{"text_format":"1","workbook":"xlsx","n_sheets":43,"sheets":["Control Panel","Monthly Inputs","Graph (Ex 1.10) Inputs","Other Inputs","CET & DSM WY","WY Tariff Sheets","Calculations","CET & DSM","UT Tariff Sheets PT","UT Tariff Sheets","Utah Summary-by class","UT Summary - by cost","WY Summary - by cost","Model Checks","SDR#1","SDR#2","SDR#3","SDR#4","Wy SDR#1","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":2,"macros":1,"external_links":0,"defined_names":144,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[28,2,28,4],[1,2,1,7]]}
["GO TO"]
["Utah",null,"FILING INFORMATION",null,null,null,null,null,null,"Model Checks"]
[1.1000000000000001,null,null,null,null,null,null,null,null,"(Must Be 0)"]
[1.2,null,null,null,"UTAH",null,null,null,null,{"$f":"'Model Checks'!D7","v":0.44426724314689636}]
["1.3 pg 1",null,null,"Current Case No.","16-057-09",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2",null,null,"Filing Date","2016-09-29",null,null,null,null,"the \"Model Checks\""]
[null,null,null,"Test Year Ending","2017-10-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1",null,null,"Proposed Effective Date","2016-11-01",null,null,null,null,"problem.)"]
["1.4 pg 2",null,null,"Prior Case No. ","16-057-05"]
["1.4 pg 3",null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q24","v":7279051.5047699995},null,{"$f":"E11-F11","v":7279051.5047699995},null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":679.7},null,null,null,null,"New Data color"]
[1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":685.1}]
[1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":5.3999999999999773},null,{"$f":"E18-F18","v":5.3999999999999773}]
["Monthly Inputs",null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":0.79},null,{"$f":"E19-F19","v":0.79}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,"Exhibit Headings"]
[]
[null,null,"UTAH"]
[null,null,null,null,"Questar Gas Company"]
[null,null,null,null,{"$f":"\"Docket No. \"&E5","v":"Docket No. 16-057-09"}]
[]
[null,null,"Test Year (enter as text)"]
[null,null,null,"from","Nov-16"]
[null,null,null,"to","Oct-17"]

{"sheet":"Monthly Inputs","index":1,"n_rows":122,"n_cols":20,"rows_kept":122,"cut":false,"hidden":false,"merged":[[1,6,1,17]]}
["MONTHLY INPUTS"]
[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,"Sep16","Oct16","Nov16","Dec16","Jan17","Feb17","Mar17","Apr17","May17","Jun17","Jul17","Aug17","Sep17","Oct17",{"$f":"R3","v":"Oct17"}]
[null,null,null,null,9,10,11,12,1,2,3,4,5,6,7,8,9,10]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2016-08-23",null,null,null,null,null,null,null,null,null," "]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,4736953,5013259,5066770.5736776264,5464011.055039973,5381194.1758455131,4767717.0457280632,5183003.5131639717,4931795.1095535522,5016414.3834531493,4782810.9047323465,4869664.705940485,4803890.3356266022,4624036.9869148722,5022685.7433980703,{"$f":"SUM(G7:R7)","v":59913994.53307423}]
[null,"Birch Cr Gathering",null,null,{"$f":"E7/$S$7*$S$8","v":0},0,{"$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$154","v":0}]
[null,"Gathering",null,null,{"$f":"E7/$S$7*$S$9","v":3039596.0736244437},3216895.4119794737,{"$f":"G7/$S$7*$S$9","v":3251232.5838374128},{"$f":"H7/$S$7*$S$9","v":3506132.8556859344},3452991.1291732779,3059336.6690248675,3325816.6437781644,3164621.867879882,3218920.1504885899,3069022.0584651385,3124754.1869307612,3082548.2546043904,2967140.4106649668,{"$f":"R7/$S$7*$S$9","v":3222944.3409470697},{"$f":"+'Ex 1.1 Data'!E1","v":38445461.151480459}]
[null,null,null,null,null,null,null,null,null,null,null,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,710330,722723,824839,935335,905674,794043,857113,811027,821111,779757,791642,808284,839730,847506,{"$f":"SUM(G13:R13)","v":10016061}]
[null,"Samson Gathering",null,null,{"$f":"E13/$S$13*$S$14","v":710330.00000000012},722723.00000000012,{"$f":"G13/$S$13*$S$14","v":824839.00000000012},{"$f":"H13/$S$13*$S$14","v":935335.00000000023},905674.00000000023,794043.00000000012,857113.00000000012,811027.00000000023,821111.00000000012,779757.00000000023,791642.00000000012,808284.00000000023,839730.00000000012,{"$f":"R13/$S$13*$S$14","v":847506.00000000023},{"$f":"+'Ex 1.1 Data'!L1","v":10016061.000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,135791.015625,106922.06573486328,63484.542846679688,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G24:R24)","v":306197.62420654297}]
[null,null,"Clay Basin",null,{"$f":"2181994+13243","v":2195237},1889585,0,0,0,0,516446.76208496094,1400675.0907897949,2750785.5224609375,2662050.4150390625,2510794.8251953125,2579046.4487304688,2205522.6423339844,279207.91625976562,{"$f":"SUM(G25:R25)","v":14904529.622894287}]
[null,null,"Coalville",null,0,0,121531.29577636719,125582.33642578125,37136.276245117188,0,0,0,0,0,0,0,0,62791.168212890625,{"$f":"SUM(G26:R26)","v":347041.07666015625}]
[null,null,"Leroy",null,0,0,170904.70886230469,0,0,0,0,0,0,0,0,0,0,324607.33032226562,495512.03918457031]
[null,null,"Total Injections",null,{"$f":"SUM(E24:E27)","v":2195237},1889585,{"$f":"SUM(G24:G27)","v":428227.02026367188},232504.40216064453,100620.81909179687,0,516446.76208496094,1400675.0907897949,2750785.5224609375,2662050.4150390625,2510794.8251953125,2579046.4487304688,2205522.6423339844,666606.41479492187,16053280.362945557]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,44875.198364257813,257250,0,0,0,0,0,0,0,{"$f":"SUM(G31:R31)","v":302125.19836425781}]
[null,null,"Clay Basin",null,0,0,0,6148442.9931640625,4617807.861328125,2652749.0844726562,0,59110.694885253906,0,0,0,0,0,0,{"$f":"SUM(G32:R32)","v":13478110.633850098}]
[null,null,"Coalville",null,0,0,0,0,0,0,317796.35620117187,0,0,0,0,0,0,0,317796.35620117187]
[null,null,"Leroy",null,0,0,0,0,52153.602600097656,0,391329.40673828125,0,0,0,0,0,0,0,443483.00933837891]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E31:E34)","v":0},0,{"$f":"SUM(G31:G34)","v":0},6148442.9931640625,4669961.4639282227,2697624.2828369141,966375.76293945313,59110.694885253906,0,0,0,0,0,0,14541515.197753906]
[]
[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",{"$f":"'Other Inputs'!E133","v":1.3299999999999999E-2},{"$f":"E24*-$D44","v":0},0,{"$f":"G24*-$D44","v":-1806.0205078125},-1422.0634742736815,-844.34441986083982,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G44:R44)","v":-4072.4284019470215}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E139","v":3.0800000000000001E-2},{"$f":"E25*-$D45","v":-67613.299599999998},-58199.218000000001,{"$f":"G25*-$D45","v":0},0,0,0,-15906.560272216797,-43140.792796325688,-84724.194091796875,-81991.152783203128,-77332.480616015629,-79434.630620898446,-67930.097383886721,-8599.6038208007812,{"$f":"SUM(G45:R45)","v":-459059.51238514401}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E142","v":1.26E-2},{"$f":"E26*-$D46","v":0},0,{"$f":"G26*-$D46","v":-1531.2943267822266},-1582.3374389648438,-467.91708068847657,0,0,0,0,0,0,0,0,-791.16871948242192,{"$f":"SUM(G46:R46)","v":-4372.7175659179693}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E136","v":4.4999999999999998E-2},{"$f":"E27*-$D47","v":0},0,{"$f":"G27*-$D47","v":-7690.7118988037109},0,0,0,0,0,0,0,0,0,0,-14607.329864501953,{"$f":"SUM(G47:R47)","v":-22298.041763305664}]
[null,null,"Total Injections",null,{"$f":"SUM(E44:E47)","v":-67613.299599999998},-58199.218000000001,{"$f":"SUM(G44:G47)","v":-11028.026733398438},-3004.4009132385254,-1312.2615005493165,0,-15906.560272216797,-43140.792796325688,-84724.194091796875,-81991.152783203128,-77332.480616015629,-79434.630620898446,-67930.097383886721,-23998.102404785157,-489802.70011631469]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E134","v":1.5800000000000002E-2},{"$f":"E31*-$D51","v":0},0,{"$f":"G31*-$D51","v":0},0,0,-709.02813415527351,-4064.55,0,0,0,0,0,0,0,{"$f":"SUM(G51:R51)","v":-4773.5781341552738}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E140","v":1.8700000000000001E-2},{"$f":"E32*-$D52","v":0},0,{"$f":"G32*-$D52","v":0},-114975.88397216798,-86353.007006835949,-49606.407879638675,0,-1105.3699943542481,0,0,0,0,0,0,{"$f":"SUM(G52:R52)","v":-252040.66885299684}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E143","v":1.7999999999999999E-2},{"$f":"E33*-$D53","v":0},0,{"$f":"G33*-$D53","v":0},0,0,0,-5720.3344116210937,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":-5720.3344116210937}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E137","v":1.7999999999999999E-2},{"$f":"E34*-$D54","v":0},0,{"$f":"G34*-$D54","v":0},0,-938.7648468017577,0,-7043.9293212890616,0,0,0,0,0,0,0,{"$f":"SUM(G54:R54)","v":-7982.6941680908194}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E51:E54)","v":0},0,{"$f":"SUM(G51:G54)","v":0},-114975.88397216798,-87291.771853637707,-50315.436013793951,-16828.813732910156,-1105.3699943542481,0,0,0,0,0,0,-270517.27556686406]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$280","v":1.37E-2},{"$f":"E31*-$D58","v":0},0,{"$f":"G31*-$D58","v":0},0,0,-614.79021759033208,-3524.3250000000003,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":-4139.1152175903326}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$280","v":1.37E-2},{"$f":"E32*-$D59","v":0},0,{"$f":"G32*-$D59","v":0},-84233.669006347656,-63263.967700195317,-36342.662457275394,0,-809.81651992797856,0,0,0,0,0,0,{"$f":"SUM(G59:R59)","v":-184650.11568374635}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$280","v":1.37E-2},{"$f":"E33*-$D60","v":0},0,{"$f":"G33*-$D60","v":0},0,0,0,-4353.8100799560552,0,0,0,0,0,0,0,{"$f":"SUM(G60:R60)","v":-4353.8100799560552}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$280","v":1.37E-2},{"$f":"E34*-$D61","v":0},0,{"$f":"G34*-$D61","v":0},0,-714.50435562133794,0,-5361.2128723144533,0,0,0,0,0,0,0,{"$f":"SUM(G61:R61)","v":-6075.717227935791}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E58:E61)","v":0},0,{"$f":"SUM(G58:G61)","v":0},-84233.669006347656,-63978.472055816652,-36957.452674865723,-13239.347952270509,-809.81651992797856,0,0,0,0,0,0,-199218.75820922852]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E48+E55","v":-67613.299599999998},-58199.218000000001,{"$f":"G48+G55","v":-11028.026733398438},-117980.28488540651,-88604.03335418702,-50315.436013793951,-32735.374005126952,-44246.162790679933,-84724.194091796875,-81991.152783203128,-77332.480616015629,-79434.630620898446,-67930.097383886721,-23998.102404785157,-760319.97568317875]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S65/(S35+S28)","v":2.4851284728303516E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Sep16"},"Oct16","Nov16","Dec16","Jan17","Feb17","Mar17","Apr17","May17","Jun17","Jul17","Aug17","Sep17","Oct17","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2016-09-07","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,2.66,2.4300000000000002,2.82,3.2,3.41,3.35,2.99,2.79,2.73,2.81,2.93,2.94,2.87,2.75]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,5131.5930186157229,1113.028962615967,2555.9170049707031,3459.1105707702636,5677.9161341552735,4491.4641054687499,2686.469251220703,776.80006597900388,0,0,0,2329.3098842773438,{"$f":"SUM(G77:R77)","v":28221.608998073731}]
[null,null,"In DTH",null,null,null,{"$f":"G77*1000","v":5131593.0186157227},{"$f":"H77*1000","v":1113028.962615967},2555917.0049707033,3459110.5707702637,5677916.1341552734,{"$f":"L77*1000","v":4491464.10546875},{"$f":"M77*1000","v":2686469.2512207031},776800.06597900391,0,0,0,2329309.8842773437,{"$f":"SUM(G78:R78)","v":28221608.998073731}]
[null,null,"In $",null,null,null,{"$f":"G78*G74","v":14471092.312496336},3561692.6803710945,8715676.9869500976,11588020.412080383,{"$f":"K78*K74","v":16976969.241124269},12531184.854257813,7334061.0558325192,2182808.185401001,0,0,0,6405602.1817626953,{"$f":"SUM(G79:R79)","v":83767107.910276219}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2016-08-30"]
[]
[null,"Peaking Purchases (DTH)",null,null,null,null,1000000,4000000,5000000,3000000,0,0,0,0,0,0,0,0,{"$f":"SUM(G84:R84)","v":13000000}]
[null,"Peaking Purchases ($)",null,null,null,null,2968878.2961165048,13413022.915857607,17878024.926375408,10542116.521844661,0,0,0,0,0,0,0,0,{"$f":"SUM(G85:R85)","v":44802042.660194181}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,900000,2015000,2015000,1820000,930000,0,0,0,0,0,0,0,{"$f":"SUM(G87:R87)","v":7680000}]
[null,"Term Purchases ($)",null,null,null,null,2740409.9999999995,6637782,7060932,6268416,2989857,0,0,0,0,0,0,0,{"$f":"SUM(G88:R88)","v":25697397}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G89:R89)","v":0}]
[]
[]
[null,"Total Purchases (DTH)",null,null,{"$f":"E84+E87","v":0},{"$f":"F84+F87","v":0},{"$f":"G84+G87","v":1900000},{"$f":"H84+H87","v":6015000},7015000,4820000,930000,{"$f":"L84+L87","v":0},0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":20680000}]
[null,"Total Purchases ($)",null,null,{"$f":"E85+E88","v":0},{"$f":"F85+F88","v":0},5709288.2961165048,20050804.915857606,24938956.926375408,16810532.521844663,2989857,{"$f":"L85+L88","v":0},0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":70499439.660194188}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$110:$G$121,2,FALSE)","v":6.3},{"$f":"VLOOKUP(MONTH(H3),$F$110:$G$121,2,FALSE)","v":11.5},{"$f":"VLOOKUP(MONTH(I3),$F$110:$G$121,2,FALSE)","v":14.9},12.5,10.1,8.3000000000000007,4.4000000000000004,3.1,2,1.8,2,3.1,{"$f":"SUM(G97:R97)","v":80}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Nov16"},{"$f":"H3","v":"Dec16"},"Jan17","Feb17","Mar17","Apr17","May17","Jun17","Jul17",{"$f":"P3","v":"Aug17"},"Sep17","Oct17","12-Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,null,null,22669587,23011164,22616107,21564243,21918397,22174143,21270750,20952071,20960181,21056389,21058485,21913150,{"$f":"SUM(G101:R101)","v":261164667}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,null,null,3199363,3375466,3419216,3203709,3279270,3162872,3168278,3094171,3108812,3185490,3206713,3264653,{"$f":"SUM(G103:R103)","v":38668013}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT"]
[null,null,null,null,null,1,14.9]
[null,null,null,null,null,2,12.5]
[null,null,null,null,null,3,10.1]
[null,null,null,null,null,4,8.3000000000000007]
[null,null,null,null,null,5,4.4000000000000004]
[null,null,null,null,null,6,3.1]
[null,null,null,null,null,7,2]
[null,null,null,null,null,8,1.8]
[null,null,null,null,null,9,2]
[null,null,null,null,null,10,3.1]
[null,null,null,null,null,11,6.3]
[null,null,null,null,null,12,11.5]
[null,null,null,null,null,"Total",{"$f":"SUM(G110:G121)","v":80}]

{"sheet":"Graph (Ex 1.10) Inputs","index":2,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,null,"ACTUAL","CERA","PIRA","AVG"]
[null,"Oct16",null,2.1699999999999995,2.6970000000000001,2.4300000000000002]
[null,"Nov16",null,2.5599999999999996,3.07,2.82]
[null,"Dec16",null,2.9299999999999997,3.47,3.2]
[null,"Jan17",null,3.1799999999999997,3.63,3.41]
[null,"Feb17",null,3.19,3.51,3.35]
[null,"Mar17",null,2.91,3.07,2.99]
[null,"Apr17",null,2.85,2.73,2.79]
[null,"May17",null,2.81,2.65,2.73]
[null,"Jun17",null,2.9600000000000004,2.65,2.81]
[null,"Jul17",null,3.1300000000000003,2.73,2.93]
[null,"Aug17",null,3.2,2.67,2.94]
[null,"Sept17",null,3.1700000000000004,2.56,2.87]
[null,"Oct17",null,2.98,2.5099999999999998,2.75]

{"sheet":"Other Inputs","index":3,"n_rows":292,"n_cols":10,"rows_kept":292,"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,"Storage Commodity Rates",null,null,"Rate","Effective"]
[null,"  Peaking Injections",null,null,3.8719999999999997E-2,"2016-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2016-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2016-01-01"},null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2016-01-01"},null,"1.3.2","1.3p2",{"$f":"J8","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2016-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2016-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2016-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[]
[]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"2016-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$19","v":"2016-01-01"},"Jan",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$19","v":"2016-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$19","v":"2016-01-01"}," "]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D19:D22)","v":915902},12]
[]
[null,"  T-1 Transportation - Seasonal(BASE TARIFF RATE LOW LOAD) Mainline 104",null,0,0,0," "]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$19","v":"2016-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D23","v":915902},12,0,{"$f":"$G$19","v":"2016-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F28","v":0},{"$f":"$G$19","v":"2016-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F28","v":0},{"$f":"$G$19","v":"2016-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2016-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.2999999999999999E-3,"2016-10-01","1.3p1",null,"FERC Website"]
[null,"  QPC GRI SURCHARGE (not used currently)",null,null,null,0,{"$f":"G35","v":"2016-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2016-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,"(not used currently)","GRI Surcharge",0,0,{"$f":"G39","v":"2016-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.4E-3,1.2999999999999999E-3,{"$f":"+G36","v":"2016-10-01"},null,null,"ferc.gov"]
[null,null,null,"Total",{"$f":"SUM(E39:E41)","v":0.17792000000000002},{"$f":"SUM(F39:F41)","v":0.17782000000000001}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E42)/(1-$E277),5)","v":0.17887},{"$f":"ROUND((F42)/(1-E277),5)","v":0.17877000000000001},null,"1.6.3",null,"Before Adjustment for Bad Debt (Transport grossed up for QGC fuel)"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F42)/(1-E278),5)","v":0.18053}]
[]
["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,0.47039999999999998,"2016-04-01",null,null,"KR Tariff 5-A"]
[null,"Jan - Dec",null,3000,12,{"$f":"F50*E54/E51","v":14.308},null,"1.3.1"]
[null,"November - March",null,50000,5,{"$f":"F51","v":14.308},null,"Jan"]
[null,"Jan - Dec",null,1885,12,{"$f":"F54*E54/E53","v":17.693375}]
[null,"Days in Tariff Rate",null,null,365,0.58169999999999999,{"$f":"G50","v":"2016-04-01"}]
[]
[null,"Kern River #1534",null,27625,6,{"$f":"F57*E57/E56","v":5.5366666666666662}]
[null,"October - March",null,null,151,0.22,"2016-10-01"]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",0.927677938966181,{"$f":"D51+D53","v":4885},365,4.4000000000000003E-3,{"$f":"G54","v":"2016-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C60","v":0.927677938966181},{"$f":"D52","v":50000},151,4.4000000000000003E-3,{"$f":"G54","v":"2016-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[]
[null,"Kern River #1534",null,null,"Days in TEST PERIOD"]
[null,"October - March",{"$f":"+C60","v":0.927677938966181},{"$f":"D56","v":27625},151,3.0999999999999999E-3,"2016-10-01"]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[null,"I-Sales Commodity Rates",null,null,"I-2 -eliminated","IS"]
[null,"Effective Date",null,null,"11/1/2005","7/31/2009"]
[null,"Commodity Rate",null,null,0,{"$f":"ROUND((7353080/1941997),5)","v":3.7863500000000001}]
[null,"CO2 Refund",null,null,0,0]
[null,"Net Commodity Rate",null,null,{"$f":"SUM(E70:E71)","v":0},{"$f":"SUM(F70:F71)","v":3.7863500000000001},null," "]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total",null,null,"Effective"]
[null,"GS",null,"Winter",1.1440699999999999,4.308E-2,{"$f":"E76+F76","v":1.1871499999999999},null,null,"2016-06-01"]
[null,null,null,"Summer",0.53715000000000002,2.0230000000000001E-2,{"$f":"E77+F77","v":0.55737999999999999},null,null,{"$f":"J76","v":"2016-06-01"}]
[]
[null,"FS",null,"Winter",1.1142700000000001,4.1959999999999997E-2,{"$f":"E79+F79","v":1.1562300000000001},null,null,"2016-06-01"]
[null,null,null,"Summer",0.53715000000000002,2.0230000000000001E-2,{"$f":"E80+F80","v":0.55737999999999999},null,null,{"$f":"J79","v":"2016-06-01"}]
[]
[null,"NGV",null,null,0.82557999999999998,3.109E-2,{"$f":"E82+F82","v":0.85666999999999993},null,null,"2016-06-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17924999999999999,0,{"$f":"E84+F84","v":0.17924999999999999},null,null,"2016-06-01"]
[]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,6.5827099999999996,null,null,"2016-06-01"]
[null,"Block 2",null,"Summer",null,null,5.5013300000000003,null,null,{"$f":"$J$89","v":"2016-06-01"}]
[null,"Block 1",null,"Winter",null,null,7.8859599999999999,null,null,{"$f":"$J$89","v":"2016-06-01"}]
[null,"Block 2",null,"Winter",null,null,6.80457,null,null,{"$f":"$J$89","v":"2016-06-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"J89","v":"2016-06-01"}]
[]
["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,{"$f":"'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":69930055.53307423},68124528,"EXH 1.1"]
[null,"AMOUNT",null,null,{"$f":"+D178+D199","v":334117676.45968574},334050707,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E99/E98","v":4.7778837570300645},{"$f":"ROUND(+F99/F98,5)","v":4.9035299999999999}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 7)",null,null,null,4.0758200000000002,null,null,null,"Exhibit 1.6 pg 1 (Prior case)"]
[null,"191 Account Amortization (Line 8)",null,null,null,-0.17731,null,null,null,"Exhibit 1.6 pg 1 (Prior case )"]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F103:F104)","v":3.8985100000000004}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,4.8407099999999996,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 10)",null,null,null,-0.20630000000000001,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"F110+F111","v":4.6344099999999999},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,2016,"2016-08-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"August 2016 191 account (Actual/Forecast)",null,2016,-13433410,186541,null,"1.6.1"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through August 2016 (act/fcst)",null,"August",11579903,null,null,"1.6.2"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E121-E122","v":-25013313}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2016,"Source"]
[null,"Utah",null,null,{"$f":"E129-E128","v":1280082},"2016 IRP"]
[null,"Wyoming",null,null,36506]
[null,"System Total Peak Day Demand Forecast",null,null,1316588,null,null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,1.3299999999999999E-2]
[null,"Chalk Creek Withdrawls Factor",null,null,1.5800000000000002E-2]
[null,null,null,null,null,null,null,null," "]
[null,"Leroy Injections Factor",null,null,4.4999999999999998E-2]
[null,"Leroy Withdrawls Factor",null,null,1.7999999999999999E-2]
[]
[null,"Clay Basin Injections Factor",null,null,3.0800000000000001E-2]
[null,"Clay Basin Withdrawls Factor",null,null,1.8700000000000001E-2]
[]
[null,"Coalville Injections Factor",null,null,1.26E-2]
[null,"Coalville Withdrawls Factor",null,null,1.7999999999999999E-2]
[]
[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,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["OTHER INPUTS",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,328790.88,"2016-07-31"]
[]
[null,"Other gathering ",null,1869001.6800000002,"2016-07-31",null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D156:D158)","v":2197792.56},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,3854667.5,"2016-07-31",null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02,"Verified with Tina 9/6/16"]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,6303902.2650082512,12245844,"2016-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,4355383.9652400007,null,null,null,null,"1.3p1"]
[]
[]
["OTHER INPUTS",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1399","v":29255771.395506229},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S101","v":261164667},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D176:D177)","v":290420438.3955062}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1404","v":59913994.53307423}]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$182,$D$182:$E$190,$I183)","v":"Forecast"},{"$f":"HLOOKUP(G$182,$D$182:$E$190,$I183)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,2934782,{"$f":"HLOOKUP(F$182,$D$182:$E$190,$I185)","v":2934782},{"$f":"HLOOKUP(G$182,$D$182:$E$190,$I185)","v":2934782},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,3053673,{"$f":"HLOOKUP(F$182,$D$182:$E$190,$I186)","v":3053673},3053673,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,404502,404502,404502,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,12461499,12461499,12461499,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,0,0,0,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-66702,-66702,-66702,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D185:D190)","v":0},{"$f":"SUM(E185:E190)","v":18787754},{"$f":"SUM(F185:F190)","v":18787754},{"$f":"SUM(G185:G190)","v":18787754}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1597","v":5029225.0641795555},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S103","v":38668013},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D197:D198)","v":43697238.064179555}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1602","v":10016061}]
[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$182,$D$182:$E$190,$I204)","v":"Forecast"},{"$f":"HLOOKUP(G$182,$D$182:$E$190,$I204)","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$203,$D$203:$E$211,$I206)","v":0},0,null,4]
[null,"490  Incidental Plant Prod Sales",null,null,597886,597886,597886,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,895716,895716,895716,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,0,0,0,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,-37571,-37571,-37571,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-150544,-150544,-150544,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D206:D211)","v":0},{"$f":"SUM(E206:E212)","v":1305487},{"$f":"SUM(F206:F211)","v":1305487},{"$f":"SUM(G206:G211)","v":1305487}]
[]
[null,null,null,null,"Proceeds","Dths","Price"]
[null,"Sales of Wexpro Gas",null,null,0,0,0]
[]
["SUMMARY INPUTS FROM REVRUN, RATE BASE, EXPENSES, ETC."]
[]
[null,"Supplier Non-Gas Costs Recovered at Current Rates  3/",null,null,{"$f":"'RevRun Fcst'!T$199","v":107564381.66000001},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":1945.2}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E221-E222","v":107562436.46000001}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":582615},0.17879999999999999]
[]
[null,null,null,null,{"$f":"'Rate Base'!$U$8","v":"2016-08-31"}]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T295","v":-10339158},{"$f":"'Rate Base'!T216","v":52516754.780000001},{"$f":"+E228/D228","v":-5.0794034465862694},null,"1.4.2"]
[]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.7266999999999999,2.1268199999999999]
[null,null,null,"Summer Blk 2",0.72670000000000001,1.0454399999999999]
[null,null,null,"Winter Blk 1",2.3494899999999999,2.8003]
[null,null,null,"Winter Blk 2",1.3494900000000001,1.7189099999999999]
[]
[null,null,null,"Energy Assistance",1.4189999999999999E-2,"Current Rate 7/1/2014 GS Rate"]
[null,null,null,null,1.174E-2,"Current Rate 7/1/2014 FS Rate"]
[null,null,null,null,6.5700000000000003E-3,"Current Rate 7/1/2014 IS Rate"]
[null,null,null,null,0.26790000000000003,"Current Rate 7/1/2014 NGV Rate"]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,-1886289.5139732135,"2011-07-31"]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,42000000,"2011-03-31"]
[]
[null,"GS Block Usage in Dth",null,"Winter Blk 1",52526064]
[null,null,null,"Winter Blk 2",14984828]
[null,null,null,"Summer Blk 1",23076373]
[null,null,null,"Summer Blk 2",4705902]
[]
["WY CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET and DSM Amortizations)",null,"Blk 1",1.73142,2.01783]
[null,null,null,"Blk 2",0.73141999999999996,1.0839399999999999]
[]
[]
[]
[]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,57097.087500000162,"2011-07-31"]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,274858.68,"2011-07-31"]
[]
[null,"GS Block Usage in Dth",null,"Blk 1",2593433]
[null,null,null,"Blk 2",705379]
[]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test Year",null,{"$f":"'Control Panel'!E36","v":"Nov-16"},{"$f":"'Control Panel'!E37","v":"Oct-17"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3"]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.10589999999999999,"2015-03-01",null,null,"1.3p2","Changes with General Rate Case"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",0.1079,"2014-03-01",null,null,null,"Changes with General Rate Case"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,5.3E-3,"2016-06-01",null,"Q","Q"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"Gathering Lost & Unaccounted For",null,null,3.5499999999999997E-2,"2016-06-01",null,"Q","Q"]
[null,"QPC Lost & Unaccounted For %",null,null,1.37E-2,"2010-04-23",null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E279:E280)","v":4.9199999999999994E-2}]
[]
[null,"Capacity Release Credits",null,null,10732.61,null,null,null,"1.3p1"]
[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":"E283*E284","v":9659.3490000000002},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2.5000000000000001E-3,null,null,"Ut Jan"]
[]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","04/01/16-08/31/2016",null,228545.81999999998]

{"sheet":"CET & DSM WY","index":4,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[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],[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],[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6]]}
["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$261","v":274858.68},{"$f":"'Other Inputs'!$F$261","v":"2011-07-31"},{"$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$260","v":57097.087500000162},{"$f":"'Other Inputs'!$F$260","v":"2011-07-31"},{"$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,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},"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,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["WY GS","Dth","Base DNG","DNG Revenue",null,"CET Rate","Revenue",null,"DNG Rate","Revenue",null,"CET Rate","CET Amort"]
["Block 1 ",{"$f":"'Other Inputs'!E263","v":2593433},{"$f":"'Other Inputs'!E253","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$89","v":6.5827099999999996},{"$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'!E264","v":705379},{"$f":"'Other Inputs'!E254","v":0.73141999999999996},{"$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'!#REF!","v":{"$error":"#REF!"}},{"$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,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["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'!#REF!","v":{"$error":"#REF!"}},{"$f":"J24-L24","v":{"$error":"#REF!"}}]
["Block 2 ",{"$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,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"J25-L25","v":{"$error":"#REF!"}}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["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$89","v":6.5827099999999996},{"$f":"J31-L31","v":0.2459200000000008}]
["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,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"J32-L32","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["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$89","v":6.5827099999999996},{"$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,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"J37-L37","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["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$89","v":6.5827099999999996},{"$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,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":{"$error":"#REF!"}},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D47-C47","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D48-C48","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,{"$error":"#REF!"},{"$f":"ROUND($P$14+(B51*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["June",3.7,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":{"$error":"#REF!"}},{"$f":"SUM(D47:D58)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F47:F58)","v":{"$error":"#REF!"}},{"$f":"F59/C59","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":{"$error":"#REF!"}},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D65-C65","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D66-C66","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":{"$error":"#REF!"}},{"$f":"SUM(D65:D76)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F65:F76)","v":{"$error":"#REF!"}},{"$f":"F77/C77","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":{"$error":"#REF!"}},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($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$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($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$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":{"$error":"#REF!"}},{"$f":"SUM(D83:D94)","v":{"$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",{"$f":"C46","v":{"$error":"#REF!"}},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($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$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($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$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":{"$error":"#REF!"}},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":{"$error":"#REF!"}},{"$f":"SUM(D101:D112)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F101:F112)","v":{"$error":"#REF!"}},{"$f":"F113/C113","v":{"$error":"#REF!"}}]

{"sheet":"WY Tariff Sheets","index":5,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":true,"merged":[[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":1.73142},{"$f":"'CET & DSM WY'!B32","v":0.73141999999999996},null,null,null,"Non Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"First","Next","All Over",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B24","v":1.73142},{"$f":"'CET & DSM WY'!B25","v":0.73141999999999996},null,null,null,null,null,null,"Conservation Enabling Adjustment",{"$f":"ROUND('CET & DSM WY'!C31,5)","v":4.505E-2},{"$f":"'CET & DSM WY'!C32","v":2.8479999999999998E-2},null,null,null,"Core Service Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,48600,72900,121500]
[null,"Conservation Enabling Adjustment",{"$f":"'CET & DSM WY'!C24","v":1.975E-2},{"$f":"'CET & DSM WY'!C25","v":8.3400000000000002E-3},null,null,null,null,null,null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D31","v":8.3320504472519194E-2},{"$f":"'CET & DSM WY'!D32","v":8.3320504472519194E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D24","v":6.7919999999999994E-2},{"$f":"'CET & DSM WY'!D25","v":6.7919999999999994E-2},null,null,null,null,null,null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G31","v":4.9688400000000001},{"$f":"ROUND('CET & DSM WY'!G32,5)","v":4.9688400000000001},null,null,null,"Total Rate",{"$f":"SUM(R7:R8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(T7:T8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(V7:V8)","v":{"$error":"#REF!"}},null,null,null,"Upstream Pipeline Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G24","v":4.9688400000000001},{"$f":"'CET & DSM WY'!G25","v":4.9688400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(BG9:BJ10)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(L7:L10)","v":6.8286305044725193},{"$f":"SUM(M7:M10)","v":5.8120605044725195},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total Rate",{"$f":"SUM(C8:C11)","v":6.7879300000000002},{"$f":"SUM(D8:D11)","v":5.7765199999999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"E16","v":{"$error":"#REF!"}}]
[null,null,null,"BSF Category 1",{"$f":"'CET & DSM WY'!O14","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"BSF Category 2",{"$f":"E17","v":44},null,null,null,null,null,null,"BSF Category 1",null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"BSF Category 2",44,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"E18","v":86},null,null,null,null,null,null,"BSF Category 2",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"BSF Category 3",86,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"E19","v":555},null,null,null,null,null,null,"BSF Category 3",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Total Rate","$","$","$"]
[null,null,null,"BSF Category 4",555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date"]
[null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[]
[]
[null,"New CET ONLY",null,null,null,null,null,null,null,null,"New DSM ONLY",null,null,null,null,null,"New Pass Through Values"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"Calculations","index":6,"n_rows":245,"n_cols":17,"rows_kept":245,"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,{"$f":"'Monthly Inputs'!G3","v":"Nov16"},{"$f":"'Monthly Inputs'!H3","v":"Dec16"},{"$f":"'Monthly Inputs'!I3","v":"Jan17"},{"$f":"'Monthly Inputs'!J3","v":"Feb17"},{"$f":"'Monthly Inputs'!K3","v":"Mar17"},{"$f":"'Monthly Inputs'!L3","v":"Apr17"},{"$f":"'Monthly Inputs'!M3","v":"May17"},{"$f":"'Monthly Inputs'!N3","v":"Jun17"},{"$f":"'Monthly Inputs'!O3","v":"Jul17"},{"$f":"'Monthly Inputs'!P3","v":"Aug17"},{"$f":"'Monthly Inputs'!Q3","v":"Sep17"},{"$f":"'Monthly Inputs'!R3","v":"Oct17"},"Total"]
["UTAH",null,null,{"$f":"MONTH(D5)","v":11},{"$f":"MONTH(E5)","v":12},1,2,3,4,5,6,7,8,9,10,null,1]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":11163498},{"$f":"'RevRun Fcst'!I21","v":17535402},{"$f":"'RevRun Fcst'!J21","v":18387772},{"$f":"'RevRun Fcst'!K21","v":14848944},{"$f":"'RevRun Fcst'!L21","v":11588704},{"$f":"'RevRun Fcst'!M21","v":7606235},{"$f":"'RevRun Fcst'!N21","v":4635406},{"$f":"'RevRun Fcst'!O21","v":2752141},{"$f":"'RevRun Fcst'!P21","v":2319117},{"$f":"'RevRun Fcst'!Q21","v":2193818},{"$f":"'RevRun Fcst'!R21","v":2401406},{"$f":"'RevRun Fcst'!S21","v":6459280},{"$f":"SUM(D7:O7)","v":101891723},2]
[null,"GSC",null,{"$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},{"$f":"'RevRun Fcst'!S30","v":0},0,3]
[null,"GSS",null,{"$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},{"$f":"'RevRun Fcst'!S39","v":0},0,4]
[null,"F-1",null,{"$f":"'RevRun Fcst'!H48","v":378172},{"$f":"'RevRun Fcst'!I48","v":494626},{"$f":"'RevRun Fcst'!J48","v":542200},{"$f":"'RevRun Fcst'!K48","v":460820},{"$f":"'RevRun Fcst'!L48","v":436390},{"$f":"'RevRun Fcst'!M48","v":410877},{"$f":"'RevRun Fcst'!N48","v":353101},{"$f":"'RevRun Fcst'!O48","v":302901},{"$f":"'RevRun Fcst'!P48","v":279086},{"$f":"'RevRun Fcst'!Q48","v":284654},{"$f":"'RevRun Fcst'!R48","v":269978},{"$f":"'RevRun Fcst'!S48","v":332327},4545132,5]
[null,"F-4",null,{"$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},{"$f":"'RevRun Fcst'!S75","v":0},0,6]
[null,"NGV",null,{"$f":"'RevRun Fcst'!H66","v":38381},{"$f":"'RevRun Fcst'!I66","v":38608},{"$f":"'RevRun Fcst'!J66","v":43309},{"$f":"'RevRun Fcst'!K66","v":35779},{"$f":"'RevRun Fcst'!L66","v":41959},{"$f":"'RevRun Fcst'!M66","v":42370},{"$f":"'RevRun Fcst'!N66","v":46171},{"$f":"'RevRun Fcst'!O66","v":47121},{"$f":"'RevRun Fcst'!P66","v":47190},{"$f":"'RevRun Fcst'!Q66","v":45642},{"$f":"'RevRun Fcst'!R66","v":45997},{"$f":"'RevRun Fcst'!S66","v":45936},518463,7]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":11580051},18068636,{"$f":"SUM(F7:F12)","v":18973281},15345543,12067053,8059482,5034678,3102163,2645393,2524114,2717381,6837543,{"$f":"SUM(P7:P12)","v":106955318},8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":44591},{"$f":"'RevRun Fcst'!I102","v":63276},{"$f":"'RevRun Fcst'!J102","v":53251},{"$f":"'RevRun Fcst'!K102","v":38786},{"$f":"'RevRun Fcst'!L102","v":35343},{"$f":"'RevRun Fcst'!M102","v":40023},{"$f":"'RevRun Fcst'!N102","v":53718},{"$f":"'RevRun Fcst'!O102","v":46592},{"$f":"'RevRun Fcst'!P102","v":47028},{"$f":"'RevRun Fcst'!Q102","v":48293},{"$f":"'RevRun Fcst'!R102","v":53903},{"$f":"'RevRun Fcst'!S102","v":57811},{"$f":"SUM(D15:O15)","v":582615},10]
[null,"IS-4",null,{"$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},11]
["Total Interruptible Sales",null,null,{"$f":"SUM(D15:D16)","v":44591},63276,53251,38786,35343,40023,53718,46592,47028,48293,53903,57811,582615,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":11624642},{"$f":"+E13+E17","v":18131912},{"$f":"+F13+F17","v":19026532},{"$f":"+G13+G17","v":15384329},12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,{"$f":"+P13+P17","v":107537933},15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":6919214},{"$f":"'RevRun Fcst'!I204","v":7981209},{"$f":"'RevRun Fcst'!J204","v":6812017},{"$f":"'RevRun Fcst'!K204","v":6185064},{"$f":"'RevRun Fcst'!L204","v":5456511},{"$f":"'RevRun Fcst'!M204","v":6081533},{"$f":"'RevRun Fcst'!N204","v":6478112},{"$f":"'RevRun Fcst'!O204","v":6970262},{"$f":"'RevRun Fcst'!P204","v":6980913},{"$f":"'RevRun Fcst'!Q204","v":7317087},{"$f":"'RevRun Fcst'!R204","v":6656273},{"$f":"'RevRun Fcst'!S204","v":5842352},{"$f":"SUM(D22:O22)","v":79680547},17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":18543856},26113121,25838549,21569393,17558907,14181038,11566508,10119017,9673334,9889494,9427557,12737706,187218480,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":378865},{"$f":"'RevRun Fcst'!I244","v":555390},{"$f":"'RevRun Fcst'!J244","v":656076},{"$f":"'RevRun Fcst'!K244","v":558966},{"$f":"'RevRun Fcst'!L244","v":460225},{"$f":"'RevRun Fcst'!M244","v":327225},{"$f":"'RevRun Fcst'!N244","v":220808},{"$f":"'RevRun Fcst'!O244","v":120674},{"$f":"'RevRun Fcst'!P244","v":68519},{"$f":"'RevRun Fcst'!Q244","v":72032},{"$f":"'RevRun Fcst'!R244","v":116192},{"$f":"'RevRun Fcst'!S244","v":229167},{"$f":"SUM(D28:O28)","v":3764139},23]
["   GS-W",null,null,{"$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},24]
["   F-1",null,null,{"$f":"'RevRun Fcst'!H253","v":16064},{"$f":"'RevRun Fcst'!I253","v":20107},{"$f":"'RevRun Fcst'!J253","v":23259},{"$f":"'RevRun Fcst'!K253","v":20021},{"$f":"'RevRun Fcst'!L253","v":19790},{"$f":"'RevRun Fcst'!M253","v":18460},{"$f":"'RevRun Fcst'!N253","v":16093},{"$f":"'RevRun Fcst'!O253","v":13716},{"$f":"'RevRun Fcst'!P253","v":11316},{"$f":"'RevRun Fcst'!Q253","v":10936},{"$f":"'RevRun Fcst'!R253","v":10601},{"$f":"'RevRun Fcst'!S253","v":13807},{"$f":"SUM(D30:O30)","v":194170},25]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":925},{"$f":"'RevRun Fcst'!I262","v":654},{"$f":"'RevRun Fcst'!J262","v":1245},{"$f":"'RevRun Fcst'!K262","v":1661},{"$f":"'RevRun Fcst'!L262","v":1635},{"$f":"'RevRun Fcst'!M262","v":1711},{"$f":"'RevRun Fcst'!N262","v":1530},{"$f":"'RevRun Fcst'!O262","v":1168},{"$f":"'RevRun Fcst'!P262","v":1187},{"$f":"'RevRun Fcst'!Q262","v":1187},{"$f":"'RevRun Fcst'!R262","v":1179},{"$f":"'RevRun Fcst'!S262","v":3485},{"$f":"SUM(D31:O31)","v":17567},26]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":395854},576151,680580,580648,481650,347396,238431,135558,81022,84155,127972,246459,3975876,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":13134},{"$f":"'RevRun Fcst'!I280","v":20743},{"$f":"'RevRun Fcst'!J280","v":21875},{"$f":"'RevRun Fcst'!K280","v":14043},{"$f":"'RevRun Fcst'!L280","v":13117},{"$f":"'RevRun Fcst'!M280","v":11616},{"$f":"'RevRun Fcst'!N280","v":9215},{"$f":"'RevRun Fcst'!O280","v":9145},{"$f":"'RevRun Fcst'!P280","v":6388},{"$f":"'RevRun Fcst'!Q280","v":6821},{"$f":"'RevRun Fcst'!R280","v":6757},{"$f":"'RevRun Fcst'!S280","v":8263},{"$f":"SUM(D34:O34)","v":141117},29]
["   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},{"$f":"SUM(D35:O35)","v":0},30]
["Total Interruptible Sales",null,null,{"$f":"SUM(D34:D35)","v":13134},20743,21875,14043,13117,11616,9215,9145,6388,6821,6757,8263,141117,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":408988},{"$f":"+E32+E36","v":596894},702455,594691,494767,359012,247646,144703,87410,90976,134729,254722,4116993,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":27280},{"$f":"'RevRun Fcst'!I328","v":55585},{"$f":"'RevRun Fcst'!J328","v":47350},{"$f":"'RevRun Fcst'!K328","v":40973},{"$f":"'RevRun Fcst'!L328","v":46274},{"$f":"'RevRun Fcst'!M328","v":53723},{"$f":"'RevRun Fcst'!N328","v":54937},{"$f":"'RevRun Fcst'!O328","v":83815},{"$f":"'RevRun Fcst'!P328","v":19006},{"$f":"'RevRun Fcst'!Q328","v":15299},{"$f":"'RevRun Fcst'!R328","v":14589},{"$f":"'RevRun Fcst'!S328","v":19918},{"$f":"SUM(D41:O41)","v":478749},36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":436268},652479,749805,635664,541041,412735,302583,228518,106416,106275,149318,274640,4595742,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":18980124},26765600,26588354,22205057,18099948,14593773,11869091,10347535,9779750,9995769,9576875,{"$f":"+O25+O44","v":13012346},191814222,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[null,null,"Month",{"$f":"MONTH(D5)","v":11},12,1,2,3,4,5,6,7,8,9,10,null,45]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":0},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":0},0,0,0,1,1,1,1,1,1,1,"Total",46]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":11163498},{"$f":"IF(E51=0,E7+E8,0)","v":17535402},18387772,14848944,11588704,0,0,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":73524320},47]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},0,0,0,0,7606235,4635406,2752141,2319117,2193818,2401406,6459280,{"$f":"SUM(D53:O53)","v":28367403},48]
["GSS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[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},50]
[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},51]
["F-S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
[null,"Winter",null,{"$f":"IF(D51=0,D10,0)","v":378172},494626,542200,460820,436390,0,0,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":2312208},53]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},0,0,0,0,410877,353101,302901,279086,284654,269978,332327,{"$f":"SUM(D59:O59)","v":2232924},54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,"Rates: R050201.R1","WYOMING NON-CORE DNG REVENUES FROM DEMAND FORECAST AND CURRENTLY EFFECTIVE I-SALES GAS COST RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",58]
[null,null,null,{"$f":"D5","v":"Nov16"},{"$f":"E5","v":"Dec16"},{"$f":"F5","v":"Jan17"},"Feb17","Mar17","Apr17","May17","Jun17","Jul17","Aug17","Sep17","Oct17","Total",59]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":4963.57},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":6877.17},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":7161.85},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":5192.18},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":4959.29},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":4581.8},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":3977.98},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":3960.38},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":3267.01},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":3375.91},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":3359.8199999999997},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":3738.56},{"$f":"SUM(D65:O65)","v":55415.519999999997},60]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":5959},12143,10344,8951,10109,11736,12001,18310,4152,3342,3187,{"$f":"P66-SUM(D66:N66)","v":4351.8800000000047},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":104585.88},61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[{"$f":"\"I-2 Gas Cost (Rate Effective \"&'Other Inputs'!E69&\")\"","v":"I-2 Gas Cost (Rate Effective 11/1/2005)"},null,null,{"$f":"'Other Inputs'!E72","v":0},{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0,null,63]
[{"$f":"\"I-4 Gas Cost (Rate Effective \"&'Other Inputs'!F69&\")\"","v":"I-4 Gas Cost (Rate Effective 7/31/2009)"},null,null,{"$f":"'Other Inputs'!F72","v":3.7863500000000001},{"$f":"+D69","v":3.7863500000000001},3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,null,64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,"ALLOCATION BASES",null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,"DEMAND",null,null,"OTHER COST",null,null,null,null,null,null,null,null,null,68]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1280082},{"$f":"D74/D76","v":0.97227226740635642},null,"Utah Sales",{"$f":"+P20","v":107537933},{"$f":"H74/H76","v":0.96312752918756128},null,null,null,null,null,null,null,69]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E128","v":36506},{"$f":"1-E74","v":2.7727732593643584E-2},null,"Wyoming Sales",{"$f":"+P39","v":4116993},{"$f":"1-I74","v":3.6872470812438718E-2},null,null,null,null,null,null,null,70]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E129","v":1316588},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":111654926},{"$f":"ROUND(H76/H$76,4)","v":1},null,null,null,null,null,null,null,71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,"Financial Report Information (Latest 12 Months of Actual Expenses and 13 Months of Rate Base)",null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",null,75]
["Accounts",null,null,{"$f":"Expenses!J9","v":"2015-12-01"},{"$f":"Expenses!K9","v":"2016-01-01"},{"$f":"Expenses!L9","v":"2016-02-01"},{"$f":"Expenses!M9","v":"2016-03-01"},{"$f":"Expenses!N9","v":"2016-04-01"},{"$f":"Expenses!O9","v":"2016-05-01"},{"$f":"Expenses!P9","v":"2016-06-01"},{"$f":"Expenses!Q9","v":"2016-07-01"},{"$f":"Expenses!R9","v":"2016-08-01"},{"$f":"Expenses!G9","v":"2015-09-01"},{"$f":"Expenses!H9","v":"2015-10-01"},{"$f":"Expenses!I9","v":"2015-11-01"},{"$f":"+'Monthly Inputs'!S3","v":"Oct17"},76]
["EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
[null,"Gas Use In Dth (Acct 810 & 812)",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D83:O83)","v":0},78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,"Other Revenue (Yearly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!J445","v":1428274.72},{"$f":"Expenses!K445","v":241612.42},{"$f":"Expenses!L445","v":98299.23},{"$f":"Expenses!M445","v":127973.86},{"$f":"Expenses!N445","v":103865.06},{"$f":"Expenses!O445","v":92160.290000000008},{"$f":"Expenses!P445","v":92290.95},{"$f":"Expenses!Q445","v":167019.80000000002},{"$f":"Expenses!R445","v":134648.51},{"$f":"Expenses!G445","v":216373.79},{"$f":"Expenses!H445","v":160539.79},{"$f":"Expenses!I445","v":210981.26},{"$f":"SUM(D86:O86)","v":3074039.6799999997},81]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!J446","v":316494.93},{"$f":"Expenses!K446","v":187377.57},{"$f":"Expenses!L446","v":281543.31},{"$f":"Expenses!M446","v":173107.5},{"$f":"Expenses!N446","v":394.26},{"$f":"Expenses!O446","v":790735.17},{"$f":"Expenses!P446","v":2096.25},{"$f":"Expenses!Q446","v":409801.35000000003},{"$f":"Expenses!R446","v":265084.2},{"$f":"Expenses!G446","v":351058.44},{"$f":"Expenses!H446","v":256706.17},{"$f":"Expenses!I446","v":203107.26},{"$f":"SUM(D87:O87)","v":3237506.41},82]
[null,"Gas Processed by Others (account 491)",null,{"$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},83]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!J447","v":120466.35},{"$f":"Expenses!K447","v":67234.83},{"$f":"Expenses!L447","v":127818.3},{"$f":"Expenses!M447","v":106130.69},{"$f":"Expenses!N447","v":107658.57},{"$f":"Expenses!O447","v":132006.82},{"$f":"Expenses!P447","v":138802.16},{"$f":"Expenses!Q447","v":154610.95000000001},{"$f":"Expenses!R447","v":177405.86000000002},{"$f":"Expenses!G447","v":104378.08},{"$f":"Expenses!H447","v":86921.91},{"$f":"Expenses!I447","v":123489.87},{"$f":"SUM(D89:O89)","v":1446924.3900000001},84]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!J450","v":-14389.170000000002},{"$f":"-Expenses!K450","v":-10663.89},{"$f":"-Expenses!L450","v":-28562.260000000002},{"$f":"-Expenses!M450","v":-22427.16},{"$f":"-Expenses!N450","v":-19252.41},{"$f":"-Expenses!O450","v":-25073.81},{"$f":"-Expenses!P450","v":-25045.86},{"$f":"-Expenses!Q450","v":-28097.850000000002},{"$f":"-Expenses!R450","v":-31912.25},{"$f":"-Expenses!G450","v":-16081.87},{"$f":"-Expenses!H450","v":-14228.49},{"$f":"-Expenses!I450","v":-20030.32},{"$f":"SUM(D90:O90)","v":-255765.34},85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!J448","v":963771.9},{"$f":"Expenses!K448","v":689428.24},{"$f":"Expenses!L448","v":845638.23},{"$f":"Expenses!M448","v":759896.83},{"$f":"Expenses!N448","v":1102274.52},{"$f":"Expenses!O448","v":603420.49},{"$f":"Expenses!P448","v":701605.14},{"$f":"Expenses!Q448","v":665379.68000000005},{"$f":"Expenses!R448","v":605696.89},{"$f":"Expenses!G448","v":904263.29},{"$f":"Expenses!H448","v":923369.33000000007},{"$f":"Expenses!I448","v":1137423.31},{"$f":"SUM(D93:O93)","v":9902167.8499999996},88]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!J449","v":0},{"$f":"Expenses!K449","v":0},{"$f":"Expenses!L449","v":0},{"$f":"Expenses!M449","v":0},{"$f":"Expenses!N449","v":0},{"$f":"Expenses!O449","v":0},{"$f":"Expenses!P449","v":0},{"$f":"Expenses!Q449","v":0},{"$f":"Expenses!R449","v":0},{"$f":"Expenses!G449","v":0},{"$f":"Expenses!H449","v":0},{"$f":"Expenses!I449","v":0},{"$f":"SUM(D94:O94)","v":0},89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",90]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",91]
["Accounts",null,{"$f":"'Rate Base'!H8","v":"2015-08-22"},{"$f":"'Rate Base'!I8","v":"2015-09-21"},{"$f":"'Rate Base'!J8","v":"2015-10-21"},{"$f":"'Rate Base'!K8","v":"2015-11-20"},{"$f":"'Rate Base'!L8","v":"2015-12-20"},{"$f":"'Rate Base'!M8","v":"2016-01-19"},{"$f":"'Rate Base'!N8","v":"2016-02-18"},{"$f":"'Rate Base'!O8","v":"2016-03-19"},{"$f":"'Rate Base'!P8","v":"2016-04-18"},{"$f":"'Rate Base'!Q8","v":"2016-05-18"},{"$f":"'Rate Base'!R8","v":"2016-06-17"},{"$f":"'Rate Base'!S8","v":"2016-07-17"},{"$f":"'Rate Base'!T8","v":"2016-08-16"},"Average",92]
["RATE BASE - PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H216","v":55069784.969999999},{"$f":"'Rate Base'!I216","v":68899212.390000001},{"$f":"'Rate Base'!J216","v":68125004.799999997},{"$f":"'Rate Base'!K216","v":50875669},{"$f":"'Rate Base'!L216","v":43864860.969999999},{"$f":"'Rate Base'!M216","v":31528328.539999999},{"$f":"'Rate Base'!N216","v":21185728.699999999},{"$f":"'Rate Base'!O216","v":7159514.9400000004},{"$f":"'Rate Base'!P216","v":3455713.05},{"$f":"'Rate Base'!Q216","v":11147739.1},{"$f":"'Rate Base'!R216","v":23044902.899999999},{"$f":"'Rate Base'!S216","v":39135538.030000001},{"$f":"'Rate Base'!T216","v":52516754.780000001},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":35184623.524583332},94]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H158","v":79968136},{"$f":"'Rate Base'!I158","v":79968136},{"$f":"'Rate Base'!J158","v":79968136},{"$f":"'Rate Base'!K158","v":79968136},{"$f":"'Rate Base'!L158","v":79968136},{"$f":"'Rate Base'!M158","v":79968136},{"$f":"'Rate Base'!N158","v":79968136},{"$f":"'Rate Base'!O158","v":79968136},{"$f":"'Rate Base'!P158","v":79968136},{"$f":"'Rate Base'!Q158","v":79968136},{"$f":"'Rate Base'!R158","v":79968136},{"$f":"'Rate Base'!S158","v":79968136},{"$f":"'Rate Base'!T158","v":79968136},79968136,95]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H176","v":-67944094.280000001},{"$f":"'Rate Base'!I176","v":-67973999.840000004},{"$f":"'Rate Base'!J176","v":-68001196.189999998},{"$f":"'Rate Base'!K176","v":-68029065.25},{"$f":"'Rate Base'!L176","v":-68103276.200000003},{"$f":"'Rate Base'!M176","v":-68178210.200000003},{"$f":"'Rate Base'!N176","v":-68255444.099999994},{"$f":"'Rate Base'!O176","v":-68322385.689999998},{"$f":"'Rate Base'!P176","v":-68397973.480000004},{"$f":"'Rate Base'!Q176","v":-68472533.730000004},{"$f":"'Rate Base'!R176","v":-68538871.030000001},{"$f":"'Rate Base'!S176","v":-68609618.290000007},{"$f":"'Rate Base'!T176","v":-68698903.879999995},-68267006.089999989,96]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H183","v":-6107602.7599999998},{"$f":"'Rate Base'!I183","v":-6108371.0800000001},{"$f":"'Rate Base'!J183","v":-6109069.7999999998},{"$f":"'Rate Base'!K183","v":-6109785.7999999998},{"$f":"'Rate Base'!L183","v":-6111692.4100000001},{"$f":"'Rate Base'!M183","v":-6113617.5899999999},{"$f":"'Rate Base'!N183","v":-6115658.5599999996},{"$f":"'Rate Base'!O183","v":-6117403.3499999996},{"$f":"'Rate Base'!P183","v":-6119373.4900000002},{"$f":"'Rate Base'!Q183","v":-6121316.8599999994},{"$f":"'Rate Base'!R183","v":-6123045.8700000001},{"$f":"'Rate Base'!S183","v":-6124889.8499999996},{"$f":"'Rate Base'!T183","v":-6127217.0199999996},-6115969.5458333334,97]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H251","v":-2587.92},{"$f":"'Rate Base'!I251","v":-2317.67},{"$f":"'Rate Base'!J251","v":-2047.42},{"$f":"'Rate Base'!K251","v":-1777.17},{"$f":"'Rate Base'!L251","v":-1506.8700000000001},{"$f":"'Rate Base'!M251","v":-1475.03},{"$f":"'Rate Base'!N251","v":-1443.19},{"$f":"'Rate Base'!O251","v":-1411.3500000000001},{"$f":"'Rate Base'!P251","v":-1379.51},{"$f":"'Rate Base'!Q251","v":-1347.67},{"$f":"'Rate Base'!R251","v":-1315.83},{"$f":"'Rate Base'!S251","v":-1283.99},{"$f":"'Rate Base'!T251","v":-1252.1500000000001},-1602.1445833333335,98]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H258","v":-1718308.81},{"$f":"'Rate Base'!I258","v":-1711688.08},{"$f":"'Rate Base'!J258","v":-1705841.9500000002},{"$f":"'Rate Base'!K258","v":-1986234.1600000001},{"$f":"'Rate Base'!L258","v":-1247543.3799999999},{"$f":"'Rate Base'!M258","v":-1175632.1000000001},{"$f":"'Rate Base'!N258","v":-1102083.78},{"$f":"'Rate Base'!O258","v":-1029516.94},{"$f":"'Rate Base'!P258","v":-957190.61},{"$f":"'Rate Base'!Q258","v":-885237.62},{"$f":"'Rate Base'!R258","v":-813385.1},{"$f":"'Rate Base'!S258","v":-741679.42},{"$f":"'Rate Base'!T258","v":-670309.82999999996},-1212528.5383333331,99]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!H265","v":-725600.31},{"$f":"'Rate Base'!I265","v":-725600.31},{"$f":"'Rate Base'!J265","v":-725600.31},{"$f":"'Rate Base'!K265","v":-700755.31},{"$f":"'Rate Base'!L265","v":-700755.31},{"$f":"'Rate Base'!M265","v":-700755.31},{"$f":"'Rate Base'!N265","v":-700755.31},{"$f":"'Rate Base'!O265","v":-700755.31},{"$f":"'Rate Base'!P265","v":-700755.31},{"$f":"'Rate Base'!Q265","v":-700755.31},{"$f":"'Rate Base'!R265","v":-700755.31},{"$f":"'Rate Base'!S265","v":-700755.31},{"$f":"'Rate Base'!T265","v":-700755.31},-705931.35166666692,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total",null,null,102]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":754809.6},null,"Thirteen month average",null,{"$f":"P100","v":79968136},{"$f":"P101","v":-68267006.089999989},{"$f":"P102","v":-6115969.5458333334},{"$f":"P103","v":-1602.1445833333335},{"$f":"P104","v":-1212528.5383333331},{"$f":"P105","v":-705931.35166666692},{"$f":"SUM(H108:M108)","v":3665098.3295833445},null,null,103]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":19614.260000000002},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E272*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$272","v":-5037992.568},{"$f":"I108*'Other Inputs'!$E$272","v":4300821.3836699994},{"$f":"J108*'Other Inputs'!$E$272","v":385306.08138749999},null,null,null,{"$f":"SUM(H109:M109)","v":-351865.10294250055},null,null,104]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":357497.86515454703},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":3313233.2266408438},null,null,null,105]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":1131921.725154547},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E275&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.1079)"},{"$f":"M110*'Other Inputs'!E275","v":357497.86515454703},null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E274&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1059)"},{"$f":"M110*'Other Inputs'!E274","v":350871.39870126534},null,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",109]
[null,null,null,{"$f":"D5","v":"Nov16"},{"$f":"E5","v":"Dec16"},"Jan17","Feb17","Mar17","Apr17","May17","Jun17","Jul17","Aug17","Sep17","Oct17","Total",110]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":5891609.5736776264},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":6399346.055039973},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":6286868.1758455131},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":5561760.0457280632},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":6040116.5131639717},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":5742822.1095535522},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":5837525.3834531493},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":5562567.9047323465},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":5661306.705940485},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":5612174.3356266022},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":5463766.9869148722},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":5870191.7433980703},{"$f":"SUM(D120:O120)","v":69930055.53307423},115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
["STORAGE INJECTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G24","v":135791.015625},{"$f":"'Monthly Inputs'!H24","v":106922.06573486328},{"$f":"'Monthly Inputs'!I24","v":63484.542846679688},{"$f":"'Monthly Inputs'!J24","v":0},{"$f":"'Monthly Inputs'!K24","v":0},{"$f":"'Monthly Inputs'!L24","v":0},{"$f":"'Monthly Inputs'!M24","v":0},{"$f":"'Monthly Inputs'!N24","v":0},{"$f":"'Monthly Inputs'!O24","v":0},{"$f":"'Monthly Inputs'!P24","v":0},{"$f":"'Monthly Inputs'!Q24","v":0},{"$f":"'Monthly Inputs'!R24","v":0},{"$f":"SUM(D123:O123)","v":306197.62420654297},118]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":121531.29577636719},{"$f":"'Monthly Inputs'!H26","v":125582.33642578125},{"$f":"'Monthly Inputs'!I26","v":37136.276245117188},{"$f":"'Monthly Inputs'!J26","v":0},{"$f":"'Monthly Inputs'!K26","v":0},{"$f":"'Monthly Inputs'!L26","v":0},{"$f":"'Monthly Inputs'!M26","v":0},{"$f":"'Monthly Inputs'!N26","v":0},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":0},{"$f":"'Monthly Inputs'!R26","v":62791.168212890625},{"$f":"SUM(D124:O124)","v":347041.07666015625},119]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":170904.70886230469},{"$f":"'Monthly Inputs'!H27","v":0},{"$f":"'Monthly Inputs'!I27","v":0},{"$f":"'Monthly Inputs'!J27","v":0},{"$f":"'Monthly Inputs'!K27","v":0},{"$f":"'Monthly Inputs'!L27","v":0},{"$f":"'Monthly Inputs'!M27","v":0},{"$f":"'Monthly Inputs'!N27","v":0},{"$f":"'Monthly Inputs'!O27","v":0},{"$f":"'Monthly Inputs'!P27","v":0},{"$f":"'Monthly Inputs'!Q27","v":0},{"$f":"'Monthly Inputs'!R27","v":324607.33032226562},{"$f":"SUM(D125:O125)","v":495512.03918457031},120]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D125)","v":428227.02026367188},232504.40216064453,100620.81909179687,0,0,0,0,0,0,0,0,387398.49853515625,1148750.7400512695,121]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G25","v":0},{"$f":"'Monthly Inputs'!H25","v":0},{"$f":"'Monthly Inputs'!I25","v":0},{"$f":"'Monthly Inputs'!J25","v":0},{"$f":"'Monthly Inputs'!K25","v":516446.76208496094},{"$f":"'Monthly Inputs'!L25","v":1400675.0907897949},{"$f":"'Monthly Inputs'!M25","v":2750785.5224609375},{"$f":"'Monthly Inputs'!N25","v":2662050.4150390625},{"$f":"'Monthly Inputs'!O25","v":2510794.8251953125},{"$f":"'Monthly Inputs'!P25","v":2579046.4487304688},{"$f":"'Monthly Inputs'!Q25","v":2205522.6423339844},{"$f":"'Monthly Inputs'!R25","v":279207.91625976562},{"$f":"SUM(D127:O127)","v":14904529.622894287},122]
[null,"Total Storage Injections",null,{"$f":"SUM(D126:D127)","v":428227.02026367188},{"$f":"SUM(E126:E127)","v":232504.40216064453},100620.81909179687,0,516446.76208496094,1400675.0907897949,2750785.5224609375,2662050.4150390625,2510794.8251953125,2579046.4487304688,2205522.6423339844,666606.41479492187,16053280.362945557,123]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G31","v":0},{"$f":"'Monthly Inputs'!H31","v":0},{"$f":"'Monthly Inputs'!I31","v":0},{"$f":"'Monthly Inputs'!J31","v":44875.198364257813},{"$f":"'Monthly Inputs'!K31","v":257250},{"$f":"'Monthly Inputs'!L31","v":0},{"$f":"'Monthly Inputs'!M31","v":0},{"$f":"'Monthly Inputs'!N31","v":0},{"$f":"'Monthly Inputs'!O31","v":0},{"$f":"'Monthly Inputs'!P31","v":0},{"$f":"'Monthly Inputs'!Q31","v":0},{"$f":"'Monthly Inputs'!R31","v":0},{"$f":"SUM(D130:O130)","v":302125.19836425781},125]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G33","v":0},{"$f":"'Monthly Inputs'!H33","v":0},{"$f":"'Monthly Inputs'!I33","v":0},{"$f":"'Monthly Inputs'!J33","v":0},{"$f":"'Monthly Inputs'!K33","v":317796.35620117187},{"$f":"'Monthly Inputs'!L33","v":0},{"$f":"'Monthly Inputs'!M33","v":0},{"$f":"'Monthly Inputs'!N33","v":0},{"$f":"'Monthly Inputs'!O33","v":0},{"$f":"'Monthly Inputs'!P33","v":0},{"$f":"'Monthly Inputs'!Q33","v":0},{"$f":"'Monthly Inputs'!R33","v":0},{"$f":"SUM(D131:O131)","v":317796.35620117187},126]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":52153.602600097656},{"$f":"'Monthly Inputs'!J34","v":0},{"$f":"'Monthly Inputs'!K34","v":391329.40673828125},{"$f":"'Monthly Inputs'!L34","v":0},{"$f":"'Monthly Inputs'!M34","v":0},{"$f":"'Monthly Inputs'!N34","v":0},{"$f":"'Monthly Inputs'!O34","v":0},{"$f":"'Monthly Inputs'!P34","v":0},{"$f":"'Monthly Inputs'!Q34","v":0},{"$f":"'Monthly Inputs'!R34","v":0},{"$f":"SUM(D132:O132)","v":443483.00933837891},127]
[null,"Total Peaking Storage",null,{"$f":"SUM(D130:D132)","v":0},0,52153.602600097656,44875.198364257813,966375.76293945313,0,0,0,0,0,0,0,1063404.5639038086,128]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G32","v":0},{"$f":"'Monthly Inputs'!H32","v":6148442.9931640625},{"$f":"'Monthly Inputs'!I32","v":4617807.861328125},{"$f":"'Monthly Inputs'!J32","v":2652749.0844726562},{"$f":"'Monthly Inputs'!K32","v":0},{"$f":"'Monthly Inputs'!L32","v":59110.694885253906},{"$f":"'Monthly Inputs'!M32","v":0},{"$f":"'Monthly Inputs'!N32","v":0},{"$f":"'Monthly Inputs'!O32","v":0},{"$f":"'Monthly Inputs'!P32","v":0},{"$f":"'Monthly Inputs'!Q32","v":0},{"$f":"'Monthly Inputs'!R32","v":0},{"$f":"SUM(D134:O134)","v":13478110.633850098},129]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D133:D134)","v":0},6148442.9931640625,4669961.4639282227,2697624.2828369141,966375.76293945313,59110.694885253906,0,0,0,0,0,0,14541515.197753906,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",133]
["Demand",null,null,{"$f":"D5","v":"Nov16"},"Dec16","Jan17","Feb17","Mar17","Apr17","May17","Jun17","Jul17","Aug17","Sep17","Oct17","Total",134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["Utah Sales",null,null,{"$f":"+D20","v":11624642},{"$f":"+E20","v":18131912},19026532,15384329,12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,{"$f":"SUM(D141:O141)","v":107537933},136]
["Wyoming Sales",null,null,{"$f":"+D39","v":408988},596894,702455,594691,494767,359012,247646,144703,87410,90976,134729,254722,{"$f":"SUM(D142:O142)","v":4116993},137]
["Total Sales",null,null,{"$f":"+D141+D142","v":12033630},18728806,19728987,15979020,12597163,8458517,5336042,3293458,2779831,2663383,2906013,7150076,111654926,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
["Distribution  Use (Offices)",null,"Check formulas for correct month",{"$f":"ROUND(O83,0)","v":0},{"$f":"ROUND(D83,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D145:O145)","v":0},140]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D148-D143-D145","v":64118},{"$f":"+E148-E143-E145","v":99792},105121,85140,67121,45069,28432,17548,14812,14191,15484,{"$f":"+O148-O143-O145","v":38097},{"$f":"SUM(D146:O146)","v":594925},141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["Total City Gate",null,null,{"$f":"ROUND((D143+D145)/(1-'Other Inputs'!$E$277),0)","v":12097748},{"$f":"ROUND((E143+E145)/(1-'Other Inputs'!$E$277),0)","v":18828598},{"$f":"ROUND((F143+F145)/(1-'Other Inputs'!$E$277),0)","v":19834108},{"$f":"ROUND((G143+G145)/(1-'Other Inputs'!$E$277),0)","v":16064160},{"$f":"ROUND((H143+H145)/(1-'Other Inputs'!$E$277),0)","v":12664284},{"$f":"ROUND((I143+I145)/(1-'Other Inputs'!$E$277),0)","v":8503586},{"$f":"ROUND((J143+J145)/(1-'Other Inputs'!$E$277),0)","v":5364474},{"$f":"ROUND((K143+K145)/(1-'Other Inputs'!$E$277),0)","v":3311006},{"$f":"ROUND((L143+L145)/(1-'Other Inputs'!$E$277),0)","v":2794643},{"$f":"ROUND((M143+M145)/(1-'Other Inputs'!$E$277),0)","v":2677574},{"$f":"ROUND((N143+N145)/(1-'Other Inputs'!$E$277),0)","v":2921497},{"$f":"ROUND((O143+O145)/(1-'Other Inputs'!$E$277),0)","v":7188173},{"$f":"SUM(D148:O148)","v":112249851},143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["Peaking Injection",null,null,{"$f":"+D126","v":428227.02026367188},232504.40216064453,100620.81909179687,0,0,0,0,0,0,0,0,387398.49853515625,{"$f":"SUM(D150:O150)","v":1148750.7400512695},145]
["Clay Basin Injection",null,null,{"$f":"+D127","v":0},0,0,0,516446.76208496094,1400675.0907897949,2750785.5224609375,2662050.4150390625,2510794.8251953125,2579046.4487304688,2205522.6423339844,279207.91625976562,{"$f":"SUM(D151:O151)","v":14904529.622894287},146]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G48","v":11028.026733398438},{"$f":"-'Monthly Inputs'!H48","v":3004.4009132385254},{"$f":"-'Monthly Inputs'!I48","v":1312.2615005493165},{"$f":"-'Monthly Inputs'!J48","v":0},{"$f":"-'Monthly Inputs'!K48","v":15906.560272216797},{"$f":"-'Monthly Inputs'!L48","v":43140.792796325688},{"$f":"-'Monthly Inputs'!M48","v":84724.194091796875},{"$f":"-'Monthly Inputs'!N48","v":81991.152783203128},{"$f":"-'Monthly Inputs'!O48","v":77332.480616015629},{"$f":"-'Monthly Inputs'!P48","v":79434.630620898446},{"$f":"-'Monthly Inputs'!Q48","v":67930.097383886721},{"$f":"-'Monthly Inputs'!R48","v":23998.102404785157},{"$f":"SUM(D152:O152)","v":489802.70011631475},147]
["Total Demand",null,null,{"$f":"SUM(D148:D152)","v":12537003.04699707},{"$f":"SUM(E148:E152)","v":19064106.803073883},19936041.080592345,16064160,{"$f":"SUM(H148:H152)","v":13196637.322357178},9947401.8835861199,8199983.7165527344,6055047.5678222654,5382770.3058113279,5336055.0793513674,5194949.739717871,{"$f":"SUM(O148:O152)","v":7878777.5171997072},{"$f":"SUM(D153:O153)","v":128792934.06306188},148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",150]
["Supply",null,null,{"$f":"D5","v":"Nov16"},"Dec16","Jan17","Feb17","Mar17","Apr17","May17","Jun17","Jul17","Aug17","Sep17","Oct17","Total",151]
["Company Production",null,null,{"$f":"+D120","v":5891609.5736776264},{"$f":"+E120","v":6399346.055039973},6286868.1758455131,5561760.0457280632,6040116.5131639717,5742822.1095535522,5837525.3834531493,5562567.9047323465,5661306.705940485,5612174.3356266022,5463766.9869148722,5870191.7433980703,{"$f":"SUM(D157:O157)","v":69930055.53307423},152]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-289867},{"$f":"ROUND(E157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-314848},{"$f":"ROUND(F157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-309314},{"$f":"ROUND(G157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-273639},{"$f":"ROUND(H157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-297174},{"$f":"ROUND(I157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-282547},{"$f":"ROUND(J157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-287206},{"$f":"ROUND(K157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-273678},{"$f":"ROUND(L157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-278536},{"$f":"ROUND(M157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-276119},{"$f":"ROUND(N157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-268817},{"$f":"ROUND(O157*(-'Other Inputs'!$E$279-'Other Inputs'!$E$280),0)","v":-288813},{"$f":"SUM(D158:O158)","v":-3440558},153]
["Company Production @ City Gate",null,null,{"$f":"SUM(D157:D158)","v":5601742.5736776264},{"$f":"SUM(E157:E158)","v":6084498.055039973},5977554.1758455131,5288121.0457280632,5742942.5131639717,5460275.1095535522,5550319.3834531493,5288889.9047323465,5382770.705940485,5336055.3356266022,5194949.9869148722,5581378.7433980703,{"$f":"SUM(D159:O159)","v":66489497.53307423},154]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
["Peaking Withdrawal",null,null,{"$f":"+D133","v":0},0,52153.602600097656,44875.198364257813,966375.76293945313,0,0,0,0,0,0,0,{"$f":"SUM(D161:O161)","v":1063404.5639038086},156]
["Clay Basin Withdrawal",null,null,{"$f":"+D134","v":0},6148442.9931640625,4617807.861328125,2652749.0844726562,0,59110.694885253906,0,0,0,0,0,0,{"$f":"SUM(D162:O162)","v":13478110.633850098},157]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G62+'Monthly Inputs'!G55","v":0},{"$f":"'Monthly Inputs'!H62+'Monthly Inputs'!H55","v":-199209.55297851563},{"$f":"'Monthly Inputs'!I62+'Monthly Inputs'!I55","v":-151270.24390945435},{"$f":"'Monthly Inputs'!J62+'Monthly Inputs'!J55","v":-87272.888688659674},{"$f":"'Monthly Inputs'!K62+'Monthly Inputs'!K55","v":-30068.161685180665},{"$f":"'Monthly Inputs'!L62+'Monthly Inputs'!L55","v":-1915.1865142822267},{"$f":"'Monthly Inputs'!M62+'Monthly Inputs'!M55","v":0},{"$f":"'Monthly Inputs'!N62+'Monthly Inputs'!N55","v":0},{"$f":"'Monthly Inputs'!O62+'Monthly Inputs'!O55","v":0},{"$f":"'Monthly Inputs'!P62+'Monthly Inputs'!P55","v":0},{"$f":"'Monthly Inputs'!Q62+'Monthly Inputs'!Q55","v":0},{"$f":"'Monthly Inputs'!R62+'Monthly Inputs'!R55","v":0},{"$f":"SUM(D163:O163)","v":-469736.03377609252},158]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G48","v":-11028.026733398438},{"$f":"'Monthly Inputs'!H48","v":-3004.4009132385254},{"$f":"'Monthly Inputs'!I48","v":-1312.2615005493165},{"$f":"'Monthly Inputs'!J48","v":0},{"$f":"'Monthly Inputs'!K48","v":-15906.560272216797},{"$f":"'Monthly Inputs'!L48","v":-43140.792796325688},{"$f":"'Monthly Inputs'!M48","v":-84724.194091796875},{"$f":"'Monthly Inputs'!N48","v":-81991.152783203128},{"$f":"'Monthly Inputs'!O48","v":-77332.480616015629},{"$f":"'Monthly Inputs'!P48","v":-79434.630620898446},{"$f":"'Monthly Inputs'!Q48","v":-67930.097383886721},{"$f":"'Monthly Inputs'!R48","v":-23998.102404785157},{"$f":"SUM(D164:O164)","v":-489802.70011631475},159]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D161:D164)","v":-11028.026733398438},{"$f":"SUM(E161:E164)","v":5946229.0392723083},4517378.9585182192,2610351.3941482543,920401.04098205571,14054.71557464599,-84724.194091796875,-81991.152783203128,-77332.480616015629,-79434.630620898446,-67930.097383886721,-23998.102404785157,13581976.463861499,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
["Gas Purchased @ City Gate",null,null,{"$f":"D153-D159-D165-D152","v":6935260.4733194439},{"$f":"E153-E159-E165-E152","v":7030375.3078483641},9439795.6847280636,8165687.560123682,6517387.2079389337,4429931.2656615954,2649664.333099585,766157.6630899189,-0.40012915711849928,-0.25627523474395275,-0.24719700124114752,2297398.7738016369,{"$f":"SUM(D167:O167)","v":48231657.366009831},162]
["   Gas Reimbursement",null,null,{"$f":"+D169-D167","v":96332.526680556126},{"$f":"+E169-E167","v":97653.692151635885},131121.31527193636,113423.43987631798,90528.792061066255,61532.734338404611,36804.666900414973,10642.336910081096,0.40012915711849928,0.25627523474395275,0.24719700124114752,31911.226198363118,{"$f":"SUM(D168:O168)","v":669951.6339901695},163]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D167/(1-'Other Inputs'!$E$280),0)","v":7031593},{"$f":"ROUND(E167/(1-'Other Inputs'!$E$280),0)","v":7128029},{"$f":"ROUND(F167/(1-'Other Inputs'!$E$280),0)","v":9570917},{"$f":"ROUND(G167/(1-'Other Inputs'!$E$280),0)","v":8279111},{"$f":"ROUND(H167/(1-'Other Inputs'!$E$280),0)","v":6607916},{"$f":"ROUND(I167/(1-'Other Inputs'!$E$280),0)","v":4491464},{"$f":"ROUND(J167/(1-'Other Inputs'!$E$280),0)","v":2686469},{"$f":"ROUND(K167/(1-'Other Inputs'!$E$280),0)","v":776800},{"$f":"ROUND(L167/(1-'Other Inputs'!$E$280),0)","v":0},{"$f":"ROUND(M167/(1-'Other Inputs'!$E$280),0)","v":0},{"$f":"ROUND(N167/(1-'Other Inputs'!$E$280),0)","v":0},{"$f":"ROUND(O167/(1-'Other Inputs'!$E$280),0)","v":2329310},{"$f":"SUM(D169:O169)","v":48901609},164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165]
["Transported Volumes - total",null,null,{"$f":"+D159+D167+D135+D163","v":12537003.04699707},{"$f":"+E159+E167+E135+E163","v":19064106.803073883},{"$f":"+F159+F167+F135+F163","v":19936041.080592342},16064160,{"$f":"+H159+H167+H135+H163","v":13196637.322357178},9947401.883586118,8199983.7165527344,6055047.5678222654,5382770.3058113279,5336055.0793513674,5194949.739717871,7878777.5171997072,{"$f":"+P159+P167+P135+P163","v":128792934.06306188},166]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":1527468.1104047652},{"$f":"HLOOKUP(MONTH(E5),kernrivertrans,6,FALSE)","v":1578383.7140849242},1578383.7140849242,1425636.9030444475,{"$f":"HLOOKUP(MONTH(H5),kernrivertrans,6,FALSE)","v":1578383.7140849242},135951.20195549383,{"$f":"HLOOKUP(MONTH(J5),kernrivertrans,6,FALSE)","v":140482.90868734362},135951.20195549383,140482.90868734362,140482.90868734362,135951.20195549383,140482.90868734362,null,167]
["Storage Fuel %",null,{"$f":"(P152-P164)/(P161+P162+P150+P151)","v":3.2018694104005763E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D157/(D169+D157)","v":0.45589392722805699},0.47306635832912253,{"$f":"F157/(F169+F157)","v":0.39645310528116084},0.40183598469726955,{"$f":"H157/(H169+H157)","v":0.47755384142770552},0.56113558367229088,0.68483449435220223,0.87746412391997031,1,1,1,{"$f":"O157/(O169+O157)","v":0.71592054335795796},{"$f":"P157/(P169+P157)","v":0.58847997970785559},170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["PURCHASES BREAKDOWN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G78","v":5131593.0186157227},{"$f":"'Monthly Inputs'!H78","v":1113028.962615967},{"$f":"'Monthly Inputs'!I78","v":2555917.0049707033},{"$f":"'Monthly Inputs'!J78","v":3459110.5707702637},{"$f":"'Monthly Inputs'!K78","v":5677916.1341552734},{"$f":"'Monthly Inputs'!L78","v":4491464.10546875},{"$f":"'Monthly Inputs'!M78","v":2686469.2512207031},{"$f":"'Monthly Inputs'!N78","v":776800.06597900391},{"$f":"'Monthly Inputs'!O78","v":0},{"$f":"'Monthly Inputs'!P78","v":0},{"$f":"'Monthly Inputs'!Q78","v":0},{"$f":"'Monthly Inputs'!R78","v":2329309.8842773437},{"$f":"SUM(D178:O178)","v":28221608.998073731},173]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G79","v":14471092.312496336},{"$f":"'Monthly Inputs'!H79","v":3561692.6803710945},{"$f":"'Monthly Inputs'!I79","v":8715676.9869500976},{"$f":"'Monthly Inputs'!J79","v":11588020.412080383},{"$f":"'Monthly Inputs'!K79","v":16976969.241124269},{"$f":"'Monthly Inputs'!L79","v":12531184.854257813},{"$f":"'Monthly Inputs'!M79","v":7334061.0558325192},{"$f":"'Monthly Inputs'!N79","v":2182808.185401001},{"$f":"'Monthly Inputs'!O79","v":0},{"$f":"'Monthly Inputs'!P79","v":0},{"$f":"'Monthly Inputs'!Q79","v":0},{"$f":"'Monthly Inputs'!R79","v":6405602.1817626953},{"$f":"SUM(D179:O179)","v":83767107.910276219},174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G87","v":900000},{"$f":"'Monthly Inputs'!H87","v":2015000},{"$f":"'Monthly Inputs'!I87","v":2015000},{"$f":"'Monthly Inputs'!J87","v":1820000},{"$f":"'Monthly Inputs'!K87","v":930000},{"$f":"'Monthly Inputs'!L87","v":0},{"$f":"'Monthly Inputs'!M87","v":0},{"$f":"'Monthly Inputs'!N87","v":0},{"$f":"'Monthly Inputs'!O87","v":0},{"$f":"'Monthly Inputs'!P87","v":0},{"$f":"'Monthly Inputs'!Q87","v":0},{"$f":"'Monthly Inputs'!R87","v":0},{"$f":"SUM(D181:O181)","v":7680000},176]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G88+'Monthly Inputs'!G89","v":2740409.9999999995},{"$f":"'Monthly Inputs'!H88+'Monthly Inputs'!H89","v":6637782},{"$f":"'Monthly Inputs'!I88+'Monthly Inputs'!I89","v":7060932},{"$f":"'Monthly Inputs'!J88+'Monthly Inputs'!J89","v":6268416},{"$f":"'Monthly Inputs'!K88+'Monthly Inputs'!K89","v":2989857},{"$f":"'Monthly Inputs'!L88+'Monthly Inputs'!L89","v":0},{"$f":"'Monthly Inputs'!M88+'Monthly Inputs'!M89","v":0},{"$f":"'Monthly Inputs'!N88+'Monthly Inputs'!N89","v":0},{"$f":"'Monthly Inputs'!O88+'Monthly Inputs'!O89","v":0},{"$f":"'Monthly Inputs'!P88+'Monthly Inputs'!P89","v":0},{"$f":"'Monthly Inputs'!Q88+'Monthly Inputs'!Q89","v":0},{"$f":"'Monthly Inputs'!R88+'Monthly Inputs'!R89","v":0},{"$f":"SUM(D182:O182)","v":25697397}]
[]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G84","v":1000000},{"$f":"'Monthly Inputs'!H84","v":4000000},{"$f":"'Monthly Inputs'!I84","v":5000000},{"$f":"'Monthly Inputs'!J84","v":3000000},{"$f":"'Monthly Inputs'!K84","v":0},{"$f":"'Monthly Inputs'!L84","v":0},{"$f":"'Monthly Inputs'!M84","v":0},{"$f":"'Monthly Inputs'!N84","v":0},{"$f":"'Monthly Inputs'!O84","v":0},{"$f":"'Monthly Inputs'!P84","v":0},{"$f":"'Monthly Inputs'!Q84","v":0},{"$f":"'Monthly Inputs'!R84","v":0},{"$f":"SUM(D184:O184)","v":13000000}]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G85","v":2968878.2961165048},{"$f":"'Monthly Inputs'!H85","v":13413022.915857607},{"$f":"'Monthly Inputs'!I85","v":17878024.926375408},{"$f":"'Monthly Inputs'!J85","v":10542116.521844661},{"$f":"'Monthly Inputs'!K85","v":0},{"$f":"'Monthly Inputs'!L85","v":0},{"$f":"'Monthly Inputs'!M85","v":0},{"$f":"'Monthly Inputs'!N85","v":0},{"$f":"'Monthly Inputs'!O85","v":0},{"$f":"'Monthly Inputs'!P85","v":0},{"$f":"'Monthly Inputs'!Q85","v":0},{"$f":"'Monthly Inputs'!R85","v":0},{"$f":"SUM(D185:O185)","v":44802042.660194181}]
[]
["Future Purchases",null,null,{"$f":"+D169-D178-D181-D184","v":-1.861572265625E-2},{"$f":"+E169-E178-E181-E184","v":3.7384033203125E-2},{"$f":"+F169-F178-F181-F184","v":-4.9707032740116119E-3},{"$f":"+G169-G178-G181-G184","v":0.429229736328125},{"$f":"+H169-H178-H181-H184","v":-0.1341552734375},{"$f":"+I169-I178-I181-I184","v":-0.10546875},{"$f":"+J169-J178-J181-J184","v":-0.251220703125},{"$f":"+K169-K178-K181-K184","v":-6.597900390625E-2},0,{"$f":"+M169-M178-M181-M184","v":0},0,0.11572265625,{"$f":"SUM(D187:O187)","v":1.9262693822383881E-3}]
["Future Purchases Cost",null,null,{"$f":"ROUND(D187*D195,0)","v":0},{"$f":"ROUND(E187*E195,0)","v":0},{"$f":"ROUND(F187*F195,0)","v":0},{"$f":"ROUND(G187*G195,0)","v":1},{"$f":"ROUND(H187*H195,0)","v":0},0,-1,0,0,0,0,0,{"$f":"SUM(D188:O188)","v":0}]
[]
["Total Purchases Cost",null,null,{"$f":"+D179+D182+D185+D188","v":20180380.608612839},{"$f":"+E179+E182+E185+E188","v":23612497.596228704},{"$f":"+F179+F182+F185+F188","v":33654633.913325503},{"$f":"+G179+G182+G185+G188","v":28398553.933925048},{"$f":"+H179+H182+H185+H188","v":19966826.241124269},12531184.854257813,{"$f":"+J179+J182+J185+J188","v":7334060.0558325192},2182808.185401001,0,0,0,{"$f":"+O179+O182+O185+O188","v":6405602.1817626953},154266547.57047039]
[]
["Gas Cost"]
["Gas Cost Purchases",null,null,{"$f":"IF(D169=0,0,ROUND(D190/D169,5))","v":2.8699599999999998},{"$f":"IF(E169=0,0,ROUND(E190/E169,5))","v":3.31263},3.51634,3.4301499999999998,3.0216500000000002,2.79,2.73,2.81,0,0,0,2.75]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":4.6624197494474577},{"$f":"+D194","v":4.6624197494474577},4.6624197494474577,4.6624197494474577,4.6624197494474577,4.6624197494474577,4.6624197494474577,4.6624197494474577,4.6624197494474577,4.6624197494474577,4.6624197494474577,4.6624197494474577]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E163,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D227+'Other Inputs'!$E$163","v":2.84},{"$f":"+E227+'Other Inputs'!$E$163","v":3.22},{"$f":"+F227+'Other Inputs'!$E$163","v":3.43},{"$f":"+G227+'Other Inputs'!$E$163","v":3.37},{"$f":"+H227+'Other Inputs'!$E$163","v":3.0100000000000002},{"$f":"+I227+'Other Inputs'!$E$163","v":2.81},{"$f":"+J227+'Other Inputs'!$E$163","v":2.75},{"$f":"+K227+'Other Inputs'!$E$163","v":2.83},{"$f":"+L227+'Other Inputs'!$E$163","v":2.95},{"$f":"+M227+'Other Inputs'!$E$163","v":2.96},{"$f":"+N227+'Other Inputs'!$E$163","v":2.89},{"$f":"+O227+'Other Inputs'!$E$163","v":2.77}]
[]
["System Production",null,null,{"$f":"+D159","v":5601742.5736776264},6084498.055039973,5977554.1758455131,5288121.0457280632,5742942.5131639717,5460275.1095535522,5550319.3834531493,5288889.9047323465,5382770.705940485,5336055.3356266022,5194949.9869148722,5581378.7433980703,{"$f":"SUM(D197:O197)","v":66489497.53307423}]
["System Purchases",null,null,{"$f":"+D167","v":6935260.4733194439},7030375.3078483641,9439795.6847280636,8165687.560123682,6517387.2079389337,4429931.2656615954,2649664.333099585,766157.6630899189,-0.40012915711849928,-0.25627523474395275,-0.24719700124114752,2297398.7738016369,{"$f":"SUM(D198:O198)","v":48231657.366009831}]
["System Gathering of Production",null,null,{"$f":"ROUND($P199*D$120/$P$120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$168","v":0}]
["System Birch Creek Gathering",null,null,{"$f":"ROUND($P200*D$120/$P$120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$152","v":0}]
[]
["Utah Production",null,null,{"$f":"ROUND(D197*$I$74,0)","v":5395192},5860148,5757147,5093135,5531186,5258941,5345665,5093875,5184295,5139302,5003399,5375580,{"$f":"SUM(D202:O202)","v":64037865}]
["Utah Purchases",null,null,{"$f":"ROUND(D198*$I$74,0)","v":6679540},6771148,9091727,7864598,6277075,4266589,2551965,737908,0,0,0,2212688,{"$f":"SUM(D203:O203)","v":46453238}]
["Utah Gathering",null,null,{"$f":"ROUND(D199*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D204:O204)","v":0}]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D200*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D205:O205)","v":0}]
[]
["Wyoming Production",null,null,{"$f":"+D197-D202","v":206550.57367762644},224350.055039973,220407.17584551312,194986.04572806321,211756.51316397171,201334.10955355223,204654.38345314935,195014.90473234653,198475.705940485,196753.33562660217,191550.98691487219,205798.74339807034,{"$f":"SUM(D207:O207)","v":2451632.5330742253}]
["Wyoming Purchases",null,null,{"$f":"+D198-D203","v":255720.47331944387},259227.30784836411,348068.68472806364,301089.56012368202,240312.20793893375,163342.26566159539,97699.333099585027,28249.663089918904,-0.40012915711849928,-0.25627523474395275,-0.24719700124114752,84710.773801636882,{"$f":"SUM(D208:O208)","v":1778419.3660098305}]
["Wyoming Gathering",null,null,{"$f":"+D199-D204","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D209:O209)","v":0}]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D200-D205","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D210:O210)","v":0}]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":13134},20743,21875,14043,13117,11616,9215,9145,6388,6821,6757,8263,141117]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D215:D216)","v":13134},{"$f":"SUM(E215:E216)","v":20743},21875,14043,13117,11616,9215,9145,6388,6821,6757,8263,141117]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G74","v":2.82},{"$f":"'Monthly Inputs'!H74","v":3.2},{"$f":"'Monthly Inputs'!I74","v":3.41},{"$f":"'Monthly Inputs'!J74","v":3.35},{"$f":"'Monthly Inputs'!K74","v":2.99},{"$f":"'Monthly Inputs'!L74","v":2.79},{"$f":"'Monthly Inputs'!M74","v":2.73},{"$f":"'Monthly Inputs'!N74","v":2.81},{"$f":"'Monthly Inputs'!O74","v":2.93},{"$f":"'Monthly Inputs'!P74","v":2.94},{"$f":"'Monthly Inputs'!Q74","v":2.87},{"$f":"'Monthly Inputs'!R74","v":2.75}]
[null,null,null,{"$f":"D217*D219","v":37037.879999999997},{"$f":"E217*E219","v":66377.600000000006},74593.75,47044.05,39219.83,32408.639999999999,25156.95,25697.45,18716.84,20053.739999999998,19392.59,22723.25,{"$f":"SUM(D220:O220)","v":428422.57000000012}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P220/P217","v":3.0359387600359993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$278","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$280","v":0.98629999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P221/P222/P223","v":3.1249836053794851}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":44591},63276,53251,38786,35343,40023,53718,46592,47028,48293,53903,57811,582615]
[null,{"$f":"B219","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G74","v":2.82},{"$f":"'Monthly Inputs'!H74","v":3.2},{"$f":"'Monthly Inputs'!I74","v":3.41},{"$f":"'Monthly Inputs'!J74","v":3.35},{"$f":"'Monthly Inputs'!K74","v":2.99},{"$f":"'Monthly Inputs'!L74","v":2.79},{"$f":"'Monthly Inputs'!M74","v":2.73},{"$f":"'Monthly Inputs'!N74","v":2.81},{"$f":"'Monthly Inputs'!O74","v":2.93},{"$f":"'Monthly Inputs'!P74","v":2.94},{"$f":"'Monthly Inputs'!Q74","v":2.87},{"$f":"'Monthly Inputs'!R74","v":2.75}]
[null,null,null,{"$f":"D226*D227","v":125746.62},{"$f":"E226*E227","v":202483.20000000001},181585.91,129933.1,105675.57,111664.17,146650.13999999998,130923.52,137792.04,141981.41999999998,154701.61000000002,{"$f":"O226*O227","v":158980.25},{"$f":"SUM(D228:O228)","v":1728117.55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P228/P226","v":2.9661398178900305}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$277","v":0.99470000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$280","v":0.98629999999999995}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P229/P230/P231","v":3.0233642114318435}]
[]
[null,null,null,{"$f":"MONTH(D236)","v":1},{"$f":"MONTH(E236)","v":2},{"$f":"MONTH(F236)","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,"2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01"]
[null,null,null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,null,null,{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$52+'Other Inputs'!$D$53","v":54885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$52+'Other Inputs'!$D$53","v":54885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$52+'Other Inputs'!$D$53","v":54885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$53","v":4885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$53","v":4885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$53","v":4885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$53","v":4885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$53","v":4885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$53","v":4885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$53","v":4885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$52+'Other Inputs'!$D$53","v":54885},{"$f":"'Other Inputs'!$D$51+'Other Inputs'!$D$52+'Other Inputs'!$D$53","v":54885}]
[null,null,null,{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181},{"$f":"'Other Inputs'!$C$60","v":0.927677938966181}]
[null,null,null,{"$f":"D237*D238*D239","v":1578383.7140849242},{"$f":"E237*E238*E239","v":1425636.9030444475},{"$f":"F237*F238*F239","v":1578383.7140849242},135951.20195549383,140482.90868734362,135951.20195549383,140482.90868734362,140482.90868734362,135951.20195549383,140482.90868734362,1527468.1104047652,1578383.7140849242,{"$f":"SUM(D240:O240)","v":8658041.3963198401}]
[]
[]
[]
[null,null,null,0.13,0.14000000000000001,0.05,0.05,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,{"$f":"D244*(D178+D181+D184+D187)","v":914107.09000000008},997924.06,478545.85000000003,413955.55000000005,132158.32,89829.28,53729.380000000005,15536,0,0,0,0]

