{"text_format":"1","workbook":"xlsx","n_sheets":43,"sheets":["Control Panel","Application","Monthly 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 1.11","Ut Storage","Ex 1.1 Data","Expenses","Rate Base","RevRun Fcst","Ut 191 Acct."],"not_rendered":{"charts":1,"images":4,"macros":1,"external_links":1,"defined_names":312,"comments":1,"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":38,"n_cols":10,"rows_kept":38,"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,{"$f":"'Model Checks'!D7","v":1.1769624799489975}]
["1.3 pg 1",null,null,"Current Case No.","18-057-14",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2",null,null,"Filing Date","2018-10-01",null,null,null,null,"the \"Model Checks\""]
[null,null,null,"Test Year Ending","2019-10-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1",null,null,"Proposed Effective Date","2018-11-01",null,null,null,null,"problem.)"]
["1.4 pg 2",null,null,"Prior Case No. ","18-057-04"]
["1.4 pg 3",null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q24","v":-38678901.095119998},null,{"$f":"E11-F11","v":-38678901.095119998},null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":636.84},null,null,null,null,"New Data color"]
[1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":609.03}]
[1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":-27.810000000000059},null,{"$f":"E18-F18","v":-27.810000000000059}]
["Monthly Inputs",null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":-4.37},null,{"$f":"E19-F19","v":-4.37}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,"Exhibit Headings"]
[]
[null,null,"UTAH"]
[null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,{"$f":"\"Docket No. \"&E5","v":"Docket No. 18-057-14"}]
[]
[]
[null,null,"Test Year (enter as text)"]
[null,null,null,"from","Oct-18"]
[null,null,null,"to","Nov-19"]

{"sheet":"Application","index":1,"n_rows":65,"n_cols":3,"rows_kept":65,"cut":false,"hidden":false,"merged":[[2,1,2,2],[0,0,0,3]]}
["Application Information"]
[]
[null,"Utah"]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G43","v":492649395.98384595}]
["Increase (Decrease) to Commodity",{"$f":"'Utah Summary-by class'!G27","v":-37701000}]
["Increase (Decrease) to SNG",{"$f":"'Utah Summary-by class'!N27","v":-978000}]
["Total Increase (Decrease)",{"$f":"'Utah Summary-by class'!Q27","v":-38679000}]
["Typical Increase (Decrease) in $",{"$f":"'Ut 1.7'!J30","v":-27.810000000000059}]
["Typical Monthly Increase (Decrease)",{"$f":"B8/12","v":-2.3175000000000048}]
["Typical Increase (Decrease)  in %",{"$f":"'Ut 1.7'!J32/100","v":-4.3700000000000003E-2}]
["Proposed Rate Effective Date",{"$f":"'Control Panel'!E8","v":"2018-11-01"}]
["Test Year Ending",{"$f":"'Control Panel'!E7","v":"2019-10-31"}]
["System-Wide Production Costs - Wexpro I",{"$f":"'Ut 1.1'!I1424","v":217085181.39985827}]
["System-Wide Royalty Payments - Wexpro I",{"$f":"'Ut 1.1'!I1419","v":19427106.8920427}]
["Wexpro Operators Service Fee - Wexpro I",{"$f":"'Ut 1.1'!I1421","v":197658074.50781557}]
["System-Wide Production Costs - Wexpro II",{"$f":"'Ut 1.1'!I1666","v":49227058.22855784}]
["System-Wide Royalty Payments - Wexpro II",{"$f":"'Ut 1.1'!I1661","v":5062927.9963132553}]
["Wexpro Operators Service Fee - Wexpro II",{"$f":"'Ut 1.1'!I1663","v":44164130.232244581}]
["Purchased Gas Costs",{"$f":"'Ut 1.2'!G24","v":133649314}]
["Purchased Gas Costs per Dth",{"$f":"'Ut 1.2'!F24","v":2.5393437663626064}]
["Contracted Dth",{"$f":"'Ut 1.2'!E17","v":20260000},"Dth"]
["Contracted Dth Costs",{"$f":"'Ut 1.2'!G17","v":56502148}]
["Stabilization Costs",{"$f":"'Ut 1.2'!G16","v":0}]
["Spot Market Dth",{"$f":"'Ut 1.2'!E19","v":30802326.394996643},"Dth"]
["Spot Market Costs",{"$f":"'Ut 1.2'!G19","v":74195613}]
["Purchased Gas Dth",{"$f":"'Ut 1.2'!E24","v":52631438},"Dth"]
["Future Contract Dth",{"$f":"'Ut 1.2'!E21","v":1569111.6050033572},"Dth"]
["Future Contract Costs",{"$f":"'Ut 1.2'!G21","v":2951553}]
["Transportation & Gathering Costs",{"$f":"'Ut 1.3 p1'!M82","v":99814327.58254531}]
["Transportation Costs",{"$f":"'Ut 1.3 p1'!M38","v":68589707}]
["Capacity Release Credits",{"$f":"-'Ut 1.3 p1'!L20","v":2218191}]
["Transportation Commodity Costs",{"$f":"'Ut 1.3 p1'!M59","v":561716}]
[]
["Other Trans. & Gathering Costs",{"$f":"'Ut 1.3 p1'!L69","v":3013070}]
["CO2 Processing Costs"]
["Storage & Working Gas Costs",{"$f":"'Ut 1.3 p1'!L70","v":3718588}]
["Total Other Costs",{"$f":"'Ut 1.3 p1'!M71","v":9658829.2203860711}]
["Storage Costs",{"$f":"'Ut 1.3 p2'!K56","v":20603624.268339876}]
["Storage Demand",{"$f":"'Ut 1.3 p2'!J20","v":16725058}]
["Storage Commodity",{"$f":"'Ut 1.3 p2'!J27","v":135941}]
["Working Storage Gas Return",{"$f":"'Ut 1.3 p2'!K53","v":3384874.2683398747}]
["Total Other Revenues",{"$f":"'Ut 1.4 p3'!H28","v":15177753.12486878}]
[]
[]
[]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G43","v":492649395.98384595}]
["Utah Gas Costs",{"$f":"B46","v":492649395.98384595}]
["Utah Net Gas Costs",{"$f":"'Ut 1.6 p1'!J25","v":379674457.50494248}]
["Commodity Portion of Gas Costs",{"$f":"'Ut 1.6 p1'!J25","v":379674457.50494248}]
["Firm Gas Cost",{"$f":"'Ut 1.6 p1'!F31","v":3.4171499999999999}]
["Current Amortization",{"$f":"'Ut 1.6 p1'!H32","v":0.13552}]
["Previous Case No.",{"$f":"'Ut 1.6 p1'!H29","v":"18-057-04"}]
["Forecasted 191 Account Balance",{"$f":"+'Other Inputs'!E159","v":-16168321}]
["Proposed Amortization",{"$f":"'Ut 1.6 p1'!F32","v":-0.28833200787330637}]
["Total Unit Cost in Rates",{"$f":"'Ut 1.6 p1'!F33","v":3.1288179921266934}]
["Increase (Decrease) in Unit Cost In Rates",{"$f":"'Ut 1.6 p1'!J33","v":-0.33932200787330635}]
["Test Year SNG Costs",{"$f":"'Ut 1.6 p2'!F14","v":112974938.47890347}]
["Forested 191 SNG Balance",{"$f":"'Ut 1.6 p2'!F15","v":8079403}]
["Total SNG",{"$f":"'Ut 1.6 p2'!F16","v":121054341.47890347}]
["Forecasted Current SNG Revenues",{"$f":"'Ut 1.6 p2'!F19","v":122032241.21010001}]
["% Change in SNG Rates",{"$f":"ROUND('Ut 1.6 p2'!F35,2)/100","v":-8.0000000000000002E-3}]
["Average Monthly Increase (Decrease)",{"$f":"'Ut 1.7'!J30/12","v":-2.3175000000000048}]
["Typical Increase (Decrease) in %",{"$f":"'Ut 1.7'!J32/100","v":-4.3700000000000003E-2}]
["Company Owned Gas %"]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G43","v":492649395.98384595}]

{"sheet":"Monthly Inputs","index":2,"n_rows":127,"n_cols":20,"rows_kept":127,"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,"Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Jun19","Jul19","Aug19","Sep19","Oct19",{"$f":"R3","v":"Oct19"}]
[null,null,null,null,9,10,11,12,1,2,3,4,5,6,7,8,9,10]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2018-08-15",null,null,null,null,null,null,null,null,null," "]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,4162301.6530091581,4234535.6329933675,4416212.986856699,4694187.4336153269,4682317.4909651279,4321850.3792881966,4917970.194876194,4750496.9879388809,4794066.2813335657,4610328.008249402,4611709.9756747484,4507108.6708456278,4267514.9800777435,4554454.9265652895,{"$f":"SUM(G7:R7)","v":55128218.316286802}]
[null,"Birch Cr Gathering",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R7/$S$7*$S$8","v":0},{"$f":"'Other Inputs'!$D$196","v":0}]
[null,"Gathering",null,null,2910988.5228614588,2961506.7947754185,{"$f":"G7/$S$7*$S$9","v":2968963.4527281621},{"$f":"H7/$S$7*$S$9","v":3155842.1145306835},3147862.1040512742,2905524.6797322016,3306288.3999592774,3193698.3070022869,3222989.3851579358,3099464.4964630757,3100393.5754705709,3030071.4573866827,2868995.6864691181,{"$f":"R7/$S$7*$S$9","v":3061901.7389590503},{"$f":"+'Ex 1.1 Data'!E1","v":37061995.397910319}]
[null,null,null,null,null,null,null,null,null,null,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,1858998.4426498413,2040057.2986602783,1336550.9905815125,1369852.7956008911,1313187.9143714905,1142965.5847549438,1224143.4941291809,1149432.0030212402,1155221.2052345276,1089497.983455658,991008.94784927368,1059733.9015007019,1017635.9901428223,1162726.3078689575,{"$f":"SUM(G13:R13)","v":14011957.1185112}]
[null,"Samson Gathering",null,null,1858998.4426498411,2040057.2986602783,{"$f":"G13/$S$13*$S$14","v":1336550.9905815122},{"$f":"H13/$S$13*$S$14","v":1369852.7956008909},1313187.9143714905,1142965.5847549436,1224143.4941291807,1149432.00302124,1155221.2052345274,1089497.983455658,991008.94784927345,1059733.9015007017,1017635.990142822,{"$f":"R13/$S$13*$S$14","v":1162726.3078689573},{"$f":"+'Ex 1.1 Data'!L1","v":14011957.118511198}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,102149.27673339844,47283.103942871094,0,0,0,0,0,0,0,0,0,97348.7548828125,{"$f":"SUM(G24:R24)","v":246781.13555908203}]
[null,null,"Clay Basin",null,2656265.6249999981,325101.73606872529,0,0,0,0,0,930838.66119384766,2543589.7216796875,2461538.4521484375,2543589.7216796875,2543589.7216796875,1816826.7211914062,119100.13633966446,{"$f":"SUM(G25:R25)","v":12959073.135912418}]
[null,null,"Coalville",null,31957.929611206102,111245.956420898,121310.15014648438,57776.966094970703,0,0,0,0,0,0,0,0,22993.125915527344,128554.38232421875,{"$f":"SUM(G26:R26)","v":330634.62448120117}]
[null,null,"Leroy",null,9424.0837097168005,297382.20214843802,19980.449676513672,0,0,0,0,0,0,0,0,0,36504.894256591797,315889.73999023438,{"$f":"SUM(G27:R27)","v":372375.08392333984}]
[null,null,"Spire Storage West",null,350489.990234375,362173.00415039103,0,0,0,0,0,350489.990234375,362173.00415039063,350489.990234375,362173.00415039063,362173.00415039063,350489.990234375,355745.26977539063,2493734.2529296875]
[null,null,"Total Injections",null,3048137.628555296,1095902.8987884524,{"$f":"SUM(G24:G28)","v":243439.87655639648},105060.0700378418,0,0,0,1281328.6514282227,2905762.7258300781,2812028.4423828125,2905762.7258300781,2905762.7258300781,2226814.7315979004,1016638.2833123207,{"$f":"SUM(G29:R29)","v":16402598.232805729}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,257250,0,0,0,0,0,0,0,{"$f":"SUM(G32:R32)","v":257250}]
[null,null,"Clay Basin",null,0,0,248800.01068115234,4158000,3458044.7998046875,3080044.7998046875,1673787.1704101563,16419.637680053711,0,0,0,0,0,0,{"$f":"SUM(G33:R33)","v":12635096.418380737}]
[null,null,"Coalville",null,0,0,0,0,0,0,300106.96411132813,0,0,0,0,0,0,0,300106.96411132813]
[null,null,"Leroy",null,0,0,0,0,0,54543.025970458984,310000,0,0,0,0,0,0,0,{"$f":"SUM(G35:R35)","v":364543.02597045898}]
[null,null,"Spire Storage West",null,0,342368.98803710897,498000,514599.9755859375,514599.9755859375,464799.98779296875,292202.45361328125,0,0,0,0,0,0,0,2284202.392578125]
[null,null,"Total Withdrawls",null,0,342368.98803710897,{"$f":"SUM(G32:G36)","v":746800.01068115234},4672599.9755859375,3972644.775390625,3599387.8135681152,2833346.5881347656,16419.637680053711,0,0,0,0,0,0,{"$f":"SUM(G37:R37)","v":15841198.801040649}]
[]
[null,"Lost & Unaccounted for on QPC"]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E171","v":9.9000000000000008E-3},0,0,-896.18754730224725,-563.82658233642553,-333.10400161743149,0,0,0,0,0,0,0,0,{"$f":"R24*-$D46","v":-963.7526733398438},{"$f":"SUM(G46:R46)","v":-2756.8708045959484}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E180","v":2.5000000000000001E-2},0,0,0,0,0,0,0,0,-7112.3698599243271,-76819.073287353516,-84236.534084472602,-88076.13673828145,-84947.374687499949,{"$f":"R25*-$D47","v":-2977.5034084916115},{"$f":"SUM(G47:R47)","v":-344168.99206602346}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E183","v":1.0800000000000001E-2},0,0,-1359.2232910156208,-549.91908569335919,0,0,0,0,0,0,0,0,-357.92881164550835,{"$f":"R26*-$D48","v":-1388.3873291015625},{"$f":"SUM(G48:R48)","v":-3655.4585174560507}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E177","v":2.9499999999999998E-2},0,0,-10719.09393310548,0,0,0,0,0,0,0,0,0,-424.08376693725603,{"$f":"R27*-$D49","v":-9318.7473297119141},{"$f":"SUM(G49:R49)","v":-20461.92502975465}]
[null,null,"Spire",{"$f":"'Other Inputs'!E174","v":2.5000000000000001E-2},0,0,0,0,0,0,0,-7320.2842712402244,-9054.3251037597765,-8762.249755859375,-9054.3251037597765,-9054.3251037597765,-8762.249755859375,-8893.6317443847656,{"$f":"SUM(G50:R50)","v":-60901.390838623076}]
[null,null,"Total Injections",null,0,0,{"$f":"SUM(G46:G50)","v":-12974.504771423348},-1113.7456680297846,-333.10400161743149,0,0,-7320.2842712402244,-16166.694963684104,-85581.323043212891,-93290.859188232382,-97130.46184204123,-94491.637021942093,-23542.022485029698,{"$f":"SUM(S46:S50)","v":-431944.63725645316}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E172","v":1.84E-2},0,-7228.7250000000004,0,0,0,0,-7228.7250000000004,-1260.9930740356442,0,0,0,0,0,{"$f":"R32*-$D54","v":0},{"$f":"SUM(G54:R54)","v":-8489.7180740356453}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E181","v":1.55E-2},-53478.600000000006,-29366.987997436543,-1037.9192401885975,-90392.400000000009,-72804.200000000012,-53478.600000000006,-29366.987997436543,-12935.132220458983,0,0,0,0,0,{"$f":"R33*-$D55","v":0},{"$f":"SUM(G55:R55)","v":-260015.23945808416}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E184","v":2.3900000000000001E-2},0,-5580,0,0,0,0,-5580,0,0,0,0,0,0,{"$f":"R34*-$D56","v":0},{"$f":"SUM(G56:R56)","v":-5580}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E178","v":2.4299999999999999E-2},0,-7595,0,0,0,0,-7595,0,0,0,0,0,0,{"$f":"R35*-$D57","v":0},{"$f":"SUM(G57:R57)","v":-7595}]
[null,null,"Spire",{"$f":"'Other Inputs'!E175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":0}]
[null,null,"Total Withdrawls",null,-53478.600000000006,-49770.712997436545,{"$f":"SUM(G54:G58)","v":-1037.9192401885975},-90392.400000000009,-72804.200000000012,-53478.600000000006,-49770.712997436545,-14196.125294494628,0,0,0,0,0,0,{"$f":"SUM(S54:S58)","v":-281679.95753211982}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$322","v":1.8700000000000001E-2},0,-4013.1,0,0,0,0,-4013.1,-700.05309448242167,0,0,0,0,0,{"$f":"R32*-$D62","v":0},{"$f":"SUM(G62:R62)","v":-4713.1530944824217}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$322","v":1.8700000000000001E-2},-35053.199999999997,-19248.950115966807,-680.3168128967277,-59248.799999999996,-47720.399999999994,-35053.199999999997,-19248.950115966807,-8478.4900268554666,0,0,0,0,0,{"$f":"R33*-$D63","v":0},{"$f":"SUM(G63:R63)","v":-170430.15695571899}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$322","v":1.8700000000000001E-2},0,-4836,0,0,0,0,-4836,0,0,0,0,0,0,{"$f":"R34*-$D64","v":0},{"$f":"SUM(G64:R64)","v":-4836}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$322","v":1.8700000000000001E-2},0,-4836,0,0,0,0,-4836,0,0,0,0,0,0,{"$f":"R35*-$D65","v":0},{"$f":"SUM(G65:R65)","v":-4836}]
[null,null,"Spire",{"$f":"'Other Inputs'!$E$322","v":1.8700000000000001E-2},-7250.879809570316,0,-2678.048876953133,-8027.7596191406319,-8027.7596191406319,-7250.879809570316,0,-6082.8674194335999,0,0,0,0,0,0,{"$f":"SUM(G66:R66)","v":-32067.315344238312}]
[null,null,"Total Withdrawls",null,-42304.079809570314,-32934.050115966806,{"$f":"SUM(G62:G66)","v":-3358.3656898498607},-67276.559619140622,-55748.159619140628,-42304.079809570314,-32934.050115966806,-15261.410540771489,0,0,0,0,0,0,-216882.62539443973]
[]
[]
[null,"Total Injections & Withdrawls",null,null,0,0,{"$f":"G53+G60","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"S51+S59","v":-713624.59478857298}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S70/(S37+S29)","v":2.2132151310823592E-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,{"$f":"E3","v":"Sep18"},"Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Jun19","Jul19","Aug19","Sep19","Oct19","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2018-09-13","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,null,null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,2.13,2.16,2.5099999999999998,2.84,2.91,2.71,2.25,1.83,1.75,1.86,1.92,1.92,1.8,1.72]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,4581.1656336822507,4202.1663736877445,4876.5638427124022,4439.9560085144039,4010.2722364807128,3812.9428583221434,2582.1899480819702,493.31124496459961,0,0,0,1803.7582485504149,{"$f":"SUM(G82:R82)","v":30802.326394996639}]
[null,null,"In DTH",null,null,null,{"$f":"G82*1000","v":4581165.633682251},{"$f":"H82*1000","v":4202166.3736877441},4876563.8427124023,4439956.0085144043,4010272.2364807129,{"$f":"L82*1000","v":3812942.8583221436},{"$f":"M82*1000","v":2582189.9480819702},493311.24496459961,{"$f":"O82*1000","v":0},0,0,1803758.2485504148,{"$f":"SUM(G83:R83)","v":30802326.394996643}]
[null,null,"In $",null,null,null,{"$f":"G83*G79","v":11498725.740542449},11934152.501273192,14190800.782293091,12032280.783074036,{"$f":"K83*K79","v":9023112.532081604},6977685.4307295233,4518832.4091434479,917558.91563415527,0,0,0,3102464.1875067134,{"$f":"SUM(G84:R84)","v":74195613.282278225}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2018-09-18"]
[null,"RESET FORMULAS TO Brent's WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,1000000,4000000,5000000,3000000,0,0,0,0,0,0,0,0,{"$f":"SUM(G89:R89)","v":13000000}]
[null,"Peaking Purchases ($)",null,null,null,null,2558032.9135135128,11490646.508108107,14732218.891891893,8253110.0378378369,0,0,0,0,0,0,0,0,{"$f":"SUM(G90:R90)","v":37034008.351351351}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,900000,1240000,1240000,1120000,930000,900000,0,0,0,0,0,930000,{"$f":"SUM(G92:R92)","v":7260000}]
[null,"Term Purchases ($)",null,null,null,null,2498716.8000000003,3797842.6946666669,3886230.1220000004,3282046.7493333332,2336532.0000000005,1877414.4000000004,0,0,0,0,0,1789357.2000000002,{"$f":"SUM(G93:R93)","v":19468139.966000002}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G94:R94)","v":0}]
[]
[]
[null,"Total Purchases (DTH)",null,null,0,0,{"$f":"G89+G92","v":1900000},{"$f":"H89+H92","v":5240000},6240000,4120000,930000,{"$f":"L89+L92","v":900000},0,0,0,0,0,930000,{"$f":"SUM(G97:R97)","v":20260000}]
[null,"Total Purchases ($)",null,null,0,0,5056749.7135135131,15288489.202774774,18618449.013891894,11535156.78717117,2336532.0000000005,{"$f":"L90+L93","v":1877414.4000000004},0,0,0,0,0,1789357.2000000002,{"$f":"SUM(G98:R98)","v":56502148.317351349}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$115:$G$126,2,FALSE)","v":6.3},{"$f":"VLOOKUP(MONTH(H3),$F$115:$G$126,2,FALSE)","v":11.5},{"$f":"VLOOKUP(MONTH(I3),$F$115:$G$126,2,FALSE)","v":14.9},12.5,10.1,8.3000000000000007,4.4000000000000004,3.1,2,{"$f":"VLOOKUP(MONTH(P3),$F$115:$G$126,2,FALSE)","v":1.8},2,3.1,{"$f":"SUM(G102:R102)","v":80}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Nov18"},{"$f":"H3","v":"Dec18"},"Jan19","Feb19","Mar19","Apr19","May19","Jun19","Jul19",{"$f":"P3","v":"Aug19"},"Sep19","Oct19","12-Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,null,null,16710861.009851065,16826873.33443629,16941049.223366652,16950254.278250296,16820534.232408673,17410341.424254984,16415657.877870006,16270245.04885659,16202238.942750836,15748591.124068294,15610775.794295618,15750652.217406282,{"$f":"SUM(G106:R106)","v":197658074.50781557}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,null,null,3728117.412057179,3847213.4607769637,4112865.2186237187,3843664.2604049253,3719035.959296586,3580612.511534608,3499232.3191610263,3449397.0834389692,3399384.038298816,3556834.6376272524,3592750.1538821007,3835023.1771424357,{"$f":"SUM(G108:R108)","v":44164130.232244581}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT"]
[null,null,null,null,null,1,14.9]
[null,null,null,null,null,2,12.5]
[null,null,null,null,null,3,10.1]
[null,null,null,null,null,4,8.3000000000000007]
[null,null,null,null,null,5,4.4000000000000004]
[null,null,null,null,null,6,3.1]
[null,null,null,null,null,7,2]
[null,null,null,null,null,8,1.8]
[null,null,null,null,null,9,2]
[null,null,null,null,null,10,3.1]
[null,null,null,null,null,11,6.3]
[null,null,null,null,null,12,11.5]
[null,null,null,null,null,"Total",{"$f":"SUM(G115:G126)","v":80}]

{"sheet":"Other Inputs","index":3,"n_rows":340,"n_cols":10,"rows_kept":340,"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,"2018-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Spire Injections",null,null,1.4999999999999999E-2,{"$f":"$F$6","v":"2018-01-01"}]
[null,"  Spire Withdrawals",null,null,0.01,"2018-01-01"]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"J10","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$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Spire",null,null,0.09,{"$f":"$F$6","v":"2018-01-01"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2018-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Peak Hour Service"]
[null,"Kern River",null,{"$f":"100000/24*6","v":25000},3,{"$f":"+F21*E21/E20","v":11.653333333333334}]
[null,"mid Nov - mid Feb",null,null,92,0.38]
[]
[null,"Dominion Energy Questar Pipeline",null,{"$f":"(250000-44000)/24*8","v":68666.666666666672},3,{"$f":"(1033649+127750+326416-262000)/(D23*E23)","v":5.9505582524271841}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},{"$f":"+F23/E24*E23","v":0.19403994301392993}]
[]
[null,null,null,null,null,null,null,null,null,"used in Exhibit 1.3"]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"2018-01-01","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$28","v":"2018-01-01"},"Jan",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$28","v":"2018-01-01"}," "]
