,1294.55,1227.8500000000001,1297.23,1382.68,1211.27,1182.6400000000001,1177.1600000000001,904.2,1006.33,12895.87]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,25763.940000000002,25372.37,27734.07,44969.599999999999,43017.04,45993.33,48754.1,42687.520000000004,43806.83,41048.61,32839.61,34807.96,456794.98000000004]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,3327152.92,1445533.46,1533658.95,1017165.88,1112282.53,1295139.75,2451692.7600000002,4277902,5418035.1099999994,4440871.9799999995,4296561.63,2230218.84,32846215.809999999]
[null,779,null,null,"Wyoming",null,22757.54,17990.740000000002,14110.78,10529.16,12900.710000000001,15608.01,21702.010000000002,28595.82,37208.36,33479.83,37599.93,24057.18,276540.07]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,3349910.46,1463524.2,1547769.73,1027695.04,1125183.24,1310747.76,2473394.77,4306497.82,5455243.4699999997,4474351.8099999996,4334161.5599999996,2254276.02,33122755.879999995]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,28052.71,43946.42,7600.89,28934.01,11940.81,89375.840000000011,6905.13,183491.99,192905.38999999998,157022.16,-123466.05,18560.53,645269.82999999996]
[null,784,null,null,"Wyoming",null,76.040000000000006,411.58,47.11,947.99,162.43,3155.31,0,5243.5,6604.79,5509.84,-4706.28,260.83,17713.140000000003]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,28128.75,44358,7648,29882,12103.24,92531.150000000009,6905.13,188735.49,199510.18,162532,-128172.33,18821.36,662982.97]
[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,3380253.75,1514138.0599999998,1568211.96,1089774.94,1166012.53,1429211.6900000002,2505969.31,4502870.24,5653564.6899999995,4637765.59,4205030.99,2282580.9999999995,33935384.75]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,23549.4,19116.510000000002,14939.840000000002,12771.699999999999,14290.990000000002,20060.550000000003,23084.690000000002,35050.589999999997,44995.79,40166.83,33797.85,25324.340000000004,307149.08]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,3403803.15,1533254.57,1583151.8,1102546.6400000001,1180303.52,1449272.24,2529054,4537920.83,5698560.4799999995,4677932.42,4238828.84,2307905.34,34242533.829999991]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B324+1","v":801},null,null,"Utah",null,542975.84,536568.60000000009,-14780.11,511719.99,543930.55000000005,474224.27,537670.93000000005,529061.58000000007,1522626.6700000002,593498.32999999996,568213.28,169876.56000000003,6515586.4900000002]
[null,{"$f":"+B325+1","v":802},null,null,"Wyoming",null,37007.18,37783.94,17695.47,34197.879999999997,36834.15,33284.44,36212.89,36409.590000000004,71909.16,39290.03,38599.340000000004,24948.55,444172.62000000011]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,579983.02,574352.54,2915.36,545917.87,580764.70000000007,507508.71,573883.82000000007,565471.17000000004,1594535.83,632788.36,606812.62,194825.11000000002,6959759.1100000013]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,3151787.69,3181180.34,3531802.1,2877960.63,2848417.62,3637859.7399999998,3088382.08,3277721.07,3106800.85,3701335.39,3591339.3,3664910.33,39659497.139999993]
[null,806,null,null,"Wyoming",null,114303.71,125550.42,130772.38,105518.89,109806.86,142362.64000000001,120677.56,118346.89,109368.12,103386.48,104884.22,88860.340000000011,1373838.51]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,3266091.4,3306730.76,3662574.48,2983479.52,2958224.48,3780222.38,3209059.64,3396067.96,3216168.97,3804721.87,3696223.52,3753770.67,41033335.650000006]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-246727.51,-246625.41999999998,-245517.56,-257580.03,-257435.79,-257437.42,-252642.52000000002,-252799.43,-252133.84000000003,-262465.08999999997,-260968.81000000003,-262465.08999999997,-3054798.51]
[null,810,null,null,"Wyoming",null,-8499.0499999999993,-8601.14,-8562.51,-9065.9699999999993,-9088.48,-9088.5400000000009,-8865.11,-8708.2000000000007,-8766.24,-9209.7800000000007,-9157.2800000000007,-9209.7800000000007,-106822.08]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-255226.56,-255226.56,-254080.07,-266646,-266524.27,-266525.96000000002,-261507.63,-261507.63,-260900.08000000002,-271674.87,-270126.09000000003,-271674.87,-3161620.59]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,282561.27,258914.85000000003,283003.09999999998,130191.5,340174.61000000004,193148.95,83584.97,191208.94,296625.97000000003,111093.46,203353.5,84116.06,2457977.1800000002]
[null,814,null,null,"Wyoming",null,8192.1200000000008,10207.31,10431.44,6090.1500000000005,10376.85,7549.3,8286.07,7890.62,8581.67,6915.83,6672.46,5411.52,96605.340000000011]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,290753.39,269122.16000000003,293434.53999999998,136281.65,350551.46,200698.25,91871.040000000008,199099.56,305207.64,118009.29000000001,210025.96,89527.58,2554582.5200000005]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,52044.509999999995,173329.44,76586.05,62683.82,60128.15,-14078.95,55286.68,55286.68,55286.68,55286.68,91773.01,-200060.68,523552.07000000012]
[null,818,null,null,"Wyoming",null,17.48,4247.55,0,26.86,8.5299999999999994,10.91,0,0,0,0,0,-9041.4699999999993,-4730.1400000000003]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,52061.99,177576.99,76586.05,62710.68,60136.68,-14068.04,55286.68,55286.68,55286.68,55286.68,91773.01,-209102.15,518821.93000000005]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,6302.38,4361.18,6477.0400000000009,3955.54,5440.04,5625.92,4512.8,4133.99,5074.43,475.5,3225.91,6047.55,55632.280000000013]
[null,822,null,null,"Wyoming",null,956.39,708.23,980.57,651.95000000000005,801.99,851.37,676.78,670.56000000000006,920.07,51.4,567.72,886.58,8723.61]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,7258.77,5069.41,7457.6100000000006,4607.49,6242.03,6477.29,5189.58,4804.55,5994.5,526.9,3793.63,6934.13,64355.89]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,89919.37000000001,80099.010000000009,82131.320000000007,71689.75,83873.02,117890.98999999999,81568.600000000006,104904.03,117282.03,150859.31,111382.01000000001,97634.38,1189233.8199999998]
[null,826,null,null,"Wyoming",null,13645.56,13007.51,12395.04,11815.98,12364.76,17840.07,12232.97,17016.189999999999,21265.13,22372.61,19492.62,14313.380000000001,187761.82]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,103564.93000000001,93106.52,94526.36,83505.73,96237.78,135731.06,93801.57,121920.22,138547.16,173231.92,130874.63,111947.76000000001,1376995.64]
[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,165785.31,153344.66999999998,149430.84,110223.49,180528.27,102635.13,185530.88999999998,147627.47,253136.65999999997,168501.88,89881.97,180538.72,1887165.2999999998]
[null,838,null,null,"Wyoming",null,3245.17,3281.17,3281.17,3305.4900000000002,3346.73,2792.34,3168.5,3095.11,3090.76,3123.8,3124.6,3133.82,37988.660000000003]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,169030.48,156625.84,152712.01,113528.98000000001,183875,105427.47,188699.38999999998,150722.57999999999,256227.41999999998,171625.68,93006.57,183672.54,1925153.96]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,87643.64,85930.08,87988.090000000011,89048.18,88795.09,88797.16,88026.08,87006.6,86662.819999999992,79460.760000000009,83160.87000000001,82226.73000000001,1034746.0999999999]
[null,842,null,null,"Wyoming",null,3004.42,2982.01,3053.79,3119.2400000000002,3119.8,3119.88,3070.9,2979.56,2995.38,2770.34,2882.29,2867.4,35965.010000000009]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,90648.06,88912.09,91041.88,92167.42,91914.89,91917.040000000008,91096.98,89986.16,89658.2,82231.100000000006,86043.16,85094.13,1070711.1099999999]
[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,4304165.4799999995,4416269.75,4127168.22,3755553.3400000017,4061422.75,4547388.2000000011,4047381.07,4321851.25,5400726.3200000003,4766746.9300000006,4648427.01,3944994.9,52342095.219999991]
[null,850,null,"Total Utah Distribution",null,null,4132292.5,4227102.75,3957120.87,3599892.87,3893851.5600000005,4348665.7899999991,3871920.5100000002,4144150.9299999997,5191362.2700000005,4598046.22,4481361.04,3822824.56,50268591.869999997]
[null,851,null,"Total Wyoming Distribution",null,null,171872.98,189167,170047.35,155660.47,167571.19,198722.41,175460.56,177700.32,209364.05000000002,168700.71,167065.97,122170.34000000001,2073503.35]
[null,852,null,"Total Utility O&M Expenses",null,null,14523588.460000001,12298687.9,12405431.189999999,10272284.010000002,11475628.629999999,13280318.480000002,12687899.25,16196859.73,18587245.68,16768034.850000001,16769914.249999998,12928323.130000001,168194215.56]
[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,94432.08,80431.400000000009,78629.97,98888.2,43289.56,28279.4,28520.86,47589.279999999999,85059.85,87716.39,87716.39,65893.180000000008,826446.56]
[null,861,null,null,"Distribution - Wyoming",null,146672.20000000001,146931.12,0,144125.21,144115.66,145532.14000000001,145687.4,149598.74,150534.6,151545.70000000001,151880.18,135922.78,1612545.73]
[null,862,null,null,"Distribution - Utah",null,3537616.8299999996,3559694.6799999997,3792188.24,3627145.36,3605411.29,3656031.25,3712349.2100000004,3725309.7699999996,3756567.69,3761112.3899999997,3760777.9099999997,3843862.56,44338067.18]