{"sheet":"CET & DSM","index":7,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":true,"merged":[[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11],[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],[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11]]}
["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,{"$f":"J20/D20","v":-1.0092663909897319E-2},{"$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$244","v":42000000},{"$f":"'Other Inputs'!$F$244","v":"2011-03-31"},{"$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$243","v":-1886289.5139732135},{"$f":"'Other Inputs'!$F$243","v":"2011-07-31"},{"$f":"D20","v":186897089.88757998},null,null,null,{"$f":"D11+B11","v":185010800.37360677},null,null,null,{"$f":"P5","v":-1.0092663909897319E-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$89","v":"2016-06-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$93","v":6.75},{"$f":"'Other Inputs'!$G$93","v":6.75},{"$f":"'Other Inputs'!$G$93","v":6.75},{"$f":"'Other Inputs'!$G$93","v":6.75},{"$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'!E248","v":23076373},{"$f":"'Other Inputs'!E233","v":1.7266999999999999},{"$f":"B16*C16","v":39845973.259099998},null,null,null,{"$f":"ROUND((J16/B16),5)","v":-1.7430000000000001E-2},null,{"$f":"D16*$P$5","v":-402152.01626685221},null,{"$f":"C16+H16","v":1.7092699999999998},null,{"$f":"L16*B16","v":39443752.077709995},null,{"$f":"ROUND(H16,5)","v":-1.7430000000000001E-2},{"$f":"B16*P16","v":-402221.18139000004},null,{"$f":"'Other Inputs'!$G$89","v":6.5827099999999996},{"$f":"N24","v":7.1182300000000005},{"$f":"N31","v":7.0754700000000001},{"$f":"N38","v":6.6763200949971768},{"$f":"N45","v":7.2548700949971758}]
["Block 2 Summer",{"$f":"'Other Inputs'!E249","v":4705902},{"$f":"'Other Inputs'!E234","v":0.72670000000000001},{"$f":"B17*C17","v":3419778.9834000003},null,null,null,{"$f":"ROUND((J17/B17),5)","v":-7.3299999999999997E-3},null,{"$f":"D17*$P$5","v":-34514.679925586526},null,{"$f":"C17+H17","v":0.71937000000000006},null,{"$f":"L17*B17","v":3385284.7217400004},null,{"$f":"ROUND(H17,5)","v":-7.3299999999999997E-3},{"$f":"B17*P17","v":-34494.261659999996}]
["Block 1 Winter",{"$f":"'Other Inputs'!E246","v":52526064},{"$f":"'Other Inputs'!E235","v":2.3494899999999999},{"$f":"B18*C18","v":123409462.10735999},null,null,null,{"$f":"ROUND((J18/B18),5)","v":-2.3709999999999998E-2},null,{"$f":"D18*$P$5","v":-1245530.2243507928},null,{"$f":"C18+H18","v":2.32578},null,{"$f":"L18*B18","v":122164069.12991999},null,{"$f":"ROUND(H18,5)","v":-2.3709999999999998E-2},{"$f":"B18*P18","v":-1245392.9774399998},null,{"$f":"'Other Inputs'!$G$91","v":7.8859599999999999},{"$f":"N26","v":8.3837600000000005},{"$f":"N33","v":8.3360599999999998},{"$f":"N40","v":7.9222100949971779},{"$f":"N47","v":9.1117200949971764}]
["Block 2 Winter",{"$f":"'Other Inputs'!E247","v":14984828},{"$f":"'Other Inputs'!E236","v":1.3494900000000001},{"$f":"B19*C19","v":20221875.537720002},null,null,null,{"$f":"ROUND((J19/B19),5)","v":-1.362E-2},null,{"$f":"D19*$P$5","v":-204092.59342998211},null,{"$f":"C19+H19","v":1.3358700000000001},null,{"$f":"L19*B19","v":20017782.180360001},null,{"$f":"ROUND(H19,5)","v":-1.362E-2},{"$f":"B19*P19","v":-204093.35735999999}]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":95293167},null,{"$f":"SUM(D16:D19)","v":186897089.88757998},null,null,null,null,null,{"$f":"B11","v":-1886289.5139732135},null,null,null,{"$f":"SUM(N16:N19)","v":185010888.10972998},null,null,{"$f":"SUM(Q16:Q19)","v":-1886201.77785}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E8","v":"2016-11-01"},null,{"$f":"'Other Inputs'!$J$89","v":"2016-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$f":"$H$16","v":-1.7430000000000001E-2},0.44103999999999999,1.519E-2,2.9080000000000002E-2,null,{"$f":"SUM(B24:F24)","v":2.1945799999999998},0.55715000000000003,1.244E-2,null,4.2133900000000004,0.14066999999999999,{"$f":"SUM(H24:M24)","v":7.1182300000000005},null,{"$f":"'Other Inputs'!$G$89","v":6.5827099999999996},{"$f":"N24-P24","v":0.53552000000000088}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$f":"$H$17","v":-7.3299999999999997E-3},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.0800000000000001E-2,null,{"$f":"SUM(B25:F25)","v":1.1864000000000001},{"$f":"I24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H25:M25)","v":6.1100500000000011},null,{"$f":"'Other Inputs'!$G$90","v":5.5013300000000003},{"$f":"N25-P25","v":0.60872000000000082}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$f":"$H$18","v":-2.3709999999999998E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},3.4529999999999998E-2,null,{"$f":"SUM(B26:F26)","v":2.8165400000000003},1.18665,2.6509999999999999E-2,null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H26:M26)","v":8.3837600000000005},null,{"$f":"'Other Inputs'!$G$91","v":7.8859599999999999},{"$f":"N26-P26","v":0.49780000000000069}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$f":"$H$19","v":-1.362E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.434E-2,null,{"$f":"SUM(B27:F27)","v":1.80644},{"$f":"I26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H27:M27)","v":7.373660000000001},null,{"$f":"'Other Inputs'!$G$92","v":6.80457},{"$f":"N27-P27","v":0.56909000000000098}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2016-11-01"},null,{"$f":"'Other Inputs'!$J$89","v":"2016-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},-5.9900000000000002E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B31:F31)","v":2.1518199999999998},{"$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":7.0754700000000001},null,{"$f":"'Other Inputs'!$G$89","v":6.5827099999999996},{"$f":"N31-P31","v":0.49276000000000053}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},-2.2239999999999999E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B32:F32)","v":1.1712},{"$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":6.094850000000001},null,{"$f":"'Other Inputs'!$G$90","v":5.5013300000000003},{"$f":"N32-P32","v":0.59352000000000071}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},-7.1120000000000003E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B33:F33)","v":2.76884},{"$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":8.3360599999999998},null,{"$f":"'Other Inputs'!$G$91","v":7.8859599999999999},{"$f":"N33-P33","v":0.45009999999999994}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},-2.9530000000000001E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B34:F34)","v":1.7902400000000001},{"$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":7.3574600000000006},null,{"$f":"'Other Inputs'!$G$92","v":6.80457},{"$f":"N34-P34","v":0.55289000000000055}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2016-11-01"},null,{"$f":"'Other Inputs'!$J$89","v":"2016-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$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,{"$f":"SUM(B38:F38)","v":2.15211},{"$f":"'Ut 1.6 p3'!G17","v":0.53637000000000001},{"$f":"'Ut 1.6 p3'!$H$17","v":2.0220000000000016E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.2002199999999998},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.23259990500282351},{"$f":"SUM(H38:M38)","v":6.6763200949971768},null,{"$f":"'Other Inputs'!$G$89","v":6.5827099999999996},{"$f":"N38-P38","v":9.3610094997177207E-2}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$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,{"$f":"SUM(B39:F39)","v":1.1714899999999999},{"$f":"'Ut 1.6 p3'!G17","v":0.53637000000000001},{"$f":"'Ut 1.6 p3'!$H$17","v":2.0220000000000016E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.2002199999999998},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.23259990500282351},{"$f":"SUM(H39:M39)","v":5.6957000949971768},null,{"$f":"'Other Inputs'!$G$90","v":5.5013300000000003},{"$f":"N39-P39","v":0.1943700949971765}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$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,{"$f":"SUM(B40:F40)","v":2.7691300000000001},{"$f":"'Ut 1.6 p3'!G16","v":1.14239},{"$f":"'Ut 1.6 p3'!$H$16","v":4.3069999999999942E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.2002199999999998},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.23259990500282351},{"$f":"SUM(H40:M40)","v":7.9222100949971779},null,{"$f":"'Other Inputs'!$G$91","v":7.8859599999999999},{"$f":"N40-P40","v":3.6250094997178017E-2}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$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,{"$f":"SUM(B41:F41)","v":1.7905300000000002},{"$f":"'Ut 1.6 p3'!G16","v":1.14239},{"$f":"'Ut 1.6 p3'!$H$16","v":4.3069999999999942E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.2002199999999998},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.23259990500282351},{"$f":"SUM(H41:M41)","v":6.9436100949971769},null,{"$f":"'Other Inputs'!$G$92","v":6.80457},{"$f":"N41-P41","v":0.13904009499717684}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2016-11-01"},null,{"$f":"'Other Inputs'!$J$89","v":"2016-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$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,{"$f":"SUM(B45:F45)","v":2.1942899999999996},{"$f":"I38","v":0.53637000000000001},{"$f":"'Ut 1.6 p3'!$I$17","v":0.55659000000000003},null,{"$f":"'Ut 1.6 p1'!$F$33","v":3.9676200949971765},null,{"$f":"SUM(H45:L45)","v":7.2548700949971758},null,{"$f":"'Other Inputs'!$G$89","v":6.5827099999999996},{"$f":"N45-P45","v":0.67216009499717622}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$f":"$H$17","v":-7.3299999999999997E-3},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F39","v":1.0800000000000001E-2},null,{"$f":"SUM(B46:F46)","v":1.18611},{"$f":"I39","v":0.53637000000000001},{"$f":"'Ut 1.6 p3'!$I$17","v":0.55659000000000003},null,{"$f":"$L$45","v":3.9676200949971765},null,{"$f":"SUM(H46:L46)","v":6.2466900949971764},null,{"$f":"'Other Inputs'!$G$90","v":5.5013300000000003},{"$f":"N46-P46","v":0.74536009499717615}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$f":"$H$18","v":-2.3709999999999998E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F40","v":3.4529999999999998E-2},null,{"$f":"SUM(B47:F47)","v":2.8162500000000001},{"$f":"I40","v":1.14239},{"$f":"'Ut 1.6 p3'!$I$16","v":1.18546},null,{"$f":"$L$45","v":3.9676200949971765},null,{"$f":"SUM(H47:L47)","v":9.1117200949971764},null,{"$f":"'Other Inputs'!$G$91","v":7.8859599999999999},{"$f":"N47-P47","v":1.2257600949971765}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$f":"$H$19","v":-1.362E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F41","v":1.434E-2},null,{"$f":"SUM(B48:F48)","v":1.8061500000000001},{"$f":"I41","v":1.14239},{"$f":"'Ut 1.6 p3'!$I$16","v":1.18546},null,{"$f":"$L$45","v":3.9676200949971765},null,{"$f":"SUM(H48:L48)","v":8.1016200949971768},null,{"$f":"'Other Inputs'!$G$92","v":6.80457},{"$f":"N48-P48","v":1.2970500949971768}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2016-06-01"},{"$f":"N43","v":"2016-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":124.25},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":131.66999999999999},null,null,null,{"$f":"D53-C53","v":7.4199999999999875}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":105.32},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":111.55},null,null,null,6.230000000000004]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":86.4},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":91.43},null,null,null,5.0300000000000011]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":61.39},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.83},null,null,null,4.4399999999999977]
["May",4.4000000000000004,35.71,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":38.07},null,null,null,2.3599999999999994]
["June",3.1,27.16,28.82,null,null,null,1.6600000000000001]
["July",2,19.920000000000002,20.99,null,null,null,1.0699999999999967]
["August",1.8,18.600000000000001,19.559999999999999,null,null,null,0.9599999999999973]
["September",2,19.920000000000002,20.99,null,null,null,1.0699999999999967]
["October",3.1,27.16,28.82,null,null,null,1.6600000000000001]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":56.43},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":59.57},null,null,null,3.1400000000000006]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":97.44},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":103.16},null,null,null,5.7199999999999989]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":679.7},{"$f":"SUM(D53:D64)","v":720.46},null,null,null,{"$f":"SUM(H53:H64)","v":40.759999999999977},null,{"$f":"H65/C65","v":5.9967632779167244E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2016-06-01"},{"$f":"D52","v":"2016-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":124.25},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":130.96},null,null,null,{"$f":"D71-C71","v":6.710000000000008}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":105.32},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":110.95},null,null,null,5.6300000000000097]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":86.4},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":90.94},null,null,null,4.539999999999992]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":61.39},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":65.48},null,null,null,4.0900000000000034]
["May",4.4000000000000004,35.71,37.880000000000003,null,null,null,2.1700000000000017]
["June",3.1,27.16,28.68,null,null,null,1.5199999999999996]
["July",2,19.920000000000002,20.9,null,null,null,0.97999999999999687]
["August",1.8,18.600000000000001,19.489999999999998,null,null,null,0.88999999999999702]
["September",2,19.920000000000002,20.9,null,null,null,0.97999999999999687]
["October",3.1,27.16,28.68,null,null,null,1.5199999999999996]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":56.43},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":59.27},null,null,null,2.8400000000000034]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":97.44},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":102.61},null,null,null,5.1700000000000017]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":679.7},{"$f":"SUM(D71:D82)","v":716.74},null,null,null,{"$f":"SUM(H71:H82)","v":37.040000000000006},null,{"$f":"H83/C83","v":5.4494629983816392E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2016-06-01"},{"$f":"D70","v":"2016-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":124.25},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":124.79},null,null,null,{"$f":"D89-C89","v":0.54000000000000625}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":105.32},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":105.78},null,null,null,0.46000000000000796]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":86.4},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":86.76},null,null,null,0.35999999999999943]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":61.39},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":62.16},null,null,null,0.76999999999999602]
["May",4.4000000000000004,35.71,36.130000000000003,null,null,null,0.42000000000000171]
["June",3.1,27.16,27.45,null,null,null,0.28999999999999915]
["July",2,19.920000000000002,20.100000000000001,null,null,null,0.17999999999999972]
["August",1.8,18.600000000000001,18.77,null,null,null,0.16999999999999815]
["September",2,19.920000000000002,20.100000000000001,null,null,null,0.17999999999999972]
["October",3.1,27.16,27.45,null,null,null,0.28999999999999915]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":56.43},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":56.66},null,null,null,0.22999999999999687]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":97.44},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":97.86},null,null,null,0.42000000000000171]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":679.7},{"$f":"SUM(D89:D100)","v":684.01},null,null,null,{"$f":"SUM(H89:H100)","v":4.3100000000000058},null,{"$f":"H101/C101","v":6.3410328085920344E-3}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2016-06-01"},{"$f":"D52","v":"2016-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":124.25},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":142.51},null,null,null,{"$f":"D107-C107","v":18.259999999999991}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":105.32},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":120.65},null,null,null,15.330000000000013]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":86.4},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":98.78},null,null,null,12.379999999999995]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":61.39},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":66.97},null,null,null,5.5799999999999983]
["May",4.4000000000000004,35.71,38.67,null,null,null,2.9600000000000009]
["June",3.1,27.16,29.24,null,null,null,2.0799999999999983]
["July",2,19.920000000000002,21.26,null,null,null,1.3399999999999999]
["August",1.8,18.600000000000001,19.809999999999999,null,null,null,1.2099999999999973]
["September",2,19.920000000000002,21.26,null,null,null,1.3399999999999999]
["October",3.1,27.16,29.24,null,null,null,2.0799999999999983]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":56.43},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":64.150000000000006},null,null,null,7.720000000000006]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":97.44},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":111.53},null,null,null,14.090000000000003]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":679.7},{"$f":"SUM(D107:D118)","v":764.06999999999994},null,null,null,{"$f":"SUM(H107:H118)","v":84.37},null,{"$f":"H119/C119","v":0.12412829189348241}]

{"sheet":"UT Tariff Sheets PT","index":8,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":true,"merged":[[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":1.7266999999999999},{"$f":"'CET & DSM'!B39","v":0.72670000000000001},{"$f":"'CET & DSM'!B40","v":2.3494899999999999},{"$f":"'CET & DSM'!B41","v":1.3494900000000001},null,null,null,null,"First","Next","All Over","First","Next","All Over",null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"CET Amortization ",{"$f":"'CET & DSM'!C38","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C39","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C40","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C41","v":-2.9530000000000001E-2},null,null,null,null,200,1800,2000,200,1800,2000,null,null,null,null,"First","Next","All Over",null,null,null,null,"Distribution Non-Gas Rate",{"$f":"'Ut 1.8'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,"Base DNG",null,{"$f":"'Ut 1.8'!C52","v":5.66791}]
[null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D38,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D39,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D40,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D41,5)","v":0.44103999999999999},null,null,null,"Base DNG ",{"$f":"'Ut 1.8'!C19","v":0.86572000000000005},{"$f":"'Ut 1.8'!D19","v":0.47047},{"$f":"'Ut 1.8'!E19","v":5.4420000000000003E-2},{"$f":"'Ut 1.8'!F19","v":1.30918},{"$f":"'Ut 1.8'!G19","v":0.91393000000000002},{"$f":"'Ut 1.8'!H19","v":0.49787999999999999},null,null,null,null,2000,18000,20000,null,null,null,null,null,null,null,null,null,null,null,"Energy Assistance",null,{"$f":"'Other Inputs'!$E$241","v":0.26790000000000003}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$239","v":1.174E-2},{"$f":"'Other Inputs'!$E$239","v":1.174E-2},{"$f":"'Other Inputs'!$E$239","v":1.174E-2},{"$f":"'Other Inputs'!$E$239","v":1.174E-2},{"$f":"'Other Inputs'!$E$239","v":1.174E-2},{"$f":"'Other Inputs'!$E$239","v":1.174E-2},null,null,null,"Base DNG",{"$f":"'Ut 1.8'!C60","v":0.50353999999999999},{"$f":"'Ut 1.8'!D60","v":9.3520000000000006E-2},{"$f":"'Ut 1.8'!E60","v":6.3519999999999993E-2},null,null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!#REF!,5)","v":{"$error":"#REF!"}},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":5.93581}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.1220300000000001},{"$f":"SUM(D6:D9)","v":1.1596899999999999},{"$f":"SUM(E6:E9)","v":2.7336},{"$f":"SUM(F6:F9)","v":1.77519},null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(K8:K9)","v":0.87746000000000002},0.48221000000000003,6.6159999999999997E-2,1.3209200000000001,0.92566999999999999,0.50961999999999996,null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$240","v":6.5700000000000003E-3},{"$f":"'Other Inputs'!$E$240","v":6.5700000000000003E-3},{"$f":"'Other Inputs'!$E$240","v":6.5700000000000003E-3},null,null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!#REF!,5)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(U9:U10)","v":0.51010999999999995},{"$f":"SUM(V9:V10)","v":0.10009000000000001},{"$f":"SUM(W9:W10)","v":7.009E-2},null,null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(AC9:AF10)","v":{"$error":"#REF!"}},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND('Ut 1.6 p3'!G$22,5)","v":0.82437000000000005}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":0.53637000000000001},{"$f":"'CET & DSM'!I39","v":0.53637000000000001},{"$f":"'CET & DSM'!I40","v":1.14239},{"$f":"'CET & DSM'!I41","v":1.14239},null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.53637000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.53637000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.53637000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1126400000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1126400000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1126400000000001},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$288),5)","v":0.17921999999999999},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$288),5)","v":0.17921999999999999},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$288),5)","v":0.17921999999999999},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$f":"ROUND('Ut 1.6 p3'!H$22,5)","v":3.108E-2}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J38","v":2.0220000000000016E-2},{"$f":"'CET & DSM'!J39","v":2.0220000000000016E-2},{"$f":"'CET & DSM'!J40","v":4.3069999999999942E-2},{"$f":"'CET & DSM'!J41","v":4.3069999999999942E-2},null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":2.0219999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":2.0219999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":2.0219999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":4.1939999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":4.1939999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":4.1939999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate","Highest Gas Cost",null,null,null,null,null,"Supplier Non-Gas Rate",null,{"$f":"SUM(AK11:AM12)","v":0.85545000000000004}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.55659000000000003},{"$f":"SUM(D12:D13)","v":0.55659000000000003},{"$f":"SUM(E12:E13)","v":1.18546},{"$f":"SUM(F12:F13)","v":1.18546},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":0.55659000000000003},0.55659000000000003,0.55659000000000003,1.1545800000000002,1.1545800000000002,1.1545800000000002,null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Gas Cost",null,{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.2002199999999998}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.6 p1'!$F$31","v":4.2002199999999998},{"$f":"'Ut 1.6 p1'!$F$31","v":4.2002199999999998},{"$f":"'Ut 1.6 p1'!$F$31","v":4.2002199999999998},{"$f":"'Ut 1.6 p1'!$F$31","v":4.2002199999999998},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.2002199999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.2002199999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.2002199999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.2002199999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.2002199999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.2002199999999998},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.2326}]
[null,"191 Amortization ",{"$f":"'Ut 1.6 p1'!$F$32","v":-0.23259990500282351},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.23259990500282351},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.23259990500282351},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.23259990500282351},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.2326},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.2326},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.2326},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.2326},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.2326},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.2326},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":3.9676199999999997}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":3.9676200949971765},{"$f":"SUM(D16:D17)","v":3.9676200949971765},{"$f":"SUM(E16:E17)","v":3.9676200949971765},{"$f":"SUM(F16:F17)","v":3.9676200949971765},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":3.9676199999999997},3.9676199999999997,3.9676199999999997,3.9676199999999997,3.9676199999999997,3.9676199999999997,null,null,null,"Total Rate","$","$","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",null,{"$f":"SUM(AK9,AK13,AK17)","v":10.75888}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":6.6462400949971769},{"$f":"SUM(D18,D14,D10)","v":5.6839000949971759},{"$f":"SUM(E18,E14,E10)","v":7.8866800949971765},{"$f":"SUM(F18,F14,F10)","v":6.9282700949971767},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":5.4016700000000002},5.0064200000000003,4.5903700000000001,6.4431199999999995,6.0478699999999996,5.6318199999999994,null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02"]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,"Summer",{"$f":"ROUND(K8*175,0)","v":152}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25},null,null,null,null,null,null,null,null,"Winter",{"$f":"ROUND(N8*175,0)","v":229}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",5]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",null,5,null,null,null,null,null,"BSF Category 3",67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",null,21,null,null,null,null,null,"BSF Category 4",274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[null,"Pass Through Changes",null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"UT Tariff Sheets","index":9,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":true,"merged":[[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12],[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":1.7266999999999999},{"$f":"'CET & DSM'!B25","v":0.72670000000000001},{"$f":"'CET & DSM'!B26","v":2.3494899999999999},{"$f":"'CET & DSM'!B27","v":1.3494900000000001},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":1.7266999999999999},{"$f":"'CET & DSM'!B32","v":0.72670000000000001},{"$f":"'CET & DSM'!B33","v":2.3494899999999999},{"$f":"'CET & DSM'!B34","v":1.3494900000000001}]
[null,"CET Amortization ",{"$f":"'CET & DSM'!H16","v":-1.7430000000000001E-2},{"$f":"'CET & DSM'!H17","v":-7.3299999999999997E-3},{"$f":"'CET & DSM'!H18","v":-2.3709999999999998E-2},{"$f":"'CET & DSM'!H19","v":-1.362E-2},null,null,"CET Amortization ",{"$f":"'CET & DSM'!C31","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C32","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C33","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C34","v":-2.9530000000000001E-2}]
[null,"DSM Amortization  ",{"$f":"'CET & DSM'!D24","v":0.44103999999999999},{"$f":"'CET & DSM'!D25","v":0.44103999999999999},{"$f":"'CET & DSM'!D26","v":0.44103999999999999},{"$f":"'CET & DSM'!D27","v":0.44103999999999999},null,null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D31,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D32,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D33,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D34,5)","v":0.44074999999999998}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$238","v":1.4189999999999999E-2}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.1644999999999999},{"$f":"SUM(D6:D9)","v":1.1746000000000001},{"$f":"SUM(E6:E9)","v":2.7810100000000002},{"$f":"SUM(F6:F9)","v":1.7910999999999999},null,null,"Distribution Non-Gas Rate",{"$f":"SUM(J6:J9)","v":2.12174},{"$f":"SUM(K6:K9)","v":1.1594},{"$f":"SUM(L6:L9)","v":2.7333099999999999},{"$f":"SUM(M6:M9)","v":1.7748999999999999}]
[]
[null,"Base SNG",{"$f":"'CET & DSM'!I24","v":0.55715000000000003},{"$f":"'CET & DSM'!I25","v":0.55715000000000003},{"$f":"'CET & DSM'!I26","v":1.18665},{"$f":"'CET & DSM'!I27","v":1.18665},null,null,"Base SNG",{"$f":"'CET & DSM'!I31","v":0.55715000000000003},{"$f":"'CET & DSM'!I32","v":0.55715000000000003},{"$f":"'CET & DSM'!I33","v":1.18665},{"$f":"'CET & DSM'!I34","v":1.18665}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J24","v":1.244E-2},{"$f":"'CET & DSM'!J25","v":1.244E-2},{"$f":"'CET & DSM'!J26","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J27","v":2.6509999999999999E-2},null,null,"SNG Amortization",{"$f":"'CET & DSM'!J31","v":1.244E-2},{"$f":"'CET & DSM'!J32","v":1.244E-2},{"$f":"'CET & DSM'!J33","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J34","v":2.6509999999999999E-2}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.56959000000000004},{"$f":"SUM(D12:D13)","v":0.56959000000000004},{"$f":"SUM(E12:E13)","v":1.21316},{"$f":"SUM(F12:F13)","v":1.21316},null,null,"Supplier Non-Gas Rate",{"$f":"SUM(J12:J13)","v":0.56959000000000004},{"$f":"SUM(K12:K13)","v":0.56959000000000004},{"$f":"SUM(L12:L13)","v":1.21316},{"$f":"SUM(M12:M13)","v":1.21316}]
[]
[null,"Base Gas Cost ",{"$f":"'CET & DSM'!L24","v":4.2133900000000004},{"$f":"'CET & DSM'!L25","v":4.2133900000000004},{"$f":"'CET & DSM'!L26","v":4.2133900000000004},{"$f":"'CET & DSM'!L27","v":4.2133900000000004},null,null,"Base Gas Cost ",{"$f":"'CET & DSM'!L31","v":4.2133900000000004},{"$f":"'CET & DSM'!L32","v":4.2133900000000004},{"$f":"'CET & DSM'!L33","v":4.2133900000000004},{"$f":"'CET & DSM'!L34","v":4.2133900000000004}]
[null,"191 Amortization ",{"$f":"'CET & DSM'!M24","v":0.14066999999999999},{"$f":"'CET & DSM'!M25","v":0.14066999999999999},{"$f":"'CET & DSM'!M26","v":0.14066999999999999},{"$f":"'CET & DSM'!M27","v":0.14066999999999999},null,null,"191 Amortization ",{"$f":"'CET & DSM'!M31","v":0.14066999999999999},{"$f":"'CET & DSM'!M32","v":0.14066999999999999},{"$f":"'CET & DSM'!M33","v":0.14066999999999999},{"$f":"'CET & DSM'!M34","v":0.14066999999999999}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.3540600000000005},{"$f":"SUM(D16:D17)","v":4.3540600000000005},{"$f":"SUM(E16:E17)","v":4.3540600000000005},{"$f":"SUM(F16:F17)","v":4.3540600000000005},null,null,"Commodity Rate",{"$f":"SUM(J16:J17)","v":4.3540600000000005},{"$f":"SUM(K16:K17)","v":4.3540600000000005},{"$f":"SUM(L16:L17)","v":4.3540600000000005},{"$f":"SUM(M16:M17)","v":4.3540600000000005}]
[]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":7.0881500000000006},{"$f":"SUM(D18,D14,D10)","v":6.0982500000000002},{"$f":"SUM(E18,E14,E10)","v":8.3482300000000009},{"$f":"SUM(F18,F14,F10)","v":7.3583200000000009},null,null,"Total Rate",{"$f":"SUM(J18,J14,J10)","v":7.0453900000000003},{"$f":"SUM(K18,K14,K10)","v":6.0830500000000001},{"$f":"SUM(L18,L14,L10)","v":8.3005300000000002},{"$f":"SUM(M18,M14,M10)","v":7.3421200000000004}]
[]
[]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75},null,null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25},null,null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5},null,null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5}]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25},null,null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date",null,null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[]
[null,"New CET Only",null,null,null,null,null,null,"NEW DSM ONLY"]

{"sheet":"Utah Summary-by class","index":10,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,2,3,7],[3,9,3,14],[3,16,3,17]]}
["UTAH SUMMARY"]
[]
[null,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)",{"$f":"Calculations!P52","v":73524320},{"$f":"'Ut 1.6 p1'!$H$33","v":3.8985100000000004},{"$f":"ROUND('Ut 1.6 p1'!$F$33,5)","v":3.9676200000000001},{"$f":"ROUND(B8*C8,0)","v":286635297},{"$f":"ROUND(B8*D8,0)","v":291716563},{"$f":"(F8-E8)","v":5081266},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.1871499999999999},{"$f":"'Ut 1.6 p3'!I16","v":1.18546},{"$f":"ROUND(B8*J8,0)","v":87284396},{"$f":"B8*K8","v":87160140.387199998},{"$f":"(M8-L8)","v":-124255.6128000021},null,null,{"$f":"G8+N8","v":4957010.3871999979}]
["GS (S)",{"$f":"Calculations!P53","v":28367403},{"$f":"'Ut 1.6 p1'!$H$33","v":3.8985100000000004},{"$f":"D8","v":3.9676200000000001},{"$f":"ROUND(B9*C9,0)","v":110590604},{"$f":"ROUND(B9*D9,0)","v":112551075},{"$f":"(F9-E9)","v":1960471},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.55737999999999999},{"$f":"'Ut 1.6 p3'!I17","v":0.55659000000000003},{"$f":"ROUND(B9*J9,0)","v":15811423},{"$f":"B9*K9","v":15789012.835770002},{"$f":"(M9-L9)","v":-22410.164229998365},null,null,{"$f":"G9+N9","v":1938060.8357700016}]
["Total",{"$f":"SUM(B8:B9)","v":101891723},null,null,{"$f":"SUM(E8:E9)","v":397225901},{"$f":"SUM(F8:F9)","v":404267638},{"$f":"SUM(G8:G9)","v":7041737},{"$f":"IF(G10=0,0,G10/E10)","v":1.7727285613230948E-2},null,null,null,{"$f":"SUM(L8:L9)","v":103095819},{"$f":"SUM(M8:M9)","v":102949153.22296999},{"$f":"SUM(N8:N9)","v":-146665.77703000046},{"$f":"IF(N10=0,0,N10/L10)","v":-1.422616149254321E-3},null,{"$f":"SUM(Q8:Q9)","v":6895071.2229699995},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":1.3781275022339624E-2}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":2312208},{"$f":"'Ut 1.6 p1'!$H$33","v":3.8985100000000004},{"$f":"D8","v":3.9676200000000001},{"$f":"ROUND(B13*C13,0)","v":9014166},{"$f":"ROUND(B13*D13,0)","v":9173963},{"$f":"(F13-E13)","v":159797},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.1562300000000001},{"$f":"'Ut 1.6 p3'!I19","v":1.1545799999999999},{"$f":"ROUND(B13*J13,0)","v":2673444},{"$f":"B13*K13","v":2669629.1126399999},{"$f":"(M13-L13)","v":-3814.8873600000516},null,null,{"$f":"G13+N13","v":155982.11263999995}]
["FS (S)",{"$f":"Calculations!P59","v":2232924},{"$f":"'Ut 1.6 p1'!$H$33","v":3.8985100000000004},{"$f":"D9","v":3.9676200000000001},{"$f":"ROUND(B14*C14,0)","v":8705077},{"$f":"ROUND(B14*D14,0)","v":8859394},{"$f":"(F14-E14)","v":154317},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.55737999999999999},{"$f":"'Ut 1.6 p3'!I20","v":0.55659000000000003},{"$f":"ROUND(B14*J14,0)","v":1244587},{"$f":"B14*K14","v":1242823.16916},{"$f":"(M14-L14)","v":-1763.8308399999514},null,null,{"$f":"G14+N14","v":152553.16916000005}]
["Total",{"$f":"SUM(B13:B14)","v":4545132},null,null,{"$f":"SUM(E13:E14)","v":17719243},{"$f":"SUM(F13:F14)","v":18033357},{"$f":"SUM(G13:G14)","v":314114},{"$f":"IF(G15=0,0,G15/E15)","v":1.7727281013077138E-2},null,null,null,{"$f":"SUM(L13:L14)","v":3918031},{"$f":"SUM(M13:M14)","v":3912452.2818},{"$f":"SUM(N13:N14)","v":-5578.718200000003},{"$f":"IF(N15=0,0,N15/L15)","v":-1.4238575958179002E-3},null,{"$f":"SUM(Q13:Q14)","v":308535.2818},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":1.4259434058098076E-2}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":518463},{"$f":"'Ut 1.6 p1'!$H$33","v":3.8985100000000004},{"$f":"D8","v":3.9676200000000001},{"$f":"ROUND(B18*C18,0)","v":2021233},{"$f":"ROUND(B18*D18,0)","v":2057064},{"$f":"(F18-E18)","v":35831},{"$f":"IF(G18=0,0,G18/E18)","v":1.7727298139304078E-2},null,{"$f":"'Ut 1.6 p3'!E22","v":0.85666999999999993},{"$f":"'Ut 1.6 p3'!I22","v":0.85545000000000004},{"$f":"ROUND(B18*J18,0)","v":444152},{"$f":"ROUND(B18*K18,0)","v":443519},{"$f":"(M18-L18)","v":-633},{"$f":"IF(N18=0,0,N18/L18)","v":-1.4251877735549992E-3},null,{"$f":"G18+N18","v":35198},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":1.4276877647913003E-2}]
[]
[]
["IS",{"$f":"Calculations!P17","v":582615},{"$f":"'Ut 1.6 p1'!$H$33","v":3.8985100000000004},{"$f":"D8","v":3.9676200000000001},{"$f":"ROUND(B21*C21,0)","v":2271330},{"$f":"ROUND(B21*D21,0)","v":2311595},{"$f":"(F21-E21)","v":40265},{"$f":"IF(G21=0,0,G21/E21)","v":1.7727498866303003E-2},null,{"$f":"'Ut 1.6 p3'!E24","v":0.17879999999999999},{"$f":"'Ut 1.6 p3'!I24","v":0.17877000000000001},{"$f":"ROUND(B21*J21,0)","v":104172},{"$f":"ROUND(B21*K21,0)","v":104154},{"$f":"(M21-L21)","v":-18},{"$f":"IF(N21=0,0,N21/L21)","v":-1.7279115309296164E-4},null,{"$f":"G21+N21","v":40247},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":1.6942524148579965E-2}]
[]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":107537933},null,null,{"$f":"E10+E15+E18+E21","v":419237707},{"$f":"F10+F15+F18+F21","v":426669654},{"$f":"G10+G15+G18+G21","v":7431947},{"$f":"IF(G24=0,0,G24/E24)","v":1.7727286634548832E-2},null,null,null,{"$f":"L10+L15+L18+L21","v":107562174},{"$f":"M10+M15+M18+M21","v":107409278.50477},{"$f":"N10+N15+N18+N21","v":-152895.49523000047},{"$f":"IF(N24=0,0,N24/L24)","v":-1.4214615560856968E-3},null,{"$f":"Q10+Q15+Q18+Q21","v":7279051.5047699995},{"$f":"IF(Q24=0,0,Q24/(E24+L24))","v":1.3817488893415296E-2}]
[null,null,null,null,null,null,{"$f":"IF(G24>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Increase"},null,null,null,null,null,null,{"$f":"IF(N24>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Decrease to SNG"}]
[]
[null,null,null,null,null,null,{"$f":"ROUND(G24,-3)","v":7432000},null,null,null,null,null,null,{"$f":"ROUND(N24,-3)","v":-153000},null,null,{"$f":"ROUND(Q24,-3)","v":7279000}]
[null,null,null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]