[null,"  T-1 Transportation - Yearly (Hyrum)",null,100000,12,5.2880399999999996,{"$f":"$G$28","v":"2018-01-01"}]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D28:D32)","v":1015902},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$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D33","v":1015902},12,0,{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F38","v":0},{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F38","v":0},{"$f":"$G$28","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2018-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.2999999999999999E-3,"2017-10-01","1.3p1",null,"FERC Website"]
[null,"  QPC GRI SURCHARGE (not used currently)",null,null,null,0,{"$f":"G45","v":"2018-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2018-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,"(not used currently)","GRI Surcharge",0,0,{"$f":"G49","v":"2018-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.2999999999999999E-3,1.2999999999999999E-3,{"$f":"+G46","v":"2017-10-01"},null,null,"ferc.gov"]
[null,null,null,"Total",{"$f":"SUM(E49:E51)","v":0.17782000000000001},{"$f":"SUM(F49:F51)","v":0.17782000000000001}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E52)/(1-$E319),5)","v":0.17862},{"$f":"ROUND((F52)/(1-E319),5)","v":0.17862},null,"1.6.3",null,"Before Adjustment for Bad Debt (Transport grossed up for QGC fuel)"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F52)/(1-E320),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,0.20180000000000001,"2018-04-01",null,null,"KR Tariff 5-A"]
[null,"Jan - Dec      #20029",null,33000,12,{"$f":"(F60*(E64-153))/E61","v":3.5651333333333337},null,"1.3.1"]
[null,"November - March     #20029",null,50000,5,{"$f":"F61","v":3.5651333333333337},null,"Jan"]
[null,"Jan - Dec    #1829",null,1885,12,{"$f":"F64*E64/E63","v":17.742041666666669}]
[null,"Days in Tariff Rate",null,null,365,0.58330000000000004,{"$f":"G60","v":"2018-04-01"}]
[]
[]
[null,"Citadel Energy Marketing"]
[null,"Dec - Feb      #20017",null,56925,3,{"$f":"+E69*F69/E68","v":8.6999999999999993},null,"1.3.1"]
[null,"Days in Tariff Rate",null,null,{"$f":"31+31+28","v":90},0.28999999999999998]
[null,"Nov & Mar     #20017",null,6000,2,{"$f":"+F71*E71/E70","v":8.8449999999999989},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31","v":61},0.28999999999999998]
[null,"Nov - Mar     #20024",null,27000,5,{"$f":"+F73*E73/E72","v":8.7579999999999991},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31+31+28+31","v":151},0.28999999999999998]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",0.41068758946796879,{"$f":"D61+D63","v":34885},365,4.4000000000000003E-3,{"$f":"G64","v":"2018-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C76","v":0.41068758946796879},{"$f":"D62","v":50000},151,4.4000000000000003E-3,{"$f":"G64","v":"2018-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[]
[null,"Kern River Original System Period Two Rates #20017"]
[null,"Dec - Feb      #20017",{"$f":"+C76","v":0.41068758946796879},56925,90,4.4000000000000003E-3,"2017-01-01","1.3.1",null,"KR Tariff 5.01"]
[null,"Nov & Mar     #20017",{"$f":"+C76","v":0.41068758946796879},6000,61,4.4000000000000003E-3,"2017-01-01","1.3.2",null,"KR Tariff 5.01"]
[null,"Kern River 2002 Expansion Period Two Rates #20024"]
[null,"Nov - Mar     #20024",{"$f":"+C76","v":0.41068758946796879},27000,151,4.4000000000000003E-3,"2017-01-01","Jan"]
[]
["INPUTS FROM CIG TARIFF AND CONTRACTS"]
[null,"CIG",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,400,12,9.0094999999999992]
[null,null,null,null,365,{"$f":"+F87*E87/E88","v":0.2962027397260274},"2017-01-01",null,null,"CIG Tariff, Part II: Stmt. Of Rates, Section 1.1 Firm Transportation Rate Schedule"]
[null,"  CIG Commodity Rate",null,null,null,1.66E-2,"2017-01-01",null,null,"CIG Tariff, Part II: Stmt. Of Rates, Section 1.1 Firm Transportation Rate Schedule"]
[]
["INPUTS FROM NWPL TARIFF AND CONTRACTS"]
[null,"NWPL",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,2016,12,{"$f":"+E94*F94/E93","v":11.951925000000001}]
[null,null,null,null,365,0.39294000000000001,null,null,null,"Northwest Pipeline LLC Tariff, Rate Schedule TF-1"]
[null,null,null,2295,12,{"$f":"+E96*F96/E95","v":11.951925000000001}]
[null,null,null,null,365,0.39294000000000001,null,null,null,"Northwest Pipeline LLC Tariff, Rate Schedule TF-1"]
[null,null,null,2016,12,{"$f":"+E98*F98/E97","v":11.951925000000001}]
[null,null,null,null,365,0.39294000000000001,null,null,null,"Northwest Pipeline LLC Tariff, Rate Schedule TF-1"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,8.3199999999999993E-3,null,null,null,"Northwest Pipeline LLC Tariff, Rate Schedule TF-1"]
[]
[]
[]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total",null,null,"Effective"]
[null,"GS",null,"Winter",1.20913,8.6169999999999997E-2,{"$f":"E109+F109","v":1.2953000000000001},null,null,"2018-10-01"]
[null,null,null,"Summer",0.56769999999999998,4.0460000000000003E-2,{"$f":"E110+F110","v":0.60816000000000003},null,null,{"$f":"J109","v":"2018-10-01"}]
[]
[null,"FS",null,"Winter",1.17764,8.3930000000000005E-2,{"$f":"E112+F112","v":1.2615700000000001},null,null,"2018-10-01"]
[null,null,null,"Summer",0.56769999999999998,4.0460000000000003E-2,{"$f":"E113+F113","v":0.60816000000000003},null,null,{"$f":"J112","v":"2018-10-01"}]
[]
[null,"NGV",null,null,0.87253000000000003,6.2179999999999999E-2,{"$f":"E115+F115","v":0.93471000000000004},null,null,"2018-10-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17909,0,{"$f":"E117+F117","v":0.17909},null,null,"2018-10-01"]
[]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,6.0368000000000004,null,null,"2018-10-01"]
[null,"Block 2",null,"Summer",null,null,4.9187500000000002,null,null,{"$f":"J122","v":"2018-10-01"}]
[null,"Block 1",null,"Winter",null,null,7.3551700000000002,null,null,{"$f":"J122","v":"2018-10-01"}]
[null,"Block 2",null,"Winter",null,null,6.23712,null,null,{"$f":"J122","v":"2018-10-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"J122","v":"2018-10-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,6.7863600000000002,null,null,"2018-06-01"]
[null,"Block 2",null,null,null,null,6.52562,null,null,{"$f":"J129","v":"2018-06-01"}]
[null,"BSF",null,null,null,null,12,null,null,{"$f":"J129","v":"2018-06-01"}]
[]
["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,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":69140175.434798002},70696806,"EXH 1.1"]
[null,"AMOUNT",null,null,{"$f":"+D220+D241","v":266312239.62841612},271836780,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E137/E136","v":3.8517726915454444},{"$f":"ROUND(+F137/F136,5)","v":3.84511}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 7)",null,null,null,3.3326199999999999,null,null,null,"Exhibit 1.6 pg 1 (Prior case)"]
[null,"191 Account Amortization (Line 8)",null,null,null,0.13552,null,null,null,"Exhibit 1.6 pg 1 (Prior case )"]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F141:F142)","v":3.46814}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,4.1182600000000003,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 10)",null,null,null,0.38899,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"F148+F149","v":4.50725},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,2018,"2018-08-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"August 2018 191 account (Actual/Forecast)",null,2018,-16168321,-651490,null,"1.6.1"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through August 2018 (act/fcst)",null,"August",15867843,null,null,"1.6.2"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E159-E160","v":-32036164}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2018,"Source"]
[null,"Utah",null,null,{"$f":"E167-E166","v":1292581},"2018 IRP"]
[null,"Wyoming",null,null,37589]
[null,"System Total Peak Day Demand Forecast",null,null,1330170,"2018-2019 Heating Season",null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,9.9000000000000008E-3]
[null,"Chalk Creek Withdrawls Factor",null,null,1.84E-2]
[null,null,null,null,null,null,null,null," "]
[null,"Spire Injections Factor",null,null,2.5000000000000001E-2]
[null,"Spire Withdrawls Factor",null,null,0]
[]
[null,"Leroy Injections Factor",null,null,2.9499999999999998E-2]
[null,"Leroy Withdrawls Factor",null,null,2.4299999999999999E-2]
[]
[null,"Clay Basin Injections Factor",null,null,2.5000000000000001E-2]
[null,"Clay Basin Withdrawls Factor",null,null,1.55E-2]
[]
[null,"Coalville Injections Factor",null,null,1.0800000000000001E-2]
[null,"Coalville Withdrawls Factor",null,null,2.3900000000000001E-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,"  Spire Maximum Storage Qty",null,null,{"$f":"2500000","v":2500000}]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["OTHER INPUTS FROM GLEN, TOM, TINA & Al",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,266539.71656000003,"2018-08-31"]
[]
[null,"Other gathering ",null,2746530.02,"2018-08-31",null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D198:D200)","v":3013069.7365600001},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,3718588.41928,"2018-08-31",null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,7391644.3621592345,11774616,"2018-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,2927171.2203860716,null,null,null,null,"1.3p1"]
[]
[]
["OTHER INPUTS FROM JIM LIVSEY",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1419","v":19427106.8920427},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S106","v":197658074.50781557},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D218:D219)","v":217085181.39985827}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1424","v":55128218.316286802}]
[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$224,$D$224:$E$232,$I225)","v":"Forecast"},{"$f":"HLOOKUP(G$224,$D$224:$E$232,$I225)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,2788398,{"$f":"HLOOKUP(F$224,$D$224:$E$232,$I227)","v":2788398},{"$f":"HLOOKUP(G$224,$D$224:$E$232,$I227)","v":2788398},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,3053672.9999999995,{"$f":"HLOOKUP(F$224,$D$224:$E$232,$I228)","v":3053672.9999999995},3053672.9999999995,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,579699.52393550659,579699.52393550659,579699.52393550659,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,8851575.0524302386,8851575.0524302386,8851575.0524302386,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,0,0,0,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-95592.451496965019,-95592.451496965019,-95592.451496965019,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D227:D232)","v":0},{"$f":"SUM(E227:E232)","v":15177753.12486878},{"$f":"SUM(F227:F232)","v":15177753.12486878},{"$f":"SUM(G227:G232)","v":15177753.12486878}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1661","v":5062927.9963132553},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S108","v":44164130.232244581},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D239:D240)","v":49227058.22855784}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1666","v":14011957.1185112}]
[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$224,$D$224:$E$232,$I246)","v":"Forecast"},{"$f":"HLOOKUP(G$224,$D$224:$E$232,$I246)","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$245,$D$245:$E$253,$I248)","v":0},0,null,4]
[null,"490  Incidental Plant Prod Sales",null,null,480000,480000,480000,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1775941.4808494495,1775941.4808494495,1775941.4808494495,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,-441468.22566643986,-441468.22566643986,-441468.22566643986,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-298484.26062784792,-298484.26062784792,-298484.26062784792,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D248:D253)","v":0},{"$f":"SUM(E248:E254)","v":1515988.9945551618},{"$f":"SUM(F248:F253)","v":1515988.9945551618},{"$f":"SUM(G248:G253)","v":1515988.9945551618}]
[]
[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$199","v":122032328.43000001},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E263-E264","v":122032328.43000001}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":193822},0.17863999999999999]
[]
[null,null,null,null,{"$f":"'Rate Base'!$U$8","v":"2018-08-31"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T285","v":-9647579},{"$f":"'Rate Base'!T206","v":43502523},{"$f":"+E270/D270","v":-4.5091647344893468},null,"1.4.2"]
[]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.7266999999999999,1.9604999999999999]
[null,null,null,"Summer Blk 2",0.72670000000000001,0.84245000000000003]
[null,null,null,"Winter Blk 1",2.3494899999999999,2.5917300000000001]
[null,null,null,"Winter Blk 2",1.3494900000000001,1.4736800000000001]
[]
[null,null,null,"Energy Assistance",1.4189999999999999E-2,"Current Rate 7/1/2014 GS Rate"]
[null,null,null,null,1.174E-2,"Current Rate 7/1/2014 FS Rate"]
[null,null,null,null,6.5700000000000003E-3,"Current Rate 7/1/2014 IS Rate"]
[null,null,null,null,0.26790000000000003,"Current Rate 7/1/2014 NGV Rate"]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,-1886289.5139732135,"2011-07-31"]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,42000000,"2011-03-31"]
[]
[null,"GS Block Usage in Dth",null,"Winter Blk 1",52526064]
[null,null,null,"Winter Blk 2",14984828]
[null,null,null,"Summer Blk 1",23076373]
[null,null,null,"Summer Blk 2",4705902]
[]
["WY CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET and DSM Amortizations)",null,"Blk 1",1.73142,2.01783]
[null,null,null,"Blk 2",0.73141999999999996,1.0839399999999999]
[]
[]
[]
[]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,57097.087500000162,"2011-07-31"]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,274858.68,"2011-07-31"]
[]
[null,"GS Block Usage in Dth",null,"Blk 1",2593433]
[null,null,null,"Blk 2",705379]
[]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test Year",null,{"$f":"'Control Panel'!E37","v":"Oct-18"},{"$f":"'Control Panel'!E38","v":"Nov-19"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3"]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.10589999999999999,"2015-03-01",null,null,"1.3p2"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",9.3299999999999994E-2,"2018-03-01"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.4999999999999997E-3,"2016-06-01",null,"Q","Q"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"Gathering Lost & Unaccounted For",null,null,3.5979999999999998E-2,"2016-06-01",null,"Q","Q"]
[null,"QPC Lost & Unaccounted For %",null,null,1.8700000000000001E-2,"2010-04-23",null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E321:E322)","v":5.4679999999999999E-2}]
[]
[null,"Capacity Release Credits",null,null,2464656.4500000002,null,null,null,"1.3p1"]
[null,"Capacity Release Credit Sharing % in Utah",null,null,0.9]
[null,"Capacity Release Credits for Utah",null,null,{"$f":"E325*E326","v":2218190.8050000002},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2.5000000000000001E-3,null,null,"Ut Jan"]
[]
[null,"30010-135-GR-14"]
[null," (THIS WILL CHANGE ONLY WITH NEW GENERAL IN WYOMING)",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,33703,170055,null,null,"1.6p3"]
[null,"Wyoming Transportation",null,{"$f":"61957+31917","v":93874},{"$f":"151090+416661","v":567751},null,null,"1.6p3"]
[null,"Total",null,{"$f":"D334+D335","v":127577},{"$f":"SUM(E334:E335)","v":737806},null,null,"1.6p3"]
[]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","04/01/18-08/31/18",null,259270]

{"sheet":"CET & DSM WY","index":4,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":1.140516088229058E-2},{"$f":"G20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$303","v":274858.68},{"$f":"'Other Inputs'!$F$303","v":"2011-07-31"},{"$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$302","v":57097.087500000162},{"$f":"'Other Inputs'!$F$302","v":"2011-07-31"},{"$f":"D20","v":5006250.0730399992},null,{"$f":"D11+B11","v":5063347.1605399996},null,null,{"$f":"L5","v":1.140516088229058E-2},null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$129","v":"2018-06-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$131","v":12},{"$f":"'Other Inputs'!$G$131","v":12},{"$f":"'Other Inputs'!$G$131","v":12},{"$f":"'Other Inputs'!$G$131","v":12},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["WY GS","Dth","Base DNG","DNG Revenue",null,"CET Rate","Revenue",null,"DNG Rate","Revenue",null,"CET Rate","CET Amort"]
["Block 1 ",{"$f":"'Other Inputs'!E305","v":2593433},{"$f":"'Other Inputs'!E295","v":1.73142},{"$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$122","v":6.0368000000000004},{"$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'!E306","v":705379},{"$f":"'Other Inputs'!E296","v":0.73141999999999996},{"$f":"B17*C17","v":515928.30817999999},null,{"$f":"ROUND((G17/B17),5)","v":8.3400000000000002E-3},{"$f":"D17*$L$5","v":5884.245358520895},null,{"$f":"C17+F17","v":0.73975999999999997},{"$f":"I17*B17","v":521811.16904000001},null,{"$f":"ROUND(F17,5)","v":8.3400000000000002E-3},{"$f":"B17*L17","v":5882.8608599999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$G$129","v":6.7863600000000002},{"$f":"J24","v":6.7879300000000002},{"$f":"J31","v":6.8286300000000004},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":3298812},null,{"$f":"SUM(D16:D19)","v":5006250.0730399992},null,null,{"$f":"SUM(G16:G19)","v":57097.087500000162},null,null,{"$f":"B11","v":57097.087500000162},null,null,{"$f":"SUM(M16:M19)","v":57103.162609999999}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$129","v":"2018-06-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"$F$16","v":1.975E-2},6.7919999999999994E-2,null,{"$f":"SUM(B24:D24)","v":1.8190899999999999},4.9688400000000001,null,null,{"$f":"SUM(F24:G24)","v":6.7879300000000002},null,{"$f":"'Other Inputs'!G129","v":6.7863600000000002},{"$f":"J24-L24","v":1.5700000000000713E-3}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$F$17","v":8.3400000000000002E-3},{"$f":"$D$24","v":6.7919999999999994E-2},null,{"$f":"SUM(B25:D25)","v":0.80767999999999995},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F25:G25)","v":5.7765199999999997},null,{"$f":"'Other Inputs'!$G$130","v":6.52562},{"$f":"J25-L25","v":-0.74910000000000032}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$129","v":"2018-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},4.505E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B31:D31),5)","v":1.8597900000000001},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F31:I31)","v":6.8286300000000004},null,{"$f":"'Other Inputs'!$G$122","v":6.0368000000000004},{"$f":"J31-L31","v":0.79183000000000003}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},2.8479999999999998E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B32:D32),5)","v":0.84321999999999997},{"$f":"G25","v":4.9688400000000001},null,null,{"$f":"SUM(F32:I32)","v":5.8120599999999998},null,{"$f":"'Other Inputs'!$G$130","v":6.52562},{"$f":"J32-L32","v":-0.71356000000000019}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$129","v":"2018-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"C31","v":4.505E-2},{"$f":"D24","v":6.7919999999999994E-2},null,{"$f":"SUM(B36:D36)","v":1.84439},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F36:I36)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$122","v":6.0368000000000004},{"$f":"J36-L36","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":6.7919999999999994E-2},null,{"$f":"SUM(B37:D37)","v":0.82781999999999989},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F37:I37)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$130","v":6.52562},{"$f":"J37-L37","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$129","v":"2018-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"$F$16","v":1.975E-2},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B41:D41)","v":1.834490504472519},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F41:I41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$122","v":6.0368000000000004},{"$f":"J41-L41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$F$17","v":8.3400000000000002E-3},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B42:D42)","v":0.82308050447251913},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F42:I42)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$130","v":6.52562},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2018-06-01"},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":111.76},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":111.78},null,{"$f":"D47-C47","v":1.9999999999996021E-2}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":107.69},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":107.71},null,{"$f":"D48-C48","v":1.9999999999996021E-2}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":92.08},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":92.1},null,1.9999999999996021E-2]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":68.75},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":75.81},null,7.0600000000000023]
["May",5.8,47.01,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":51.37},null,4.3599999999999994]
["June",3.7,34.340000000000003,37.119999999999997,null,2.779999999999994]
["July",2.2999999999999998,25.88,27.61,null,1.7300000000000004]
["August",1.7,22.26,23.54,null,1.2799999999999976]
["September",2.1,24.68,26.25,null,1.5700000000000003]