[null,863,null,null,"General",null,652764.66000000015,747407.06999999983,739662.04999999935,696216.96000000043,634446.27,652500.44000000041,466963.64999999944,475814.52,487662.90999999968,493922.73000000045,485937.84000000078,471053.14999999991,7004352.25]
[null,864,null,null,"Total Depreciation Expense",null,4431485.7699999996,4534464.2699999996,4610480.26,4566375.7300000004,4427262.78,4482343.2300000004,4353521.12,4398312.3099999996,4479825.05,4494297.21,4486312.32,4516731.67,53781411.720000006]
[null,{"$f":"+B389+1","v":865}]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,2318.79,1952.28,1978.97,2460.0100000000002,1025.21,632.28,726.68000000000006,1225.8600000000001,2206.7600000000002,2276.3000000000002,1312.3600000000001,1673.3400000000001,19788.84]
[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,2318.79,1952.28,1978.97,2460.0100000000002,1025.21,632.28,726.68000000000006,1225.8600000000001,2206.7600000000002,2276.3000000000002,1312.3600000000001,1673.3400000000001,19788.84]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,4433804.5599999996,4536416.55,4612459.2299999995,4568835.74,4428287.99,4482975.5100000007,4354247.8,4399538.17,4482031.8099999996,4496573.51,4487624.6800000006,4518405.01,53801200.560000002]
[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,48550.02,42200.109999999993,34763.5,30682.659999999996,58995.75,33419.009999999995,37490.31,-18015.989999999998,66805.319999999992,59980.350000000006,59980.350000000006,56660.55,511511.94]
[null,879,null,null,"Distribution - Utah",null,1423833.6099999996,1435574.5399999993,1416408.7100000002,1418673.34,1351411.22,1409804.37,1406990.9,-216860.08999999997,1498383.1900000002,1305967.2099999997,1305967.2099999997,1358333.64,15114487.849999998]
[null,880,null,null,"General",null,135853.45000000001,136376.34000000003,131181.18,125226.79000000001,133376.87999999998,128488.34999999998,132889.1,133714.40999999997,229563.52999999994,52264.19,52264.19,152022.34000000003,1543220.75]
[null,881,null,null,"Total Other Taxes",null,1608237.08,1614150.99,1582353.3900000001,1574582.79,1543783.85,1571711.73,1577370.31,-101161.67,1794752.04,1418211.75,1582221.6400000001,1567096.9,17333310.800000001]
[null,882,null,null,null,null,0,0,0,0,0,0,0,0,0,0,164009.89000000036,80.369999999878928,164090.26000000164]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,999445.55,-1289508.8,-1977058.35,-1546753.45,-1928145.7999999998,-1945040.85,104003.45,5102161.7,10744589.649999999,10236276.6,7433654.2999999998,5439141.1500000004,31372765.149999999]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,146966,-178878,-271684,-220533,-395221,-281562,10278,-82174,-3806750,1436048,1039287,1021500,-1582723]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,-5452.41,375.36,-1018.23,4151.79,79767.360000000001,7883.0700000000006,2542.3200000000002,572101.66,2980093.26,-12955.83,-7188.06,-167118.33000000002,3453181.9599999995]
[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,2749196.2199999997,146139.54999999993,-667407.18999999994,-188551.86999999991,-699815.58999999973,-647008.05000000016,1694194.08,5490927.6900000004,11712684.949999997,13077580.52,10047974.879999999,7860619.7200000007,50576534.910000004]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,7183000.7799999993,4682556.0999999996,3945052.0399999996,4380283.87,3728472.4000000004,3835967.4600000004,6048441.8799999999,9890465.8599999994,16194716.759999998,17574154.030000001,14535599.559999999,12379024.73,104377735.47]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,65084739.880000003,38171449.030000001,38921753.010000005,32999594.400000002,33850687.029999994,36959272.630000003,51355240.469999999,94372797.200000003,140021637.41,139352424.74000001,103967896.20000002,81279809.120000005,856337301.12000012]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,47842.8,30328.310000000005,31281.14,26103.68,26528.93,28278.73,39237.11,72459.33,-37214.960000000006,109401.03,101952.70000000001,66185.81,542384.61]
[null,756,null,null,"Wyoming",null,6349,4145.6000000000004,3268.5,2084.67,2251.96,3049.7400000000002,5242.99,9209.23,-4988.3100000000004,10617.74,10484.950000000001,8013.3,59729.37000000001]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,54191.8,34473.910000000003,34549.64,28188.350000000002,28780.89,31328.47,44480.1,81668.56,-42203.270000000004,120018.77,112437.65000000001,74199.11,602113.98]
[]
[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,643.92999999999995,655.6,630.5,593.41,580.48,701.27,541.95000000000005,454.07,312.74,305.11,273.36,267.45,5959.869999999999]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,19810.66,18377.7,17501.8,33690.25,349.64999999999964,17282.96,39651.94,-6175.58,20474.330000000002,22628.27,19234.09,19895.71,222721.78]
[null,621]
[null,622,null,"Total Production Expenses",null,null,20454.59,19033.3,18132.3,34283.660000000003,930.12999999999965,17984.23,40193.89,-5721.51,20787.070000000003,22933.38,19507.45,20163.16,228681.65]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,482844.32,386906.98,297005.47000000003,360254.28,422737.5,385189.97000000003,264701.82,431109.9,240381.04,352021.09,306803.97000000003,210363.93,4140320.27]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,570422.87,66701.740000000005,646109.25,545078.25,892809.25,604993.77,810197.98,939463.24,844351.44000000006,610520.79,364292.21,345338.15,7240278.9400000004]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,205916.78,290565.3,215010.66,339266.74,275951.21000000002,167786.76,149260.01999999999,131467.64000000001,175410.47,123658.45,143687.47,68503.83,2286485.33]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1694361.1099999999,1724812.65,1524511.55,1624327.8399999999,1664443.26,1799581.52,1521451.99,1394710.96,1413000.6600000001,1176752.57,1274375.72,933484.78,17745814.609999999]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,0,0,-146492,0,0,0,0,0,0,-146492]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,33676.42,46868.47,35513.94,55547.94,42487.020000000004,27726.920000000002,24473.79,35445.140000000007,26866.010000000002,20397.98,23435.820000000003,11271.11,383710.56000000006]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,308058.89,207763.14,170645.85,140033.97,86729.98,98732.71,83220.100000000006,80357.63,188158.94,208776.76,324515.16000000003,339884.21,2236877.34]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,187198.46,201123.46,211114.6,205608.2,234760.45,227054.86000000002,243020.98,225435.63,193888,169282.33000000002,168974.6,190976,2458437.5700000003]
["%,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,2815.25,760.87,1851.1000000000001,1499.88,1365.1100000000001,1313.96,1303.6300000000001,31.53,894.17000000000007,0,0,0,11835.500000000004]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,570422.87,66701.740000000005,646109.25,545078.25,892809.25,604993.77,810197.98,939463.24,844351.44000000006,610520.79,364292.21,345338.15,7240278.9400000004]
["%,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,205916.78,290565.3,215010.66,339266.74,275951.21000000002,167786.76,149260.01999999999,131467.64000000001,175410.47,123658.45,143687.47,68503.83,2286485.33]
["%,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,-31286.53,-25160.58,-20645.680000000008,-72998.16,-23556.940000000006,-17278.340000000011,18194.120000000006,-33982.590000000004,-36612.19999999999,-23858.950000000004,-22111.86,-28895.039999999994,-318192.75]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1694361.1099999999,1724812.65,1524511.55,1624327.8399999999,1664443.26,1799581.52,1521451.99,1394710.96,1413000.6600000001,1176752.57,1274375.72,933484.78,17745814.609999999]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,0,0,-146492,0,0,0,0,0,0,-146492]
["%,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":37,"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,{"$f":"+H8-30","v":"2014-02-19"},"2014-03-21","2014-04-20","2014-05-20","2014-06-19","2014-07-19","2014-08-18","2014-09-17","2014-10-17","2014-11-16","2014-12-16","2015-01-15","2015-02-14","2015-03-16","2015-03-31"]
[]
[null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,{"$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,1443936.84,1443936.84,1443936.84,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1438894.8337500002]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D25)","v":"%,FACCOUNT,TQGCACCTS,N330"},10,null,"330","Gas Wells - Construction",null,null,52986090.909999996,52986090.909999996,52986090.909999996,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52344209.872500002]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D26)","v":"%,FACCOUNT,TQGCACCTS,N331"},11,null,"331","Gas Wells - Equipment",null,null,17432452.879999999,17432452.879999999,17432452.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17216356.879999999,17261376.879999999]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2872306.7800000003,2872306.7800000003,2872306.7800000003,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2731001.6741666673]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D28)","v":"%,FACCOUNT,TQGCACCTS,N336"},13,null,"336","Purification Equipment",null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71]