{"sheet":"UT Summary - by cost","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"WY Summary - by cost","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Model Checks","index":13,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model Checks"]
[]
[]
[]
[null,null,null,"Total of all Checks"]
[null,null,null,{"$f":"ABS(SUM(D10:D1992))","v":0.44426724314689636}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$f":"Calculations!P25-'RevRun Fcst'!T205","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'!B24","v":0}]
[null,"Company Production",null,{"$f":"Calculations!P120-'Monthly Inputs'!S7-'Monthly Inputs'!S13","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S28-SUM('Monthly Inputs'!S23:S27)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S35-SUM('Monthly Inputs'!S31:S34)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.3 p2'!D22:D25)-'Monthly Inputs'!S28-'Monthly Inputs'!S35","v":0}]
[null,"Injections",null,{"$f":"Calculations!P128-'Monthly Inputs'!S28","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P135-'Monthly Inputs'!S35","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!P190","v":0.42952960729598999}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.3 p2'!D50","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.5'!E41-'Ut 1.5'!F41-'Ut 1.5'!G41+'Ut 1.5'!G39","v":2.384185791015625E-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'!E277))","v":0.79390771687030792}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-2.1415370851755142}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23-'Utah Summary-by class'!L24","v":0.2673100084066391}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G61+'Ut 1.6 p1'!J22","v":0.20652227103710175}]
[null,"Seasonal Volumes",null,{"$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":14,"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,{"$f":"'Control Panel'!E32","v":"Questar Gas Company"}]
[null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 16-057-09"}]
[]
[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":111654926},{"$f":"Calculations!P20","v":107537933},{"$f":"Calculations!P39","v":4116993}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P146","v":594925}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":112249851}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!F1404+'Ut 1.1'!F1602","v":69930055.53307423},{"$f":"$D$10/$C$10*C21","v":67351561.601518735},{"$f":"$E$10/$C$10*C21","v":2578493.9315554951}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$281","v":-3440558.7322272519},{"$f":"D21*-'Other Inputs'!$E$281","v":-3313696.8307947214},{"$f":"E21*-'Other Inputs'!$E$281","v":-126861.90143253034}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":48901609},{"$f":"$D$10/$C$10*C25","v":47098485.849466212},{"$f":"$E$10/$C$10*C25","v":1803123.1505337884}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$280","v":-669952.04330000002},{"$f":"D25*-'Other Inputs'!$E$280","v":-645249.25613768713},{"$f":"E25*-'Other Inputs'!$E$280","v":-24702.787162312903}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-16053280.362945557},{"$f":"$D$10/$C$10*C29","v":-15461356.25131895},{"$f":"$E$10/$C$10*C29","v":-591924.11162660504}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":14541515.197753906},{"$f":"$D$10/$C$10*C30","v":14005333.603056092},{"$f":"$E$10/$C$10*C30","v":536181.59469781432}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-1511765.1651916504},{"$f":"D29+D30","v":-1456022.6482628584},{"$f":"E29+E30","v":-55742.516928790719}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P163+Calculations!P164-1","v":-959539.73389240727},{"$f":"D10/C10*C33","v":-924159.13306108431},{"$f":"E10/C10*C33","v":-35380.600831322961}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":112249848.85846291},{"$f":"SUM(D21:D30)+D33","v":108110919.58272861},{"$f":"SUM(E21:E30)+E33","v":4138929.2757343268}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":5.2999880580067386E-3},{"$f":"(+D36-D10)/D36","v":5.299988058006932E-3},{"$f":"(+E36-E10)/E36","v":5.2999880580068331E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":2.1415370851755142}]

{"sheet":"SDR#2","index":15,"n_rows":61,"n_cols":24,"rows_kept":61,"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,{"$f":"'Control Panel'!E32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 16-057-09"}]
[]
[]
["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!P163/Calculations!P135","v":3.2303100975931885E-2},"Transportation"]
[]
[null,"Nov16",{"$f":"J12+K12+L12-(T12+$B$45*U12)*$J$39","v":9863121.1273580343},{"$f":"M12+N12+O12-(T12+$B$45*U12)*$K$39","v":377600.71731604874},{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4304721.0082074488},null,null,{"$f":"Q12*$J$39","v":6679540.2839403125},{"$f":"R12*$J$39","v":5395192.4841309031},{"$f":"S12*$J$39","v":0},{"$f":"Q12-J12","v":255720.18937913142},{"$f":"R12-K12","v":206550.08954672329},{"$f":"S12-L12","v":0},{"$f":"SUM(J12:O12)-U12","v":10061703.04699707},{"$f":"Calculations!D167","v":6935260.4733194439},{"$f":"Calculations!D159","v":5601742.5736776264},{"$f":"Calculations!D161+Calculations!D162","v":0},{"$f":"S12*$T$10","v":0},{"$f":"V12*W12","v":2475300},{"$f":"54885+'Other Inputs'!D56","v":82510},30,{"$f":"B12","v":"Nov16"}]
[null,"Dec16",16076407.862989403,615470.80914296897,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":4321310.4837915841},null,null,{"$f":"Q13*$J$39","v":6771147.9995092358},5860147.5780971712,5921734.7083566776,259227.30833912827,224350.47694280185,226708.28480738495,{"$f":"SUM(J13:O13)-U13","v":16705506.356052399},{"$f":"Calculations!E167","v":7030375.3078483641},{"$f":"Calculations!E159","v":6084498.055039973},{"$f":"Calculations!E161+Calculations!E162","v":6148442.9931640625},{"$f":"S13*$T$10","v":198613.77485293959},{"$f":"V13*W13","v":2557810},{"$f":"54885+'Other Inputs'!D56","v":82510},31,{"$f":"B13","v":"Dec16"}]
[null,"Jan17",16916018.6269693,647614.55174242705,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},4323552.2445314107,null,null,{"$f":"Q14*$J$39","v":9091727.0938675441},5757146.9839668786,4497768.446154316,348068.59086051956,220407.1918786345,172193.0177739067,17529501.324501801,{"$f":"Calculations!F167","v":9439795.6847280636},{"$f":"Calculations!F159","v":5977554.1758455131},{"$f":"Calculations!F161+Calculations!F162","v":4669961.4639282227},150854.23672298406,{"$f":"V14*W14","v":2557810},{"$f":"54885+'Other Inputs'!D56","v":82510},31,"Jan17"]
[null,"Feb17",13407790.283846287,513305.18640397629,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},4314185.2748552719,null,null,{"$f":"Q15*$J$39","v":7864598.4838995272},5093134.956816812,2598156.2102050842,301089.07622415479,194986.08891125116,99468.072631829884,13841152.888688659,{"$f":"Calculations!G167","v":8165687.560123682},{"$f":"Calculations!G159","v":5288121.0457280632},{"$f":"Calculations!G161+Calculations!G162","v":2697624.2828369141},87141.629603606663,2310280,{"$f":"54885+'Other Inputs'!D56","v":82510},28,"Feb17"]
[null,"Mar17",10423606.255031675,399058.38609267015,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},4306217.5034983372,null,null,6277075.0383408442,5531186.0329698194,930743.10082661989,240312.16959808953,211756.48019415233,35632.662112833234,10668895.48404236,{"$f":"Calculations!H167","v":6517387.2079389337},{"$f":"Calculations!H159","v":5742942.5131639717},{"$f":"Calculations!H161+Calculations!H162","v":966375.76293945313},31216.933850926369,2557810,{"$f":"54885+'Other Inputs'!D56","v":82510},31,"Mar17"]
[null,"Apr17",9449683.7693161797,361772.64008308982,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},4303617.1304614767,null,null,4266588.7543673785,5258941.2749486528,56931.137513394409,163342.51129421685,201333.8346048994,2179.5573718594969,9802767.0701004025,{"$f":"Calculations!I167","v":4429931.2656615954},{"$f":"Calculations!I159","v":5460275.1095535522},{"$f":"Calculations!I161+Calculations!I162","v":59110.694885253906},1909.4587456358574,146550,4885,30,"Apr17"]
[null,"May17",7762327.0995645477,297173.70830084273,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":4299111.8881532401},null,null,2551964.6623146106,5345665.3939870605,0,97699.670784974471,204653.98946608882,0,8048548.7165527344,{"$f":"Calculations!J167","v":2649664.333099585},{"$f":"Calculations!J159","v":5550319.3834531493},{"$f":"Calculations!J161+Calculations!J162","v":0},0,151435,4885,31,"May17"]
[null,"Jun17",5700844.657880337,218251.70798643443,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},4293607.7300339434,null,null,737907.53701990959,5093875.4660899015,0,28250.126070009312,195014.43864244502,0,5908497.5678222654,{"$f":"Calculations!K167","v":766157.6630899189},{"$f":"Calculations!K159","v":5288889.9047323465},{"$f":"Calculations!K161+Calculations!K162","v":0},0,146550,4885,30,"Jun17"]
[null,"Jul17",5048991.3080831142,193296.08904086953,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},{"$f":"(+C20)*E20+F20*$J$33/$L$33","v":4291867.281589984},null,null,-0.38537540645144169,5184294.6501956442,0,-1.4753750667057586E-2,198476.05574484076,0,5231335.3058113279,{"$f":"Calculations!L167","v":-0.40012915711849928},{"$f":"Calculations!L159","v":5382770.705940485},{"$f":"Calculations!L161+Calculations!L162","v":0},0,151435,4885,31,"Jul17"]
[null,"Aug17",5003998.5874472959,191573.58321672794,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":4291747.1510258866},null,null,-0.24682573363090549,5139301.7910101525,0,-9.449501113047265E-3,196753.54461644962,0,5184620.0793513674,{"$f":"Calculations!M167","v":-0.25627523474395275},{"$f":"Calculations!M159","v":5336055.3356266022},{"$f":"Calculations!M161+Calculations!M162","v":0},0,151435,4885,31,"Aug17"]
[null,"Sep17",4872460.7618385637,186537.77592381384,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":4291395.9450315116},null,null,-0.23808223702796094,5003399.3451502742,0,-9.1147642131865769E-3,191550.64176459797,0,5048399.739717871,{"$f":"Calculations!N167","v":-0.24719700124114752},{"$f":"Calculations!N159","v":5194949.9869148722},{"$f":"Calculations!N161+Calculations!N162","v":0},0,146550,4885,30,"Sep17"]
[null,"Oct17",7452964.5664219391,285330.0420904237,{"$f":"'Other Inputs'!$F$35","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$285/12)+('Other Inputs'!$D$27*'Other Inputs'!$F$27)","v":4400399.5775899999},{"$f":"(+C23)*E23+F23*$J$33/$L$33","v":4298285.8901897492},null,null,2212688.0045701037,5375579.5185889592,0,84710.769231533166,205799.2248091111,0,7727342.5171997072,{"$f":"Calculations!O167","v":2297398.7738016369},{"$f":"Calculations!O159","v":5581378.7433980703},{"$f":"Calculations!O161+Calculations!O162","v":0},0,151435,4885,31,"Oct17"]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":111978214.9067467},{"$f":"SUM(D12:D23)","v":4286985.1973402929},null,null,{"$f":"SUM(G12:G23)","v":51639619.531369843},null,null,{"$f":"SUM(J12:J25)","v":46453236.987546094},64037865.475952238,14005333.60305609,1778420.3784637414,2451632.0571219958,536181.5946978142,{"$f":"SUM(P12:P23)","v":115758270.09683795},48231657.366009831,66489497.53307423,14541515.197753906,469736.03377609252,13504400]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E20","v":12},{"$f":"'Other Inputs'!D20","v":30000},{"$f":"'Other Inputs'!F20","v":5.2880399999999996},{"$f":"C32*D32*E32","v":1903694.4},{"$f":"F32*J34","v":1850909.270736783},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E127","v":1280082},{"$f":"'Other Inputs'!E128","v":36506},{"$f":"J33+K33","v":1316588}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33/L33","v":0.97227226740635642},{"$f":"K33/L33","v":2.772773259364357E-2}]
[]
["III.  Transportation (TL 112  demand)",null,{"$f":"'Other Inputs'!E21","v":12},{"$f":"'Other Inputs'!D21","v":12000},{"$f":"'Other Inputs'!F21","v":5.2880399999999996},{"$f":"C36*D36*E36","v":761477.75999999989},{"$f":"F36*J34","v":740363.70829471317},null,null,"Dth Sales Allocation Base"]
[null,null,{"$f":"'Other Inputs'!E22","v":5},{"$f":"'Other Inputs'!D22","v":75000},{"$f":"'Other Inputs'!F22","v":6.8088699999999998},{"$f":"C37*D37*E37","v":2553326.25},{"$f":"F37*J34","v":2482528.3025156693},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":107537933},{"$f":"Calculations!P39","v":4116993},{"$f":"J38+K38","v":111654926}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E51","v":12},{"$f":"'Other Inputs'!D51","v":3000},{"$f":"'Other Inputs'!F51","v":14.308},{"$f":"C39*D39*E39","v":515088},null,null,null,{"$f":"J38/L38","v":0.96312752918756128},{"$f":"K38/L38","v":3.6872470812438676E-2}]
[null,null,{"$f":"'Other Inputs'!E52","v":5},{"$f":"'Other Inputs'!D52","v":50000},{"$f":"'Other Inputs'!F52","v":14.308},{"$f":"C40*D40*E40","v":3577000},{"$f":"(F39+F40+F41)*J34","v":4367750.512685582}]
[null,null,{"$f":"'Other Inputs'!E53","v":12},{"$f":"'Other Inputs'!D53","v":1885},{"$f":"'Other Inputs'!F53","v":17.693375},{"$f":"C41*D41*E41","v":400224.14250000002}]
[]
["V.  Transportation (KR #1534)",null,5,{"$f":"+'Other Inputs'!D56","v":27625},{"$f":"+'Other Inputs'!F56","v":5.5366666666666662},{"$f":"C43*D43*E43","v":764752.08333333326},{"$f":"F43*J34","v":743547.2420662347}]
[]
["VI.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C61","v":0.927677938966181},{"$f":"'Other Inputs'!E60","v":365},{"$f":"'Other Inputs'!D60","v":4885},{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},{"$f":"B45*C45*D45*E45","v":7277.9210113507697}]
[null,{"$f":"'Other Inputs'!C60","v":0.927677938966181},{"$f":"'Other Inputs'!E61","v":151},{"$f":"'Other Inputs'!D61","v":50000},{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},{"$f":"B46*C46*D46*E46","v":30817.461132456534},{"$f":"(F45+F46)*J39","v":36690.711277621071}]
[]
["VII. Transportation (KR #1534)",{"$f":"+'Other Inputs'!C64","v":0.927677938966181},{"$f":"+'Other Inputs'!E64","v":151},{"$f":"+'Other Inputs'!D64","v":27625},{"$f":"+'Other Inputs'!F64","v":3.0999999999999999E-3},{"$f":"B48*C48*D48*E48","v":11996.046944230664},{"$f":"+F48*J39","v":11553.723053414875}]
[]
["VIII.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"'Other Inputs'!$D$159+'Other Inputs'!$D$161","v":6052460.0600000005},{"$f":"F50*$J$39","v":5829290.9030941995}]
[]
["IX. Gathering                   Wexpro I","Demand",null,null,null,{"$f":"+'Other Inputs'!E167","v":12245844}]
["Wexpro I","Commodity",null,null,null,{"$f":"+'Other Inputs'!D167","v":6303902.2650082512},{"$f":"(F52)*'Ut 1.5'!G51+(F53)*'Ut 1.5'!G54","v":17977756.324921794}]
["Wexpro II","Commodity",null,null,null,{"$f":"+'Other Inputs'!D170","v":4355383.9652400007},{"$f":"(F54)*'Ut 1.5'!G54","v":4194790.1971047251}]
[]
["X.  Storage Demand",null,12,{"$f":"'Other Inputs'!E146","v":184625},{"$f":"'Other Inputs'!E12","v":2.8737499999999998},{"$f":"C56*D56*E56","v":6366793.125}]
[null,null,12,{"$f":"'Other Inputs'!E147","v":111827},{"$f":"'Other Inputs'!E13","v":2.85338},{"$f":"C57*D57*E57","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E148","v":13419000},{"$f":"'Other Inputs'!E14","v":2.3779999999999996E-2},{"$f":"C58*D58*E58","v":3829245.8399999994},{"$f":"SUM(F56:F58)*J34","v":13636175.008396843}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G36+G37+G40+G46+G50+G54+G58+G53+G48+G43","v":103510975.43551742}]

{"sheet":"SDR#3","index":16,"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,{"$f":"'Control Panel'!E32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 16-057-09"}]
[]
[]
[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,{"$f":"Calculations!D139","v":"Nov16"},{"$f":"Calculations!D20","v":11624642},null,{"$f":"Calculations!D39","v":408988},null,{"$f":"SUM(D11:F11)","v":12033630}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E139","v":"Dec16"},{"$f":"Calculations!E20","v":18131912},null,{"$f":"Calculations!E39","v":596894},null,{"$f":"SUM(D13:F13)","v":18728806}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F139","v":"Jan17"},{"$f":"Calculations!F20","v":19026532},null,{"$f":"Calculations!F39","v":702455},null,19728987]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G139","v":"Feb17"},{"$f":"Calculations!G20","v":15384329},null,{"$f":"Calculations!G39","v":594691},null,15979020]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H139","v":"Mar17"},{"$f":"Calculations!H20","v":12102396},null,{"$f":"Calculations!H39","v":494767},null,12597163]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I139","v":"Apr17"},{"$f":"Calculations!I20","v":8099505},null,{"$f":"Calculations!I39","v":359012},null,8458517]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J139","v":"May17"},{"$f":"Calculations!J20","v":5088396},null,{"$f":"Calculations!J39","v":247646},null,5336042]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K139","v":"Jun17"},{"$f":"Calculations!K20","v":3148755},null,{"$f":"Calculations!K39","v":144703},null,3293458]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L139","v":"Jul17"},{"$f":"Calculations!L20","v":2692421},null,{"$f":"Calculations!L39","v":87410},null,2779831]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M139","v":"Aug17"},{"$f":"Calculations!M20","v":2572407},null,{"$f":"Calculations!M39","v":90976},null,2663383]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N139","v":"Sep17"},{"$f":"Calculations!N20","v":2771284},null,{"$f":"Calculations!N39","v":134729},null,2906013]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O139","v":"Oct17"},{"$f":"Calculations!O20","v":6895354},null,{"$f":"Calculations!O39","v":254722},null,7150076]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":107537933},null,{"$f":"SUM(F11:F33)","v":4116993},null,{"$f":"SUM(H11:H33)","v":111654926}]

{"sheet":"SDR#4","index":17,"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,{"$f":"'Control Panel'!E32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 16-057-09"}]
[]
[]
[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":73524320},{"$f":"'Utah Summary-by class'!J8","v":1.1871499999999999},{"$f":"E12*F12","v":87284396.487999991}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":28367403},{"$f":"'Utah Summary-by class'!J9","v":0.55737999999999999},{"$f":"E13*F13","v":15811423.084139999}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":2312208},{"$f":"'Utah Summary-by class'!J13","v":1.1562300000000001},{"$f":"E15*F15","v":2673444.2558400002}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":2232924},{"$f":"'Utah Summary-by class'!J14","v":0.55737999999999999},{"$f":"E16*F16","v":1244587.17912}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":518463},{"$f":"'Utah Summary-by class'!J18","v":0.85666999999999993},{"$f":"E18*F18","v":444151.69820999994}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":582615},{"$f":"'Utah Summary-by class'!J21","v":0.17879999999999999},{"$f":"E20*F20","v":104171.56199999999}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":107537933},null,{"$f":"SUM(G12:G20)","v":107562174.26731001}]

{"sheet":"Wy SDR#1","index":18,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Wyoming Standard Data Request #1"]
["Global Insights Forecast"]