["October",4.0999999999999996,36.75,39.83,null,3.0799999999999983]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":66.290000000000006},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":66.3},null,9.9999999999909051E-3]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":95.47},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":95.49},null,1.9999999999996021E-2]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":732.95999999999992},{"$f":"SUM(D47:D58)","v":754.91000000000008},null,{"$f":"SUM(F47:F58)","v":21.949999999999967},{"$f":"F59/C59","v":2.9947063959834055E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2018-06-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":111.76},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":112.38},null,{"$f":"D65-C65","v":0.61999999999999034}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":107.69},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":108.28},null,{"$f":"D66-C66","v":0.59000000000000341}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":92.08},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":92.58},null,0.5]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":68.75},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":76.19},null,7.4399999999999977]
["May",5.8,47.01,51.61,null,4.6000000000000014]
["June",3.7,34.340000000000003,37.270000000000003,null,2.9299999999999997]
["July",2.2999999999999998,25.88,27.71,null,1.8300000000000018]
["August",1.7,22.26,23.61,null,1.3499999999999979]
["September",2.1,24.68,26.34,null,1.6600000000000001]
["October",4.0999999999999996,36.75,40,null,3.25]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":66.290000000000006},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":66.63},null,0.3399999999999892]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":95.47},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":95.99},null,0.51999999999999602]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":732.95999999999992},{"$f":"SUM(D65:D76)","v":758.59},null,{"$f":"SUM(F65:F76)","v":25.629999999999978},{"$f":"F77/C77","v":3.4967801790002154E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2018-06-01"},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":111.76},{"$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$18),2)","v":107.69},{"$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$18),2)","v":92.08},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":68.75},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,47.01,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,34.340000000000003,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,25.88,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,22.26,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,24.68,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,36.75,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":66.290000000000006},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":95.47},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":732.95999999999992},{"$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":"2018-06-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":111.76},{"$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$18),2)","v":107.69},{"$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$18),2)","v":92.08},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":68.75},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,47.01,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,34.340000000000003,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,25.88,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,22.26,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,24.68,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,36.75,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":66.290000000000006},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":95.47},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":732.95999999999992},{"$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":[[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],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[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]]}
[]
[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",{"$f":"E16","v":12}]
[null,null,null,"BSF Category 1",{"$f":"'CET & DSM WY'!O14","v":12},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'!G131","v":12}]
[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",{"$f":"'Other Inputs'!G131","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$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":244,"n_cols":17,"rows_kept":244,"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 dekathermS (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,{"$f":"'Monthly Inputs'!G3","v":"Nov18"},{"$f":"'Monthly Inputs'!H3","v":"Dec18"},{"$f":"'Monthly Inputs'!I3","v":"Jan19"},{"$f":"'Monthly Inputs'!J3","v":"Feb19"},{"$f":"'Monthly Inputs'!K3","v":"Mar19"},{"$f":"'Monthly Inputs'!L3","v":"Apr19"},{"$f":"'Monthly Inputs'!M3","v":"May19"},{"$f":"'Monthly Inputs'!N3","v":"Jun19"},{"$f":"'Monthly Inputs'!O3","v":"Jul19"},{"$f":"'Monthly Inputs'!P3","v":"Aug19"},{"$f":"'Monthly Inputs'!Q3","v":"Sep19"},{"$f":"'Monthly Inputs'!R3","v":"Oct19"},"Total",1]
["UTAH",null,null,{"$f":"MONTH(D5)","v":11},{"$f":"MONTH(E5)","v":12},1,2,3,4,5,6,7,8,9,10,null,2]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":11510933},{"$f":"'RevRun Fcst'!I21","v":18367991},{"$f":"'RevRun Fcst'!J21","v":19312728},{"$f":"'RevRun Fcst'!K21","v":16076007},{"$f":"'RevRun Fcst'!L21","v":12524979},{"$f":"'RevRun Fcst'!M21","v":8203418},{"$f":"'RevRun Fcst'!N21","v":4929566},{"$f":"'RevRun Fcst'!O21","v":2912924},{"$f":"'RevRun Fcst'!P21","v":2417248},{"$f":"'RevRun Fcst'!Q21","v":2257582},{"$f":"'RevRun Fcst'!R21","v":2601728},{"$f":"'RevRun Fcst'!S21","v":6558898},{"$f":"SUM(D7:O7)","v":107674002},3]
[null,"GSC",null,{"$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},{"$f":"'RevRun Fcst'!S30","v":0},0,4]
[null,"GSS",null,{"$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},{"$f":"'RevRun Fcst'!S39","v":0},0,5]
[null,"F-1",null,{"$f":"'RevRun Fcst'!H48","v":263536},{"$f":"'RevRun Fcst'!I48","v":319237},{"$f":"'RevRun Fcst'!J48","v":353337},{"$f":"'RevRun Fcst'!K48","v":316357},{"$f":"'RevRun Fcst'!L48","v":313934},{"$f":"'RevRun Fcst'!M48","v":291852},{"$f":"'RevRun Fcst'!N48","v":248118},{"$f":"'RevRun Fcst'!O48","v":241391},{"$f":"'RevRun Fcst'!P48","v":179786},{"$f":"'RevRun Fcst'!Q48","v":141903},{"$f":"'RevRun Fcst'!R48","v":185547},{"$f":"'RevRun Fcst'!S48","v":184413},3039411,6]
[null,"F-4",null,{"$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},{"$f":"'RevRun Fcst'!S75","v":0},0,7]
[null,"NGV",null,{"$f":"'RevRun Fcst'!H66","v":20702},{"$f":"'RevRun Fcst'!I66","v":17678},{"$f":"'RevRun Fcst'!J66","v":14878},{"$f":"'RevRun Fcst'!K66","v":15282},{"$f":"'RevRun Fcst'!L66","v":17071},{"$f":"'RevRun Fcst'!M66","v":15830},{"$f":"'RevRun Fcst'!N66","v":17062},{"$f":"'RevRun Fcst'!O66","v":17230},{"$f":"'RevRun Fcst'!P66","v":16111},{"$f":"'RevRun Fcst'!Q66","v":16451},{"$f":"'RevRun Fcst'!R66","v":17002},{"$f":"'RevRun Fcst'!S66","v":16062},201359,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":11795171},18704906,{"$f":"SUM(F7:F12)","v":19680943},16407646,12855984,8511100,5194746,3171545,2613145,2415936,2804277,6759373,{"$f":"SUM(P7:P12)","v":110914772},9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":16396},{"$f":"'RevRun Fcst'!I102","v":13782},{"$f":"'RevRun Fcst'!J102","v":23339},{"$f":"'RevRun Fcst'!K102","v":19774},{"$f":"'RevRun Fcst'!L102","v":16250},{"$f":"'RevRun Fcst'!M102","v":7140},{"$f":"'RevRun Fcst'!N102","v":10043},{"$f":"'RevRun Fcst'!O102","v":20156},{"$f":"'RevRun Fcst'!P102","v":21428},{"$f":"'RevRun Fcst'!Q102","v":16497},{"$f":"'RevRun Fcst'!R102","v":11393},{"$f":"'RevRun Fcst'!S102","v":17624},{"$f":"SUM(D15:O15)","v":193822},11]
[null,"IS-4",null,{"$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},12]
["Total Interruptible Sales",null,null,{"$f":"SUM(D15:D16)","v":16396},13782,23339,19774,16250,7140,10043,20156,21428,16497,11393,17624,193822,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":11811567},{"$f":"+E13+E17","v":18718688},{"$f":"+F13+F17","v":19704282},{"$f":"+G13+G17","v":16427420},12872234,8518240,5204789,3191701,2634573,2432433,2815670,6776997,{"$f":"+P13+P17","v":111108594},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":6988562},{"$f":"'RevRun Fcst'!I204","v":8597110},{"$f":"'RevRun Fcst'!J204","v":8694048},{"$f":"'RevRun Fcst'!K204","v":7239622},{"$f":"'RevRun Fcst'!L204","v":6658041},{"$f":"'RevRun Fcst'!M204","v":6831022},{"$f":"'RevRun Fcst'!N204","v":6832581},{"$f":"'RevRun Fcst'!O204","v":7126830},{"$f":"'RevRun Fcst'!P204","v":7596030},{"$f":"'RevRun Fcst'!Q204","v":7835075},{"$f":"'RevRun Fcst'!R204","v":6680281},{"$f":"'RevRun Fcst'!S204","v":6429697},{"$f":"SUM(D22:O22)","v":87508899},18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":18800129},27315798,28398330,23667042,19530275,15349262,12037370,10318531,10230603,10267508,9495951,13206694,{"$f":"+P20+P22","v":198617493},21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":385528},{"$f":"'RevRun Fcst'!I244","v":564328},{"$f":"'RevRun Fcst'!J244","v":583315},{"$f":"'RevRun Fcst'!K244","v":528846},{"$f":"'RevRun Fcst'!L244","v":439079},{"$f":"'RevRun Fcst'!M244","v":314463},{"$f":"'RevRun Fcst'!N244","v":206236},{"$f":"'RevRun Fcst'!O244","v":107042},{"$f":"'RevRun Fcst'!P244","v":63855},{"$f":"'RevRun Fcst'!Q244","v":61377},{"$f":"'RevRun Fcst'!R244","v":87488},{"$f":"'RevRun Fcst'!S244","v":218430},{"$f":"SUM(D28:O28)","v":3559987},24]
["   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},{"$f":"SUM(D29:O29)","v":0},25]
["   F-1",null,null,{"$f":"'RevRun Fcst'!H253","v":15318},{"$f":"'RevRun Fcst'!I253","v":18722},{"$f":"'RevRun Fcst'!J253","v":21544},{"$f":"'RevRun Fcst'!K253","v":18102},{"$f":"'RevRun Fcst'!L253","v":17087},{"$f":"'RevRun Fcst'!M253","v":15522},{"$f":"'RevRun Fcst'!N253","v":12865},{"$f":"'RevRun Fcst'!O253","v":13194},{"$f":"'RevRun Fcst'!P253","v":8780},{"$f":"'RevRun Fcst'!Q253","v":9285},{"$f":"'RevRun Fcst'!R253","v":11143},{"$f":"'RevRun Fcst'!S253","v":10777},{"$f":"SUM(D30:O30)","v":172339},26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":515},{"$f":"'RevRun Fcst'!I262","v":389},{"$f":"'RevRun Fcst'!J262","v":341},{"$f":"'RevRun Fcst'!K262","v":408},{"$f":"'RevRun Fcst'!L262","v":432},{"$f":"'RevRun Fcst'!M262","v":407},{"$f":"'RevRun Fcst'!N262","v":395},{"$f":"'RevRun Fcst'!O262","v":345},{"$f":"'RevRun Fcst'!P262","v":317},{"$f":"'RevRun Fcst'!Q262","v":358},{"$f":"'RevRun Fcst'!R262","v":350},{"$f":"'RevRun Fcst'!S262","v":260},{"$f":"SUM(D31:O31)","v":4517},27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":401361},583439,605200,547356,456598,330392,219496,120581,72952,71020,98981,229467,3736843,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":15954},{"$f":"'RevRun Fcst'!I280","v":17355},{"$f":"'RevRun Fcst'!J280","v":18742},{"$f":"'RevRun Fcst'!K280","v":17901},{"$f":"'RevRun Fcst'!L280","v":15639},{"$f":"'RevRun Fcst'!M280","v":11761},{"$f":"'RevRun Fcst'!N280","v":9993},{"$f":"'RevRun Fcst'!O280","v":8981},{"$f":"'RevRun Fcst'!P280","v":10540},{"$f":"'RevRun Fcst'!Q280","v":6925},{"$f":"'RevRun Fcst'!R280","v":7020},{"$f":"'RevRun Fcst'!S280","v":8847},{"$f":"SUM(D34:O34)","v":149658},30]
["   I-4",null,null,{"$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},31]
["Total Interruptible Sales",null,null,{"$f":"SUM(D34:D35)","v":15954},17355,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,149658,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":417315},{"$f":"+E32+E36","v":600794},623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,3886501,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":61505},{"$f":"'RevRun Fcst'!I328","v":55753},{"$f":"'RevRun Fcst'!J328","v":96610},{"$f":"'RevRun Fcst'!K328","v":65428},{"$f":"'RevRun Fcst'!L328","v":65237},{"$f":"'RevRun Fcst'!M328","v":103613},{"$f":"'RevRun Fcst'!N328","v":100952},{"$f":"'RevRun Fcst'!O328","v":22427},{"$f":"'RevRun Fcst'!P328","v":27564},{"$f":"'RevRun Fcst'!Q328","v":13920},{"$f":"'RevRun Fcst'!R328","v":49750},{"$f":"'RevRun Fcst'!S328","v":49014},{"$f":"SUM(D41:O41)","v":711773},37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":478820},656547,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,4598274,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":19278949},27972345,29118882,24297727,20067749,15795028,12367811,10470520,10341659,10359373,9651702,{"$f":"+O25+O44","v":13494022},203215767,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,"Month",{"$f":"MONTH(D5)","v":11},12,1,2,3,4,5,6,7,8,9,10,null,46]
["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$50>10,0,1))","v":0},0,0,0,1,1,1,1,1,1,1,"Total",47]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":11510933},{"$f":"IF(E51=0,E7+E8,0)","v":18367991},19312728,16076007,12524979,0,0,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":77792638},48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},0,0,0,0,8203418,4929566,2912924,2417248,2257582,2601728,6558898,{"$f":"SUM(D53:O53)","v":29881364},49]
["GSS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[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},51]
[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},52]
["F-S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,"Winter",null,{"$f":"IF(D51=0,D10,0)","v":263536},319237,353337,316357,313934,0,0,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":1566401},54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},0,0,0,0,291852,248118,241391,179786,141903,185547,184413,{"$f":"SUM(D59:O59)","v":1473010},55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[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,58]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",59]
[null,null,null,{"$f":"D5","v":"Nov18"},{"$f":"E5","v":"Dec18"},{"$f":"F5","v":"Jan19"},"Feb19","Mar19","Apr19","May19","Jun19","Jul19","Aug19","Sep19","Oct19","Total",60]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":5388.49},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":5715.84},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":6039.96},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":5843.42},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":5314.8700000000008},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":4408.7},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":3995.58},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":3759.0800000000004},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":4123.3799999999992},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":3278.68},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":3300.87},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":3727.7700000000004},{"$f":"SUM(D65:O65)","v":54896.639999999999},61]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":9887},{"$f":"ROUND(E41*$P66/$P41,0)","v":8962},15530,10517,10487,16656,16228,3605,4431,2238,7997,{"$f":"P66-SUM(D66:N66)","v":7877.8499999999913},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":114415.84999999999},62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["I-2 Gas Cost (Rate Effective )",null,null,{"$f":"'Other Inputs'!E99","v":0},{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0,null,64]
["I-4 Gas Cost (Rate Effective )",null,null,0,0,{"$f":"+E69","v":0},0,0,0,0,0,0,0,0,0,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,"ALLOCATION BASES",null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,"DEMAND",null,null,"OTHER COST",null,null,null,null,null,null,null,null,null,69]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1292581},{"$f":"D74/D76","v":0.97174120601126168},null,"Utah Sales",{"$f":"+P20","v":111108594},{"$f":"H74/H76","v":0.9662028976105459},null,null,null,null,null,null,null,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E166","v":37589},{"$f":"1-E74","v":2.8258793988738318E-2},null,"Wyoming Sales",{"$f":"+P39","v":3886501},{"$f":"1-I74","v":3.3797102389454103E-2},null,null,null,null,null,null,null,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E167","v":1330170},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":114995095},{"$f":"ROUND(H76/H$76,4)","v":1},null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,"Financial Report Information (Latest 12 Months of Actual Expenses and 13 Months of Rate Base)",null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",null,76]
["Accounts",null,null,{"$f":"Expenses!G9","v":"2017-09-01"},{"$f":"Expenses!H9","v":"2017-10-01"},{"$f":"Expenses!I9","v":"2017-11-01"},{"$f":"Expenses!J9","v":"2017-12-01"},{"$f":"Expenses!K9","v":"2018-01-01"},{"$f":"Expenses!L9","v":"2018-02-01"},{"$f":"Expenses!M9","v":"2018-03-01"},{"$f":"Expenses!N9","v":"2018-04-01"},{"$f":"Expenses!O9","v":"2018-05-01"},{"$f":"Expenses!P9","v":"2018-06-01"},{"$f":"Expenses!Q9","v":"2018-07-01"},{"$f":"Expenses!R9","v":"2018-08-01"},{"$f":"Expenses!S9","v":"2018-08-01"},77]
["EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"Gas Use In Dth (Acct 810 & 812)",null,0,0,0,0,0,0,0,0,0,0,0,0,null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,"Other Revenue (Yearly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!G445","v":182396.79},{"$f":"Expenses!H445","v":168250.61000000002},{"$f":"Expenses!I445","v":166949.17000000001},{"$f":"Expenses!J445","v":161953.51},{"$f":"Expenses!K445","v":0},{"$f":"Expenses!L445","v":0},{"$f":"Expenses!M445","v":0},{"$f":"Expenses!N445","v":0},{"$f":"Expenses!O445","v":0},{"$f":"Expenses!P445","v":0},{"$f":"Expenses!Q445","v":0},{"$f":"Expenses!R445","v":0},{"$f":"Expenses!S445","v":679550.08000000007},82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!G446","v":1160.83},{"$f":"Expenses!H446","v":556347.62},{"$f":"Expenses!I446","v":1319175.82},{"$f":"Expenses!J446","v":138.58000000000001},{"$f":"Expenses!K446","v":501141.12},{"$f":"Expenses!L446","v":638232.62},{"$f":"Expenses!M446","v":1189311.42},{"$f":"Expenses!N446","v":6.65},{"$f":"Expenses!O446","v":562218.68999999994},{"$f":"Expenses!P446","v":1323443.71},{"$f":"Expenses!Q446","v":627304.52},{"$f":"Expenses!R446","v":806783.83},{"$f":"Expenses!S446","v":7525265.4100000001},83]
[null,"Gas Processed by Others (account 491)",null,{"$f":"Expenses!G461","v":0},{"$f":"Expenses!H461","v":0},{"$f":"Expenses!I461","v":0},{"$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},{"$f":"Expenses!S461","v":0},84]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!G447","v":99774.07},{"$f":"Expenses!H447","v":141169.20000000001},{"$f":"Expenses!I447","v":115890.11},{"$f":"Expenses!J447","v":155802.75},{"$f":"Expenses!K447","v":272165.82},{"$f":"Expenses!L447","v":285138.67},{"$f":"Expenses!M447","v":239589.57},{"$f":"Expenses!N447","v":200990.73},{"$f":"Expenses!O447","v":221759.64},{"$f":"Expenses!P447","v":261820.69},{"$f":"Expenses!Q447","v":199283.16},{"$f":"Expenses!R447","v":199984.13},{"$f":"Expenses!S447","v":2393368.54},85]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!G450","v":-16225.85},{"$f":"-Expenses!H450","v":-22367.999999999996},{"$f":"-Expenses!I450","v":-18400.87},{"$f":"-Expenses!J450","v":-25753.29},{"$f":"-Expenses!K450","v":-31057.84},{"$f":"-Expenses!L450","v":31057.84},{"$f":"-Expenses!M450","v":0},{"$f":"-Expenses!N450","v":0},{"$f":"-Expenses!O450","v":0},{"$f":"-Expenses!P450","v":0},{"$f":"-Expenses!Q450","v":0},{"$f":"-Expenses!R450","v":0},{"$f":"-Expenses!S450","v":-82748.010000000009},86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!G448","v":855912.03},{"$f":"Expenses!H448","v":749922.57000000007},{"$f":"Expenses!I448","v":705097.4},{"$f":"Expenses!J448","v":781328.26},{"$f":"Expenses!K448","v":100336.29},{"$f":"Expenses!L448","v":762854.72},{"$f":"Expenses!M448","v":1647764.36},{"$f":"Expenses!N448","v":738747.02},{"$f":"Expenses!O448","v":234938.67},{"$f":"Expenses!P448","v":1277007.3899999999},{"$f":"Expenses!Q448","v":671487.2},{"$f":"Expenses!R448","v":958404.91},{"$f":"Expenses!S448","v":9483800.8200000003},89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!G449","v":11788},{"$f":"Expenses!H449","v":4888},{"$f":"Expenses!I449","v":23769},{"$f":"Expenses!J449","v":31018},{"$f":"Expenses!K449","v":40242},{"$f":"Expenses!L449","v":23057},{"$f":"Expenses!M449","v":31886},{"$f":"Expenses!N449","v":29591},{"$f":"Expenses!O449","v":42086},{"$f":"Expenses!P449","v":38666},{"$f":"Expenses!Q449","v":30743},{"$f":"Expenses!R449","v":24691},{"$f":"Expenses!S449","v":332425},90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",91]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",92]
["Accounts",null,{"$f":"'Rate Base'!H8","v":"2017-08-16"},{"$f":"'Rate Base'!I8","v":"2017-09-17"},{"$f":"'Rate Base'!J8","v":"2017-10-19"},{"$f":"'Rate Base'!K8","v":"2017-11-18"},{"$f":"'Rate Base'!L8","v":"2017-12-18"},{"$f":"'Rate Base'!M8","v":"2018-01-18"},{"$f":"'Rate Base'!N8","v":"2018-02-17"},{"$f":"'Rate Base'!O8","v":"2018-03-19"},{"$f":"'Rate Base'!P8","v":"2018-04-18"},{"$f":"'Rate Base'!Q8","v":"2018-05-18"},{"$f":"'Rate Base'!R8","v":"2018-06-17"},{"$f":"'Rate Base'!S8","v":"2018-07-17"},{"$f":"'Rate Base'!T8","v":"2018-08-16"},"Average",93]