[{"$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,81179889.439999983,81179889.439999983,81179889.439999983,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,80220585.290416658]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,361364.43999999994,381894.39,381894.39,381894.39,381894.39,400188.28,369825.41666666669]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D34)","v":"%,FACCOUNT,TQGCACCTS,N374"},21,null,null,null,"Utah",null,13822319.810000001,13701155.42,13701268.66,13714884.270000001,14388070,14576087.810000001,15057646.82,15057646.82,15564264.279999999,16452627.140000001,16453519.210000001,16453519.210000001,16770722.200000001,15034767.553749999]
[null,22,null,null,null,"Total",null,14183684.25,14062519.859999999,14062633.1,14076248.710000001,14749434.439999999,14937452.25,15419011.26,15419011.26,15946158.67,16834521.530000001,16835413.600000001,16835413.600000001,17170910.48,15404592.970416665]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,721780.23,721780.23,721780.23,721780.23,721780.23,717226.15,717226.15,717226.15,717226.15,717226.15,717226.15,871199.46000000008,866096.88,737967.98625000007]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D39)","v":"%,FACCOUNT,TQGCACCTS,N375"},26,null,null,null,"Utah",null,10424265.449999999,10613284.26,11180671.689999999,11660031.16,11712193.539999999,11712952.969999999,11715155.209999999,11748425.27,11817112.619999999,11933293.41,11989968.779999999,14733261.659999998,14850891.309999999,11954494.079166666]
[null,27,null,null,null,"Total",null,11146045.68,11335064.49,11902451.92,12381811.390000001,12433973.77,12430179.119999999,12432381.359999999,12465651.42,12534338.77,12650519.560000001,12707194.93,15604461.119999999,15716988.189999999,12692462.065416666]
[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,32634970.48,32475313.009999998,32519791.550000001,33270608.649999999,33080212.099999998,33041505.959999997,33590552.920000002,33591506.119999997,33858502.07,34121858.450000003,34128475,34234962.280000001,34518784.009999998,33457513.779583335]
[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"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D44)","v":"%,FACCOUNT,TQGCACCTS,N376"},37,null,null,null,"Utah",null,1091106215.3,1093340595.8099999,1097467944.6800001,1106805123.55,1107192092.95,1108599961.03,1131855852.3999999,1163061684.49,1169234827.1700001,1178719176.6499999,1179529359.1400001,1185206633.4000001,1198670518.4000001,1138825134.843333]
[null,38,null,null,null,"Total",null,1123741185.78,1125815908.8199999,1129987736.23,1140075732.2,1140272305.05,1141641466.99,1165446405.3199999,1196653190.6099999,1203093329.24,1212841035.0999999,1213657834.1400001,1219441595.6800001,1233189302.4100001,1172282648.6229162]
[null,39]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D55)","v":"%,FACCOUNT,TQGCACCTS,N377"},42,null,null,null,"Utah",null,17745410.739999998,17712351.640000001,17898265.07,17742002.32,17742002.32,17742228.699999999,17742228.699999999,17742228.699999999,17742228.699999999,18154668.640000001,18154668.640000001,18154668.640000001,18154668.640000001,17873131.813333333]
[null,43,null,null,null,"Total",null,17745410.739999998,17712351.640000001,17898265.07,17742002.32,17742002.32,17742228.699999999,17742228.699999999,17742228.699999999,17742228.699999999,18154668.640000001,18154668.640000001,18154668.640000001,18154668.640000001,17873131.813333333]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,5229532.83,5229532.83,5229532.83,5329343.01,5334339.6900000004,5315594.5,5354943.3899999997,5354408.3899999997,6194071.5199999996,6275909.7400000002,6488955.8799999999,6451531.5199999996,6420397.3499999996,5698594.0324999997]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D60)","v":"%,FACCOUNT,TQGCACCTS,N378"},47,null,null,null,"Utah",null,70715627.579999998,70850665.350000009,73655387.730000004,74940570,75054943.280000001,75380820.510000005,75396209.549999997,75526253.420000002,76217550.600000009,76788067.050000012,76890036.680000007,77003120.660000011,78178648.13000001,75179230.22375001]
[null,48,null,null,null,"Total",null,75945160.409999996,76080198.180000007,78884920.560000002,80269913.010000005,80389282.969999999,80696415.010000005,80751152.939999998,80880661.810000002,82411622.120000005,83063976.790000007,83378992.560000002,83454652.180000007,84599045.480000004,80877824.256250009]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,16037533.310000001,16113189.52,16165681.43,16240875.560000001,16320576.25,16365247.609999999,16393742.73,16435995.380000001,16698714.26,16772047.640000001,16722941.59,16779702.210000001,16960115.710000001,16458961.557499999]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D65)","v":"%,FACCOUNT,TQGCACCTS,N380"},52,null,null,null,"Utah",null,324057092.88,324952022.29000002,326379208.13999999,327440763.52999997,328245780.08999997,328632238.12,329260526.52999997,330185592.17000002,329665476.43000001,333057164.04000002,332877469.16000003,335121064.35000002,340030226.78000003,329821747.05666661]
[null,53,null,null,null,"Total",null,340094626.19,341065211.81,342544889.56999999,343681639.08999997,344566356.33999997,344997485.73000002,345654269.25999999,346621587.55000001,346364190.69,349829211.68000001,349600410.75,351900766.56,356990342.49000001,346280708.61416662]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,8448181.574000001,8446102.243999999,8445360.1539999992,8548706.493999999,8535838.0639999993,8534583.8039999995,8649358.034,8666784.5940000005,8678974.5539999995,8688637.3939999994,8735216.5240000002,8770831.5240000002,8798058.2239999995,8610292.7735833339]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,267672350.60600001,267611554.63600001,267576719.30599999,271105230.046,270931419.71599996,270807793.07599998,274096181.35600001,272774669.44600004,273024925.64599997,273408946.60600001,274458101.866,276554253.51599997,278399086.22600001,272115459.46933335]
[null,58,null,null,null,"Total",null,276120532.18000001,276057656.88,276022079.45999998,279653936.54000002,279467257.77999997,279342376.88,282745539.38999999,281441454.04000002,281703900.19999999,282097584,283193318.38999999,285325085.03999996,287197144.44999999,280725752.2429167]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,900429.84,896557,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,914729.58000000007,647686.5,904120.82000000007,903671.56,899916.04,899150.89999999991,886676.64750000008]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,14078914.27,14083036.34,14069377.450000001,14020519.540000001,14020519.540000001,14020519.540000001,13993509.200000001,13985312.92,14180494.600000001,13894040.07,13869699.99,13869587.530000001,13835819.389999999,13996998.629166665]
[null,63,null,null,null,"Total",null,14979344.109999999,14979593.34,14984107.030000001,14935249.120000001,14935249.120000001,14935249.120000001,14908238.780000001,14900042.5,14828181.100000001,14798160.890000001,14773371.550000001,14769503.57,14734970.289999999,14883675.276666665]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",{"$f":"+B80+1","v":66},null,null,null,"Wyoming",null,48746.01,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,56482.770000000004,52618.850000000006,52618.850000000006,52618.850000000006,52618.850000000006,7220,50887.85624999999]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D80)","v":"%,FACCOUNT,TQGCACCTS,N387"},67,null,null,null,"Utah",null,1517090.11,1513217.27,1531223,1531223,906448.28,700967.14,700967.14,779169.25,815969.38,991700.26,994458.45000000007,994458.45000000007,1227602.97,1069345.6799999997]
[null,68,null,null,null,"Total",null,1565836.12,1565836.12,1583841.85,1583841.85,959067.13,753585.99,753585.99,835652.02,868588.23,1044319.11,1047077.3,1047077.3,1234822.97,1120233.5362499997]
[null,{"$f":"+B83+1","v":69},null,null,null,null," "]
[null,{"$f":"+B84+1","v":70},null,"388","Other Equipment"]
[" ",{"$f":"+B85+1","v":71},null,null,null,"Wyoming",null,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,11584.02,7401.8341666666665]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D85)","v":"%,FACCOUNT,TQGCACCTS,N388"},{"$f":"+B86+1","v":72},null,null,null,"Utah",null,319038,319038,319038,319038,319038,319038,319038,319038,319038,319038,319038,305101.60000000003,300737.58,317114.11583333334]
[null,{"$f":"+B87+1","v":73},null,null,null,"Total",null,326258,326258,326258,326258,326258,326258,326258,326258,326258,326258,326258,312321.60000000003,312321.60000000003,324515.95]
[null,{"$f":"+B83+1","v":69}]
[null,70,null,null,"Total Distribution Plant",null,null,1875848083.46,1879000599.1399996,1888197182.7899997,1904726632.2299995,1905841186.9199998,1907802697.7899997,1936179071,1967285737.9099998,1975818795.72,1991640255.3,1993674539.8600001,2006845545.29,2029300517.0000002,1942465545.3483326]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.020000000004]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D93)","v":"%,FACCOUNT,TQGCACCTS,N389"},75,null,null,null,"Distribution - Utah",null,2707795.83,2707795.83,2707795.83,2703949.33,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707795.83,2707475.2883333326]