{"sheet":"Ut 1.1","index":19,"n_rows":1613,"n_cols":9,"rows_kept":1613,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"   Questar Gas Company"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,null,{"$f":"CONCATENATE('Control Panel'!E36,\" through \",'Control Panel'!E37)","v":"Nov-16 through Oct-17"}]
[]
[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 $"]
[]
[1,"ACE UNIT (CO)","ACE UNIT 10 FT UN","MESAVERDE",2.8702773102460939,29230.096999999998,{"$f":"E12*F12","v":83898.484195392419},0.12685197631358325,{"$f":"G12*H12","v":10642.688529899458}]
[{"$f":"A12+1","v":2},null,"ACE UNIT 11 FT UN","FORT UNION",2.8702773102460939,25095.382000000001,72030.705546558238,0.12685197631358325,{"$f":"G13*H13","v":9137.2373538426946}]
[{"$f":"A13+1","v":3},null,"ACE UNIT 12 FT UN","FORT UNION",2.8702773102460939,89952.88400000002,258189.72193639894,0.12685197631358325,32751.876491486724]
[4,null,"ACE UNIT 13 FT UN","FORT UNION",2.8702773102460939,46833.863999999994,134426.17719035136,0.12685197631358325,17052.226244875994]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",2.8702773102460939,59610.444000000003,171098.50486689541,0.12685197631358325,21704.183486664926]
[6,null,"ACE UNIT 7 LOWER FT UN","FORT UNION",2.8702773102460939,333.91,958.41429666427325,0.12685197631358325,121.57674765905594]
[7,"E HIAW (CO)","F WILSON 29E (DD) FT UN","FORT UNION",2.8702773102460939,24730.218000000001,70982.583602839542,0.16249999999999998,11534.669835461424]
[8,null,"F WILSON 32 LANCE","LANCE",2.8702773102460939,36525.251000000004,104837.59919634346,0.1925,20181.237845296117]
[9,null,"F WILSON 32 LEWIS","LEWIS",2.8702773102460939,32389.853000000003,92967.860148106382,0.1925,17896.31307851048]
[10,null,"F WILSON 32 MESA","MESAVERDE",2.8702773102460939,4516.6760000000004,12964.112640533087,0.1925,2495.5916833026195]
[11,null,"F WILSON 33 FT UN","FORT UNION",2.8702773102460939,468899.10700000002,1345870.4676167555,0.1925,259080.06501622545]
[12,null,"F WILSON 33 LANCE","LANCE",2.8702773102460939,23186.260000000002,66550.995987466609,0.1925,{"$f":"G23*H23","v":12811.066727587322}]
[13,null,"F WILSON 33 LEWIS","LEWIS",2.8702773102460939,23186.260000000002,66550.995987466609,0.1925,12811.066727587322]
[14,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.8702773102460939,34253.648000000001,98317.468647556496,0.16249999999999998,15976.588655227928]
[15,null,"F WILSON 35 ALMOND","MESAVERDE",2.8702773102460939,2331.9290000000001,6693.2828978048638,0.1925,1288.4569578274363]
[16,null,"F WILSON 35 LANCE","MESAVERDE",2.8702773102460939,79133.104999999996,227133.95577082172,0.1925,43723.286485883182]
[17,null,"F WILSON 35 LEWIS","MESAVERDE",2.8702773102460939,11745.271999999999,33712.187724268755,0.1925,6489.5961369217357]
[18,null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",2.8702773102460939,60138.386000000013,172613.84481062138,0.16249999999999998,28049.749781725968]
[19,null,"F WILSON 37 MESA","FORT UNION",2.8702773102460939,10615.359999999999,30469.026948093971,0.23250000000000004,7084.0487654318495]
[20,null,"F WILSON A 2 WAS","WASATCH",2.8702773102460939,122049.995,350317.33136414917,0.1925,67436.086287598722]
[21,null,"F WILSON A 20 FT UN","FORT UNION",2.8702773102460939,2104.34,6040.0393550432655,0.1925,1162.7075758458286]
[22,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.8702773102460939,39991.618000000009,114787.0337454293,0.1925,22096.503995995143]
[23,null,"F WILSON A 22 FT UN","FORT UNION",2.8702773102460939,61122.706000000006,175439.1161726428,0.1925,33772.029863233736]
[24,null,"F WILSON A 26 FT UN","FORT UNION",2.8702773102460939,78274.378000000012,224669.17114702606,0.1925,43248.815445802516]
[25,null,"F WILSON A 9 WAS","WASATCH",2.8702773102460939,116813.78899999998,335287.96809057466,0.1925,64542.933857435622]
[26,null,"F WILSON B 12 FT UN","FORT UNION",2.8702773102460939,67254.865000000005,193040.11301316417,0.16249999999999998,31369.018364639174]
[27,null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",2.8702773102460939,48563.625999999997,139391.07381107725,0.16249999999999998,22651.049494300049]
[28,null,"F WILSON B 24 FT UN","FORT UNION",2.8702773102460939,118046.88099999998,338827.28407962067,0.16249999999999998,55059.433662938354]
[29,null,"F WILSON B 25 FT UN","FORT UNION",2.8702773102460939,14073.359000000002,40394.443016647667,0.16249999999999998,6564.0969902052448]
[30,null,"F WILSON B 3 WAS","WASATCH",2.8702773102460939,182083.28,522629.50715918635,0.16249999999999998,84927.294913367776]
[31,null,"F WILSON B 6 WAS","WASATCH",2.8702773102460939,132000.14500000002,378877.02114269446,0.16249999999999998,61567.515935687843]
[32,null,"G KUYKENDALL 9 FT UN","FORT UNION",2.8702773102460939,21197.765000000003,60843.463907428799,0.1925,11712.366802180044]
[33,null,"G KUYKENDALL A 8 FT UN","FORT UNION",2.8702773102460939,4603.4670000000006,13213.226878566657,0.1925,2543.5461741240815]
[34,null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",2.8702773102460939,21201.382000000001,60853.845700459955,0.13375000000000004,8139.201862436521]
[35,null,"HIAWATHA STLD 7 FT UN","FORT UNION",2.8702773102460939,32781.657999999996,94092.449149647335,0.13749999999999996,12937.711758076504]
[36,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",2.8702773102460939,31244.424999999999,89680.164149185817,0.1925,17263.431598718271]
[37,null,"KS WHITFORD 1 WAS","WASATCH",2.8702773102460939,49167.347999999998,141123.92336937366,0.15500000000000003,21874.20812225292]
[38,null,"STATE LAND 5  FT UN","FORT UNION",2.8702773102460939,28354.308000000001,81384.726900129303,0.13375000000000004,10885.207222892297]
[39,null,"STLD 3712100 NE4 2 WAS","WASATCH",2.8702773102460939,26101.146000000001,74917.527135220589,0.13375000000000004,10020.219254335756]
[40,null,"STLD 3712100 SE4 4 WAS","WASATCH",2.8702773102460939,38608.039000000004,110815.77833479631,0.13749999999999996,15237.169521034488]
[41,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",2.8702773102460939,29616.627,85007.932484121848,0.17239620835829686,14655.045240640702]
[42,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",2.8702773102460939,709.22399999999993,2035.6695550819754,0.17239590299445887,350.94109114668549]
[43,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",2.8702773102460939,13235.775,37990.344666022494,0.17239590299445887,6549.3797737696714]
[44,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",2.8702773102460939,202772.29300000001,582012.71174447285,0.17149599576399291,99812.849547920137]
[45,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",2.8702773102460939,25653.487000000001,73632.621664793143,0.13968749999999996,10285.556838800789]
[46,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",2.8702773102460939,110133.56600000001,316113.87558629067,0.13968769999999997,44157.220218735085]
[47,null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",2.8702773102460939,58990.372000000003,169318.7262745765,0.14954164296521585,25320.200511877832]
[48,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",2.8702773102460939,46814.29,134369.99438228062,0.13968749999999996,18769.808590274821]
[49,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",2.8702773102460939,70818.18299999999,203267.82381775562,0.13968769999999997,28394.014793107497]
[50,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",2.8702773102460939,7560.1019999999999,21699.589233746115,0.13968749999999996,3031.1613710889096]
[51,null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",2.8702773102460939,2331.3249999999998,6691.5492503094747,0.14891328232520415,996.46056270434292]
[52,null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",2.8702773102460939,4621.9070000000002,13266.154792167594,0.14891328232520415,1975.5066539359129]
[53,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",2.8702773102460939,30799.135999999999,88402.061235983638,0.13968749999999996,12348.662928901462]
[54,"LO HORSE DR (CO)","LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",2.8702773102460939,2330.212,6688.3546316631709,0.125,836.04432895789637]
[55,null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",2.8702773102460939,5000.107,14351.693670902665,0.125,1793.9617088628331]
[56,null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",2.8702773102460939,23756.305,68187.183216785837,0.125,8523.3979020982297]
[57,null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",2.8702773102460939,17919.403999999999,51433.658714333091,0.125,6429.2073392916363]
[58,null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",2.8702773102460939,11695.807999999999,33570.212327394744,0.125,4196.276540924343]
[59,"POWDER WASH (CO)","BW MUSSER 15 UPPER FT UN","FORT UNION",2.8702773102460939,7776.2559999999994,22320.011155465047,0.11004610000000004,2456.2301796154229]
[60,null,"BW MUSSER 23 FT UN","FORT UNION",2.8702773102460939,55123.24,158218.98503924988,0.11004610000000004,17411.3822495278]
[61,null,"BW MUSSER 24 FT UN","FORT UNION",2.8702773102460939,40391.018000000004,115933.42250314157,0.11004610000000004,12758.021006122972]
[62,null,"BW MUSSER 26R FT UN","FORT UNION",2.8702773102460939,73851.33,211973.79683049666,0.11004610000000004,23326.889643388527]
[63,null,"BW MUSSER 27 FT UN","FORT UNION",2.8702773102460939,73755.895999999993,211699.8747856706,0.11004599999999998,23296.724420663901]
[64,null,"BW MUSSER 28 FT UN","FORT UNION",2.8702773102460939,12631.469000000001,36255.818865776921,0.11004599999999998,3989.8078429032862]
[65,null,"BW MUSSER 29 FT UN","FORT UNION",2.8702773102460939,60809.336999999992,{"$f":"E76*F76","v":174539.66024220825},0.11004599999999998,19207.391451014046]
[66,null,"BW MUSSER 31 FT UN","FORT UNION",2.8702773102460939,121104.399,347603.20862068975,0.11004599999999998,38252.342695872416]
[{"$f":"A77+1","v":67},null,"BW MUSSER 32 FT UN","FORT UNION",2.8702773102460939,56279.943000000007,161539.0434148435,0.11004599999999998,17776.725571629864]
[68,null,"BW MUSSER 34 FT UN","FORT UNION",2.8702773102460939,63267.618000000002,181595.60841871737,0.11004599999999998,19983.870324046169]
[69,null,"BW MUSSER 35 FT UN","FORT UNION",2.8702773102460939,3.9989999999999997,11.478238963674128,0.11004599999999998,1.2631342849964828]
[70,null,"BW MUSSER 36 FT UN","FORT UNION",2.8702773102460939,134106.80299999999,384923.71380054276,0.11004599999999998,42359.315008894519]
[71,null,"BW MUSSER 37 FT UN","FORT UNION",2.8702773102460939,168331.34699999998,483157.64589726186,0.11004599999999998,53169.566300410064]
[72,null,"BW MUSSER 38 FT UN","FORT UNION",2.8702773102460939,107232.88399999999,307788.11385745136,0.11004599999999998,{"$f":"G83*H83","v":33870.850777557083}]
[73,null,"BW MUSSER 39 FT UN","FORT UNION",2.8702773102460939,127888.4,367075.17276367656,0.11004599999999998,40395.154461951541]
[74,null,"BW MUSSER 42 FT UN","FORT UNION",2.8702773102460939,31754.09,91143.044034512393,0.11004599999999998,10029.92742382195]
[75,null,"BW MUSSER 72 FT UN","FORT UNION",2.8702773102460939,31468.502999999997,90323.330148311128,0.11004599999999998,9939.7211895010441]
[76,null,"BW MUSSER 73 FT UN","FORT UNION",2.8702773102460939,68007.987000000008,195201.78200161134,0.11004599999999998,21481.175302149317]
[77,null,"BW MUSSER A 1 WAS","WASATCH",2.8702773102460939,1528.107,4386.090849728228,0.11004610000000004,482.67219225827773]
[78,null,"BW MUSSER A 14 FT UN","FORT UNION",2.8702773102460939,16425.550000000003,47145.883473312737,0.11004610000000004,5188.2206072925228]
[79,null,"BW MUSSER B 10 FT UN","FORT UNION",2.8702773102460939,10171.166999999999,29194.06985882383,0.11004610000000004,3212.693531091114]
[80,null,"BW MUSSER B 11 FT UN","FORT UNION",2.8702773102460939,9533.81,27364.678523197312,0.11004610000000004,3011.3761492316248]
[81,null,"BW MUSSER B 13 FT UN","FORT UNION",2.8702773102460939,19861.509999999998,57008.041500225889,0.11004610000000004,6273.5126357380104]
[82,null,"BW MUSSER B 18 FT UN","FORT UNION",2.8702773102460939,20953.957000000002,60143.667336972314,0.11004610000000004,6618.5760301311911]
[83,null,"BW MUSSER B 19 FT UN","FORT UNION",2.8702773102460939,29634.774000000001,85060.019406470878,0.11004610000000004,9360.5234016064387]
[84,null,"BW MUSSER B 20 FT UN","FORT UNION",2.8702773102460939,4599.12,13200.749783099014,0.11004610000000004,1452.6910307058929]
[85,null,"BW MUSSER B 6 WAS","FRONTIER",2.8702773102460939,529.97299999999996,1521.169476943053,0.11004610000000004,167.39876837662297]
[86,null,"CARL ALLEN 22 FT UN","FORT UNION",2.8702773102460939,61925.260999999999,177742.67157936734,0.11004610000000004,19559.887810890221]
[87,null,"CARL ALLEN 23 FT UN","FORT UNION",2.8702773102460939,39173.036,112437.47640425341,0.11004610000000004,12373.305772130116]
[88,null,"CARL ALLEN 25 FT UN","WASATCH",2.8702773102460939,118152.758,339131.18043039768,0.11004610000000004,37320.063794761598]
[89,null,"CARL ALLEN 26 FT UN","MESAVERDE",2.8702773102460939,127995.68099999998,367383.09898379701,0.11004610000000004,40429.077249080838]
[90,null,"CARL ALLEN 27 FT UN","FORT UNION",2.8702773102460939,101938.315,292591.23258921906,0.11004599999999998,32198.494781513193]
[91,null,"CARL ALLEN 28 FT UN","FORT UNION",2.8702773102460939,32131.279000000002,92225.681062886812,0.11004599999999998,10149.06729824644]
[92,null,"CARL ALLEN 29 FT UN","FORT UNION",2.8702773102460939,80658.636000000013,231512.6527861988,0.11004599999999998,25477.041388510028]
[93,null,"CARL ALLEN 30 FT UN","FORT UNION",2.8702773102460939,86937.560000000012,249534.90587615845,0.11004599999999998,27460.318252047728]
[94,null,"CARL ALLEN 31 FT UN","FORT UNION",2.8702773102460939,171651.12899999999,492686.34084682522,0.11004599999999998,54218.161064829714]
[95,null,"CARL ALLEN 32 FT UN","FORT UNION",2.8702773102460939,74357.489000000001,213426.61352357353,0.11004599999999998,23486.745111815166]
[96,null,"CARL ALLEN 33 FT UN","FORT UNION",2.8702773102460939,21674.858,62212.853120206033,0.11004599999999998,6846.2756344661921]
[97,null,"CARL ALLEN 34 FT UN","FORT UNION",2.8702773102460939,89774.807000000001,257678.59156382221,0.11004599999999998,28356.498287232374]
[98,null,"CARL ALLEN 35 FT UN","FORT UNION",2.8702773102460939,69988.532999999996,200886.49824730997,0.11004599999999998,22106.755586123469]
[99,null,"CARL ALLEN 36 FT UN","FORT UNION",2.8702773102460939,73298.947,210388.304439031,0.11004599999999998,23152.391350297599]
[100,null,"CARL ALLEN 37 FT UN","FORT UNION",2.8702773102460939,100.01,287.05643379771186,0.11004610000000004,31.589441019346388]
[101,null,"CARL ALLEN 40 FT UN","FORT UNION",2.8702773102460939,56821.701000000001,163094.03910988779,0.11004599999999998,17947.846627886709]
[102,null,"CARL ALLEN 41 FT UN","FORT UNION",2.8702773102460939,40451.163999999997,116106.05820224361,0.11004599999999998,12777.007280924097]
[103,null,"CARL ALLEN A 11 FT UN","FORT UNION",2.8702773102460939,2052.143,5890.2194902803503,0.11004610000000004,648.19568304934069]
[104,null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",2.8702773102460939,38982.74,111891.27411322281,0.11004599999999998,12313.187151063716]
[105,null,"CARL ALLEN A 16 WAS","WASATCH",2.8702773102460939,32954.225000000006,94587.764294244596,0.11004610000000004,10409.014568300874]
[106,null,"CARL ALLEN A 19 FT UN","FORT UNION",2.8702773102460939,58980.567999999999,169290.58607582684,0.11004610000000004,18629.768764359054]
[107,null,"CARL ALLEN A 2 WAS","WASATCH",2.8702773102460939,16113.781000000003,46251.019986574618,0.11004610000000004,5089.7443705445903]
[108,null,"CARL ALLEN A 20 FT UN","FORT UNION",2.8702773102460939,22812.237000000005,65477.446257056436,0.11004610000000004,7205.5375985486608]
[109,null,"CARL ALLEN A 8 FT UN","FORT UNION",2.8702773102460939,13524.011999999999,38817.664787095891,0.11004610000000004,4271.7326209272342]
[110,null,"CARL ALLEN B 10 WAS","WASATCH",2.8702773102460939,2359.1109999999999,6771.3027756519723,0.11004610000000004,745.15546237967476]
[111,null,"CARL ALLEN B 15 WAS","WASATCH",2.8702773102460939,9926.6029999999992,28492.103358720804,0.11004610000000004,3135.4448554241267]
[112,null,"CARL ALLEN B 17 WAS","WASATCH",2.8702773102460939,12263.846999999998,35200.641780429622,0.11004610000000004,3873.6933454333375]
[113,null,"CARL ALLEN B 4 WAS","WASATCH",2.8702773102460939,1,2.8702773102460939,0.11004610000000004,0.31586282391107279]
[114,null,"CARL ALLEN B 6 FT UN","FORT UNION",2.8702773102460939,29788.144,85500.233837543317,0.11004610000000004,9408.967282909678]
[115,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",2.8702773102460939,29788.144,85500.233837543317,0.11004610000000004,9408.967282909678]
[116,null,"CARL ALLEN B 7 FT UN","FORT UNION",2.8702773102460939,1973.3969999999999,5664.1966332077109,0.11004610000000004,623.32274911763932]
[117,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",2.8702773102460939,9176.9049999999988,26340.262199783927,0.11004610000000004,2898.643128063643]
[118,null,"H STEWART 5 FT UN","FORT UNION",2.8702773102460939,110377.87800000001,316815.11877651152,0.11004610000000004,34864.268242391874]
[119,null,"H STEWART A 1 FT UN","FORT UNION",2.8702773102460939,6026.1860000000006,17296.824943122669,0.11004610000000004,1903.448127373372]
[120,null,"H STEWART A 2 FT UN","FORT UNION",2.8702773102460939,48985.539000000004,140602.08112187515,0.11004610000000004,15472.71067934599]
[121,null,"JA LEE 1 FT UN","FORT UNION",2.8702773102460939,14793.298999999999,42460.870463386229,0.11004610000000004,4672.653197100849]
[122,null,"JC DONNELL 14 FT UN","FORT UNION",2.8702773102460939,67595.114000000001,194016.7219976981,0.11004599999999998,21350.764188958681]
[123,null,"JC DONNELL 14-29 FT UN","FORT UNION",2.8702773102460939,101619.853,291677.15833644348,0.11004610000000004,32097.933734008104]
[124,null,"JC DONNELL 15 FT UN","FORT UNION",2.8702773102460939,75605.98599999999,217010.1461345838,0.11004599999999998,23881.098541526404]
[125,null,"JC DONNELL 16 FT UN","FORT UNION",2.8702773102460939,100459.63600000001,288347.01380638173,0.11004599999999998,31731.435481337077]
[126,null,"JC DONNELL 18 FT UN","FORT UNION",2.8702773102460939,10773.782000000001,30923.742020137786,0.11004599999999998,3403.0341143480823]
[127,null,"JC DONNELL A 1 FT UN","FORT UNION",2.8702773102460939,9459.976999999999,27152.757338549909,0.11004610000000004,2988.055049353798]
[128,null,"JC DONNELL A 11 FT UN","FORT UNION",2.8702773102460939,45755.144,131329.9516502427,0.11004610000000004,14452.348992297777]
[129,null,"JC DONNELL B 10 FT UN","FORT UNION",2.8702773102460939,21043.41,{"$f":"E140*F140","v":60400.422253205754},0.11004610000000004,6646.8309073185083]
[130,null,"JC DONNELL B 3 WAS","WASATCH",2.8702773102460939,39987.244999999995,114774.48202275156,0.11004610000000004,12630.484126123925]
[{"$f":"A141+1","v":131},null,"JC DONNELL B 5 FT UN","FORT UNION",2.8702773102460939,19245.864999999998,55240.969625559432,0.11004610000000004,6079.0532675112781]
[132,null,"JC DONNELL B 9 FT UN","FORT UNION",2.8702773102460939,5655.6760000000004,16233.358496903389,0.11004610000000004,1786.4177924860805]
[133,null,"MFS 20-1 FT UN (PC)","FORT UNION",2.8702773102460939,71349.517999999996,204792.90261239526,0.125,25599.112826549408]
[134,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",2.8702773102460939,7477.8060000000005,21463.376892222102,0.11004610000000004,2361.9609198191633]
[135,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",2.8702773102460939,49809.435999999994,142966.89398695494,0.11004599999999998,15732.934815688439]
[136,null,"STEWART 6 FT UN","FORT UNION",2.8702773102460939,27108.736000000001,77809.589850251461,0.11004599999999998,{"$f":"G147*H147","v":8562.6341246607699}]
[137,"RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",2.8702773102460939,33809.063000000002,97041.386409580737,0.15500000000000003,15041.414893485016]
[138,null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",2.8702773102460939,39190.531000000003,112487.69190579616,0.125,14060.961488224521]
[139,"SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",2.8702773102460939,93395.290999999997,268070.38464113121,0.13375000000000004,35854.413945751308]
[140,null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",2.8702773102460939,53494.283000000003,153543.42672278336,0.13375000000000004,20536.433324172282]
[141,null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",2.8702773102460939,9524.5969999999998,27338.234658338013,0.13375000000000004,3656.4888855527101]
[142,null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",2.8702773102460939,19152.007000000001,54971.571137774365,0.13375000000000004,7352.4476396773234]
[143,null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",2.8702773102460939,20738.256999999998,59524.548521152225,0.13375000000000004,7961.4083647041125]
[144,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",2.8702773102460939,181063.834,519703.41443636524,0.20374999999999999,105889.57069140942]
[145,null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",2.8702773102460939,102142.012,293175.89946648426,0.13375000000000004,39212.276553642281]
[146,null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",2.8702773102460939,23503.201000000001,67460.704548453301,0.13375000000000004,9022.8692333556319]
[147,null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",2.8702773102460939,11600.008,33295.239761073171,0.13375000000000004,4453.2383180435381]
[148,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",2.8702773102460939,63477.367999999995,182197.64908454145,0.13375000000000004,24368.935565057425]
[149,null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",2.8702773102460939,21671.254000000001,62202.508640779903,0.13375000000000004,8319.5855307043148]
[150,null,"SUGARLOAF STLD 2 MESA","MESAVERDE",2.8702773102460939,30693.589999999997,88099.1149469964,0.125,11012.38936837455]
[151,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",2.8702773102460939,9158.7889999999989,26288.264256031507,0.18406250000000002,4838.6836396257995]
[152,null,"LASHER 10 LEWIS","LEWIS",2.8702773102460939,9158.7889999999989,26288.264256031507,0.18406250000000002,4838.6836396257995]
[153,null,"LASHER 10 MESA","MESAVERDE",2.8702773102460939,9431.6229999999996,27071.373495695192,0.25406249999999997,6877.8208287500593]
[154,null,"LASHER 11 FT UN","FORT UNION",2.8702773102460939,21974.493000000002,63072.888662061625,0.18406250000000002,11609.353569360719]
[155,null,"LASHER 11 LANCE","LANCE",2.8702773102460939,21974.493000000002,63072.888662061625,0.18406250000000002,11609.353569360719]
[156,null,"LASHER 11 LEWIS","LEWIS",2.8702773102460939,21974.493000000002,63072.888662061625,0.18406250000000002,11609.353569360719]
[157,null,"LASHER 11 MESA","MESAVERDE",2.8702773102460939,21973.98,63071.416209801464,0.25406249999999997,16024.081680802683]
[158,null,"LASHER 12 FT UN","FORT UNION",2.8702773102460939,13281.191000000001,38120.701180344629,0.18406250000000002,7016.5915610071843]
[159,null,"LASHER 12 LANCE","LANCE",2.8702773102460939,13281.191000000001,38120.701180344629,0.18406250000000002,7016.5915610071843]
[160,null,"LASHER 12 LEWIS","LEWIS",2.8702773102460939,13281.191000000001,38120.701180344629,0.18406250000000002,7016.5915610071843]
[161,null,"LASHER 12 MESA","MESAVERDE",2.8702773102460939,13279.751,38116.567981017877,0.25406249999999997,9683.9905526773528]
[162,null,"LASHER 7 LEWIS","LEWIS",2.8702773102460939,67021.303,192369.72530402846,0.1925,37031.172121025476]
[163,null,"LASHER 8 LEWIS","LEWIS",2.8702773102460939,37574.43,107849.03387443014,0.18406250000000002,19850.9627975123]
[164,null,"LASHER 9 LEWIS","LEWIS",2.8702773102460939,49733.309000000001,142748.38838615787,0.18406250000000002,26274.625237327185]
[165,null,"WB LASHER A 2 WAS","WASATCH",2.8702773102460939,17995.173999999999,51651.13962613044,0.1925,9942.8443780301095]
[166,null,"WB LASHER A 4 FT UN","FORT UNION",2.8702773102460939,32459.119000000002,93166.67277627789,0.1925,17934.584509433495]
[167,null,"WB LASHER A 5 FT UN","FORT UNION",2.8702773102460939,32938.473999999995,94542.554556330884,0.18406250000000002,17401.738948024657]
[168,null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",2.8702773102460939,53016.035000000003,152170.72233971278,0.1925,29292.86405039471]
[169,null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",2.8702773102460939,49237.437999999995,141325.10110604879,0.1925,27205.081962914395]
[170,null,"WHEELER 5 MESA","MESAVERDE",2.8702773102460939,2318.9549999999999,6656.0439199817301,0.26249999999999996,1747.2115289952039]
[171,null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",2.8702773102460939,21133.304,60658.442961733017,0.1925,11676.750270133605]
[172,null,"WHEELER 6 MESA","MESAVERDE",2.8702773102460939,15238.583999999999,43738.961895479159,0.26249999999999996,11481.477497563277]
[173,null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",2.8702773102460939,10426.695999999998,29927.508949633702,0.1925,5761.0454728044879]
[174,null,"WHEELER 7 MESA","MESAVERDE",2.8702773102460939,4596.42,13193.000034361352,0.26249999999999996,3463.1625090198545]
[175,null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",2.8702773102460939,970.99,2787.0105654758549,0.1925,536.49953385410208]
[176,null,"WHEELER 8 MESA","MESAVERDE",2.8702773102460939,94.996999999999986,272.66773364144814,0.26249999999999996,71.57528008088012]
[177,null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",2.8702773102460939,57464.584999999992,164939.29446820801,0.1925,31750.814185130042]
[178,null,"WHEELER 9 MESA","MESAVERDE",2.8702773102460939,6528.1629999999977,18737.638136488065,0.26249999999999996,4918.6300108281166]
[179,null,"WM WHEELER A 2 FT UN","FORT UNION",2.8702773102460939,20974.668000000001,60203.113650344822,0.1925,11589.099377691378]
[180,null,"WM WHEELER A 2 WAS","WASATCH",2.8702773102460939,20310.577999999998,58296.99119138348,0.1925,11222.17080434132]
[181,null,"WM WHEELER A 3 FT UN","FORT UNION",2.8702773102460939,26017.045999999998,74676.136813428893,0.1925,14375.156336585062]
[182,null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",2.8702773102460939,70018.808000000005,200973.39589287768,0.1925,38687.378709378958]
[183,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",2.8702773102460939,72335.103000000003,207621.80487521418,0.15491770000000005,32164.292481116976]
[184,null,"CLAY BASIN UNIT 13 FR","FRONTIER",2.8702773102460939,73898.73000000001,212109.84797500237,0.15491770000000005,32859.569795637035]
[185,null,"CLAY BASIN UNIT 14 FR","FRONTIER",2.8702773102460939,36765.474000000002,105527.1058226427,0.15491770000000005,16348.01652170042]
[186,null,"CLAY BASIN UNIT 15 FR","LANCE",2.8702773102460939,162380.49900000001,466077.06190613855,0.15491770000000005,72203.586453256619]
[187,null,"CLAY BASIN UNIT 16 FR","FRONTIER",2.8702773102460939,26599.082999999999,76346.744408252605,0.15491770000000005,11827.462046214358]
[188,null,"CLAY BASIN UNIT 17 FR","FRONTIER",2.8702773102460939,56337.697999999997,161704.81628089675,0.15491770000000005,25050.938217159084]
[189,null,"CLAY BASIN UNIT 18 FR","FRONTIER",2.8702773102460939,49691.106999999996,142627.25694311084,0.15491770000000005,22095.486602935769]
[190,null,"CLAY BASIN UNIT 19 FR","FRONTIER",2.8702773102460939,80308.195000000007,230506.78993531884,0.15491770000000005,35709.581731162754]
[191,null,"CLAY BASIN UNIT 20 FR","FRONTIER",2.8702773102460939,66366.775999999998,190491.051306985,0.15491770000000005,29510.435539060119]
[192,null,"CLAY BASIN UNIT 22 FR","FRONTIER",2.8702773102460939,78279.224000000002,224683.08051087148,0.15491770000000005,34807.386061659046]
[193,null,"CLAY BASIN UNIT 23 FR","FRONTIER",2.8702773102460939,45711.481999999996,{"$f":"E204*F204","v":131204.62960232273},0.15491770000000005,20325.91944734376]
[194,null,"CLAY BASIN UNIT 61 FR","FRONTIER",2.8702773102460939,61864.850999999988,177569.27812705532,0.15491770000000005,27508.624158103728]
[{"$f":"A205+1","v":195},null,"CLAY BASIN UNIT 62 FR","FRONTIER",2.8702773102460939,154350.41700000002,443028.49974212301,0.15491770000000005,68632.956214500315]
[196,null,"CLAY BASIN UNIT 7 FR","FRONTIER",2.8702773102460939,25531.044999999998,73281.179170371979,0.15491770000000005,11352.551730361938]
[197,null,"CLAY BASIN UNIT 8 FR","FRONTIER",2.8702773102460939,47303.399000000005,135773.87284721778,0.15491770000000005,21033.776101583437]
[198,null,"CLAY BASIN UNIT 9 FR","FRONTIER",2.8702773102460939,66874.84,191949.33587833788,0.15491770000000005,29736.349630799592]
[199,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",2.8702773102460939,9187.6530000000002,26371.111940314455,0.13473270000000004,3553.0511137208064]
[200,null,"ISLAND UNIT 11 WAS","WASATCH",2.8702773102460939,6854.1649999999981,19673.354280182913,0.13473270000000004,{"$f":"G211*H211","v":2650.6441402256014}]
[201,null,"ISLAND UNIT 12 WAS","LANCE",2.8702773102460939,4714.3080000000009,13531.371285911646,0.13473270000000004,1823.1181880533486]
[202,null,"ISLAND UNIT 13 WAS","WASATCH",2.8702773102460939,21007.615000000002,60297.680676885502,0.13473270000000004,8124.069321334614]
[203,null,"ISLAND UNIT 14 WAS","WASATCH",2.8702773102460939,13201.508,37891.988873432289,0.13473270000000004,5105.2899692874917]
[204,null,"ISLAND UNIT 15 WAS","WASATCH",2.8702773102460939,11624.364000000001,33365.148235241526,0.13473270000000004,4495.376507634327]
[205,null,"ISLAND UNIT 17 WAS","WASATCH",2.8702773102460939,2727.0800000000004,7827.4758472259191,0.13473270000000004,1054.6169550815359]
[206,null,"ISLAND UNIT 18 WAS","WASATCH",2.8702773102460939,4977.1429999999991,14285.780622750171,0.13473270000000004,1924.7617949108126]
[207,null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",2.8702773102460939,11386.547,32682.547496150732,0.13473270000000004,4403.4078670346289]
[208,null,"ISLAND UNIT 21 WAS","WASATCH",2.8702773102460939,9664.2150000000001,27738.977035839955,0.13473270000000004,3737.3472712767148]
[209,null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",2.8702773102460939,15221.431999999999,43689.730899053815,0.13473270000000004,5886.4354063029496]
[210,null,"ISLAND UNIT 23 WAS","WASATCH",2.8702773102460939,12646.795000000002,36299.808735833758,0.13473270000000004,4890.7712404624708]
[211,null,"ISLAND UNIT 24 WAS","WASATCH",2.8702773102460939,21258.983999999997,61019.179414084734,0.13473270000000004,8221.2787942440573]
[212,null,"ISLAND UNIT 25 WAS","WASATCH",2.8702773102460939,7171.1940000000004,20583.315425572928,0.13473270000000004,2773.2456622390905]
[213,null,"ISLAND UNIT 26 WAS","WASATCH",2.8702773102460939,21225.14,60922.037748796778,0.13473270000000004,8208.1906353973136]
[214,null,"ISLAND UNIT 27 WAS","WASATCH",2.8702773102460939,26706.411999999997,76654.808401684,0.13473270000000004,10327.909303941573]
[215,null,"ISLAND UNIT 3 WAS","WASATCH",2.8702773102460939,14716.406999999999,42240.169100446787,0.13473270000000004,5691.132031359768]
[216,null,"ISLAND UNIT 30 WAS","WASATCH",2.8702773102460939,23046.203999999998,66148.996428502767,0.13473270000000004,8912.4328911025368]
[217,null,"ISLAND UNIT 32 WAS","WASATCH",2.8702773102460939,27572.61,79141.036867264556,0.13473270000000004,10662.885577926098]
[218,null,"ISLAND UNIT 33 WAS","WASATCH",2.8702773102460939,13445.295000000002,38591.725168065263,0.13473270000000004,5199.567329551388]
[219,null,"ISLAND UNIT 34 WAS","WASATCH",2.8702773102460939,11146.671,31994.036856078139,0.13473270000000004,4310.6429695189199]
[220,null,"ISLAND UNIT 35 WAS","WASATCH",2.8702773102460939,4983.0800000000008,14302.821459141109,0.13473270000000004,1927.0577528080219]
[221,null,"ISLAND UNIT 36 WAS","FRONTIER",2.8702773102460939,14542.088999999998,41739.828100279301,0.13473270000000004,5623.7197374865027]
[222,null,"ISLAND UNIT 37 WAS","DAKOTA",2.8702773102460939,11713.085000000003,33619.802108483877,0.13473270000000004,4529.6867115417272]
[223,null,"ISLAND UNIT 38 WAS","WASATCH",2.8702773102460939,13130.441000000001,37688.006875825035,0.13473270000000004,5077.8069239984734]
[224,null,"ISLAND UNIT 39 WAS","FRONTIER",2.8702773102460939,14540.936,41736.518670540594,0.13473270000000004,5623.2738490823467]
[225,null,"ISLAND UNIT 41 WAS","DAKOTA",2.8702773102460939,14140.937000000002,40588.41061671947,0.13473270000000004,5468.5861510992809]
[226,null,"ISLAND UNIT 43 WAS","WASATCH",2.8702773102460939,4060.2809999999999,11654.13242752332,0.13473270000000004,1570.1927281177716]
[227,null,"ISLAND UNIT 44 WAS","WASATCH",2.8702773102460939,9237.6829999999991,26514.711914146064,0.13473270000000004,3572.3987259150686]
[228,null,"ISLAND UNIT 45 WAS","WASATCH",2.8702773102460939,2603.9549999999999,7474.0729534018674,0.13473270000000004,1007.0020290088081]
[229,null,"ISLAND UNIT 47 WAS","WASATCH",2.8702773102460939,11320.157000000003,32491.989785523499,0.13473270000000004,4377.7335121760034]
[230,null,"ISLAND UNIT 50 WAS","WASATCH",2.8702773102460939,21007.615000000002,60297.680676885502,0.13473270000000004,8124.069321334614]
[231,null,"ISLAND UNIT 51 WAS","WASATCH",2.8702773102460939,23633.477999999999,67834.635665600232,0.13473270000000004,9139.5436167426196]
[232,null,"ISLAND UNIT 52 WAS","WASATCH",2.8702773102460939,8748.8340000000007,25111.579721309576,0.13473270000000004,3383.3509371172877]
[233,null,"ISLAND UNIT 53 WAS","WASATCH",2.8702773102460939,20199.03,57976.817497980155,0.13473270000000004,7811.3731589101135]
[234,null,"ISLAND UNIT 54 WAS","WASATCH",2.8702773102460939,23576.453999999998,67670.960972260757,0.13473270000000004,9117.4912833873186]
[235,null,"ISLAND UNIT 55 WAS","WASATCH",2.8702773102460939,7404.5810000000001,21253.200836179334,0.13473270000000004,2863.5011323007002]
[236,null,"ISLAND UNIT 56 WAS","WASATCH",2.8702773102460939,11448.282000000001,32859.744065898776,0.13473270000000004,4427.2820393075217]
[237,null,"ISLAND UNIT 57 WAS","WASATCH",2.8702773102460939,18872.135000000002,54168.260886401171,0.13473270000000004,7298.2360435292248]
[238,null,"ISLAND UNIT 58 WAS","WASATCH",2.8702773102460939,27159.662000000004,77955.761592553055,0.13473270000000004,10503.190239920976]
[239,null,"ISLAND UNIT 59 WAS","WASATCH",2.8702773102460939,24908.648000000001,71494.72718330675,0.13473270000000004,9632.6776291703154]
[240,null,"ISLAND UNIT 60 WAS","WASATCH",2.8702773102460939,20385.030000000002,58510.689077685936,0.13473270000000004,7883.3031182971381]
[241,null,"ISLAND UNIT 64 WAS","WASATCH",2.8702773102460939,19300.123,55396.705131858769,0.13473270000000004,7463.74765351919]
[242,null,"ISLAND UNIT 65 WAS","WASATCH",2.8702773102460939,16542.958999999999,47482.879862031405,0.13473270000000004,6397.4966075871207]
[243,null,"ISLAND UNIT 66 WAS","WASATCH",2.8702773102460939,19298.360999999997,55391.647703238108,0.13473270000000004,7463.0662525060716]
[244,null,"ISLAND UNIT 67 WAS","WASATCH",2.8702773102460939,16077.571,46147.087245170602,0.13473270000000004,6217.5216616773987]
[245,null,"ISLAND UNIT 68 WAS","WASATCH",2.8702773102460939,20671.168999999998,59331.987356962432,0.13473270000000004,7993.9588529694147]
[246,null,"ISLAND UNIT 69 WAS","WASATCH",2.8702773102460939,19270.440999999999,55311.509560736042,0.13473270000000004,7452.2690241937826]
[247,null,"ISLAND UNIT 70 WAS","WASATCH",2.8702773102460939,19270.440999999999,55311.509560736042,0.13473270000000004,7452.2690241937826]
[248,null,"ISLAND UNIT 71 WAS","WASATCH",2.8702773102460939,19270.199999999997,55310.817823904268,0.13473270000000004,7452.1758246227491]
[249,null,"ISLAND UNIT 72 WAS","WASATCH",2.8702773102460939,6421.3280000000004,18430.992060047931,0.13473270000000004,2483.2573239288204]
[250,null,"ISLAND UNIT 73 WAS","WASATCH",2.8702773102460939,5746.5730000000003,16494.258093572829,0.13473270000000004,2222.3159274439204]
[251,null,"ISLAND UNIT 74 WAS","WASATCH",2.8702773102460939,19326.173000000003,55471.47585579069,0.13473270000000004,7473.8217150354922]
[252,null,"ISLAND UNIT 75 WAS","WASATCH",2.8702773102460939,25031.375,71846.987706761312,0.13473270000000004,9680.1386405987632]
[253,null,"ISLAND UNIT 76 WAS","WASATCH",2.8702773102460939,25032.112000000005,71849.103101138986,0.13473270000000004,9680.4236533948315]
[254,null,"ISLAND UNIT 77 WAS","WASATCH",2.8702773102460939,17672.638999999999,50725.374733870216,0.13473270000000004,6834.3666964061176]
[255,null,"ISLAND UNIT 78 WAS","WASATCH",2.8702773102460939,5890.82,16908.286984743892,0.13473270000000004,2278.0991578294042]
[256,null,"ISLAND UNIT 79 WAS","WASATCH",2.8702773102460939,14298.723,41041.300192393959,0.13473270000000004,5529.6051864317587]
[257,null,"ISLAND UNIT 80 WAS","WASATCH",2.8702773102460939,12513.973,{"$f":"E268*F268","v":35918.572762932243},0.13473270000000004,4839.4062884963223]
[258,null,"ISLAND UNIT 81 WAS","WASATCH",2.8702773102460939,16685.266,47891.340415220599,0.13473270000000004,6452.5296007617944]
[{"$f":"A269+1","v":259},null,"ISLAND UNIT 82 WAS","WASATCH",2.8702773102460939,16086.325999999999,46172.216523021802,0.13473270000000004,6220.907397131341]
[260,null,"ISLAND UNIT 83 WAS","WASATCH",2.8702773102460939,17119.328999999998,49137.221595337949,0.13473270000000004,6620.3905360381914]
[261,null,"ISLAND UNIT 86 MESA","MESAVERDE",2.8702773102460939,10278.516000000001,29502.191257801445,0.20545219999999997,6061.2900987360736]
[262,null,"ISLAND UNIT 86 WAS","WASATCH",2.8702773102460939,27787.362000000001,79757.434660194529,0.13473270000000004,10745.934516841595]
[263,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",2.8702773102460939,7996.5379999999996,22952.281581920677,0.13315196276811,3056.1413426390791]
[264,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",2.8702773102460939,2387.06,6851.5241561960411,0.13315196276811,{"$f":"G275*H275","v":912.29388935062161}]
[265,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",2.8702773102460939,7997.6579999999994,22955.496292508153,0.13315196276811,3056.5693876635328]
[266,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",2.8702773102460939,2388,6854.2222168676726,0.13315196276811,912.65314142471675]
[267,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",2.8702773102460939,6789.9750000000013,19489.111179638225,0.13315196276811,2595.0134061747453]
[268,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",2.8702773102460939,667.99600000000009,1917.33376213515,0.13315196276811,255.29675370985979]
[269,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",2.8702773102460939,12635.958000000001,36268.703540622613,0.13315196276811,4829.2490634886017]
[270,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",2.8702773102460939,1375.0720000000001,3946.8379615547174,0.13315196276811,525.52922130869695]
[271,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",2.8702773102460939,12361.443000000003,35480.769364800413,0.13315196276811,4724.3340814458024]
[272,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",2.8702773102460939,3878.489,11132.338974739063,0.13315196276811,1482.2927846864357]
[273,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",2.8702773102460939,16519.589,47415.801481290961,0.13315196276811,6313.5070334569491]
[274,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",2.8702773102460939,8384.3009999999995,24065.268922573632,0.13315196276811,3204.3377915830793]
[275,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",2.8702773102460939,9446.719000000001,27114.703201970671,0.13315196276811,3610.3759512171519]
[276,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",2.8702773102460939,6807.0719999999992,19538.184310811495,0.13315196276811,2601.5475899096432]
[277,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",2.8702773102460939,24118.318000000003,69226.260916699961,0.13315196276811,9217.6125161559012]
[278,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",2.8702773102460939,2355.6680000000001,6761.4204108727954,0.13315196276811,900.29639880807349]
[279,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",2.8702773102460939,2272.6290000000004,6523.0754533072713,0.13315196276811,868.56029989234207]
[280,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",2.8702773102460939,2269.2760000000003,6513.4514134860156,0.13315196276811,867.27884010038338]
[281,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",2.8702773102460939,11054.875,31730.556880106786,0.13315196276811,4224.9859283113756]
[282,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",2.8702773102460939,4123.2620000000006,11834.905362799931,0.13375000000000004,1582.9185922744912]
[283,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",2.8702773102460939,9899.82,28415.228721520485,0.13315196276811,3783.5434767752258]
[284,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",2.8702773102460939,8989.7739999999994,25803.144336440266,0.13315196276811,3435.7393139858627]
[285,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",2.8702773102460939,12809.1,36765.669094673241,0.13315196276811,4895.4210024385839]
[286,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",2.8702773102460939,11827.401000000002,33947.920729481964,0.13315196276811,4520.2322770267319]
[287,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",2.8702773102460939,12966.327000000001,37216.954185331306,0.13315196276811,4955.5104980276901]
[288,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",2.8702773102460939,4792.973,13757.161650522152,0.13315196276811,1831.7930758851962]
[289,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",2.8702773102460939,6052.5830000000005,17372.591653281233,0.13315196276811,2313.1946770032814]
[290,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",2.8702773102460939,16366.714000000004,46977.007837487101,0.13315196276811,6255.0807985342944]
[291,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",2.8702773102460939,16560.246999999999,47532.501216170946,0.13315196276811,6329.045832210737]
[292,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",2.8702773102460939,4943.4679999999998,14189.124034327637,0.13315196276811,1889.3097151308882]
[293,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",2.8702773102460939,19229.28,55193.366076369006,0.13315196276811,7349.1050248473521]
[294,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",2.8702773102460939,4510.22,12945.582130218138,0.13315196276811,1723.7296698143157]
[295,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",2.8702773102460939,4594.0879999999997,13186.306547673856,0.13315196276811,1755.7825984847543]
[296,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",2.8702773102460939,15375.852000000001,44132.959121302025,0.13315196276811,5876.3901297661278]
[297,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",2.8702773102460939,10376.826000000001,29784.368220171735,0.13315196276811,3965.8470883239856]
[298,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",2.8702773102460939,3648.0700000000006,10470.972547189469,0.13315196276811,1394.2305467492743]
[299,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",2.8702773102460939,1098.1320000000001,3151.9433632551636,0.13375000000000004,421.57242483537823]
[300,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",2.8702773102460939,735.95800000000008,2112.4035486940952,0.13315196276811,281.2706786669396]
[301,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",2.8702773102460939,7349.8130000000001,21096.001488451773,0.13315196276811,2808.9740047463238]
[302,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",2.8702773102460939,1165.1520000000003,3344.3093485878576,0.13315196276811,445.30135386821263]
[303,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",2.8702773102460939,10444.534000000001,29978.708956293882,0.13315196276811,3991.7239387844488]
[304,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",2.8702773102460939,4953.0490000000009,14216.624161237107,0.13315196276811,1892.9714110052564]
[305,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",2.8702773102460939,19796.177,56820.517672715585,0.13315196276811,7565.7634536221622]
[306,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",2.8702773102460939,20181.563999999998,57926.685234479395,0.13315196276811,7713.0518356214279]
[307,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",2.8702773102460939,4134.0119999999997,11865.760843885075,0.13315196276811,1579.949346100283]
[308,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",2.8702773102460939,4198.1689999999999,12049.909225278534,0.13315196276811,1604.4690645233927]
[309,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",2.8702773102460939,14457.778000000002,41497.832149975155,0.13315196276811,5525.5178013907698]
[310,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",2.8702773102460939,5285.2049999999999,15170.003991499207,0.13315196276811,2019.9158066681825]
[311,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",2.8702773102460939,15859.839000000002,45522.136025856104,0.13315196276811,6061.3617612396311]
[312,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",2.8702773102460939,4563.5159999999987,13098.556429745009,0.13315196276811,1744.0984980493954]
[313,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",2.8702773102460939,18249.463000000003,52381.019573075624,0.13315196276811,6974.6355679498065]
[314,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",2.8702773102460939,9989.2999999999993,28672.061135241303,0.13315196276811,3817.7412167646239]
[315,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",2.8702773102460939,14971.398000000003,42972.063982063759,0.13315196276811,5721.8146634085942]
[316,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",2.8702773102460939,9750.6679999999997,27987.121120142659,0.13315196276811,3726.5401093758205]
[317,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",2.8702773102460939,2446.2979999999998,7021.5536435003987,0.13315196276811,934.93364931365227]
[318,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",2.8702773102460939,23786.420000000002,68273.621617983896,0.13315196276811,9090.7667237218229]
[319,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",2.8702773102460939,659.94,1894.2108081238073,0.13315196276811,252.21788699825277]
[320,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",2.8702773102460939,12549.308999999997,36019.99688196709,0.13315196276811,4796.1332837351201]
[321,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",2.8702773102460939,15435.067000000003,{"$f":"E332*F332","v":44302.922592228257},0.13315196276811,5899.0210995188363]
[322,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",2.8702773102460939,18860.808000000005,54135.749255308023,0.13315196276811,7208.2812692665129]
[{"$f":"A333+1","v":323},null,"BIRCH CREEK UNIT 131 FR","FRONTIER",2.8702773102460939,15740.837,45180.567285382196,0.13315196276811,6015.8812130252991]
[324,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",2.8702773102460939,2883.9470000000006,8277.7276380522926,0.13315196276811,1102.195682266494]
[325,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",2.8702773102460939,16340.403,46901.487971177201,0.13315196276811,6245.0251801071463]
[326,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",2.8702773102460939,6765.0540000000001,19417.580998789577,0.13315196276811,2585.4890221975902]
[327,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",2.8702773102460939,27031.271000000001,77587.243818413248,0.13315196276811,10330.893800189633]
[328,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",2.8702773102460939,17784.704000000002,51047.032360642952,0.13315196276811,{"$f":"G339*H339","v":6797.0125523068373}]
[329,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",2.8702773102460939,24562.815000000002,70502.090570272412,0.13315196276811,9387.491738686831]
[330,null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",2.8702773102460939,3164.8159999999998,9083.8995559038012,0.13315196276811,1209.539055456954]
[331,null,"BIRCH CREEK UNIT 135 FR","FRONTIER",2.8702773102460939,4735.4920000000011,13592.175240451899,0.13315196276811,1809.8248115542779]
[332,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",2.8702773102460939,5783.6500000000005,16600.679365404823,0.13315196276811,2210.4130407877151]
[333,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",2.8702773102460939,9441.5600000000013,27099.895441327113,0.13315196276811,3608.4042688232616]
[334,null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",2.8702773102460939,911.03100000000006,2614.9116082308092,0.13315196276811,348.18061310104736]
[335,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",2.8702773102460939,21865.357000000004,62759.63807753061,0.13315196276811,8356.5689926394152]
[336,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",2.8702773102460939,8153.2759999999998,23402.163106974032,0.13315196276811,3116.0439507130441]
[337,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",2.8702773102460939,5854.9840000000013,16805.427727053921,0.13315196276811,2237.675687014847]
[338,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",2.8702773102460939,8703.0930000000008,24980.290366861609,0.13315196276811,3326.1746928649341]
[339,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",2.8702773102460939,8703.5120000000006,24981.493013054602,0.13315196276811,3326.3348275660464]
[340,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",2.8702773102460939,4027.8380000000002,11561.012020747006,0.13315196276811,1539.3714421481775]
[341,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",2.8702773102460939,22835.848999999998,65545.219244905951,0.13315196276811,8727.4745925253246]
[342,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",2.8702773102460939,17330.601000000002,49743.630823228275,0.13315196276811,6623.4620793251006]
[343,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",2.8702773102460939,5775.2350000000006,16576.525981839102,0.13315196276811,2207.1969703584482]
[344,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",2.8702773102460939,3746.4720000000002,10753.413575072305,0.13315196276811,1431.8381239781163]
[345,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",2.8702773102460939,8752.4120000000003,25121.849573525637,0.13315196276811,3345.0235790801457]
[346,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",2.8702773102460939,752.02200000000005,2158.5116834058881,0.13315196276811,287.41006730339126]
[347,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",2.8702773102460939,11815.339,33913.299444565775,0.13315196276811,4515.6223849865873]
[348,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",2.8702773102460939,1539.1239999999998,4417.7126948552086,0.13315196276811,588.2271162655677]
[349,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",2.8702773102460939,11278.476000000001,32372.353756955126,0.13315196276811,4310.4424421621752]
[350,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",2.8702773102460939,15456.652,44364.877527969911,0.13315196276811,5907.2705208160096]
[351,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",2.8702773102460939,5150.7889999999998,14784.192796565167,0.13315196276811,1968.5442888048051]
[352,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",2.8702773102460939,284.98700000000002,817.99171981510358,0.13315196276811,108.91720302144294]
[353,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",2.8702773102460939,28666.263000000003,82280.124258447133,0.13315196276811,10955.760041816218]
[354,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",2.8702773102460939,6059.7090000000007,17393.04524939405,0.13315196276811,2315.918113471369]
[355,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",2.8702773102460939,21490.038000000004,61682.368467726359,0.13315196276811,8213.1284296635422]
[356,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",2.8702773102460939,7568.9150000000009,21724.884987681315,0.13315196276811,2892.7110770212144]
[357,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",2.8702773102460939,10451.285000000002,29998.086198415353,0.13315196276811,3994.3040566059558]
[358,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",2.8702773102460939,1896.0470000000003,5442.180683260176,0.13375000000000004,727.89166638604877]
[359,null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",2.8702773102460939,344.02499999999998,987.44715165741241,0.13375000000000004,132.07105653417895]
[360,null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",2.8702773102460939,10673.24,30635.15859881102,0.13375000000000004,4097.4524625909753]
[361,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",2.8702773102460939,32553.395,93437.271039978645,0.13315196276811,12441.356034669039]
[362,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",2.8702773102460939,7643.8370000000004,21939.931904319572,0.13315196276811,2921.3449960588287]
[363,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",2.8702773102460939,1908.1319999999998,5476.8679845544993,0.13315196276811,729.25572196525434]
[364,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",2.8702773102460939,2565.9410000000003,7364.9622317301728,0.13315196276811,980.65917686787236]
[365,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",2.8702773102460939,10245.943000000001,29408.697714974798,0.13315196276811,3915.8258232029261]
[366,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",2.8702773102460939,1430.3140000000001,4105.3978207273321,0.13315196276811,546.64177777376574]
[367,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",2.8702773102460939,3741.0350000000003,10737.807877336496,0.13375000000000004,1436.1818035937567]
[368,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",2.8702773102460939,5836.5909999999994,16752.634716486558,0.13315196276811,2230.6461940373651]
[369,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",2.8702773102460939,4252.6579999999994,12206.307765636531,0.13315196276811,1625.2938371461275]
[370,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",2.8702773102460939,16991.366000000002,48769.932299886939,0.13315196276811,6493.8122097977912]
[371,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",2.8702773102460939,8549.5529999999999,24539.587988646421,0.13315196276811,3267.4943062090078]
[372,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",2.8702773102460939,24332.851999999999,69842.032989176281,0.13315196276811,9299.6037762239102]
[373,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",2.8702773102460939,13977.881000000001,40120.394679619982,0.13315196276811,5342.1092986226386]
[374,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",2.8702773102460939,13843.391000000001,39734.371084164988,0.13315196276811,5290.7094992130033]
[375,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",2.8702773102460939,4298.0730000000003,12336.661409681361,0.13315196276811,1642.6506807046721]
[376,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",2.8702773102460939,17176.264000000003,49300.640833996818,0.13315196276811,6564.4770927723084]
[377,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",2.8702773102460939,5881.179000000001,16880.614641195814,0.13315196276811,2247.6869722073179]
[378,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",2.8702773102460939,23504.603999999999,67464.731547519579,0.13315196276811,8983.0614231758627]
[379,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",2.8702773102460939,6699.5149999999994,19229.46589415336,0.13315196276811,2560.4411267889495]
[380,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",2.8702773102460939,4471.5820000000003,12834.68035550485,0.13315196276811,1708.9628808367747]
[381,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",2.8702773102460939,19440.764999999999,55800.3866733264,0.13315196276811,7429.9310087728982]
[382,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",2.8702773102460939,4321.2449999999999,12403.171475514382,0.13315196276811,1651.506626514175]
[383,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",2.8702773102460939,17285.203000000001,49613.325973897714,0.13315196276811,6606.1117328785331]
[384,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",2.8702773102460939,4237.3950000000004,12162.498723050248,0.13315196276811,1619.4605771387721]
[385,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",2.8702773102460939,6348.5119999999997,{"$f":"E396*F396","v":18221.989947425049},0.13315196276811,2426.293727040415]
[386,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",2.8702773102460939,10182.305,29226.039007505355,0.13315196276811,3891.5044577866838]
[{"$f":"A397+1","v":387},null,"BIRCH CREEK UNIT 183 FR","FRONTIER",2.8702773102460939,15268.439999999999,43824.656894853862,0.13315196276811,5835.3390831887773]
[388,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",2.8702773102460939,2953.3629999999998,8476.9708078203348,0.13315196276811,1128.7253013892487]
[389,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",2.8702773102460939,26570.133999999995,76263.652750398265,0.13315196276811,10154.6550515811]
[390,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",2.8702773102460939,6165.4440000000013,17696.534020792922,0.13315196276811,2356.3282390612112]
[391,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",2.8702773102460939,14379.972000000002,41274.507353574147,0.13315196276811,5495.7816664151878]
[392,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",2.8702773102460939,8954.9639999999999,25703.229983270601,0.13315196276811,{"$f":"G403*H403","v":3422.4355217526158}]
[393,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",2.8702773102460939,15917.834000000001,45688.597758463824,0.13315196276811,6083.5264676621291]
[394,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",2.8702773102460939,23090.034,66274.80068301085,0.13315196276811,8824.6197930081726]
[395,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",2.8702773102460939,8743.35,25095.839120540186,0.13315196276811,3341.5602362126456]
[396,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",2.8702773102460939,12577.877,36101.99496416621,0.13315196276811,4807.0514893231539]
[397,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",2.8702773102460939,2851.223,8183.8006833517984,0.13315196276811,1089.689123891292]
[398,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",2.8702773102460939,25674.882000000001,73694.031247845851,0.13315196276811,9812.5049049451063]
[399,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",2.8702773102460939,4178.433,11993.261432283516,0.13315196276811,1596.9262996996245]
[400,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",2.8702773102460939,17811.796000000002,51124.793913532143,0.13315196276811,6807.3666557019287]
[401,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",2.8702773102460939,2066.3229999999999,5930.9200225396389,0.13315196276811,789.71364202183611]
[402,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",2.8702773102460939,32355.517,92869.306306381768,0.13315196276811,12365.73041560755]
[403,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",2.8702773102460939,997.0440000000001,2861.7927705170068,0.13315196276811,381.05332442992687]
[404,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",2.8702773102460939,19072.168000000001,54742.411067601628,0.13315196276811,7289.0594803098647]
[405,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",2.8702773102460939,1991.0730000000001,5714.9316549436207,0.13315196276811,760.95436694134628]
[406,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",2.8702773102460939,31210.975999999999,89584.156243435384,0.13315196276811,11928.306236738457]
[407,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",2.8702773102460939,4772.6890000000003,13698.94094556112,0.13315196276811,1824.0408747458919]
[408,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",2.8702773102460939,34983.162000000004,100411.37612926337,0.13315196276811,13369.971815858366]
[409,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",2.8702773102460939,537.94399999999996,1544.0484573830247,0.13315196276811,205.59308270962219]
[410,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",2.8702773102460939,26269.13,75399.687798904983,0.13315196276811,10039.616422526915]
[411,null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",2.8702773102460939,121.99099999999999,350.14799935423122,0.13315196276811,46.622893373342798]
[412,null,"BIRCH CREEK UNIT 197 FR","FRONTIER",2.8702773102460939,27.997999999999998,80.362024132270136,0.13315196276811,10.70036124522999]
[413,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",2.8702773102460939,4671.8470000000007,13409.496441041285,0.13315196276811,1785.5007708566327]
[414,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",2.8702773102460939,2744.0839999999998,7876.2820426093422,0.13315196276811,1048.7424132886526]
[415,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",2.8702773102460939,1771.7320000000002,5085.3621594369333,0.13315196276811,677.12595291570199]
[416,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",2.8702773102460939,17865.945000000003,51280.216559604662,0.13315196276811,6828.0614860850983]
[417,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",2.8702773102460939,4634.5940000000001,13302.570000402686,0.13315196276811,1771.2633054137955]
[418,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",2.8702773102460939,7556.3870000000006,21688.926153538552,0.13315196276811,2887.9230876762526]
[419,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",2.8702773102460939,3472.1190000000006,9965.9443841743596,0.13315196276811,1326.9850555906394]
[420,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",2.8702773102460939,10414.752000000002,29893.226357440133,0.13315196276811,3980.3417629645533]
[421,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",2.8702773102460939,3808.1659999999997,10930.492463450626,0.13315196276811,1455.4165255304847]
[422,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",2.8702773102460939,8897.8430000000008,25539.276873032039,0.13315196276811,3400.604843322415]
[423,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",2.8702773102460939,6226.1239999999998,17870.702447978649,0.13315196276811,2379.5191069932253]
[424,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",2.8702773102460939,14529.040000000003,41702.373851657918,0.13315196276811,5552.7529304377595]
[425,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",2.8702773102460939,8791.1070000000018,25232.914954045613,0.13315196276811,3359.8121524919675]
[426,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",2.8702773102460939,20513.117000000002,58878.33428752343,0.13315196276811,7839.7657749006548]
[427,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",2.8702773102460939,9452.3319999999985,27130.814068513078,0.13315196276811,3612.5211447191687]
[428,null,"BIRCH CREEK UNIT 28 ALMY","ALMY",2.8702773102460939,3028.4540000000002,8692.5028013240244,0.13375000000000004,1162.6222496770886]
[429,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",2.8702773102460939,17530.668000000001,50317.878593857276,0.13315196276811,6699.9242970995638]
[430,null,"BIRCH CREEK UNIT 36 ALMY","ALMY",2.8702773102460939,1943.1280000000002,5577.3162093038727,0.13375000000000004,745.96604299439321]
[431,null,"BIRCH CREEK UNIT 40 ALMY","ALMY",2.8702773102460939,2130.0170000000003,6113.7394655384551,0.13375000000000004,817.71265351576858]
[432,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",2.8702773102460939,1441.1160000000002,4136.4025562326106,0.13315196276811,550.77011916139963]
[433,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",2.8702773102460939,12962.569,37206.167683199397,0.13315196276811,4954.0742540974243]
[434,null,"BIRCH CREEK UNIT 48 ALMY","ALMY",2.8702773102460939,2066.9670000000001,5932.7684811274385,0.13375000000000004,793.50778435079508]
[435,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",2.8702773102460939,4387.7280000000001,12593.996121931474,0.13315196276811,1676.9153027291413]
[436,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",2.8702773102460939,4753.143,13642.838505255049,0.13315196276811,1816.570724703058]
[437,null,"BIRCH CREEK UNIT 52 ALMY","ALMY",2.8702773102460939,817.02799999999991,2345.0969302357453,0.13375000000000004,313.656714419031]
[438,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",2.8702773102460939,6812.0300000000007,19552.415145715702,0.13315196276811,2603.4424535089674]
[439,null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",2.8702773102460939,1254.069,3599.5257961830084,0.13375006649997334,481.43681460784688]
[440,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",2.8702773102460939,12770.817000000001,36655.786268405092,0.13315196276811,4880.789888446473]
[441,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",2.8702773102460939,2765.0230000000001,7936.3827792085858,0.13315196276811,1056.7449443306509]
[442,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",2.8702773102460939,11049.506000000003,31715.146361228086,0.13315196276811,4222.9339874754014]
[443,null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",2.8702773102460939,823.98799999999994,2365.0740603150584,0.13375006649997334,316.32881284450104]
[444,null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",2.8702773102460939,30.995999999999999,88.96711550838792,0.13375006649997334,11.899357615557694]
[445,null,"BIRCH CREEK UNIT 66 MESA","ALMY",2.8702773102460939,2701.2510000000002,7753.3394545795718,0.13375000000000004,1037.009152050018]
[446,null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",2.8702773102460939,1418.9040000000005,4072.6479566174248,0.13375000000000004,544.71666419758071]
[447,null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",2.8702773102460939,1624.1570000000002,4661.7809853773651,0.13375006649997334,623.51351680253379]
[448,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",2.8702773102460939,9327.6980000000003,26773.079926227871,0.13315196276811,3564.888141524727]
[449,null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",2.8702773102460939,54.998999999999995,{"$f":"E460*F460","v":157.86238178622492},0.13375006649997334,21.114104061751764]
[450,null,"BIRCH CREEK UNIT 74 ALMY","ALMY",2.8702773102460939,2430.0350000000003,6974.8743236038681,0.13375006649997334,932.88990461097399]
[{"$f":"A461+1","v":451},null,"BIRCH CREEK UNIT 8 FR","FRONTIER",2.8702773102460939,23923.853000000003,68668.092439562955,0.13315196276811,9143.2912878698226]
[452,null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",2.8702773102460939,4,11.481109240984376,0.13375006649997334,1.5355991244751186]
[453,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",2.8702773102460939,10821.050999999999,31059.417158315802,0.13315196276811,4135.6223570632628]
[454,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",2.8702773102460939,1189.192,3413.3108151261731,0.13315196276811,454.48903457166739]
[455,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",2.8702773102460939,2776.2960000000003,7968.7394153269906,0.13315196276811,1061.0532939383902]
[456,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",2.8702773102460939,4636.4790000000003,13307.9804731325,0.13315196276811,{"$f":"G467*H467","v":1771.9837204772737}]
[457,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",2.8702773102460939,1777.0520000000001,5100.6320347274423,0.13315196276811,679.15916678185761]
[458,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",2.8702773102460939,16013.897000000003,45964.325207718,0.13315196276811,6120.2401187193673]
[459,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",2.8702773102460939,1933.021,5548.3063165292142,0.13315196276811,738.76787608456755]
[460,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",2.8702773102460939,5926.9690000000001,17012.044639231983,0.13315196276811,2265.1871344124424]
[461,null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",2.8702773102460939,2534.0740000000001,7273.4951046845599,0.13315196276811,968.48014937298888]
[462,null,"BIRCH CREEK UNIT 93 FR","FRONTIER",2.8702773102460939,19499.999,55970.404679521518,0.13315196276811,7452.5692400036987]
[463,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",2.8702773102460939,155.98400000000001,447.71733596142673,0.13315196276811,59.614442048573288]
[464,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",2.8702773102460939,21005.271000000004,60290.952746870295,0.13315196276811,8027.8586954051534]
[465,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",2.8702773102460939,996.01400000000012,2858.8363848874533,0.13315196276811,380.6596758806524]
[466,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",2.8702773102460939,13679.79,39264.790845931413,0.13315196276811,5228.1839688150858]
[467,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",2.8702773102460939,1443.171,4142.3009761051653,0.13315196276811,551.55550534466067]
[468,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",2.8702773102460939,24344.170000000002,69874.518787773661,0.13315196276811,9303.9293240692423]
[469,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",2.8702773102460939,15685.810000000001,45022.624535831288,0.13315196276811,5994.8508259176033]
[470,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",2.8702773102460939,24020.721000000001,68946.130462051864,0.13315196276811,9180.3125962883842]
[471,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",2.8702773102460939,1161.924,3335.0440934303824,0.13315196276811,444.06766695844749]
[472,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",2.8702773102460939,10429.069000000001,29934.320117690924,0.13315196276811,3985.8134777994683]
[473,"BRUFF AREA (WY)","BRUFF FEDERAL 10A-18D DK","DAKOTA",2.8702773102460939,590.048,1693.6013863560872,0.12499962199981253,211.69953311286937]
[474,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",2.8702773102460939,18983.800000000003,54488.770402249807,0.12499962199981253,6811.0757035157985]
[475,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",2.8702773102460939,11510.743000000002,33039.024456974061,0.12499962199981253,4129.8655683643192]
[476,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",2.8702773102460939,17865.886999999999,51280.050083520655,0.20312511999999999,10416.266326821142]
[477,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",2.8702773102460939,14551.751,41767.560719650908,0.18750015999999997,7831.4243177442595]
[478,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",2.8702773102460939,3159.1549999999997,9067.6509160504975,0.18750015999999997,1700.1859975836146]
[479,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",2.8702773102460939,12637.285,36272.512398613311,0.18750015999999997,6801.1018783419786]
[480,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",2.8702773102460939,13993.398999999999,40164.935642920376,0.18750015999999997,7530.9318594372726]
[481,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",2.8702773102460939,26196.826999999997,75192.158138542247,0.18749994666666664,14098.525640728236]
[482,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",2.8702773102460939,17721.111000000001,50864.502815652471,0.18749994666666664,9537.0915651613541]
[483,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",2.8702773102460939,30995.882000000001,88966.776815665318,0.18749994666666664,16681.265908042482]
[484,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",2.8702773102460939,19710.307000000001,56574.046960084757,0.18749994666666664,10607.630787733386]
[485,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",2.8702773102460939,833.05400000000009,2391.0959944097499,0.21887943372872165,523.36173724742059]
[486,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",2.8702773102460939,8101.6119999999992,23253.873100017474,0.18749994666666664,4360.0999660467105]
[487,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",2.8702773102460939,18577.891,53323.699009525117,0.17908361746350762,9549.4009151610171]
[488,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",2.8702773102460939,23175.008000000002,66518.699627171707,0.16954399382898069,11277.84599910102]
[489,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",2.8702773102460939,31258.438999999998,89720.3882154116,0.16954399382898069,15211.552945927497]
[490,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",2.8702773102460939,45388.222000000002,130276.78375901259,0.17972711100929656,23414.269976590178]
[491,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",2.8702773102460939,11254.219000000001,32302.729440240488,0.18712338037139509,6044.5959280803827]
[492,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",2.8702773102460939,28581.624000000003,82037.18685718521,0.18712284107427321,15351.031478457524]
[493,null,"HAGOOD FED 12-1 FR","FRONTIER",2.8702773102460939,45874.009000000005,131671.12716272511,0.16166666666666671,21286.832224640566]
[494,null,"HAGOOD FED 12-2 FR","FRONTIER",2.8702773102460939,31952.082000000009,91711.335979722659,0.16166666666666671,14826.665983388501]
[495,null,"HAGOOD FED 12-3 FR","FRONTIER",2.8702773102460939,30642.618999999999,87952.814042215847,0.16166666666666671,14219.038270158233]
[496,null,"HAGOOD FED 12-4 FR","FRONTIER",2.8702773102460939,36047.282999999996,103465.69849091973,0.16166666666666671,16726.954589365363]
[497,null,"HALEY FED 4-1 FR","FRONTIER",2.8702773102460939,29746.069,85379.466919714716,0.16656812863792678,14221.498028920654]
[498,null,"HALEY FED 4-2 FR","FRONTIER",2.8702773102460939,43611.478999999999,125177.03863997401,0.16656812863792678,20850.505074697921]
[499,null,"HALEY FED 4-3 DK","DAKOTA",2.8702773102460939,13200.728999999999,37889.752927407608,0.16656328362148606,6311.0416631958251]
[500,null,"HALEY FED 4-3 FR","FRONTIER",2.8702773102460939,24513.582999999999,70360.781077734369,0.16656812863792678,11719.863633621062]
[501,null,"HALEY FED 4-4 FR","FRONTIER",2.8702773102460939,31700.643,90989.63632311167,0.16656812863792678,15155.97344778624]
[502,null,"HALEY FED 4-5 FR","FRONTIER",2.8702773102460939,35912.036,103077.5020955409,0.16656812863792678,17169.426628726222]
[503,null,"LANSDALE FED 10-1 DK","DAKOTA",2.8702773102460939,19518.678,56024.018589399609,0.16940006400000002,9490.4723345814837]
[504,null,"LANSDALE FED 10-1 FR","FRONTIER",2.8702773102460939,24841.591000000004,71302.254997713579,0.17500000000000002,12477.894624599878]
[505,null,"LANSDALE FED 10-2 DK","DAKOTA",2.8702773102460939,2307.2030000000004,6622.3124210317201,0.16940006400000002,1121.8201479507684]
[506,null,"LANSDALE FED 10-2 FR","FRONTIER",2.8702773102460939,16930.706999999999,48595.824148524713,0.17500000000000002,8504.2692259918258]
[507,null,"LANSDALE FED 10-3 FR","FRONTIER",2.8702773102460939,18531.924999999999,53191.76384268234,0.17500000000000002,9308.5586724694094]
[508,null,"LANSDALE FED 10-4 FR","FRONTIER",2.8702773102460939,17376.533000000003,49875.468400642494,0.17500000000000002,8728.2069701124365]
[509,null,"LANSDALE FED 28-1 FR","FRONTIER",2.8702773102460939,5598.963999999999,16070.579330084707,0.17465000340923315,2806.7267347876459]
[510,null,"LANSDALE FED 28-2 FR","FRONTIER",2.8702773102460939,54115.200000000004,155325.63069942943,0.17465000340923315,27127.621931196638]
[511,null,"LANSDALE FED 28-3 FR","FRONTIER",2.8702773102460939,27105.103999999999,77799.16500306064,0.17464984122991803,13587.611815604736]
[512,null,"LANSDALE FED 28-4 DK","DAKOTA",2.8702773102460939,6708.6119999999992,19255.576806844667,0.16927521807241153,3259.4919630887007]
[513,null,"LANSDALE FED 28-4 FR","FRONTIER",2.8702773102460939,14814.387000000002,{"$f":"E524*F524","v":42521.398871304707},0.17464984122991803,7426.355561747383]
[514,null,"LANSDALE FED 4-1 DK","DAKOTA",2.8702773102460939,8631.116,24773.696416902025,0.1750001354794728,4335.4002292851837]
[{"$f":"A525+1","v":515},null,"LANSDALE FED 4-1 FR","FRONTIER",2.8702773102460939,30596.833999999999,87821.398395566226,0.1750001354794728,15368.756617220844]
[516,null,"LANSDALE FED 4-2 FR","FRONTIER",2.8702773102460939,20237.316000000003,58086.708935080249,0.1750001354794728,10165.181933195747]
[517,null,"LANSDALE FED 4-3 FR","FRONTIER",2.8702773102460939,49390.673999999999,141764.93091996168,0.1750001354794728,24808.882117231398]
[518,null,"LANSDALE FED 4-4 FR","FRONTIER",2.8702773102460939,45457.671000000002,130476.12164793187,0.1750001354794728,22833.338965224251]
[519,null,"LANSDALE FED 4-7 FR","FRONTIER",2.8702773102460939,31226.804999999997,89629.589862979265,0.17113239999999996,15338.52682426731]
[520,null,"LANSDALE FED 4-8 FR","FRONTIER",2.8702773102460939,21851.812000000002,62720.760171363319,0.17113239999999996,{"$f":"G531*H531","v":10733.554217949813}]
[521,null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",2.8702773102460939,53377.813999999998,153209.1283947363,0.17500000000000002,26811.597469078853]
[522,null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",2.8702773102460939,17521.052,50290.278007241941,0.17500000000000002,8800.7986512673397]
[523,null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",2.8702773102460939,33009.735000000001,94747.093387736342,0.17500000000000002,16580.74134285386]
[524,null,"MFS FED 10-3R FR","FRONTIER",2.8702773102460939,74885.141000000003,214941.12108687949,0.13270636463754512,28524.05479055817]
[525,null,"MFS FEE 10-1 FR","FRONTIER",2.8702773102460939,43057.835000000006,123587.92682882014,0.13270636463754512,16400.90448254365]
[526,null,"MFS STATE 10-2 FR","FRONTIER",2.8702773102460939,95597.15399999998,274390.34205030155,0.13270620023992194,36413.299676027993]
[527,null,"MFS STATE 10-4 FR","FRONTIER",2.8702773102460939,18941.684000000001,54367.885803051475,0.13270636463754512,7214.9644779521614]
[528,null,"MFS STLD 36-1 FR","FRONTIER",2.8702773102460939,29942.320999999996,85942.764582405129,0.17500000000000004,15039.983801920902]
[529,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",2.8702773102460939,74581.464000000007,214069.4838841359,0.13469890909090909,28834.925948847049]
[530,null,"PANDO FEDERAL 32-1 DK","DAKOTA",2.8702773102460939,8029.1179999999995,23045.795216688497,0.17500000000000004,4033.0141629204882]
[531,null,"PANDO FEDERAL 32-1 FR","FRONTIER",2.8702773102460939,21706.985000000001,62305.066519352309,0.17500000000000004,10903.386640886656]
[532,null,"PANDO FEDERAL 32-2 FR","FRONTIER",2.8702773102460939,74969.192999999999,215182.3736353603,0.17500000000000004,37656.915386188062]
[533,null,"PANDO FEDERAL 32-3 DK","DAKOTA",2.8702773102460939,3179.6139999999996,9126.3739195408216,0.17500000000000004,1597.1154359196441]
[534,null,"PANDO FEDERAL 32-3 FR","FRONTIER",2.8702773102460939,17981.400999999998,51611.607296736416,0.17500000000000004,9032.0312769288757]
[535,null,"PANDO FEDERAL 32-4 FR","FRONTIER",2.8702773102460939,7681.3149999999996,22047.504157352974,0.17500000000000004,3858.3132275367716]
[536,"BRUFF UNIT (WY)","AM TRIPP (NCT-1) 2 DK","DAKOTA",2.8702773102460939,41012.527999999998,117717.3285542326,8.9597349720777278E-2,10547.16065466922]
[537,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",2.8702773102460939,17725.205999999998,50876.256601237917,0.13019363424459127,6623.7647436755415]
[538,null,"BERKLEY FED 1 DK","DAKOTA",2.8702773102460939,18048.304,51803.637459623817,0.1875,9713.1820236794665]
[539,null,"BERKLEY FED 1 FR","FRONTIER",2.8702773102460939,2939.8739999999998,8438.2536371824244,0.1875,1582.1725569717046]
[540,null,"BERKLEY FED 2 DK","DAKOTA",2.8702773102460939,10537.057999999999,30244.278494147082,0.1875,5670.8022176525774]
[541,null,"BERKLEY FED 2 FR","FRONTIER",2.8702773102460939,5924.5680000000002,17005.153103410081,0.1875,3188.4662068893904]
[542,null,"BERKLEY FED 3 DK","DAKOTA",2.8702773102460939,2742.13,7870.673520745122,0.1875,1475.7512851397105]
[543,null,"BERKLEY FED 4 FR","FRONTIER",2.8702773102460939,12476.437,35810.834033814848,0.1875,6714.5313813402845]
[544,null,"BLACKS FORK 26-1 DK","DAKOTA",2.8702773102460939,1094.03,3140.1694857285338,0.17499999999999996,549.5296600024933]
[545,null,"BRUFF 149 E 2 DK","DAKOTA",2.8702773102460939,1310.1759999999999,3760.5684452289861,0.15015031152647965,564.65052356778142]
[546,null,"BRUFF 149 L-3  FR","FRONTIER",2.8702773102460939,7590.9339999999993,21788.08562377562,0.16710527999999999,3640.9041488249995]
[547,null,"BRUFF 21-15 FR","FRONTIER",2.8702773102460939,10674.316000000001,30638.247017196845,0.16710527999999999,5119.8128465178434]
[548,null,"BRUFF FEDERAL 2-26 FR","FRONTIER",2.8702773102460939,7715.7720000000008,22146.405302632127,0.13238430899440623,2931.836562699008]
[549,null,"BRUFF FEDERAL 26-3 DK","DAKOTA",2.8702773102460939,4169.5119999999997,11967.655688398811,0.13238430899440623,1584.3298285916514]
[550,null,"BRUFF FEDERAL 26-3 FR","FRONTIER",2.8702773102460939,4707.543999999999,13511.956730185135,0.13238161126830639,1788.7346033295448]
[551,null,"BRUFF FEDERAL 3A FR","FRONTIER",2.8702773102460939,3814.3090000000011,10948.124576967472,0.12494405241935486,1367.9030510382511]
[552,null,"BRUFF FEDERAL 4-26 DK","DAKOTA",2.8702773102460939,670.93,1925.7551557634117,0.13238430899440623,254.93976558815439]
[553,null,"BRUFF FEDERAL 4-26 FR","FRONTIER",2.8702773102460939,6324.9449999999997,18154.346122054478,0.13238430899440623,2403.3505666134606]
[554,null,"BRUFF FEDERAL 4A FR","FRONTIER",2.8702773102460939,5662.27,16252.285105487152,0.12494405241935486,2030.6263621542869]
[555,null,"BRUFF FEDERAL 5A DK","DAKOTA",2.8702773102460939,1363.19,3912.733326554373,0.12505732991285853,489.31598247994668]
[556,null,"BRUFF FEDERAL 5A FR","FRONTIER",2.8702773102460939,7708.6970000000001,22126.098090662133,0.12500138599789337,2765.7929280581088]
[557,null,"BRUFF UNIT 10 FR","FRONTIER",2.8702773102460939,464.07100000000008,1332.0124616432154,0.1550036186960351,206.46675170291203]
[558,null,"BRUFF UNIT 12 FR","FRONTIER",2.8702773102460939,49896.675999999992,143217.2969795008,0.17109376661132791,24503.586784115949]
[559,null,"BRUFF UNIT 14 DK","DAKOTA",2.8702773102460939,11802.823,33877.375053750737,0.14325871492314249,4853.2292151696556]
[560,null,"BRUFF UNIT 14 FR","FRONTIER",2.8702773102460939,30078.872000000003,86334.703819396556,0.16710534736842106,14426.99067169001]
[561,null,"BRUFF UNIT 18 FR","FRONTIER",2.8702773102460939,6202.1750000000002,17801.962176675566,0.17109376661132791,3045.8047618798164]
[562,null,"BRUFF UNIT 19 FR","FRONTIER",2.8702773102460939,15319.233,43970.446890273197,0.17109376661132791,7523.0693780401916]
[563,null,"BRUFF UNIT 2 FR","FRONTIER",2.8702773102460939,34139.509999999995,97989.860935919613,0.16710534736842106,16374.629750280121]
[564,null,"BRUFF UNIT 20 FR","FRONTIER",2.8702773102460939,586.99199999999996,1684.829818895975,0.17109376661132791,288.26387981399381]
[565,null,"BRUFF UNIT 21 FR","FRONTIER",2.8702773102460939,17965.237000000001,51565.212134293608,0.17109376661132791,8822.4863701684444]
[566,null,"BRUFF UNIT 22 FR","FRONTIER",2.8702773102460939,38885.374999999993,111611.80956291068,0.17109376661132791,19096.084896424618]
[567,null,"BRUFF UNIT 23 FR","FRONTIER",2.8702773102460939,21875.990999999998,62790.160606447753,0.17109376661132791,10743.005084287368]
[568,null,"BRUFF UNIT 24 FR","FRONTIER",2.8702773102460939,9696.3629999999994,27831.250710809745,0.17109376661132791,4761.7535136166371]
[569,null,"BRUFF UNIT 25 FR","FRONTIER",2.8702773102460939,25718.712,73819.835502353933,0.1708855291139309,12614.741648923093]
[570,null,"BRUFF UNIT 26 FR","FRONTIER",2.8702773102460939,27289.019,78327.052054574553,0.17109376661132791,13401.270363578711]
[571,null,"BRUFF UNIT 27 FR","FRONTIER",2.8702773102460939,31446.232000000004,90259.406202334663,0.17109376661132791,15442.82177925929]
[572,null,"BRUFF UNIT 28 FR","FRONTIER",2.8702773102460939,25400.662000000004,72906.943803830174,0.1708855291139309,12458.741667997145]
[573,null,"BRUFF UNIT 29 FR","FRONTIER",2.8702773102460939,15306.329999999998,43933.411702139092,0.17109376661132791,7516.7328882051688]
[574,null,"BRUFF UNIT 3 FR","FRONTIER",2.8702773102460939,32720.663,93917.376585108883,0.16710534736842106,15694.095838185434]
[575,null,"BRUFF UNIT 30 FR","FRONTIER",2.8702773102460939,9142.6779999999999,26242.021218286136,0.17109376661132791,4489.8462537309633]
[576,null,"BRUFF UNIT 31 FR","FRONTIER",2.8702773102460939,31061.635999999999,89155.50902992324,0.17109376661132791,15253.951854079825]
[577,null,"BRUFF UNIT 32 FR","FRONTIER",2.8702773102460939,21513.363000000001,{"$f":"E588*F588","v":61749.317685987844},0.17109376661132791,10564.923348575147]
[578,null,"BRUFF UNIT 33 FR","FRONTIER",2.8702773102460939,24663.824000000001,70792.014411103053,0.17109376661132791,12112.072391599027]
[{"$f":"A589+1","v":579},null,"BRUFF UNIT 34 FR","FRONTIER",2.8702773102460939,24676.416000000005,70828.156942993694,0.16710534736842106,11835.763769424006]
[580,null,"BRUFF UNIT 35 FR","FRONTIER",2.8702773102460939,515.94400000000007,1480.9023565576108,0.15499887791741471,229.53820357168487]
[581,null,"BRUFF UNIT 36 DK","DAKOTA",2.8702773102460939,26243.711999999996,75326.731090233123,0.14119600737762761,10635.833678749126]
[582,null,"BRUFF UNIT 37 FR","FRONTIER",2.8702773102460939,2045.9680000000001,5872.4955278895804,0.15499887791741471,910.23021739792091]
[583,null,"BRUFF UNIT 38 FR","FRONTIER",2.8702773102460939,1349.0239999999999,3872.0729781774262,0.15499887791741471,600.1669668318433]
[584,null,"BRUFF UNIT 39 FR","FRONTIER",2.8702773102460939,2827.1590000000006,8114.7303301580378,0.15500124831337442,{"$f":"G595*H595","v":1257.7933309008968}]
[585,null,"BRUFF UNIT 4 FR","FRONTIER",2.8702773102460939,31371.772000000004,90045.685353813737,0.17109376661132791,15406.255474282476]
[586,null,"BRUFF UNIT 41 FR","FRONTIER",2.8702773102460939,26444.204999999998,75902.201598996297,0.17109376661132791,12986.393565664634]
[587,null,"BRUFF UNIT 42 FR","FRONTIER",2.8702773102460939,24107.039000000001,69193.88705891768,0.17109376661132791,11838.642763389045]
[588,null,"BRUFF UNIT 43 FR","FRONTIER",2.8702773102460939,34618.906999999999,99365.863267619672,0.17109376661132791,17000.879819043243]
[589,null,"BRUFF UNIT 48 DK","DAKOTA",2.8702773102460939,31553.816000000003,90568.20211648017,0.20039264749509189,18149.201800992047]
[590,null,"BRUFF UNIT 48 FR","FRONTIER",2.8702773102460939,61259.454999999994,175831.6237245416,0.17109376661132791,30083.694792417547]
[591,null,"BRUFF UNIT 5 FR","FRONTIER",2.8702773102460939,1941.105,5571.5096383052442,0.17109376661132791,953.25056972896141]
[592,null,"BRUFF UNIT 50 FR","FRONTIER",2.8702773102460939,81244.322,233193.73402292756,0.16442297418638252,38342.407309677968]
[593,null,"BRUFF UNIT 51 DK","DAKOTA",2.8702773102460939,16732.569000000003,48027.113142827184,0.20039264749509189,9624.2803542374622]
[594,null,"BRUFF UNIT 52 FR","FRONTIER",2.8702773102460939,82987.054000000004,238195.85814036735,0.16249999999999998,38706.826947809692]
[595,null,"BRUFF UNIT 53 FR","FRONTIER",2.8702773102460939,53809.182000000001,154447.27417750252,0.16249999999999998,25097.682053844157]
[596,null,"BRUFF UNIT 539-16E DK","DAKOTA",2.8702773102460939,229.97200000000001,660.08341359191468,0.14093007033656918,93.025601905511223]
[597,null,"BRUFF UNIT 539-16E FR","FRONTIER",2.8702773102460939,14175.767,40688.382375435336,0.16710534736842106,6799.2462707062632]
[598,null,"BRUFF UNIT 54 FR","FRONTIER",2.8702773102460939,27563.067999999999,79113.648681170176,0.16249999999999998,12855.967910690151]
[599,null,"BRUFF UNIT 55 DK","DAKOTA",2.8702773102460939,10205.131000000001,29291.555957389035,0.20039264749509189,5869.8124475518198]
[600,null,"BRUFF UNIT 55 FR","FRONTIER",2.8702773102460939,10213.377,29315.22426408932,0.17109376661132791,5015.6521383988356]
[601,null,"BRUFF UNIT 56 DK","DAKOTA",2.8702773102460939,81666.202999999994,234404.64948485146,0.17292019999999997,40533.298869850405]
[602,null,"BRUFF UNIT 56 FR","FRONTIER",2.8702773102460939,15556.789000000001,44652.298486986023,0.16249999999999998,7255.9985041352274]
[603,null,"BRUFF UNIT 6 FR","FRONTIER",2.8702773102460939,550.89700000000005,1581.2271593826426,0.17109376661132791,270.53811056690688]
[604,null,"BRUFF UNIT 614-09E FR","FRONTIER",2.8702773102460939,27530.187999999995,79019.273963209271,0.17108541085410861,13519.044951389025]
[605,null,"BRUFF UNIT 63 FR","FRONTIER",2.8702773102460939,40341.454999999994,115791.16294881381,0.17109376661132791,19811.14620921859]
[606,null,"BRUFF UNIT 7 FR","FRONTIER",2.8702773102460939,27702.290999999997,79513.257299134566,0.17109376661132791,13604.222686844596]
[607,null,"BRUFF UNIT 71 DK","DAKOTA",2.8702773102460939,30164.432000000004,86580.28474606121,0.17013638270803791,14730.456460526766]
[608,null,"BRUFF UNIT 71 FR","FRONTIER",2.8702773102460939,17714.387000000002,50845.203071018383,0.1710943261226508,8699.3257560052243]
[609,null,"BRUFF UNIT 9 FR","FRONTIER",2.8702773102460939,22924.684000000001,65800.200329761661,0.17109376661132791,11258.004118198864]
[610,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",2.8702773102460939,7155.2909999999993,20537.669405508081,0.17109406710940669,3513.8733875368084]
[611,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",2.8702773102460939,9244.7430000000004,26534.976071956407,0.17109406710940669,4539.9769768018105]
[612,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",2.8702773102460939,5380.5879999999997,15443.779652182409,0.17109406710940669,2642.3390722333866]
[613,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",2.8702773102460939,4918.3310000000001,14116.973873579982,0.16710545959000112,2359.0234071646214]
[614,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",2.8702773102460939,2027.2649999999999,5818.8127313560472,0.19557569871587349,1138.0183656317793]
[615,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",2.8702773102460939,11480.442999999999,32952.055054473596,0.16710545959000112,5506.4683043128298]
[616,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",2.8702773102460939,13088.627,37567.989100374405,0.16710545959000112,6277.8160844902177]
[617,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",2.8702773102460939,4329.848,12427.864471214429,0.14919028157450756,1854.116599830299]
[618,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",2.8702773102460939,5699.3679999999995,16358.766653142658,0.19556701809666666,3199.2352140942971]
[619,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",2.8702773102460939,6170.1469999999999,17710.032934983006,0.149197957452951,2642.3007403239553]
[620,null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",2.8702773102460939,2462.2640000000006,7067.3804910357894,0.19556701809666666,1382.1465283864252]
[621,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",2.8702773102460939,7028.8859999999995,20174.852002106425,0.149197957452951,3010.0467106298579]
[622,null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",2.8702773102460939,2437.942,6997.5696062959823,0.15701492537313433,1098.7228695258766]
[623,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",2.8702773102460939,2587.3519999999999,7426.4177392198508,0.14999805261067006,1113.9481987563126]
[624,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",2.8702773102460939,3289.1170000000002,9440.677895844703,0.15500332882010159,1463.3365001742814]
[625,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",2.8702773102460939,16264.713999999998,46684.23955184198,0.14999805261067006,7002.5450203863174]
[626,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",2.8702773102460939,8931.8579999999984,25636.909355740052,0.16710527999999999,4284.0629162255609]
[627,null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",2.8702773102460939,12946.936000000002,37161.296638008323,0.16710581305227967,6209.8686887713284]
[628,null,"CHAMPLIN 149 J6 DK","DAKOTA",2.8702773102460939,3914.7900000000004,11236.532911378306,0.13019404070020213,1462.929623193148]
[629,null,"CHAMPLIN 149 J6 FR","FRONTIER",2.8702773102460939,7879.9129999999996,22617.535490613227,0.15499700777977254,3505.65032439786]
[630,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",2.8702773102460939,21432.029000000006,61515.8665512363,0.17109406710940669,10524.99980001053]
[631,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",2.8702773102460939,1369.1980000000001,3929.9779526343314,0.17109406710940669,672.39591156650704]
[632,null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",2.8702773102460939,10528.454000000002,30219.582628169734,0.17109406710940669,5170.391298202333]
[633,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",2.8702773102460939,3868.0149999999999,11102.275690191544,0.17109406710940669,1899.5335020047664]
[634,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",2.8702773102460939,3654.9359999999997,10490.679871201617,0.17500000000000004,1835.8689774602835]
[635,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",2.8702773102460939,4988.2209999999995,14317.577554793079,0.17500000000000004,2505.5760720887893]
[636,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",2.8702773102460939,15082.439,43290.782444870791,0.16876698508613705,7306.0548352407122]
[637,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",2.8702773102460939,5213.4230000000007,14963.969745615124,0.17875790000000003,2674.9278073896944]
[638,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",2.8702773102460939,7563.3780000000006,21708.992262214484,0.17750914285714284,3853.5446087580394]
[639,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",2.8702773102460939,25315.523000000001,72662.571263913123,0.17750914285714284,12898.270742853276]
[640,null,"DONLEY (NCT 1) 2 FR","FRONTIER",2.8702773102460939,377.06699999999995,1082.2868545425638,0.15503099666189787,167.78800973380416]
[641,null,"DONLEY 26-10 FR","MESAVERDE",2.8702773102460939,351.93799999999999,{"$f":"E652*F652","v":1010.1596560133897},0.15500331169691342,156.57809202469028]
[642,null,"DONLEY NCT-1 4 FR","FRONTIER",2.8702773102460939,389.99800000000005,1119.4024104413563,0.15503099666189787,173.54207135645436]
[{"$f":"A653+1","v":643},null,"FABIAN DITCH 531-09E FR","MESAVERDE",2.8702773102460939,8367.3029999999999,24016.47994885407,0.16710545959000112,4013.2849195873059]
[644,null,"FABIAN DITCH 533-09E FR","FRONTIER",2.8702773102460939,8756.4409999999989,25133.413920808613,0.16710545959000112,4199.9306843024551]
[645,null,"FABIAN DITCH 549-21E DK","DAKOTA",2.8702773102460939,2267.0499999999997,6507.0621761934062,0.16823366673644055,1094.706929583019]
[646,null,"FABIAN DITCH 549-21E FR","FRONTIER",2.8702773102460939,9080.4729999999981,26063.475618202272,0.16580913432087141,4321.5623296472577]
[647,null,"FABIAN DITCH 558-27E DK","DAKOTA",2.8702773102460939,5169.813000000001,14838.796952115292,0.15242001129481419,2261.7295990428674]
[648,null,"FABIAN DITCH 558-27E FR","FRONTIER",2.8702773102460939,984.07600000000002,2824.5710143577353,0.15499700777977254,{"$f":"G659*H659","v":437.80005548692594}]
[649,null,"FABIAN DITCH 559-27E DK","DAKOTA",2.8702773102460939,2670.3270000000002,7664.5789990375215,0.16596204625284744,1272.0292143468682]
[650,null,"FABIAN DITCH 559-27E FR","FRONTIER",2.8702773102460939,6694.0019999999995,19213.64205534197,0.15499700777977254,2978.0570271296042]
[651,null,"FABIAN DITCH 580-13E DK","DAKOTA",2.8702773102460939,17062.219999999998,48973.302928427103,0.14255602494634376,6981.4393939697038]
[652,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",2.8702773102460939,17086.929,49044.224610485981,0.16166719304507729,7928.842127849568]
[653,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",2.8702773102460939,4232.1900000000005,12147.558929650417,0.17500000000000004,2125.8228126888234]
[654,null,"GREEN RIVER FEE 2 FR","FRONTIER",2.8702773102460939,18101.449000000001,51956.178347276851,0.12506329406329411,6497.810811050439]
[655,null,"GREEN RIVER FEE 4 FR","FRONTIER",2.8702773102460939,22591.94,64845.132776441133,0.12506329406329411,8109.7459089934091]
[656,null,"HAGOOD FED 12-5 DK","DAKOTA",2.8702773102460939,24173.139000000003,69383.612389124959,0.16166677333333332,11217.024737160522]
[657,null,"HAGOOD FED 12-5 FR","FRONTIER",2.8702773102460939,29738.393999999997,85357.437541358566,0.16166677333333332,13799.461507312972]
[658,null,"HALEY FED 4-7 FR","FRONTIER",2.8702773102460939,13254.751999999999,38044.813918539032,0.16656812863792678,6337.0534587891962]
[659,null,"HALEY FED 4-8 FR","FRONTIER",2.8702773102460939,20150.564999999999,57837.70950813908,0.16656812863792678,9633.9190374747504]
[660,null,"KOBUS 606-03E DK","DAKOTA",2.8702773102460939,27821.597000000005,79855.698603910816,0.17500006400000004,13974.752366449107]
[661,null,"KOBUS 616-09E DK","DAKOTA",2.8702773102460939,299.93400000000003,860.89375477135195,0.17500002709589457,150.656430411673]
[662,null,"KOBUS 616-09E FR","FRONTIER",2.8702773102460939,29616.280999999999,85006.939368172491,0.17108541085410861,14543.44714725409]
[663,null,"KOBUS 617-09E DK","DAKOTA",2.8702773102460939,36626.190999999992,105127.32498803966,0.17500006503016102,18397.288709353812]
[664,null,"KOBUS 617-09E FR","FRONTIER",2.8702773102460939,374.06800000000004,1073.678892889136,0.17109287109287116,183.69880441621757]
[665,null,"KOBUS 618-09E FR","FRONTIER",2.8702773102460939,9900.3119999999999,28416.640897957124,0.17108586085860852,4861.6854707369366]
[666,null,"KOBUS 630-15E DK","DAKOTA",2.8702773102460939,1998.201,5735.3909916110551,0.16939980800000001,971.5741327838424]
[667,null,"KOBUS 630-15E FR","FRONTIER",2.8702773102460939,20205.768000000004,57996.157426496604,0.17109287109287116,9922.7290864534461]
[668,null,"KOBUS 631-15E FR","MESAVERDE",2.8702773102460939,13277.014999999999,38108.714902297041,0.17109406710940669,6520.1750249468569]
[669,null,"KOBUS 645-15E FR","FRONTIER",2.8702773102460939,9706.4210000000003,27860.119959996202,0.17109287109287116,4766.6679129475569]
[670,null,"KOBUS 649-11E DK","DAKOTA",2.8702773102460939,36522.269,104829.04002940429,0.16405307716003781,17197.526592556555]
[671,null,"LANSDALE FED 4-5 FR","FRONTIER",2.8702773102460939,24026.914999999997,68963.908959711523,0.17113239999999996,11801.959253656934]
[672,null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",2.8702773102460939,35082.417000000001,100696.26550369184,0.17500000000000002,17621.846463146074]
[673,null,"LAWLER FED 30-4 FR","FRONTIER",2.8702773102460939,2800.9969999999998,8039.6381351673781,0.17500027978557234,1406.9389230290483]
[674,null,"LAWLER FEDERAL 1-30 FR","FRONTIER",2.8702773102460939,3108.2280000000001,8921.4763034715961,0.17500027978557234,1561.260849207883]
[675,null,"LAWLER FEDERAL 2-30 FR","FRONTIER",2.8702773102460939,29068.956000000002,83435.964839342065,0.17500027978557234,14601.317191064038]
[676,null,"LAWLER FEDERAL 30-3 FR","FRONTIER",2.8702773102460939,1934.232,5551.7822223519224,0.17500027978557234,971.56344222015298]
[677,null,"MCNAMARA 34-6 DK","MESAVERDE",2.8702773102460939,5243.768,15051.068310594539,0.15639283631941298,2353.8792627311154]
[678,null,"MCNAMARA 34-6 FR","MESAVERDE",2.8702773102460939,2591.1689999999999,7437.3735877130603,0.17147677545210113,1275.3368406536601]
[679,null,"MCNAMARA 34-9 DK","MESAVERDE",2.8702773102460939,11899.662,34155.329838197656,0.15735303529411765,5374.4448215121456]
[680,null,"MCNAMARA 34-9 FR","MESAVERDE",2.8702773102460939,9578.0509999999995,27491.662461679909,0.17500159999999998,4811.0849174539226]
[681,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",2.8702773102460939,3740.5130000000004,10736.309592580548,0.17500017777777779,1878.856087378857]
[682,null,"PANDO FEDERAL 32-8 DK","DAKOTA",2.8702773102460939,15217.406999999999,43678.178032880081,0.17500000000000004,7643.6811557540159]
[683,null,"PANDO FEDERAL 32-8 FR","FRONTIER",2.8702773102460939,25907.746000000003,74362.415503419004,0.17500000000000004,13013.422713098329]
[684,null,"STATE OF WYOMING 24-09 FR","MESAVERDE",2.8702773102460939,373.95300000000003,1073.3488109984576,0.15502414678372017,166.39498362635641]
[685,null,"STATE OF WYOMING 24-6D FR","FRONTIER",2.8702773102460939,1749.0140000000001,5020.1551995027621,0.15500423181814293,778.14530030678168]
[686,null,"TRIPP 14-7 DK","DAKOTA",2.8702773102460939,46,132.03275627132032,0.13019328439125724,17.189778186193561]
[687,null,"TRIPP 14-7 FR","FRONTIER",2.8702773102460939,1164.0120000000004,3341.0372324541772,0.15500964976586223,517.8930112574277]
[688,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",2.8702773102460939,2447.8820000000001,7026.1001627598289,0.17500000000000004,1229.5675284829704]
[689,null,"WG MCNAMARA 3 DK","DAKOTA",2.8702773102460939,10139.289000000001,29102.571158727809,0.15735303529411765,4579.3779066888674]
[690,null,"WG MCNAMARA 3 FR","FRONTIER",2.8702773102460939,11571.159000000001,33212.435130949889,0.17500000000000004,5812.1761479162324]
[691,null,"WG MCNAMARA 4 DK","DAKOTA",2.8702773102460939,19583.592000000004,56210.339770716935,0.15735303529411765,8844.8675778359666]
[692,null,"WG MCNAMARA 4 FR","FRONTIER",2.8702773102460939,4418.1239999999998,12681.241071053713,0.17500000000000004,2219.2171874344003]
[693,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",2.8702773102460939,6740.4069999999992,19346.837273923942,0.16828915504336733,3255.8628975901843]
[694,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",2.8702773102460939,785.88400000000013,2255.7050136854418,0.15500000000000008,349.63427712124366]
[695,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",2.8702773102460939,400.97600000000006,1150.912314753238,0.15500000000000008,178.39140878675198]
[696,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",2.8702773102460939,104571.22100000001,300148.40294102987,0.15499991812808053,46522.977882133753]
[697,"BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",2.8702773102460939,33854.457999999991,97171.682648079324,0.1768634957733049,17186.123483313502]
[698,"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",3.0702773102460941,12336.475,37876.399280918187,0.1620568239947886,6138.128971824096]
[699,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",3.0702773102460941,368302.64899999998,1130791.2665282313,0.16205668241123022,183252.28115315837]
[700,null,"CANYON CREEK 13 UPPER MESA","UPPER MESA",3.0702773102460941,330246.06900000002,1013947.012448666,0.16205668241123022,164316.88897820917]
[701,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",3.0702773102460941,18577.886999999999,57039.264928415876,0.1620568239947886,9243.6021172964101]
[702,null,"CANYON CREEK 14 UPPER MESA","UPPER MESA",3.0702773102460941,81217.611000000004,249360.58824569359,0.16205668241123022,40410.549655209914]
[703,null,"CANYON CREEK 25 UPPER MESA","UPPER MESA",3.0702773102460941,62066.462,190561.25000585141,0.16205668241123022,30881.723972085307]
[704,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",3.0702773102460941,207889.90500000003,638279.65835071611,0.16205668241123022,103437.48388289053]
[705,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",3.0702773102460941,172642.95699999999,{"$f":"E716*F716","v":530061.75365089206},0.1620568239947886,85900.12431777161]
[706,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",3.0702773102460941,20730.905999999995,63649.6303126446,0.1620568239947886,10314.856936909608]
[{"$f":"A717+1","v":707},null,"CANYON CREEK 33 UPPER MESA","UPPER MESA",3.0702773102460941,150871.59399999998,463217.63181886071,0.1620568239947886,75067.578230951898]
[708,null,"CANYON CREEK 39 UPPER MESA","UPPER MESA",3.0702773102460941,215818.69799999997,662623.25159625395,0.1620568239947886,107382.61965878865]
[709,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",3.0702773102460941,280632.55599999998,861619.76920316636,0.1620568239947886,139631.36328818792]
[710,null,"CANYON CREEK 49 MESA","MESAVERDE",3.0702773102460941,75093.365000000005,230557.45470952819,0.16205668241123022,37363.376215403609]
[711,null,"CANYON CREEK 50 MESA","MESAVERDE",3.0702773102460941,80166.629000000001,246133.78205761651,0.16205668241123022,39887.624149586118]
[712,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",3.0702773102460941,389535.25400000007,1195981.2518971493,0.16205668241123022,{"$f":"G723*H723","v":193816.75390848186}]
[713,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",3.0702773102460941,233674.24400000001,717444.72934210952,0.16205668241123022,116266.71265060527]
[714,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",3.0702773102460941,64924.411,199335.94597439191,0.1620568239947886,32303.75031260672]
[715,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",3.0702773102460941,190261.08,584154.27694691683,0.1620568239947886,94666.186844989497]
[716,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",3.0702773102460941,78013.361000000004,239522.65217433756,0.1620568239947886,38816.280286181594]
[717,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",3.0702773102460941,148232.701,455115.49851679348,0.16205668241123022,73754.507803564717]
[718,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",3.0702773102460941,69137.804999999993,212272.23397171893,0.16205668241123022,34400.134005477208]
[719,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",3.0702773102460941,34546.53,106067.427206736,0.16205668241123022,17188.935365018297]
[720,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",3.0702773102460941,94512.597000000009,290179.88210153306,0.1620568239947886,47025.63008055665]
[721,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",3.0702773102460941,47132.522999999986,144709.91594155211,0.1620568239947886,23451.229378040764]
[722,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",3.0702773102460941,3166.2939999999994,9721.400625768345,0.1620568239947886,1575.4193101929684]
[723,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",3.0702773102460941,181722.78,557939.32818884274,0.16205668241123022,90417.796513034438]
[724,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",3.0702773102460941,115887.63099999999,355807.16399747186,0.16205668241123022,57660.928575578808]
[725,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",3.0702773102460941,117944.664,362122.82574379933,0.16205668241123022,58684.42376542015]
[726,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",3.0702773102460941,121627.845,373431.21279762883,0.16205668241123022,60517.023454785871]
[727,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",3.0702773102460941,126783.93699999999,389261.84507477022,0.16205668241123022,63082.483202091542]
[728,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",3.0702773102460941,108220.14399999999,332265.85263476492,0.1620609299179793,53847.313057980275]
[729,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",3.0702773102460941,88172.516000000003,270714.07526211068,0.16205668241123022,43871.024919001749]
[730,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",3.0702773102460941,124352.09099999999,381795.40347895748,0.16205668241123022,61872.496447656915]
[731,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",3.0702773102460941,268114.40299999999,823185.5680810773,0.16205668241123022,133402.72217202329]
[732,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",3.0702773102460941,122373.10299999999,375719.36152530817,0.1620568239947886,60887.886442141215]
[733,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",3.0702773102460941,120961.23999999999,371384.5505912322,0.1620568239947886,60185.400749546978]
[734,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",3.0702773102460941,80738.960999999981,247891.00001114424,0.16205668241123022,40172.393061408271]
[735,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",3.0702773102460941,56422.765999999996,173233.53823112475,0.16205668241123022,28073.652488095093]
[736,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",3.0702773102460941,123369.72699999998,378779.27357935486,0.16205668241123022,61383.712442405995]
[737,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",3.0702773102460941,124994.27800000001,383767.09565399255,0.16205668241123022,62192.022340279284]
[738,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",3.0702773102460941,154478.655,474292.30936383433,0.16205668241123022,76862.238148663848]
[739,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",3.0702773102460941,280221.99599999998,860359.23615067173,0.16205668241123022,139426.96349243802]
[740,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",3.0702773102460941,150712.734,462729.88756535505,0.16205668241123022,74988.470431363006]
[741,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",3.0702773102460941,136884.85800000001,420274.47363365855,0.16205668241123022,68108.286899196755]
[742,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",3.0702773102460941,53147.149999999994,163176.48874924568,0.1620568239947886,26443.863517324109]
[743,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",3.0702773102460941,12137.820000000002,37266.473341851248,0.16205668241123022,6039.2810349469655]
[744,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",3.0702773102460941,127702.67799999999,392082.63472106302,0.16205668241123022,63539.611013949696]
[745,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",3.0702773102460941,96750.603999999992,297051.18421380495,0.1620568239947886,48139.171477580116]
[746,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",3.0702773102460941,138751.86299999998,426006.69672327448,0.1620568239947886,69037.292271484985]
[747,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",3.0702773102460941,48103.045999999995,147689.69068752413,0.1620568239947886,23934.122209592868]
[748,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",3.0702773102460941,350154.83600000001,1075072.4480437422,0.16205668241123022,174222.67428168855]
[749,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",3.0702773102460941,309227.09799999994,949412.9427026452,0.16205668241123022,153858.7117326741]
[750,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",3.0702773102460941,218652.12800000003,671322.66743542475,0.1620568239947886,108792.41936029463]
[751,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",3.0702773102460941,168617.74500000002,517703.23657836183,0.1620568239947886,83897.34229171199]
[752,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",3.0702773102460941,40491.005999999994,124318.61699083843,0.1620568239947886,20146.680232959839]
[753,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",3.0702773102460941,53716.587,164924.81824996031,0.1620568239947886,26727.192243506317]
[754,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",3.0702773102460941,17147.522000000001,52647.647723545728,0.1620568239947886,8531.9105808742825]
[755,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",3.0702773102460941,197185.33100000001,605413.64768266573,0.16205668241123022,98111.327229934192]
[756,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",3.0702773102460941,214228.68800000002,657741.47997018974,0.16205668241123022,106591.40212822158]
[757,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",3.0702773102460941,200985.43,617081.00541905465,0.1620568239947886,100002.18788572293]
[758,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",3.0702773102460941,73200.074999999997,224744.52938081234,0.1620568239947886,36421.384641657904]
[759,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",3.0702773102460941,57619.809000000001,176908.79219341368,0.1620568239947886,28669.276999618673]
[760,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",3.0702773102460941,43133.807000000001,132432.74893663413,0.1620568239947886,21461.630685570144]
[761,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",3.0702773102460941,10072.612999999999,30925.715148789837,0.1620568239947886,5011.7231767804024]
[762,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",3.0702773102460941,26683.539999999997,81925.867419044051,0.1620568239947886,13276.645876948407]
[763,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",3.0702773102460941,48737.848999999995,149638.71193490026,0.1620568239947886,24249.974402841002]
[764,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",3.0702773102460941,53066.503999999994,162928.88316528357,0.1620568239947886,26403.737342783836]
[765,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",3.0702773102460941,40748.722999999998,125109.87964840315,0.1620568239947886,20274.909746190453]
[766,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",3.0702773102460941,81674.937999999995,250764.70895715649,0.1620568239947886,40638.132303574297]
[767,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",3.0702773102460941,93911.925000000017,288335.65248903295,0.1620568239947886,46726.760086837741]
[768,null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",3.0702773102460941,26588.277999999998,81633.3866619154,0.1620568239947886,13229.247374368548]
[769,null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",3.0702773102460941,27536.891000000003,{"$f":"E780*F780","v":84545.891632019891},0.16239009999999998,13729.415796712872]
[770,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",3.0702773102460941,105873.93,325062.32502558321,0.1620568239947886,52678.567994007703]
[{"$f":"A781+1","v":771},null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",3.0702773102460941,85082.681999999986,261227.42803948373,0.1620568239947886,42333.687328405918]
[772,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",3.0702773102460941,3946.68,12117.402054802054,0.1620568239947886,1963.7076920691463]
[773,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",3.0702773102460941,132688.64899999998,407390.94835190801,0.1620568239947886,66020.483214135165]
[774,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",3.0702773102460941,102189.90999999999,313751.36200909037,0.1620568239947886,50845.549251232362]
[775,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",3.0702773102460941,194586.39399999997,597434.19038080657,0.16205668241123022,96818.202852152826]
[776,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",3.0702773102460941,231958.22899999999,712176.08742356754,0.16205668241123022,{"$f":"G787*H787","v":115412.89402047361}]
[777,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",3.0702773102460941,173315.59299999996,532126.93269974669,0.1620568239947886,86234.80067540957]
[778,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",3.0702773102460941,198102.30299999999,608229.00600839674,0.1620568239947886,98567.660975227976]
[779,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",3.0702773102460941,354987.22399999993,1089909.2192744475,0.16205668241123022,176627.07220503103]
[780,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",3.0702773102460941,241060.29800000001,740121.96335056191,0.16205668241123022,119941.70996027818]
[781,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",3.0702773102460941,52726.880999999994,161886.14637434587,0.1620568239947886,26234.754730181954]
[782,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",3.0702773102460941,254792.48899999997,782283.59779782745,0.16205668241123022,126774.28456383708]
[783,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",3.0702773102460941,175166.49100000001,537809.70283272665,0.1620568239947886,87155.732354652748]
[784,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",3.0702773102460941,149967.033,460440.37870482722,0.1620568239947886,74617.505411861988]
[785,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",3.0702773102460941,232328.96499999997,713314.34975245886,0.16205668241123022,115597.35703720742]
[786,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",3.0702773102460941,139880.50399999996,429471.9375769879,0.16205668241123022,69598.797392449618]
[787,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",3.0702773102460941,123.97499999999998,380.63762953775944,0.1620568239947886,61.684925335794226]
[788,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",3.0702773102460941,146569.86300000001,450010.12473477854,0.16205668241123022,72927.1478659821]
[789,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",3.0702773102460941,189083.26399999997,580538.05520647205,0.16205668241123022,94080.071240228484]
[790,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",3.0702773102460941,177741.31399999998,545715.1234675264,0.16205668241123022,88436.782450782222]
[791,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",3.0702773102460941,289955.64399999997,890244.2347509939,0.16205668241123022,144270.0272194705]
[792,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",3.0702773102460941,115122.414,353457.73560495727,0.16205668241123022,57280.18800472514]
[793,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",3.0702773102460941,60053.101999999999,184379.67648049432,0.1620568239947886,29879.984779615534]
[794,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",3.0702773102460941,317788.35899999994,975698.3880980399,0.16205668241123022,158118.44380915331]
[795,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",3.0702773102460941,3402.4029999999998,10446.32073121324,0.1620568239947886,1692.8975601313355]