["RATE BASE - PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H206","v":48018857.409999996},{"$f":"'Rate Base'!I206","v":58860691.740000002},{"$f":"'Rate Base'!J206","v":59031895.799999997},{"$f":"'Rate Base'!K206","v":59289969.149999999},{"$f":"'Rate Base'!L206","v":52891066.75},{"$f":"'Rate Base'!M206","v":36606333},{"$f":"'Rate Base'!N206","v":23198516},{"$f":"'Rate Base'!O206","v":9114305},{"$f":"'Rate Base'!P206","v":7483334},{"$f":"'Rate Base'!Q206","v":15704467},{"$f":"'Rate Base'!R206","v":28192823},{"$f":"'Rate Base'!S206","v":39219512},{"$f":"'Rate Base'!T206","v":43502523},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":36279466.970416665},95]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H148","v":79968136},{"$f":"'Rate Base'!I148","v":79968136},{"$f":"'Rate Base'!J148","v":79968136},{"$f":"'Rate Base'!K148","v":79968136},{"$f":"'Rate Base'!L148","v":79968136},{"$f":"'Rate Base'!M148","v":79968136},{"$f":"'Rate Base'!N148","v":79968136},{"$f":"'Rate Base'!O148","v":79968136},{"$f":"'Rate Base'!P148","v":79968136},{"$f":"'Rate Base'!Q148","v":79963099},{"$f":"'Rate Base'!R148","v":79963099},{"$f":"'Rate Base'!S148","v":79963099},{"$f":"'Rate Base'!T148","v":79963099},{"$f":"(((+C100+O100)/2)+SUM(D100:N100))/12","v":79966666.875},96]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H166","v":-69367366.510000005},{"$f":"'Rate Base'!I166","v":-69417627.430000007},{"$f":"'Rate Base'!J166","v":-69469195},{"$f":"'Rate Base'!K166","v":-69536528.439999998},{"$f":"'Rate Base'!L166","v":-69536528},{"$f":"'Rate Base'!M166","v":-69536528},{"$f":"'Rate Base'!N166","v":-69665875},{"$f":"'Rate Base'!O166","v":-69665875},{"$f":"'Rate Base'!P166","v":-69750061},{"$f":"'Rate Base'!Q166","v":-69786491},{"$f":"'Rate Base'!R166","v":-69827958},{"$f":"'Rate Base'!S166","v":-69869425},{"$f":"'Rate Base'!T166","v":-69869425},-69640040.635416672,97]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H173","v":-6144762.0199999996},{"$f":"'Rate Base'!I173","v":-6146085.96},{"$f":"'Rate Base'!J173","v":-6147444.3300000001},{"$f":"'Rate Base'!K173","v":-6149218},{"$f":"'Rate Base'!L173","v":-6149218},{"$f":"'Rate Base'!M173","v":-6149218},{"$f":"'Rate Base'!N173","v":-6150277},{"$f":"'Rate Base'!O173","v":-6150277},{"$f":"'Rate Base'!P173","v":-6150277},{"$f":"'Rate Base'!Q173","v":-6150277},{"$f":"'Rate Base'!R173","v":-6150277},{"$f":"'Rate Base'!S173","v":-6150277},{"$f":"'Rate Base'!T173","v":-6150277},-6149197.1499999994,98]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H241","v":-1248.79},{"$f":"'Rate Base'!I241","v":-1264.29},{"$f":"'Rate Base'!J241","v":-1279.79},{"$f":"'Rate Base'!K241","v":-1295.29},{"$f":"'Rate Base'!L241","v":-1295},{"$f":"'Rate Base'!M241","v":-1295},{"$f":"'Rate Base'!N241","v":-1311},{"$f":"'Rate Base'!O241","v":-1311},{"$f":"'Rate Base'!P241","v":-1311},{"$f":"'Rate Base'!Q241","v":-1311},{"$f":"'Rate Base'!R241","v":-1311},{"$f":"'Rate Base'!S241","v":-1311},{"$f":"'Rate Base'!T241","v":-1311},-1297.93875,99]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H248","v":3661.83},{"$f":"'Rate Base'!I248","v":50611.28},{"$f":"'Rate Base'!J248","v":110620.48},{"$f":"'Rate Base'!K248","v":169754.68},{"$f":"'Rate Base'!L248","v":169755},{"$f":"'Rate Base'!M248","v":169755},{"$f":"'Rate Base'!N248","v":480158},{"$f":"'Rate Base'!O248","v":480158},{"$f":"'Rate Base'!P248","v":1164745},{"$f":"'Rate Base'!Q248","v":1381569},{"$f":"'Rate Base'!R248","v":1614059},{"$f":"'Rate Base'!S248","v":1861750},{"$f":"'Rate Base'!T248","v":1861750},715470.11291666667,100]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!H255","v":-700755.31},{"$f":"'Rate Base'!I255","v":-700755.31},{"$f":"'Rate Base'!J255","v":-700755.31},{"$f":"'Rate Base'!K255","v":-700755.31},{"$f":"'Rate Base'!L255","v":-700755.31},{"$f":"'Rate Base'!M255","v":-700755.31},{"$f":"'Rate Base'!N255","v":-700755.31},{"$f":"'Rate Base'!O255","v":-700755.31},{"$f":"'Rate Base'!P255","v":-700755.31},{"$f":"'Rate Base'!Q255","v":-700755.31},{"$f":"'Rate Base'!R255","v":-700755.31},{"$f":"'Rate Base'!S255","v":-700755.31},{"$f":"'Rate Base'!T255","v":-700755.31},-700755.31000000017,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total",null,null,103]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":209351.5},null,"Thirteen month average",null,{"$f":"P100","v":79966666.875},{"$f":"P101","v":-69640040.635416672},{"$f":"P102","v":-6149197.1499999994},{"$f":"P103","v":-1297.93875},{"$f":"P104","v":715470.11291666667},{"$f":"P105","v":-700755.31000000017},{"$f":"SUM(H108:M108)","v":4190845.9537499952},null,null,104]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":5514.65},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E314*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$314","v":-5037900.0131249996},{"$f":"I108*'Other Inputs'!$E$314","v":4387322.5600312501},{"$f":"J108*'Other Inputs'!$E$314","v":387399.42044999998},null,null,null,{"$f":"SUM(H109:M109)","v":-263178.0326437495},null,null,105]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":366451.41703921271},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":3927667.9211062458},null,null,null,106]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":581317.56703921268},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E317&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.0933)"},{"$f":"M110*'Other Inputs'!E317","v":366451.41703921271},null,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E316&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1059)"},{"$f":"M110*'Other Inputs'!E316","v":415940.03284515144},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",110]
[null,null,null,{"$f":"D5","v":"Nov18"},{"$f":"E5","v":"Dec18"},"Jan19","Feb19","Mar19","Apr19","May19","Jun19","Jul19","Aug19","Sep19","Oct19","Total",111]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":5752763.9774382114},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":6064040.229216218},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":5995505.4053366184},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":5464815.9640431404},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":6142113.6890053749},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":5899928.9909601212},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":5949287.4865680933},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":5699825.99170506},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":5602718.9235240221},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":5566842.5723463297},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":5285150.9702205658},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":5717181.234434247},{"$f":"SUM(D120:O120)","v":69140175.434798002},116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
["STORAGE INJECTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G24","v":102149.27673339844},{"$f":"'Monthly Inputs'!H24","v":47283.103942871094},{"$f":"'Monthly Inputs'!I24","v":0},{"$f":"'Monthly Inputs'!J24","v":0},{"$f":"'Monthly Inputs'!K24","v":0},{"$f":"'Monthly Inputs'!L24","v":0},{"$f":"'Monthly Inputs'!M24","v":0},{"$f":"'Monthly Inputs'!N24","v":0},{"$f":"'Monthly Inputs'!O24","v":0},{"$f":"'Monthly Inputs'!P24","v":0},{"$f":"'Monthly Inputs'!Q24","v":0},{"$f":"'Monthly Inputs'!R24","v":97348.7548828125},{"$f":"SUM(D123:O123)","v":246781.13555908203},119]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":121310.15014648438},{"$f":"'Monthly Inputs'!H26","v":57776.966094970703},{"$f":"'Monthly Inputs'!I26","v":0},{"$f":"'Monthly Inputs'!J26","v":0},{"$f":"'Monthly Inputs'!K26","v":0},{"$f":"'Monthly Inputs'!L26","v":0},{"$f":"'Monthly Inputs'!M26","v":0},{"$f":"'Monthly Inputs'!N26","v":0},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":22993.125915527344},{"$f":"'Monthly Inputs'!R26","v":128554.38232421875},{"$f":"SUM(D124:O124)","v":330634.62448120117},120]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":19980.449676513672},{"$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},{"$f":"'Monthly Inputs'!Q27","v":36504.894256591797},{"$f":"'Monthly Inputs'!R27","v":315889.73999023438},{"$f":"SUM(D125:O125)","v":372375.08392333984},121]
[null,"Spire",null,{"$f":"'Monthly Inputs'!G28","v":0},{"$f":"'Monthly Inputs'!H28","v":0},{"$f":"'Monthly Inputs'!I28","v":0},{"$f":"'Monthly Inputs'!J28","v":0},{"$f":"'Monthly Inputs'!K28","v":0},{"$f":"'Monthly Inputs'!L28","v":350489.990234375},{"$f":"'Monthly Inputs'!M28","v":362173.00415039063},{"$f":"'Monthly Inputs'!N28","v":350489.990234375},{"$f":"'Monthly Inputs'!O28","v":362173.00415039063},{"$f":"'Monthly Inputs'!P28","v":362173.00415039063},{"$f":"'Monthly Inputs'!Q28","v":350489.990234375},{"$f":"'Monthly Inputs'!R28","v":355745.26977539063},{"$f":"SUM(D126:O126)","v":2493734.2529296875},122]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D126)","v":243439.87655639648},{"$f":"SUM(E123:E126)","v":105060.0700378418},0,0,0,350489.990234375,362173.00415039063,350489.990234375,362173.00415039063,362173.00415039063,409988.01040649414,897538.14697265625,3443525.0968933105,123]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G25","v":0},{"$f":"'Monthly Inputs'!H25","v":0},{"$f":"'Monthly Inputs'!I25","v":0},{"$f":"'Monthly Inputs'!J25","v":0},{"$f":"'Monthly Inputs'!K25","v":0},{"$f":"'Monthly Inputs'!L25","v":930838.66119384766},{"$f":"'Monthly Inputs'!M25","v":2543589.7216796875},{"$f":"'Monthly Inputs'!N25","v":2461538.4521484375},{"$f":"'Monthly Inputs'!O25","v":2543589.7216796875},{"$f":"'Monthly Inputs'!P25","v":2543589.7216796875},{"$f":"'Monthly Inputs'!Q25","v":1816826.7211914062},{"$f":"'Monthly Inputs'!R25","v":119100.13633966446},{"$f":"SUM(D128:O128)","v":12959073.135912418},124]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":243439.87655639648},{"$f":"SUM(E127:E128)","v":105060.0700378418},0,0,0,1281328.6514282227,2905762.7258300781,2812028.4423828125,2905762.7258300781,2905762.7258300781,2226814.7315979004,1016638.2833123207,16402598.232805729,125]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G32","v":0},{"$f":"'Monthly Inputs'!H32","v":0},{"$f":"'Monthly Inputs'!I32","v":0},{"$f":"'Monthly Inputs'!J32","v":0},{"$f":"'Monthly Inputs'!K32","v":257250},{"$f":"'Monthly Inputs'!L32","v":0},{"$f":"'Monthly Inputs'!M32","v":0},{"$f":"'Monthly Inputs'!N32","v":0},{"$f":"'Monthly Inputs'!O32","v":0},{"$f":"'Monthly Inputs'!P32","v":0},{"$f":"'Monthly Inputs'!Q32","v":0},{"$f":"'Monthly Inputs'!R32","v":0},{"$f":"SUM(D131:O131)","v":257250},127]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":0},{"$f":"'Monthly Inputs'!J34","v":0},{"$f":"'Monthly Inputs'!K34","v":300106.96411132813},{"$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},{"$f":"SUM(D132:O132)","v":300106.96411132813},128]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":54543.025970458984},{"$f":"'Monthly Inputs'!K35","v":310000},{"$f":"'Monthly Inputs'!L35","v":0},{"$f":"'Monthly Inputs'!M35","v":0},{"$f":"'Monthly Inputs'!N35","v":0},{"$f":"'Monthly Inputs'!O35","v":0},{"$f":"'Monthly Inputs'!P35","v":0},{"$f":"'Monthly Inputs'!Q35","v":0},{"$f":"'Monthly Inputs'!R35","v":0},{"$f":"SUM(D133:O133)","v":364543.02597045898},129]
[null,"Spire",null,{"$f":"'Monthly Inputs'!G36","v":498000},{"$f":"'Monthly Inputs'!H36","v":514599.9755859375},{"$f":"'Monthly Inputs'!I36","v":514599.9755859375},{"$f":"'Monthly Inputs'!J36","v":464799.98779296875},{"$f":"'Monthly Inputs'!K36","v":292202.45361328125},{"$f":"'Monthly Inputs'!L36","v":0},{"$f":"'Monthly Inputs'!M36","v":0},{"$f":"'Monthly Inputs'!N36","v":0},{"$f":"'Monthly Inputs'!O36","v":0},{"$f":"'Monthly Inputs'!P36","v":0},{"$f":"'Monthly Inputs'!Q36","v":0},{"$f":"'Monthly Inputs'!R36","v":0},{"$f":"SUM(D134:O134)","v":2284202.392578125},130]
[null,"Total Peaking Storage",null,{"$f":"SUM(D131:D134)","v":498000},{"$f":"SUM(E131:E134)","v":514599.9755859375},514599.9755859375,519343.01376342773,1159559.4177246094,0,0,0,0,0,0,0,3206102.3826599121,131]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":248800.01068115234},{"$f":"'Monthly Inputs'!H33","v":4158000},{"$f":"'Monthly Inputs'!I33","v":3458044.7998046875},{"$f":"'Monthly Inputs'!J33","v":3080044.7998046875},{"$f":"'Monthly Inputs'!K33","v":1673787.1704101563},{"$f":"'Monthly Inputs'!L33","v":16419.637680053711},{"$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(D136:O136)","v":12635096.418380737},132]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":746800.01068115234},4672599.9755859375,3972644.775390625,3599387.8135681152,2833346.5881347656,16419.637680053711,0,0,0,0,0,0,15841198.801040649,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",136]
["Demand",null,null,{"$f":"D5","v":"Nov18"},"Dec18","Jan19","Feb19","Mar19","Apr19","May19","Jun19","Jul19","Aug19","Sep19","Oct19","Total",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138]
["Utah Sales",null,null,{"$f":"+D20","v":11811567},{"$f":"+E20","v":18718688},19704282,16427420,12872234,8518240,5204789,3191701,2634573,2432433,2815670,6776997,{"$f":"SUM(D143:O143)","v":111108594},139]
["Wyoming Sales",null,null,{"$f":"+D39","v":417315},600794,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,{"$f":"SUM(D144:O144)","v":3886501},140]
["Total Sales",null,null,{"$f":"+D143+D144","v":12228882},19319482,20328224,16992677,13344471,8860393,5434278,3321263,2718065,2510378,2921671,7015311,114995095,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["Distribution  Use (Offices)",null,"Check formulas for correct month",{"$f":"+D83","v":0},{"$f":"+E83","v":0},0,0,0,0,0,0,0,0,0,0,0,143]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D150-D145-D147","v":55279},{"$f":"+E150-E145-E147","v":87331},91891,76813,60322,40052,24565,15013,12287,11348,13207,{"$f":"+O150-O145-O147","v":31712},{"$f":"SUM(D148:O148)","v":519820},144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
["Total City Gate",null,null,{"$f":"ROUND((D145+D147)/(1-'Other Inputs'!$E$319),0)","v":12284161},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$319),0)","v":19406813},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$319),0)","v":20420115},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$319),0)","v":17069490},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$319),0)","v":13404793},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$319),0)","v":8900445},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$319),0)","v":5458843},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$319),0)","v":3336276},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$319),0)","v":2730352},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$319),0)","v":2521726},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$319),0)","v":2934878},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$319),0)","v":7047023},{"$f":"SUM(D150:O150)","v":115514915},146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
["Peaking Injection",null,null,{"$f":"+D127","v":243439.87655639648},105060.0700378418,0,0,0,350489.990234375,362173.00415039063,350489.990234375,362173.00415039063,362173.00415039063,409988.01040649414,897538.14697265625,{"$f":"SUM(D152:O152)","v":3443525.0968933105},148]
["Clay Basin Injection",null,null,{"$f":"+D128","v":0},0,0,0,0,930838.66119384766,2543589.7216796875,2461538.4521484375,2543589.7216796875,2543589.7216796875,1816826.7211914062,119100.13633966446,{"$f":"SUM(D153:O153)","v":12959073.135912418},149]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G51","v":12974.504771423348},{"$f":"-'Monthly Inputs'!H51","v":1113.7456680297846},{"$f":"-'Monthly Inputs'!I51","v":333.10400161743149},{"$f":"-'Monthly Inputs'!J51","v":0},{"$f":"-'Monthly Inputs'!K51","v":0},{"$f":"-'Monthly Inputs'!L51","v":7320.2842712402244},{"$f":"-'Monthly Inputs'!M51","v":16166.694963684104},{"$f":"-'Monthly Inputs'!N51","v":85581.323043212891},{"$f":"-'Monthly Inputs'!O51","v":93290.859188232382},{"$f":"-'Monthly Inputs'!P51","v":97130.46184204123},{"$f":"-'Monthly Inputs'!Q51","v":94491.637021942093},{"$f":"-'Monthly Inputs'!R51","v":23542.022485029698},{"$f":"SUM(D154:O154)","v":431944.63725645322},150]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":12540575.381327819},{"$f":"SUM(E150:E154)","v":19512986.815705873},20420448.104001619,17069490,{"$f":"SUM(H150:H154)","v":13404793},10189093.935699463,8380772.4207937624,6233885.7654260257,5729405.5850183107,5524619.1876721196,5256184.3686198425,{"$f":"SUM(O150:O154)","v":8087203.3057973506},{"$f":"SUM(D155:O155)","v":132349457.87006219},151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",153]
["Supply",null,null,{"$f":"D5","v":"Nov18"},"Dec18","Jan19","Feb19","Mar19","Apr19","May19","Jun19","Jul19","Aug19","Sep19","Oct19","Total",154]
["Company Production",null,null,{"$f":"+D120","v":5752763.9774382114},{"$f":"+E120","v":6064040.229216218},5995505.4053366184,5464815.9640431404,6142113.6890053749,5899928.9909601212,5949287.4865680933,5699825.99170506,5602718.9235240221,5566842.5723463297,5285150.9702205658,5717181.234434247,{"$f":"SUM(D159:O159)","v":69140175.434798002},155]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-314561},{"$f":"ROUND(E159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-331582},{"$f":"ROUND(F159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-327834},{"$f":"ROUND(G159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-298816},{"$f":"ROUND(H159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-335851},{"$f":"ROUND(I159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-322608},{"$f":"ROUND(J159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-325307},{"$f":"ROUND(K159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-311666},{"$f":"ROUND(L159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-306357},{"$f":"ROUND(M159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-304395},{"$f":"ROUND(N159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-288992},{"$f":"ROUND(O159*(-'Other Inputs'!$E$321-'Other Inputs'!$E$322),0)","v":-312615},{"$f":"SUM(D160:O160)","v":-3780584},156]
["Company Production @ City Gate",null,null,{"$f":"SUM(D159:D160)","v":5438202.9774382114},{"$f":"SUM(E159:E160)","v":5732458.229216218},5667671.4053366184,5165999.9640431404,5806262.6890053749,5577320.9909601212,5623980.4865680933,5388159.99170506,5296361.9235240221,5262447.5723463297,4996158.9702205658,5404566.234434247,{"$f":"SUM(D161:O161)","v":65359591.434798002},157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":498000},514599.9755859375,514599.9755859375,519343.01376342773,1159559.4177246094,0,0,0,0,0,0,0,{"$f":"SUM(D163:O163)","v":3206102.3826599121},159]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":248800.01068115234},{"$f":"+E136","v":4158000},3458044.7998046875,3080044.7998046875,1673787.1704101563,16419.637680053711,0,0,0,0,0,0,{"$f":"SUM(D164:O164)","v":12635096.418380737},160]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G67+'Monthly Inputs'!G59","v":-4396.2849300384587},{"$f":"'Monthly Inputs'!H67+'Monthly Inputs'!H59","v":-157668.95961914063},{"$f":"'Monthly Inputs'!I67+'Monthly Inputs'!I59","v":-128552.35961914064},{"$f":"'Monthly Inputs'!J67+'Monthly Inputs'!J59","v":-95782.679809570313},{"$f":"'Monthly Inputs'!K67+'Monthly Inputs'!K59","v":-82704.763113403344},{"$f":"'Monthly Inputs'!L67+'Monthly Inputs'!L59","v":-29457.535835266117},{"$f":"'Monthly Inputs'!M67+'Monthly Inputs'!M59","v":0},{"$f":"'Monthly Inputs'!N67+'Monthly Inputs'!N59","v":0},{"$f":"'Monthly Inputs'!O67+'Monthly Inputs'!O59","v":0},{"$f":"'Monthly Inputs'!P67+'Monthly Inputs'!P59","v":0},{"$f":"'Monthly Inputs'!Q67+'Monthly Inputs'!Q59","v":0},{"$f":"'Monthly Inputs'!R67+'Monthly Inputs'!R59","v":0},{"$f":"SUM(D165:O165)","v":-498562.58292655949},161]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G51","v":-12974.504771423348},{"$f":"'Monthly Inputs'!H51","v":-1113.7456680297846},{"$f":"'Monthly Inputs'!I51","v":-333.10400161743149},{"$f":"'Monthly Inputs'!J51","v":0},{"$f":"'Monthly Inputs'!K51","v":0},{"$f":"'Monthly Inputs'!L51","v":-7320.2842712402244},{"$f":"'Monthly Inputs'!M51","v":-16166.694963684104},{"$f":"'Monthly Inputs'!N51","v":-85581.323043212891},{"$f":"'Monthly Inputs'!O51","v":-93290.859188232382},{"$f":"'Monthly Inputs'!P51","v":-97130.46184204123},{"$f":"'Monthly Inputs'!Q51","v":-94491.637021942093},{"$f":"'Monthly Inputs'!R51","v":-23542.022485029698},{"$f":"SUM(D166:O166)","v":-431944.63725645322},162]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D163:D166)","v":729429.22097969055},{"$f":"SUM(E163:E166)","v":4513817.2702987678},3843759.3117698669,3503605.1337585449,2750641.8250213624,-20358.182426452629,-16166.694963684104,-85581.323043212891,-93290.859188232382,-97130.46184204123,-94491.637021942093,-23542.022485029698,14910691.580857636,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D161-D167-D154","v":6359968.6781384936},{"$f":"E155-E161-E167-E154","v":9265597.5705228578},{"$f":"F155-F161-F167-F154","v":10908684.282893516},8399884.9021983147,4847888.4859732632,4624810.8428945541,2756791.9342256691,845725.77372096572,433043.66149428854,262171.6153257899,260025.39839927663,2682637.0713631036,{"$f":"SUM(D169:O169)","v":51647230.217150092},165]
["   Gas Reimbursement",null,null,{"$f":"+D171-D169","v":121197.32186150644},{"$f":"+E171-E169","v":176568.42947714217},207879.71710648388,160071.09780168533,92383.514026736841,88132.157105445862,52534.065774330869,16116.226279034279,8252.3385057114647,4996.3846742101014,4955.6016007233702,51120.928636896424,{"$f":"SUM(D170:O170)","v":984207.78284990694},166]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D169/(1-'Other Inputs'!$E$322),0)","v":6481166},{"$f":"ROUND(E169/(1-'Other Inputs'!$E$322),0)","v":9442166},{"$f":"ROUND(F169/(1-'Other Inputs'!$E$322),0)","v":11116564},{"$f":"ROUND(G169/(1-'Other Inputs'!$E$322),0)","v":8559956},{"$f":"ROUND(H169/(1-'Other Inputs'!$E$322),0)","v":4940272},{"$f":"ROUND(I169/(1-'Other Inputs'!$E$322),0)","v":4712943},{"$f":"ROUND(J169/(1-'Other Inputs'!$E$322),0)","v":2809326},{"$f":"ROUND(K169/(1-'Other Inputs'!$E$322),0)","v":861842},{"$f":"ROUND(L169/(1-'Other Inputs'!$E$322),0)","v":441296},{"$f":"ROUND(M169/(1-'Other Inputs'!$E$322),0)","v":267168},{"$f":"ROUND(N169/(1-'Other Inputs'!$E$322),0)","v":264981},{"$f":"ROUND(O169/(1-'Other Inputs'!$E$322),0)","v":2733758},{"$f":"SUM(D171:O171)","v":52631438},167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