[null,76,null,null,null,"Total",null,2719379.85,2719379.85,2719379.85,2715533.35,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719379.85,2719059.3083333327]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,179167.56,111749.71,111749.71,111749.71,111749.71,111749.71,111749.71,111749.71,111749.71,120846.7,120846.7,120846.7,142988.51,118134.65125]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D98)","v":"%,FACCOUNT,TQGCACCTS,N390"},80,null,null,null,"Distribution - Utah",null,22234215.809999995,22187487.810000002,22201964.650000006,21955443.800000004,21955443.800000004,21955970.750000007,21960398.740000002,21974813.479999997,22021155.440000005,22063883.039999992,22063883.039999992,22077663.789999992,22228818.089999989,22054135.440833334]
[null,81,null,null,null,"General",null,46174639.300000004,46158753.780000001,46162400.780000001,46168575.520000003,46168575.520000003,46169039.520000003,46169039.520000003,46169039.520000003,46172755.380000003,46213378.450000003,46213378.450000003,46213378.450000003,46427958.530000001,46189967.817083329]
[null,82,null,null,null,"Total",null,68588022.670000002,68457991.300000012,68476115.140000015,68235769.030000001,68235769.030000001,68236759.980000019,68241187.969999999,68255602.710000008,68305660.530000001,68398108.189999998,68398108.189999998,68411888.939999998,68799765.129999995,68362237.909166664]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,276913.08,278470.01,280871.01,283272.01,283272.01,283272.01,283272.01,283272.01,283272.01,283272.01,170254.98,283272.01,207014.46,269811.32083333336]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D104)","v":"%,FACCOUNT,TQGCACCTS,N391"},86,null,null,null,"Distribution - Utah",null,13910555.649999999,13952069.969999999,15958063.379999995,16008844.390000001,16067529.740000002,16093616.420000002,15375719.030000001,15408548.100000001,15442308.609999999,15584975.469999999,15697992.5,15587146.109999999,13059346.359999999,15388480.393750003]
[null,87,null,null,null,"General",null,44951845.030000001,45961486.690000005,46237434.510000005,45871376.649999999,45874301.140000001,45877079.560000002,45873456.480000004,45927316.789999999,46988364.440000005,47798062.230000004,47969805.630000003,47969805.630000003,48020097.329999998,46569538.410833336]
[null,88,null,null,null,"Total",null,59139313.759999998,60192026.670000002,62476368.899999999,62163493.049999997,62225102.890000001,62253967.990000002,61532447.520000003,61619136.899999999,62713945.060000002,63666309.710000001,63838053.109999999,63840223.75,61286458.149999999,62227830.125416674]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,1648729.47,1648729.47,1631659.35,1631659.35,1729375.27,1998763.81,2035375.15,2035375.15,2168792.0699999998,2168792.0699999998,2280449.6799999997,2167432.65,2167432.65,1950373.7566666666]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D110)","v":"%,FACCOUNT,TQGCACCTS,N392"},92,null,null,null,"Distribution - Utah",null,41243150.359999999,41360584.030000001,40643582.350000001,40591130.129999995,40725720.289999999,41128133.280000001,41722813.259999998,41753243.969999999,42562297.850000001,43694185.339999996,43360729.140000001,43563343.759999998,43544494.329999998,41958298.812083326]
[null,93,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"Total",null,42891879.829999998,43009313.5,42275241.700000003,42222789.479999997,42455095.560000002,43126897.090000004,43758188.409999996,43788619.119999997,44731089.920000002,45862977.409999996,45641178.82,45730776.409999996,45711926.979999997,43908672.568749994]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89]
[{"$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,1874367.71,2111789.4699999997,2069722.72,2071217.5699999998,2082758.46,2088814.6800000002,2097310.91,2107965.41,2107965.41,2109997.4700000002,2109997.4700000002,2136065.44,2168041.2000000002,2092900.7887500003]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D121)","v":"%,FACCOUNT,TQGCACCTS,N394"},103,null,null,null,"Distribution - Utah",null,23153472.59,24607241.030000001,24632098.060000002,24562259.509999998,24748129.259999998,25026510.77,24930664.77,24970584.859999999,25022950.34,25233681.27,26063720.790000003,26187058.399999999,26287419.010000002,25058778.738333333]
[null,104,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Total",null,25027840.300000001,26719030.5,26701820.780000001,26633477.079999998,26830887.719999999,27115325.449999999,27027975.68,27078550.27,27130915.75,27343678.739999998,28173718.260000002,28323123.84,28455460.210000001,27151679.527083334]
[null,106]
[null,107,null,"395","Laboratory Equipment"]
[" ",108,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$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,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.31,695559.30999999994,695559.31000000017]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D133)","v":"%,FACCOUNT,TQGCACCTS,N396"},115,null,null,null,"Distribution - Utah",null,9860222.1699999999,9873381.1899999995,10119565.459999999,10418828.5,10108382,10095643.35,10095643.35,10095993.35,10723219.85,10734078.66,10734078.66,10734078.66,10740010.229999999,10336084.102499997]
[null,116,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,null,null,null,"Total",null,10555781.48,10568940.5,10815124.77,11114387.810000001,10803941.310000001,10791202.66,10791202.66,10791552.66,11418779.16,11429637.970000001,11429637.970000001,11429637.970000001,11435569.539999999,11031643.412499998]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,73309.11,49809.3100000001,72329.951666666675]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D139)","v":"%,FACCOUNT,TQGCACCTS,N397"},121,null,null,null,"Distribution - Utah",null,3788202.29,3788202.29,3892379.45,4247958.0699999994,4874158.3599999994,5090656.6399999997,5184652.1899999995,5185613.75,5186105.58,5254778.8499999996,5254778.8499999996,5254778.8499999996,5254778.8499999996,4811296.1208333336]
[null,122,null,null,null,"Total",null,3861511.4,3861511.4,3965688.56,4321267.18,4947467.47,5163965.75,5257961.3,5258922.8600000003,5259414.6900000004,5328087.96,5328087.96,5328087.96,5304588.16,4883626.0725000007]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",{"$f":"+B144+1","v":125},null,null,null,"Distribution - Wyoming",null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,0,3863.92,3863.92,3863.92,3863.92,3863.92,3541.9266666666658]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D144)","v":"%,FACCOUNT,TQGCACCTS,N398"},126,null,null,null,"Distribution - Utah",null,242323.33,246621.86,246621.86,246621.86,246621.86,246621.86,246621.86,250485.78,264561.53000000003,265117.63,265117.63,265117.63,267617.63,253758.48666666661]
[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,246187.25,250485.78,250485.78,250485.78,250485.78,250485.78,250485.78,250485.78,268425.45,268981.55,268981.55,268981.55,271481.55,257300.41333333327]
[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,213215859.81000003,215964622.77000001,217866168.75000006,217843146.03,218654072.88,219843927.82000002,219764772.44000003,219948193.42000005,222733553.68000001,225203104.65000004,225983088.97999999,226238043.54000002,224170572.84,220727992.60708332]
[null,131]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,81179889.439999983,81179889.439999983,81179889.439999983,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,79968136.829999998,80220585.290416673]
[null,134,null,null,"Distribution - Wyoming",null,null,64400641.794000007,64314561.204000004,64428962.143999994,65458129.894000001,65339562.283999987,65320973.973999992,66052639.17400001,66116600.504000001,67247791.373999983,67932416.513999999,68149103.024000004,68460759.354000002,68892478.454000011,66289004.963999994]
[null,135,null,null,"Distribution - Utah",null,null,1811517067.6259997,1814755663.8959997,1823837846.6059999,1839338128.2959998,1840571250.596,1842551349.776,1870196057.786,1901238763.3660004,1908640630.306,1923777464.7459998,1925595062.7960002,1938454411.8960001,1960477664.5060005,1876246166.3443329]
[null,136,null,null,"General",null,null,213215859.81000003,215964622.77000001,217866168.75000006,217843146.03,218654072.88,219843927.82000002,219764772.44000003,219948193.42000005,222733553.68000001,225203104.65000004,225983088.97999999,226238043.54000002,224170572.84,220727992.60708335]
[null,137,null,null,"Total",null,null,2170313458.6699996,2176214737.3099999,2187312866.9400001,2202607541.0499997,2204533022.5900002,2207684388.4000001,2235981606.23,2267271694.1200004,2278590112.1900001,2296881122.7399998,2299695391.6300001,2313121351.6200004,2333508852.6300006,2243483749.205833]
[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,0,-60702.54,17007.53,176023.47,727697.83,936734.75,612911.41,717114.37,471167.12,856031.42000000016,572535.8899999999,676781.89,289153.15000000002,487323.30958333332]
[null,146,null,null,"Distribution - Utah",null,null,39379731.469999999,10980637.119999999,8178112.9199999999,2956146.93,6621971.2699999996,6552554.1900000004,3589531.54,8717793.7400000002,10080220.33,11425022.551999994,10040972.042000003,10918710.181999996,12845961.18,9681209.9284166675]
[null,147,null,null,"General",null,null,9836452.7699999996,2410489.91,410067.95,123926.41,56308.06,498002.79,1833520.23,2049390.4,662094.31000000006,537703.07999999996,884000.03000000014,859857.44,811247.84,1304100.9095833332]
[null,148,null,null,"Total",null,null,49216184.239999995,13330424.49,8605188.4000000004,3256096.8100000005,7405977.1599999992,7987291.7300000004,6035963.1799999997,11484298.51,11213481.76,12818757.051999994,11497507.962000003,12455349.511999996,13946362.17,11472634.147583336]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-68129649.469999999,-68224081.549999997,-68304512.950000003,-67171390.310000002,-67270278.510000005,-67313568.069999993,-67341847.469999999,-67370368.329999998,-67417957.609999999,-67503017.459999993,-67590733.849999994,-67644222.629999995,-67710115.810000002,-67589321.781666666]