[796,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",3.0702773102460941,83981.689999999988,257847.07728312127,0.1620568239947886,41785.878420841436]
[797,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",3.0702773102460941,133848.41800000001,410951.7607977349,0.1620568239947886,66597.537169946983]
[798,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",3.0702773102460941,99529.918999999994,305584.45199633157,0.1620568239947886,49522.045752713435]
[799,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",3.0702773102460941,72949.607000000004,223975.52316346965,0.16205668241123022,36296.730225191539]
[800,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",3.0702773102460941,66985.107000000004,205662.85414650681,0.16205668241123022,33329.039838207616]
[801,"CH BUTTES (WY)","CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",3.0702773102460941,4759.067,14611.655428040947,0.13238161126830639,1934.3144888613556]
[802,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",3.0702773102460941,8929.9489999999987,27417.419796354792,0.13238360026222168,3629.6167425421563]
[803,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",3.0702773102460941,7382.7979999999989,22667.237185530241,0.13238498342330993,3000.8018190586554]
[804,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",3.0702773102460941,4635.3620000000001,14231.846773376956,0.13238161126830639,1884.0348071832886]
[805,null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",3.0702773102460941,16489.806000000004,50628.277212159919,0.13238584835749112,6702.4674296100266]
[806,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",3.0702773102460941,3791.0510000000004,11639.577867285767,0.13238498342330993,1540.9053230149514]
[807,null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",3.0702773102460941,23336.376,71649.1457361715,0.13238584835749112,9485.3329423725809]
[808,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",3.0702773102460941,8188.3539999999994,25140.517494462845,0.13238498342330993,3328.2269917578969]
[809,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",3.0702773102460941,2310.1570000000002,7092.822620206186,0.13238445172096389,938.97943373004637]
[810,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",3.0702773102460941,12229.15,37546.881768596017,0.13238478908931198,4970.6360238969164]
[811,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",3.0702773102460941,14052.008,43143.561325796596,0.13238478908931198,5711.5512666773793]
[812,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",3.0702773102460941,20209.311000000005,62048.189019006815,0.13238478908931198,8214.2364166549814]
[813,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",3.0702773102460941,28415.173000000003,87242.460928617438,0.13238478908931198,11549.57478966756]
[814,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",3.0702773102460941,20573.736000000004,63167.074827793251,0.13238478908931198,8362.3598784661972]
[815,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",3.0702773102460941,17369.162,53328.143986588671,0.13238478908931198,7059.8350941890021]
[816,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",3.0702773102460941,7697.75,23634.227164946871,0.13238478908931198,3128.8121785203793]
[817,null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",3.0702773102460941,4163.12,12781.932875831719,0.13238478908931198,1692.133487920725]
[818,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",3.0702773102460941,8117.0119999999997,24921.477770595269,0.13238478908931198,3299.2245784542315]
[819,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",3.0702773102460941,25311.415000000001,77713.06316472264,0.13238478908931198,10288.027476546185]
[820,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",3.0702773102460941,54721.370999999999,168009.7837668586,0.14092039999999995,23676.005932339212]
[821,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",3.0702773102460941,14623.611999999999,44898.5441174425,0.13238478908931198,5943.8842934047943]
[822,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",3.0702773102460941,22498.062999999998,69075.292353387165,0.13238478908931198,9144.5180094857242]
[823,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",3.0702773102460941,16579.973000000002,50905.114906392868,0.13238478908931198,6739.0629004500106]
[824,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",3.0702773102460941,13263.039999999999,40721.21077688635,0.13238478908931198,5390.8689001595176]
[825,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",3.0702773102460941,19042.406999999999,58465.470144571394,0.13238478908931198,7739.9389340965499]
[826,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",3.0702773102460941,57014.063000000002,175048.98399384136,0.13238478908931198,23173.822826323038]
[827,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",3.0702773102460941,2787.9759999999997,8559.8594543106628,0.13238478908931198,1133.1951884930702]
[828,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",3.0702773102460941,22578.623,69322.633893500592,0.13238478908931198,9177.2622671066656]
[829,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",3.0702773102460941,23058.457999999995,70795.860406662512,0.13238478908931198,9372.2950483323893]
[830,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",3.0702773102460941,1436.6279999999999,4410.846351664225,0.13238478908931198,583.92896397042966]
[831,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",3.0702773102460941,16573.375999999997,50884.860286977157,0.13238478908931198,6736.3814969305777]
[832,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",3.0702773102460941,42460.371999999996,130365.11673620855,0.13238478908931198,17258.358483726504]
[833,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",3.0702773102460941,3307.7139999999999,{"$f":"E844*F844","v":10155.599242983348},0.13238478908931198,1344.4468638579269]
[834,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",3.0702773102460941,18744.05,57549.4314171183,0.13238478908931198,7618.6693403650306]
[{"$f":"A845+1","v":835},null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",3.0702773102460941,21754.795999999998,66793.256547832483,0.13238478908931198,8842.4111806731089]
[836,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",3.0702773102460941,7596.0680000000002,23322.035227486427,0.13238478908931198,3087.482714724295]
[837,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",3.0702773102460941,14743.740000000002,45267.370390167751,0.13238478908931198,5992.711281730124]
[838,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",3.0702773102460941,21604.628000000004,66332.199144707469,0.13238478908931198,8781.374193602338]
[839,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",3.0702773102460941,89206.014999999985,273887.20379197266,0.13238478908931198,36258.499708261705]
[840,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",3.0702773102460941,36430.666999999994,111852.25028723112,0.13238478908931198,{"$f":"G851*H851","v":14807.536563440026}]
[841,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",3.0702773102460941,24035.803,73796.580584444993,0.13238478908931198,9769.5447561841665]
[842,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",3.0702773102460941,63751.564999999995,195734.98351217902,0.13238478908931198,25912.334509659777]
[843,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",3.0702773102460941,91738.375,281662.25124134752,0.13238420608731807,37287.633515352514]
[844,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",3.0702773102460941,20195.863999999994,62006.903000015904,0.13238478908931198,8208.7707757385324]
[845,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",3.0702773102460941,15266.697000000002,46872.993401502121,0.13238478908931198,6205.2713454425702]
[846,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",3.0702773102460941,111959.38799999999,343746.36864543881,0.13238478908931198,45506.790513343301]
[847,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",3.0702773102460941,28704.656999999999,88131.25708549672,0.13238478908931198,11667.237881439414]
[848,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",3.0702773102460941,13285.793,40791.068796526386,0.13238478908931198,5400.1170393557604]
[849,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",3.0702773102460941,13831.302,42465.93270176142,0.13238478908931198,5621.8435442036016]
[850,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",3.0702773102460941,13198.148000000001,40521.974341669869,0.13238478908931198,5364.4930267044774]
[851,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",3.0702773102460941,5075.2489999999998,15582.421848549178,0.13238478908931198,2062.8756299208699]
[852,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",3.0702773102460941,30576.144,93877.241158017248,0.13238478908931198,12427.918770990591]
[853,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",3.0702773102460941,23545.570000000003,72291.429327811129,0.13238478908931198,9570.2856245271778]
[854,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",3.0702773102460941,16409.079999999998,50380.426006012975,0.13238478908931198,6669.6020710357161]
[855,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",3.0702773102460941,19691.233,60457.545890669127,0.13238478908931198,8003.6594615936328]
[856,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",3.0702773102460941,5152.5919999999996,15819.886306555542,0.13238478908931198,2094.3123121102499]
[857,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",3.0702773102460941,2990.8509999999997,9182.7419636268405,0.13238478908931198,1215.6553581163139]
[858,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",3.0702773102460941,39785.212999999996,122151.63675720792,0.13238478908931198,16171.01866901722]
[859,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",3.0702773102460941,24044.535999999996,73823.393316195361,0.13238478908931198,9773.0943540218468]
[860,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",3.0702773102460941,37012.792000000001,113639.53546645815,0.13238478908931198,15044.145934934451]
[861,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",3.0702773102460941,43446.242000000006,133392.01102806089,0.13238478908931198,17659.073246149019]
[862,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",3.0702773102460941,21434.473000000005,65809.776108982536,0.13238478908931198,8712.2133302024959]
[863,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",3.0702773102460941,21935.893000000004,67349.274557886136,0.13238478908931198,8916.0195076639211]
[864,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",3.0702773102460941,49225.243000000002,151135.14667425037,0.13238478908931198,20007.994516452865]
[865,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",3.0702773102460941,37936.159999999996,116474.53128586545,0.14093270000000002,16415.070175351491]
[866,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",3.0702773102460941,55019.453000000001,168924.9781680514,0.14093259999999996,23807.036378166715]
[867,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",3.0702773102460941,11947.099999999999,36680.910053241103,0.13238478908931198,4855.9945410023465]
[868,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",3.0702773102460941,5785.4939999999997,17763.070956764914,0.13238478908931198,2351.5604021898062]
[869,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",3.0702773102460941,18318.835000000003,56243.903450642014,0.13238478908931198,7445.8372958728687]
[870,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",3.0702773102460941,17618.430000000004,54093.465871159104,0.13238478908931198,7161.152070463294]
[871,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",3.0702773102460941,11333.366,34796.576478514537,0.13238478908931198,4606.5374381382608]
[872,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",3.0702773102460941,23207.217000000004,71252.591789057435,0.13238478908931198,9432.75933606121]
[873,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",3.0702773102460941,16508.219000000001,50684.810228273469,0.13238478908931198,6709.8979121017856]
[874,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",3.0702773102460941,31226.037000000004,95872.59289000502,0.13238478908931198,12692.072989188786]
[875,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",3.0702773102460941,19138.183000000005,58759.529024237534,0.13238478908931198,7778.8678568609912]
[876,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",3.0702773102460941,18472.822000000004,56716.686242814882,0.13238478908931198,7508.4265460997303]
[877,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",3.0702773102460941,36519.491999999998,112124.96766931374,0.13238478908931198,14843.640196548024]
[878,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",3.0702773102460941,206945.65199999997,635380.53978968412,0.13238478908931198,84114.718751510532]
[879,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",3.0702773102460941,14299.643000000002,43903.869447519392,0.13238478908931198,5812.2044970145425]
[880,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",3.0702773102460941,151309.872,464563.26681784081,0.13238478908931198,61501.110096321623]
[881,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",3.0702773102460941,98665.45199999999,302930.2985807751,0.14093270000000002,42692.784890794806]
[882,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",3.0702773102460941,102706.24400000001,315336.65057379904,0.14093270000000002,44441.245574322056]
[883,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",3.0702773102460941,8379.18,25726.406232467867,0.13238478908931198,3405.7848631112197]
[884,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",3.0702773102460941,35104.394,107780.22438813912,0.13238478908931198,14268.462273622516]
[885,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",3.0702773102460941,5767.6109999999999,17708.165187625786,0.13238478908931198,2344.2917135225362]
[886,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",3.0702773102460941,18253.044000000002,56041.906836123613,0.13238478908931198,7419.0960166630957]
[887,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",3.0702773102460941,21712.826000000001,66664.397009121458,0.13238478908931198,8825.3521378187052]
[888,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",3.0702773102460941,22890.47,70280.090661868919,0.14093259999999996,9904.7559052129054]
[889,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",3.0702773102460941,14164.712000000001,43489.593859770575,0.14093259999999996,6129.1015356015014]
[890,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",3.0702773102460941,9941.5610000000015,30523.349166727476,0.13238478908931198,4040.8271417366432]
[891,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",3.0702773102460941,22126.793999999998,67935.39356668941,0.13238478908931198,8993.6127490255785]
[892,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",3.0702773102460941,9169.9840000000004,28154.393810519719,0.13238478908931198,3727.2134865430835]
[893,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",3.0702773102460941,8325.67,25562.115693596599,0.13238478908931198,3384.0352947733777]
[894,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",3.0702773102460941,9270.5290000000005,28463.094842678413,0.13238478908931198,3768.0808075770651]
[895,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",3.0702773102460941,27428.94,84214.452126101489,0.13238478908931198,11148.712482985906]
[896,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",3.0702773102460941,82740.250999999989,254035.51528936665,0.13238478908931198,33630.43811277749]
[897,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",3.0702773102460941,15782.066000000003,{"$f":"E908*F908","v":48455.319148606344},0.13238478908931198,6414.7472057435507]
[898,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",3.0702773102460941,4983.6030000000001,15301.043214174366,0.13238478908931198,2025.6253787549217]
[{"$f":"A909+1","v":899},null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",3.0702773102460941,20328.62,62414.50073461495,0.14093259999999996,8796.237866231193]
[900,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",3.0702773102460941,3127.4610000000002,9602.1725469795601,0.13238478908931198,1271.1815874310707]
[901,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",3.0702773102460941,22113.194000000007,67893.637795270086,0.13238478908931198,8988.0849200329703]
[902,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",3.0702773102460941,25594.161000000007,78581.171793085508,0.13238478908931198,10402.951854218616]
[903,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",3.0702773102460941,30040.385000000002,92232.31245655712,0.13238478908931198,12210.155231780836]
[904,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",3.0702773102460941,2852.2950000000001,8757.3366206283827,0.13238478908931198,{"$f":"G915*H915","v":1159.3381615059966}]
[905,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",3.0702773102460941,28806.627,88444.333262822518,0.13238478908931198,11708.684405143578]
[906,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",3.0702773102460941,44801.707999999999,137553.66753267092,0.13238478908931198,18210.013264773981]
[907,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",3.0702773102460941,36213.703000000001,111186.11064089091,0.13238478908931198,14719.349806855249]
[908,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",3.0702773102460941,58265.925999999999,178892.55055827796,0.14093259999999996,25211.792270809558]
[909,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",3.0702773102460941,15243.894,46802.981867996576,0.13238478908931198,6196.002883345619]
[910,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",3.0702773102460941,63288.022999999994,194311.78102723291,0.14093259999999996,27384.864510798598]
[911,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",3.0702773102460941,53909.4,165516.80762898078,0.14093259999999996,23326.714042852091]
[912,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",3.0702773102460941,33212.570999999996,101971.80315623741,0.14093259999999996,14371.151345496741]
[913,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",3.0702773102460941,18640.620999999999,57231.875705196857,0.13238478908931198,7576.6297944182043]
[914,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",3.0702773102460941,10771.678999999996,33072.041626954328,0.13238478908931198,4378.2352555372945]
[915,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",3.0702773102460941,27338.629000000001,83937.172311935865,0.13238478908931198,11112.004853268867]
[916,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",3.0702773102460941,5740.9889999999996,17626.428265072413,0.13238478908931198,2333.4709882694988]
[917,null,"CHURCH BUTTES UNIT 204","FRONTIER",3.0702773102460941,47555.715999999993,146009.23580730712,0.13238370026528551,19329.242909077937]
[918,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",3.0702773102460941,138092.65599999999,423982.74842841912,0.13238478908931198,56128.866728203087]
[919,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",3.0702773102460941,74074.627999999997,227429.64961331998,0.13238478908931198,30108.226196715488]
[920,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",3.0702773102460941,26885.356,82545.498504688687,0.13238478908931198,10927.76840981533]
[921,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",3.0702773102460941,7144.5600000000013,21935.780459691839,0.13238478908931198,2903.9636696657549]
[922,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",3.0702773102460941,7463.2579999999998,22914.271697912642,0.13238478908931198,3033.5010258633556]
[923,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",3.0702773102460941,47842.078000000001,146888.44655842384,0.13238478908931198,19445.796017293615]
[924,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",3.0702773102460941,8443.9790000000012,25925.357131894507,0.13238478908931198,3432.1229359709446]
[925,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",3.0702773102460941,22657.397000000001,69564.491918337924,0.13238478908931198,9209.2805907143138]
[926,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",3.0702773102460941,27777.380000000005,85284.259552083662,0.13238478908931198,11290.338713440737]
[927,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",3.0702773102460941,1974.8579999999997,6063.3617083579802,0.13238478908931198,802.6968609331816]
[928,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",3.0702773102460941,5080.34,15598.052630335642,0.13238478908931198,2064.944907670972]
[929,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",3.0702773102460941,29291.947,89934.400247031139,0.14092039999999995,12673.591656571722]
[930,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",3.0702773102460941,31949.037000000004,98092.403385312951,0.13238478908931198,12985.942133428367]
[931,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",3.0702773102460941,14419.973,44273.315916261301,0.13238478908931198,5861.1135898587318]
[932,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",3.0702773102460941,14849.830000000002,45593.096110011764,0.13238478908931198,6035.832412452638]
[933,null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",3.0702773102460941,6,18.421663861476564,0.13238478908931198,2.4387480849757752]
[934,null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",3.0702773102460941,64.97999999999999,199.50661961979117,0.13238478908931198,26.411641760287644]
[935,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",3.0702773102460941,18825.317999999999,57798.946713567377,0.13238478908931198,7651.7013702599988]
[936,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",3.0702773102460941,3322.0189999999998,10199.519559906419,0.13238478908931198,1350.2612457505234]
[937,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",3.0702773102460941,11261.820000000002,34576.910418075669,0.13238478908931198,4577.4569930569814]
[938,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",3.0702773102460941,53176.447,163266.43866360397,0.13238478908931198,21613.993047844302]
[939,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",3.0702773102460941,29088.452000000001,89309.614165782623,0.13238478908931198,11823.234434984961]
[940,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",3.0702773102460941,12089.934000000003,37119.450042572811,0.13238478908931198,4914.0505649972538]
[941,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",3.0702773102460941,17010.03,52225.509155605367,0.13238478908931198,6913.8630146467485]
[942,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",3.0702773102460941,44469.114999999998,136532.51479122424,0.13238478908931198,18074.828174469589]
[943,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",3.0702773102460941,10658.806,32725.490216114929,0.13238478908931198,4332.357120104718]
[944,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",3.0702773102460941,17068.885999999999,52406.213396977204,0.13238478908931198,6937.7855075283032]
[945,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",3.0702773102460941,19019.175000000003,58394.141462099768,0.13238478908931198,7730.496101511525]
[946,null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",3.0702773102460941,4141.2190000000001,12714.69073246002,0.13238478908931198,1683.2316509525492]
[947,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",3.0702773102460941,19427.271000000001,59647.109351301951,0.13238478908931198,7896.3699912592374]
[948,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",3.0702773102460941,27963.863000000001,85856.814075730275,0.13238478908931198,11366.136223295824]
[949,null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",3.0702773102460941,10106.046999999999,31028.366800380605,0.13238360026222168,4107.6469072911759]
[950,null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",3.0702773102460941,22494.915999999997,69065.630190691823,0.13238360026222168,9143.1567790229765]
[951,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",3.0702773102460941,12230.458000000001,37550.897691317827,0.13238478908931198,4971.1676709794428]
[952,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",3.0702773102460941,20240.803999999996,62144.881262338371,0.13238478908931198,8227.0369988950006]
[953,null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",3.0702773102460941,17968.530999999999,55168.373027753558,0.13238478908931198,7303.4534276796421]
[954,null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",3.0702773102460941,21786.305999999997,66890.000985878331,0.13238478908931198,8855.2186726993732]
[955,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",3.0702773102460941,300206.07799999998,921715.90968136908,0.13238478908931198,122021.16630343137]
[956,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",3.0702773102460941,10144.842999999999,31147.481278908912,0.13238498342330993,4123.4587927862121]
[957,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",3.0702773102460941,18309.190999999999,56214.293696261993,0.13238478908931198,7441.9174147842841]
[958,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",3.0702773102460941,10038.861000000001,30822.087149014416,0.13238478908931198,4080.3755065146665]
[959,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",3.0702773102460941,14288.305,43869.058643375814,0.13238478908931198,5807.5960760499656]
[960,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",3.0702773102460941,13232.634,40627.85592499101,0.13238478908931198,5378.5101377808887]
[961,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",3.0702773102460941,8096.4069999999992,{"$f":"E972*F972","v":24858.214706617644},0.13238478908931198,3290.8495110724102]
[962,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",3.0702773102460941,18605.907999999996,57125.29716892627,0.13238478908931198,7562.5204173725751]
[{"$f":"A973+1","v":963},null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",3.0702773102460941,7451.4639999999999,22878.060847315603,0.13238478908931198,3028.7072600443221]
[964,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",3.0702773102460941,1430.1799999999998,4391.049203567758,0.13238478908931198,581.30812269510898]
[965,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",3.0702773102460941,22386.107,68731.556386841257,0.13238478908931198,9099.0125960521327]
[966,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",3.0702773102460941,19000.264999999999,58336.082518162999,0.14093290000000003,8221.473283924015]
[967,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",3.0702773102460941,12664.69,38884.110348300608,0.14093290000000003,5480.050435306016]
[968,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",3.0702773102460941,13672.71,41979.011282574873,0.13238478908931198,{"$f":"G979*H979","v":5557.3825548215227}]
[969,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",3.0702773102460941,2820.9880000000003,8661.21544887651,0.13238478908931198,1146.6131804566073]
[970,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",3.0702773102460941,6713.9220000000005,20613.602379362077,0.13238478908931198,2728.927403362788]
[971,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",3.0702773102460941,9929.1779999999999,30485.329922794692,0.13238478908931198,4035.7939721472667]
[972,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",3.0702773102460941,39721.887999999992,121957.21144653657,0.13238478908931198,16145.27971527037]
[973,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",3.0702773102460941,72256.106,221846.28277853667,0.14093270000000002,31265.395616942678]
[974,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",3.0702773102460941,90070.385000000009,276541.05939063017,0.13238478908931198,36609.829821963474]
[975,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",3.0702773102460941,2558.0490000000004,7853.9198031977121,0.13238478908931198,1039.7395166706997]
[976,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",3.0702773102460941,286.99299999999999,881.14809609945723,0.13238478908931198,116.65060485857545]
[977,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",3.0702773102460941,27489.128999999997,84399.249047127887,0.13238478908931198,11173.176784400341]
[978,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",3.0702773102460941,22398.331000000006,68769.087456681722,0.13238478908931198,9103.9811388172602]
[979,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",3.0702773102460941,19603.885999999999,60189.366378451057,0.13238478908931198,7968.1565734305686]
[980,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",3.0702773102460941,22828.543999999998,70089.960669154607,0.13238478908931198,9278.8446604642049]
[981,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",3.0702773102460941,4265.6579999999994,13096.752970669731,0.13238478908931198,1733.8108797769326]
[982,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",3.0702773102460941,26190.971999999998,80413.54706489075,0.13238478908931198,10645.530468109024]
[983,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",3.0702773102460941,23808.407999999996,73098.414875481569,0.13238478908931198,9677.1182360536532]
[984,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",3.0702773102460941,21749.949999999997,66778.377983987026,0.13238478908931198,8840.4414851364763]
[985,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",3.0702773102460941,5780.3119999999999,17747.160779743219,0.13238478908931198,2349.4541367604156]
[986,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",3.0702773102460941,13566.476000000001,41652.843442798192,0.13238478908931198,5514.2028941449698]
[987,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",2.8702773102460939,7491.3809999999994,21502.34090670869,0.13375006649997342,2875.9395261773861]
[988,null,"DRY PINEY UNIT 10 FR","FRONTIER",2.8702773102460939,14229.209000000001,40841.775735449512,0.13375006649997342,5462.5902205933735]
[989,null,"DRY PINEY UNIT 11 FR","FRONTIER",2.8702773102460939,25702.184000000001,73772.395558970195,0.13375024338255648,9867.0758609264922]
[990,null,"DRY PINEY UNIT 13 FR","FRONTIER",2.8702773102460939,40123.270000000004,115164.91149387781,0.13375006649997342,15403.314570769711]
[991,null,"DRY PINEY UNIT 14 FR","FRONTIER",2.8702773102460939,15002.445,43061.177481714956,0.13375024338255648,5759.4429685188361]
[992,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",2.8702773102460939,26462.217000000001,75953.901033908463,0.13375000000000004,10158.83426328526]
[993,null,"DRY PINEY UNIT 22 BR","FRONTIER",2.8702773102460939,589.11400000000003,1690.9205473483175,0.13375000000000004,226.16062320783752]
[994,null,"DRY PINEY UNIT 22 FR","FRONTIER",2.8702773102460939,18527.637999999999,53179.458963853314,0.13375006649997342,7112.7561728479886]
[995,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",2.8702773102460939,15555.907000000001,44649.766902398384,0.13375000000000004,5971.9063231957853]
[996,null,"DRY PINEY UNIT 23 FR","FRONTIER",2.8702773102460939,1235.0630000000001,3544.9733056244718,0.13375024338255648,474.14104241193888]
[997,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",2.8702773102460939,5543.4639999999999,15911.278939366053,0.13375000000000004,2128.13355814021]
[998,null,"DRY PINEY UNIT 29 FR","FRONTIER",2.8702773102460939,9370.4660000000003,26895.835946232477,0.13375024338255648,3597.3246037859049]
[999,null,"DRY PINEY UNIT 3 FR","FRONTIER",2.8702773102460939,8118.9220000000005,23303.557600257838,0.13375024338255648,3116.8565007139096]
[1000,null,"DRY PINEY UNIT 31 FR","FRONTIER",2.8702773102460939,2268.3679999999999,6510.8452016883111,0.13375024338255648,870.82713035196161]
[1001,null,"DRY PINEY UNIT 35 FR","FRONTIER",2.8702773102460939,89741.096000000005,257581.8316454165,0.13375024338255648,34451.632673499145]
[1002,null,"DRY PINEY UNIT 6 FR","FRONTIER",2.8702773102460939,15069.714,43254.258166097905,0.13375024338255648,5785.2675570475258]
[1003,null,"DRY PINEY UNIT 8 FR","FRONTIER",2.8702773102460939,7367.2150000000001,21145.950054204677,0.13375024338255648,2828.2759663052589]
[1004,null,"DRY PINEY UNIT 9 FR","FRONTIER",2.8702773102460939,5721.14,16421.258330741337,0.13375024338255648,2196.3472983844867]
[1005,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",2.8702773102460939,11424.119000000001,32790.389555251299,0.13375000000000004,4385.7146030148624]
[1006,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",2.8702773102460939,5830.1540000000005,16734.158741440508,0.1925,3221.3255577272976]
[1007,null,"HIAWATHA UNIT 4 FT UN (WILSON)","FORT UNION",2.8702773102460939,233552.12299999999,670359.3594067049,0.1925,129044.17668579069]
[1008,null,"MW NEWBERGER 7 FT UN","FORT UNION",2.8702773102460939,43018.12,123473.93376544371,0.1925,23768.732249847915]
[1009,null,"MW NEWBERGER 8 FT UN","FORT UNION",2.8702773102460939,75309.141000000003,216158.11866642383,0.16249999999999998,35125.694283293866]
[1010,null,"MW NEWBERGER A 1 WAS","FORT UNION",2.8702773102460939,4551.7660000000005,13064.830671349624,0.1925,2514.9799042348027]
[1011,null,"MW NEWBERGER A 3 WAS","WASATCH",2.8702773102460939,19300.72,55398.418687412995,0.1925,10664.195597327001]
[1012,null,"MW NEWBERGER A 6 FT UN","FORT UNION",2.8702773102460939,87878.02,252234.28687535247,0.1925,48555.100223505353]
[1013,null,"MW NEWBERGER B 4 WAS","WASATCH",2.8702773102460939,110055.077,315888.59039048676,0.16249999999999998,51331.895938454094]
[1014,null,"MW NEWBERGER C 5 FT UN","FORT UNION",2.8702773102460939,52077.159,149475.88785977816,0.1925,28774.108413007296]
[1015,null,"MW NEWBERGER D 2 FT UN","FORT UNION",2.8702773102460939,7741.88,22221.342502648029,0.16249999999999998,3610.9681566803042]
[1016,null,"WW WILSON A 1 WAS","WASATCH",2.8702773102460939,153321.05100000001,440073.93386838422,0.1925,84714.23226966396]
[1017,null,"WW WILSON A 6 FT UN","FORT UNION",2.8702773102460939,144012.94099999999,413357.07693410938,0.1925,79571.237309816061]
[1018,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",2.8702773102460939,6829.7300000000014,19603.219054107059,0.16249999999999998,3185.5230962923965]
[1019,null,"WW WILSON C 3 FT UN","FORT UNION",2.8702773102460939,13015.383,37357.758509062733,0.16249999999999998,6070.6357577226936]
[1020,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",2.8702773102460939,6855.2910000000002,19676.586212434257,0.14120951073665619,2778.5211120254762]
[1021,"GRANGER (WY)","GRANGER 1 FR","FRONTIER",2.8702773102460939,2788.4560000000001,8003.6419874195826,0.16500000000000004,1320.6009279242314]
[1022,null,"GRANGER 2 FR","FRONTIER",2.8702773102460939,1936.174,5557.3563008884203,0.16500000000000004,916.96378964658959]
[1023,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",2.8702773102460939,13723.175999999999,39389.320697313749,0.125,4923.6650871642187]
[1024,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",2.8702773102460939,11162.938,32040.727657083909,0.18500000000000005,5927.5346165605251]
[1025,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",2.8702773102460939,18616.171999999999,{"$f":"E1036*F1036","v":53433.576095238641},0.125,6679.1970119048301]
[1026,null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",2.8702773102460939,124.98599999999999,358.74447989841826,0.18500000000000005,66.367728781207404]
[{"$f":"A1037+1","v":1027},null,"JOHNSON RIDGE 6 MESA","MESAVERDE",2.8702773102460939,22326.523999999998,64083.315253864857,0.125,8010.4144067331072]
[1028,null,"JOHNSON RIDGE 7 MESA","FRONTIER",2.8702773102460939,2944.3850000000002,8451.2014581289459,0.125,1056.4001822661182]
[1029,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",2.8702773102460939,19992.598000000002,57384.300412271441,0.125,7173.0375515339301]
[1030,null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",2.8702773102460939,1193.0550000000001,3424.3986963756538,0.18500000000000005,633.51375882949617]
[1031,null,"JOHNSON RIDGE S90-17 TRANS","DAKOTA",2.8702773102460939,84.004000000000005,241.11477516991289,0.18500000000000005,44.606233406433894]
[1032,"KINNEY (WY)","KINNEY UNIT 18 MESA","MESAVERDE",2.8702773102460939,97101.031999999992,278706.88895107986,0.16001168927094148,{"$f":"G1043*H1043","v":44596.360112510985}]
[1033,null,"KINNEY UNIT 2 DK","DAKOTA",2.8702773102460939,879.10900000000004,2523.2866159331334,0.17049203399779811,430.20026750986074]
[1034,null,"KINNEY UNIT 4 FR","FRONTIER",2.8702773102460939,236045.98499999999,677517.43492018979,0.18791808745078439,127317.78058476334]
[1035,null,"KINNEY UNIT 5 DK","DAKOTA",2.8702773102460939,22536.342999999997,64685.553968823377,0.17049203399779811,11028.37166641904]
[1036,null,"PIONEER 3 MESA","MESAVERDE",2.8702773102460939,22231.507999999998,63810.592984954514,0.16001200762674619,10210.461091375739]
[1037,"LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 DK","DAKOTA",2.8702773102460939,15450.570000000002,44347.420501368993,0.16500014076444472,7317.3306252659058]
[1038,null,"LEUCITE HILLS UNIT 1 FR","FRONTIER",2.8702773102460939,26308.397000000004,75512.394978046417,0.16500014076444472,12459.555800838007]
[1039,null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",2.8702773102460939,17010.992000000002,48826.264362377828,0.16500014076444472,8056.340492794332]
[1040,null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",2.8702773102460939,5082.0880000000006,14587.001875073953,0.16500014076444472,2406.8573627184214]
[1041,"MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",2.8702773102460939,806.93299999999999,2316.1214807888114,0.15000000000000002,347.41822211832175]
[1042,null,"ES LAUZER B 2 DK","DAKOTA",2.8702773102460939,3337.5079999999998,9579.5734851648194,0.15000000000000002,1436.9360227747231]
[1043,"NO BAXTER (WY)","GW CAPPERS B 3 DK","DAKOTA",2.8702773102460939,1120.9059999999999,3217.311058718708,0.15000000000000002,482.59665880780625]
[1044,null,"NORTH BAXTER 14-1 MORR","MORRISON",2.8702773102460939,20499.739999999998,58839.938587944256,0.15000000000000002,8825.9907881916406]
[1045,null,"OF FEATHERSTONE 1 DK","DAKOTA",2.8702773102460939,7831.9269999999997,22479.802363603758,0.17500000000000004,3933.9654136306585]
[1046,null,"TERESA LAURUNEN 1 DK","DAKOTA",2.8702773102460939,2983.1329999999998,8562.4189633463611,0.15500000000000003,1327.1749393186863]
[1047,null,"TERESA LAURUNEN 1 FR","FRONTIER",2.8702773102460939,3197.0090000000005,9176.3023933525565,0.15500000000000003,1422.3268709696465]
[1048,null,"UP 11 19 104 A1 3 MORR","MORRISON",2.8702773102460939,3054.9519999999993,8768.5594094909229,0.15000000000000002,1315.2839114236385]
[1049,null,"UPRR 11-19-104 #1  DK","DAKOTA",2.8702773102460939,12382.427,35540.999263878606,0.15000000000000002,5331.1498895817913]
[1050,null,"UPRR 35-20-104 #1  DK","DAKOTA",2.8702773102460939,7397.9059999999999,21234.04173513344,0.15000000000000002,3185.1062602700163]
[1051,"PINEDALE (WY)","MESA 12A4-8 LANCE","LANCE",2.8702773102460939,287834.17299999995,826163.89587534871,0.21871569370647798,180695.00960162334]
[1052,null,"MESA 4B2-16 LANCE","LANCE",2.8702773102460939,108349.00399999999,310991.68776896322,0.16146353402870528,50213.81696072848]
[1053,null,"MESA UNIT 1 LANCE","LANCE",2.8702773102460939,38592.965000000004,110772.51177462166,0.18802333333333335,20827.816905570282]
[1054,null,"MESA UNIT 10-16 LANCE","LANCE",2.8702773102460939,9621.1830000000027,27615.463262625453,0.16606118067763384,4585.8564343514054]
[1055,null,"MESA UNIT 10-7D LANCE","LANCE",2.8702773102460939,95144.131000000023,273090.04041238205,0.21459404564900905,58603.496598544443]
[1056,null,"MESA UNIT 10A1-16 LANCE","LANCE",2.8702773102460939,4278.3009999999995,12279.910286703172,0.15973186745092083,1961.4930022248702]
[1057,null,"MESA UNIT 10A-16 LANCE","LANCE",2.8702773102460939,21919.773000000001,62915.827087644953,0.17314277563908706,10893.420933583706]
[1058,null,"MESA UNIT 10A2-16 LANCE","LANCE",2.8702773102460939,8677.1869999999999,24905.932962862371,0.15891728232064015,3957.9831801181367]
[1059,null,"MESA UNIT 10A2-7 LANCE","LANCE",2.8702773102460939,235747.71500000003,676661.31730686279,0.21874060889063543,148013.30856044265]
[1060,null,"MESA UNIT 10B1-16 LANCE","LANCE",2.8702773102460939,7704.9150000000009,22115.242701874784,0.15934556457447613,3523.9658340318001]
[1061,null,"MESA UNIT 10B1-7 LANCE","LANCE",2.8702773102460939,186381.3,534966.01644417027,0.21923531136067373,117283.44118251697]
[1062,null,"MESA UNIT 10B2-16 LANCE","LANCE",2.8702773102460939,22876.473000000002,65661.821390357392,0.16017168344014432,10517.164469839621]
[1063,null,"MESA UNIT 10C2-16 LANCE","LANCE",2.8702773102460939,19925.416000000005,57191.469442014495,0.1605168577514294,9180.1949650190618]
[1064,null,"MESA UNIT 10C3-7 LANCE","LANCE",2.8702773102460939,214887.505,616786.72985689412,0.22309331262946097,137600.99474966698]
[1065,null,"MESA UNIT 10C4-16 LANCE","LANCE",2.8702773102460939,35627.418999999994,102260.57237833056,0.17855998309987034,18259.646075657773]
[1066,null,"MESA UNIT 10C4-7 LANCE","LANCE",2.8702773102460939,258693.29500000001,742521.49495129928,0.21763085554998193,161595.58821050284]
[1067,null,"MESA UNIT 10D2-16 LANCE","LANCE",2.8702773102460939,20058.362000000001,57573.061329302465,0.1771839574301742,10201.022847695936]
[1068,null,"MESA UNIT 10D4-16 LANCE","LANCE",2.8702773102460939,21318.572000000004,61190.213498447702,0.17564123670606832,10747.52477317571]
[1069,null,"MESA UNIT 11-16 LANCE","LANCE",2.8702773102460939,17134.785000000003,49181.584601445124,0.16253713216040649,7993.8337162232992]
[1070,null,"MESA UNIT 11A-16D LANCE","LANCE",2.8702773102460939,9496.3770000000004,27257.235432642872,0.15598881469780587,4251.8238470769975]
[1071,null,"MESA UNIT 11B1-16 LANCE","LANCE",2.8702773102460939,33211.817000000003,95327.124767145506,0.16041605958495306,15292.001726708668]
[1072,null,"MESA UNIT 11B2-16 LANCE","LANCE",2.8702773102460939,34302.741999999998,98458.382041825709,0.16064526514322411,15816.872888681946]
[1073,null,"MESA UNIT 11C2-16 LANCE","LANCE",2.8702773102460939,32968.639999999999,94629.139341671776,0.16130474217446553,15264.128923699938]
[1074,null,"MESA UNIT 11D1-16 LANCE","LANCE",2.8702773102460939,22035.13,63246.933667323014,0.16130773545836821,10202.219644561503]
[1075,null,"MESA UNIT 11D2-16 LANCE","LANCE",2.8702773102460939,13183.146000000001,37839.284841461551,0.15862030005683414,6002.0787154886466]
[1076,null,"MESA UNIT 12-16 LANCE","LANCE",2.8702773102460939,10052.626999999999,28853.827186467257,0.1601988918589527,4622.3511411617774]
[1077,null,"MESA UNIT 12-8 LANCE","LANCE",2.8702773102460939,74167.031000000003,212879.94624761867,0.2118612219351633,45101.00553751237]
[1078,null,"MESA UNIT 12A-16 LANCE","LANCE",2.8702773102460939,20780.162999999997,59644.83036211539,0.15974326246146506,9527.8597910049593]
[1079,null,"MESA UNIT 12B1-16 LANCE","LANCE",2.8702773102460939,39124.942999999992,112299.43615757172,0.15885288079212032,17839.088944961066]
[1080,null,"MESA UNIT 12B-16D LANCE","LANCE",2.8702773102460939,26488.341,76028.884158361325,0.16178215508277546,12300.116727678382]
[1081,null,"MESA UNIT 12C2-16 LANCE","LANCE",2.8702773102460939,25523.865999999998,73260.573449561722,0.17814795909463726,13051.221642142191]
[1082,null,"MESA UNIT 12C3-8 LANCE","LANCE",2.8702773102460939,244989.617,703188.13892098074,0.21896880707964608,153976.2679320836]
[1083,null,"MESA UNIT 12D1-16 LANCE","LANCE",2.8702773102460939,25975.976999999999,74558.257394574393,0.16348451164052363,12189.120298920454]
[1084,null,"MESA UNIT 12D2-16 LANCE","LANCE",2.8702773102460939,38895.605000000003,111641.17249979453,0.18474765965335066,20625.445340293052]
[1085,null,"MESA UNIT 13-05V LANCE","LANCE",2.8702773102460939,88064.085999999996,252768.34789336068,0.20475464566929127,51755.493509317217]
[1086,null,"MESA UNIT 13-9D LANCE","LANCE",2.8702773102460939,36181.041000000005,103849.62104338365,0.17501400024029512,18175.137602241302]
[1087,null,"MESA UNIT 13A-16D LANCE","LANCE",2.8702773102460939,21333.517999999996,61233.112663126616,0.16207701499726726,9924.4801194309275]
[1088,null,"MESA UNIT 13A1-9 LANCE","LANCE",2.8702773102460939,71398.113999999987,204932.38660856395,0.17884088250596711,36650.288875129612]
[1089,null,"MESA UNIT 13A2-9 LANCE","LANCE",2.8702773102460939,61145.520000000011,{"$f":"E1100*F1100","v":175504.59867919877},0.1746395406611537,30650.042497255396]
[1090,null,"MESA UNIT 13AA-16D LANCE","LANCE",2.8702773102460939,25747.994000000002,73903.882962552569,0.1754845382200193,12968.988774349889]
[{"$f":"A1101+1","v":1091},null,"MESA UNIT 13B1-16 LANCE","LANCE",2.8702773102460939,59580.195000000007,171011.68184853779,0.17908837804037789,30626.204728211764]
[1092,null,"MESA UNIT 13B1-9 LANCE","LANCE",2.8702773102460939,79128.562000000005,227120.91610100129,0.1773073165485036,40270.200165906361]
[1093,null,"MESA UNIT 13B2-16 LANCE","LANCE",2.8702773102460939,47926.716999999997,137562.96835968574,0.18014543642253578,24781.340970735066]
[1094,null,"MESA UNIT 13C1-16 LANCE","LANCE",2.8702773102460939,77653.888000000006,222888.19277879145,0.18495113258938817,41223.423695239369]
[1095,null,"MESA UNIT 13C2-16 LANCE","LANCE",2.8702773102460939,74718.507000000012,214462.83529756399,0.17712108905794205,37985.890950358589]
[1096,null,"MESA UNIT 13C2-5 LANCE","LANCE",2.8702773102460939,305800.11700000003,877731.13729570084,0.20241841305925246,{"$f":"G1107*H1107","v":177668.94390408861}]
[1097,null,"MESA UNIT 13D1-16 LANCE","LANCE",2.8702773102460939,21975.463999999996,63075.675701329856,0.1756062868827854,11076.485202533268]
[1098,null,"MESA UNIT 13D1-5 LANCE","LANCE",2.8702773102460939,414944.66100000002,1191006.2454760573,0.21682376229346673,258238.45505913493]
[1099,null,"MESA UNIT 13D1-9 LANCE","LANCE",2.8702773102460939,44044.616000000002,126420.26194330207,0.17994848034361852,22749.134021339396]
[1100,null,"MESA UNIT 13D2-9 LANCE","LANCE",2.8702773102460939,39988.859000000004,114779.11465033032,0.17755827280997685,20379.981351970961]
[1101,null,"MESA UNIT 14-16 LANCE","LANCE",2.8702773102460939,23150.419000000002,66448.122378390079,0.16702222123805621,11098.312996736902]
[1102,null,"MESA UNIT 14-6D LANCE","LANCE",2.8702773102460939,118976.89499999999,341496.68216203188,0.21087100972050571,72011.750183710275]
[1103,null,"MESA UNIT 14A-16D LANCE","LANCE",2.8702773102460939,10799.88,30998.650517380582,0.16990476815254588,5266.8185291973441]
[1104,null,"MESA UNIT 14A2-16 LANCE","LANCE",2.8702773102460939,21780.471000000005,62515.991717773068,0.17327562120691622,10832.497300263558]
[1105,null,"MESA UNIT 14B1-16 LANCE","LANCE",2.8702773102460939,17582.101000000002,50465.505566755164,0.173422907174996,8751.8746874426251]
[1106,null,"MESA UNIT 14B1-6 LANCE","LANCE",2.8702773102460939,437706.29200000002,1256338.4384795513,0.2175211671697839,273280.20349833573]
[1107,null,"MESA UNIT 14B-16D LANCE","LANCE",2.8702773102460939,17616.210999999999,50563.410725807647,0.16153743228329803,8167.8835361327383]
[1108,null,"MESA UNIT 14B1-9 LANCE","LANCE",2.8702773102460939,72375.476999999999,207737.68945133802,0.17147017692816746,35620.818364869636]
[1109,null,"MESA UNIT 14B2-9 LANCE","LANCE",2.8702773102460939,82091.591,235625.63100930245,0.18028720938024972,42480.287473127573]
[1110,null,"MESA UNIT 14C1-16 LANCE","LANCE",2.8702773102460939,11203.706999999999,32157.745992745331,0.17146607506095693,5513.9624881832578]
[1111,null,"MESA UNIT 14C1-9 LANCE","LANCE",2.8702773102460939,62019.849000000002,178014.16536958891,0.17447457362147334,31058.945601441472]
[1112,null,"MESA UNIT 14C2-16 LANCE","LANCE",2.8702773102460939,23663.993000000002,67922.222177722404,0.17452689709603181,11854.254680545168]
[1113,null,"MESA UNIT 14C2-6 LANCE","LANCE",2.8702773102460939,431385.51900000015,1238196.0671544357,0.21635717902083715,267892.60816422873]
[1114,null,"MESA UNIT 14C2-9 LANCE","LANCE",2.8702773102460939,42053.379000000001,120704.85956287957,0.1788077841686104,21582.968476821799]
[1115,null,"MESA UNIT 14D1-16 LANCE","LANCE",2.8702773102460939,22659.261000000002,65038.36271524422,0.17238788793584589,11211.825983286419]
[1116,null,"MESA UNIT 14D1-9 LANCE","LANCE",2.8702773102460939,28563.201000000001,81984.307738298536,0.17877525146635012,14656.765232208954]
[1117,null,"MESA UNIT 15-16 LANCE","LANCE",2.8702773102460939,18876.617000000002,54181.125469305698,0.16568682570714235,8977.098692249665]
[1118,null,"MESA UNIT 15-6 LANCE","LANCE",2.8702773102460939,98048.573000000004,281426.5943839078,0.19257007611565097,54194.340701477558]
[1119,null,"MESA UNIT 15A1-16 LANCE","LANCE",2.8702773102460939,30382.781999999996,87207.009796753424,0.17985397681021864,15684.5275176738]
[1120,null,"MESA UNIT 15A1-9 LANCE","LANCE",2.8702773102460939,45853.447999999997,131612.11139094911,0.17793548511053087,23418.464886769754]
[1121,null,"MESA UNIT 15A1R-16 LANCE","LANCE",2.8702773102460939,39128.446000000004,112309.49073898954,0.18111107465135354,20340.492561284635]
[1122,null,"MESA UNIT 15A2-9 LANCE","LANCE",2.8702773102460939,19134.244000000002,54920.586401912471,0.18247319533204695,10021.534890266736]
[1123,null,"MESA UNIT 15B1-16 LANCE","LANCE",2.8702773102460939,12024.844999999999,34514.63976272619,0.18091577485149929,6244.2427963939763]
[1124,null,"MESA UNIT 15B1-6 LANCE","LANCE",2.8702773102460939,646956.25599999994,1856943.8623185633,0.21737860478951801,403659.86596326809]
[1125,null,"MESA UNIT 15B2-9 LANCE","LANCE",2.8702773102460939,33561.713000000003,96331.423316891378,0.17760710182525938,17109.144910015293]
[1126,null,"MESA UNIT 15C1-9 LANCE","LANCE",2.8702773102460939,20603.167999999998,59136.805629588387,0.18003003032103088,10646.400910583707]
[1127,null,"MESA UNIT 15C2-16 LANCE","LANCE",2.8702773102460939,33020.856999999996,94779.016611980886,0.17955864802179736,17018.39208368276]
[1128,null,"MESA UNIT 15C2-9 LANCE","LANCE",2.8702773102460939,30648.154999999999,87968.703897405372,0.1773400464424445,15600.374034647517]
[1129,null,"MESA UNIT 15D2-16 LANCE ","LANCE",2.8702773102460939,58181.066999999995,166995.79649600777,0.181607177185064,30327.635203411373]
[1130,null,"MESA UNIT 15D2-9 LANCE","LANCE",2.8702773102460939,45546.416000000005,130730.84440782967,0.17658387953188459,23084.959680013744]
[1131,null,"MESA UNIT 16-6D LANCE","LANCE",2.8702773102460939,90015.625,258369.80600512103,0.19656010805424268,50785.196986320312]
[1132,null,"MESA UNIT 16B2-6 LANCE","LANCE",2.8702773102460939,453219.50299999997,1300865.6560219114,0.21657617370610627,281736.5062869094]
[1133,null,"MESA UNIT 16D3-6 LANCE","LANCE",2.8702773102460939,210021.43099999998,602819.74806471553,0.19963114081587774,120341.59401249916]
[1134,null,"MESA UNIT 1-7D LANCE","LANCE",2.8702773102460939,86203.991999999998,247429.36229023579,0.19427508367142873,48069.36006170381]
[1135,null,"MESA UNIT 1A3-16 LANCE","LANCE",2.8702773102460939,37407.146000000001,107368.88240486293,0.17255303114420653,18526.826109524962]
[1136,null,"MESA UNIT 1A-7D LANCE","LANCE",2.8702773102460939,98815.731,283628.55058468156,0.19935842349779073,56543.740703525509]
[1137,null,"MESA UNIT 1B1-16 LANCE","LANCE",2.8702773102460939,50086.878999999994,143763.23233474154,0.17446914498318469,25082.248225461288]
[1138,null,"MESA UNIT 1B4-16 LANCE","LANCE",2.8702773102460939,48645.974000000002,139627.43540702143,0.17942690771833328,25052.918967723173]
[1139,null,"MESA UNIT 1C2-16 LANCE","LANCE",2.8702773102460939,65150.298999999992,186999.42497544875,0.17500754685234401,32726.310627752238]
[1140,null,"MESA UNIT 1C3-7 LANCE","LANCE",2.8702773102460939,223232.56099999999,640739.35474642704,0.20444660869826992,130996.98813742472]
[1141,null,"MESA UNIT 1D1-7 LANCE","LANCE",2.8702773102460939,318043.05999999994,912871.77879923687,0.2033065679828753,185592.82835609536]
[1142,null,"MESA UNIT 1D2-16 LANCE","LANCE",2.8702773102460939,57808.812000000005,165927.32141588212,0.1746312097723268,28976.088873137203]
[1143,null,"MESA UNIT 2 LANCE","LANCE",2.8702773102460939,5836.6630000000005,16752.8413764529,0.19807338666666668,3318.2920277234875]
[1144,null,"MESA UNIT 2-16D LANCE","LANCE",2.8702773102460939,12455.210999999998,35749.909527627555,0.1605199381248949,5738.5732653453661]
[1145,null,"MESA UNIT 2-7D LANCE","LANCE",2.8702773102460939,93252.000000000015,267659.0997350688,0.19928023737952127,53339.168931993467]
[1146,null,"MESA UNIT 2A1-16 LANCE","LANCE",2.8702773102460939,28296.977999999996,81220.173901932882,0.18576902538013132,15088.192546966849]
[1147,null,"MESA UNIT 2A1-7 LANCE","LANCE",2.8702773102460939,517930.75799999991,1486604.9029659603,0.19874443502353759,295454.45154319069]
[1148,null,"MESA UNIT 2A2-16 LANCE","LANCE",2.8702773102460939,31757.791999999994,91153.669801114898,0.18216038388072869,16604.587483108277]
[1149,null,"MESA UNIT 2A-7D LANCE","LANCE",2.8702773102460939,97726.64,280502.55739858834,0.1923927910503688,53966.669914680686]
[1150,null,"MESA UNIT 2B1-16 LANCE","LANCE",2.8702773102460939,29954.595000000001,85977.994366111103,0.16378275134862583,14081.712472718327]
[1151,null,"MESA UNIT 2B1-7 LANCE","LANCE",2.8702773102460939,511945.81099999999,1469426.4453888352,0.19329425074275877,284031.68378303025]
[1152,null,"MESA UNIT 2B2-16 LANCE","LANCE",2.8702773102460939,18938.589,54359.002294776263,0.16524612513966322,8982.614495669839]
[1153,null,"MESA UNIT 2C2-16 LANCE","LANCE",2.8702773102460939,28792.291999999998,{"$f":"E1164*F1164","v":82641.862437580116},0.1846830045537258,15262.547456887989]
[1154,null,"MESA UNIT 2C3-7 LANCE","LANCE",2.8702773102460939,187029.416,536826.28909337777,0.2053675638987626,110246.70722791986]
[{"$f":"A1165+1","v":1155},null,"MESA UNIT 2D1-16 LANCE","LANCE",2.8702773102460939,64861.629000000008,186170.86202430006,0.17476110517478244,32535.425598708614]
[1156,null,"MESA UNIT 3 LANCE","LANCE",2.8702773102460939,12162.682000000001,34910.270176338585,0.15630809883457225,5456.7579610647517]
[1157,null,"MESA UNIT 3-16D LANCE","LANCE",2.8702773102460939,22058.455000000002,63313.882885584506,0.16404507072891669,10386.330396088058]
[1158,null,"MESA UNIT 3-7 LANCE","LANCE",2.8702773102460939,54938.512999999999,157688.76732256007,0.20456547539449055,32257.677651710706]
[1159,null,"MESA UNIT 3A1-16 LANCE","LANCE",2.8702773102460939,32930.665000000001,94520.140560815184,0.16242437749182945,15352.374991030625]
[1160,null,"MESA UNIT 3A1-7 LANCE","LANCE",2.8702773102460939,343044.85099999997,984633.85222205194,0.21758360241981484,{"$f":"G1171*H1171","v":214240.18063097366}]
[1161,null,"MESA UNIT 3A2-16 LANCE","LANCE",2.8702773102460939,45176.807000000001,129669.96408146691,0.16133210813105556,20919.928666541309]
[1162,null,"MESA UNIT 3B1-16 LANCE","LANCE",2.8702773102460939,45531.169000000002,130687.08128968034,0.16474805156609976,21530.442007335329]
[1163,null,"MESA UNIT 3B2-7 LANCE","LANCE",2.8702773102460939,385822.63300000003,1107417.949279306,0.21760727923573428,240982.20691948617]
[1164,null,"MESA UNIT 3C1-16 LANCE","LANCE",2.8702773102460939,51482.878000000004,147770.13658956782,0.1605237947686223,23720.623078835069]
[1165,null,"MESA UNIT 3C4-7 LANCE","LANCE",2.8702773102460939,217506.32499999998,624303.46948251268,0.21540014381022629,134475.05710775644]
[1166,null,"MESA UNIT 3D1-16 LANCE","LANCE",2.8702773102460939,31542.121999999996,90534.637093614132,0.18169261896901806,16449.475320948361]
[1167,null,"MESA UNIT 3D2-16 LANCE","LANCE",2.8702773102460939,35558.060000000005,102061.49281436924,0.18307121068301388,18684.521053642296]
[1168,null,"MESA UNIT 3D4-7 LANCE","LANCE",2.8702773102460939,175677.54099999997,504243.25985212781,0.21847254238098046,110163.30695836774]
[1169,null,"MESA UNIT 4-16D LANCE","LANCE",2.8702773102460939,21021.368999999999,60337.158471010618,0.1584657683911174,9561.374179645316]
[1170,null,"MESA UNIT 4-8 LANCE","LANCE",2.8702773102460939,77437.275999999998,222266.4562700644,0.19599672780504607,43563.498129755986]
[1171,null,"MESA UNIT 4A1-16 LANCE","LANCE",2.8702773102460939,48749.830999999991,139925.53379763162,0.16059466326365102,22471.29398221727]
[1172,null,"MESA UNIT 4A2-16 LANCE","LANCE",2.8702773102460939,55321.777999999991,158788.84415587151,0.16010046201487066,25422.167312162324]
[1173,null,"MESA UNIT 4A2-8 LANCE","LANCE",2.8702773102460939,359832.50699999998,1032819.0803310687,0.21890757982433445,226091.92527166911]
[1174,null,"MESA UNIT 4B1-16 LANCE","LANCE",2.8702773102460939,58266.512999999992,167241.05021105905,0.1603223157655678,26812.472460902587]
[1175,null,"MESA UNIT 4C1-16 LANCE","LANCE",2.8702773102460939,23968.490999999998,68796.215878137707,0.15958891047025414,10979.113136468395]
[1176,null,"MESA UNIT 4C2-16 LANCE","LANCE",2.8702773102460939,31306.502,89858.342353773958,0.17266711947950014,15515.581135428916]
[1177,null,"MESA UNIT 4D1-16 LANCE","LANCE",2.8702773102460939,27751.109999999997,79653.381367143476,0.15917334094312435,12678.694829625038]
[1178,null,"MESA UNIT 4D-16D LANCE","LANCE",2.8702773102460939,19250.64,55254.675199715864,0.15967293202475283,8822.675997214028]
[1179,null,"MESA UNIT 4D1-8 LANCE","LANCE",2.8702773102460939,99492.861999999979,285572.10433004575,0.20782367996478848,59348.645617158618]
[1180,null,"MESA UNIT 5-8 LANCE","LANCE",2.8702773102460939,56303.834999999985,161607.62008033984,0.20719855424441661,33484.865235527366]
[1181,null,"MESA UNIT 5A-16D LANCE","LANCE",2.8702773102460939,17481.631000000001,50177.128805394736,0.15794572419634748,7925.262947261479]
[1182,null,"MESA UNIT 5A2-16 LANCE","LANCE",2.8702773102460939,25470.583999999999,73107.639333917192,0.15911708033041702,11632.674120662057]
[1183,null,"MESA UNIT 5B1-16 LANCE","LANCE",2.8702773102460939,27972.344000000005,80288.384297598473,0.15798687529184152,12684.510957408138]
[1184,null,"MESA UNIT 5B1-8 LANCE","LANCE",2.8702773102460939,83574.616999999998,239882.32688760746,0.19729497019716721,47327.576534117637]
[1185,null,"MESA UNIT 5B2-16 LANCE","LANCE",2.8702773102460939,29468.591999999997,84583.030982499549,0.15943483936688191,13485.481957858812]
[1186,null,"MESA UNIT 5B3-8 LANCE","LANCE",2.8702773102460939,191079.761,548451.90244554647,0.21648465551502374,118731.42116748354]
[1187,null,"MESA UNIT 5C2-16 LANCE","LANCE",2.8702773102460939,16965.056999999997,48694.418174131657,0.15789094556434755,7688.407729219397]
[1188,null,"MESA UNIT 5C3-8 LANCE","LANCE",2.8702773102460939,192554.46900000001,552684.72335718491,0.2187330968654497,120890.44113014139]
[1189,null,"MESA UNIT 5C4-8 LANCE","LANCE",2.8702773102460939,219171.81499999997,629083.88763995445,0.21651056864681806,136203.31023947755]
[1190,null,"MESA UNIT 5D1-16 LANCE","LANCE",2.8702773102460939,25967.01,74532.519617933416,0.16025139484512829,11943.940230095719]
[1191,null,"MESA UNIT 5D2-16 LANCE","LANCE",2.8702773102460939,14009.519000000002,40211.204513161552,0.16005531480111326,6436.0169968860182]
[1192,null,"MESA UNIT 5D4-8 LANCE","LANCE",2.8702773102460939,221380.54100000003,635423.54376230517,0.21785248364017676,138428.59717206072]
[1193,null,"MESA UNIT 6 LANCE","LANCE",2.8702773102460939,7086.5619999999999,20340.398116252178,0.17636500160130178,3587.334346343931]
[1194,null,"MESA UNIT 6-16 LANCE","LANCE",2.8702773102460939,11680.281000000001,33525.645531598559,0.20850189518186457,6990.1606305337091]
[1195,null,"MESA UNIT 6-7D LANCE","LANCE",2.8702773102460939,54007.420999999995,155016.27508120838,0.21336936707095838,33075.724499775009]
[1196,null,"MESA UNIT 6A1-16 LANCE","LANCE",2.8702773102460939,24297.398000000001,69740.270177418817,0.162176954883126,11310.264650100269]
[1197,null,"MESA UNIT 6A-16D LANCE","LANCE",2.8702773102460939,22338.855999999996,64118.711513654802,0.1577039958484692,10111.777014358611]
[1198,null,"MESA UNIT 6A1-7 LANCE","LANCE",2.8702773102460939,118724.89000000001,340773.35792846343,0.22138067536401507,75440.636124266472]
[1199,null,"MESA UNIT 6B1-16 LANCE","LANCE",2.8702773102460939,36566.014000000003,104954.60031034102,0.16114606926923458,16913.021291735044]
[1200,null,"MESA UNIT 6B2-7 LANCE","LANCE",2.8702773102460939,116359.62499999999,333984.39146624412,0.21020574870467948,70205.43906383861]
[1201,null,"MESA UNIT 6B3-16 LANCE","LANCE",2.8702773102460939,11511.613000000001,33041.521598233972,0.1759151494169669,5812.5042089172684]
[1202,null,"MESA UNIT 6B3-7 LANCE","LANCE",2.8702773102460939,113214.614,324957.33775246976,0.22034058873752044,71601.291114956461]
[1203,null,"MESA UNIT 6C2-7 LANCE","LANCE",2.8702773102460939,197568.97700000001,567077.75189163245,0.21378807397822244,121234.46037281239]
[1204,null,"MESA UNIT 6D2-16 LANCE","LANCE",2.8702773102460939,16323.544999999998,46853.100836281068,0.15816184986510651,7410.3731001825827]
[1205,null,"MESA UNIT 6D2-7 LANCE","LANCE",2.8702773102460939,156837.44999999998,450166.97413185617,0.22039845845233072,99216.107144811336]
[1206,null,"MESA UNIT 6D3-16 LANCE","LANCE",2.8702773102460939,15628.434000000001,44857.939504878603,0.16022280630141666,7187.2649523708305]
[1207,null,"MESA UNIT 6D3-7 LANCE","LANCE",2.8702773102460939,176254.23200000002,505898.52294445108,0.22015471481282736,111375.94504306623]
[1208,null,"MESA UNIT 7-16D LANCE","LANCE",2.8702773102460939,21318.199000000001,61189.142885010973,0.1599278055266701,9785.8453436576638]
[1209,null,"MESA UNIT 7-7 LANCE","LANCE",2.8702773102460939,46341.932999999997,133014.19880284468,0.19589471514884155,26056.778585234639]
[1210,null,"MESA UNIT 7A2-16 LANCE","LANCE",2.8702773102460939,21409.227000000003,61450.418488008057,0.16007342292277119,9836.5788274121915]
[1211,null,"MESA UNIT 7A2-7 LANCE","LANCE",2.8702773102460939,147021.95700000002,421993.78728507692,0.20520109711792786,86593.588127847266]
[1212,null,"MESA UNIT 7B1-16 LANCE","LANCE",2.8702773102460939,25210.544999999998,72361.255292438102,0.16181508201595257,11709.142459923154]
[1213,null,"MESA UNIT 7B2-16 LANCE","LANCE",2.8702773102460939,23160.244999999999,66476.325723240545,0.15867002087459195,10547.799990172751]
[1214,null,"MESA UNIT 7B4-7 LANCE","LANCE",2.8702773102460939,210446.10900000003,604038.69169227639,0.20268416360703809,122429.07701193859]
[1215,null,"MESA UNIT 7C-16D LANCE","LANCE",2.8702773102460939,12491.365999999998,35853.684403779502,0.15735119738488698,5641.6201715945526]
[1216,null,"MESA UNIT 7C1-7 LANCE","LANCE",2.8702773102460939,163669.38700000002,469776.52788798703,0.20316124694850007,95440.385192860267]
[1217,null,"MESA UNIT 7C2-16 LANCE","LANCE",2.8702773102460939,16602.324999999997,{"$f":"E1228*F1228","v":47653.27674483147},0.15910847331523956,7582.0401113387434]
[1218,null,"MESA UNIT 7C3-7 LANCE","LANCE",2.8702773102460939,180797.18600000002,518938.06073214277,0.20318503196886212,105440.44645971974]
[{"$f":"A1229+1","v":1219},null,"MESA UNIT 7D1-16 LANCE","LANCE",2.8702773102460939,22796.081999999999,65431.076927109396,0.15996689584756185,10466.806267992715]
[1220,null,"MESA UNIT 7D2-16 LANCE","LANCE",2.8702773102460939,20494.667999999998,58825.38054142669,0.15960687091275752,9388.9349184693274]
[1221,null,"MESA UNIT 7D3-7 LANCE","LANCE",2.8702773102460939,213522.94300000003,612870.05850987008,0.19965053031913899,122359.83219821731]
[1222,null,"MESA UNIT 7D4-7 LANCE","LANCE",2.8702773102460939,174412.76099999997,500612.99051567476,0.20109390214985917,100670.21972970747]
[1223,null,"MESA UNIT 8-17 LANCE","LANCE",2.8702773102460939,34271.840000000004,98369.6847323845,0.1657145062919787,16301.283739524693]
[1224,null,"MESA UNIT 8-7D LANCE","LANCE",2.8702773102460939,85865.871999999988,246458.86412609534,0.19820366324668995,{"$f":"G1235*H1235","v":48849.049709410312}]
[1225,null,"MESA UNIT 8A1-16 LANCE","LANCE",2.8702773102460939,32120.828000000001,92195.683794717421,0.18261355933738635,16836.181973297538]
[1226,null,"MESA UNIT 8A1-17 LANCE","LANCE",2.8702773102460939,36103.429000000004,103626.85308078083,0.17026424616129807,17643.948021866734]
[1227,null,"MESA UNIT 8A2-7 LANCE","LANCE",2.8702773102460939,264145.80800000002,758171.71929902118,0.20290504819611141,153836.86924529655]
[1228,null,"MESA UNIT 8B1-16 LANCE","LANCE",2.8702773102460939,47903.379000000008,137495.98182781925,0.17738547087789572,24389.78948034631]
[1229,null,"MESA UNIT 8B1-17 LANCE","LANCE",2.8702773102460939,50261.943000000007,144265.71456178252,0.17136267377295025,24721.758581072296]
[1230,null,"MESA UNIT 8B3-7 LANCE","LANCE",2.8702773102460939,129370.31899999999,371328.69124499912,0.22149869077492243,82248.818957932701]
[1231,null,"MESA UNIT 8C1-16 LANCE","LANCE",2.8702773102460939,44348.278999999995,127291.85896216331,0.17546622337055384,22335.421757907985]
[1232,null,"MESA UNIT 8C2-16 LANCE","LANCE",2.8702773102460939,63227.098999999995,181479.30765238349,0.18403300870464531,33398.183004904095]
[1233,null,"MESA UNIT 8C2-17 LANCE","LANCE",2.8702773102460939,84428.61,242333.52361861645,0.17430848173523572,42240.788575510924]
[1234,null,"MESA UNIT 8C4-7 LANCE","LANCE",2.8702773102460939,131232.66200000001,376674.13210179482,0.22558787886096027,84973.11848263703]
[1235,null,"MESA UNIT 8D1-16 LANCE","LANCE",2.8702773102460939,55575.898000000001,159518.23902595128,0.17622084113564307,28110.438257629699]
[1236,null,"MESA UNIT 8D1-17 LANCE","LANCE",2.8702773102460939,32570.339000000007,93485.905018723468,0.1761550632397326,16468.015510596866]
[1237,null,"MESA UNIT 8D2-17 LANCE","LANCE",2.8702773102460939,23657.768000000004,67904.354701466116,0.17607947581382705,11956.563181310335]
[1238,null,"MESA UNIT 8D4-7 LANCE","LANCE",2.8702773102460939,175674.69700000007,504235.09678345773,0.22145203923000822,111663.89043403727]
[1239,null,"MESA UNIT 9-16 LANCE","LANCE",2.8702773102460939,16588.612000000001,47613.916632076078,0.17200788427431893,8189.9690618972108]
[1240,null,"MESA UNIT 9-17D LANCE","LANCE",2.8702773102460939,24750.477999999999,71040.735421145117,0.16606230071798228,11797.187968732816]
[1241,null,"MESA UNIT 9-7 LANCE","LANCE",2.8702773102460939,66748.091,191585.53109954152,0.19640335556318378,37628.041185304653]
[1242,null,"MESA UNIT 9A1-16 LANCE","LANCE",2.8702773102460939,56207.96899999999,161332.45807571581,0.1785189757718422,28800.90517443046]
[1243,null,"MESA UNIT 9A2-16 LANCE","LANCE",2.8702773102460939,53417.79099999999,153323.87347076798,0.18022936255530966,27633.46398014747]
[1244,null,"MESA UNIT 9A2-17 LANCE","LANCE",2.8702773102460939,44508.281999999999,127751.11194263464,0.17748195154366289,22673.516659451736]
[1245,null,"MESA UNIT 9B1-16 LANCE","LANCE",2.8702773102460939,33933.317999999999,97398.03271676536,0.17680775301784224,17220.727313009567]
[1246,null,"MESA UNIT 9B1-17 LANCE","LANCE",2.8702773102460939,32621.150000000009,93631.74667913439,0.17081384119628421,15993.598308180373]
[1247,null,"MESA UNIT 9B2-16 LANCE","LANCE",2.8702773102460939,30263.147999999997,86863.627041019456,0.18173543231766565,15786.198812980143]
[1248,null,"MESA UNIT 9B3-17 LANCE","LANCE",2.8702773102460939,81782.707000000009,234739.04827260441,0.17069027599668987,40067.672936851151]
[1249,null,"MESA UNIT 9B3-7 LANCE","LANCE",2.8702773102460939,197568.73499999996,567077.05728452315,0.21921202070177895,124310.10762095878]
[1250,null,"MESA UNIT 9B-7D LANCE","LANCE",2.8702773102460939,72298.84,207517.7200091127,0.20871669522772118,43312.412721493551]
[1251,null,"MESA UNIT 9C1-17 LANCE","LANCE",2.8702773102460939,47605.712,136641.59499171018,0.17544098695610069,23972.536284601421]
[1252,null,"MESA UNIT 9C2-16 LANCE","LANCE",2.8702773102460939,21689.32,62254.363070666812,0.1831777010835611,11403.611109706089]
[1253,null,"MESA UNIT 9C3-7 LANCE","LANCE",2.8702773102460939,221426.44,635555.28662056813,0.22167517508468768,140886.82943761331]
[1254,null,"MESA UNIT 9C4-7 LANCE","LANCE",2.8702773102460939,232705.30300000001,667928.75117484236,0.22062245567028796,147360.08129698245]
[1255,null,"MESA UNIT 9D1-16 LANCE","LANCE",2.8702773102460939,38015.501000000004,109115.0299579377,0.17902400799732002,19534.209995817651]
[1256,null,"MESA UNIT 9D2-16 LANCE","LANCE",2.8702773102460939,36703.009999999995,105347.81682073548,0.17950338988222725,18910.290236013938]
[1257,null,"MESA UNIT 9D2-17 LANCE","LANCE",2.8702773102460939,70605.957000000009,202658.6763453114,0.17757560810749098,35987.237690277871]
[1258,null,"MESA UNIT 9D3-7 LANCE","LANCE",2.8702773102460939,251585.58699999994,722120.40195104445,0.22373373602390098,161562.69538758826]
[1259,null,"STEWART POINT 10D3-20 LANCE","LANCE",2.8702773102460939,169663.261,486980.60843066097,0.20485650000000008,99761.143010975735]
[1260,null,"STEWART POINT 1-20D LANCE","LANCE",2.8702773102460939,72759.489000000001,208839.91038180026,0.20485650000000008,42782.21310112928]
[1261,null,"STEWART POINT 13C3-20 LANCE","LANCE",2.8702773102460939,31899.844000000001,91561.398433590002,0.20485650000000008,18756.947618210739]
[1262,null,"STEWART POINT 14-20 LANCE","LANCE",2.8702773102460939,139855.40300000002,401423.78994622355,0.20485650000000008,82234.272625118581]
[1263,null,"STEWART POINT 15-20D LANCE","LANCE",2.8702773102460939,102074.42100000002,292981.89455280744,0.20485650000000008,60019.245481457219]
[1264,null,"STEWART POINT 1C3-20 LANCE","LANCE",2.8702773102460939,27943.006999999998,80204.178972147769,0.20485650000000008,16430.347389607796]
[1265,null,"STEWART POINT 1C4-20 LANCE","LANCE",2.8702773102460939,29843.542000000001,85659.241459976343,0.20485650000000008,17547.852398145649]
[1266,null,"STEWART POINT 1D3-20 LANCE","LANCE",2.8702773102460939,39803.682999999997,114247.60817912816,0.20485650000000008,23404.365144947576]
[1267,null,"STEWART POINT 2-20 LANCE","LANCE",2.8702773102460939,74009.203999999998,212426.93899057445,0.20485650000000008,43517.039227322632]
[1268,null,"STEWART POINT 3-20D LANCE","LANCE",2.8702773102460939,118154.50300000001,339136.18906430405,0.20485650000000008,69474.252715051625]
[1269,null,"STEWART POINT 4-29D LANCE","LANCE",2.8702773102460939,44311.909,127187.46697638968,0.20485650000000008,26055.179328648785]
[1270,null,"STEWART POINT 4A3-20 LANCE","LANCE",2.8702773102460939,39537.690999999999,113484.13737682119,0.20485650000000008,23247.963188534781]
[1271,null,"STEWART POINT 4B3-20 LANCE","LANCE",2.8702773102460939,353.99400000000003,1016.0609461632558,0.20485650000000008,208.14668921769311]
[1272,null,"STEWART POINT 4B4-20 LANCE","LANCE",2.8702773102460939,46473.041000000005,133390.51512043647,0.20485650000000008,27325.914060769705]
[1273,null,"STEWART POINT 4C3-20 LANCE","LANCE",2.8702773102460939,15397.625,44195.453669178009,0.20485650000000008,9053.7259545799679]
[1274,null,"STEWART POINT 4C4-20 LANCE","LANCE",2.8702773102460939,28461.363000000005,81692.004437577707,0.20485650000000008,16735.138107066643]
[1275,null,"STEWART POINT 4D3-20 LANCE","LANCE",2.8702773102460939,45141.277999999991,129567.98599891114,0.20485650000000008,26542.844123785952]
[1276,null,"STEWART POINT 5-20 LANCE","LANCE",2.8702773102460939,44450.225999999995,127584.47512311097,0.20839888000000001,26588.46172104419]
[1277,null,"STEWART POINT 5A3-20 LANCE","LANCE",2.8702773102460939,41142.039000000004,118089.0610389599,0.20485650000000008,24191.3117327277]
[1278,null,"STEWART POINT 5B3-20 LANCE","LANCE",2.8702773102460939,36846.057000000001,105758.40137913426,0.20485650000000008,21665.295952124627]
[1279,null,"STEWART POINT 5B4-20 LANCE","LANCE",2.8702773102460939,32429.08,93080.452516155405,0.20485650000000008,19068.135720875798]
[1280,null,"STEWART POINT 7-20 LANCE","LANCE",2.8702773102460939,45023.96,129231.25080542771,0.20485650000000008,26473.861730622113]
[1281,null,"STEWART POINT 7D3-20 LANCE","LANCE",2.8702773102460939,155448.05499999996,{"$f":"E1292*F1292","v":446179.02518838679},0.20485650000000008,91402.673473504794]
[1282,null,"STEWART POINT 8A3-20 LANCE","LANCE",2.8702773102460939,33027.69,94798.629216841815,0.20485650000000008,19420.115386159963]
[{"$f":"A1293+1","v":1283},null,"STEWART POINT 8B3-20 LANCE","LANCE",2.8702773102460939,26273.724000000002,75412.873852868244,0.20485650000000008,15448.817392440109]
[1284,null,"STEWART POINT 8B4-20 LANCE","LANCE",2.8702773102460939,44525.837999999996,127801.50253109331,0.20485650000000008,26180.968503260927]
[1285,null,"STEWART POINT 8C3-20 LANCE","LANCE",2.8702773102460939,51848.206000000006,148818.72925876541,0.20485650000000008,30486.484010398286]
[1286,null,"STEWART POINT 8C4-20 LANCE","LANCE",2.8702773102460939,50794.043000000012,145792.98911856447,0.20485650000000008,29866.641475367214]
[1287,null,"STEWART POINT 8D3-20 LANCE","LANCE",2.8702773102460939,14219.078,40812.696956019405,0.20485650000000008,8360.7462539707922]
[1288,null,"STEWART POINT 9C3-20 LANCE","LANCE",2.8702773102460939,165154.63500000001,474039.60152247542,0.20485650000000008,{"$f":"G1299*H1299","v":97110.093629289026}]
[1289,"SHUTE CR (WY)","SHUTE CREEK UNIT 1 FR","BEAR RIVER",2.8702773102460939,67.98,195.12145155052949,0.17824512805559603,34.779448118017903]
[1290,null,"SHUTE CREEK UNIT 14 FR","FRONTIER",2.8702773102460939,351.95799999999997,1010.2170615595946,0.17823297856830436,180.05399588228664]
[1291,null,"SHUTE CREEK UNIT 15 FR","FRONTIER",2.8702773102460939,160.03199999999998,459.33621851330287,0.17823297856830436,81.868862389927486]
[1292,null,"SHUTE CREEK UNIT 17 FR","FRONTIER",2.8702773102460939,113.00200000000001,324.34707661242913,0.17823297856830436,57.809345554555257]
[1293,null,"SHUTE CREEK UNIT 19 FR","FRONTIER",2.8702773102460939,330.053,947.34363707865407,0.17823297856830436,168.84787816425924]
[1294,null,"SHUTE CREEK UNIT 2 FR","FRONTIER",2.8702773102460939,112.97900000000001,324.28106023429348,0.17824512805559603,57.801519107466092]
[1295,null,"SHUTE CREEK UNIT 23 FR","FRONTIER",2.8702773102460939,68.006,195.19607876059587,0.17781543419078832,34.708875497154672]
[1296,null,"SHUTE CREEK UNIT 29 FR","FRONTIER",2.8702773102460939,110.02799999999999,315.81087189175719,0.17781543419078832,56.156047307604233]
[1297,null,"SHUTE CREEK UNIT 3 FR","FRONTIER",2.8702773102460939,221.983,637.15276816035862,0.17824512805559603,113.56937675172061]
[1298,null,"SHUTE CREEK UNIT 34 FR","FRONTIER",2.8702773102460939,280.06900000000002,803.87569600331335,0.17781543419078832,142.94150592025133]
[1299,null,"SHUTE CREEK UNIT 37 FR","FRONTIER",2.8702773102460939,89.021999999999991,255.51782671272775,0.17782685389669012,45.437931238844023]
[1300,null,"SHUTE CREEK UNIT 40 FR","FRONTIER",2.8702773102460939,100.99100000000001,289.87217583906329,0.17823297856830436,51.664781303871521]
[1301,null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",2.8702773102460939,215.05400000000003,617.26461667766353,0.17824512805559603,110.02441064389853]
[1302,null,"SHUTE CREEK UNIT 43 FR","FRONTIER",2.8702773102460939,207.00399999999999,594.15888433018245,0.17824512805559603,105.90592642280345]
[1303,null,"SHUTE CREEK UNIT 44 FR","FRONTIER",2.8702773102460939,107.973,309.91245201920151,0.17824512805559603,55.240384696186332]
[1304,null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",2.8702773102460939,113.00200000000001,324.34707661242913,0.17782685389669012,57.677620204576989]
[1305,null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",2.8702773102460939,165.01799999999997,473.64742118218982,0.17823297856830436,84.419590668497861]
[1306,null,"SHUTE CREEK UNIT 6 FR","BRADY",2.8702773102460939,110.02799999999999,315.81087189175719,0.17824512805559603,56.291749301695695]
[1307,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.8702773102460939,23411.256999999998,67196.799771440026,0.13524037536921907,9087.7204246998026]
[1308,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.8702773102460939,64116.482000000004,184032.08349740211,0.13524037536921907,24888.568052168128]
[1309,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.8702773102460939,85323.73,244902.76624456394,0.13541854348367693,33164.375899962251]
[1310,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.8702773102460939,98204.357000000004,281873.73766440718,0.13524644635772132,38122.421340679655]
[1311,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.8702773102460939,129377.519,371349.35724163288,0.13523994172718318,50221.26543378536]
[1312,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.8702773102460939,114177.08499999999,327719.89642553963,0.13523994172718318,44320.819695428487]
[1313,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.8702773102460939,73831.773000000001,211917.66281714017,0.13524037536921907,28659.824266757634]
[1314,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.8702773102460939,82573.835000000006,237009.80502050478,0.13523994172718318,32053.192219744113]
[1315,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.8702773102460939,40693.079000000012,116800.42133775185,0.13524037536921907,15796.132825000504]
[1316,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.8702773102460939,34977.843000000008,100396.10912425019,0.13523994172718318,13577.563947599518]
[1317,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.8702773102460939,95265.366000000009,273438.01848208968,0.13524037536921907,36979.860259733272]
[1318,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.8702773102460939,26953.763999999999,77364.777234927999,0.13524037536921907,10462.841513607676]
[1319,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.8702773102460939,141475.83400000003,406074.87627834297,0.13524037536921907,54917.718695892298]
[1320,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.8702773102460939,93124.883000000002,267294.23869422218,0.13523994172718318,36148.8572650184]
[1321,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.8702773102460939,87885.780000000028,252256.56022728005,0.13524037536921907,34115.27189448537]
[1322,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.8702773102460939,41806.923999999992,119997.46536838285,0.13524037536921907,16228.502259774963]
[1323,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.8702773102460939,26820.562000000002,76982.450556648604,0.13524037536921907,10411.135510123504]
[1324,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.8702773102460939,40474.841,116174.01775811832,0.13524037536921907,15711.417769758244]
[1325,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.8702773102460939,56268.753999999994,161506.92788201911,0.13541854348367693,21871.032936306281]
[1326,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.8702773102460939,73065.001000000004,209716.81454340817,0.13523994172718318,28362.089778061003]
[1327,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.8702773102460939,62465.482999999993,179293.25852846308,0.13524037536921907,24247.687584559786]
[1328,null,"TRAIL UNIT 2 MESA","MESAVERDE",2.8702773102460939,9385.8539999999994,26940.003773482538,0.13524037536921907,3643.3762227739567]
[1329,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",2.8702773102460939,33272.714,95501.916044507554,0.13523994172718318,12915.673560693542]
[1330,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.8702773102460939,29336.320999999996,84203.376532395996,0.13770523751522534,11595.245964977543]
[1331,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",2.8702773102460939,72764.773000000001,208855.07692710761,0.13523994172718318,28245.548433048392]
[1332,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.8702773102460939,47036.065000000002,135006.55013276046,0.13524037536921907,18258.336517257816]
[1333,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.8702773102460939,216501.21000000002,621418.51070382481,0.13524037536921907,84040.872648966339]
[1334,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.8702773102460939,44137.751000000004,126687.58522059185,0.13524037536921907,17133.276579852773]
[1335,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.8702773102460939,48954.346999999994,140512.55143201392,0.13523994172718318,19002.909267603391]
[1336,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.8702773102460939,31495.693000000003,90401.372988376737,0.13523994172718318,12225.876415005421]
[1337,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.8702773102460939,105523.81700000001,302882.61762566108,0.13523994172718318,40961.827557871111]
[1338,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.8702773102460939,23275.41,66806.881209675033,0.13523994172718318,9034.9587217712997]
[1339,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.8702773102460939,13314.282999999999,38215.68439709529,0.13524037536921907,5168.3035028547756]
[1340,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",2.8702773102460939,75430.947999999989,216507.73853475295,0.13523994172718318,29280.4939429242]
[1341,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.8702773102460939,67781.899999999994,194552.84961536969,0.13523994172718318,26311.31604484003]
[1342,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.8702773102460939,34130.531999999999,97964.091586228227,0.13537754051135248,13262.137777372456]
[1343,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.8702773102460939,49439.045999999995,141903.7719740129,0.13523994172718318,19191.057852632992]
[1344,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.8702773102460939,48779.681000000004,140011.21157534252,0.13523994172718318,18935.108094601637]
[1345,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.8702773102460939,77937.512999999992,{"$f":"E1356*F1356","v":223702.27518090996},0.13523994172718318,30253.482659704558]
[1346,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.8702773102460939,29503.246000000003,84682.497572408844,0.13524037536921907,11452.492758895554]
[{"$f":"A1357+1","v":1347},null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.8702773102460939,68376.173999999999,196258.58079363889,0.13523994172718318,26541.999029991395]
[1348,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.8702773102460939,25792.212,74030.80088465703,0.13523994172718318,10011.921197657717]
[1349,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.8702773102460939,49099.25499999999,140928.47757648706,0.13537754051135248,19078.550682314108]
[1350,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.8702773102460939,69215.668000000005,198668.16137392665,0.13523994172718318,26867.870567256465]
[1351,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.8702773102460939,125519.53400000001,360275.87043286319,0.13523994172718318,48723.687723050614]
[1352,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.8702773102460939,118723.79,340770.2006234221,0.13523994172718318,{"$f":"G1363*H1363","v":46085.742074672125}]
[1353,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.8702773102460939,58451.463000000011,167771.90799958911,0.13523994172718318,22689.463061322767]
[1354,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.8702773102460939,76502.017000000007,219582.00358316096,0.13523994172718318,29696.257368924817]
[1355,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.8702773102460939,48595.407999999996,139482.2969645515,0.13523994172718318,18863.577713459603]
[1356,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.8702773102460939,111514.07500000003,320076.31924558128,0.135223254069267,43281.761438901049]
[1357,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.8702773102460939,33078.508000000002,94944.49096919391,0.13770523751522534,13074.353679675016]
[1358,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.8702773102460939,119052.17899999999,341712.76811905648,0.13523994172718318,46213.214847855656]
[1359,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.8702773102460939,119561.804,343175.5331932907,0.13523994172718318,46411.039111255654]
[1360,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.8702773102460939,42470.822,121903.03673410063,0.13523994172718318,16486.159584286441]
[1361,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.8702773102460939,167634.54300000001,481157.62518637319,0.13523994172718318,65071.729191794955]
[1362,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.8702773102460939,79138.941999999995,227150.70957948163,0.13523994172718318,30719.848726817403]
[1363,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.8702773102460939,103345.10600000001,296629.11287677748,0.13523994172718318,40116.10394004143]
[1364,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.8702773102460939,84854.322999999989,243555.43798319323,0.13541854348367693,32981.922669213032]
[1365,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",2.8702773102460939,113531.185,325865.98431085167,0.13523994172718318,44070.096729070763]
[1366,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.8702773102460939,61373.962,176160.29056850597,0.13523994172718318,23823.907431128402]
[1367,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.8702773102460939,90504.748000000007,259773.72465394056,0.13523994172718318,35131.783384452247]
[1368,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.8702773102460939,99303.014999999985,285027.19079352746,0.13879679143874571,39560.859554940813]
[1369,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.8702773102460939,99158.582000000009,284612.62803077674,0.13523994172718318,38490.995229702705]
[1370,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.8702773102460939,60296.854000000014,173068.69191542146,0.13523994172718318,23405.799809441414]
[1371,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.8702773102460939,46621.447000000007,133816.48149494085,0.13540884456969426,18119.935143611812]
[1372,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.8702773102460939,72090.725999999995,206920.37511696812,0.13523994172718318,27983.899472985653]
[1373,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.8702773102460939,113256.827,325078.5007685672,0.13523994172718318,43963.5975007011]
[1374,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.8702773102460939,66983.725000000006,192261.86602326404,0.13541854348367693,26035.821864324251]
[1375,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.8702773102460939,34672.072,99518.461560818905,0.13523994172718318,13458.870942264068]
[1376,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.8702773102460939,16662.578000000001,{"$f":"E1387*F1387","v":47826.219563605744},0.13524037536921907,6468.0358862727298]
[1377,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.8702773102460939,44339.314000000006,127266.12692607699,0.13524037536921907,17211.518777269332]
[1378,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.8702773102460939,55005.942000000003,157882.30725131265,0.13541854348367693,21380.192089815126]
[1379,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.8702773102460939,37895.282000000007,108769.96808997724,0.13523994172718318,14710.044146156095]
[1380,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.8702773102460939,50891.031000000003,146071.37157433058,0.13523994172718318,19754.683779722189]
[1381,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.8702773102460939,164429.47,471958.17687679076,0.13523994172718318,63827.596338484793]
[]
[{"$f":"A1392+1","v":1382},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F12:F1392)","v":62048433.688000008},{"$f":"SUM(G12:G1392)","v":181779518.79297566},null,{"$f":"SUM(I12:I1392)","v":30298009.76503532}]
[]
[{"$f":"A1394+1","v":1383},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1404-F1394","v":-2134439.1549257785},null,"+",{"$f":"I1394/F1394*F1396","v":-1042238.3695290897}]
[]
[]
[{"$f":"A1396+1","v":1384},"Total Wexpro I Test Year Royalties",null,null,null,null,null,null,{"$f":"I1394+I1396","v":29255771.395506229}]
[]
[{"$f":"A1399+1","v":1385},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S101","v":261164667}]
[]
[]
[{"$f":"A1401+1","v":1386},"Total Wexpro I Company Production",null,null,null,{"$f":"'Monthly Inputs'!S7","v":59913994.53307423},null,null,{"$f":"I1399+I1401","v":290420438.3955062}]
[]
[]
[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":"A1404+1","v":1387},"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",3.0714601768100258,1505.058,{"$f":"E1412*F1412","v":4622.7257107893438},0.16319156100731588,{"$f":"G1412*H1412","v":754.38982485236693}]
[{"$f":"A1412+1","v":1388},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",3.0714601768100258,64418.360999999997,197858.43046687206,0.16319195705051903,32288.904486832893]
[{"$f":"A1413+1","v":1389},null,"CANYON CREEK 13 UPPER MESA","MESAVERDE",3.0714601768100258,65370.688999999998,200783.46799413321,0.16319195705051903,32766.24708535285]
[1390,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",3.0714601768100258,2084.9860000000003,6403.9514682064291,0.16319156100731588,1045.0708367116995]
[1391,null,"CANYON CREEK 14 UPPER MESA","MESAVERDE",3.0714601768100258,14020.302,43062.799259849955,0.16319138721769949,7027.4779486922371]
[1392,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",3.0714601768100258,10318.199000000001,31691.937324901031,0.16319195705051903,5171.8692747729901]
[1393,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",3.0714601768100258,35130.030000000006,107900.48815514153,0.16319195705051903,17608.491828743896]
[1394,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",3.0714601768100258,31869.09,97884.640806174619,0.16319156100731588,15973.947331800047]
[1395,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",3.0714601768100258,3127.6349999999998,9606.4063500972243,0.16319156100731588,1567.6844479429578]
[1396,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",3.0714601768100258,25873.467999999997,79469.326597968538,0.16319195705051903,12968.754933009352]
[1397,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",3.0714601768100258,38911.036,119513.69751242128,0.16319195705051903,19503.674191395778]
[1398,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",3.0714601768100258,53806.335999999996,165264.01828405965,0.16319195705051903,26969.758573808456]
[1399,null,"CANYON CREEK 49 MESA","MESAVERDE",3.0714601768100258,11965.974999999999,36753.015689204345,0.16319195705051903,5997.796557829688]
[1400,null,"CANYON CREEK 50 MESA","MESAVERDE",3.0714601768100258,13802.021000000001,42392.357860995689,0.16319195705051903,6918.0918433218412]
[1401,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",3.0714601768100258,68637.903999999995,210818.58875570956,0.16319195705051903,34403.898081672785]
[1402,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",3.0714601768100258,39182.132000000005,120346.35808051379,0.16319195705051903,19639.557699061592]
[1403,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",3.0714601768100258,9896.0190000000002,30395.228267455375,0.16319156100731588,4960.2447481397357]
[1404,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",3.0714601768100258,33941.142,104248.86600845419,0.16319156100731588,17012.53517716215]
[1405,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",3.0714601768100258,10970.75,33696.221734738589,0.16319156100731588,5498.939024940636]
[1406,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",3.0714601768100258,25255.770000000004,77572.091789673359,0.16319195705051903,12659.141471659295]
[1407,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",3.0714601768100258,10868.716,33382.828367057955,0.16319195705051903,5447.8090931017705]
[1408,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",3.0714601768100258,3929.1150000000007,12068.120252606926,0.16319161657074216,1969.4160529930375]
[1409,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",3.0714601768100258,16494.881999999998,50663.373184180506,0.16319156100731588,8267.8349558226037]
[1410,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",3.0714601768100258,8009.152,24599.791418018372,0.16319156100731588,4014.4783619607911]
[1411,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",3.0714601768100258,540.06099999999992,1658.775854548199,0.16318301343240038,270.68404255408018]
[1412,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",3.0714601768100258,31444.974999999999,96581.988473286838,0.16319195705051903,15761.403714786349]
[1413,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",3.0714601768100258,25338.807999999997,77827.139699835287,0.16319138721769949,12700.718890801812]
[1414,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",3.0714601768100258,20237.858,62159.774910936198,0.16319195705051903,10143.975317535431]
[1415,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",3.0714601768100258,20006.300999999999,61448.556806774592,0.16319195705051903,10027.910243227538]
[1416,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",3.0714601768100258,22715.910000000003,69771.01294500065,0.16319195705051903,11386.068147891754]
[1417,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",3.0714601768100258,18377.067999999999,56444.432528529862,0.16319195705051903,9211.2774089367649]
[1418,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",3.0714601768100258,15107.748,46402.846343281315,0.16319195705051903,7572.5713074745981]
[1419,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",3.0714601768100258,19331.818999999996,59376.912203799402,0.16319195705051903,9689.8345061548716]
[1420,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",3.0714601768100258,47111.80599999999,144702.0359865996,0.16319195705051903,23614.208441847823]
[1421,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",3.0714601768100258,21322.179,65490.223681315023,0.16319156100731588,10687.451833272084]
[1422,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",3.0714601768100258,19754.792999999998,60676.060000625454,0.16319127609096529,9901.803659674044]
[1423,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",3.0714601768100258,14033.363999999998,43102.918672679443,0.16319161657074216,7034.0349771117862]
[1424,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",3.0714601768100258,9783.4680000000008,30049.532353095234,0.16319195705051903,4903.8419931544995]
[1425,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",3.0714601768100258,21392.044999999998,65704.814318028017,0.16319195705051903,10722.497236199955]
[1426,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",3.0714601768100258,20461.331999999999,62846.166402488634,0.16319195705051903,10255.988888344697]
[1427,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",3.0714601768100258,25591.428999999996,78603.055041161206,0.16319195705051903,12827.386382316763]
[1428,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",3.0714601768100258,47575.44,146126.06935421479,0.16319195705051903,23846.599234014186]
[1429,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",3.0714601768100258,25887.156999999999,79511.371816328901,0.16319195705051903,12975.616374478195]
[1430,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",3.0714601768100258,22043.687999999995,67706.309842025032,0.16319195705051903,11049.125207788882]
[1431,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",3.0714601768100258,12418.871999999999,38144.070788901074,0.16319156100731588,6224.7904552143254]
[1432,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",3.0714601768100258,2094.17,6432.1597584702522,0.16319156100731588,1049.6741916332003]
[1433,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",3.0714601768100258,20770.811999999998,63796.721898007803,0.16319195705051903,10411.111899943597]
[1434,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",3.0714601768100258,16967.688999999998,52115.581055997529,0.16319156100731588,8504.823025331536]
[1435,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",3.0714601768100258,23371.731999999996,71785.344101076524,0.16319156100731588,11714.762361301993]
[1436,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",3.0714601768100258,9293.5319999999992,28544.713439909632,0.16319088004799398,4658.2369069766546]
[1437,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",3.0714601768100258,62636.021000000001,192384.0441353365,0.16319195705051903,31395.528667738992]
[1438,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",3.0714601768100258,58652.659,180149.30638251815,0.16319138721769949,29398.815214869501]
[1439,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",3.0714601768100258,38665.441999999995,118759.36532175778,0.16319156100731588,19380.526211095748]
[1440,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",3.0714601768100258,28886.524000000001,88723.808112467057,0.16319668946844978,14479.431760988613]
[1441,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",3.0714601768100258,7151.4410000000007,21965.366238306469,0.16319156100731588,3584.5624045266268]
[1442,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",3.0714601768100258,9965.6719999999987,30609.164683150721,0.16319156100731588,4995.1573657733697]
[1443,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",3.0714601768100258,3153.2649999999999,9685.1278744288647,0.16319195705051903,1580.5349721125799]
[1444,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",3.0714601768100258,33442.368999999999,102716.90460168612,0.16319195705051903,16762.572684120623]
[1445,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",3.0714601768100258,35550.027000000002,109190.49221502119,0.16319195705051903,17819.010115878773]
[1446,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",3.0714601768100258,1983.8560000000002,6093.334700525631,0.16319195705051903,994.38321474261602]
[1447,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",3.0714601768100258,35343.137999999999,108555.04089050114,0.16319156100731588,17715.266578133887]
[1448,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",3.0714601768100258,13203.175999999999,40553.029291413884,0.16319156100731588,6617.9121536412367]
[1449,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",3.0714601768100258,9843.273000000001,30233.221028969358,0.16319156100731588,4933.8065339967188]
[1450,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",3.0714601768100258,7170.1379999999999,22022.793329232285,0.16319156100731588,3593.9340211389199]
[1451,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",3.0714601768100258,1646.184,5056.1885997018353,0.16319156100731588,825.12731033273712]
[1452,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",3.0714601768100258,4364.9080000000004,13406.641097439497,0.16319156100731588,2187.8506885559859]
[{"$f":"A1477+1","v":1453},null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",3.0714601768100258,8376.67,25728.608319279239,0.16319156100731588,4198.6917541689927]
[1454,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",3.0714601768100258,8956.741,27510.273295501607,0.16319156100731588,4489.4444428307834]
[1455,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",3.0714601768100258,8327.3150000000005,25577.016402252782,0.16319156100731588,4173.9532325933542]
[1456,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",3.0714601768100258,12891.07,39594.40814147042,0.16319156100731588,6461.4732717673351]
[1457,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",3.0714601768100258,14134.732,43414.266447882328,0.16319156100731588,7084.8419116174564]
[1458,null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",3.0714601768100258,4390.1730000000007,13484.241538806604,0.16319156100731588,2200.5144257175407]
[1459,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",3.0714601768100258,18042.526000000002,55416.900098059494,0.16319156100731588,9043.5704331888046]
[1460,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",3.0714601768100258,13915.615999999998,42741.260379780419,0.16319156100731588,6975.013000796509]
[1461,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",3.0714601768100258,1641.6,5042.109026251338,0.16319156100731588,822.82964276303335]
[1462,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",3.0714601768100258,22707.654999999999,69745.658041241069,0.16319156100731588,11381.902809232584]
[1463,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",3.0714601768100258,16710.985999999997,51327.128014229856,0.16319156100731588,8376.1541426645035]
[1464,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",3.0714601768100258,33488.015999999996,102857.10754437697,0.16319195705051903,16785.452676722583]
[1465,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",3.0714601768100258,42411.195,130264.29649342448,0.16319195705051903,21258.085478571003]
[1466,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",3.0714601768100258,31743.067999999999,97497.569251772671,0.16319156100731588,15910.780520615664]
[1467,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",3.0714601768100258,35594.991999999998,109328.60042187145,0.16319156100731588,17841.504965590295]
[1468,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",3.0714601768100258,61662.514999999999,189393.95922445087,0.16319195705051903,30907.570859384337]
[1469,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",3.0714601768100258,42116.192999999999,129358.20959834517,0.16319161657074216,21110.175341050843]
[1470,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",3.0714601768100258,9286.1640000000007,28522.082921326899,0.16319156100731588,4654.5632351114409]
[1471,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",3.0714601768100258,43564.737999999998,133807.35788016245,0.16319195705051903,21836.284600222902]
[1472,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",3.0714601768100258,31452.999,96606.633869745565,0.16319156100731588,15765.387384866011]
[1473,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",3.0714601768100258,26323.01,80850.076948772068,0.16319156100731588,13194.05026483172]
[1474,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",3.0714601768100258,40194.544999999998,123455.94429249853,0.16319195705051903,20147.017158612693]
[1475,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",3.0714601768100258,23308.081000000002,71589.842589362408,0.16319138721769949,11682.845722854796]
[1476,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",3.0714601768100258,1,3.0714601768100258,0.13321607213810671,0.40916786048324638]
[1477,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",3.0714601768100258,24938.257999999998,76596.866326014031,0.16319195705051903,12499.99251967923]
[1478,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",3.0714601768100258,32260.523999999998,99086.914749024072,0.16319195705051903,16170.187535991177]
[1479,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",3.0714601768100258,30817.856,94655.817438665908,0.16319195705051903,15447.068094032536]
[1480,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",3.0714601768100258,50473.375,155026.96130169873,0.16319195705051903,25299.153210419296]
[1481,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",3.0714601768100258,20078.905999999999,61671.560172911886,0.16319195705051903,10064.302598976337]
[1482,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",3.0714601768100258,9397.0990000000002,28862.815356041316,0.16319156100731588,4710.1678930183098]
[1483,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",3.0714601768100258,54340.384999999995,166904.32852002486,0.16319195705051903,27237.444011385618]
[1484,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",3.0714601768100258,3370.154,10351.293800717016,0.16319195705051903,1689.2478933439152]
[1485,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",3.0714601768100258,677.03899999999999,2079.4983266472832,0.16319156100731588,339.3565780376714]
[1486,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",3.0714601768100258,14585.572,44799.003553995361,0.16319195705051903,7310.8370638896604]
[1487,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",3.0714601768100258,23308.819999999996,71592.112398433048,0.16319195705051903,11683.256931681017]
[1488,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",3.0714601768100258,16807.286,51622.909629256668,0.16319195705051903,8424.4436510404794]
[1489,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",3.0714601768100258,14823.011,45528.287986916956,0.16319195705051903,7429.850417744613]
[1490,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",3.0714601768100258,11645.242,35767.897052315537,0.16319195705051903,5837.0331195488634]
[1491,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.8714601768100256,21322.68,61227.226482863596,0.17487163740179393,10706.905348628838]
[1492,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.8714601768100256,95023.89,272857.31598057644,0.17487163740179393,47715.005622582074]
[1493,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.8714601768100256,77959.098999999987,223856.44819849025,0.17481222605833471,39132.844027090374]
[1494,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.8714601768100256,89523.941000000006,257064.43145259033,0.17487163740179393,44953.27804587569]
[1495,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.8714601768100256,117938.927,338656.93217620469,0.17487163740179393,59221.492247121183]
[1496,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.8714601768100256,104074.33100000001,298845.29689464514,0.17487163740179393,52259.566397791838]
[1497,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.8714601768100256,67285.765999999989,193208.39753515797,0.17487163740179393,33786.668836749799]
[1498,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.8714601768100256,29217.901000000002,83898.039171477823,0.13524153273042358,11346.499410627777]
[1499,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.8714601768100256,14418.116999999998,41401.048790087632,0.13524153273042358,5599.1412950185004]
[1500,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.8714601768100256,32288.505000000001,92715.156276231399,0.17487163740179393,16213.251189987795]
[1501,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.8714601768100256,86816.022000000012,249288.7498820631,0.17487163740179393,43593.531877722635]
[1502,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.8714601768100256,25557.319,73386.823734530233,0.20547125431789964,15078.882723140536]
[1503,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.8714601768100256,134190.66399999999,385323.14777569473,0.20547125431789964,79172.830491193396]
[1504,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.8714601768100256,84895.054000000004,243772.76676913668,0.20547934127456613,{"$f":"G1529*H1529","v":50090.26753640065}]
[1505,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.8714601768100256,80083.58600000001,{"$f":"E1530*F1530","v":229956.82801514093},0.17487163740179393,40212.927046730409]
[1506,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.8714601768100256,38115.451999999997,109447.00253911404,0.17487163740179393,19139.17654273317]
[1507,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.8714601768100256,9508.0040000000008,27301.854846950435,0.13524153273042358,3692.3446958851209]
[1508,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.8714601768100256,36852.981,105821.86733823651,0.17487163740179393,18505.243214352835]
[1509,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.8714601768100256,51363.198999999986,147487.38048206849,0.17481222605833471,25782.597297582979]
[1510,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.8714601768100256,66597.702999999994,191232.65203152155,0.17487163740179393,33441.166985439668]
[1511,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.8714601768100256,56950.712000000007,163531.70154897688,0.17487163740179393,28597.056416971067]
[1512,null,"TRAIL UNIT 2 MESA","LANCE",2.8714601768100256,3314.0450000000005,9516.1482416563831,0.13524153273042358,1286.9784738915346]
[1513,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",2.8714601768100256,11750.616999999998,33741.428768446887,0.13524153273042358,4563.2425431591655]
[1514,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.8714601768100256,26677.634000000002,76603.76364251315,0.17405417716150842,13333.205048272301]
[1515,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",2.8714601768100256,66328.113000000012,190458.5350824554,0.17487163740179393,33305.795887015993]
[1516,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.8714601768100256,44706.298999999992,128372.35723106185,0.17487163740179393,22448.684306123807]
[{"$f":"A1541+1","v":1517},null,"TRAIL UNIT 23W MESA","MESAVERDE",2.8714601768100256,204874.55000000002,588289.11156687443,0.17487163740179393,102875.08020534596]
[1518,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.8714601768100256,40202.946000000004,115441.15842944392,0.17487163740179393,20187.384398116763]
[1519,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.8714601768100256,44642.450000000012,128189.01737023276,0.17487163740179393,22416.623364459607]
[1520,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.8714601768100256,28709.47,82438.099802322133,0.17487163740179393,14416.085496724576]
[1521,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.8714601768100256,96205.395000000004,276249.96053677838,0.17487340372141916,48308.770876974158]
[1522,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.8714601768100256,21221.822,60937.616752350892,0.17487163740179393,10656.260820846588]
[1523,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.8714601768100256,4711.4759999999987,13528.815707996189,0.13524153273042358,1829.6577723768353]
[1524,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",2.8714601768100256,26716.035999999996,76714.033456222998,0.13524153273042358,10374.923466552593]
[1525,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.8714601768100256,61783.76,177409.60641358819,0.17487163740179393,31023.90836435197]
[1526,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.8714601768100256,31107.391999999996,89323.637332418759,0.17482691652526658,15616.17608764796]
[1527,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.8714601768100256,45065.764000000003,129404.54666351889,0.17487163740179393,22629.184962286399]
[1528,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.8714601768100256,44458.364999999998,127660.42462358465,0.17487163740179393,22324.18748533454]
[1529,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.8714601768100256,71028.448000000004,203955.35985262171,0.17487163740179393,35666.007734300059]
[1530,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.8714601768100256,26899.837000000003,77241.810708180885,0.17487163740179393,13507.401914419012]
[1531,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.8714601768100256,24135.044000000002,69302.817711557756,0.13524153273042358,9372.6192898482168]
[1532,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.8714601768100256,23507.974000000002,67502.211178485493,0.17487163740179393,11804.222197023437]
[1533,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.8714601768100256,44757.006000000001,128517.96036224738,0.17482691652526658,22468.398728248143]
[1534,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.8714601768100256,63068.548999999992,181098.82686269176,0.17487163740179393,31669.048385022892]
[1535,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.8714601768100256,114424.22,328564.59099254926,0.17487163740179393,57456.628019117801]
[1536,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.8714601768100256,108212.958,310729.19951181585,0.17487163740179393,54337.723907179941]
[1537,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.8714601768100256,52946.133999999998,152032.71529704731,0.17487163740179393,26586.209862635427]
[1538,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.8714601768100256,69557.254000000001,199730.88486925987,0.17487163740179393,34927.266876796661]
[1539,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.8714601768100256,43997.807000000008,126337.9506674734,0.17487163740179393,22092.924299208138]
[1540,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.8714601768100256,101841.26999999999,292433.15116075752,0.17487163740179393,51138.263974047986]
[1541,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.8714601768100256,30092.418999999998,86409.182782381366,0.17405417716150842,15039.87920838577]
[1542,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.8714601768100256,107961.443,310006.98420544551,0.17487163740179393,54211.428933998322]
[1543,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.8714601768100256,108432.38800000001,311359.28401841334,0.17487163740179393,54447.907816550149]
[1544,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.8714601768100256,39222.1,112624.6982008605,0.17510948906845633,19721.653358441774]
[1545,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.8714601768100256,152801.37,438763.04891701415,0.17487163740179393,76727.212795521671]
[1546,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.8714601768100256,72146.97,207167.15123250763,0.17487163740179393,36227.658951893682]
[1547,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.8714601768100256,93977.175999999992,269851.71841306688,0.17487163740179393,47189.411854580831]
[1548,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.8714601768100256,77529.365999999995,222622.48700232917,0.17481222605833471,38917.132523519846]
[1549,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",2.8714601768100256,40175.786,115363.16957104176,0.13524047252850316,15601.769565173525]
[1550,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.8714601768100256,55726.695000000007,160016.9854777384,0.17487163740179393,27982.432262591195]
[1551,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.8714601768100256,82106.659,235766.00156942048,0.17487163740179393,41228.786738118477]
[1552,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.8714601768100256,79691.28,228830.33695901727,0.17487163740179393,40015.93571122759]
[1553,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.8714601768100256,89918.823999999993,258198.32226158955,0.17487163740179393,45151.563388280229]
[1554,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.8714601768100256,54680.515000000007,157012.92126996329,0.17487163740179393,27457.106635717439]
[1555,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.8714601768100256,42484.522000000004,121992.61305380944,0.17487163740179393,21333.047995643119]
[1556,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.8714601768100256,65712.686000000002,188691.3609602217,0.17487163740179393,32996.767254686907]
[1557,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.8714601768100256,103244.58200000001,296462.7056843972,0.17487163740179393,51842.918771596655]
[1558,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.8714601768100256,61180.381999999998,175677.0305150249,0.17481222605833471,30710.4927716495]
[1559,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.8714601768100256,31605.784,90754.750112859474,0.17487163740179393,15870.431754226378]
[1560,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.8714601768100256,6220.6640000000007,17862.388949315762,0.13524153273042358,2415.7368597324439]
[1561,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.8714601768100256,40421.767999999996,116069.49708825383,0.17487163740179393,20297.263008225702]
[1562,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.8714601768100256,50248.855999999992,144287.5889342615,0.17481222605833471,25223.234614188194]
[1563,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.8714601768100256,34543.132000000005,99189.227920292062,0.17487163740179393,17345.382699041209]
[1564,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.8714601768100256,46396.629000000008,133226.07251172917,0.17487163740179393,23297.461444736211]
[1565,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.8714601768100256,149884.67100000003,430387.86389077263,0.17487163740179393,75262.630476439823]
[]
[{"$f":"A1590+1","v":1566},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1412:F1591)","v":6926029.1989999991},{"$f":"SUM(G1412:G1591)","v":20356374.237151936},null,{"$f":"SUM(I1412:I1591)","v":3477670.4777307413}]
[]
[{"$f":"A1592+1","v":1567},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1602-F1592","v":3090031.8010000009},null,"+",{"$f":"I1592/F1592*F1594","v":1551554.5864488145}]
[]
[]
[{"$f":"A1594+1","v":1568},"Total Wexpro II Test Year Royalties",null,null,null,null,null,null,{"$f":"I1592+I1594","v":5029225.0641795555}]
[]
[{"$f":"A1597+1","v":1569},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S103","v":38668013}]
[]
[]
[{"$f":"A1599+1","v":1570},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":10016061},null,null,{"$f":"I1597+I1599","v":43697238.064179555}]
[]
[]
[]
[]
["Summary of WEXPRO I & WEXPRO II"]
[{"$f":"A1602+1","v":1571},"Total Wexpro Test Year Royalties",null,null,null,null,null,null,{"$f":"I1597+I1399","v":34284996.459685788}]
[]
[{"$f":"A1608+1","v":1572},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1599+I1401","v":299832680}]
[]
[]
[{"$f":"A1610+1","v":1573},"Total Wexpro Company Production",null,null,null,{"$f":"F1602+F1404","v":69930055.53307423},null,null,{"$f":"I1608+I1610","v":334117676.4596858}]