["Transported Volumes - total",null,null,{"$f":"+D161+D169+D137+D165","v":12540575.381327819},{"$f":"+E161+E169+E137+E165","v":19512986.815705873},{"$f":"+F161+F169+F137+F165","v":20420448.104001619},17069490,{"$f":"+H161+H169+H137+H165","v":13404793},10189093.935699463,8380772.4207937624,6233885.7654260257,5729405.5850183107,5524619.1876721196,5256184.3686198425,{"$f":"+O161+O169+O137+O165","v":8087203.3057973506},{"$f":"+P161+P169+P137+P165","v":132349457.87006219},169]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":1500831.1010173766},{"$f":"HLOOKUP(MONTH(E5),kernrivertrans,6,FALSE)","v":2079845.1593426343},2149173.3313207221,2149173.3313207221,{"$f":"HLOOKUP(MONTH(H5),kernrivertrans,6,FALSE)","v":1355589.3815640821},444131.93331629282,{"$f":"HLOOKUP(MONTH(J5),kernrivertrans,6,FALSE)","v":429805.09675770276},444131.93331629282,429805.09675770276,444131.93331629282,444131.93331629282,429805.09675770276,null,170]
["Storage Fuel %",null,{"$f":"(P154-P166)/(P163+P164+P152+P153)","v":2.6792417580537433E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D159/(D171+D159)","v":0.47023025209784974},0.39107181599265578,{"$f":"F159/(F171+F159)","v":0.35036705750310032},0.38965453256950583,{"$f":"H159/(H171+H159)","v":0.55422305822642948},0.55592199698494327,0.67924991731758855,0.86865504303334173,0.92698628220085566,0.95420508813158522,0.9522568109331877,{"$f":"O159/(O171+O159)","v":0.67651429927918383},{"$f":"P159/(P171+P159)","v":0.56778565615227528},173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174]
["Peak Hour Service",null,null,{"$f":"IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!D20*16*'Other Inputs'!$F$21,0)+IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":365185.21739130438},{"$f":"IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!E20*31*'Other Inputs'!$F$21,0)+IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":413081.69869565225},{"$f":"IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!F20*31*'Other Inputs'!$F$21,0)+IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":413183.63496231887},{"$f":"IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!G20*14*'Other Inputs'!$F$21,0)+IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!$D$23*14*'Other Inputs'!$F$24,0)","v":186537.06521739133},{"$f":"IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!H20*16*'Other Inputs'!$F$21,0)+IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!I20*16*'Other Inputs'!$F$21,0)+IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!J20*16*'Other Inputs'!$F$21,0)+IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!K20*16*'Other Inputs'!$F$21,0)+IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!L20*16*'Other Inputs'!$F$21,0)+IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!M20*16*'Other Inputs'!$F$21,0)+IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!N20*16*'Other Inputs'!$F$21,0)+IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!O20*16*'Other Inputs'!$F$21,0)+IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"SUM(D179:O179)","v":1377987.6162666669},175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
["PURCHASES BREAKDOWN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G83","v":4581165.633682251},{"$f":"'Monthly Inputs'!H83","v":4202166.3736877441},{"$f":"'Monthly Inputs'!I83","v":4876563.8427124023},{"$f":"'Monthly Inputs'!J83","v":4439956.0085144043},{"$f":"'Monthly Inputs'!K83","v":4010272.2364807129},{"$f":"'Monthly Inputs'!L83","v":3812942.8583221436},{"$f":"'Monthly Inputs'!M83","v":2582189.9480819702},{"$f":"'Monthly Inputs'!N83","v":493311.24496459961},{"$f":"'Monthly Inputs'!O83","v":0},{"$f":"'Monthly Inputs'!P83","v":0},{"$f":"'Monthly Inputs'!Q83","v":0},{"$f":"'Monthly Inputs'!R83","v":1803758.2485504148},{"$f":"SUM(D182:O182)","v":30802326.394996643},178]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G84","v":11498725.740542449},{"$f":"'Monthly Inputs'!H84","v":11934152.501273192},{"$f":"'Monthly Inputs'!I84","v":14190800.782293091},{"$f":"'Monthly Inputs'!J84","v":12032280.783074036},{"$f":"'Monthly Inputs'!K84","v":9023112.532081604},{"$f":"'Monthly Inputs'!L84","v":6977685.4307295233},{"$f":"'Monthly Inputs'!M84","v":4518832.4091434479},{"$f":"'Monthly Inputs'!N84","v":917558.91563415527},{"$f":"'Monthly Inputs'!O84","v":0},{"$f":"'Monthly Inputs'!P84","v":0},{"$f":"'Monthly Inputs'!Q84","v":0},{"$f":"'Monthly Inputs'!R84","v":3102464.1875067134},{"$f":"SUM(D183:O183)","v":74195613.282278225},179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G92","v":900000},{"$f":"'Monthly Inputs'!H92","v":1240000},{"$f":"'Monthly Inputs'!I92","v":1240000},{"$f":"'Monthly Inputs'!J92","v":1120000},{"$f":"'Monthly Inputs'!K92","v":930000},{"$f":"'Monthly Inputs'!L92","v":900000},{"$f":"'Monthly Inputs'!M92","v":0},{"$f":"'Monthly Inputs'!N92","v":0},{"$f":"'Monthly Inputs'!O92","v":0},{"$f":"'Monthly Inputs'!P92","v":0},{"$f":"'Monthly Inputs'!Q92","v":0},{"$f":"'Monthly Inputs'!R92","v":930000},{"$f":"SUM(D185:O185)","v":7260000},181]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G93+'Monthly Inputs'!G94","v":2498716.8000000003},{"$f":"'Monthly Inputs'!H93+'Monthly Inputs'!H94","v":3797842.6946666669},{"$f":"'Monthly Inputs'!I93+'Monthly Inputs'!I94","v":3886230.1220000004},{"$f":"'Monthly Inputs'!J93+'Monthly Inputs'!J94","v":3282046.7493333332},{"$f":"'Monthly Inputs'!K93+'Monthly Inputs'!K94","v":2336532.0000000005},{"$f":"'Monthly Inputs'!L93+'Monthly Inputs'!L94","v":1877414.4000000004},{"$f":"'Monthly Inputs'!M93+'Monthly Inputs'!M94","v":0},{"$f":"'Monthly Inputs'!N93+'Monthly Inputs'!N94","v":0},{"$f":"'Monthly Inputs'!O93+'Monthly Inputs'!O94","v":0},{"$f":"'Monthly Inputs'!P93+'Monthly Inputs'!P94","v":0},{"$f":"'Monthly Inputs'!Q93+'Monthly Inputs'!Q94","v":0},{"$f":"'Monthly Inputs'!R93+'Monthly Inputs'!R94","v":1789357.2000000002},{"$f":"SUM(D186:O186)","v":19468139.966000002},182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G89","v":1000000},{"$f":"'Monthly Inputs'!H89","v":4000000},{"$f":"'Monthly Inputs'!I89","v":5000000},{"$f":"'Monthly Inputs'!J89","v":3000000},{"$f":"'Monthly Inputs'!K89","v":0},{"$f":"'Monthly Inputs'!L89","v":0},{"$f":"'Monthly Inputs'!M89","v":0},{"$f":"'Monthly Inputs'!N89","v":0},{"$f":"'Monthly Inputs'!O89","v":0},{"$f":"'Monthly Inputs'!P89","v":0},{"$f":"'Monthly Inputs'!Q89","v":0},{"$f":"'Monthly Inputs'!R89","v":0},{"$f":"SUM(D188:O188)","v":13000000},184]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G90","v":2558032.9135135128},{"$f":"'Monthly Inputs'!H90","v":11490646.508108107},{"$f":"'Monthly Inputs'!I90","v":14732218.891891893},{"$f":"'Monthly Inputs'!J90","v":8253110.0378378369},{"$f":"'Monthly Inputs'!K90","v":0},{"$f":"'Monthly Inputs'!L90","v":0},{"$f":"'Monthly Inputs'!M90","v":0},{"$f":"'Monthly Inputs'!N90","v":0},{"$f":"'Monthly Inputs'!O90","v":0},{"$f":"'Monthly Inputs'!P90","v":0},{"$f":"'Monthly Inputs'!Q90","v":0},{"$f":"'Monthly Inputs'!R90","v":0},{"$f":"SUM(D189:O189)","v":37034008.351351351},185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
["Future Purchases",null,null,{"$f":"+D171-D182-D185-D188","v":0.3663177490234375},{"$f":"+E171-E182-E185-E188","v":-0.373687744140625},{"$f":"+F171-F182-F185-F188","v":0.15728759765625},{"$f":"+G171-G182-G185-G188","v":-8.514404296875E-3},{"$f":"+H171-H182-H185-H188","v":-0.236480712890625},{"$f":"+I171-I182-I185-I188","v":0.1416778564453125},{"$f":"+J171-J182-J185-J188","v":227136.05191802979},{"$f":"+K171-K182-K185-K188","v":368530.75503540039},441296,{"$f":"+M171-M182-M185-M188","v":267168},264981,-0.24855041480623186,{"$f":"SUM(D191:O191)","v":1569111.6050033572},187]
["Future Purchases Cost",null,null,{"$f":"ROUND(D191*D199,0)","v":1},{"$f":"ROUND(E191*E199,0)","v":-1},{"$f":"ROUND(F191*F199,0)","v":0},{"$f":"ROUND(G191*G199,0)","v":0},{"$f":"ROUND(H191*H199,0)","v":-1},0,402031,692838,856114,518306,482265,0,{"$f":"SUM(D192:O192)","v":2951553},188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
["Total Purchases Cost",null,null,{"$f":"+D183+D186+D189+D192","v":16555476.454055963},{"$f":"+E183+E186+E189+E192","v":27222640.704047967},{"$f":"+F183+F186+F189+F192","v":32809249.796184983},{"$f":"+G183+G186+G189+G192","v":23567437.570245206},{"$f":"+H183+H186+H189+H192","v":11359643.532081604},8855099.8307295237,{"$f":"+J183+J186+J189+J192","v":4920863.4091434479},1610396.9156341553,856114,518306,482265,{"$f":"+O183+O186+O189+O192","v":4891821.3875067141},133649314.59962958,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192]
["Gas Cost Purchases",null,null,{"$f":"IF(D171=0,0,ROUND(D194/D171,5))","v":2.5543999999999998},{"$f":"IF(E171=0,0,ROUND(E194/E171,5))","v":2.8830900000000002},2.9513799999999999,2.7532199999999998,2.2993999999999999,1.8788899999999999,1.75162,1.8685499999999999,1.94,1.94,1.82,1.7894099999999999,null,193]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":3.733777238239242},{"$f":"+D198","v":3.733777238239242},3.733777238239242,3.733777238239242,3.733777238239242,3.733777238239242,3.733777238239242,3.733777238239242,3.733777238239242,3.733777238239242,3.733777238239242,3.733777238239242,null,194]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E205,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D231+'Other Inputs'!$E$205","v":2.5299999999999998},{"$f":"+E231+'Other Inputs'!$E$205","v":2.86},{"$f":"+F231+'Other Inputs'!$E$205","v":2.93},{"$f":"+G231+'Other Inputs'!$E$205","v":2.73},{"$f":"+H231+'Other Inputs'!$E$205","v":2.27},{"$f":"+I231+'Other Inputs'!$E$205","v":1.85},{"$f":"+J231+'Other Inputs'!$E$205","v":1.77},{"$f":"+K231+'Other Inputs'!$E$205","v":1.8800000000000001},{"$f":"+L231+'Other Inputs'!$E$205","v":1.94},{"$f":"+M231+'Other Inputs'!$E$205","v":1.94},{"$f":"+N231+'Other Inputs'!$E$205","v":1.82},{"$f":"+O231+'Other Inputs'!$E$205","v":1.74},null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
["System Production",null,null,{"$f":"+D161","v":5438202.9774382114},5732458.229216218,5667671.4053366184,5165999.9640431404,5806262.6890053749,5577320.9909601212,5623980.4865680933,5388159.99170506,5296361.9235240221,5262447.5723463297,4996158.9702205658,5404566.234434247,{"$f":"SUM(D201:O201)","v":65359591.434798002},197]
["System Purchases",null,null,{"$f":"+D169","v":6359968.6781384936},9265597.5705228578,10908684.282893516,8399884.9021983147,4847888.4859732632,4624810.8428945541,2756791.9342256691,845725.77372096572,433043.66149428854,262171.6153257899,260025.39839927663,2682637.0713631036,{"$f":"SUM(D202:O202)","v":51647230.217150092},198]
["System Gathering of Production",null,null,{"$f":"ROUND($P203*D$120/$P$120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$210","v":0},199]
["System Birch Creek Gathering",null,null,{"$f":"ROUND($P204*D$120/$P$120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$194","v":0},200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Utah Production",null,null,{"$f":"ROUND(D201*$I$74,0)","v":5254407},5538718,5476121,4991404,5610028,5388824,5433906,5206056,5117360,5084592,4827303,5221908,{"$f":"SUM(D206:O206)","v":63150627},202]
["Utah Purchases",null,null,{"$f":"ROUND(D202*$I$74,0)","v":6145020},8952447,10540002,8115993,4684044,4468506,2663620,817143,418408,253311,251237,2591972,{"$f":"SUM(D207:O207)","v":49901703},203]
["Utah Gathering",null,null,{"$f":"ROUND(D203*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D208:O208)","v":0},204]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D204*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D209:O209)","v":0},205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206]
["Wyoming Production",null,null,{"$f":"+D201-D206","v":183795.97743821144},193740.22921621799,191550.40533661842,174595.96404314041,196234.68900537491,188496.99096012115,190074.4865680933,182103.99170506001,179001.9235240221,177855.57234632969,168855.9702205658,182658.23443424702,{"$f":"SUM(D211:O211)","v":2208964.4347980022},207]
["Wyoming Purchases",null,null,{"$f":"+D202-D207","v":214948.67813849356},313150.57052285783,368682.28289351612,283891.90219831467,163844.48597326316,156304.84289455414,93171.934225669131,28582.773720965721,14635.661494288535,8860.6153257898986,8788.3983992766298,90665.071363103576,{"$f":"SUM(D212:O212)","v":1745527.2171500931},208]
["Wyoming Gathering",null,null,{"$f":"+D203-D208","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D213:O213)","v":0},209]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D204-D209","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D214:O214)","v":0},210]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":15954},17355,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,149658]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D219:D220)","v":15954},{"$f":"SUM(E219:E220)","v":17355},18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,149658]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G79","v":2.5099999999999998},{"$f":"'Monthly Inputs'!H79","v":2.84},{"$f":"'Monthly Inputs'!I79","v":2.91},{"$f":"'Monthly Inputs'!J79","v":2.71},{"$f":"'Monthly Inputs'!K79","v":2.25},{"$f":"'Monthly Inputs'!L79","v":1.83},{"$f":"'Monthly Inputs'!M79","v":1.75},{"$f":"'Monthly Inputs'!N79","v":1.86},{"$f":"'Monthly Inputs'!O79","v":1.92},{"$f":"'Monthly Inputs'!P79","v":1.92},{"$f":"'Monthly Inputs'!Q79","v":1.8},{"$f":"'Monthly Inputs'!R79","v":1.72}]
[null,null,null,{"$f":"D221*D223","v":40044.539999999994},{"$f":"E221*E223","v":49288.2},54539.22,48511.71,35187.75,21522.63,17487.75,16704.66,20236.8,13296,12636,15216.84,{"$f":"SUM(D224:O224)","v":344672.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P224/P221","v":2.3030649881730345}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$320","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$322","v":0.98129999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P225/P226/P227","v":2.3826934106088777}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":16396},13782,23339,19774,16250,7140,10043,20156,21428,16497,11393,17624,193822]
[null,{"$f":"B223","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G79","v":2.5099999999999998},{"$f":"'Monthly Inputs'!H79","v":2.84},{"$f":"'Monthly Inputs'!I79","v":2.91},{"$f":"'Monthly Inputs'!J79","v":2.71},{"$f":"'Monthly Inputs'!K79","v":2.25},{"$f":"'Monthly Inputs'!L79","v":1.83},{"$f":"'Monthly Inputs'!M79","v":1.75},{"$f":"'Monthly Inputs'!N79","v":1.86},{"$f":"'Monthly Inputs'!O79","v":1.92},{"$f":"'Monthly Inputs'!P79","v":1.92},{"$f":"'Monthly Inputs'!Q79","v":1.8},{"$f":"'Monthly Inputs'!R79","v":1.72}]
[null,null,null,{"$f":"D230*D231","v":41153.96},{"$f":"E230*E231","v":39140.879999999997},67916.490000000005,53587.54,36562.5,13066.2,17575.25,37490.160000000003,41141.760000000002,31674.239999999998,20507.400000000001,{"$f":"O230*O231","v":30313.279999999999},{"$f":"SUM(D232:O232)","v":430129.66000000015}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P232/P230","v":2.2191993684927414}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$319","v":0.99550000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$322","v":0.98129999999999995}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P233/P234/P235","v":2.27171192049}]
[]
[null,null,null,{"$f":"MONTH(D240)","v":11},{"$f":"MONTH(E240)","v":12},{"$f":"MONTH(F240)","v":1},2,3,4,5,6,7,8,9,10]
[null,null,null,{"$f":"+D5","v":"Nov18"},{"$f":"+E5","v":"Dec18"},"Jan19","Feb19","Mar19","Apr19","May19","Jun19","Jul19","Aug19","Sep19","Oct19"]
[null,null,null,31,30,31,31,28,31,30,31,30,31,31,30]
[null,null,null,117885,168810,168810,168810,117885,34885,34885,34885,34885,34885,34885,34885]
[null,null,null,{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879},{"$f":"'Other Inputs'!$C$76","v":0.41068758946796879}]
[null,null,null,{"$f":"D241*D242*D243","v":1500831.1010173766},{"$f":"E241*E242*E243","v":2079845.1593426343},{"$f":"F241*F242*F243","v":2149173.3313207221},2149173.3313207221,1355589.3815640821,444131.93331629282,429805.09675770276,444131.93331629282,429805.09675770276,444131.93331629282,444131.93331629282,429805.09675770276,{"$f":"SUM(D244:O244)","v":12300555.328103814}]

{"sheet":"CET & DSM","index":7,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":true,"merged":[[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":-1.0092663909897319E-2},{"$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$286","v":42000000},{"$f":"'Other Inputs'!$F$286","v":"2011-03-31"},{"$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$285","v":-1886289.5139732135},{"$f":"'Other Inputs'!$F$285","v":"2011-07-31"},{"$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$122","v":"2018-10-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$126","v":6.75},{"$f":"'Other Inputs'!$G$126","v":6.75},{"$f":"'Other Inputs'!$G$126","v":6.75},{"$f":"'Other Inputs'!$G$126","v":6.75},{"$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'!E290","v":23076373},{"$f":"'Other Inputs'!E275","v":1.7266999999999999},{"$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$122","v":6.0368000000000004},{"$f":"N24","v":7.1182300000000005},{"$f":"N31","v":7.0754700000000001},{"$f":"N38","v":5.8842179921266933},{"$f":"N45","v":6.4894079921266936}]
["Block 2 Summer",{"$f":"'Other Inputs'!E291","v":4705902},{"$f":"'Other Inputs'!E276","v":0.72670000000000001},{"$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'!E288","v":52526064},{"$f":"'Other Inputs'!E277","v":2.3494899999999999},{"$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$124","v":7.3551700000000002},{"$f":"N26","v":8.3837600000000005},{"$f":"N33","v":8.3360599999999998},{"$f":"N40","v":7.1828679921266936},{"$f":"N47","v":8.4291179921266934}]
["Block 2 Winter",{"$f":"'Other Inputs'!E289","v":14984828},{"$f":"'Other Inputs'!E278","v":1.3494900000000001},{"$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,{"$f":"'Control Panel'!E8","v":"2018-11-01"},null,{"$f":"'Other Inputs'!$J$122","v":"2018-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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$122","v":6.0368000000000004},{"$f":"N24-P24","v":1.0814300000000001}]
["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$123","v":4.9187500000000002},{"$f":"N25-P25","v":1.1913000000000009}]
["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$124","v":7.3551700000000002},{"$f":"N26-P26","v":1.0285900000000003}]
["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$125","v":6.23712},{"$f":"N27-P27","v":1.136540000000001}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2018-11-01"},null,{"$f":"'Other Inputs'!$J$122","v":"2018-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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$122","v":6.0368000000000004},{"$f":"N31-P31","v":1.0386699999999998}]
["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$123","v":4.9187500000000002},{"$f":"N32-P32","v":1.1761000000000008}]
["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$124","v":7.3551700000000002},{"$f":"N33-P33","v":0.9808899999999996}]
["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$125","v":6.23712},{"$f":"N34-P34","v":1.1203400000000006}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2018-11-01"},null,{"$f":"'Other Inputs'!$J$122","v":"2018-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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":0.56301000000000001},{"$f":"'Ut 1.6 p3'!$H$17","v":4.0279999999999982E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":3.4171499999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.28833200787330637},{"$f":"SUM(H38:M38)","v":5.8842179921266933},null,{"$f":"'Other Inputs'!$G$122","v":6.0368000000000004},{"$f":"N38-P38","v":-0.15258200787330711}]
["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":0.56301000000000001},{"$f":"'Ut 1.6 p3'!$H$17","v":4.0279999999999982E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":3.4171499999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.28833200787330637},{"$f":"SUM(H39:M39)","v":4.9035979921266932},null,{"$f":"'Other Inputs'!$G$123","v":4.9187500000000002},{"$f":"N39-P39","v":-1.515200787330695E-2}]
["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":1.19913},{"$f":"'Ut 1.6 p3'!$H$16","v":8.5790000000000033E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":3.4171499999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.28833200787330637},{"$f":"SUM(H40:M40)","v":7.1828679921266936},null,{"$f":"'Other Inputs'!$G$124","v":7.3551700000000002},{"$f":"N40-P40","v":-0.17230200787330663}]