[null,152,null,null,"Distribution - Wyoming",null,null,-24984200.100000001,-25130872.300000001,-25277803.420000002,-25466096.440000001,-25610221.649999999,-25754337.309999999,-25899869.449999999,-26045556.850000001,-25546039.789999999,-25589774.879999999,-25733361.699999999,-25806711.899999999,-25821750.129999999,-25605301.733749997]
[null,153,null,null,"Distribution - Utah",null,null,-546403513.84000003,-548216266.60000002,-550738960.05999994,-534715841.01999998,-537333079.54999995,-539740116.69000006,-541534169.14999998,-543764303.13,-546909546.45000005,-549129921.03999996,-551531433.75999999,-553795236.30999994,-560148916.55999994,-545890424.08000004]
[null,154,null,null,"General",null,null,-107613006.9599999,-108582049.85999991,-109208667.49999993,-126814794.63999996,-127441864.78999996,-128335775.08999994,-128517505.16999991,-129387867.78999996,-130171341.36999995,-130905115.66999994,-131581541.28999995,-132558919.55999994,-130642175.30999994,-125219419.48874994]
[null,155,null,null,"Total",null,null,-747130370.37,-750153270.30999994,-753529943.92999983,-754168122.40999997,-757655444.49999988,-761143797.15999997,-763293391.23999989,-766568096.0999999,-770044885.22000003,-773127829.04999995,-776437070.5999999,-779805090.39999986,-784322957.80999994,-764304467.08416665]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6080432.1900000004,-6082750.9800000004,-6084703.2599999998,-6086682.2300000004,-6089142.2400000002,-6090167.4500000002,-6090799.7300000004,-6091526.4100000001,-6092752.2699999996,-6094959.0300000003,-6097235.3300000001,-6098547.6900000004,-6100221.0300000003,-6090799.4358333321]
[null,159,null,null,"Distribution - Wyoming",null,null,-300,-300,-300,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-8678.2716666666656]
[null,160,null,null,"Distribution - Utah",null,null,-69325.969999999739,-69325.969999999739,-69325.970000000671,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.889999999737,-58742.879999999997,-58742.889999999737,-58742.889999999737,-58742.89,-58742.89,-60947.697499999864]
[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,-6150058.1600000001,-6152376.9500000002,-6154329.2300000004,-6156308.2000000002,-6158768.21,-6159793.4199999999,-6160425.7000000002,-6161152.3799999999,-6162378.2299999995,-6164585,-6166861.2999999998,-6168173.6600000001,-6169847,-6160425.4049999984]
[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,-1873094.13,-1915245.14,-1939747.24,-1969165.41,-1992446.19,-2012121.13,-891313.22291666653]
[null,167,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,-57566301.869999997,-58099649.859999999,-58750167.759999998,-59536256.590000004,-60317643.810000002,-61138251.869999997,-27069928.818749998]
[null,168,null,null,"General",null,null,-54496865,-55301061,-56058895,-56754824,-57507091,-58028227,-58875037,0,0,0,0,0,0,-30814463.958333332]
[null,169,null,null,"Total",null,null,-54496865,-55301061,-56058895,-56754824,-57507091,-58028227,-58875037,-59439396,-60014895,-60689915,-61505422,-62310090,-63150373,-58775706]
[null,170]
[null,171]
[null,172,"System Net Utility Plant"]
[null,173,null,null,"Production",null,null,6969807.7799999835,6873056.9099999852,6790673.22999998,6710064.2899999954,6608716.0799999926,6564401.3100000052,6535489.629999999,6506242.0899999999,6457426.9499999993,6370160.3400000045,6280167.6500000041,6225366.5100000026,6157799.9899999956,6540464.0729166744]
[null,174,null,null,"Distribution - Wyoming",null,null,39416141.694000006,39122686.364000008,39167866.253999993,40157173.843999997,40446155.383999988,40492488.333999991,40754798.054000005,38904180.813999996,40246790.48399999,41248042.734000005,41008228.724000007,41327500.074000008,41336877.264000021,41162348.268166669]
[null,175,null,null,"Distribution - Utah",null,null,1304423959.2859995,1277450708.4459994,1281207673.4960001,1307519691.3159997,1309801399.4259999,1309305044.3859999,1332192677.286,1308567209.2160003,1313652911.4459999,1327263655.6079998,1324509601.5980003,1335201499.0680001,1351977714.3660007,1339981041.3252494]
[null,176,null,null,"General",null,null,60942440.620000139,54492001.820000097,53008674.200000122,34397453.800000042,33761425.150000036,33977928.52000007,34205750.500000104,92609716.030000091,93224306.620000064,94835692.060000107,95285547.720000044,94538981.420000076,94339645.370000064,96812674.027916744]
[null,177,null,null,"Total"]
[null,178]
[null,179,null,"System Net Utility Plant",null,null,null,1466254251.2099993,1433244551.3699996,1436238819.0100002,1445544244.0799997,1448129823.8699999,1448373126.3800001,1472568789.3,1506031780.9800005,1513601367.3300002,1530412502.5719998,1528594004.5220001,1539608473.9020004,1556967446.8200006,1484496527.6942499]
["%,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,13509514.84,14229097.98,13625079.140000001,13250018.359999999,15606881.17,20171602.359999999,14351850.32,19982408.620000001,20573042.16,19064834.359999999,21136604.649999999,21525374.469999999,17315984.109999999,17410795.255416669]
[null,187,null,null,"Total",null,null,13509514.84,14229097.98,13625079.140000001,13250018.359999999,15606881.17,20171602.359999999,14351850.32,19982408.620000001,20573042.16,19064834.359999999,21136604.649999999,21525374.469999999,17315984.109999999,17410795.255416669]
["%,FACCOUNT,TQGCACCTS,N165",188]
[null,189,1641,"Gas Stored Underground"]
[null,190,null,null,"Production",null,null,6166884.8899999997,4699533.51,13360087,27776654.199999999,42002346.57,56135251.619999997,66798582.119999997,69627001.849999994,59708122.009999998,40325369.939999998,30248596.289999999,14896410.619999999,9447138.7100000009,36115413.960833333]
[null,191,null,null,"Total",null,null,6166884.8899999997,4699533.51,13360087,27776654.199999999,42002346.57,56135251.619999997,66798582.119999997,69627001.849999994,59708122.009999998,40325369.939999998,30248596.289999999,14896410.619999999,9447138.7100000009,36115413.960833333]
[null,192]
[null,193,165,"Prepayments"]
[null,194,null,null,"General",null,null,2508734.11,2203311.92,3856199.4,5003543.6900000004,4232702.12,3491285.2800000003,2875713.3,2135829.17,1918812.5,3605511.91,3360549.26,2837558.39,2291818.08,3160107.7529166671]
["%,FACCOUNT,V190008",195,null,null,"Total",null,null,2508734.11,2203311.92,3856199.4,5003543.6900000004,4232702.12,3491285.2800000003,2875713.3,2135829.17,1918812.5,3605511.91,3360549.26,2837558.39,2291818.08,3160107.7529166671]
[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,102580.5236500004,100173.94244999999,101377.23305000018,101377.23305000018,102279.70099999975,102580.52364999973,102580.52365000006,101978.8783499998,102978.04221,111393.36432000026,112387.94792999978,112387.94792999978,112387.94792999978,104914.96444833331]
[null,200,null,null,"Distribution - Utah",null,null,2905645.9763499997,2908052.55755,2906849.2669499996,2906849.2669499996,2905946.7990000001,2905645.9763500001,2905645.9763500001,2906247.6216500001,2989455.6577900001,3203885.33568,3202890.7520700004,3202890.7520700004,3202890.7520700004,2999885.693885]
[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,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3008226.5,3092433.7,3315278.7,3315278.7,3315278.7,3315278.7,3104800.6583333332]
[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,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,265064.86,284165.86,284165.86,284165.86,284165.86,266124.88499999995]
[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,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,257847.1,265064.86,284165.86,284165.86,284165.86,284165.86,266124.88499999995]
[]
[null,{"$f":"+B234+1","v":210},2351,"Customer Deposits"]
["%,FACCOUNT,TQGCACCTS,N252",211,null,null,"Distribution - Wyoming",null,null,-392760.12,-305926.01,-263670.98,-254902.2,-248481.93,-246252.16,-240272.76,-221969.47,-221501.39,-215378.57,-221002.83000000002,-220698.21,-220903.5,-247240.69333333333]
[null,212,null,null,"Distribution - Utah",null,null,-10086966.850000001,-7958913.9800000004,-6977290.3399999999,-6696206.7599999998,-6475111.6000000006,-6374633.1399999997,-6021041.6800000006,-5533261.6800000006,-5416221.2700000005,-5365761.91,-5442267.4199999999,-5479939.7000000002,-5580513.54,-6297865.8062499994]
[null,213,null,null,"Total",null,null,-10479726.970000001,-8264839.9900000002,-7240961.3200000003,-6951108.96,-6723593.5300000003,-6620885.2999999998,-6261314.4400000004,-5755231.1500000004,-5637722.6600000001,-5581140.4800000004,-5663270.25,-5700637.9100000001,-5801417.04,-6545106.4995833328]
[null,214]
["%,FACCOUNT,V253000",215,252,"Misc Customer Credits"]
[null,216,null,null,"Distribution - Wyoming",null,null,-648533.07000000007,-648533.07000000007,-648533.07000000007,-648533.07000000007,-784066.38,-786124.38,-786124.38,-990438.78,-990438.78,-933324.25,-923324.25,-919324.25,-917863.13,-820163.56333333335]