{"sheet":"Ut 1.2","index":20,"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,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,"Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$182+Calculations!$P$185-G16,0)","v":70499440}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S89","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$181+Calculations!$P$184","v":20680000},{"$f":"G17/E17","v":3.4090638297872342},{"$f":"G15+G16","v":70499440}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$178","v":28221608.998073731},{"$f":"G19/E19","v":2.9681903680870052},{"$f":"ROUND(Calculations!P179,0)","v":83767108}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P187","v":1.9262693822383881E-3},{"$f":"G21/E21","v":0},{"$f":"ROUND(Calculations!P188,0)","v":0}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":48901609},{"$f":"G24/E24","v":3.1546313332962113},{"$f":"G17+G19+G21","v":154266548}]

{"sheet":"Ut 1.3 p1","index":21,"n_rows":67,"n_cols":14,"rows_kept":67,"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,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING AND PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D19+'Other Inputs'!D20+'Other Inputs'!D21","v":840902}," x",{"$f":"'Other Inputs'!E19","v":12},"x",{"$f":"'Other Inputs'!F19","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681}]
[{"$f":"A17+1","v":2},"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D22","v":75000}," x",{"$f":"'Other Inputs'!E22","v":5},"x",{"$f":"'Other Inputs'!F22","v":6.8088699999999998},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2553326}]
[{"$f":"A18+1","v":3},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D27","v":203542}," x",{"$f":"'Other Inputs'!E27","v":12},"x",{"$f":"'Other Inputs'!F27","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,{"$f":"-ROUND('Other Inputs'!E285,0)","v":-9659}]
[{"$f":"A20+1","v":5},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L20)","v":58023293}]
[]
[null,"Kern River Demand"]
[{"$f":"A21+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D53","v":1885}," x",{"$f":"'Other Inputs'!E53","v":12},"x",{"$f":"'Other Inputs'!F53","v":17.693375},"=",{"$f":"ROUND(F24*H24*J24,0)","v":400224}]
[{"$f":"A24+1","v":7},"January - December",null,null,null,{"$f":"'Other Inputs'!D51","v":3000}," x",{"$f":"'Other Inputs'!E51","v":12},"x",{"$f":"'Other Inputs'!F51","v":14.308},"=",{"$f":"ROUND(F25*H25*J25,0)","v":515088}]
[{"$f":"A25+1","v":8},"November - March",null,null,null,{"$f":"'Other Inputs'!D52","v":50000}," x",{"$f":"'Other Inputs'!E52","v":5},"x",{"$f":"J25","v":14.308},"=",{"$f":"ROUND(F26*H26*J26,0)","v":3577000}]
[{"$f":"A26+1","v":9},"November - March",null,null,null,{"$f":"'Other Inputs'!D56","v":27625},"x",5,"x",{"$f":"'Other Inputs'!F56","v":5.5366666666666662},"=",{"$f":"ROUND(F27*H27*J27,0)","v":764752}]
[{"$f":"A27+1","v":10},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L27)","v":5257064}]
[]
[{"$f":"A28+1","v":11},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L21+L28","v":63280357}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A30+1","v":12},"QPC Commodity (SNG)",null,null,null,{"$f":"F37-(D40*F40*H40)-(D41*F41*H41)-(D42*F42*H42)","v":116265200.104087},null,null,"x",{"$f":"'Other Inputs'!F35","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F35*J35,0)","v":310428}]
[]
[{"$f":"A35+1","v":13},"Total ACA",null,null,null,{"$f":"Calculations!$P$171","v":128792934.06306188},null,null,"x",{"$f":"'Other Inputs'!F36","v":1.2999999999999999E-3},"=",{"$f":"ROUND(F37*J37,0)","v":167431}]
[]
[null,"Kern River Commodity"]
[{"$f":"A37+1","v":14},"January - December",null,{"$f":"'Other Inputs'!C60","v":0.927677938966181},"x",{"$f":"'Other Inputs'!D60","v":4885}," x",{"$f":"'Other Inputs'!E60","v":365},"x",{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D40*F40*H40*J40,0)","v":7278}]
[{"$f":"A40+1","v":15},"November - March",null,{"$f":"'Other Inputs'!C61","v":0.927677938966181},"x",{"$f":"'Other Inputs'!D61","v":50000}," x",{"$f":"'Other Inputs'!E61","v":151},"x",{"$f":"'Other Inputs'!F61","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D41*F41*H41*J41,0)","v":30817}]
[{"$f":"A41+1","v":16},"November - March",null,{"$f":"'Other Inputs'!C64","v":0.927677938966181},"x",{"$f":"'Other Inputs'!D64","v":27625},"x",{"$f":"'Other Inputs'!E64","v":151},"x",{"$f":"'Other Inputs'!F64","v":3.0999999999999999E-3},"=",{"$f":"ROUND(D42*F42*H42*J42,0)","v":11996}]
[{"$f":"A42+1","v":17},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L40:L42)","v":50091}]
[]
[{"$f":"A43+1","v":18},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L37+L43+L35","v":527950}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A45+1","v":19},"QEPFS/Tesoro Field Services Demand",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!E167","v":12245844}]
[{"$f":"A50+1","v":20},"QEPFS/Tesoro Field Services Commodity",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D167","v":6303902.2650082512}]
[{"$f":"A51+1","v":21},null,"Total QEPFS/Tesoro Field Services (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L50+L51","v":18549746.265008252}," 1/"]
[]
[{"$f":"A52+1","v":22},"Wexpro II Gathering",null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D170","v":4355383.9652400007},null,{"$f":"'Other Inputs'!D170","v":4355383.9652400007}]
[{"$f":"A54+1","v":23},"Other Wexpro I Gathering Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D159,0)","v":2197793}]
[{"$f":"A55+1","v":24},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$161,0)","v":3854668}]
[{"$f":"A56+1","v":25},null,"Total Wexpro II Gathering, Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L54:L56)","v":10407844.965240002}]
[]
[]
[]
[]
[{"$f":"A57+1","v":26},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M60)","v":92765898.230248258}]
[]
[]
[]
[]
[" 1/","See paragraph 7c in application."]

{"sheet":"Ut 1.3 p2","index":22,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[56,1,56,7],[6,1,6,10],[9,1,9,2],[32,9,32,10],[13,1,13,2]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E146","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E12","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E147","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E13","v":2.85338},"=",{"$f":"ROUND(D17*F17*H17,0)","v":3829019}]
[{"$f":"A17+1","v":3},"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E148","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829246}]
[4,null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"SUM(J16:J18)","v":14025058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A19+1","v":5},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S24+'Monthly Inputs'!S26+'Monthly Inputs'!S27)","v":1148750.7400512695},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D22*H22,0)","v":44480}]
[{"$f":"A22+1","v":6},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S31+'Monthly Inputs'!S33+'Monthly Inputs'!S34)","v":1063404.5639038086},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":41175}]
[{"$f":"A23+1","v":7},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":14904529.622894287},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D24*H24,0)","v":156349}]
[8,"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S32","v":13478110.633850098},null,"x ",null,{"$f":"'Other Inputs'!E9","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":240045}]
[9,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J22:J25)","v":482049}]
[]
[{"$f":"A26+1","v":10},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J19+J26","v":14507107}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A28+1","v":11},null,{"$f":"+'Rate Base'!H8","v":"2015-08-22"},{"$f":"+'Rate Base'!H216","v":55069784.969999999}]
[{"$f":"A35+1","v":12},null,{"$f":"+'Rate Base'!I8","v":"2015-09-21"},{"$f":"+'Rate Base'!I216","v":68899212.390000001}]
[13,null,{"$f":"+'Rate Base'!J8","v":"2015-10-21"},{"$f":"+'Rate Base'!J216","v":68125004.799999997}]
[14,null,{"$f":"+'Rate Base'!K8","v":"2015-11-20"},{"$f":"+'Rate Base'!K216","v":50875669}]
[15,null,{"$f":"+'Rate Base'!L8","v":"2015-12-20"},{"$f":"+'Rate Base'!L216","v":43864860.969999999}]
[16,null,{"$f":"+'Rate Base'!M8","v":"2016-01-19"},{"$f":"+'Rate Base'!M216","v":31528328.539999999}]
[17,null,{"$f":"+'Rate Base'!N8","v":"2016-02-18"},{"$f":"+'Rate Base'!N216","v":21185728.699999999}]
[18,null,{"$f":"+'Rate Base'!O8","v":"2016-03-19"},{"$f":"+'Rate Base'!O216","v":7159514.9400000004}]
[19,null,{"$f":"+'Rate Base'!P8","v":"2016-04-18"},{"$f":"+'Rate Base'!P216","v":3455713.05}]
[20,null,{"$f":"+'Rate Base'!Q8","v":"2016-05-18"},{"$f":"+'Rate Base'!Q216","v":11147739.1}]
[21,null,{"$f":"+'Rate Base'!R8","v":"2016-06-17"},{"$f":"+'Rate Base'!R216","v":23044902.899999999}]
[22,null,{"$f":"+'Rate Base'!S8","v":"2016-07-17"},{"$f":"+'Rate Base'!S216","v":39135538.030000001}]
[23,null,{"$f":"+'Rate Base'!T8","v":"2016-08-16"},{"$f":"+'Rate Base'!T216","v":52516754.780000001}]
[]
[]
[{"$f":"A47+1","v":24},"12-Month Average   3/",null,{"$f":"(SUM(D36:D46)+D35/2+D47/2)/12","v":35184623.524583332},null,"x ",null,{"$f":"'Other Inputs'!E275","v":0.1079},null,"  =",{"$f":"D50*H50","v":3796420.8783025416}]
[]
[]
[{"$f":"A50+1","v":25},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K50+K28","v":18303527.878302541}]
[]
[]
[]
["1/","QPC Tariff included in Exhibit 1.9."]
["2/","Questar Gas planned volumes."]
["3/","(½ of Line 11 + sum of Lines 12 through 22 + ½ of Line 23) / 12"]

{"sheet":"Ut 1.4 p1","index":23,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Questar Gas Production  2/",null,{"$f":"'Other Inputs'!D178","v":290420438.3955062}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.4 p3'!H28","v":-18787754}]
[{"$f":"A16+1","v":3},null,null,"Net Questar Gas Production Costs",{"$f":"E15+E16","v":271632684.3955062},{"$f":"F22","v":57787047.727150097},{"$f":"E17/F22","v":4.7005807543250731}]
[]
[{"$f":"A17+1","v":4},null,null,"Gathering  4/",{"$f":"'Ut 1.3 p1'!L55+'Ut 1.3 p1'!M52","v":20747539.265008252}]
[]
[]
[{"$f":"A19+1","v":5},"Total Wexpro I Cost of Production",null,null,{"$f":"SUM(E17:E19)","v":292380223.66051447},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E279)","v":57787047.727150097},{"$f":"E22/F22","v":5.0596151760690384}]
[]
[null,"WEXPRO II"]
[{"$f":"A22+1","v":6},null,"Wexpro II Production  5/",null,{"$f":"'Other Inputs'!D199","v":43697238.064179555}]
[{"$f":"A25+1","v":7},null,"Wexpro II Revenue Sharing Credits  6/",null,{"$f":"-'Ut 1.4 p3'!H44","v":-1305487}]
[{"$f":"A26+1","v":8},null,null,"Net Cost of Wexpro II Production",{"$f":"E25+E26","v":42391751.064179555},{"$f":"F32","v":9660490.8344999999},{"$f":"E27/F32","v":4.3881570605903519}]
[]
[{"$f":"A27+1","v":9},null,null,"Gathering  7/",{"$f":"'Ut 1.3 p1'!L54","v":4355383.9652400007}]
[]
[]
[{"$f":"A29+1","v":10},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E27:E29)","v":46747135.029419556},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E279)","v":9660490.8344999999},{"$f":"E32/F32","v":4.8390020579983357}]
[]
[{"$f":"A32+1","v":11},"Sales of Cost-of-Service Gas 8/",null,null,{"$f":"-'Other Inputs'!E217","v":0},{"$f":"'Other Inputs'!F217","v":0},{"$f":"'Other Inputs'!G217","v":0}]
[]
[]
[{"$f":"A34+1","v":12},"Total Cost-of-Service Production",null,null,{"$f":"E22+E32+E34","v":339127358.68993402},{"$f":"F22+F32","v":67447538.561650097},{"$f":"E37/F37","v":5.0280168249573149}]
[]
[{"$f":"A37+1","v":13},"Questar Gas Contract Gas  9/",null,null,{"$f":"'Ut 1.2'!G24","v":154266548},{"$f":"'Ut 1.2'!E24","v":48901609},{"$f":"E39/F39","v":3.1546313332962113}]
[]
[{"$f":"A39+1","v":14},"Injection / Withdrawal Adjustment  10/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":-3761271.0495779663}]
[]
[{"$f":"A41+1","v":15},"Transportation & Other Costs  11/",null,null,{"$f":"'Ut 1.3 p1'!M30+'Ut 1.3 p1'!M45+'Ut 1.3 p1'!L56","v":67662975},{"$f":"'Ut 1.3 p1'!F37","v":128792934.06306188},{"$f":"E43/F43","v":0.52536247809114789}]
[]
[{"$f":"A43+1","v":16},"Storage & Working Gas  12/",null,null,{"$f":"'Ut 1.3 p2'!K53","v":18303527.878302541}]
[]
[null,"Gas Management Costs",null,null,{"$f":"'Ut 1.3 p1'!M59","v":0}]
[]
[]
[{"$f":"A45+1","v":17},"Questar Gas - Related Gas Costs for Rate Purposes  13/",null,null,{"$f":"E37+E39+E41+E43+E45+E47","v":575599138.51865864},{"$f":"'Ut 1.6 p1'!H20","v":111654926},{"$f":"E50/F50","v":5.1551611660972183}]
[]
[]
["1/","Estimated into-pipe volumes used for Wexpro dths."]
["2/","Exhibit 1.1, Page 18, Line 1386, Column H."]
["3/","Exhibit 1.4, Page 3, Line 8."]
["4/","Exhibit 1.3, Page 1, Lines 21 + 23."]
["5/","Exhibit 1.1, Page 21, Line 1570, Column H."]
["6/","Exhibit 1.4, Page 3, Line 16."]
["7/","Exhibit 1.3, Page 1, Line 22."]
["8/","Exhibit 1.4, Page 3, Line 17."]
["9/","Exhibit 1.2, Line 6."]
["10/","Exhibit 1.4, Page 2, Line 6."]
["11/","Exhibit 1.3, Page 1, Lines 11 + 18 + 24."]
["12/","Exhibit 1.3, Page 2, Line 25."]
["13/","Exhibit 1.6, Page 1, Line 4."]