["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":1.19913},{"$f":"'Ut 1.6 p3'!$H$16","v":8.5790000000000033E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":3.4171499999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.28833200787330637},{"$f":"SUM(H41:M41)","v":6.2042679921266934},null,{"$f":"'Other Inputs'!$G$125","v":6.23712},{"$f":"N41-P41","v":-3.2852007873306555E-2}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2018-11-01"},null,{"$f":"'Other Inputs'!$J$122","v":"2018-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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":0.56301000000000001},{"$f":"'Ut 1.6 p3'!$I$17","v":0.60328999999999999},null,{"$f":"'Ut 1.6 p1'!$F$33","v":3.1288179921266934},null,{"$f":"SUM(H45:L45)","v":6.4894079921266936},null,{"$f":"'Other Inputs'!$G$122","v":6.0368000000000004},{"$f":"N45-P45","v":0.45260799212669323}]
["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":0.56301000000000001},{"$f":"'Ut 1.6 p3'!$I$17","v":0.60328999999999999},null,{"$f":"$L$45","v":3.1288179921266934},null,{"$f":"SUM(H46:L46)","v":5.4812279921266933},null,{"$f":"'Other Inputs'!$G$123","v":4.9187500000000002},{"$f":"N46-P46","v":0.56247799212669314}]
["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":1.19913},{"$f":"'Ut 1.6 p3'!$I$16","v":1.2849200000000001},null,{"$f":"$L$45","v":3.1288179921266934},null,{"$f":"SUM(H47:L47)","v":8.4291179921266934},null,{"$f":"'Other Inputs'!$G$124","v":7.3551700000000002},{"$f":"N47-P47","v":1.0739479921266932}]
["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":1.19913},{"$f":"'Ut 1.6 p3'!$I$16","v":1.2849200000000001},null,{"$f":"$L$45","v":3.1288179921266934},null,{"$f":"SUM(H48:L48)","v":7.4190179921266939},null,{"$f":"'Other Inputs'!$G$125","v":6.23712},{"$f":"N48-P48","v":1.1818979921266939}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2018-10-01"},{"$f":"N43","v":"2018-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":116.34},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":131.66999999999999},null,null,null,{"$f":"D53-C53","v":15.329999999999984}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":98.69},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":111.55},null,null,null,12.86]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":81.040000000000006},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":91.43},null,null,null,10.39]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":56.86},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.83},null,null,null,8.9699999999999989]
["May",4.4000000000000004,33.31,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":38.07},null,null,null,4.759999999999998]
["June",3.1,25.46,28.82,null,null,null,3.3599999999999994]
["July",2,18.82,20.99,null,null,null,2.1699999999999982]
["August",1.8,17.62,19.559999999999999,null,null,null,1.9399999999999977]
["September",2,18.82,20.99,null,null,null,2.1699999999999982]
["October",3.1,25.46,28.82,null,null,null,3.3599999999999994]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":53.09},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":59.57},null,null,null,6.4799999999999969]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":91.33},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":103.16},null,null,null,11.829999999999998]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":636.84},{"$f":"SUM(D53:D64)","v":720.46},null,null,null,{"$f":"SUM(H53:H64)","v":83.619999999999962},null,{"$f":"H65/C65","v":0.13130456629608686}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2018-10-01"},{"$f":"D52","v":"2018-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":116.34},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":130.96},null,null,null,{"$f":"D71-C71","v":14.620000000000005}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":98.69},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":110.95},null,null,null,12.260000000000005]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":81.040000000000006},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":90.94},null,null,null,9.8999999999999915]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":56.86},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":65.48},null,null,null,8.6200000000000045]
["May",4.4000000000000004,33.31,37.880000000000003,null,null,null,4.57]
["June",3.1,25.46,28.68,null,null,null,3.2199999999999989]
["July",2,18.82,20.9,null,null,null,2.0799999999999983]
["August",1.8,17.62,19.489999999999998,null,null,null,1.8699999999999974]
["September",2,18.82,20.9,null,null,null,2.0799999999999983]
["October",3.1,25.46,28.68,null,null,null,3.2199999999999989]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":53.09},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":59.27},null,null,null,6.18]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":91.33},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":102.61},null,null,null,11.280000000000001]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":636.84},{"$f":"SUM(D71:D82)","v":716.74},null,null,null,{"$f":"SUM(H71:H82)","v":79.900000000000006},null,{"$f":"H83/C83","v":0.12546322467181709}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2018-10-01"},{"$f":"D70","v":"2018-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":116.34},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":113.77},null,null,null,{"$f":"D89-C89","v":-2.5700000000000074}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":98.69},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":96.54},null,null,null,-2.1499999999999915]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":81.040000000000006},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":79.3},null,null,null,-1.7400000000000091]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":56.86},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":55.59},null,null,null,-1.269999999999996]
["May",4.4000000000000004,33.31,32.64,null,null,null,-0.67000000000000171]
["June",3.1,25.46,24.99,null,null,null,-0.47000000000000242]
["July",2,18.82,18.52,null,null,null,-0.30000000000000071]
["August",1.8,17.62,17.34,null,null,null,-0.28000000000000114]
["September",2,18.82,18.52,null,null,null,-0.30000000000000071]
["October",3.1,25.46,24.99,null,null,null,-0.47000000000000242]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":53.09},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":52},null,null,null,-1.0900000000000034]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":91.33},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":89.35},null,null,null,-1.980000000000004]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":636.84},{"$f":"SUM(D89:D100)","v":623.55000000000007},null,null,null,{"$f":"SUM(H89:H100)","v":-13.29000000000002},null,{"$f":"H101/C101","v":-2.0868664028641449E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2018-10-01"},{"$f":"D52","v":"2018-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":116.34},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":132.34},null,null,null,{"$f":"D107-C107","v":16}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":98.69},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":112.11},null,null,null,13.420000000000002]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":81.040000000000006},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":91.88},null,null,null,10.839999999999989]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":56.86},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":60.61},null,null,null,3.75]
["May",4.4000000000000004,33.31,35.299999999999997,null,null,null,1.9899999999999949]
["June",3.1,25.46,26.87,null,null,null,1.4100000000000001]
["July",2,18.82,19.73,null,null,null,0.91000000000000014]
["August",1.8,17.62,18.43,null,null,null,0.80999999999999872]
["September",2,18.82,19.73,null,null,null,0.91000000000000014]
["October",3.1,25.46,26.87,null,null,null,1.4100000000000001]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":53.09},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":59.85},null,null,null,6.759999999999998]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":91.33},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":103.68},null,null,null,12.350000000000009]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":636.84},{"$f":"SUM(D107:D118)","v":707.40000000000009},null,null,null,{"$f":"SUM(H107:H118)","v":70.559999999999974},null,{"$f":"H119/C119","v":0.11079706048615032}]

{"sheet":"UT Tariff Sheets PT","index":8,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":true,"merged":[[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],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[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],[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38]]}
[]
[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,{"$f":"'Ut 1.8'!C52","v":6.1590999999999996}]
[null,"DSM Amortization  ",{"$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":0.89407999999999999},{"$f":"'Ut 1.8'!D19","v":0.45777000000000001},{"$f":"'Ut 1.8'!E19","v":-1.5100000000000001E-3},{"$f":"'Ut 1.8'!F19","v":1.33978},{"$f":"'Ut 1.8'!G19","v":0.90347},{"$f":"'Ut 1.8'!H19","v":0.44418999999999997},null,null,null,null,2000,18000,20000,null,null,null,null,null,null,null,null,null,null,null,"Energy Assistance",null,{"$f":"'Other Inputs'!$E$283","v":0.26790000000000003}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$281","v":1.174E-2},{"$f":"'Other Inputs'!$E$281","v":1.174E-2},{"$f":"'Other Inputs'!$E$281","v":1.174E-2},{"$f":"'Other Inputs'!$E$281","v":1.174E-2},{"$f":"'Other Inputs'!$E$281","v":1.174E-2},{"$f":"'Other Inputs'!$E$281","v":1.174E-2},null,null,null,"Base DNG",{"$f":"'Ut 1.8'!C60","v":0.74943000000000004},{"$f":"'Ut 1.8'!D60","v":5.7279999999999998E-2},{"$f":"'Ut 1.8'!E60","v":9.1889999999999999E-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,{"$f":"SUM(AK7:AM8)","v":6.4269999999999996}]
[null,"Distribution Non-Gas Rate",{"$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":0.90581999999999996},0.46950999999999998,1.023E-2,1.3515200000000001,0.91520999999999997,0.45592999999999995,null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$282","v":6.5700000000000003E-3},{"$f":"'Other Inputs'!$E$282","v":6.5700000000000003E-3},{"$f":"'Other Inputs'!$E$282","v":6.5700000000000003E-3},null,null,null,null,"SNG Amortization",{"$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":0.75600000000000001},{"$f":"SUM(V9:V10)","v":6.3850000000000004E-2},{"$f":"SUM(W9:W10)","v":9.8460000000000006E-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$22,5)","v":0.86531999999999998}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":0.56301000000000001},{"$f":"'CET & DSM'!I39","v":0.56301000000000001},{"$f":"'CET & DSM'!I40","v":1.19913},{"$f":"'CET & DSM'!I41","v":1.19913},null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.56301000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.56301000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.56301000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.16791},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.16791},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.16791},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$330),5)","v":0.17907000000000001},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$330),5)","v":0.17907000000000001},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$330),5)","v":0.17907000000000001},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$f":"ROUND('Ut 1.6 p3'!H$22,5)","v":6.1899999999999997E-2}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J38","v":4.0279999999999982E-2},{"$f":"'CET & DSM'!J39","v":4.0279999999999982E-2},{"$f":"'CET & DSM'!J40","v":8.5790000000000033E-2},{"$f":"'CET & DSM'!J41","v":8.5790000000000033E-2},null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":4.0280000000000003E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":4.0280000000000003E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":4.0280000000000003E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":8.3549999999999999E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":8.3549999999999999E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":8.3549999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate","Highest Gas Cost",null,null,null,null,null,"Supplier Non-Gas Rate",null,{"$f":"SUM(AK11:AM12)","v":0.92721999999999993}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.60328999999999999},{"$f":"SUM(D12:D13)","v":0.60328999999999999},{"$f":"SUM(E12:E13)","v":1.2849200000000001},{"$f":"SUM(F12:F13)","v":1.2849200000000001},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":0.60328999999999999},0.60328999999999999,0.60328999999999999,1.25146,1.25146,1.25146,null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[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$31,5)","v":3.4171499999999999}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.6 p1'!$F$31","v":3.4171499999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":3.4171499999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":3.4171499999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":3.4171499999999999},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.4171499999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.4171499999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.4171499999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.4171499999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.4171499999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":3.4171499999999999},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.28832999999999998}]
[null,"191 Amortization ",{"$f":"'Ut 1.6 p1'!$F$32","v":-0.28833200787330637},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.28833200787330637},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.28833200787330637},{"$f":"'Ut 1.6 p1'!$F$32","v":-0.28833200787330637},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.28832999999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.28832999999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.28832999999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.28832999999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.28832999999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":-0.28832999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":3.1288200000000002}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":3.1288179921266934},{"$f":"SUM(D16:D17)","v":3.1288179921266934},{"$f":"SUM(E16:E17)","v":3.1288179921266934},{"$f":"SUM(F16:F17)","v":3.1288179921266934},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":3.1288200000000002},3.1288200000000002,3.1288200000000002,3.1288200000000002,3.1288200000000002,3.1288200000000002,null,null,null,"Total Rate","$","$","$"]
[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,{"$f":"SUM(AK9,AK13,AK17)","v":10.483039999999999}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":5.8541379921266934},{"$f":"SUM(D18,D14,D10)","v":4.8917979921266932},{"$f":"SUM(E18,E14,E10)","v":7.1473379921266931},{"$f":"SUM(F18,F14,F10)","v":6.1889279921266933},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":4.6379299999999999},4.2016200000000001,3.74234,5.7317999999999998,5.29549,4.8362099999999995,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":156}]
[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":234}]
[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":[[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5],[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12]]}
[]
[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$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$280","v":1.4189999999999999E-2}]
[null,"Distribution Non-Gas Rate",{"$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,"NOT AN EXHIBIT !!!"]
["NEEDS TO BE UPDATED FOR GSR AND GSC RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total"]
[null,null,"COMMODITY",null,null,null,null,null,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!P52","v":77792638},{"$f":"'Ut 1.6 p1'!$H$33","v":3.46814},{"$f":"ROUND('Ut 1.6 p1'!$F$33,5)","v":3.1288200000000002},{"$f":"ROUND(B8*C8,0)","v":269795760},{"$f":"ROUND(B8*D8,0)","v":243399162},{"$f":"(F8-E8)","v":-26396598},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.2953000000000001},{"$f":"'Ut 1.6 p3'!I16","v":1.2849200000000001},{"$f":"ROUND(B8*J8,0)","v":100764804},{"$f":"B8*K8","v":99957316.418960005},{"$f":"(M8-L8)","v":-807487.58103999496},null,null,{"$f":"G8+N8","v":-27204085.581039995}]
["GS (S)",{"$f":"Calculations!P53","v":29881364},{"$f":"'Ut 1.6 p1'!$H$33","v":3.46814},{"$f":"D8","v":3.1288200000000002},{"$f":"ROUND(B9*C9,0)","v":103632754},{"$f":"ROUND(B9*D9,0)","v":93493409},{"$f":"(F9-E9)","v":-10139345},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.60816000000000003},{"$f":"'Ut 1.6 p3'!I17","v":0.60328999999999999},{"$f":"ROUND(B9*J9,0)","v":18172650},{"$f":"B9*K9","v":18027128.087559998},{"$f":"(M9-L9)","v":-145521.91244000196},null,null,{"$f":"G9+N9","v":-10284866.912440002}]
["Total",{"$f":"SUM(B8:B9)","v":107674002},null,null,{"$f":"SUM(E8:E9)","v":373428514},{"$f":"SUM(F8:F9)","v":336892571},{"$f":"SUM(G8:G9)","v":-36535943},{"$f":"IF(G10=0,0,G10/E10)","v":-9.7839189109163741E-2},null,null,null,{"$f":"SUM(L8:L9)","v":118937454},{"$f":"SUM(M8:M9)","v":117984444.50652},{"$f":"SUM(N8:N9)","v":-953009.49347999692},{"$f":"IF(N10=0,0,N10/L10)","v":-8.0126945838272009E-3},null,{"$f":"SUM(Q8:Q9)","v":-37488952.493479997},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":-7.6140421820299314E-2}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":1566401},{"$f":"'Ut 1.6 p1'!$H$33","v":3.46814},{"$f":"D8","v":3.1288200000000002},{"$f":"ROUND(B13*C13,0)","v":5432498},{"$f":"ROUND(B13*D13,0)","v":4900987},{"$f":"(F13-E13)","v":-531511},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.2615700000000001},{"$f":"'Ut 1.6 p3'!I19","v":1.25146},{"$f":"ROUND(B13*J13,0)","v":1976125},{"$f":"B13*K13","v":1960288.1954600001},{"$f":"(M13-L13)","v":-15836.804539999925},null,null,{"$f":"G13+N13","v":-547347.80453999992}]
["FS (S)",{"$f":"Calculations!P59","v":1473010},{"$f":"'Ut 1.6 p1'!$H$33","v":3.46814},{"$f":"D9","v":3.1288200000000002},{"$f":"ROUND(B14*C14,0)","v":5108605},{"$f":"ROUND(B14*D14,0)","v":4608783},{"$f":"(F14-E14)","v":-499822},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.60816000000000003},{"$f":"'Ut 1.6 p3'!I20","v":0.60328999999999999},{"$f":"ROUND(B14*J14,0)","v":895826},{"$f":"B14*K14","v":888652.20290000003},{"$f":"(M14-L14)","v":-7173.797099999967},null,null,{"$f":"G14+N14","v":-506995.79709999997}]
["Total",{"$f":"SUM(B13:B14)","v":3039411},null,null,{"$f":"SUM(E13:E14)","v":10541103},{"$f":"SUM(F13:F14)","v":9509770},{"$f":"SUM(G13:G14)","v":-1031333},{"$f":"IF(G15=0,0,G15/E15)","v":-9.7839191970707423E-2},null,null,null,{"$f":"SUM(L13:L14)","v":2871951},{"$f":"SUM(M13:M14)","v":2848940.39836},{"$f":"SUM(N13:N14)","v":-23010.601639999892},{"$f":"IF(N15=0,0,N15/L15)","v":-8.0121846229270245E-3},null,{"$f":"SUM(Q13:Q14)","v":-1054343.60164},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":-7.8605782220812645E-2}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":201359},{"$f":"'Ut 1.6 p1'!$H$33","v":3.46814},{"$f":"D8","v":3.1288200000000002},{"$f":"ROUND(B18*C18,0)","v":698341},{"$f":"ROUND(B18*D18,0)","v":630016},{"$f":"(F18-E18)","v":-68325},{"$f":"IF(G18=0,0,G18/E18)","v":-9.7839021337713231E-2},null,{"$f":"'Ut 1.6 p3'!E22","v":0.93471000000000004},{"$f":"'Ut 1.6 p3'!I22","v":0.92722000000000004},{"$f":"ROUND(B18*J18,0)","v":188212},{"$f":"ROUND(B18*K18,0)","v":186704},{"$f":"(M18-L18)","v":-1508},{"$f":"IF(N18=0,0,N18/L18)","v":-8.0122415148874675E-3},null,{"$f":"G18+N18","v":-69833},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":-7.876912040227714E-2}]
[]
[]
["IS",{"$f":"Calculations!P17","v":193822},{"$f":"'Ut 1.6 p1'!$H$33","v":3.46814},{"$f":"D8","v":3.1288200000000002},{"$f":"ROUND(B21*C21,0)","v":672202},{"$f":"ROUND(B21*D21,0)","v":606434},{"$f":"(F21-E21)","v":-65768},{"$f":"IF(G21=0,0,G21/E21)","v":-9.783963748992118E-2},null,{"$f":"'Ut 1.6 p3'!E24","v":0.17863999999999999},{"$f":"'Ut 1.6 p3'!I24","v":0.17862},{"$f":"ROUND(B21*J21,0)","v":34624},{"$f":"ROUND(B21*K21,0)","v":34620},{"$f":"(M21-L21)","v":-4},{"$f":"IF(N21=0,0,N21/L21)","v":-1.155268022181146E-4},null,{"$f":"G21+N21","v":-65772},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":-9.3052604176982731E-2}]
[]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":111108594},null,null,{"$f":"E10+E15+E18+E21","v":385340160},{"$f":"F10+F15+F18+F21","v":347638791},{"$f":"G10+G15+G18+G21","v":-37701369},{"$f":"IF(G24=0,0,G24/E24)","v":-9.7839189665567164E-2},null,null,null,{"$f":"L10+L15+L18+L21","v":122032241},{"$f":"M10+M15+M18+M21","v":121054708.90488},{"$f":"N10+N15+N18+N21","v":-977532.09511999681},{"$f":"IF(N24=0,0,N24/L24)","v":-8.0104412334769531E-3},null,{"$f":"Q10+Q15+Q18+Q21","v":-38678901.095119998},{"$f":"IF(Q24=0,0,Q24/(E24+L24))","v":-7.6233750631461719E-2}]
[null,null,null,null,null,null,{"$f":"IF(G24>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Decrease"},null,null,null,null,null,null,{"$f":"IF(N24>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Decrease to SNG"}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G24,-3)","v":-37701000},null,null,null,null,null,null,{"$f":"ROUND(N24,-3)","v":-978000},null,null,{"$f":"ROUND(Q24,-3)","v":-38679000}]
[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":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model Checks"]
[null,"If the total of all checks is not zero, or very close to zero, find the checks below that are out of balance and follow the calculations"]
[null,"back through the model and correct any errors."]