[null,217,null,null,"Distribution - Utah",null,null,-31842997.940000001,-30304073.899999999,-29655646.43,-33148751.210000001,-29157169.949999999,-28967033.080000002,-32614826.920000002,-28616114.829999998,-28352039.809999999,-30623307.969999999,-27873772.190000001,-27451125.5,-30758135.620000001,-29838702.380833339]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",218,null,null,"Total",null,null,-32491531.010000002,-30952606.969999999,-30304179.5,-33797284.280000001,-29941236.329999998,-29753157.460000001,-33400951.300000001,-29606553.609999999,-29342478.59,-31556632.219999999,-28797096.440000001,-28370449.75,-31675998.75,-30658865.944166664]
[null,219]
[null,220,2531,"Unclaimed Customer Deposits"]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",221,null,null,"General",null,null,-77792.070000000007,-78498.7,-76997.52,-78929.540000000008,-80053.52,-81422.740000000005,-59052.87,-59914.73,-61839.020000000004,-66056.92,-66740.86,-67757,-67924.55,-70843.477500000008]
["%,FACCOUNT,V255000",222,null,null,"Total",null,null,-77792.070000000007,-78498.7,-76997.52,-78929.540000000008,-80053.52,-81422.740000000005,-59052.87,-59914.73,-61839.020000000004,-66056.92,-66740.86,-67757,-67924.55,-70843.477500000008]
[null,223]
[null,224,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",225,null,null,"Production",null,null,-12882.710000000001,-11979.07,-11075.43,-10171.790000000001,-9268.15,-8364.51,-7460.87,-6557.2300000000005,-5653.59,-4749.92,-4479.67,-4209.42,-3939.17,-7698.3825000000006]
[null,226,null,null,"Distribution - Wyoming",null,null,-16898.997016000063,-15993.084572999998,-15669.61908200003,-15154.044467000029,-14768.782639999963,-14290.526040999961,-13768.831846000008,-13169.441828999974,-12426.899327999998,-12024.806640000028,-11719.051007999977,-11305.931030999978,-10892.81105399998,-13682.24354333333]
[null,227,null,null,"Distribution - Utah",null,null,-478672.76298399991,-464279.72542700003,-449304.240918,-434520.86553299997,-419607.17735999997,-404786.48395900003,-390009.22815400001,-375309.66817100008,-360753.260672,-345856.34336,-333975.66899200005,-322202.35896900005,-310429.04894600005,-391262.99395666673]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",228,null,null,"General",null,null,-2529.08,-2413.56,-2298.04,-2182.52,-2067,-1951.48,-1835.96,-1720.44,-1604.92,-1489.41,-1440.23,-1391.05,-1341.8700000000001,-1860.8404166666669]
["%,FACCOUNT,V282000",229,null,null,"Total",null,null,-510983.55,-494665.44,-478347.33,-462029.22000000003,-445711.11,-429393,-413074.89,-396756.78,-380438.67,-364120.48,-351614.62,-339108.76,-326602.90000000002,-414504.4604166667]
[null,230]
[null,231,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",232,null,null,"Production",null,null,-1954845.67,-1950222.48,-1946320.13,-1942949.9,-1939270.9300000002,-1916040.1800000002,-1909455.99,-1901970.04,-2270786.6800000002,-1773585.33,-1764032.42,-1754423.62,-1745027.76,-1909916.2012499999]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,V282100",233,null,null,"Distribution - Wyoming",null,null,-10090308.805082038,-9862936.5423149988,-9993103.6513940189,-10004204.30468202,-10106538.992219975,-10181328.828230971,-10428827.058914006,-10380584.456153978,-10194035.380712997,-11215981.322448025,-11311809.588980975,-11309781.057389975,-11319777.347348975,-10474514.52163812]
[null,234,null,null,"Distribution - Utah",null,null,-285813175.21491796,-286321344.00768501,-286538161.968606,-286856457.555318,-287144607.83778,-288391364.08176899,-295401878.48108602,-295831346.40384597,-295933153.22928697,-322592986.60755199,-322369889.20101899,-322312079.04260999,-322596958.56265098,-299491527.94211191]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",235,null,null,"General",null,null,-12228835.439999999,-12221900.65,-12216047.130000001,-12210991.77,-12205473.32,-12170627.189999999,-12160750.9,-12149521.98,-12219057.49,-11473255.470000001,-11458926.119999999,-11444512.91,-11430419.109999999,-11980057.683750002]
["%,FACCOUNT,V282100",236,null,null,"Total",null,null,-310087165.13,-310356403.68000001,-310693632.88,-311014603.52999997,-311395891.07999998,-312659360.27999997,-319900912.43000001,-320263422.88,-320617032.77999997,-347055808.73000002,-346904657.32999998,-346820796.63,-347092182.77999997,-323856016.34875]
[null,237]
[null,238,282100,"Accum Deferred Income Taxes - State"]
[null,239,null,null,"Production",null,null,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-743900.31,-725600.31,-725600.31,-725600.31,-725600.31,-725600.31,-737037.81]
["%,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,-25468462.359999999,-25491539.949999999,-25520445.309999999,-25547957.079999998,-25580638.870000001,-25688936.23,-25725349.300000001,-25756421.620000001,-26458231.039999999,-28724411.84,-28711456.010000002,-28704267.949999999,-28727529.620000001,-26583970.932500001]
[null,242,null,null,"General",null,null,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-967828.35,-898919.35,-898919.35,-898919.35,-898919.35,-898919.35,-941987.47499999998]
[null,243,null,null,"Total",null,null,-27180191.02,-27203268.609999999,-27232173.969999999,-27259685.739999998,-27292367.530000001,-27400664.890000001,-27437077.960000001,-27468150.280000001,-28082750.699999999,-30348931.5,-30335975.670000002,-30328787.609999999,-30352049.280000001,-28262996.217500001]
[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,3455256.1999999997,1993431.6499999994,10658791.130000001,25079632.200000003,39309907.18,53466946.619999997,64137764.949999996,66974574.269999981,56706081.429999992,37821434.379999995,27754483.889999997,12412177.269999998,6972571.4700000007,33460761.567083333]
[null,251,null,"Distribution - Wyoming",null,null,null,-11045920.468448037,-10733214.764438,-10819600.08742602,-10821416.38609902,-11051576.383859977,-11125415.370621972,-11366412.507110007,-11504183.269632977,-11315424.407830996,-12265315.584768025,-12355467.772058975,-12348721.500490975,-12357048.840472976,-11450686.057399785]
[null,252,null,"Distribution - Utah",null,null,null,-337017267.21155196,-333145153.92556196,-332351072.782574,-336269178.74390095,-330006460.36614001,-326491657.57937801,-342637762.21289003,-332965950.86036694,-332692835.93216896,-365099439.11523199,-360107699.22794098,-359257183.46950895,-367170525.66952699,-341926524.22135025]
[null,253,null,"General",null,null,null,-10768250.83,-11067329.34,-9406971.6400000006,-8256388.4899999984,-9022720.0700000003,-9730544.4799999986,-10313754.779999999,-11043156.33,-11262608.279999999,-8834209.2400000002,-9065477.2999999989,-9575021.9199999999,-10106786.799999999,-9834641.7237500008]
[null,254]
[null,255]
[null,256,null,"System Working Capital (W/O WC Cash)",null,null,null,-355376182.30999994,-352952266.38,-341918853.38,-330267351.41999996,-310770849.63999993,-293880670.80999994,-300180164.55000001,-288538716.19,-298564787.18999994,-348377529.56000006,-353774160.40999997,-368768749.62,-382661789.83999991,-329751090.4354167]
[null,257]
[null,258,"RATE BASE (W/O Working Cap. Cash)"]
[null,259,null,"Production",null,null,null,10425063.979999984,8866488.5599999838,17449464.359999981,31789696.489999998,45918623.25999999,60031347.93,70673254.579999998,73480816.359999985,63163508.379999995,44191594.719999999,34034651.539999999,18637543.780000001,13130371.459999997,40001225.640000008]
[null,260,null,"Distribution - Wyoming",null,null,null,28370221.22555197,28389471.599562008,28348266.166573972,29335757.457900979,29394579.000140011,29367072.96337802,29388385.546889998,27399997.544367019,28931366.076168992,28982727.149231978,28652760.951941032,28978778.573509034,28979828.423527047,29711662.210766882]
[null,261,null,"Distribution - Utah",null,null,null,967406692.07444763,944305554.52043748,948856600.71342611,971250512.57209873,979794939.05985987,982813386.80662191,989554915.07310998,975601258.35563338,980960075.5138309,962164216.49276781,964401902.37005925,975944315.59849119,984807188.6964736,998054517.10389924]
["%,FACCOUNT,TQGCACCTS,N164",262,null,"General",null,null,null,50174189.790000141,43424672.480000094,43601702.560000122,26141065.310000043,24738705.080000035,24247384.040000074,23891995.720000103,81566559.700000092,81961698.340000063,86001482.820000112,86220070.420000046,84963959.500000075,84232858.570000067,86978032.304166749]
[null,263]
[null,264]
[null,265,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,1110878068.8999994,1080292284.9899998,1094319965.6300001,1115276892.6599998,1137358974.23,1154492455.5700002,1172388624.75,1217493064.7900004,1215036580.1400003,1182034973.0119996,1174819844.112,1170839724.2820005,1174305656.9800007,1154745437.2588332]
[null,266]
[null,267,1641,"Gas Stored Underground  (DTH)"]
[null,268,null,null,"Production (DTH)",null,null,-1353916,-1145787,-3061095,-6387426,-8863902,-11686091,-13830138,-14379565,-12310457,-8399302,-6355302,-3216561,-2053992,-7611631.666666667]
[null,269,null,null,"Total (DTH)",null,null,-1353916,-1145787,-3061095,-6387426,-8863902,-11686091,-13830138,-14379565,-12310457,-8399302,-6355302,-3216561,-2053992,-7611631.666666667]

{"sheet":"RevRun Fcst","index":38,"n_rows":372,"n_cols":22,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"3/23/2015"]
[]
[]
[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,"Jun15","Jul15","Aug15","Sep15","Oct15","Nov15","Dec15","Jan16","Feb16","Mar16","Apr16","May16","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,null,{"$f":"MONTH(H8)","v":6},{"$f":"MONTH(I8)","v":7},8,9,10,11,{"$f":"MONTH(N8)","v":12},1,2,3,4,5]