{"sheet":"Ut 1.4 p2","index":24,"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,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F37","v":67447538.561650097},{"$f":"H15/E15","v":5.0280168249573149},null,{"$f":"'Ut 1.4 p1'!E37","v":339127358.68993402}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":48901609},{"$f":"H16/E16","v":3.1546313332962113},null,{"$f":"'Ut 1.2'!G24","v":154266548}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":116349147.5616501},{"$f":"(+H15+H16)/(+E15+E16)","v":4.2406319000188519},null,{"$f":"SUM(H15:H16)","v":493393906.68993402}]
[]
[]
[null,null,"Storage  3/"]
[null,{"$f":"B17+1","v":4},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S35","v":14541515.197753906},{"$f":"'Ut Storage'!L27","v":4.888476846554231},null,{"$f":"E21*F21","v":71085860.358036444}]
[null,{"$f":"B21+1","v":5},"    Injections",null,{"$f":"-'Monthly Inputs'!S28","v":-16053280.362945557},{"$f":"'Ut Storage'!K27","v":4.6624197494474577},null,{"$f":"E22*F22","v":-74847131.40761441}]
[null,{"$f":"B22+1","v":6},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":-3761271.0495779663}]
[]
[]
[]
[]
[]
[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":25,"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,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES  1/"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!E7","v":"2017-10-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F185","v":2934782}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F186","v":3053673}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F187","v":404502}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F190","v":-66702}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":337800}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!F188","v":12461499}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F189","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":18787754}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B28+1","v":9},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E206","v":0}]
[]
[null,{"$f":"B31+1","v":10},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E207","v":597886}]
[]
[null,{"$f":"B33+1","v":11},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E208","v":895716}]
[null,{"$f":"B35+1","v":12},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E211","v":-150544}]
[null,{"$f":"B36+1","v":13},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F35+F36","v":745172}]
[]
[null,{"$f":"B37+1","v":14},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!E209","v":0}]
[]
[null,{"$f":"B39+1","v":15},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E210","v":-37571}]
[]
[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":1305487}]
[]
[null,17,null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E217","v":0}]
[]
[]
[null,18,null,null,"Grand Total (Line 8 + Line 16 + Line 17)",null,null,{"$f":"H28+H44+H46","v":20093241}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]

{"sheet":"Ut 1.5","index":26,"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,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,"Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Questar Gas Production (Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E15+'Ut 1.4 p1'!E25","v":334117676.45968574},{"$f":"CHOOSE($D15,F$51,F$54)*$E15","v":12319744.273179591},{"$f":"CHOOSE($D15,G$51,G$54)*$E15","v":321797932.18650615}]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E16+'Ut 1.4 p1'!E26+'Ut 1.4 p1'!E34","v":-20093241},-740887.44229979615,-19352353.557700202]
[{"$f":"A16+1","v":3},"Gathering (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L50","v":12245844},339549.48781547457,{"$f":"CHOOSE($D17,G$51,G$54)*$E17","v":11906294.512184525}]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L55+'Ut 1.3 p1'!L51+'Ut 1.3 p1'!L54","v":12857079.230248254},474072.27865054028,12383006.951597713]
[{"$f":"A18+1","v":5},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E18)","v":339127358.68993402},{"$f":"SUM(F15:F18)","v":12392478.59734581},{"$f":"SUM(G15:G18)","v":326734880.09258813}]
[]
[{"$f":"A19+1","v":6},"Questar Gas Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E39","v":154266548},{"$f":"CHOOSE($D21,F$51,F$54)*$E21","v":5688188.7884656703},{"$f":"CHOOSE($D21,G$51,G$54)*$E21","v":148578359.21153432}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E41","v":-3761271.0495779663},{"$f":"CHOOSE($D24,F$51,F$54)*$E24","v":-138687.35699323416},{"$f":"CHOOSE($D24,G$51,G$54)*$E24","v":-3622583.6925847321}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M30","v":63280357},{"$f":"CHOOSE($D27,F$51,F$54)*$E27","v":1754620.817326301},{"$f":"CHOOSE($D27,G$51,G$54)*$E27","v":61525736.1826737}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M45","v":527950},{"$f":"CHOOSE($D28,F$51,F$54)*$E28","v":19466.820965426999},{"$f":"CHOOSE($D28,G$51,G$54)*$E28","v":508483.17903457297}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J19","v":14025058},{"$f":"CHOOSE($D31,F$51,F$54)*$E31","v":388883.05783434148},{"$f":"CHOOSE($D31,G$51,G$54)*$E31","v":13636174.942165658}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J26","v":482049},{"$f":"CHOOSE($D32,F$51,F$54)*$E32","v":17774.337682665253},{"$f":"CHOOSE($D32,G$51,G$54)*$E32","v":464274.66231733473}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (Exhibit 1.3, p 1)",null,2,{"$f":"'Ut 1.3 p1'!L56","v":3854668},{"$f":"CHOOSE($D35,F$51,F$54)*$E35","v":142131.13332164136},{"$f":"CHOOSE($D35,G$51,G$54)*$E35","v":3712536.8666783585}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K50","v":3796420.8783025416},{"$f":"CHOOSE($D38,F$51,F$54)*$E38","v":139983.41802694325},{"$f":"CHOOSE($D38,G$51,G$54)*$E38","v":3656437.4602755983}]
[]
[]
[{"$f":"A38+1","v":14},"Totals",null,null,{"$f":"SUM(E19:E38)","v":575599138.51865864},{"$f":"SUM(F19:F38)","v":20404839.613975566},{"$f":"SUM(G19:G38)","v":555194298.90468287}]
[]
[]
[]
[]
[]
[]
["1/","Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F50:G50)","v":1316588},{"$f":"'Other Inputs'!$E$128","v":36506},{"$f":"'Other Inputs'!$E$127","v":1280082}]
[null,null,null," Percent-",{"$f":"F51+G51","v":1},{"$f":"F50/E50","v":2.772773259364357E-2},{"$f":"G50/E50","v":0.97227226740635642}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F53+G53","v":111654926},{"$f":"'Ut 1.6 p1'!H19","v":4116993},{"$f":"'Ut 1.6 p1'!H18","v":107537933}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.6872470812438676E-2},{"$f":"G53/E53","v":0.96312752918756128}]

{"sheet":"Ut 1.6 p1","index":27,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,1,7,9]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Questar Gas-Related Gas Costs (Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G41","v":555194298.90468287}]
[]
[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":106955318},null,{"$f":"Calculations!P17","v":582615},null,{"$f":"D18+F18","v":107537933}]
[{"$f":"A18+1","v":3},"Wyoming",null,{"$f":"Calculations!P32","v":3975876},null,{"$f":"Calculations!P36","v":141117},null,{"$f":"D19+F19","v":4116993}]
[{"$f":"A19+1","v":4},"Total Dth",null,null,null,null,null,{"$f":"SUM(H18:H19)","v":111654926}]
[]
[{"$f":"A20+1","v":5},"Supplier Non-Gas Costs  2/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-103510975.22899514}]
[]
[]
[{"$f":"A22+1","v":6},"Commodity Portion of Test-Year Gas Cost (Lines 1 + 5)",null,null,null,null,null,null,null,{"$f":"J13+J22","v":451683323.67568773}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!E5","v":"16-057-09"},null,{"$f":"'Control Panel'!E9","v":"16-057-05"},null,"Difference"]
[]
[{"$f":"A25+1","v":7},"Gas Cost (line 6/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J25)/H18,5)","v":4.2002199999999998},null,{"$f":"'Other Inputs'!F103","v":4.0758200000000002},null,{"$f":"F31-H31","v":0.12439999999999962}]
[{"$f":"A31+1","v":8},"191 Account Amortization (Commodity Portion)   3/",null,null,null,{"$f":"D49/H18","v":-0.23259990500282351},null,{"$f":"'Other Inputs'!F104","v":-0.17731},null,{"$f":"F32-H32","v":-5.5289905002823519E-2}]
[{"$f":"A32+1","v":9},"Total Sales Unit Commodity Cost (Lines 7 + 8)",null,null,null,{"$f":"F31+F32","v":3.9676200949971765},null,{"$f":"H31+H32","v":3.8985100000000004},null,{"$f":"J31+J32","v":6.9110094997176102E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, Line 14, Column E."]
[]
["2/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["3/","191 Account (August 2016) actual",null,{"$f":"'Other Inputs'!E121","v":-13433410}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E122","v":11579903}]
[null,"191 Account Commodity Portion",null,{"$f":"(D47-D48)","v":-25013313},null,{"$f":"H18","v":107537933},null,{"$f":"D49/F49","v":-0.23259990500282351}]
[null,"See Application, paragraph 11."]

{"sheet":"Ut 1.6 p2","index":28,"n_rows":47,"n_cols":7,"rows_kept":47,"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,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.5'!G27+'Ut 1.5'!G31+'Ut 1.5'!G17+(+'Ut 1.3 p1'!L35+'Ut 1.3 p1'!L43+'Ut 1.3 p1'!L55+'Ut 1.3 p1'!L56+'Ut 1.3 p1'!L51+'Ut 1.3 p1'!L54)*'Ut 1.5'!G54","v":103510975.22899514}]
[null,{"$f":"B14+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"E44","v":3898025}]
[null,{"$f":"1+B15","v":3},"     Total",null,null,{"$f":"SUM(F14:F15)","v":107409000.22899514}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E223-(D29*('Other Inputs'!G84-'Other Inputs'!F224))","v":107562174.28325}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":-153174.05425485969}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":582615},{"$f":"'Ut 1.6 p3'!E24","v":0.17879999999999999},{"$f":"D29*E29","v":104171.56199999999}]
[null," 6c","IS SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":582615},{"$f":"'Ut 1.6 p3'!I24","v":0.17877000000000001},{"$f":"D30*E30","v":104154.08355000001}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":-0.14252691463301545},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.6, Page 1, Line 5."]
[]
[null,"2/","Spring pass-through SNG amortization from Docket No. 16-057-05",null,3898025]
[null,null,"Amortization will be adjusted in the 2017 spring pass-through."]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 8/31/2016"}]

{"sheet":"Ut 1.6 p3","index":29,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[12,4,12,5],[12,6,12,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!"]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G76","v":1.1871499999999999},{"$f":"'Other Inputs'!E76","v":1.1440699999999999},{"$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$29),5)","v":1.14239},{"$f":"I16-G16","v":4.3069999999999942E-2},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.18546},null,{"$f":"ROUND(G16*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H16","v":-9.9999999999406119E-6}]
[null,{"$f":"B16+1","v":2},null,"Summer",{"$f":"'Other Inputs'!G77","v":0.55737999999999999},{"$f":"'Other Inputs'!E77","v":0.53715000000000002},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.53637000000000001},{"$f":"I17-G17","v":2.0220000000000016E-2},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.55659000000000003},null,{"$f":"ROUND(G17*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H17","v":0}]
[null," "]
[null,{"$f":"B17+1","v":3},"FS","Winter",{"$f":"'Other Inputs'!G79","v":1.1562300000000001},{"$f":"'Other Inputs'!E79","v":1.1142700000000001},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.1126400000000001},{"$f":"I19-G19","v":4.1939999999999866E-2},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.1545799999999999},null,{"$f":"ROUND(G19*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H19","v":1.3183898417423734E-16}]
[null,{"$f":"B19+1","v":4},null,"Summer",{"$f":"'Other Inputs'!G80","v":0.55737999999999999},{"$f":"'Other Inputs'!E80","v":0.53715000000000002},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.53637000000000001},{"$f":"I20-G20","v":2.0220000000000016E-2},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.55659000000000003},null,{"$f":"ROUND(G20*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H20","v":0}]
[]
[null,{"$f":"B20+1","v":5},"NGV",null,{"$f":"'Other Inputs'!G82","v":0.85666999999999993},{"$f":"'Other Inputs'!E82","v":0.82557999999999998},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.82437000000000005},{"$f":"I22-G22","v":3.1079999999999997E-2},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.85545000000000004},null,{"$f":"ROUND(G22*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H22","v":0}]
[]
[null,{"$f":"B22+1","v":6},"IS  5/",null,{"$f":"'Other Inputs'!F224","v":0.17879999999999999},{"$f":"'Other Inputs'!F224","v":0.17879999999999999},{"$f":"'Other Inputs'!$F$45","v":0.17877000000000001},{"$f":"I24-G24","v":0},{"$f":"'Other Inputs'!$F$45","v":0.17877000000000001}]
[]
[]
[]
[]
[]
[]
[null,"1/","Current Questar Gas Tariff  (excluding bad debt surcharge)."]
[]
[null,"2/","Exhibit 1.6 page 2 (line 1 - line 6c)/(line 4 - line 6b)*Exhibit 1.6 page 3 column C.  (N.A. to line 6)"]
[]
[null,"3/","Column G - Column E"]
[]
[null,"4/","(Current Questar Gas rates) x (1+Exhibit 1.6, Page 2, Line 7, % change)."]
[null,null,{"$f":"\"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E277,\"0.000%\")","v":"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.530%"}]
[null,null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$39,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$41,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$277,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F39+'Other Inputs'!F41)/(1-('Other Inputs'!$E$277)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00130)  /  ( 1 -  0.00530 )  =  $0.17877"}]
[]
[null,"5/",{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$288,\"0.00%\")&\"  = \"&TEXT($I$24,\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$288,\"0.00000\")&\" )  =  \"&TEXT($I$24/(1-('Other Inputs'!$E$288)),(\"$0.00000\"))","v":"IS Tariff rate has an adjustment for bad debt of  0.25%  = $0.17877  /  ( 1 -  0.00250 )  =  $0.17922"}]

{"sheet":"Ut 1.7","index":30,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J89","v":"2016-06-01"},null,{"$f":"'Control Panel'!E5","v":"16-057-09"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G110","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":124.25},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":125.26},null,{"$f":"H16-F16","v":1.0100000000000051}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G111","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":105.32},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":106.17},null,0.85000000000000853]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G112","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":86.4},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":87.08},null,0.67999999999999261]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G113","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":61.39},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":61.95},null,0.56000000000000227]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G114","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":35.71},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":36.01},null,0.29999999999999716]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G115","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":27.16},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":27.37},null,0.21000000000000085]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G116","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":19.920000000000002},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.05},null,0.12999999999999901]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G117","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":18.600000000000001},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":18.72},null,0.11999999999999744]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G118","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":19.920000000000002},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.05},null,0.12999999999999901]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G119","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":27.16},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":27.37},null,0.21000000000000085]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G120","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":56.43},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":56.86},null,0.42999999999999972]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G121","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":97.44},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":98.21},null,0.76999999999999602]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":679.7},null,{"$f":"SUM(H16:H27)","v":685.1},null,{"$f":"H30-F30","v":5.3999999999999773}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":0.79},"%"]

{"sheet":"Ut 1.7 Tot","index":31,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[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],[4,0,4,12],[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
["NOT USED"]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J89","v":"2016-06-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G110","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":124.25},null,{"$f":"'CET & DSM'!D107","v":142.51},null,{"$f":"H17-F17","v":18.259999999999991}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G111","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":105.32},null,{"$f":"'CET & DSM'!D108","v":120.65},null,15.330000000000013]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G112","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":86.4},null,{"$f":"'CET & DSM'!D109","v":98.78},null,12.379999999999995]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G113","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":61.39},null,{"$f":"'CET & DSM'!D110","v":66.97},null,5.5799999999999983]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G114","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":35.71},null,{"$f":"'CET & DSM'!D111","v":38.67},null,2.9600000000000009]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G115","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":27.16},null,{"$f":"'CET & DSM'!D112","v":29.24},null,2.0799999999999983]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G116","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":19.920000000000002},null,{"$f":"'CET & DSM'!D113","v":21.26},null,1.3399999999999999]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G117","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":18.600000000000001},null,{"$f":"'CET & DSM'!D114","v":19.809999999999999},null,1.2099999999999973]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G118","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":19.920000000000002},null,{"$f":"'CET & DSM'!D115","v":21.26},null,1.3399999999999999]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G119","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":27.16},null,{"$f":"'CET & DSM'!D116","v":29.24},null,2.0799999999999983]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G120","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":56.43},null,{"$f":"'CET & DSM'!D117","v":64.150000000000006},null,7.720000000000006]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G121","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":97.44},null,{"$f":"'CET & DSM'!D118","v":111.53},null,14.090000000000003]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":679.7},null,{"$f":"SUM(H17:H28)","v":764.06999999999994},null,{"$f":"H31-F31","v":84.369999999999891}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":12.41},"%"]

{"sheet":"Ut 1.8 p1","index":32,"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,{"$f":"'Control Panel'!E32","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 16-057-09"}]
[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: September 29, 2016"]
["To Become Effective November 1, 2016"]

{"sheet":"LEG - PR","index":33,"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":34,"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",2.1268199999999999,1.0454399999999999,null,2.8003,1.7189099999999999]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.55659000000000003},{"$f":"C7","v":0.55659000000000003},null,{"$f":"'Ut 1.6 p3'!I16","v":1.18546},{"$f":"F7","v":1.18546},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.9676200949971765},{"$f":"C8","v":3.9676200949971765},null,{"$f":"D8","v":3.9676200949971765},{"$f":"F8","v":3.9676200949971765}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":6.6510300949971768},{"$f":"SUM(D6:D9)","v":5.5696500949971766},null,{"$f":"SUM(F6:F9)","v":7.9533800949971765},{"$f":"SUM(G6:G9)","v":6.8719900949971766}]
[]
[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",0.86572000000000005,0.47047,5.4420000000000003E-2,1.30918,0.91393000000000002,0.49787999999999999]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$20","v":0.55659000000000003},{"$f":"C20","v":0.55659000000000003},{"$f":"D20","v":0.55659000000000003},{"$f":"'Ut 1.6 p3'!$I$19","v":1.1545799999999999},{"$f":"F20","v":1.1545799999999999},{"$f":"G20","v":1.1545799999999999}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.9676200949971765},{"$f":"C21","v":3.9676200949971765},{"$f":"D21","v":3.9676200949971765},{"$f":"E21","v":3.9676200949971765},{"$f":"F21","v":3.9676200949971765},{"$f":"G21","v":3.9676200949971765}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":5.389930094997176},{"$f":"SUM(D19:D22)","v":4.994680094997177},4.5786300949971768,6.4313800949971762,6.0361300949971763,5.6200800949971761]
[]
[null,"Minimum Monthly DNG Charge:",143,null,null,218]
[]
[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",{"$f":"C15","v":420.25}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",5.66791]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I22","v":0.85545000000000004}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F33","v":3.9676200949971765}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":10.490980094997177}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.50353999999999999,9.3520000000000006E-2,6.3519999999999993E-2]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$24/(1-'Other Inputs'!$E$288)","v":0.17921804511278197},{"$f":"C61","v":0.17921804511278197},{"$f":"D61","v":0.17921804511278197}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.9676200949971765},{"$f":"('Ut 1.6 p1'!$F$33)","v":3.9676200949971765},{"$f":"('Ut 1.6 p1'!$F$33)","v":3.9676200949971765}]
[]
[null,"Total Rate",{"$f":"SUM(C60:C62)","v":4.6503781401099582},{"$f":"SUM(D60:D62)","v":4.2403581401099588},4.2103581401099586]
[]
[null,"BSF Category 1",{"$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":35,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[null,null,null,{"$f":"'Control Panel'!$E$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 16-057-09"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 2  of  2"]

{"sheet":"Ut 1.10","index":36,"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'!E5)","v":"Docket No. 16-057-09"}," Questar Gas Company"]

{"sheet":"Ut 1.11","index":37,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[16,0,16,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,35,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 16-057-09"}]
[null,null,null,null,null," Exhibit 1.11"]
[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 Tariff"]

{"sheet":"Ut Storage","index":38,"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 $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,"Aug16",null,null,{"$f":"-1*'Other Inputs'!D228","v":10339158},null,null,null,{"$f":"M8/E8","v":5.0794034465862694},null,null,null,{"$f":"'Other Inputs'!E228","v":52516754.780000001}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Sep16"},{"$f":"'Monthly Inputs'!E28","v":2195237},{"$f":"-'Monthly Inputs'!E35","v":0},{"$f":"E8+C9+D9","v":12534395},{"$f":"F21","v":1},{"$f":"'Other Inputs'!F100","v":4.9035299999999999},{"$f":"'Monthly Inputs'!E74","v":2.66},{"$f":"M9/E9","v":5.0486014894703732}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":10764410.486609999},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":63281165.266609997}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Oct16"},{"$f":"'Monthly Inputs'!F28","v":1889585},{"$f":"-'Monthly Inputs'!F35","v":0},{"$f":"E9+C10+D10","v":14423980},{"$f":"F22","v":0.71592054335795796},{"$f":"G9","v":4.9035299999999999},{"$f":"'Monthly Inputs'!F74","v":2.4300000000000002},{"$f":"M10/E10","v":4.9375436039925393},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":7937864.9265063079},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":71219030.193116307}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Nov16"},{"$f":"'Monthly Inputs'!G28","v":428227.02026367188},{"$f":"-'Monthly Inputs'!G35","v":0},{"$f":"E10+C11+D11","v":14852207.020263672},{"$f":"Calculations!D175","v":0.45589392722805699},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!D193","v":2.8699599999999998},{"$f":"M11/E11","v":4.9062966551704914},null,1650303.4323030438,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":72869333.625419348}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Dec16"},{"$f":"'Monthly Inputs'!H28","v":232504.40216064453},{"$f":"-'Monthly Inputs'!H35","v":-6148442.9931640625},8936268.4292602539,{"$f":"Calculations!E175","v":0.47306635832912253},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!E193","v":3.31263},{"$f":"M12/E12","v":4.8859459798415017},null,958876.47317660693,{"$f":"D12*I11","v":-30166085.291867286},{"$f":"M11+L12+K12","v":43662124.806728669}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Jan17"},{"$f":"'Monthly Inputs'!I28","v":100620.81909179687},{"$f":"-'Monthly Inputs'!I35","v":-4669961.4639282227},{"$f":"E12+C13+D13","v":4366927.7844238281},{"$f":"Calculations!F175","v":0.39645310528116084},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!F193","v":3.51634},{"$f":"M13/E13","v":4.8681971367747137},null,414119.97060019092,{"$f":"D13*I12","v":-22817179.440694835},21259065.336634025]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Feb17"},{"$f":"'Monthly Inputs'!J28","v":0},{"$f":"-'Monthly Inputs'!J35","v":-2697624.2828369141},1669303.5015869141,{"$f":"Calculations!G175","v":0.40183598469726955},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!G193","v":3.4301499999999998},4.8681971367747137,null,0,{"$f":"D14*I13","v":-13132566.809800606},8126498.5268334188]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Mar17"},{"$f":"'Monthly Inputs'!K28","v":516446.76208496094},{"$f":"-'Monthly Inputs'!K35","v":-966375.76293945313},1219374.5007324219,{"$f":"Calculations!H175","v":0.47755384142770552},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!H193","v":3.0216500000000002},4.4919298275686836,null,2055353.886173544,-4704507.7221903251,5477344.6908166371]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Apr17"},{"$f":"'Monthly Inputs'!L28","v":1400675.0907897949},{"$f":"-'Monthly Inputs'!L35","v":-59110.694885253906},2560938.8966369629,{"$f":"Calculations!I175","v":0.56113558367229088},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!I193","v":2.79},4.2479413089702218,null,5666894.5314395223,-265521.09348338365,10878718.128772777]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"May17"},{"$f":"'Monthly Inputs'!M28","v":2750785.5224609375},{"$f":"-'Monthly Inputs'!M35","v":0},5311724.4190979004,{"$f":"Calculations!J175","v":0.68483449435220223},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!J193","v":2.73},{"$f":"M17/E17","v":4.2768487803301367},null,11838723.974495882,0,22717442.103268661]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jun17"},{"$f":"'Monthly Inputs'!N28","v":2662050.4150390625},{"$f":"-'Monthly Inputs'!N35","v":0},7973774.8341369629,{"$f":"Calculations!K175","v":0.87746412391997031},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!K193","v":2.81},4.4368906058795741,null,12661324.551712587,{"$f":"D18*I17","v":0},35378766.654981248]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jul17"},{"$f":"'Monthly Inputs'!O28","v":2510794.8251953125},{"$f":"-'Monthly Inputs'!O35","v":0},10484569.659332275,{"$f":"Calculations!L175","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!L193","v":0},4.5784506984844793,null,12624318.625097793,0,{"$f":"M18+L19+K19","v":48003085.280079037}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Aug17"},{"$f":"'Monthly Inputs'!P28","v":2579046.4487304688},{"$f":"-'Monthly Inputs'!P35","v":0},13063616.108062744,{"$f":"Calculations!M175","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!M193","v":0},4.6672049846146173,null,12967488.936563211,0,{"$f":"M19+L20+K20","v":60970574.216642246}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Sep17"},{"$f":"'Monthly Inputs'!Q28","v":2205522.6423339844},{"$f":"-'Monthly Inputs'!Q35","v":0},15269138.750396729,{"$f":"Calculations!N175","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!N193","v":0},4.7193217867805117,null,11089404.953479588,0,{"$f":"M20+L21+K21","v":72059979.170121834}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Oct17"},{"$f":"'Monthly Inputs'!R28","v":666606.41479492187},{"$f":"-'Monthly Inputs'!R35","v":0},15935745.16519165,{"$f":"Calculations!O175","v":0.71592054335795796},{"$f":"'Ut 1.4 p2'!$F$15","v":5.0280168249573149},{"$f":"Calculations!O193","v":2.75},4.7051644253494516,null,2920322.0725724399,0,{"$f":"M21+L22+K22","v":74980301.242694274}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":16053280.362945557},{"$f":"SUM(D11:D22)","v":-14541515.197753906},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":74847131.40761441},{"$f":"SUM(L11:L22)","v":-71085860.358036444},{"$f":"L26+K26","v":3761271.0495779663}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.6624197494474577},{"$f":"L26/D26","v":4.888476846554231}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":39,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["QEPFS gathered",39815082.694000021,"Adjusted test year->",-3.4399565437194475E-2,38445461.151480459,null,null,"Samson Gathered",6926029.199,"Adjusted test year->",0.44614767166245112,10016061.000000002]
["Birch Creek",1961759.7999999998,"Adjusted test year->",{"$f":"D1","v":-3.4399565437194475E-2},1894276.1153878423]
["Other",20271481.166000005]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S101","v":261164667},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S103","v":38668013}]
[]
[]
["\\/",null,"2016-08-01",null,null,null,null,"\\/",null,"2016-08-01"]
["\\/","Company","Average Index","Church Buttes",null,null,null,"\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr",null,null,null,"\\/","Production","Spot Prices","& Canyon Cr"]
["January",5381194.1758455131,{"$f":"'Graph (Ex 1.10) Inputs'!F5","v":3.41},{"$f":"C11+0.1","v":3.5100000000000002},{"$f":"B11*D11","v":18887991.557217751},null,null,"January",905674,{"$f":"C11","v":3.41},{"$f":"J11+0.1","v":3.5100000000000002},{"$f":"I11*K11","v":3178915.74}]
["February",4767717.0457280632,{"$f":"'Graph (Ex 1.10) Inputs'!F6","v":3.35},{"$f":"C12+0.1","v":3.45},{"$f":"B12*D12","v":16448623.807761818},null,null,"February",794043,{"$f":"C12","v":3.35},{"$f":"J12+0.1","v":3.45},{"$f":"I12*K12","v":2739448.35}]
["March",5183003.5131639717,{"$f":"'Graph (Ex 1.10) Inputs'!F7","v":2.99},{"$f":"C13+0.1","v":3.0900000000000003},16015480.855676673,null,null,"March",857113,2.99,3.0900000000000003,2648479.1700000004]
["April",4931795.1095535522,{"$f":"'Graph (Ex 1.10) Inputs'!F8","v":2.79},2.89,14252887.866609767,null,null,"April",811027,2.79,2.89,2343868.0300000003]
["May",5016414.3834531493,{"$f":"'Graph (Ex 1.10) Inputs'!F9","v":2.73},2.83,14196452.705172412,null,null,"May",821111,2.73,2.83,2323744.13]
["June",4782810.9047323465,{"$f":"'Graph (Ex 1.10) Inputs'!F10","v":2.81},2.91,13917979.732771128,null,null,"June",779757,2.81,2.91,2269092.87]
["July",4869664.705940485,{"$f":"'Graph (Ex 1.10) Inputs'!F11","v":2.93},3.0300000000000002,14755084.058999671,null,null,"July",791642,2.93,3.0300000000000002,2398675.2600000002]
["August",4803890.3356266022,{"$f":"'Graph (Ex 1.10) Inputs'!F12","v":2.94},3.04,14603826.620304871,null,null,"August",808284,2.94,3.04,2457183.36]
["September",4624036.9869148722,{"$f":"'Graph (Ex 1.10) Inputs'!F13","v":2.87},2.97,13733389.851137171,null,null,"September",839730,2.87,2.97,2493998.1]
["October",5022685.7433980703,{"$f":"'Graph (Ex 1.10) Inputs'!F14","v":2.75},2.85,14314654.3686845,null,null,"October",847506,2.75,2.85,2415392.1]
["November",5066770.5736776264,{"$f":"'Graph (Ex 1.10) Inputs'!F3","v":2.82},2.92,14794970.075138669,null,null,"November",824839,2.82,2.92,2408529.88]
["December",5464011.055039973,{"$f":"'Graph (Ex 1.10) Inputs'!F4","v":3.2},3.3000000000000003,18031236.481631912,null,null,"December",935335,3.2,3.3000000000000003,3086605.5000000005]
[]
[null,{"$f":"SUM(B11:B22)","v":59913994.53307423},"CANYON CREEK",{"$f":"E24/B24","v":3.0702773102460936},{"$f":"SUM(E11:E22)","v":183952577.98110631},null,null,null,{"$f":"SUM(I11:I22)","v":10016061},"CANYON CREEK",{"$f":"L24/I24","v":3.0714601768100258},{"$f":"SUM(L11:L22)","v":30763932.490000002}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D24-0.2","v":2.8702773102460934},null,null,null,null,null,"All Others ->",{"$f":"K24-0.2","v":2.8714601768100256}]