[]
[null,null,null,"Total of all Checks"]
[null,null,null,{"$f":"ABS(SUM(D10:D1993))","v":1.1769624799489975}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$f":"Calculations!P25-'RevRun Fcst'!T205","v":0}]
[null,null,"Wyoming",{"$f":"Calculations!P44-'RevRun Fcst'!T329","v":0}]
[null,null,"Total System",{"$f":"Calculations!P47-'RevRun Fcst'!T370","v":0}]
[null,"Forecasted Utah Demand Check by Month"]
[null,null,1,{"$f":"Calculations!D25-'RevRun Fcst'!H205","v":0}]
[null,null,2,{"$f":"Calculations!E25-'RevRun Fcst'!I205","v":0}]
[null,null,3,{"$f":"Calculations!F25-'RevRun Fcst'!J205","v":0}]
[null,null,4,{"$f":"Calculations!G25-'RevRun Fcst'!K205","v":0}]
[null,null,5,{"$f":"Calculations!H25-'RevRun Fcst'!L205","v":0}]
[null,null,6,{"$f":"Calculations!I25-'RevRun Fcst'!M205","v":0}]
[null,null,7,{"$f":"Calculations!J25-'RevRun Fcst'!N205","v":0}]
[null,null,8,{"$f":"Calculations!K25-'RevRun Fcst'!O205","v":0}]
[null,null,9,{"$f":"Calculations!L25-'RevRun Fcst'!P205","v":0}]
[null,null,10,{"$f":"Calculations!M25-'RevRun Fcst'!Q205","v":0}]
[null,null,11,{"$f":"Calculations!N25-'RevRun Fcst'!R205","v":0}]
[null,null,12,{"$f":"Calculations!O25-'RevRun Fcst'!S205","v":0}]
[null,null,"Wyoming I-2 and I-4 Revenues",{"$f":"('RevRun Fcst'!T273+'RevRun Fcst'!T282)-Calculations!P65","v":0}]
[null,null,"System Sales Volumes",{"$f":"Calculations!H76-'RevRun Fcst'!T368","v":0}]
[null,null,"Utah Sales Volumes",{"$f":"Calculations!P20-'Utah Summary-by class'!B24","v":0}]
[null,"Company Production",null,{"$f":"Calculations!P120-'Monthly Inputs'!S7-'Monthly Inputs'!S13","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S29-SUM('Monthly Inputs'!S23:S28)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S37-SUM('Monthly Inputs'!S32:S36)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.3 p2'!D23:D28)-'Monthly Inputs'!S29-'Monthly Inputs'!S37","v":0}]
[null,"Injections",null,{"$f":"Calculations!P129-'Monthly Inputs'!S29","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P137-'Monthly Inputs'!S37","v":0}]
[null,"Sales for Resale",null,{"$f":"Expenses!S445-Calculations!P86","v":0}]
[null,"Incidental Plant Prod Sales",null,{"$f":"Expenses!S446-Calculations!P87","v":0}]
[null,"Incidental Gas & Oil Sales",null,{"$f":"Expenses!S447-Calculations!P89","v":0}]
[null,"Gasoline and Oil Costs",null,{"$f":"Expenses!S450+Calculations!P90","v":0}]
[null,"Wexpro Revenue Sharing",null,{"$f":"Expenses!S449-Calculations!P94","v":0}]
[null,"Storage Gas",null,{"$f":"'Rate Base'!U206-Calculations!P99","v":0}]
[null,"101 Production",null,{"$f":"'Rate Base'!U148-Calculations!P100","v":0}]
[null,"108 Production",null,{"$f":"'Rate Base'!U166-Calculations!P101","v":0}]
[null,"111 Production",null,{"$f":"'Rate Base'!U173-Calculations!P102","v":0}]
[null,"255 Production",null,{"$f":"'Rate Base'!U241-Calculations!P103","v":0}]
[null,"282 Production",null,{"$f":"'Rate Base'!U248-Calculations!P104","v":0}]
[null,"282.1 Production",null,{"$f":"'Rate Base'!U255-Calculations!P105","v":0}]
[null,"Production Rate Base",null,{"$f":"SUM(Calculations!P99:P105)-'Rate Base'!U275","v":0}]
[null,"Purchased Gas Cost",null,{"$f":"'Ut 1.2'!G24-Calculations!P194","v":-0.59962958097457886}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.3 p2'!D53","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.5'!E43-'Ut 1.5'!F43-'Ut 1.5'!G43+'Ut 1.5'!G41-262000","v":0}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T368","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E319))","v":2.8955298960208893}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-1.900524839758873}]
[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":0.23578000068664551}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G82+'Ut 1.6 p1'!J22","v":0.54580700397491455}]
[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,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-14"}]
[]
[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":114995095},{"$f":"Calculations!P20","v":111108594},{"$f":"Calculations!P39","v":3886501}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":519820}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":115514915}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!F1424+'Ut 1.1'!F1666","v":69140175.434798002},{"$f":"$D$10/$C$10*C21","v":66803437.846403316},{"$f":"$E$10/$C$10*C21","v":2336737.5883946866}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$323","v":-3780584.7927747546},{"$f":"D21*-'Other Inputs'!$E$323","v":-3652811.9814413334},{"$f":"E21*-'Other Inputs'!$E$323","v":-127772.81133342146}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":52631438},{"$f":"$D$10/$C$10*C25","v":50852647.901009798},{"$f":"$E$10/$C$10*C25","v":1778790.0989902047}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$322","v":-984207.89060000004},{"$f":"D25*-'Other Inputs'!$E$322","v":-950944.51574888325},{"$f":"E25*-'Other Inputs'!$E$322","v":-33263.374851116831}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-16402598.232805729},{"$f":"$D$10/$C$10*C29","v":-15848237.940878514},{"$f":"$E$10/$C$10*C29","v":-554360.2919272139}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":15841198.801040649},{"$f":"$D$10/$C$10*C30","v":15305812.183190182},{"$f":"$E$10/$C$10*C30","v":535386.61785046814}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-561399.4317650795},{"$f":"D29+D30","v":-542425.75768833235},{"$f":"E29+E30","v":-18973.674076745752}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P165+Calculations!P166-1","v":-930508.22018301277},{"$f":"D10/C10*C33","v":-899059.73859125876},{"$f":"E10/C10*C33","v":-31448.481591753974}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":115514913.09947516},{"$f":"SUM(D21:D30)+D33","v":111610843.75394331},{"$f":"SUM(E21:E30)+E33","v":3904069.3455318529}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.5000085748886911E-3},{"$f":"(+D36-D10)/D36","v":4.5000085748887128E-3},{"$f":"(+E36-E10)/E36","v":4.5000085748885628E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":1.900524839758873}]

{"sheet":"SDR#2","index":15,"n_rows":82,"n_cols":28,"rows_kept":82,"cut":false,"hidden":false,"merged":[[4,0,4,6],[5,0,5,6],[9,20,9,22],[8,20,8,22],[8,2,8,3],[9,24,9,25],[8,26,8,27],[9,26,9,27],[8,24,8,25],[28,9,28,11]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-14"}]
[]
[]
["Standard Data Request #2"]
["Supplier Non-Gas Costs"]
[null,null,null,null,null,null,null,null,null,"purchased","CO PRODUC","withdrawn","purchased"]
[null," (A)  ","(B)","(C)","(D)","(E)","(F)",null,null,"CITY GATE","CITY GATE ",null,"CITY GATE",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,null,null,"CIG",null,"NWPL"]
[null,"Month ","Utah","Wyoming","$/dth","Demand","b*d+e*(Ut %)",null,null,"purchased","production","withdrawn","purchased","production","withdrawn","Total","purchased","co production","withdrawls",{"$f":"-Calculations!P165/Calculations!P137","v":3.1472528638035124E-2},"Transportation",null,null,null,"Transportation",null,"Transportation"]
[]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J12+K12+L12-(T12+$B$54*U12+Y12+AA12)*$J$39","v":10499959.537432712},{"$f":"M12+N12+O12-(T12+$B$54*U12+Y12+AA12)*$K$39","v":367281.24956915376},{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4125241.0660430943},null,null,{"$f":"Q12*$J$39","v":6145020.1655297261},5254407.4745950978,721560.33425571606,{"$f":"Q12-J12","v":214948.51260876749},183795.50284311362,25239.676425436279,{"$f":"SUM(J12:O12)-U12-Y12-AA12","v":8806611.6662578583},{"$f":"Calculations!D169","v":6359968.6781384936},{"$f":"Calculations!D161","v":5438202.9774382114},{"$f":"Calculations!D163+Calculations!D164","v":746800.01068115234},{"$f":"S12*$T$10","v":23503.684723047503},{"$f":"V12*W12","v":3536550},{"$f":"+Calculations!D$242","v":117885},30,{"$f":"B12","v":{"$error":"#REF!"}},{"$f":"+W12*Z12","v":12000},400,{"$f":"+W12*AB12","v":189810},{"$f":"2016+2016+2295","v":6327}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},16585729.67004141,580157.23741716845,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":4141490.0722971596},null,null,8952447.2207324188,5538717.7515001288,4514679.6357860984,313150.34979043901,193740.47771608923,157920.33979983907,14229008.775325011,{"$f":"Calculations!E169","v":9265597.5705228578},{"$f":"Calculations!E161","v":5732458.229216218},{"$f":"Calculations!E163+Calculations!E164","v":4672599.9755859375},{"$f":"S13*$T$10","v":147058.53654571064},{"$f":"V13*W13","v":5233110},{"$f":"+Calculations!E$242","v":168810},31,{"$f":"B13","v":{"$error":"#REF!"}},12400,400,196137,{"$f":"2016+2016+2295","v":6327}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},17455673.684518769,610587.27131904685,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},4143812.8228158141,null,null,{"$f":"Q14*$J$39","v":10540002.363250336},{"$f":"R14*$J$39","v":5476120.5345406756},{"$f":"S14*$J$39","v":3838380.8931598184},{"$f":"Q14-J14","v":368681.91964318044},{"$f":"R14-K14","v":191550.87079594284},{"$f":"S14-L14","v":134263.88223080663},15107353.463620763,{"$f":"Calculations!F169","v":10908684.282893516},{"$f":"Calculations!F161","v":5667671.4053366184},{"$f":"Calculations!F163+Calculations!F164","v":3972644.775390625},{"$f":"S14*$T$10","v":125029.17646222207},5233110,{"$f":"+Calculations!F$242","v":168810},31,{"$error":"#REF!"},12400,400,196137,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},14418110.592058893,504335.43632230256,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},4135702.5293589463,null,null,{"$f":"Q15*$J$39","v":8115993.1320990883},4991404.1343144579,3477738.9350936003,283891.77009922639,174595.82972868253,121648.87847451493,12250236.67980957,{"$f":"Calculations!G169","v":8399884.9021983147},{"$f":"Calculations!G161","v":5165999.9640431404},{"$f":"Calculations!G163+Calculations!G164","v":3599387.8135681152},113281.83604191714,4726680,{"$f":"+Calculations!G$242","v":168810},28,{"$error":"#REF!"},11200,400,177156,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},11293904.201185253,395052.87927422399,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},4127360.8982953136,null,null,4684043.9024401689,5610027.8344049929,2737587.6833907645,163844.58353309426,196234.85460038204,95758.904744001105,9624525.7631134037,{"$f":"Calculations!H169","v":4847888.4859732632},{"$f":"Calculations!H161","v":5806262.6890053749},{"$f":"Calculations!H163+Calculations!H164","v":2833346.5881347656},89172.581636550516,3654435,{"$f":"+Calculations!H$242","v":117885},31,{"$error":"#REF!"},12400,400,196137,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},9262426.402245082,323993.20501483371,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},4121936.8525721431,null,null,4468505.6373053892,5388823.7023697905,15864.701504183196,156305.20558916498,188497.28859033063,554.93617587051449,8970191.4715347309,{"$f":"Calculations!I169","v":4624810.8428945541},{"$f":"Calculations!I161","v":5577320.9909601212},{"$f":"Calculations!I163+Calculations!I164","v":16419.637680053711},516.76751711165105,1046550,{"$f":"+Calculations!I$242","v":34885},30,{"$error":"#REF!"},12000,400,189810,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},7466915.9826348964,261187.50484257363,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":4117142.8397517838},null,null,2663620.3549582232,5433906.2422272591,0,93171.579267445952,190074.24434083421,0,7090800.4207937624,{"$f":"Calculations!J169","v":2756791.9342256691},{"$f":"Calculations!J161","v":5623980.4865680933},{"$f":"Calculations!J163+Calculations!J164","v":0},0,1081435,{"$f":"+Calculations!J$242","v":34885},31,{"$error":"#REF!"},12400,400,196137,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5412930.1532659037,189340.51540241932,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},4111658.6975873685,null,null,817142.6931531179,5206055.7967746435,0,28583.080567847821,182104.19493041653,0,4985525.7654260257,{"$f":"Calculations!K169","v":845725.77372096572},{"$f":"Calculations!K161","v":5388159.99170506},{"$f":"Calculations!K163+Calculations!K164","v":0},0,1046550,{"$f":"+Calculations!K$242","v":34885},30,{"$error":"#REF!"},12000,400,189810,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},4905157.6632801499,171578.98842186769,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},{"$f":"(+C20)*E20+F20*$J$33/$L$33","v":4110302.945039107},null,null,418408.04052766197,5117360.2373030744,0,14635.620966626564,179001.68622094765,0,4439433.5850183107,{"$f":"Calculations!L169","v":433043.66149428854},{"$f":"Calculations!L161","v":5296361.9235240221},{"$f":"Calculations!L163+Calculations!L164","v":0},0,1081435,{"$f":"+Calculations!L$242","v":34885},31,{"$error":"#REF!"},12400,400,196137,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},4707292.4527730364,164657.80158279047,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":4109774.6449270528},null,null,253310.9743990156,5084592.092924607,0,8860.6409267743002,177855.4794217227,0,4234647.1876721196,{"$f":"Calculations!M169","v":262171.6153257899},{"$f":"Calculations!M161","v":5262447.5723463297},{"$f":"Calculations!M163+Calculations!M164","v":0},0,1081435,{"$f":"+Calculations!M$242","v":34885},31,{"$error":"#REF!"},12400,400,196137,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},4468272.2306738924,156297.04118824776,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":4109136.4609340481},null,null,251237.29338571767,4827303.273950032,0,8788.1050135589612,168855.69627053384,0,4007824.3686198425,{"$f":"Calculations!N169","v":260025.39839927663},{"$f":"Calculations!N161","v":4996158.9702205658},{"$f":"Calculations!N163+Calculations!N164","v":0},0,1046550,{"$f":"+Calculations!N$242","v":34885},30,{"$error":"#REF!"},12000,400,189810,6327]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},7183268.6530763991,251265.71940465769,{"$f":"'Other Inputs'!$F$45","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$327/12)+('Other Inputs'!$D$37*'Other Inputs'!$F$37)","v":4216355.2895899992},{"$f":"(+C23)*E23+F23*$J$33/$L$33","v":4116385.5013818629},null,null,2591971.7115884996,5221907.5560384868,0,90665.359774603974,182658.67839576025,0,6797231.3057973506,{"$f":"Calculations!O169","v":2682637.0713631036},{"$f":"Calculations!O161","v":5404566.234434247},{"$f":"Calculations!O163+Calculations!O164","v":0},0,1081435,{"$f":"+Calculations!O$242","v":34885},31,{"$error":"#REF!"},12400,400,196137,6327]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":113659641.2231864},{"$f":"SUM(D12:D23)","v":3975734.8497592863},null,{"$f":"SUM(F12:F23)","v":50596263.475080006},{"$f":"SUM(G12:G23)","v":49469945.331003696},null,null,{"$f":"SUM(J12:J25)","v":49901703.489369363},63150626.630943246,15305812.183190182,1745526.7277807302,2208964.8038547561,535386.61785046849,{"$f":"SUM(P12:P23)","v":100543390.45298874},{"$f":"SUM(Q12:Q23)","v":51647230.217150092},65359591.434798002,15841198.801040649,498562.58292655955,29849275]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E29","v":12},{"$f":"'Other Inputs'!D29","v":30000},{"$f":"'Other Inputs'!F29","v":5.2880399999999996},{"$f":"C32*D32*E32","v":1903694.4},{"$f":"F32*J34","v":1849898.2921328852},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E165","v":1292581},{"$f":"'Other Inputs'!E166","v":37589},{"$f":"J33+K33","v":1330170}]
["III.  Transportation (TL 112  demand)",null,{"$f":"'Other Inputs'!E30","v":12},{"$f":"'Other Inputs'!D30","v":12000},{"$f":"'Other Inputs'!F30","v":5.2880399999999996},{"$f":"C34*D34*E34","v":761477.75999999989},{"$f":"F34*J34","v":739959.31685315398},null,null,{"$f":"J33/L33","v":0.97174120601126168},{"$f":"K33/L33","v":2.8258793988738283E-2}]
[null,null,{"$f":"'Other Inputs'!E31","v":5},{"$f":"'Other Inputs'!D31","v":75000},{"$f":"'Other Inputs'!F31","v":6.8088699999999998},{"$f":"C35*D35*E35","v":2553326.25},{"$f":"F35*J34","v":2481172.3295152122}]
[null,null,null,null,null,null,null,null,null,"Dth Sales Allocation Base"]
["IV.  Transportation (Hyrum)",null,12,{"$f":"+'Other Inputs'!D32","v":100000},{"$f":"+'Other Inputs'!F32","v":5.2880399999999996},{"$f":"C37*D37*E37","v":6345648},{"$f":"+F37*J34","v":6166327.6404429507},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":111108594},{"$f":"Calculations!P39","v":3886501},{"$f":"J38+K38","v":114995095}]
["V.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E61","v":12},{"$f":"'Other Inputs'!D61","v":33000},{"$f":"'Other Inputs'!F61","v":3.5651333333333337},{"$f":"C39*D39*E39","v":1411792.8},null,null,null,{"$f":"J38/L38","v":0.9662028976105459},{"$f":"K38/L38","v":3.379710238945409E-2}]
[null,null,{"$f":"'Other Inputs'!E62","v":5},{"$f":"'Other Inputs'!D62","v":50000},{"$f":"'Other Inputs'!F62","v":3.5651333333333337},{"$f":"C40*D40*E40","v":891283.33333333337},{"$f":"(F39+F40+F41)*J34","v":2627978.0018380852}]
[null,null,{"$f":"'Other Inputs'!E63","v":12},{"$f":"'Other Inputs'!D63","v":1885},{"$f":"'Other Inputs'!F63","v":17.742041666666669},{"$f":"C41*D41*E41","v":401324.98250000004}]
[]
["VI.  Transportation (KR #20024)",null,{"$f":"+'Other Inputs'!E72","v":5},{"$f":"+'Other Inputs'!D72","v":27000},{"$f":"+'Other Inputs'!F72","v":8.7579999999999991},{"$f":"C43*D43*E43","v":1182329.9999999998},{"$f":"F43*J34","v":1148918.7801032949}]
[]
["VII.  Transportation (KR #20017)",null,{"$f":"+'Other Inputs'!E68","v":3},{"$f":"+'Other Inputs'!D68","v":56925},{"$f":"+'Other Inputs'!F68","v":8.6999999999999993},1485742.4999999998,{"$f":"F45*J34","v":1443757.2087721867}]
[null,null,{"$f":"+'Other Inputs'!E70","v":2},{"$f":"+'Other Inputs'!D70","v":6000},{"$f":"+'Other Inputs'!F70","v":8.8449999999999989},106139.99999999999,{"$f":"F46*J34","v":103140.61160603529}]
[]
["VI.  Transportation (CIG #211257)",null,{"$f":"+'Other Inputs'!E87","v":12},{"$f":"+'Other Inputs'!D87","v":400},{"$f":"+'Other Inputs'!F87","v":9.0094999999999992},{"$f":"C48*D48*E48","v":43245.599999999999},{"$f":"F48*J34","v":42023.531498680619}]
[]
["VI.  Transportation (NWPL #141804)",null,{"$f":"+'Other Inputs'!E93","v":12},{"$f":"+'Other Inputs'!D93","v":2016},{"$f":"+'Other Inputs'!F93","v":11.951925000000001},{"$f":"C50*D50*E50","v":289140.96960000001},{"$f":"F50*J34","v":280970.19450636959}]
["VI.  Transportation (NWPL #139525)",null,{"$f":"+'Other Inputs'!E95","v":12},{"$f":"+'Other Inputs'!D95","v":2295},{"$f":"+'Other Inputs'!F95","v":11.951925000000001},{"$f":"C51*D51*E51","v":329156.01450000005},{"$f":"F51*J34","v":319854.46249609039}]
["VI.  Transportation (NWPL #141805)",null,{"$f":"+'Other Inputs'!E97","v":12},{"$f":"+'Other Inputs'!D97","v":2016},{"$f":"+'Other Inputs'!F97","v":11.951925000000001},289140.96960000001,{"$f":"F52*J34","v":280970.19450636959}]
[]
["VIII.  Comm (KR  2003 Expansion)",{"$f":"'Other Inputs'!C77","v":0.41068758946796879},{"$f":"'Other Inputs'!E76","v":365},{"$f":"'Other Inputs'!D76","v":34885},{"$f":"'Other Inputs'!F76","v":4.4000000000000003E-3},{"$f":"B54*C54*D54*E54","v":23008.89951309569}]
[null,{"$f":"'Other Inputs'!C76","v":0.41068758946796879},{"$f":"'Other Inputs'!E77","v":151},{"$f":"'Other Inputs'!D77","v":50000},{"$f":"'Other Inputs'!F77","v":4.4000000000000003E-3},{"$f":"B55*C55*D55*E55","v":13643.041722125925},{"$f":"(F54+F55)*J39","v":35413.211824522579}]
[]
["IX. Comm (KR #20024)",{"$f":"+'Other Inputs'!C83","v":0.41068758946796879},{"$f":"+'Other Inputs'!E83","v":151},{"$f":"+'Other Inputs'!D83","v":27000},{"$f":"+'Other Inputs'!F83","v":4.4000000000000003E-3},{"$f":"B57*C57*D57*E57","v":7367.2425299479992},{"$f":"+F57*J39","v":7118.251079835406}]
[]
["X.  Comm (KR #20017)",{"$f":"+'Other Inputs'!C80","v":0.41068758946796879},{"$f":"+'Other Inputs'!E80","v":90},{"$f":"+'Other Inputs'!D80","v":56925},{"$f":"+'Other Inputs'!F80","v":4.4000000000000003E-3},{"$f":"B59*C59*D59*E59","v":9257.842848063794}]
[null,{"$f":"+'Other Inputs'!C81","v":0.41068758946796879},{"$f":"+'Other Inputs'!E81","v":61},{"$f":"+'Other Inputs'!D81","v":6000},{"$f":"+'Other Inputs'!F81","v":4.4000000000000003E-3},{"$f":"B60*C60*D60*E60","v":661.37129407921702},{"$f":"(F59+F60)*J39","v":9583.9734461580829}]
[]
["X.  Comm (CIG #211257)",null,{"$f":"+'Other Inputs'!E88","v":365},{"$f":"+'Other Inputs'!D87","v":400},{"$f":"+'Other Inputs'!F89","v":1.66E-2},{"$f":"C62*D62*E62","v":2423.6},{"$f":"+F62*J39","v":2341.6893426489191}]
[]
["X.  Comm (NWPL #141804,139525,141805)",null,{"$f":"+'Other Inputs'!E94","v":365},{"$f":"+'Other Inputs'!D93+'Other Inputs'!D95+'Other Inputs'!D97","v":6327},{"$f":"+'Other Inputs'!F99","v":8.3199999999999993E-3},{"$f":"C64*D64*E64","v":19213.833599999998},{"$f":"+F64*J39","v":18564.461698526866}]
[]
["XII.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"'Other Inputs'!$D$201+'Other Inputs'!$D$203","v":6731658.1558400001},{"$f":"F66*$J$39","v":6504147.6158962715}]
[]
["XIII. Gathering                   Wexpro I","Demand",null,null,null,{"$f":"+'Other Inputs'!E209","v":11774616}]
["Wexpro I","Commodity",null,null,null,{"$f":"+'Other Inputs'!D209","v":7391644.3621592345},{"$f":"(F68)*'Ut 1.5'!G53+(F69)*'Ut 1.5'!G56","v":18583707.752984405}]
["Wexpro II","Commodity",null,null,null,{"$f":"+'Other Inputs'!D212","v":2927171.2203860716},{"$f":"(F70)*'Ut 1.5'!G56","v":2828241.3149392204}]
[]