[14,null,"GS","Distribution Non-Gas Rev",null,null,null,11337126.32,10472421.4,10422527.15,12073332.939999999,16485924.43,31233850.870000001,43077024.159999996,48628640.680000007,40734117.099999994,31506424.27,19730546.879999999,13715603.449999999,289417539.64999998]
[15]
[16,null,null,"Supplier Non-Gas Revenue",null,null,null,1271285.5900000001,1014796.51,995469.11,1493081.25,2819029.05,10995566.68,16495680.640000001,19096321.890000001,15370300.02,11074193.039999999,3764666.29,1939793.81,86330183.88000001,null,{"$f":"S16/S21","v":0.46544000032632254}]
[17]
[18,null,null,"Commodity Revenue",null,null,null,13784315.029999999,11003251.17,10793687.779999999,16189204.4,30566211.620000001,55976422.049999997,83976497.810000002,97215887.480000004,78247390.609999999,56376694.43,40819581.659999996,21032826.190000001,515981970.23000008]
[19,null,null,"Total Revenue",null,null,null,26392726.939999998,22490469.079999998,22211684.039999999,29755618.59,49871165.100000001,98205839.599999994,143549202.61000001,164940850.05000001,134351807.72999999,98957311.74000001,64314794.829999998,36688223.450000003,891729693.76000011]
[20,null,null,"# of Customers",null,null,null,949973,948137,950038,950074,953630,957689,961344,966622,968323,970895,971095,971708,959960.66666666663]
[21,null,null,"Total Dth",null,null,null,2731363,2180295,2138770,3207892,6056697,11091732,16639949,19263335,15504726,11171046,8088403,4167656,102241864]
[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,null,null,"# of Customers"]
[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,"# of Customers",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,211455.06000000003,197531.34,196792.51,209077.71,219445.77,475101.66,490686.08,494214.94,460611.64,406153.42,215702.54,209445.41,3786218.0800000005]
[42]
[43,null,null,"Supplier Non-Gas Revenue",null,null,null,161106.47,138669,137500.28,157218.65,174339.86,481778.87,521779.95,526807.36,479130.48,402883.18,176984.95,166254.70000000001,3524453.7500000005]
[44]
[45,null,null,"Commodity Revenue",null,null,null,1746847.72,1503562.41,1490890.2,1704692.81,1890334.93,2518237.81,2727321.76,2753599.82,2504394.7599999998,2105853.4,1919015.21,1802669.05,24667419.879999999]
[46,null,null,"Total Revenue",null,null,null,2119409.25,1839762.75,1825182.99,2070989.17,2284120.56,3475118.34,3739787.79,3774622.12,3444136.88,2914890,2311702.7000000002,2178369.16,31978091.710000001]
[47,null,null,"# of Customers",null,null,null,596,596,596,596,596,596,596,596,596,596,596,596,596]
[48,null,null,"Total Dth",null,null,null,346138,297931,295420,337785,374570,498989,540419,545626,496246,417275,380253,357199,4887851]
[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,"# of Customers",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,310521.82,325252.47999999998,366306.75,312140.21000000002,330773.73,325197.42,302088.57,291035.08,290435.06,334280.23000000004,287341.39999999997,405511.44,3880884.19]
[60]
[61,null,null,"Supplier Non-Gas Revenue",null,null,null,40354.019999999997,42268.35,47603.58,40564.339999999997,42985.87,42261.2,39258.07,37821.61,37743.64,43441.56,37341.599999999999,52698.45,504342.29]
[62]
[63,null,null,"Commodity Revenue",null,null,null,284683.21999999997,298188.13,335826.27,286166.94,303249.95,298137.67,276951.71000000002,266817.96999999997,266267.88,306464.69,263431.65000000002,371768.73,3557954.8099999996]
[64,null,null,"Total Revenue",null,null,null,635559.06000000006,665708.96,749736.60000000009,638871.49,677009.55,665596.29,618298.35000000009,595674.65999999992,594446.58000000007,684186.48,588114.64999999991,829978.62,7943181.2900000019]
[65,null,null,"# of Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[66,null,null,"Total Dth",null,null,null,56410,59086,66544,56704,60089,59076,54878,52870,52761,60726,52199,73666,705009]
[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,"# of Customers",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,null,null,"# of Customers"]
[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,"# of Customers",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,75103.450000000012,74614.540000000008,79127.649999999994,74268,80019.72,85827.73000000001,81197.31,84536.98000000001,82979.34,76872.800000000003,73264.479999999996,72451.91,940263.90999999992]
[87]
[88,null,null,"Supplier Non-Gas Revenue",null,null,null,36380.58,35935.15,40161.85,35621.449999999997,41029.97,46987.89,42194.02,45614.65,43996.19,38016.959999999999,34720.19,33998.879999999997,474657.78000000009]
[89]
[90,null,null,"Commodity Revenue",null,null,null,1024274.17,1011733.18,1130733.8899999999,1002901.48,1155174.96,1322916.51,1187948.1000000001,1284253.8999999999,1238687.4099999999,1070345.31,977526.78,957218.94,13363714.629999999]
[91,null,null,"Total Revenue",null,null,null,1135758.2,1122282.8700000001,1250023.3899999999,1112790.93,1276224.6499999999,1455732.13,1311339.4300000002,1414405.5299999998,1365662.94,1185235.07,1085511.45,1063669.73,14778636.319999998]
[92,null,null,"# of Customers",null,null,null,89,89,89,89,89,89,89,89,89,89,89,89,89]
[93,null,null,"Total Dth",null,null,null,202960,200475,224055,198725,228898,262136,235392,254475,245446,212089,193697,189673,2648021]
[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,"# of Customers",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,"# of Customers",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,246831.11,287831.79000000004,250565.18999999994,246349.95999999996,231694.58000000002,223590.47999999998,267820.29000000004,172322.7,200553.74,210529.13,147917.18,178403.47999999998,2664409.63]
[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,246831.11,287831.79000000004,250565.18999999994,246349.95999999996,231694.58000000002,223590.47999999998,267820.29000000004,172322.7,200553.74,210529.13,147917.18,178403.47999999998,2664409.63]
[128,null,null,"# of Customers",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
[129,null,null,"Total Dth",null,null,null,928034,1238873,946625,920311,828708,783436,1040877,504801,639340,682708,359019,513529,9386261]
[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,"# of Customers",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,1635.6100000000001,1679.42,1620.79,1704.35,2312.9,3197.0699999999997,4923.62,5059.75,4060.34,2862.13,2370.8500000000004,1898.44,33325.270000000004]
[141]
[142,null,null,"Supplier Non-Gas Revenue",null,null,null,74.819999999999993,78.72,73.5,80.94,135.12,213.84,367.56,379.68,290.7,184.02,140.28,98.22,2117.4]
[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,1710.43,1758.14,1694.29,1785.29,2448.02,3410.91,5291.18,5439.43,4351.04,3046.15,2511.1300000000006,1996.66,35442.670000000006]
[146,null,null,"# of Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[147,null,null,"Total Dth",null,null,null,1247,1312,1225,1349,2252,3564,6126,6328,4845,3067,2338,1637,35290]
[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,"# of Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[156,null,null,"Total Dth",null,null,null,3631614,3468636,3671960,3319628,3635844,3326804,3542994,3569126,3675098,3392112,3342216,3330792,41906824]
[157]
[158,null,"TS","Distribution Non-Gas Rev",null,null,null,1038129.86,1051708.7800000003,1067205.54,1048073.67,1142154.76,1155564.7200000009,1270522.33,1306998.98,1207644.8899999999,1148256.28,1103521.6599999999,1065378.8500000001,13605160.32]
[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,1038129.86,1051708.7800000003,1067205.54,1048073.67,1142154.76,1155564.7200000009,1270522.33,1306998.98,1207644.8899999999,1148256.28,1103521.6599999999,1065378.8500000001,13605160.32]
[164,null,null,"# of Customers",null,null,null,359,359,359,359,359,359,359,359,359,359,359,359,359]
[165,null,null,"Total Dth",null,null,null,2605526,2643144,2733033,2617504,3156360,3234585,3902427,4117991,3534891,3185642,2932908,2714436,37378447]
[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,"# of Customers",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,"# of Customers",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,"# of Customers",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,13500897.229999999,12691133.75,12664239.579999998,14245040.84,18772419.889999997,33782423.950000003,45774356.359999992,51262903.109999999,43260496.110000007,33965472.259999998,21840758.989999998,15928786.979999999,317688929.05000001]
[199,null,null,"Supplier Non-Gas Revenue",null,null,null,1509201.48,1231747.73,1220808.32,1726566.63,3077519.8699999996,11566808.48,17099280.240000002,19706945.190000001,15931461.029999999,11558718.76,4013853.31,2192844.06,90835755.100000009]
[200,null,null,"Commodity Revenue",null,null,null,16840120.140000001,13816734.890000001,13751138.139999999,19182965.629999999,33914971.460000001,60115714.039999999,88168719.379999995,101520559.17,82256740.659999996,59859357.829999998,43979555.299999997,24164482.91,557571059.55000007]
[201,null,null,"Total Utah Revenue",null,null,null,31850218.850000001,27739616.370000001,27636186.039999999,35154573.099999994,55764911.219999999,105464946.47,151042355.97999999,172490407.47,141448697.80000001,105383548.84999999,69834167.599999994,42286113.950000003,966095743.70000005]
[202,null,null,"# of Customers",null,null,null,951028,949192,951093,951129,954685,958744,962399,967677,969378,971950,972150,972763,961015.66666666663]
[203,null,null,"Sales Dth",null,null,null,3336871,2737787,2724789,3801106,6720254,11911933,17470638,20116306,16299179,11861136,8714552,4788194,110482745]