{"sheet":"Expenses","index":40,"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,"2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-08-01"]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.96831,0.96294000000000002,0.96296000000000004,0.96428999999999998,0.96816999999999998,0.96825000000000006,0.96038999999999997,0.95304999999999995,0.94969000000000003,0.97560000000000002,0.96989000000000003,0.97018000000000004]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,2680945.1302725002,2475334.7098985999,2192271.2308255997,1905233.671239,1242068.9236375,2125872.19404,2045645.4227787,1603450.0233604999,1354847.7829621001,1370875.8325680001,1566450.0575868001,1571441.5652104001,22134436.544379704]
[null,504,null,null,"Wyoming",null,87739.619727499783,95266.480101400055,84325.129174400121,70555.428761000047,40834.826362499967,69709.725959999952,84369.907221300062,78990.58663949999,71773.307037899969,34285.947431999957,48630.062413200038,48300.714789599879,814781.73562029982]
[null,505,null,null,"Total",null,2768684.75,2570601.19,2276596.36,1975789.1,1282903.75,2195581.92,2130015.33,1682440.6099999999,1426621.09,1405161.78,1615080.12,1619742.28,22949218.280000001]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,16081.87,14228.49,20030.32,14389.170000000002,10663.89,28562.260000000002,22427.16,19252.41,25073.81,25045.86,28097.850000000002,31912.25,255765.34]
[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,16081.87,14228.49,20030.32,14389.170000000002,10663.89,28562.260000000002,22427.16,19252.41,25073.81,25045.86,28097.850000000002,31912.25,255765.34]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,1891788,1666218.17,1991661.05,1782188.6800000002,1788124.76,1992089.75,1993407.22,1516741.4100000001,2055745.11,2051379.32,2011505.99,2027420.36,22768269.819999997]
[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,1891788,1666218.17,1991661.05,1782188.6800000002,1788124.76,1992089.75,1993407.22,1516741.4100000001,2055745.11,2051379.32,2011505.99,2027420.36,22768269.819999997]
[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,0,0,0,0,0,0,220.2942582,558.89711150000005,726.50335310000003,1194.836832,718.81457569999998,897.68815040000004,4317.0342809000003]
[null,524,null,null,"Wyoming",null,0,0,0,0,0,0,9.0857417999999939,27.532888500000013,38.486646899999982,29.883168000000069,22.315424300000018,27.591849599999932,154.89571910000001]
[null,525,null,null,"Total",null,0,0,0,0,0,0,229.38,586.43000000000006,764.99,1224.72,741.13,925.28,4471.93]
[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,-72021.929489999995,962.94,9901154.7200000007,24025352.387440801,26291433.354833499,13896102.212655,2614614.1876755003,945664.86320250004,1186476.2077000001,-6115.7925000000005,0,-2281.8633600000003,78781341.288157284]
[null,539,null,null,"Wyoming",null,-2357.070510000005,37.059999999999945,380845.27999999933,889717.13255919889,864369.19516650215,455668.72734499909,107836.2623244999,46586.186797500006,62853.792299999855,-152.95749999999953,0,-70.136639999999716,2805333.4718426992]
[null,540,null,null,"Total",null,-74379,1000,10282000,24915069.52,27155802.550000001,14351770.939999999,2722450.45,992251.05,1249330,-6268.75,0,-2352,81586674.75999999]
[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,84365.219137499997,20770.6158,22359.931199999999,3663111.8539962,-1161.8039999999999,1723732.387875,740344.09865399997,0,72812.732300000003,0,0,0,6326335.0349627007]
[null,549,null,null,"Wyoming",null,2761.0308625000034,799.38420000000042,860.06880000000092,135653.92600380024,-38.19600000000014,56523.112124999985,30534.501346000005,0,3857.2676999999967,0,0,0,230951.09503730023]
[null,550,null,null,"Total",null,87126.25,21570,23220,3798765.7800000003,-1200,1780255.5,770878.6,0,76670,0,0,0,6557286.1299999999]
[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,-9031749.8172299992,-12333561.810900001,-1439775.4217600001,32689191.856079999,29942894.690869998,22370338.587750003,4354029.8663400002,-9460654.7776999995,-6708255.9256300004,-9278164.7784000002,-5873797.3837200003,-9580794.2994999997,25649700.786199998]
[null,559,null,null,"Wyoming",null,-295583.18277000077,-474673.18909999914,-55380.578239999944,1210560.1439200006,984416.30913000181,733548.41224999726,179576.13365999982,-466059.22230000049,-355371.07436999958,-232049.22159999982,-182350.61627999973,-294480.70050000027,752153.21380000003]
[null,560,null,null,"Total",null,-9327333,-12808235,-1495156,33899752,30927311,23103887,4533606,-9926714,-7063627,-9510214,-6056148,-9875275,26401854]
[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,8671.4387612999999,4137302.8322208002,21908558.982175201,10043421.612230999,12472910.883601699,10350499.121970002,13552537.8090951,5148128.0782679999,88800.250617400015,31112.664479999999,35077.672168500001,213666.48629480004,77990687.831883803]
[null,569,null,null,"Wyoming",null,283.79123869999967,159229.48777920008,842706.88782479987,371932.28776900098,410065.12639830075,339404.43802999891,558956.28090490028,253611.68173199985,4704.2093825999909,778.13551999999981,1088.9778315000003,6567.3737051999778,2949328.678116201]
[null,570,null,null,"Total",null,8955.23,4296532.32,22751265.870000001,10415353.9,12882976.01,10689903.560000001,14111494.09,5401739.7599999998,93504.46,31890.799999999999,36166.65,220233.86000000002,80940016.510000005]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-13399844.3038215,-3391787.3755061999,-5298138.5802072007,-3282969.5369823002,-529050.28084859997,-336276.82689000003,-81902.376128699994,-1618219.6870035001,-7393840.4700418999,-11637985.66776,-15641223.7784042,-13195855.3528098,-75807094.236403897]
[null,574,null,null,"Wyoming",null,-438538.34617849998,-130537.35449380009,-203791.48979279958,-121576.33301769989,-17393.299151399988,-11026.893110000005,-3377.9538713000074,-79718.182996500051,-391690.03995809983,-291068.93223999999,-485578.00159579888,-405595.25719019957,-2579892.0835960978]
[null,575,null,null,"Total",null,-13838382.65,-3522324.73,-5501930.0700000003,-3404545.87,-546443.57999999996,-347303.72000000003,-85280.33,-1697937.87,-7785530.5099999998,-11929054.6,-16126801.779999999,-13601450.609999999,-78386986.319999993]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,314139.13020000001,312580.91634,308861.71632000001,307385.75900999998,310391.42932,313162.06575000001,312012.46359,307688.38029999996,306178.15662000002,312536.38679999998,308582.14218000002,306764.12474,3720282.6711699995]
[null,579,null,null,"Wyoming",null,10280.869799999986,12030.083660000004,11880.283679999993,11383.24099000002,10204.570680000004,10268.934249999991,12868.536410000001,15157.619700000039,16219.843379999977,7816.6132000000216,9579.8578199999756,9428.8752600000007,137119.32883000001]
[null,580,null,null,"Total",null,324420,324611,320742,318769,320596,323431,324881,322846,322398,320353,318162,316193,3857402]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,27457943.789656803,27189046.466650199,25788289.914875202,26218965.170001898,26357908.8655218,27176171.0387775,27870759.914319001,26815798.369118501,26511684.029956996,25607119.877459999,25994102.613944698,26137964.046146803,319125754.09642941]
[null,584,null,null,"Wyoming",null,898619.49034319818,1046405.8633497991,991939.70512479916,970951.93999810144,866554.67447819933,891137.03122249991,1149492.1856810004,1321023.8008815013,1404461.2700430006,640440.47253999859,806980.6160552986,803391.21385319903,11791398.263570596]
[null,585,null,null,"Total",null,28356563.280000001,28235452.329999998,26780229.620000001,27189917.109999999,27224463.539999999,28067308.07,29020252.100000001,28136822.170000002,27916145.299999997,26247560.349999998,26801083.229999997,26941355.260000002,330917152.36000001]
[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,4632037.7626593001,4600219.4916941999,5776722.6031920006,5896981.2272603996,5816537.5592807001,5891822.735467501,5771018.8139363993,4598418.8357624998,4546221.5203866996,4674206.7403920004,4645465.9261381002,4648739.5089421999,61498392.725112006]
[null,599,null,null,"Wyoming",null,151593.26734070014,177045.43830579985,222200.09680799954,218379.53273960017,191227.15071929991,193199.45453249943,238017.94606360048,226531.41423750017,240836.90961330011,116903.07960799988,144217.36386189982,142886.28105780017,2263037.9348879997]
[null,600,null,null,"Total",null,4783631.03,4777264.93,5998922.7000000002,6115360.7599999998,6007764.71,6085022.1900000004,6009036.7599999998,4824950.25,4787058.43,4791109.82,4789683.29,4791625.79,63761430.659999996]
[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,14582356.290145904,24691315.446197599,61171996.466620803,103263251.85027699,103702722.27221659,85532075.52739501,59195114.874518201,29876826.802420001,22046469.708224397,13151205.279871996,13074979.904469598,12159874.513814805,542448188.93617189]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,414799.46985409735,885603.25380239985,2275585.3833791986,3757557.2997230026,3350240.3577834037,2738432.9426049944,2358282.8854818009,1396151.4175800008,1057683.9717756012,276983.02012799866,342590.5755303998,310455.9561851992,19164366.533828095]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,14997155.760000002,25576918.699999999,63447581.850000001,107020809.14999999,107052962.63,88270508.469999999,61553397.760000005,31272978.220000003,23104153.68,13428188.299999995,13417570.479999999,12470330.470000004,561612555.47000003]
[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,-1192.67,-1715.88,-4230.5600000000004,-1979.67,-2466.79,-3090.88,-3088.95,-1731.39,-3869,-4097,-4097,-1410,-32969.79]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-54547.92,-77466.920000000013,-68573.03,-79286.929999999993,-108867.97,-96175.35,-82778.52,-100651.42000000001,-63302.07,-65664.2,-22802.850000000002,-90974.97,-911092.14999999991]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-55740.59,-79182.800000000017,-72803.59,-81266.599999999991,-111334.76,-99266.23000000001,-85867.47,-102382.81000000001,-67171.070000000007,-69761.2,-26899.850000000002,-92384.97,-944061.94]
[null,623,null,null,null,null,-1766.4192970999998,-2934.5145679999991,-2696.6449735999972,-2902.0302860000011,-3543.7854108000024,-3151.702802499995,-3401.210486700003,-4806.8729295000057,-3379.3765316999979,-1702.1732799999984,-809.95448349999924,-2754.9198053999962,-33849.604854799996]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,804632.76,948904.41,845581.99,1378224.44,1100939.98,1097515.72,1040510.36,926923.79,1013353.79,998894.34,1070084.7899999998,853487.80999999994,12079054.18]
[null,628,null,null,"Wyoming",null,36329.270000000004,42346.979999999996,46160.5,62626.25,51074.630000000005,50203.53,37666.14,36410.740000000005,41180.47,44661.490000000005,45004.590000000004,44297.279999999999,537961.87]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,840962.03,991251.39,891742.49,1440850.69,1152014.6100000001,1147719.25,1078176.5,963334.53,1054534.26,1043555.83,1115089.3799999999,897785.09,12617016.050000001]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,187630.25,142194.71,178569.9,257285.13,148073.54,181543.63,159726.76999999999,161195.26999999999,186594.51,169962.13,159751.81,184324.3,2116851.9500000002]
[null,633,null,null,"Wyoming",null,4149.43,2438.91,2850.67,4843.24,1909.66,3813.91,2601.9700000000003,2888.66,3620.53,3099.2000000000003,2752.94,3138.41,38107.53]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,191779.68,144633.62,181420.57,262128.37,149983.20000000001,185357.54,162328.74,164083.93,190215.04000000001,173061.33000000002,162504.75,187462.71,2154959.48]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,1197.25,1721,4237.57,2016.64,2510.9700000000003,3161.02,3137.26,1741.72,3869,4097,4097,1410,33196.43]
[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,1197.25,1721,4237.57,2016.64,2510.9700000000003,3161.02,3137.26,1741.72,3869,4097,4097,1410,33196.43]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,849795.94000000006,760022.41,852373.05999999994,741930.02,224804.6,601579.05999999994,909469.13,916114.29,986004.65,1022456.2100000001,1049238.56,1069881.1199999999,9983669.0500000007]
[null,648,null,null,"Wyoming",null,49991.360000000001,58062.710000000006,49402.53,55724.930000000008,-1222.7,28123.27,23897.67,29974.41,45710.28,44773.090000000004,54638.39,39463.839999999997,478539.78]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,899787.3,818085.12,901775.59,797654.95000000007,223581.9,629702.32999999996,933366.8,946088.70000000007,1031714.93,1067229.3,1103876.95,1109344.96,10462208.829999998]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,386193.99,135560.11000000002,164628.9,142892.36000000002,190138.91,182859.73,302181.99000000005,158986,146747.72,259685.05000000002,241604.94,174710.06999999998,2486189.77]
[null,653,null,null,"Wyoming",null,22077.58,14188.27,12688.7,11524.15,12356.92,16145.210000000001,13221.41,10014.969999999999,13916.19,17820.73,15245.93,13713.2,172913.26000000004]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,408271.57,149748.38,177317.6,154416.51,202495.83000000002,199004.94,315403.40000000002,169000.97,160663.91,277505.78000000003,256850.87,188423.27,2659103.0299999998]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,269844.3,319556.23000000004,355622.07,295377.02,300126.90000000002,271211.07,276332.44,244730.91,302222.11,285808.92000000004,280009.52,316870.72000000003,3517712.21]
[null,658,null,null,"Wyoming",null,10346.89,14147.29,12833.130000000001,10796.94,13323.119999999999,28194.460000000003,21631.919999999998,11889.7,9255.119999999999,15327.609999999999,10787.62,13601.94,172135.74]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,280191.19,333703.52,368455.2,306173.96000000002,313450.02,299405.53000000003,297964.36,256620.61000000002,311477.23,301136.53000000003,290797.14,330472.66000000003,3689847.9499999997]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,248569.15000000002,303394.12,402195.59,334908.53000000003,382209,308706.77,279506.89,229684.11,230082.19,206314.65000000002,240013.01,292151.69,3457735.6999999997]
[null,663,null,null,"Wyoming",null,9198.7099999999991,30081.09,53372.6,42988.23,28309,20903.419999999998,14534.960000000001,8249.7900000000009,8063.7000000000007,7433.58,9132.7900000000009,11058.39,243326.26]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,257767.86000000002,333475.21000000002,455568.19,377896.76,410518,329610.19,294041.85000000003,237933.9,238145.89,213748.23,249145.80000000002,303210.08,3701061.96]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,791053.16,680551.64,813898,777854.96,900978.19,1283136.75,919780.72000000009,858485.85,968807.95,761383.65999999992,794484.35,860576.98,10410992.209999999]
[null,668,null,null,"Wyoming",null,51009.760000000002,53188.000000000007,84656.17,81882.039999999994,89945.29,134631.99000000002,112361.21,78145.64,67194.63,48409.93,50981.649999999994,45273.37,897679.68]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,842062.92,733739.64,898554.17,859737,990923.48,1417768.74,1032141.93,936631.49,1036002.58,809793.59,845466,905850.35,11308671.889999999]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,17132.750000000004,17535.3,35176.86,3277.0800000000004,30462.480000000003,3225.95,12242.19,4009.4100000000003,3448.7200000000003,3483.03,3904.83,10879.24,144777.84]
[null,673,null,null,"Wyoming",null,599.35,619.06000000000006,1211.74,112.89,1033.05,129.17000000000002,413.85,136.4,116.95,118.12,132.42000000000002,370.1,4993.1000000000004]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,17732.100000000002,18154.36,36388.6,3389.9700000000003,31495.530000000002,3355.12,12656.04,4145.8100000000004,3565.67,3601.15,4037.25,11249.34,149770.94]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,42266.12,50939.54,50501.65,85912.36,30128.9,57835.270000000004,69326.539999999994,48971.79,60196.91,46689.81,43665.990000000005,37222.030000000006,623656.90999999992]
[null,678,null,null,"Wyoming",null,1391.71,1673.29,1582.94,2833.44,911.46,2168.8200000000002,2162.4700000000003,1548.15,1917.0900000000001,1457.19,1347.56,1150.74,20144.860000000004]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,43657.83,52612.83,52084.590000000004,88745.8,31040.36,60004.090000000004,71489.009999999995,50519.94,62114,48147,45013.55,38372.770000000004,643801.77]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,6432.44,10159.33,6326.15,9023.130000000001,4312.37,5766.77,7366.33,6609.49,6236.42,11220.81,6514.08,6622.0700000000006,86589.390000000014]
[null,683,null,null,"Wyoming",null,209.1,206.1,207.89000000000001,265.33,135.09,226.62,232.72,199.31,203.95000000000002,206.52,203.81,207.11,2503.5500000000002]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,6641.54,10365.43,6534.04,9288.4600000000009,4447.46,5993.39,7599.05,6808.8,6440.37,11427.33,6717.89,6829.18,89092.94]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,717750.19000000006,730831.4800000001,704044.55,738561.38,848449.46000000008,865368.25,837202.69000000006,714085.53,717183.85,692186.14,736601.55,679077.64,8981342.7100000009]
[null,688,null,null,"Wyoming",null,9125.880000000001,1133.32,10643.970000000001,13394.77,19925.099999999999,18157.240000000002,21484.73,14557.21,7171.92,6832.9900000000007,-2846.25,5135.2800000000007,124716.16]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,726876.07000000007,731964.8,714688.52,751956.15,868374.56,883525.49,858687.42,728642.74,724355.77,699019.13,733755.3,684212.92,9106058.8699999992]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,93059.200000000012,179652.56000000003,185536.54,118246.43000000001,68201.36,71760.47,63558.68,95311.920000000013,87010.140000000014,83759.05,91496.91,184394.52000000002,1321987.7800000003]
[null,693,null,null,"Wyoming",null,6159.04,9459.74,14725.720000000001,8169.9400000000005,8252.89,5188.63,6921.26,17097.62,6218.32,5955.02,20122.060000000001,16958.12,125228.36]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,99218.240000000005,189112.30000000002,200262.26,126416.37000000001,76454.25,76949.100000000006,70479.94,112409.54000000001,93228.46,89714.07,111618.97,201352.64,1447216.1400000001]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,12897.82,12236.760000000002,10607.95,8187.7199999999993,8371.7100000000028,10887.17,8463.73,7749.8600000000006,5400.6200000000008,6301.9800000000005,4017.6599999999989,8756.5,103879.48]
[null,698,null,null,"Wyoming",null,12196.29,9178.84,8097.14,10376.460000000001,15671.14,13806.76,13049.64,6621.74,10496.13,5334.87,7969.0700000000006,5932.63,118730.71000000002]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,25094.11,21415.600000000002,18705.09,18564.18,24042.850000000002,24693.93,21513.37,14371.6,15896.75,11636.85,11986.73,14689.130000000001,222610.19000000003]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,71244.160000000003,66463.510000000009,45076.639999999999,87943.07,94672.5,50287.1,65014.66,93469.27,44156.480000000003,46587.14,74678.570000000007,46848.680000000008,786441.78000000014]
[null,703,null,null,"Wyoming",null,9078.27,9781.7099999999991,5663.77,8119.5,8895.4000000000015,5057.55,6875.17,5202.5800000000008,2850.29,3256.73,2776.0299999999997,3166.9500000000003,70723.950000000012]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,80322.430000000008,76245.22,50740.41,96062.57,103567.90000000001,55344.65,71889.83,98671.85,47006.770000000004,49843.87,77454.600000000006,50015.630000000005,857165.73]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,54313.100000000006,55781.66,50409.01,52974.890000000007,58973.8,65741.34,78402.819999999992,58055.35,53119.08,43694.43,61426.89,45615.299999999996,678507.67000000016]
[null,708,null,null,"Wyoming",null,226.52,378.93,161.71,385.99,250,312.47000000000003,628.99,390.11,225.20000000000002,119.07000000000001,281.42,268.16000000000003,3628.57]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,54539.62,56160.590000000004,50570.720000000001,53360.880000000005,59223.8,66053.81,79031.81,58445.46,53344.28,43813.5,61708.31,45883.46,682136.24]
[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,4554012.580000001,4415504.7700000005,4704786.4299999988,5034615.1599999992,4393354.67,5060586.0699999994,5032223.2000000011,4526124.5600000005,4814434.1400000006,4642524.3499999996,4861590.4600000009,4772828.669999999,56812585.060000002]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,222089.16,246884.24,304259.18,314044.10000000009,250770.04999999996,327063.05,277684.11000000004,223327.02999999997,218140.77000000005,204806.13999999996,218530.03000000003,203735.52,3011333.38]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,4776101.74,4662389.0099999988,5009045.6100000003,5348659.26,4644124.72,5387649.1199999992,5309907.3099999996,4749451.5899999989,5032574.91,4847330.49,5080120.4899999993,4976564.1899999995,59823918.43999999]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,106760.90000000001,99913.85,114265.94,114723,115042.68000000001,114232.12,112408.90000000001,101253.68000000001,96914.73,108764.08,108567.26,93973.66,1286820.8]
[null,731,null,null,"Wyoming",null,2654.56,2347.86,2301.2600000000002,2788.36,2777.75,2864.57,2266.64,2323.06,2171.58,2582.2600000000002,2488.88,2177.06,29743.840000000004]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,109415.46,102261.71,116567.2,117511.36,117820.43000000001,117096.69,114675.54000000001,103576.74,99086.31,111346.34,111056.14,96150.720000000001,1316564.6400000001]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,256745.15000000002,296779.95,326855.85000000003,267909.26,322320.5,343289.32,311012.06000000006,277417.7,315195.43000000005,296361.31,304716.71999999997,257030.37999999998,3575633.6300000008]
[null,736,null,null,"Wyoming",null,9093.619999999999,11156.570000000002,11308.67,8693.91,10447.950000000001,13330.78,9822.7199999999993,8704.8100000000013,9390.35,8428.5,10311.59,8816.17,119505.64]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,265838.77,307936.52,338164.52,276603.17,332768.45,356620.10000000003,320834.78000000003,286122.51,324585.78000000003,304789.81,315028.31,265846.55,3695139.2700000005]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,1347525.49,1533195.93,1456344.9700000002,1322409.94,1429678.6,1272128.4099999999,1585368.91,1219848.82,1384344.94,1387739.04,1188257.3900000001,406028.96,15532871.400000002]
[null,741,null,null,"Wyoming",null,53887.35,64624.54,65197.130000000005,55971.630000000005,56064.270000000004,53487.539999999994,61370.82,49039.770000000004,55089.19,56743.920000000006,51988.979999999996,20491.060000000001,643956.20000000007]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,1401412.84,1597820.47,1521542.1,1378381.57,1485742.87,1325615.95,1646739.73,1268888.5900000001,1439434.13,1444482.96,1240246.3700000001,426520.02,16176827.600000001]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,89123.43,121601.58,53593.85,31368.420000000002,15264.18,-149944.85999999999,-34753.39,24375.260000000002,-39723.43,32587.11,93162.42,63279.990000000005,299934.55999999994]
[null,746,null,null,"Wyoming",null,3899.46,5277.3,3068.86,3835.09,4332.05,181.64999999999964,4909.8500000000004,4324.3500000000004,1667.4699999999998,3105.75,4697.16,3521.92,42820.91]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,93022.89,126878.88,56662.71,35203.51,19596.23,-149763.21,-29843.54,28699.61,-38055.96,35692.86,97859.58,66801.91,342755.47000000009]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,28909.759999999998,28745.27,24505.7,21956.240000000002,16354.449999999999,23803.289999999997,21356.86,23225.34,22030.55,23036.59,22026.460000000003,23311.100000000002,279261.61]
[null,751,null,null,"Wyoming",null,308.38,319.22000000000003,346.3,332.34000000000003,254.17000000000002,361.08,325.38,346.71,343.43,351.1,341.78000000000003,353.69,3983.5800000000004]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,29218.14,29064.49,24852,22288.58,16608.62,24164.37,21682.240000000002,23572.05,22373.98,23387.69,22368.240000000002,23664.79,283245.19]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,28215.759999999998,44889.729999999996,76211.990000000005,127488.71000000002,120467.31999999999,108715.83000000002,93392.63,44780.549999999996,36836.270000000004,32057.919999999998,27218.87,27429.81,767705.39000000013]
[null,756,null,null,"Wyoming",null,2490.63,4588.08,8497.75,13176.12,11710.49,10467.32,9312.64,6435.12,4890.41,2234.1799999999998,2181.02,2128.96,78112.72]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,30706.39,49477.81,84709.74,140664.83000000002,132177.81,119183.15000000001,102705.27,51215.67,41726.68,34292.1,29399.89,29558.77,845818.1100000001]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,3893.96,7234.95,34423.78,58972.46,60152.15,49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,272211.90999999997]
[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,3893.96,7234.95,34423.78,58972.46,60152.15,49363.74,33988.410000000003,7117.38,6328.04,3732.89,3608.55,3395.6,272211.90999999997]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,28605.73,50905.15,115024.54000000001,193471.57,197305.56,162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,1043579.56]
[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,28605.73,50905.15,115024.54000000001,193471.57,197305.56,162024.5,111667.32,64019.35,44530.1,26650.11,25451.71,23923.920000000002,1043579.56]
[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,1889780.18,2183266.41,2201226.62,2138299.5999999996,2276585.44,1923612.3499999999,2234441.7000000002,1762038.0800000003,1866456.6300000004,1910929.0500000003,1773009.3800000001,898373.42,23058018.859999999]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,72334.000000000015,88313.57,90719.97,84797.45,85586.680000000008,80692.94,88008.05,71173.820000000007,73552.429999999993,73445.710000000006,72009.41,37488.86,918122.89]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,1962114.1799999997,2271579.9800000004,2291946.59,2223097.0500000003,2362172.12,2004305.29,2322449.75,1833211.9000000001,1940009.06,1984374.76,1845018.79,935862.28000000014,23976141.75]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,35508.659999999996,37904.83,43592.15,39362.06,36165.920000000006,29776.66,44415.78,27754.3,57940.36,38246.959999999999,53331.55,32612.9,476612.13]
[null,774,null,null,"Wyoming",null,992.76,1059.4000000000001,1217,1081.54,1016.77,790.54,1245.68,750.73,1653.8600000000001,1037.71,1491.03,879.65,13216.670000000002]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,36501.42,38964.230000000003,44809.15,40443.599999999999,37182.69,30567.200000000001,45661.46,28505.03,59594.22,39284.67,54822.58,33492.550000000003,489828.8]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,887616.42999999993,2004855.21,2780427.25,4778588.95,4740027.46,4255543.8900000006,3515897.68,1999989.76,1366072.1,992391.26,790999.75,786131.77,28898541.510000005]
[null,779,null,null,"Wyoming",null,12707.29,15606.68,19937.43,21841.24,21380.34,24279.510000000002,20552.34,15948.48,13506.4,9973.27,10290.550000000001,9705.74,195729.26999999996]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,900323.72,2020461.89,2800364.68,4800430.1900000004,4761407.8,4279823.4000000004,3536450.02,2015938.24,1379578.5,1002364.53,801290.3,795837.51,29094270.780000001]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,143520.78,45986.18,117399.18,117061.13,38619.07,10433.89,100331.48,149367.69,36322.44,64794.570000000007,68495.34,16105.430000000002,908437.18000000017]
[null,784,null,null,"Wyoming",null,4725.9800000000005,719.75,3853.9900000000002,3881.88,210.53,407.78000000000003,2493.5500000000002,5009.63,358.84000000000003,1132.6100000000001,1746.82,547.9,25089.260000000006]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,148246.76,46705.93,121253.17,120943.01000000001,38829.599999999999,10841.67,102825.03,154377.32,36681.279999999999,65927.180000000008,70242.16,16653.330000000002,933526.44000000006]
[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,1066645.8699999999,2088746.22,2941418.58,4935012.1399999997,4814812.45,4295754.4400000004,3660644.94,2177111.75,1460334.9000000001,1095432.79,912826.64,834850.10000000009,30283590.820000004]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,18426.030000000002,17385.830000000002,25008.420000000002,26804.660000000003,22607.64,25477.83,24291.57,21708.84,15519.1,12143.59,13528.400000000001,11133.289999999999,234035.19999999998]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,1085071.8999999999,2106132.0499999998,2966427,4961816.8,4837420.09,4321232.2700000005,3684936.51,2198820.59,1475854,1107576.3800000001,926355.04,845983.39,30517626.020000003]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B324+1","v":801},null,null,"Utah",null,594378.06000000006,717917.64,702347.75,-77245.320000000007,704580.10000000009,682896.55999999994,-25920.030000000002,571402.21000000008,567221.47000000009,118964.64000000001,546371.52,589370.45000000007,5692285.0499999998]
[null,{"$f":"+B325+1","v":802},null,null,"Wyoming",null,40908,43863.23,42333.35,16854.310000000001,43449.06,46086.04,20764.38,38346.730000000003,39084.340000000004,23959.47,36047.760000000002,39977.32,431673.99000000005]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,635286.06000000006,761780.87,744681.1,-60391.01,748029.16,728982.6,-5155.6500000000005,609748.94000000006,606305.81000000006,142924.11000000002,582419.28,629347.77,6123959.040000001]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,3613530.64,3187986.3,3193814.53,2405946.9300000002,3610942.86,3419933.83,3153626.4899999998,2999058.02,3058176.61,2724059.5599999996,3281653.71,2474796.1800000002,37123525.659999989]
[null,806,null,null,"Wyoming",null,131151.61000000002,131538.12,121385.81,90535.3,136103.6,148481.51999999999,124212.74,110132.06,119929.46,111730.91,125410.29000000001,72068.48000000001,1422679.9]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,3744682.25,3319524.42,3315200.34,2496482.23,3747046.46,3568415.35,3277839.23,3109190.08,3178106.07,2835790.4699999997,3407064,2546864.66,38546205.560000002]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-267079.86,-266939.25,-267090.74,-280174.06,-285098.87,-282835.07,-284397.53000000003,-284223.63,-284136.96000000002,-284021.87,-283906.77,-283765.23000000004,-3353669.84]
[null,810,null,null,"Wyoming",null,-9343.09,-9423.99,-9200.5,-9651.18,-9668.36,-11325.16,-9614.18,-9669.08,-9635.75,-9631.84,-9627.94,-9653.48,-116444.54999999999]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-276422.95,-276363.24,-276291.24,-289825.24,-294767.23,-294160.23,-294011.71000000002,-293892.71000000002,-293772.71000000002,-293653.71000000002,-293534.71000000002,-293418.71000000002,-3470114.3899999997]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,287362.02,41614.19,134066.69,196652.39,85120.430000000008,175451.96,146317.33000000002,48981.74,146556.18000000002,250536.57,60643.39,97886.310000000012,1671189.2]
[null,814,null,null,"Wyoming",null,16522.63,3527.9300000000003,5987.07,31146.18,9505.14,11155.1,6362.08,4436.6099999999997,6773.1500000000005,10275.15,3898.4700000000003,5221.6500000000005,114811.15999999999]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,303884.65000000002,45142.12,140053.76000000001,227798.57,94625.57,186607.06,152679.41,53418.35,153329.33000000002,260811.72,64541.86,103107.96,1786000.3600000003]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,53332.83,62041.2,56854.04,3670.26,56883.479999999996,83431.76999999999,57117.09,56953.5,40867.03,51048.75,51048.75,51043.47,624292.16999999993]
[null,818,null,null,"Wyoming",null,1865.71,2190.3000000000002,1958.46,126.43,1929.05,3340.7400000000002,1930.8700000000001,1937.51,1385.9,1731.18,1731.18,1736.46,21863.79]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,55198.54,64231.5,58812.5,3796.69,58812.53,86772.51,59047.96,58891.01,42252.93,52779.93,52779.93,52779.93,646155.9600000002]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,5051.74,6419.4800000000005,5463.5199999999995,9362.2100000000009,6457.7300000000005,4997.4100000000008,8036.59,6248.92,7721.9,8176.58,5746.33,5717.4299999999994,79399.839999999997]
[null,822,null,null,"Wyoming",null,806.54,947.95,856.06000000000006,1374.23,888.74,744.24,1319.68,943.07,1219.44,1180.1100000000001,942.62,831.1,12053.780000000002]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,5858.28,7367.43,6319.58,10736.44,7346.47,5741.6500000000005,9356.27,7191.99,8941.34,9356.69,6688.95,6548.53,91453.62000000001]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,113888.85999999999,112608.13,130615.19,116294.44000000002,160971.45000000001,128977.31000000001,83942.88,80873.33,90690.91,93260.36,108756.78000000001,105312.13,1326191.77]
[null,826,null,null,"Wyoming",null,18182.54,16628.66,20464.900000000001,17704.95,22153.56,19207.740000000002,15076.69,12205.25,14321.880000000001,13460.03,17840.12,15308.52,202554.84]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,132071.4,129236.79000000001,151080.09,133999.39000000001,183125.01,148185.05000000002,99019.57,93078.58,105012.79000000001,106720.39,126596.90000000001,120620.65000000001,1528746.6099999999]
[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,173260.13,192307.48,140971.09,192553.34,180658.16,170983.06,174206.94,176930.7,178627.59000000003,177559.48,166043.78,169409.71,2093511.46]
[null,838,null,null,"Wyoming",null,3695.09,3746.11,3538.88,3797.23,3786.04,4313.67,3776.14,3700.9900000000002,3773.08,3734.4,3357.1800000000003,3752.67,44971.48]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,176955.22,196053.59,144509.97,196350.57,184444.2,175296.73,177983.08000000002,180631.69,182400.67,181293.88,169400.95999999999,173162.38,2138482.94]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,83300.340000000011,82905.26999999999,80185.320000000007,88837.85,81413.149999999994,81841.06,86322.48000000001,84421.98000000001,84015.44,77977.97,82344.680000000008,83875.05,997440.5900000002]
[null,842,null,null,"Wyoming",null,2914.04,2908.35,2725.98,3060.2000000000003,2743.11,3256.02,2900.42,2871.98,2831.36,2626.61,2774.7000000000003,2835.5,34448.270000000004]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,86214.38,85813.62,82911.3,91898.05,84156.26,85097.08,89222.900000000009,87293.96,86846.8,80604.58,85119.38,86710.55,1031888.86]
[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,4863727.830000001,4332787.0999999996,4367277.4000000013,2810845.6900000004,4812818.43,4690937.8000000007,3565981.0600000005,3905551.8900000011,4069423.0300000007,3376628.060000001,4201076.55,3425723.7199999988,48422778.559999995]
[null,850,null,"Total Utah Distribution",null,null,4657024.76,4136860.44,4177227.3899999997,2655898.0400000005,4601928.49,4465677.8899999997,3399252.2399999998,3740646.77,3889740.1700000004,3217562.0399999996,4018702.17,3293645.5000000005,46254165.899999984]
[null,851,null,"Total Wyoming Distribution",null,null,206703.07,195926.66,190050.01,154947.65,210889.94,225259.91,166728.82,164905.12,179682.86000000002,159066.02000000002,182374.38,132078.22,2168612.66]
[null,852,null,"Total Utility O&M Expenses",null,null,12631275.060000002,13293705.339999998,14561893.010000002,15263152.200000003,16545200.6,16304858.25,14797407.16,12584653.16,12450689.930000002,11246148.49,12025671.02,10091748.609999999,161796402.83000001]
[null,853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6298254.525145201]
[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,29905.56,27196.350000000002,27869.06,74210.95,74934,77233.900000000009,66941.59,75587.789999999994,74560.25,66337.3,70747.259999999995,89285.59,754809.6]
[null,861,null,null,"Distribution - Wyoming",null,132479.37,133498.13,133845.17000000001,135849.29,135633.74,135694.07,137692.31,137250.17000000001,145660.47,145949.01,146359.1,147525.48000000001,1667436.31]
[null,862,null,null,"Distribution - Utah",null,3942351.68,4051563.4,4076433.71,4143135.99,4140057.46,4173955.16,4331588.21,4197229.46,4234374.04,4253927.68,4267353.18,4297727.42,50109697.390000001]
[null,863,null,null,"General",null,466442.65999999922,470578.04000000004,476479.07999999914,525571.04999999981,521168.09999999963,518047.52000000048,375920.55999999959,536433.79999999981,545241.48000000045,547974.44000000041,550705.05999999959,548640.62999999989,6083202.4199999981]
[null,864,null,null,"Total Depreciation Expense",null,4571179.2699999996,4682835.92,4714627.0199999996,4878767.28,4871793.3,4904930.6500000004,4912142.67,4946501.22,4999836.24,5014188.43,5035164.5999999996,5083179.12,58615145.719999999]
[null,{"$f":"+B389+1","v":865}]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,768.33,698.72,716,1906.6100000000001,1925.18,2040.97,1744.78,1970.14,1943.3700000000001,1729.02,1843.97,2327.17,19614.260000000002]
[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,768.33,698.72,716,1906.6100000000001,1925.18,2040.97,1744.78,1970.14,1943.3700000000001,1729.02,1843.97,2327.17,19614.260000000002]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,4571947.5999999996,4683534.6399999997,4715343.0199999996,4880673.8900000006,4873718.4799999995,4906971.62,4913887.45,4948471.3599999994,5001779.6100000003,5015917.4499999993,5037008.5699999994,5085506.29,58634759.980000004]
[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,52810.109999999993,56238.46,52769.14,87567.41,83248.88,84074.66,74507.760000000009,69979.170000000013,61723.78,54069.429999999993,49264.110000000008,46706.700000000004,772959.61]
[null,879,null,null,"Distribution - Utah",null,1408748.73,1407670.07,1256085.1300000001,1511795.0099999998,1518930.1300000001,1565320.24,1556390.6800000002,1544540.85,1553225.5199999998,1640526.7399999998,1557014.5199999998,1550162.8800000004,18070410.499999996]
[null,880,null,null,"General",null,118624.74,128695.82999999999,129538.20000000001,239677.44999999998,81614.509999999995,155350.55000000002,146100.42000000001,137090.09,140996.13000000003,133463.91999999998,134113.52000000002,146588.45000000001,1691853.81]
[null,881,null,null,"Total Other Taxes",null,1580183.58,1592604.3599999999,1438392.47,1839039.87,1683793.52,1804745.4500000002,1776998.8599999999,1751610.1099999999,1755945.4300000002,1828060.0899999999,1740392.15,1743458.03,20535223.919999998]
[null,882,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,-1447200.5499999998,125403.29000000004,5297010.4000000004,11561700.02,11065061.42,8405739.9600000009,5863228.5499999998,1597741.1,-1005473,-1448391.42,-1938284.85,-1405743,36670791.919999994]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,-833278,-562816,-646164,-2129548,2242882,740352,301578,-232324,-601859,-671184,-738069,-679169,-3809599]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,392619.81,359695.22000000003,747063.92,2311323.69,-442154.62,261473.22,315583.59000000003,280990.38,286969.8,291986.88,291464.67,377364.8,5474381.3599999994]
[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,-307675.15999999974,1514886.8699999999,6836302.79,13582515.58,14549582.32,11212310.630000001,8257389,3398017.59,435583.23000000016,471.54999999993015,-644497.03000000026,35910.830000000016,58870798.199999988]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,4264272.4399999995,6198421.5099999998,11551645.809999999,18463189.469999999,19423300.800000001,16119282.25,13171276.449999999,8346488.9499999993,5437362.8400000008,5016388.9999999991,4392511.5399999991,5121417.12,117505558.17999999]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,31892703.260000005,45069045.549999997,89561120.670000002,140747150.81999999,143021464.03,120694648.97,89522081.370000005,52204120.329999998,40992206.450000003,29690725.789999995,29835753.039999999,27683496.200000007,840914516.48000002]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,28215.759999999998,44889.729999999996,76211.990000000005,127488.71000000002,120467.31999999999,108715.83000000002,93392.63,44780.549999999996,36836.270000000004,32057.919999999998,27218.87,27429.81,767705.39000000013]
[null,756,null,null,"Wyoming",null,2490.63,4588.08,8497.75,13176.12,11710.49,10467.32,9312.64,6435.12,4890.41,2234.1799999999998,2181.02,2128.96,78112.72]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,30706.39,49477.81,84709.74,140664.83000000002,132177.81,119183.15000000001,102705.27,51215.67,41726.68,34292.1,29399.89,29558.77,845818.1100000001]
[]
[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,233.34,335.42,824.51,383.64,478.1,597.78,599.1,337.64,754,799,799,275,6416.53]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,9971.4500000000007,14289.92,13031.52,14358.11,19807.580000000002,17575.010000000002,14957.03,18741.79,12309.86,13119.82,4048.21,19382.850000000002,171593.15000000002]
[null,621]
[null,622,null,"Total Production Expenses",null,null,10204.790000000001,14625.34,13856.03,14741.75,20285.68,18172.79,15556.130000000001,19079.43,13063.86,13918.82,4847.21,19657.850000000002,178009.68000000002]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,216373.79,160539.79,210981.26,1428274.72,241612.42,98299.23,127973.86,103865.06,92160.290000000008,92290.95,167019.80000000002,134648.51,3074039.6799999997]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,351058.44,256706.17,203107.26,316494.93,187377.57,281543.31,173107.5,394.26,790735.17,2096.25,409801.35000000003,265084.2,3237506.4100000006]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,104378.08,86921.91,123489.87,120466.35,67234.83,127818.3,106130.69,107658.57,132006.82,138802.16,154610.95000000001,177405.86000000002,1446924.3900000001]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,904263.29,923369.33000000007,1137423.31,963771.9,689428.24,845638.23,759896.83,1102274.52,603420.49,701605.14,665379.68000000005,605696.89,9902167.8500000015]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,16081.87,14228.49,20030.32,14389.170000000002,10663.89,28562.260000000002,22427.16,19252.41,25073.81,25045.86,28097.850000000002,31912.25,255765.34]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,86599.61,65837.66,83635.89,128332.65000000001,243654.91,353192.07,353856.98,252377.96,243172.91,153543.22,113729.72,104123.03,2182056.61]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,256298.33000000002,246007.80000000002,244148,206998,182039.54,182965.80000000002,200268.96,197377.1,213974.14,234944.5,223153.30000000002,255871,2644046.4699999997]
["%,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,162.28,104.27,652.79,81.33,0,0,0,0,0,34.74,0,0,1035.4099999999999]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,351058.44,256706.17,203107.26,316494.93,187377.57,281543.31,173107.5,394.26,790735.17,2096.25,409801.35000000003,265084.2,3237506.4100000006]
["%,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,104378.08,86921.91,123489.87,120466.35,67234.83,127818.3,106130.69,107658.57,132006.82,138802.16,154610.95000000001,177405.86000000002,1446924.3900000001]
["%,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,-28275.03,21387.87,-33303.550000000003,-41487.980000000003,10317.170000000002,-24946.190000000002,-31394.879999999997,-8259.16,-40878.04,-33900.050000000003,-31048.450000000004,-34749.050000000003,-276537.34000000003]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,904263.29,923369.33000000007,1137423.31,963771.9,689428.24,845638.23,759896.83,1102274.52,603420.49,701605.14,665379.68000000005,605696.89,9902167.8500000015]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,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":41,"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,{"$f":"+H8-30","v":"2015-07-23"},"2015-08-22","2015-09-21","2015-10-21","2015-11-20","2015-12-20","2016-01-19","2016-02-18","2016-03-19","2016-04-18","2016-05-18","2016-06-17","2016-07-17","2016-08-16","2016-08-31"]
[]
[null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,{"$f":"+B16+1","v":2},null,null,"Distribution - Wyoming",null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08]
[null,3,null,null,"Distribution - Utah",null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005]
[null,4]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D16)","v":"%,FACCOUNT,TQGCACCTS,N302"},5,null,null,"Total Intangible Plant",null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006]
[null,6]
[null,7,null,null,"Production & Gathering Plant"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D23)","v":"%,FACCOUNT,TQGCACCTS,N325"},8,null,"325","Land & Land Rights",null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6899999985]
["%,FACCOUNT,TQGCACCTS,N326,N327,N328,N329",9,null,"326...9","Structures",null,null,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D25)","v":"%,FACCOUNT,TQGCACCTS,N330"},10,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D26)","v":"%,FACCOUNT,TQGCACCTS,N331"},11,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000004]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.1200000006]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D28)","v":"%,FACCOUNT,TQGCACCTS,N336"},13,null,"336","Purification Equipment",null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71]
[{"$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,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D34)","v":"%,FACCOUNT,TQGCACCTS,N374"},21,null,null,null,"Utah",null,16771388.119999999,16809045.529999997,17056541.559999999,17056541.559999999,17574435.459999997,17574435.459999997,17568137.459999997,17557234.299999997,18039023.919999998,18039023.919999998,18014023.919999998,17969078.140000001,18294430.879999999,17565869.227499995]
[null,22,null,null,null,"Total",null,17171576.399999999,17209233.809999999,17456729.84,17456729.84,17974623.739999998,17974623.739999998,17968325.739999998,17957422.579999998,18439212.199999999,18439212.199999999,18414212.199999999,18369266.420000002,18694619.16,17966057.507499997]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,943906.23,943906.23,943906.23,943906.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,971568.77166666696]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D39)","v":"%,FACCOUNT,TQGCACCTS,N375"},26,null,null,null,"Utah",null,15073542.299999999,15063980.02,15058392.77,15139493.43,15164181,15164181,15164181,15182931.65,15222781.65,15222781.65,15222781.65,15227467.48,15308202.85,15168668.82291667]
[null,27,null,null,null,"Total",null,16017448.529999999,16007886.25,16002299,16083399.66,16147140.23,16147140.23,16147140.23,16165890.880000001,16205740.880000001,16205740.880000001,16205740.880000001,16210426.710000001,16291162.08,16140237.594583336]
[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,35301601.479999997,36429466.879999995,36692993.269999996,36697988.089999996,37088094.039999999,37368409.469999999,37099379.259999998,37572570.119999997,37336653.140000001,37203417.109999999,37386319.950000003,37424582.140000001,37816474.769999996,37071575.966249995]
[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"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D44)","v":"%,FACCOUNT,TQGCACCTS,N376"},37,null,null,null,"Utah",null,1228765736.73,1230684653.4000001,1289559180.1100001,1292700285.26,1319689572.8099999,1318449052.8299999,1329882536.4400001,1332949767.3300002,1338520356.0599999,1341191216.5400002,1343267144.0599999,1348136796.9699998,1362940251.9200001,1315073629.6779165]
[null,38,null,null,null,"Total",null,1264067338.21,1267114120.2800002,1326252173.3800001,1329398273.3499999,1356777666.8499999,1355817462.3,1366981915.7,1370522337.45,1375857009.2,1378394633.6500001,1380653464.01,1385561379.1099999,1400756726.6900001,1352145205.6441665]
[null,39]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D55)","v":"%,FACCOUNT,TQGCACCTS,N377"},42,null,null,null,"Utah",null,18194156.399999999,18210417.780000001,18210417.780000001,18210417.780000001,18242697.75,18242697.75,18242697.75,18247797,18298163.77,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18254084.748750005]
[null,43,null,null,null,"Total",null,18194156.399999999,18210417.780000001,18210417.780000001,18210417.780000001,18242697.75,18242697.75,18242697.75,18247797,18298163.77,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18254084.748750005]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,6535230.7800000003,6533623.9900000002,6544959.1699999999,6545412.21,6862112.5300000003,6604886.0199999996,6886122.0199999996,6954759.6100000003,6947275.6500000004,6951320.9000000004,6952141.2199999997,6952282.3200000003,6952282.3200000003,6789887.6824999982]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D60)","v":"%,FACCOUNT,TQGCACCTS,N378"},47,null,null,null,"Utah",null,79715742.310000002,79702550.060000002,80831205.549999997,81660760.390000001,82997758.230000004,83854448.040000007,83839175.590000004,85544246.769999996,85714816.079999998,85856424.569999993,85904406.329999998,86483750.340000004,87291009.360000014,83824409.815416679]
[null,48,null,null,null,"Total",null,86250973.090000004,86236174.049999997,87376164.719999999,88206172.599999994,89859870.760000005,90459334.060000002,90725297.609999999,92499006.379999995,92662091.730000004,92807745.469999999,92856547.549999997,93436032.659999996,94243291.680000007,90614297.497916684]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,17655967.609999999,17614265.899999999,17777876.75,17867640.819999997,18000938.789999999,17893131.039999999,17927120.41,18239187.18,18233034.969999999,18123587.379999999,18134111.319999997,18240645.219999999,18369697.889999997,18005364.377499998]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D65)","v":"%,FACCOUNT,TQGCACCTS,N380"},52,null,null,null,"Utah",null,349757963.89999998,350408526.46000004,351651272.25999999,352706587.53000003,356543938.62,357403044.31999999,359786913.02999997,361237518.64999998,363394613.37,363759151.93000001,364751208.11000001,367014146.35000002,368134610.12,358966933.96999997]
[null,53,null,null,null,"Total",null,367413931.50999999,368022792.36000001,369429149.00999999,370574228.35000002,374544877.41000003,375296175.36000001,377714033.44,379476705.82999998,381627648.34000003,381882739.31,382885319.43000001,385254791.57000005,386504308.00999999,376972298.34749997]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,8933376.1539999992,8957954.8739999998,8987879.3739999998,9031284.7340000011,9055333.2039999999,9087898.4839999992,9118247.3640000001,9160312.2939999998,9174815.5040000007,9195404.1339999996,9161503.2639999986,9177139.9840000011,9228368.074000001,9099053.7773333341]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,282375480.296,283128075.96599996,283805800.20600003,285783288.866,287541434.20599997,287454142.43599993,288333804.21600002,288932644.81599998,288539446.58600003,294967528.55599999,297986914.10600001,297964825.71599996,297975146.43599999,289551101.58683336]
[null,58,null,null,null,"Total",null,291308856.44999999,292086030.83999997,292793679.58000004,294814573.60000002,296596767.40999997,296542040.91999996,297452051.58000004,298092957.11000001,297714262.09000003,304162932.69,307148417.37,307141965.69999999,307203514.50999999,298650155.36416668]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,871041.15999999992,866778.21,862546.84,859925.91999999993,854214,837526.95,799060.05999999994,796080.23,793371.29,788928.62999999989,787953.40999999992,787032.37,786219.69,821837.36124999996]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,13828884.390000001,13828719.800000001,13828599.18,13828599.18,13923487.560000001,13923487.560000001,13916240.18,13914507.32,13910349.609999999,13905342.990000002,13903070.550000001,13899458.180000002,13897326.07,13887080.611666666]
[null,63,null,null,null,"Total",null,14699925.550000001,14695498.010000002,14691146.02,14688525.1,14777701.560000001,14761014.51,14715300.24,14710587.550000001,14703720.899999999,14694271.620000001,14691023.960000001,14686490.550000001,14683545.76,14708917.972916666]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",{"$f":"+B80+1","v":66},null,null,null,"Wyoming",null,76118.649999999994,76118.649999999994,76118.649999999994,76118.649999999994,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,71060.292916666658]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D80)","v":"%,FACCOUNT,TQGCACCTS,N387"},67,null,null,null,"Utah",null,1446624.6900000002,1447877.9200000002,1449301.84,1450671.77,1617141.37,1617141.37,1617141.37,1949171.9000000001,1954376.95,1961471.1,1964671.77,1965212.8800000001,1965336.4200000002,1725013.3995833332]
[null,68,null,null,null,"Total",null,1522743.34,1523996.57,1525420.49,1526790.42,1686118.81,1686118.81,1686118.81,2018149.34,2023354.39,2030448.54,2033649.21,2034190.32,2034313.86,1796073.6924999999]
[null,{"$f":"+B83+1","v":69},null,null,null,null," "]
[null,{"$f":"+B84+1","v":70},null,"388","Other Equipment"]
[" ",{"$f":"+B85+1","v":71},null,null,null,"Wyoming",null,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220,7220]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D85)","v":"%,FACCOUNT,TQGCACCTS,N388"},{"$f":"+B86+1","v":72},null,null,null,"Utah",null,290689.26,290689.26,290689.26,290689.26,290689.26,290689.26,290689.26,298879.26,306421.26,306421.26,306421.26,306421.26,306421.26,297271.25999999995]
[null,{"$f":"+B87+1","v":73},null,null,null,"Total",null,297909.26,297909.26,297909.26,297909.26,297909.26,297909.26,297909.26,306099.26,313641.26,313641.26,313641.26,313641.26,313641.26,304491.25999999995]
[null,{"$f":"+B83+1","v":69}]
[null,70,null,null,"Total Distribution Plant",null,null,2076944858.74,2081404059.21,2144035089.0799999,2151257019.96,2186905373.7800002,2187224516.9400005,2201930790.3600001,2209996953.3800006,2217844844.7600002,2227230403.1700001,2233501053.4200001,2241307221.8500004,2259024160.5600009,2187551819.6300001]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.020000000004]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D93)","v":"%,FACCOUNT,TQGCACCTS,N389"},75,null,null,null,"Distribution - Utah",null,3779827.5100000002,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3899703.98,3781271.507916668]
[null,76,null,null,null,"Total",null,3791411.5300000003,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3911288,3792855.527916668]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,148144.19,148251.25,148251.25,149010.20000000001,279456.36,279456.36,279456.36,279456.36,360915,360915,369525,369795.75,369795.75,273621.57166666671]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D98)","v":"%,FACCOUNT,TQGCACCTS,N390"},80,null,null,null,"Distribution - Utah",null,21578839.63000001,21678230.159999996,22285698.170000002,22397651.939999998,23748916.359999999,23743966.219999999,23940265.440000005,23916632.00999999,23918018.039999999,24022198.640000001,24081715.31000001,24232752.710000001,28796982.740000002,23596163.015416667]
[null,81,null,null,null,"General",null,46578825.159999996,46578825.159999996,46590356.439999998,46590356.439999998,47859277.030000001,47864227.170000002,48313200.630000003,48311248.450000003,48311228.479999997,48700099.170000002,48702352.589999996,48702162.589999996,48702162.589999996,47846985.668749996]
[null,82,null,null,null,"Total",null,68305808.980000004,68405306.569999993,69024305.859999999,69137018.579999998,71887649.75,71887649.75,72532922.430000007,72507336.819999993,72590161.519999996,73083212.810000002,73153592.900000006,73304711.049999997,77868941.079999998,71716770.255833328]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,204157.95999999996,196168.42999999993,196168.43,196168.43,195516.49999999994,195516.49999999994,195516.49999999994,188352.8,188352.8,188352.8,186766.51000000007,186766.51,186766.51000000007,192425.70374999999]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D104)","v":"%,FACCOUNT,TQGCACCTS,N391"},86,null,null,null,"Distribution - Utah",null,13158672.510000005,12146524.119999997,12152829.280000001,12196728.050000004,11836208.570000008,11836208.570000008,11986060.160000004,11765504.519999996,11800762.629999995,12100067.030000001,11976108.279999986,12037405.819999993,14334114.939999998,12131733.39625]
[null,87,null,null,null,"General",null,48194799.879999995,48695502.560000002,48695503.920000002,49989299.799999997,55657003.129999995,54905270.459999993,54905270.459999993,54960501.430000007,56409014.170000002,56673643.25,57032283.430000007,57168226.469999999,57168226.469999999,53981086.021250002]
[null,88,null,null,null,"Total",null,61557630.350000001,61038195.109999999,61044501.630000003,62382196.280000001,67688728.200000003,66936995.530000001,67086847.119999997,66914358.75,68398129.599999994,68962063.079999998,69195158.219999999,69392398.799999997,71689107.920000002,66305245.121250004]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,2387231.44,2388359.02,2377207.71,2377518.0800000001,2377237.63,2377237.63,2377237.63,2305126.56,2339046.14,2416458.87,2763329.72,2777300.6,2803896.0100000002,2455968.6095833331]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D110)","v":"%,FACCOUNT,TQGCACCTS,N392"},92,null,null,null,"Distribution - Utah",null,46406848.43,46086528.879999995,46720109.490000002,46741688.219999999,46367330.939999998,46367330.939999998,46367612.390000001,46847689.479999997,47311069.719999999,47576161.390000001,49652584.259999998,49959142.57,50245487.240000002,47360284.676250003]
[null,93,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"Total",null,48794079.869999997,48474887.899999999,49097317.200000003,49119206.299999997,48744568.57,48744568.57,48744850.020000003,49152816.039999999,49650115.859999999,49992620.259999998,52415913.979999997,52736443.170000002,53049383.25,49816253.285833336]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89]
[{"$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,2182690.56,2174752.8899999997,2174752.89,2179870.9500000002,2211929.2799999998,2211929.2800000003,2216213.0300000003,2216728.5300000003,2218987.9500000002,2233076.5900000003,2229363.63,2229402.7200000002,2229403.0099999998,2208587.8770833332]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D121)","v":"%,FACCOUNT,TQGCACCTS,N394"},103,null,null,null,"Distribution - Utah",null,26964474.350000001,27895753.739999998,28189061.02,28228616,27660066.09,27660066.09,27959242.879999999,27970082.259999998,28144372.98,28348197.5,28181062,28338649.82,28466336.140000001,28024214.63541666]
[null,104,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Total",null,29147164.91,30070506.629999999,30363813.91,30408486.949999999,29871995.370000001,29871995.370000001,30175455.91,30186810.789999999,30363360.93,30581274.09,30410425.629999999,30568052.539999999,30695739.149999999,30232802.512499996]
[null,106]
[null,107,null,"395","Laboratory Equipment"]
[" ",108,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D127)","v":"%,FACCOUNT,TQGCACCTS,N395"},109,null,null,null,"Distribution - Utah",null,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,69311.908749999988]
[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,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,69311.908749999988]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,695559.30999999994,699615.57,918727.88,918753.69,918754.72,918754.72,974544.97000000009,974544.97000000009,974544.97000000009,828415.49166666635]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D133)","v":"%,FACCOUNT,TQGCACCTS,N396"},115,null,null,null,"Distribution - Utah",null,11280638.85,11289200.85,11308621.02,11332894.129999999,11272604.789999999,11268548.529999999,11305079.569999998,11305079.57,11305079.569999998,11263456.649999999,11279918.629999999,11278315.49,11278315.49,11290689.664166667]
[null,116,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,null,null,null,"Total",null,11976198.16,11984760.16,12004180.33,12028453.439999999,11968164.1,11968164.1,12223807.449999999,12223833.26,12223834.289999999,12182211.369999999,12254463.6,12252860.460000001,12252860.460000001,12119105.155833334]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,49809.310000000056,49809.310000000056,49809.3100000001,49809.3100000001,49809.310000000056,49809.3100000001,49809.3100000001,49809.3100000001,49809.310000000056,49809.3100000001,49809.310000000056,49809.3100000001,49809.310000000056,49809.310000000085]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D139)","v":"%,FACCOUNT,TQGCACCTS,N397"},121,null,null,null,"Distribution - Utah",null,5257509.5399999991,5257509.5399999991,5257509.5399999991,5259779.8099999996,5332958.5500000007,5332958.55,5467832.0699999994,5457956.0699999994,5458118.3499999996,5463668.6399999997,5463668.6400000006,5463668.6399999997,16950242.460000001,5859958.7000000002]
[null,122,null,null,null,"Total",null,5307318.8499999996,5307318.8499999996,5307318.8499999996,5309589.12,5382767.8600000013,5382767.8600000003,5517641.3799999999,5507765.3799999999,5507927.6600000001,5513477.9500000002,5513477.9500000011,5513477.9500000002,17000051.77,5909768.0100000007]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",{"$f":"+B144+1","v":125},null,null,null,"Distribution - Wyoming",null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.9199999999987]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D144)","v":"%,FACCOUNT,TQGCACCTS,N398"},126,null,null,null,"Distribution - Utah",null,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,267617.63,272352.23000000004,272352.23000000004,272654.16000000003,268616.58541666664]
[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,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,271481.55,276216.15000000002,276216.15000000002,276518.08,272480.50541666662]
[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,229337037.47000003,229525937.91,231086400.47000003,232629913.36000004,239788836.54000002,239037103.87000003,240526487.00000003,240722756.19999999,242963365.02000004,244544694.72,247177602.03999999,248002513.72999999,266914705.45000005,240344290.1933333]
[null,131]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136]
[null,134,null,null,"Distribution - Wyoming",null,null,70735533.423999995,71840406.093999997,72304571.644000009,72440568.013999999,73330920.593999997,73262079.994000003,73300157.143999994,74193137.464000002,73955378.584000006,73732886.184,73892257.193999991,74051910.06400001,74623270.773999989,73248639.589416668]
[null,135,null,null,"Distribution - Utah",null,null,2006278951.276,2009633279.0760002,2071800143.3960001,2078886077.9059999,2113644079.1459997,2114032062.9059994,2128700259.1759999,2135873441.8759999,2143959092.1359999,2153567142.9460001,2159678422.1860003,2167324937.7459998,2184470515.7460003,2114372806.0005834]
[null,136,null,null,"General",null,null,229337037.47000003,229525937.91,231086400.47000003,232629913.36000004,239788836.54000002,239037103.87000003,240526487.00000003,240722756.19999999,242963365.02000004,244544694.72,247177602.03999999,248002513.72999999,266914705.45000005,240344290.19333336]
[null,137,null,null,"Total",null,null,2386319658.1700001,2390967759.0799999,2455159251.5100002,2463924695.2800002,2506731972.2799997,2506299382.7699995,2522495039.3199997,2530757471.54,2540845971.7399998,2551812859.8499999,2560716417.4200001,2569347497.54,2605976627.9700003,2507933871.7833333]
[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,558937.35000000009,780679.24999999988,445237.27999999997,660594.22000000009,-413881.06,-493663.8,-271884.72999999992,-336930.26,-182958.47,531322.01,706027.32,1049625.18,909358.04,267359.55291666661]
[null,146,null,null,"Distribution - Utah",null,null,5431838.2299999977,15931758.272000004,10369960.372,16570269.362000005,10306063.33,12369201.34,12309366.049999995,16650132.92,14160643.050000001,13332013.890000001,16068195.1,10665637.689999999,13856961.85,13198136.784666667]
[null,147,null,null,"General",null,null,1475937.6999999997,549880.42999999993,251457.05,316735.52,1623165.72,2357122.66,1254689.3699999999,1821920.46,642262.87,1089170.46,1696927.53,960586.87,1195212.94,1158291.1883333332]
[null,148,null,null,"Total",null,null,7466713.2799999975,17262317.952000003,11066654.702,17547599.102000006,11515347.99,14232660.199999999,13292170.689999994,18135123.120000001,14619947.449999999,14952506.359999999,18471149.949999999,12675849.739999998,15961532.83,14623787.525916666]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-67944094.280000001,-67973999.840000004,-68001196.189999998,-68029065.25,-68103276.200000003,-68178210.200000003,-68255444.099999994,-68322385.689999998,-68397973.480000004,-68472533.730000004,-68538871.030000001,-68609618.290000007,-68698903.879999995,-68267006.089999989]
[null,152,null,null,"Distribution - Wyoming",null,null,-26563867.699999999,-26645968.600000001,-26755997.52,-26900114.960000001,-26926379.859999999,-27052839.039999999,-27146749.390000001,-26825368.370000001,-26906413.699999999,-26753240.32,-27140496.739999998,-27283530.34,-27428872.739999998,-26944455.754999999]
[null,153,null,null,"Distribution - Utah",null,null,-570658396.80999994,-572457320.15999997,-573696639.25999999,-575490426.10000002,-577163302.67999995,-578731448.25999999,-581021514.09000003,-584059561.69000006,-584941289.07000005,-587173838.05999994,-588606752.77999997,-590331682.46000004,-592398818.32000005,-581266865.18124998]
[null,154,null,null,"General",null,null,-133325619.44,-131939541.85999992,-133169002.42,-134053562.81,-132818969.75,-133741397.28,-134663400.69999999,-133872321.14,-134815753.36000001,-135505138.09999999,-136101069.75,-137091983.75999999,-144776600.27000001,-134735270.89874998]
[null,155,null,null,"Total",null,null,-798491978.23000002,-799016830.4599998,-801622835.38999999,-804473169.12000012,-805011928.49000001,-807703894.77999997,-811087108.27999997,-813079636.88999999,-815061429.61000001,-817904750.20999992,-820387190.29999995,-823316814.85000002,-833303195.21000004,-811213597.92499995]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6107602.7599999998,-6108371.0800000001,-6109069.7999999998,-6109785.7999999998,-6111692.4100000001,-6113617.5899999999,-6115658.5599999996,-6117403.3499999996,-6119373.4900000002,-6121316.8599999994,-6123045.8700000001,-6124889.8499999996,-6127217.0199999996,-6115969.5458333334]
[null,159,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,160,null,null,"Distribution - Utah",null,null,-58742.879999999997,-58742.880000000005,-58742.880000000005,-58742.890000000007,-58742.89,-58742.890000000007,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.890000000007,-58742.880000000005,-58742.880000000005,-58742.883333333339]
[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,-6177228.7199999997,-6177997.04,-6178695.7599999998,-6179411.7699999996,-6181318.3799999999,-6183243.5599999996,-6185284.5199999996,-6187029.3099999996,-6188999.4500000002,-6190942.8199999994,-6192671.8399999999,-6194515.8099999996,-6196842.9799999995,-6185595.5091666672]
[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,-2140677.58,-2187767.41,-2144476.46,-2168692.4500000002,-2184704.2999999998,-2216968.2999999998,-2239734.2599999998,-2274176.2999999998,-2293074.5499999998,-2306546.6800000002,-2344574.69,-2351840.69,-2359189.52,-2246874.1366666672]
[null,167,null,null,"Distribution - Utah",null,null,-64692840.420000002,-65294262.590000004,-65376822.539999999,-66244318.551300004,-66995292.700000003,-68029175.700000003,-68953344.659999996,-69511691.620000005,-70479840.370000005,-71337983.239999995,-72252138.230000004,-72547544.230000004,-73304361.400000006,-68835084.611775011]
[null,168,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,169,null,null,"Total",null,null,-66833518,-67482030,-67521299,-68413011.001300007,-69179997,-70246144,-71193078.920000002,-71785867.920000002,-72772914.920000002,-73644529.920000002,-74596712.920000002,-74899384.920000002,-75663550.920000002,-71081958.748441681]
[null,170]
[null,171]
[null,172,"System Net Utility Plant"]
[null,173,null,null,"Production",null,null,5916438.959999999,5885765.0799999963,5857870.0100000026,5829284.9500000002,5753167.3899999969,5676308.2099999972,5597033.3400000064,5528346.9600000028,5450789.0299999956,5374285.4099999964,5306219.0999999987,5233627.8599999938,5142015.1000000052,5585160.3641666779]
[null,174,null,null,"Distribution - Wyoming",null,null,42579042.41399999,43776466.253999993,43838451.864000015,44021471.743999995,43795072.294,43487725.774000011,43630905.683999993,44745779.453999996,44562048.784000009,45193538.114000008,45102330.003999993,45455281.134000018,45733683.473999999,46560660.307333335]
[null,175,null,null,"Distribution - Utah",null,null,1376300809.3959999,1387754711.7180002,1443037899.0880001,1453662859.7266996,1479732804.2059994,1479581897.3959992,1490976023.5959995,1498893578.6059999,1502639862.8659997,1508328592.6559999,1514828983.3860002,1515052605.8659997,1532565554.9959998,1546250371.5506666]
[null,176,null,null,"General",null,null,97487355.730000019,98136276.480000079,98168855.100000039,98893086.070000052,108593032.51000002,107652829.25000003,107117775.67000005,108672355.52,108789874.53000003,110128727.08000001,112773459.81999999,111871116.84,123333318.12000003,106767310.48291671]
[null,177,null,null,"Total"]
[null,178]
[null,179,null,"System Net Utility Plant",null,null,null,1589122201.3300002,1603040286.3620002,1658429411.8920004,1670824750.3220003,1707059110.2299993,1706649941.4599993,1718519854.0399997,1729630965.29,1734220526.9599993,1742674710.01,1752612742.0599999,1752517053.4499998,1782443159.4400001,1705163502.7050831]
["%,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,19695607.100000001,18169232.169999998,19520676.27,19646073.510000002,17066114.32,18618197.640000001,17809336.029999997,18716051.02,20039575.709999997,19564341.559999999,16719281.41,19944293.210000001,17915033.130000003,18718207.747083336]
[null,187,null,null,"Total",null,null,19695607.100000001,18169232.169999998,19520676.27,19646073.510000002,17066114.32,18618197.640000001,17809336.029999997,18716051.02,20039575.709999997,19564341.559999999,16719281.41,19944293.210000001,17915033.130000003,18718207.747083336]
["%,FACCOUNT,TQGCACCTS,N165",188]
[null,189,1641,"Gas Stored Underground"]
[null,190,null,null,"Production",null,null,55069784.969999999,68899212.390000001,68125004.799999997,50875669,43864860.969999999,31528328.539999999,21185728.699999999,7159514.9400000004,3455713.05,11147739.1,23044902.899999999,39135538.030000001,52516754.780000001,35184623.524583332]
[null,191,null,null,"Total",null,null,55069784.969999999,68899212.390000001,68125004.799999997,50875669,43864860.969999999,31528328.539999999,21185728.699999999,7159514.9400000004,3455713.05,11147739.1,23044902.899999999,39135538.030000001,52516754.780000001,35184623.524583332]
[null,192]
[null,193,165,"Prepayments"]
[null,194,null,null,"General",null,null,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,3428929.47,3121161.91,2755815.81,1982815.74,2970010.37,4211255.8099999996,3164459.11,3684501.12,3165243.6587499999]
["%,FACCOUNT,V190008",195,null,null,"Total",null,null,3047935.25,2678520.1,2973285.69,3442335.01,3888116.7,3428929.47,3121161.91,2755815.81,1982815.74,2970010.37,4211255.8099999996,3164459.11,3684501.12,3165243.6587499999]
[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,115040.17088999985,112056.42005999981,113051.0036699997,0,0,0,0,0,0,0,0,0,0,23552.292431249953]
[null,200,null,null,"Distribution - Utah",null,null,3200238.5291100005,3203222.2799400003,3202227.6963300006,0,0,0,0,0,0,0,0,0,0,667130.77006875013]
[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,3315278.7,3315278.7,3315278.7,0,0,0,0,0,0,0,0,0,0,690683.06250000012]
[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,284165.86,284165.86,284165.86,0,0,0,0,0,0,0,0,0,0,59201.220833333326]
[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,284165.86,284165.86,284165.86,0,0,0,0,0,0,0,0,0,0,59201.220833333326]
[]
[null,{"$f":"+B234+1","v":210},2351,"Customer Deposits"]
["%,FACCOUNT,TQGCACCTS,N252",211,null,null,"Distribution - Wyoming",null,null,-220410.04,-228455.94,-236908.91,-240826.97,-239266.64,-244024.2,-239784.68,-236990.37,-236572.38,-232691.82,-227810.51,-229779.82,-237150.03,-235157.68958333333]
[null,212,null,null,"Distribution - Utah",null,null,-5859411.5099999998,-5946528.75,-6100290.4699999997,-6124712.1200000001,-6186272.9700000007,-6196334.1799999997,-6180334.9199999999,-6250245.1899999995,-6250616.9699999997,-6230787.6899999995,-6139705.0099999998,-6204606.5,-6384698.4100000001,-6161040.8108333321]
[null,213,null,null,"Total",null,null,-6079821.5499999998,-6174984.6900000004,-6337199.3799999999,-6365539.0899999999,-6425539.6100000003,-6440358.3799999999,-6420119.5999999996,-6487235.5599999996,-6487189.3499999996,-6463479.5099999998,-6367515.5199999996,-6434386.3200000003,-6621848.4400000004,-6396198.5004166653]
[null,214]
["%,FACCOUNT,V253000",215,252,"Misc Customer Credits"]
[null,216,null,null,"Distribution - Wyoming",null,null,-933636.78,-981496.63,-915892.77,-891892.77,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-646556.32999999996,-729319.11375000002]
[null,217,null,null,"Distribution - Utah",null,null,-25412403.899999999,-28725327.920000002,-24715578.59,-24416594.359999999,-23880667.470000003,-22944329.5,-22896176.290000003,-23576668.380000003,-22621171.400000002,-22521388.290000003,-22859014.650000002,-22383381.870000001,-22316646.75,-23783735.337083336]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",218,null,null,"Total",null,null,-26346040.68,-29706824.550000001,-25631471.359999999,-25308487.129999999,-24527223.800000001,-23590885.829999998,-23542732.620000001,-24223224.710000001,-23267727.73,-23167944.620000001,-23505570.98,-23029938.199999999,-22963203.079999998,-24513054.450833332]
[null,219]
[null,220,2531,"Unclaimed Customer Deposits"]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",221,null,null,"General",null,null,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,-67735.95,-68218.600000000006,-68902.95,-68006.600000000006,-69540.09,-69108.95,-71615.25,-73509.680000000008,-64704.677499999998]
["%,FACCOUNT,V255000",222,null,null,"Total",null,null,-61321.36,-49552.14,-54355.75,-58308.46,-63695.87,-67735.95,-68218.600000000006,-68902.95,-68006.600000000006,-69540.09,-69108.95,-71615.25,-73509.680000000008,-64704.677499999998]
[null,223]
[null,224,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",225,null,null,"Production",null,null,-2587.92,-2317.67,-2047.42,-1777.17,-1506.8700000000001,-1475.03,-1443.19,-1411.3500000000001,-1379.51,-1347.67,-1315.83,-1283.99,-1252.1500000000001,-1602.1445833333335]
[null,226,null,null,"Distribution - Wyoming",null,null,-9035.522936999987,-8389.2708639999837,-8048.1745849999788,-7453.5529859999997,-7047.7448669999994,-6635.6427040000099,-7429.2822449999958,-6004.7193119999911,-5734.2314750000069,-5410.5220320000089,-5104.2418639999905,-4797.9616960000076,-4505.3756789999907,-6568.8161614999963]
[null,227,null,null,"Distribution - Utah",null,null,-251354.18706299999,-239814.00913599998,-227968.67541500003,-216376.86701400002,-204596.24513300002,-195670.53729599999,-185539.08775499999,-177625.840688,-168558.51852499999,-159544.41796799999,-150512.88813600002,-141481.35830399999,-132436.13432100002,-188298.63383850001]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",228,null,null,"General",null,null,-1095.97,-1046.79,-997.61,-948.43000000000006,-899.25,-883.75,-868.25,-852.75,-837.25,-821.75,-806.25,-790.75,-775.25,-890.70333333333338]
["%,FACCOUNT,V282000",229,null,null,"Total",null,null,-264073.59999999998,-251567.74,-239061.88,-226556.02000000002,-214050.11000000002,-204664.95999999999,-195279.81,-185894.66,-176509.51,-167124.36000000002,-157739.21,-148354.06,-138968.91,-197360.29791666669]
[null,230]
[null,231,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",232,null,null,"Production",null,null,-1718308.81,-1711688.08,-1705841.9500000002,-1986234.1600000001,-1247543.3799999999,-1175632.1000000001,-1102083.78,-1029516.94,-957190.61,-885237.62,-813385.1,-741679.42,-670309.82999999996,-1212528.5383333329]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,V282100",233,null,null,"Distribution - Wyoming",null,null,-11584309.969341984,-11572981.42811198,-11670274.08308297,-11223834.491771998,-12674816.449712997,-12600926.692056019,-14915464.203254994,-12792807.626873981,-12985206.071985016,-13061802.86881602,-13179780.007031975,-13297545.273320019,-13490606.04672897,-12709408.100337788]
[null,234,null,null,"Distribution - Utah",null,null,-322257475.89065802,-330822918.81188804,-330566502.54691708,-325828252.34822798,-367950302.16028696,-371573667.57794398,-372499190.42674506,-378424550.99312603,-381701908.57801497,-385163894.35118395,-388642781.18296802,-392115420.37667996,-396558209.96327102,-365391436.02341223]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",235,null,null,"General",null,null,-11390340.699999999,-11380409.6,-11371640.390000001,-12659593.470000001,-11551557.289999999,-11443690.369999999,-11333367.890000001,-11224517.640000001,-11116028.140000001,-11008098.66,-10900319.890000001,-10792761.359999999,-13888953.99,-11451802.670416666]
["%,FACCOUNT,V282100",236,null,null,"Total",null,null,-346950435.37,-355487997.92000002,-355314258.97000003,-351697914.47000003,-393424219.27999997,-396793916.74000001,-399850106.30000001,-403471393.19999999,-406760333.39999998,-410119033.5,-413536266.18000001,-416947406.43000001,-424608079.82999998,-390765175.33249998]
[null,237]
[null,238,282100,"Accum Deferred Income Taxes - State"]
[null,239,null,null,"Production",null,null,-725600.31,-725600.31,-725600.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-705931.35166666692]
["%,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,-28715379.84,-28736931.030000001,-28722039.120000001,-29110073.620000001,-32686614.029999997,-32956877.669999998,-33218836.77,-33529232.790000003,-33811141.949999996,-34099030.529999994,-34391936.189999998,-34684319.639999993,-35066384.559999995,-32319826.294999998]
[null,242,null,null,"General",null,null,-898919.35,-898919.35,-898919.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-935998.35,-1119041.3500000001,-935900.35]
[null,243,null,null,"Total",null,null,-30339899.5,-30361450.690000001,-30346558.780000001,-30746827.280000001,-34323367.689999998,-34593631.329999998,-34855590.43,-35165986.450000003,-35447895.609999999,-35735784.189999998,-36028689.850000001,-36321073.299999997,-36886181.219999999,-33961657.996666662]
[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,52623287.929999992,66459606.329999998,65691515.11999999,48186902.359999999,41915055.409999996,29650466.099999998,19381446.419999998,5427831.3399999999,1796387.62,9560398.5,21529446.66,37691819.309999995,51144437.490000002,33264561.489999995]
[null,251,null,"Distribution - Wyoming",null,null,null,-12632352.141388984,-12679266.848915981,-12718072.93399797,-12364007.784757998,-13567687.164579997,-13498142.864760019,-15809234.495499995,-13682359.046185981,-13874069.013460016,-13946461.54084802,-14059251.088895975,-14178679.385016019,-14378817.782407971,-13656901.427401371]
[null,252,null,"Distribution - Utah",null,null,null,-359316013.83861095,-372814900.21108407,-367325309.57600206,-366049935.805242,-413842338.55541998,-415248681.82524002,-417170741.46450007,-423242272.17381406,-424513821.70653993,-428610303.71915191,-435464668.51110399,-435584916.53498393,-442543342.68759203,-408399797.36218202]
[null,253,null,"General",null,null,null,-9303742.129999999,-9651407.7799999993,-9352627.4100000001,-10212513.700000001,-8664034.0599999987,-9019378.9499999993,-9217291.1799999997,-9474455.8800000008,-10138054.6,-9044448.4800000004,-7694977.6300000008,-8636706.5999999996,-11397779.15,-9288054.7424999997]
[null,254]
[null,255]
[null,256,null,"System Working Capital (W/O WC Cash)",null,null,null,-328628820.18000001,-328685968.50999999,-323704494.80000007,-340439554.92999995,-394159004.37,-408115737.53999996,-422815820.72000003,-440971255.75999993,-446729557.69999999,-442040815.24000001,-435689450.57000005,-420708483.21000004,-417175502.12999994,-398080192.04208332]
[null,257]
[null,258,"RATE BASE (W/O Working Cap. Cash)"]
[null,259,null,"Production",null,null,null,58539726.889999993,72345371.409999996,71549385.129999995,54016187.310000002,47668222.799999997,35326774.309999995,24978479.760000005,10956178.300000003,7247176.6499999957,14934683.909999996,26835665.759999998,42925447.169999987,56286452.590000004,38849721.854166672]
[null,260,null,"Distribution - Wyoming",null,null,null,29946690.272611007,31097199.405084014,31120378.930002045,31657463.959241997,30227385.129420005,29989582.909239992,27821671.188499998,31063420.407814015,30687979.770539992,31247076.573151987,31043078.915104017,31276601.748984002,31354865.69159203,32903758.879931964]
[null,261,null,"Distribution - Utah",null,null,null,1016984795.557389,1014939811.506916,1075712589.5119979,1087612923.9214575,1065890465.6505795,1064333215.5707592,1073805282.1314993,1075651306.4321859,1078126041.1594598,1079718288.9368479,1079364314.874896,1079467689.3310158,1090022212.3084078,1137850574.1884847]
["%,FACCOUNT,TQGCACCTS,N164",262,null,"General",null,null,null,88183613.600000024,88484868.700000077,88816227.690000042,88680572.370000049,99928998.450000018,98633450.300000027,97900484.490000039,99197899.640000001,98651819.930000037,101084278.60000001,105078482.19,103234410.24000001,111935538.97000003,97479255.740416706]
[null,263]
[null,264]
[null,265,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,1260493381.1500001,1274354317.8520002,1334724917.0920005,1330385195.3920002,1312900105.8599992,1298534203.9199994,1295704033.3199997,1288659709.53,1287490969.2599993,1300633894.77,1316923291.4899998,1331808570.2399998,1365267657.3100002,1307083310.6629999]
[null,266]
[null,267,1641,"Gas Stored Underground  (DTH)"]
[null,268,null,null,"Production (DTH)",null,null,-10975773,-13679715,-13515732,-10108428,-9384382,-6841382,-4663220,-1630984,-814510,-2373665,-4930186,-7763728,-10339158,-7196949.791666667]
[null,269,null,null,"Total (DTH)",null,null,-10975773,-13679715,-13515732,-10108428,-9384382,-6841382,-4663220,-1630984,-814510,-2373665,-4930186,-7763728,-10339158,-7196949.791666667]

{"sheet":"RevRun Fcst","index":42,"n_rows":372,"n_cols":20,"rows_kept":372,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"8/31/2016"]
[]
[]
[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,"Nov16","Dec16","Jan17","Feb17","Mar17","Apr17","May17","Jun17","Jul17","Aug17","Sep17","Oct17","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,null,{"$f":"MONTH(H8)","v":11},{"$f":"MONTH(I8)","v":12},1,2,3,4,5,6,7,8,9,10]
[14,null,"GS","Distribution Non-Gas Rev",null,null,null,32224309.830000002,46187164.859999999,48065507.920000002,40396016.299999997,33258046.300000001,19466588.5,14787960.48,11808725.67,11109717.17,10921432.189999999,11256266.969999999,17694293.93,297176030.11999995]
[15]
[16,null,null,"Supplier Non-Gas Revenue",null,null,null,13252746.66,20817152.489999998,21829043.530000001,17627923.870000001,13757529.949999999,4239563.2699999996,2583682.59,1533988.35,1292629.43,1222790.28,1338495.68,3600273.48,103095819.58000001]
[17]
[18,null,null,"Commodity Revenue",null,null,null,43521008.590000004,68361940.049999997,71684913.019999996,57888756.68,45178678.43,29652983.210000001,18071176.649999999,10729249.210000001,9041100.8200000003,8552621.4100000001,9361905.3000000007,25181567.68,397225901.04999995]
[19,null,null,"Total Revenue",null,null,null,88998065.080000013,135366257.39999998,141579464.47,115912696.84999999,92194254.680000007,53359134.980000004,35442819.719999999,24071963.23,21443447.420000002,20696843.879999999,21956667.949999999,46476135.090000004,797497750.75000012]
[20,null,null,"# of Customers",null,null,null,977620,981751,986187,987615,989935,990179,990821,991086,989406,990787,991548,994467,988450.16666666663]
[21,null,null,"Total Dth",null,null,null,11163498,17535402,18387772,14848944,11588704,7606235,4635406,2752141,2319117,2193818,2401406,6459280,101891723]
[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,395832.53,464516.42000000004,497539.95999999996,440867.31,423676.12,223418.47999999998,207772.43,199932.1,192813.25,194488.16,190057.77000000002,208564.72,3639479.2500000009]
[42]
[43,null,null,"Supplier Non-Gas Revenue",null,null,null,437253.81,571901.42000000004,626907.91,532813.91,504567.2,229014.62,196811.44,168830.96,155556.96,158660.45000000001,150480.32999999999,185232.42,3918031.4300000006]
[44]
[45,null,null,"Commodity Revenue",null,null,null,1474307.33,1928304.41,2113772.12,1796511.39,1701270.79,1601808.09,1376567.78,1180862.58,1088019.56,1109726.46,1052511.93,1295580.1299999999,17719242.569999997]
[46,null,null,"Total Revenue",null,null,null,2307393.67,2964722.25,3238219.99,2770192.61,2629514.1100000003,2054241.19,1781151.65,1549625.6400000001,1436389.77,1462875.0699999998,1393050.0299999998,1689377.27,25276753.25]
[47,null,null,"# of Customers",null,null,null,589,589,589,589,589,589,589,589,589,589,589,589,589]
[48,null,null,"Total Dth",null,null,null,378172,494626,542200,460820,436390,410877,353101,302901,279086,284654,269978,332327,4545132]
[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,216365.21,217644.88,244145.83,201696.94999999998,236535.48,238852.40999999997,260279.77000000002,265635.20999999996,266024.18,257297.65,259298.88,258955.02,2922731.4699999997]
[60]
[61,null,null,"Supplier Non-Gas Revenue",null,null,null,32879.85,33074.32,37101.519999999997,30650.799999999999,35945.019999999997,36297.11,39553.31,40367.15,40426.26,39100.129999999997,39404.25,39351.99,444151.71]
[62]
[63,null,null,"Commodity Revenue",null,null,null,149628.71,150513.67000000001,168840.57,139484.79,163577.57999999999,165179.87,179998.11,183701.69,183970.69,177935.79,179319.76,179081.96,2021233.1899999997]
[64,null,null,"Total Revenue",null,null,null,398873.77,401232.87,450087.92,371832.54,436058.07999999996,440329.38999999996,479831.19,489704.05,490421.13,474333.56999999995,478022.89,477388.97,5388116.3699999992]
[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,38381,38608,43309,35779,41959,42370,46171,47121,47190,45642,45997,45936,518463]
[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,24848.699999999997,29928.76,27241.82,23210.52,22226.84,23561.8,27369.149999999998,25407.34,25528.28,25879.59,27419.16,28475.41,311097.36999999994]
[87]
[88,null,null,"Supplier Non-Gas Revenue",null,null,null,7992.95,11342.22,9545.23,6952.39,6335.24,7174.13,9628.9500000000007,8351.6200000000008,8429.76,8656.52,9662.11,10362.620000000001,104433.73999999999]
[89]
[90,null,null,"Commodity Revenue",null,null,null,173838.46,246682.12,207599.56,151207.60999999999,137785.04,156030.07,209420.16,181639.38,183339.12,188270.75,210141.39,225376.77,2271330.4300000002]
[91,null,null,"Total Revenue",null,null,null,206680.11,287953.09999999998,244386.61,181370.52,166347.12,186766,246418.26,215398.34,217297.16,222806.86,247222.66000000003,264214.8,2686861.54]
[92,null,null,"# of Customers",null,null,null,46,46,46,46,46,46,46,46,46,46,46,46,46]
[93,null,null,"Total Dth",null,null,null,44591,63276,53251,38786,35343,40023,53718,46592,47028,48293,53903,57811,582615]
[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,163825.60999999999,159899.46999999997,164066.83999999997,157178.78000000003,132683.14000000001,147181.52000000002,157267.54000000004,202132.68,238392.18,242011.54000000004,204605.82,151513.66000000003,2120758.7799999998]
[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,163825.60999999999,159899.46999999997,164066.83999999997,157178.78000000003,132683.14000000001,147181.52000000002,157267.54000000004,202132.68,238392.18,242011.54000000004,204605.82,151513.66000000003,2120758.7799999998]
[128,null,null,"# of Customers",null,null,null,7,7,7,7,7,7,7,7,7,7,7,7,7]
[129,null,null,"Total Dth",null,null,null,413175,395311,431984,399584,254757,323303,399130,615794,823493,828829,621254,341832,5848446]
[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,3592.09,4592.37,4150.7700000000004,3010.12,2761.59,2290.5500000000002,1987.24,1691.47,1696.27,1958.49,1772.94,2235.7799999999997,31739.68]
[141]
[142,null,null,"Supplier Non-Gas Revenue",null,null,null,245.1,332.76,294.06,194.1,172.32,131.04,104.46,78.540000000000006,78.959999999999994,101.94,85.68,126.24,1945.2]
[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,3837.19,4925.13,4444.8300000000008,3204.22,2933.9100000000003,2421.59,2091.6999999999998,1770.01,1775.23,2060.4299999999998,1858.6200000000001,2362.0199999999995,33684.879999999997]
[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,4085,5546,4901,3235,2872,2184,1741,1309,1316,1699,1428,2104,32420]
[148]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,null,280094,280094,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2747248]
[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,280094,280094,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2747248]
[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,2548694,3279842,2274328,2319530,1693728,2397820,3007182,3264210,3094619,3452962,3051359,2313755,32698029]
[157]
[158,null,"TS","Distribution Non-Gas Rev",null,null,null,1674090.29,1738282.99,1700616.82,1585338.72,1591039.64,1564295.48,1512706.03,1515360.29,1509484.53,1503975.1300000001,1494793.11,1531274.03,18921257.059999999]
[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,1674090.29,1738282.99,1700616.82,1585338.72,1591039.64,1564295.48,1512706.03,1515360.29,1509484.53,1503975.1300000001,1494793.11,1531274.03,18921257.059999999]
[164,null,null,"# of Customers",null,null,null,581,581,581,581,581,581,581,581,581,581,581,581,581]
[165,null,null,"Total Dth",null,null,null,3953260,4300510,4100804,3462715,3505154,3358226,3070059,3088949,3061485,3033597,2982232,3184661,41101652]
[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,34982958.260000005,49082123.75,50921975.960000008,43026024.700000003,35885675.110000007,21884894.740000002,17174048.640000001,14237590.760000002,13562361.859999998,13365748.75,13652920.649999999,20094018.550000001,327870341.73000002]
[199,null,null,"Supplier Non-Gas Revenue",null,null,null,13731118.370000001,21433803.209999997,22502892.25,18198535.07,14304549.729999999,4512180.17,2829780.75,1751616.62,1497121.3699999999,1429309.32,1538128.0499999998,3835346.75,107564381.66000001]
[200,null,null,"Commodity Revenue",null,null,null,45318783.090000004,70687440.25,74175125.269999996,59975960.469999999,47181311.840000004,31576001.240000002,19837162.699999999,12275452.860000001,10496430.190000001,10028554.41,10803878.380000001,26881606.539999999,419237707.23999995]
[201,null,null,"Total Utah Revenue",null,null,null,94032859.720000014,141203367.20999998,147599993.48000002,121200520.24000001,97371536.680000007,57973076.150000006,39840992.090000004,28264660.240000002,25555913.419999998,24823612.48,25994927.079999998,50810971.840000004,854672430.63]
[202,null,null,"# of Customers",null,null,null,978846,982977,987413,988841,991161,991405,992047,992312,990632,992013,992774,995693,989676.16666666663]
[203,null,null,"Sales Dth",null,null,null,11624642,18131912,19026532,15384329,12102396,8099505,5088396,3148755,2692421,2572407,2771284,6895354,107537933]
[204,null,null,"Transportation Dth",null,null,null,6919214,7981209,6812017,6185064,5456511,6081533,6478112,6970262,6980913,7317087,6656273,5842352,79680547]
[205,null,null,"Total Utah Dth",null,null,null,18543856,26113121,25838549,21569393,17558907,14181038,11566508,10119017,9673334,9889494,9427557,12737706,187218480]
[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,1192542.96,1579608.0899999999,1799159.74,1587975.21,1372255.7,1080291.3500000001,845732.6,624432.22,509545.66000000003,517085.81000000006,615758.99,865740.76,12590129.090000002]
[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,1755815.74,2573904.9700000002,3040525.17,2590477.62,2132871.34,1516494.81,1023314.8,559252.79,317545.14,333825.83,538481.37,1062053.8400000001,17444563.420000002]
[242,null,null,"Total Revenue",null,null,null,2948358.7,4153513.06,4839684.91,4178452.83,3505127.04,2596786.16,1869047.4,1183685.01,827090.8,850911.64000000013,1154240.3599999999,1927794.6,30034692.510000002]
[243,null,null,"# of Customers",null,null,null,27782,27865,27889,27908,27903,27858,27794,27714,27708,27693,27806,27920,27820]
[244,null,null,"Total Dth",null,null,null,378865,555390,656076,558966,460225,327225,220808,120674,68519,72032,116192,229167,3764139]
[245]
[246,null,"FS","Distribution Non-Gas Rev",null,null,null,15319.64,18067.990000000002,20475.38,18001.82,17823.12,16791.07,14932.42,13392.7,11395.28,11076.7,10795.22,13467.64,181538.98000000004]
[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,74447.16,93184.09,107791.74,92785.53,91714.98,85551.2,74581.570000000007,63565.57,52442.98,50681.91,49129.38,63987.3,899863.41]
[251,null,null,"Total Revenue",null,null,null,89766.8,111252.08,128267.12000000001,110787.35,109538.09999999999,102342.26999999999,89513.99,76958.27,63838.26,61758.61,59924.6,77454.94,1081402.3899999999]
[252,null,null,"# of Customers",null,null,null,25,25,25,25,25,25,25,25,25,25,25,25,25]
[253,null,null,"Total Dth",null,null,null,16064,20107,23259,20021,19790,18460,16093,13716,11316,10936,10601,13807,194170]
[254]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,null,8126.85,5745.9,10938.3,14593.18,14364.75,15032.47,13442.24,10261.790000000001,10428.719999999999,10428.719999999999,10358.43,30618.44,154339.79]
[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,4286.83,3030.9,5769.84,7697.76,7577.26,7929.48,7090.65,5412.99,5501.04,5501.04,5463.97,16150.92,81412.680000000008]
[260,null,null,"Total Revenue",null,null,null,12413.68,8776.7999999999993,16708.14,22290.940000000002,21942.010000000002,22961.949999999997,20532.89,15674.78,15929.759999999998,15929.759999999998,15822.400000000001,46769.36,235752.47000000003]
[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,925,654,1245,1661,1635,1711,1530,1168,1187,1187,1179,3485,17567]
[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,4963.57,6877.17,7161.85,5192.18,4959.29,4581.8,3977.98,3960.38,3267.01,3375.91,3359.8199999999997,3738.56,55415.519999999997]
[274]
[275,null,null,"Supplier Non-Gas Revenue",null,null,null,2372.39,3746.8,3951.28,2536.58,2369.33,2098.1999999999998,1664.5,1651.86,1153.8699999999999,1232.08,1220.51,1492.54,25489.94]
[276]
[277,null,null,"Commodity Revenue",null,null,null,60868.35,96131.57,101377.72,65081.02,60789.57,53833.31,42706.09,42381.68,29604.6,31611.31,31314.71,38294.120000000003,653994.05000000005]
[278,null,null,"Total Revenue",null,null,null,68204.31,106755.54000000001,112490.85,72809.78,68118.19,60513.31,48348.569999999992,47993.919999999998,34025.479999999996,36219.300000000003,35895.040000000001,43525.22,734899.51]
[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,13134,20743,21875,14043,13117,11616,9215,9145,6388,6821,6757,8263,141117]
[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,6785.5199999999995,8032.26,6546.9800000000005,6496.13,6740.86,6501.82,6258.09,6064.88,5877.1900000000005,6084.12,6071.9,6497.97,77957.72]
[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,6785.5199999999995,8032.26,6546.9800000000005,6496.13,6740.86,6501.82,6258.09,6064.88,5877.1900000000005,6084.12,6071.9,6497.97,77957.72]
[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,12594,20047,11168,10864,12327,10898,9441,8286,7164,8401,8328,10875,130393]
[308]
[309,null,"IC","Distribution Non-Gas Rev",null,null,null,1695.33,3137.34,2977.63,2561.81,2713.97,2995.4399999999996,3056.7000000000003,3917.8,1046.51,730.32999999999993,751.16000000000008,1044.1399999999999,26628.16]
[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,1695.33,3137.34,2977.63,2561.81,2713.97,2995.4399999999996,3056.7000000000003,3917.8,1046.51,730.32999999999993,751.16000000000008,1044.1399999999999,26628.16]
[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,14686,35538,36182,30109,33947,42825,45496,75529,11842,6898,6261,9043,348356]
[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,1220953.02,1610299.1499999997,1837735.27,1625762.39,1409402.86,1116696.6900000002,878085.24,652047.09,534636.67000000004,541967.14,640272.46,913565.4,12981423.380000001]
[322,null,null,"Supplier Non-Gas Revenue",null,null,null,2372.39,3746.8,3951.28,2536.58,2369.33,2098.1999999999998,1664.5,1651.86,1153.8699999999999,1232.08,1220.51,1492.54,25489.94]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,null,8480.8499999999985,11169.6,9524.61,9057.94,9454.83,9497.2599999999984,9314.7900000000009,9982.68,6923.7000000000007,6814.45,6823.0599999999995,7542.1100000000006,104585.87999999999]
[324,null,null,"Commodity Revenue",null,null,null,1895418.08,2766251.53,3255464.47,2756041.9299999997,2292953.1499999994,1663808.8,1147693.1100000001,670613.03,405093.75999999995,421620.08999999997,624389.42999999993,1180486.1800000002,19079833.559999999]
[325,null,null,"Total Wyoming Revenue",null,null,null,3127224.34,4391467.08,5106675.6300000008,4393398.84,3714180.17,2792100.95,2036757.6400000001,1334294.6600000001,947808,971633.75999999989,1272705.46,2103086.2300000004,32191332.760000005]
[326,null,null,"# of Customers",null,null,null,27818,27901,27925,27944,27939,27894,27830,27750,27744,27729,27842,27956,27856]
[327,null,null,"Sales Dth",null,null,null,408988,596894,702455,594691,494767,359012,247646,144703,87410,90976,134729,254722,4116993]
[328,null,null,"Transportation Dth",null,null,null,27280,55585,47350,40973,46274,53723,54937,83815,19006,15299,14589,19918,478749]
[329,null,null,"Total Wyoming Dth",null,null,null,436268,652479,749805,635664,541041,412735,302583,228518,106416,106275,149318,274640,4595742]
[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,36203911.280000009,50692422.899999999,52759711.230000012,44651787.090000004,37295077.970000006,23001591.430000003,18052133.879999999,14889637.850000001,14096998.529999997,13907715.890000001,14293193.109999999,21007583.949999999,340851765.11000001]
[362,null,null,"Supplier Non-Gas Revenue",null,null,null,13733490.760000002,21437550.009999998,22506843.530000001,18201071.649999999,14306919.059999999,4514278.37,2831445.25,1753268.4800000002,1498275.24,1430541.4000000001,1539348.5599999998,3836839.29,107589871.60000001]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,null,8480.8499999999985,11169.6,9524.61,9057.94,9454.83,9497.2599999999984,9314.7900000000009,9982.68,6923.7000000000007,6814.45,6823.0599999999995,7542.1100000000006,104585.87999999999]
[364,null,null,"Commodity Revenue",null,null,null,47214201.170000002,73453691.780000001,77430589.739999995,62732002.399999999,49474264.990000002,33239810.040000003,20984855.809999999,12946065.890000001,10901523.950000001,10450174.5,11428267.810000001,28062092.719999999,438317540.79999995]
[365]
[366,null,null,"SystemTotal Tariff Revenue",null,null,null,97160084.060000002,145594834.28999999,152706669.11000001,125593919.08,101085716.84999999,60765177.100000009,41877749.729999997,29598954.900000002,26503721.419999998,25795246.240000002,27267632.539999999,52914058.069999993,886863763.38999987]
[367,null,null,"# of Customers",null,null,null,1006664,1010878,1015338,1016785,1019100,1019299,1019877,1020062,1018376,1019742,1020616,1023649,1017532.1666666666]
[368,null,null,"Sales Dth",null,null,null,12033630,18728806,19728987,15979020,12597163,8458517,5336042,3293458,2779831,2663383,2906013,7150076,111654926]
[369,null,null,"Transportation Dth",null,null,null,6946494,8036794,6859367,6226037,5502785,6135256,6533049,7054077,6999919,7332386,6670862,5862270,80159296]
[370,null,null,"SystemTotal Dth",null,null,null,18980124,26765600,26588354,22205057,18099948,14593773,11869091,10347535,9779750,9995769,9576875,13012346,191814222]
[371]
[372]