[204,null,null,"Transportation Dth",null,null,null,7166421,7351965,7352843,6858792,7623164,7348389,8492424,8198246,7854174,7263529,6636481,6560394,88706822]
[205,null,null,"Total Utah Dth",null,null,null,10503292,10089752,10077632,10659898,14343418,19260322,25963062,28314552,24153353,19124665,15351033,11348588,199189567]
[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,"# of Customers",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,"# of Customers",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,"# of Customers",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,586849.1,514725.64,494665.82999999996,638112.16999999993,847055.61,1199121.47,1558919.8399999999,1671572.8199999998,1572701.3099999998,1336322.8800000001,1056920.25,811213.97,12288180.890000001]
[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,596299.94999999995,408643.92,357122.79,723932.48,1259662.22,2168255.27,3102002.38,3394671.08,3135567.71,2519170.69,1794429.54,1159951.45,20619709.48]
[242,null,null,"Total Revenue",null,null,null,1183149.0499999998,923369.56,851788.61999999988,1362044.65,2106717.83,3367376.74,4660922.22,5066243.9000000004,4708269.0199999996,3855493.5700000003,2851349.79,1971165.42,32907890.369999997]
[243,null,null,"# of Customers",null,null,null,27584,27616,27605,27734,27891,28033,28126,28172,28196,28206,28169,28096,27952.333333333332]
[244,null,null,"Total Dth",null,null,null,104709,71757,62710,127121,221194,380741,544705,596097,550599,442361,315098,203685,3620777]
[245]
[246,null,"FS","Distribution Non-Gas Rev",null,null,null,14354.79,11382.78,10184.76,12581.43,14625.82,18601.78,21196.99,22626.45,22864.06,20632.93,18451.2,16163.72,203666.71000000002]
[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,82256.12,61971.14,53890.18,70109.05,84124.03,111931.88,134790.93,145531.38,147330.96,130582.45,114471.77,97859.96,1234849.8499999999]
[251,null,null,"Total Revenue",null,null,null,96610.91,73353.919999999998,64074.94,82690.48000000001,98749.85,130533.66,155987.91999999998,168157.83000000002,170195.02,151215.38,132922.97,114023.68000000001,1438516.56]
[252,null,null,"# of Customers",null,null,null,27,27,27,27,27,27,27,27,27,27,27,27,27]
[253,null,null,"Total Dth",null,null,null,14444,10882,9463,12311,14772,19655,23669,25555,25871,22930,20101,17184,216837]
[254]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,null,12537.31,15761.69,18942.14,15515.69,18467.71,17747.28,15638.69,9365.64,11579.66,11931.09,12115.59,17167.41,176769.9]
[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,8126.52,10216.530000000001,12278.05,10057.07,11970.53,11503.56,10136.799999999999,6070.69,7505.79,7733.58,7853.17,11127.7,114579.98999999999]
[260,null,null,"Total Revenue",null,null,null,20663.830000000002,25978.22,31220.19,25572.760000000002,30438.239999999998,29250.839999999997,25775.489999999998,15436.329999999998,19085.45,19664.669999999998,19968.760000000002,28295.11,291349.88999999996]
[261,null,null,"# of Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[262,null,null,"Total Dth",null,null,null,1427,1794,2156,1766,2102,2020,1780,1066,1318,1358,1379,1954,20120]
[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,"# of Customers",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,3176.58,3017.12,2994.23,3317.67,4543.93,4842.7,6385.85,6501.52,5844.88,5624.07,4262.5,4727.01,55238.060000000005]
[274]
[275,null,null,"Supplier Non-Gas Revenue",null,null,null,1554.33,1439.8,1423.36,1655.66,2536.39,2750.99,3859.33,3942.43,3470.8,3312.21,2334.2800000000002,2667.91,30947.489999999994]
[276]
[277,null,null,"Commodity Revenue",null,null,null,49004.01,45393.5,44875.26,52198.81,79966.81,86732.26,121675.73,124295.35,109426.16,104426.09,73594.28,84112.639999999999,975700.9]
[278,null,null,"Total Revenue",null,null,null,53734.92,49850.42,49292.850000000006,57172.14,87047.13,94325.95,131920.91,134739.30000000002,118741.84,113362.37,80191.06,91507.56,1061886.4500000002]
[279,null,null,"# of Customers",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
[280,null,null,"Total Dth",null,null,null,8605,7971,7880,9166,14042,15230,21366,21826,19215,18337,12923,14770,171331]
[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,"# of Customers",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,"# of Customers",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,5592.65,5825.5,6095.49,6169.77,6740.69,6863.98,7935.5700000000006,8161.9100000000008,7497.13,7112.9,7071.91,6527.74,81595.240000000005]
[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,5592.65,5825.5,6095.49,6169.77,6740.69,6863.98,7935.5700000000006,8161.9100000000008,7497.13,7112.9,7071.91,6527.74,81595.240000000005]
[306,null,null,"# of Customers",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
[307,null,null,"Total Dth",null,null,null,5463,6855,8469,8913,12326,13063,19469,20822,16848,14551,14306,11053,152138]
[308]
[309,null,"IC","Distribution Non-Gas Rev",null,null,null,1534.6100000000001,1905.1699999999998,1139.52,2485.37,2224.38,1603.1100000000001,3957.2,4018.64,3789.31,2571.48,2959.09,3905.9500000000003,32093.83]
[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,1534.6100000000001,1905.1699999999998,1139.52,2485.37,2224.38,1603.1100000000001,3957.2,4018.64,3789.31,2571.48,2959.09,3905.9500000000003,32093.83]
[315,null,null,"# of Customers",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
[316,null,null,"Total Dth",null,null,null,18650,24794,12757,33478,25010,13470,53038,51891,52468,28398,37880,67804,419638]
[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,616917.78,544887.23,526786.96,669526.96,884693.07,1240313.23,1602141.3699999999,1710066.4299999997,1612989.9099999997,1374510.9700000002,1091749.54,849272.11,12723855.559999999]
[322,null,null,"Supplier Non-Gas Revenue",null,null,null,1554.33,1439.8,1423.36,1655.66,2536.39,2750.99,3859.33,3942.43,3470.8,3312.21,2334.2800000000002,2667.91,30947.489999999994]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,null,7127.26,7730.67,7235.01,8655.14,8965.07,8467.09,11892.77,12180.550000000001,11286.44,9684.3799999999992,10031,10433.69,113689.07000000002]
[324,null,null,"Commodity Revenue",null,null,null,735686.6,526225.09000000008,468166.27999999997,856297.40999999992,1435723.59,2378422.9699999997,3368605.84,3670568.5,3399830.62,2761912.81,1990348.76,1353051.7499999998,22944840.219999999]
[325,null,null,"Total Wyoming Revenue",null,null,null,1361285.97,1080282.79,1003611.6099999999,1536135.17,2331918.12,3629954.28,4986499.3099999996,5396757.9100000001,5027577.7699999996,4149420.37,3094463.58,2215425.46,35813332.340000004]
[326,null,null,"# of Customers",null,null,null,27622,27654,27643,27772,27929,28071,28164,28210,28234,28244,28207,28134,27990.333333333332]
[327,null,null,"Sales Dth",null,null,null,129185,92404,82209,150364,252110,417646,591520,644544,597003,484986,349501,237593,4029065]
[328,null,null,"Transportation Dth",null,null,null,24113,31649,21226,42391,37336,26533,72507,72713,69316,42949,52186,78857,571776]
[329,null,null,"Total Wyoming Dth",null,null,null,153298,124053,103435,192755,289446,444179,664027,717257,666319,527935,401687,316450,4600841]
[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,"# of Customers",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,"# of Customers",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,"# of Customers",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,14117815.009999998,13236020.98,13191026.539999999,14914567.800000001,19657112.959999997,35022737.18,47376497.729999989,52972969.539999999,44873486.020000003,35339983.229999997,22932508.529999997,16778059.09,330412784.60999995]
[362,null,null,"Supplier Non-Gas Revenue",null,null,null,1510755.81,1233187.53,1222231.6800000002,1728222.2899999998,3080056.26,11569559.470000001,17103139.57,19710887.620000001,15934931.83,11562030.970000001,4016187.59,2195511.9700000002,90866702.590000004]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,null,7127.26,7730.67,7235.01,8655.14,8965.07,8467.09,11892.77,12180.550000000001,11286.44,9684.3799999999992,10031,10433.69,113689.07000000002]
[364,null,null,"Commodity Revenue",null,null,null,17575806.740000002,14342959.98,14219304.419999998,20039263.039999999,35350695.050000004,62494137.009999998,91537325.219999999,105191127.67,85656571.280000001,62621270.640000001,45969904.059999995,25517534.66,580515899.76999986]
[365]
[366,null,null,"SystemTotal Tariff Revenue",null,null,null,33211504.82,28819899.16,28639797.649999999,36690708.269999996,58096829.340000004,109094900.75,156028855.28999999,177887165.38,146476275.56999999,109532969.22,72928631.179999992,44501539.409999996,1001909076.04,"XX"]
[367,null,null,"# of Customers",null,null,null,978650,976846,978736,978901,982614,986815,990563,995887,997612,1000194,1000357,1000897,989006]
[368,null,null,"Sales Dth",null,null,null,3466056,2830191,2806998,3951470,6972364,12329579,18062158,20760850,16896182,12346122,9064053,5025787,114511810]
[369,null,null,"Transportation Dth",null,null,null,7190534,7383614,7374069,6901183,7660500,7374922,8564931,8270959,7923490,7306478,6688667,6639251,89278598]
[370,null,null,"SystemTotal Dth",null,null,null,10656590,10213805,10181067,10852653,14632864,19704501,26627089,29031809,24819672,19652600,15752720,11665038,203790408]
[371]
[372]