["XIV.  Storage Demand",null,12,{"$f":"'Other Inputs'!E187","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C72*D72*E72","v":6366793.125}]
[null,null,12,{"$f":"+'Other Inputs'!E188","v":2500000},{"$f":"+'Other Inputs'!E15","v":0.09},{"$f":"C73*D73*E73","v":2700000}]
[null,null,12,{"$f":"'Other Inputs'!E189","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C74*D74*E74","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E190","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C75*D75*E75","v":3829245.8399999994},{"$f":"SUM(F72:F75)*J34","v":16252428.097723311}]
[]
["XV. Peak Hour Service",null,{"$f":"+'Other Inputs'!E20","v":3},{"$f":"+'Other Inputs'!D20","v":25000},{"$f":"+'Other Inputs'!F20","v":11.653333333333334},{"$f":"C77*D77*E77","v":874000.00000000012},{"$f":"F77*J34","v":849301.8140538428}]
[null,null,{"$f":"+'Other Inputs'!E23","v":3},{"$f":"+'Other Inputs'!D23","v":68666.666666666672},{"$f":"+'Other Inputs'!F23","v":5.9505582524271841},1225815,{"$f":"F78*J34","v":1191174.9464466947}]
[null,null,null,null,"Disallowance from Docket 17-057-20 Report and Order",-262000,{"$f":"+F79","v":-262000}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G34+G35+G40+G55+G66+G70+G75+G69+G43+G45+G46+G57+G60+G77+G37+G62+G64+G48+G50+G51+G52+G78+G79","v":112974939.02471048}]

{"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,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-14"}]
[]
[]
[null,null,"Standard Data Request #3"]
[null,null,"Monthly Forecasted Sales"]
[]
[null,null,null,"Utah Sales",null,"Wyoming Sales",null,"System Total"]
[null,null,"Month","Dth",null,"Dth",null,"Dth"]
[]
[null,1,{"$f":"Calculations!D141","v":"Nov18"},{"$f":"Calculations!D20","v":11811567},null,{"$f":"Calculations!D39","v":417315},null,{"$f":"SUM(D11:F11)","v":12228882}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Dec18"},{"$f":"Calculations!E20","v":18718688},null,{"$f":"Calculations!E39","v":600794},null,{"$f":"SUM(D13:F13)","v":19319482}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Jan19"},{"$f":"Calculations!F20","v":19704282},null,{"$f":"Calculations!F39","v":623942},null,20328224]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Feb19"},{"$f":"Calculations!G20","v":16427420},null,{"$f":"Calculations!G39","v":565257},null,16992677]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"Mar19"},{"$f":"Calculations!H20","v":12872234},null,{"$f":"Calculations!H39","v":472237},null,13344471]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Apr19"},{"$f":"Calculations!I20","v":8518240},null,{"$f":"Calculations!I39","v":342153},null,8860393]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"May19"},{"$f":"Calculations!J20","v":5204789},null,{"$f":"Calculations!J39","v":229489},null,5434278]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Jun19"},{"$f":"Calculations!K20","v":3191701},null,{"$f":"Calculations!K39","v":129562},null,3321263]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"Jul19"},{"$f":"Calculations!L20","v":2634573},null,{"$f":"Calculations!L39","v":83492},null,2718065]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Aug19"},{"$f":"Calculations!M20","v":2432433},null,{"$f":"Calculations!M39","v":77945},null,2510378]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Sep19"},{"$f":"Calculations!N20","v":2815670},null,{"$f":"Calculations!N39","v":106001},null,2921671]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"Oct19"},{"$f":"Calculations!O20","v":6776997},null,{"$f":"Calculations!O39","v":238314},null,7015311]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":111108594},null,{"$f":"SUM(F11:F33)","v":3886501},null,{"$f":"SUM(H11:H33)","v":114995095}]

{"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,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-14"}]
[]
[]
[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":77792638},{"$f":"'Utah Summary-by class'!J8","v":1.2953000000000001},{"$f":"E12*F12","v":100764804.00140001}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":29881364},{"$f":"'Utah Summary-by class'!J9","v":0.60816000000000003},{"$f":"E13*F13","v":18172650.33024}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":1566401},{"$f":"'Utah Summary-by class'!J13","v":1.2615700000000001},{"$f":"E15*F15","v":1976124.5095700002}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1473010},{"$f":"'Utah Summary-by class'!J14","v":0.60816000000000003},{"$f":"E16*F16","v":895825.76160000009}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":201359},{"$f":"'Utah Summary-by class'!J18","v":0.93471000000000004},{"$f":"E18*F18","v":188212.27089000001}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":193822},{"$f":"'Utah Summary-by class'!J21","v":0.17863999999999999},{"$f":"E20*F20","v":34624.362079999999}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":111108594},null,{"$f":"SUM(G12:G20)","v":122032241.23578}]

{"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":1677,"n_cols":9,"rows_kept":1677,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Test Year Cost of Dominion Energy's Production"]
[null,null,null,"November 2018 through October 2019"]
[]
[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",2.0676908621039396,36393.042999999998,75249.562455255742,0.12685197631358325,9545.5557141816043]
[2,null,"ACE UNIT 11 FT UN","FORT UNION",2.0676908621039396,37507.78899999999,77554.512573022643,0.12685197631358325,9837.9431919245617]
[3,null,"ACE UNIT 12 FT UN","FORT UNION",2.0676908621039396,70785.476999999999,146362.4839625686,0.12685197631358325,18566.370348816959]
[4,null,"ACE UNIT 13 FT UN","FORT UNION",2.0676908621039396,39914.05999999999,82529.937131468352,0.12685197631358325,10469.085630162537]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",2.0676908621039396,50357.402000000009,104123.53995469467,0.12685197631358325,13208.276824019367]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",2.0676908621039396,6995.67,14464.882933294668,0.13297693241602584,1923.4957602264508]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",2.0676908621039396,2090.3440000000001,4322.1851874537979,0.13297693241602584,574.75092756159165]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",2.0676908621039396,6987.9929999999995,14449.009270546294,0.13297693241602584,1921.3849292479654]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",2.0676908621039396,2086.0570000000002,4313.3209967279581,0.13297693241602584,573.57219467051891]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",2.0676908621039396,7232.049,14953.641631587934,0.13297693241602584,1988.4893926171392]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",2.0676908621039396,598.96300000000008,1238.4703218383622,0.13297693241602584,164.68798428635367]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",2.0676908621039396,11372.183000000001,23514.158871273768,0.13297693241602584,3126.8407150450666]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",2.0676908621039396,924.00699999999995,1910.5608304200748,0.13297693241602584,254.06051842347651]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",2.0676908621039396,8322.7970000000005,17208.971304046085,0.13297693241602584,2288.3962140474641]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",2.0676908621039396,2623.8490000000002,5425.3086008405598,0.13297693241602584,721.44089515005885]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",2.0676908621039396,11184.189,23125.445395343399,0.13297693241602584,3075.1507894270753]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",2.0676908621039396,7818.616,16166.480857499655,0.13297693241602584,2149.7690323927072]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",2.0676908621039396,8817.8080000000009,18232.501025387017,0.13297693241602584,2424.5020566280114]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",2.0676908621039396,5469.5030000000006,11309.241373350085,0.13297693241602584,1503.8682257804976]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",2.0676908621039396,19410.466,40134.843177379211,0.13297693241602584,5337.0083287261514]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",2.0676908621039396,2756.9039999999995,5700.4252084977988,0.13297693241602584,758.02505769302184]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",2.0676908621039396,2647.1460000000002,5473.4795948549954,0.13297693241602584,727.84652616552921]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",2.0676908621039396,1789.0409999999997,3699.1837276292936,0.13297693241602584,491.90610454342311]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",2.0676908621039396,8733.4600000000009,18058.095436550273,0.13297693241602584,2401.3101364282902]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",2.0676908621039396,3711.3870000000002,7674.0009856313545,0.13375000000000004,1026.3976318281939]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",2.0676908621039396,8921.7860000000001,18447.495385846858,0.13297693241602584,2453.0913471687063]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",2.0676908621039396,8111.9769999999999,16773.06071649733,0.13297693241602584,2230.4301613075636]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",2.0676908621039396,10933.690999999997,22607.492969768078,0.13297693241602584,3006.2750647366292]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",2.0676908621039396,10091.620999999999,20866.35252551622,0.13297693241602584,2774.7435495545406]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",2.0676908621039396,10763.132000000001,22254.829684018503,0.13297693241602584,2959.3789828218942]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",2.0676908621039396,3977.4159999999997,8224.0667179860029,0.13297693241602584,1093.6111641425123]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",2.0676908621039396,4725.2690000000002,9770.3955322830207,0.13297693241602584,1299.2372263742402]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",2.0676908621039396,12774.084000000003,26412.856758548147,0.13297693241602584,3512.3006680956282]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",2.0676908621039396,11775.291999999999,24347.663667005621,0.13297693241602584,3237.6776259355347]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",2.0676908621039396,3518.1010000000001,7274.3452896587323,0.13297693241602584,967.32012195378525]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",2.0676908621039396,16413.506999999998,33938.058438979046,0.13297693241602584,4512.9789033712523]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",2.0676908621039396,3842.2980000000002,7944.6844640802437,0.13297693241602584,1056.4597690466492]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",2.0676908621039396,3404.1179999999999,7038.6636821235388,0.13297693241602584,935.97990475687743]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",2.0676908621039396,11397.740000000002,23567.002846636558,0.13297693241602584,3133.8677447854784]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",2.0676908621039396,8213.2720000000008,16982.507462374149,0.13297693241602584,2258.2817470787818]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",2.0676908621039396,2886.2350000000001,5967.8417353845643,0.13297693241602584,793.58528711577162]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",2.0676908621039396,938.06399999999985,1939.6263608686697,0.13375000000000004,259.42502576618466]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",2.0676908621039396,624.952,1292.2075396535813,0.13297693241602584,171.83379466799332]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",2.0676908621039396,6268.7089999999998,12961.752316488724,0.13297693241602584,1723.6140617829876]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",2.0676908621039396,812.99299999999994,1681.0181970544681,0.13297693241602584,223.53664317982162]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",2.0676908621039396,7324.1050000000014,15143.984981589778,0.13297693241602584,2013.8006674061742]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",2.0676908621039396,4007.7270000000003,8286.7404957072358,0.13297693241602584,1101.9453308468055]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",2.0676908621039396,16031.143000000004,33147.447890181546,0.13297693241602584,4407.8459378564103]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",2.0676908621039396,17105.010999999999,35367.87494088737,0.13297693241602584,4703.1115157128343]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",2.0676908621039396,3504.076,7245.3459253177243,0.13297693241602584,963.46387544170329]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",2.0676908621039396,2313.3609999999999,4783.3154004476319,0.13297693241602584,636.0706087298604]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",2.0676908621039396,7967.2689999999993,16473.849307223991,0.13297693241602584,2190.6419459585186]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",2.0676908621039396,4367.3420000000006,9030.3131450827441,0.13297693241602584,1200.8233407892178]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",2.0676908621039396,13105.424000000001,27097.965448797662,0.13297693241602584,3603.4043200965702]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",2.0676908621039396,3810.5859999999998,7879.1138514612021,0.13297693241602584,1047.7403901239293]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",2.0676908621039396,15231.642000000002,31494.32697823858,0.13297693241602584,4188.0189900734513]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",2.0676908621039396,7911.9419999999991,16359.450174896367,0.13297693241602584,2175.4295002705362]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",2.0676908621039396,11874.291999999999,24552.365062353911,0.13297693241602584,3264.8981895502302]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",2.0676908621039396,6522.12,13485.727925545347,0.13297693241602584,1793.290730936156]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",2.0676908621039396,1631.2079999999999,3372.8338757908427,0.13297693241602584,448.50910235152139]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",2.0676908621039396,24668.499999999996,51006.832031811027,0.13297693241602584,6782.7320558497167]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",2.0676908621039396,563.94899999999996,1166.0721939926545,0.13297693241602584,155.06070333276821]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",2.0676908621039396,10746.337,22220.102815989463,0.13297693241602584,2954.7611104389762]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",2.0676908621039396,9501.9390000000003,19647.072442569046,0.13297693241602584,2612.6074243682679]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",2.0676908621039396,11617.045000000002,24020.457791150264,0.13297693241602584,3194.1667922957899]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",2.0676908621039396,16966.171000000002,35080.796741592865,0.13297693241602584,4664.9367374071344]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",2.0676908621039396,2598.7839999999997,5373.4819293819237,0.13297693241602584,714.5491433621562]
[68,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",2.0676908621039396,14715.745000000001,30427.611465551741,0.13297693241602584,4046.1704334357669]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",2.0676908621039396,5600.9879999999994,11581.111706353819,0.13297693241602584,1540.0207086782575]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",2.0676908621039396,22396.510000000002,46309.05907001951,0.13297693241602584,6158.0366182037333]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",2.0676908621039396,13687.55,28301.622059590776,0.13297693241602584,3763.4628838821086]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",2.0676908621039396,18901.268,39081.979125777609,0.13297693241602584,5197.0016968930622]
[73,null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",2.0676908621039396,2473.25,5113.9164246985683,0.13297693241602584,680.03291878834602]
[74,null,"BIRCH CREEK UNIT 135 FR","FRONTIER",2.0676908621039396,3704.623,7660.0151246400828,0.13297693241602584,1018.6053135350001]
[75,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",2.0676908621039396,5087.1049999999996,10518.560523063261,0.13297693241602584,1398.7259117892606]
[76,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",2.0676908621039396,8298.117000000002,17157.940693569362,0.13297693241602584,2281.6103200069529]
[77,null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",2.0676908621039396,768.96500000000003,1589.9819037777561,0.13297693241602584,211.43091616135877]
[78,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",2.0676908621039396,18467.149000000001,38184.35523641191,0.13297693241602584,5077.6384256218689]
[79,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",2.0676908621039396,6923.9920000000002,14316.674987680781,0.13297693241602584,1903.7875222590349]
[80,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",2.0676908621039396,4967.4109999999991,10271.070333014592,0.13315196276811,1367.6131745701982]
[81,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",2.0676908621039396,8579.3770000000004,17739.499425444712,0.13297693241602584,2358.9442161914908]
[82,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",2.0676908621039396,8574.8330000000005,17730.103838167313,0.13297693241602584,2357.6948198170953]
[83,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",2.0676908621039396,3280.7139999999999,6783.5023589764642,0.13297693241602584,902.04933473356516]
[84,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",2.0676908621039396,18562.826000000001,38382.18569502543,0.13297693241602584,5103.9453131467508]
[85,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",2.0676908621039396,13639.338,28201.934547747023,0.13297693241602584,3750.2067443569404]
[86,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",2.0676908621039396,4545.51,9398.7094906020793,0.13297693241602584,1249.8115567296534]
[87,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",2.0676908621039396,2858.395,5910.27722178359,0.13297693241602584,785.93053468109349]
[88,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",2.0676908621039396,6676.5919999999996,13805.128268396265,0.13297693241602584,1835.7636087410981]
[89,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",2.0676908621039396,663.02800000000013,1370.936936919051,0.13297693241602584,182.30298840731814]
[90,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",2.0676908621039396,10280.669,21257.245347615248,0.13297693241602584,2826.7232779407127]
[91,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",2.0676908621039396,1146.0440000000001,2369.6647063690475,0.13297693241602584,315.11074350747856]
[92,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",2.0676908621039396,8385.8770000000004,17339.401243627599,0.13297693241602584,2305.7403873082217]
[93,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",2.0676908621039396,13092.157999999999,27070.535461820989,0.13297693241602584,3599.7567645722006]
[94,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",2.0676908621039396,4364.45,9024.3333831095388,0.13297693241602584,1200.028170385443]
[95,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",2.0676908621039396,248.98800000000003,514.8302123735358,0.13297693241602584,68.460542356523902]
[96,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",2.0676908621039396,24082.155000000006,49794.451833270716,0.13297693241602584,6621.5134561258938]
[97,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",2.0676908621039396,4541.8090000000002,9391.0569667214313,0.13297693241602584,1248.7939475787643]
[98,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",2.0676908621039396,16107.966,33306.294105280947,0.13297693241602584,4428.9688202662246]
[99,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",2.0676908621039396,4798.6170000000002,9922.0565216366213,0.13297693241602584,1319.4046395056614]
[100,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",2.0676908621039396,6620.9840000000004,13690.148114936392,0.13297693241602584,1820.4739006452801]
[101,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",2.0676908621039396,1681.001,3475.7904068875846,0.13375000000000004,464.88696692121454]
[102,null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",2.0676908621039396,3830.51,7920.3105241977619,0.13375000000000004,1059.3415326114509]
[103,null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",2.0676908621039396,8048.8630000000012,16642.560475426504,0.13375000000000004,2225.9424635882956]
[104,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",2.0676908621039396,19896.577000000001,41139.970450047418,0.13297693241602584,5470.6670701332559]
[105,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",2.0676908621039396,5130.0919999999996,10607.444350152524,0.13297693241602584,1410.5454104569874]
[106,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",2.0676908621039396,1284.0880000000002,2655.097023737324,0.13297693241602584,353.06665748350952]
[107,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",2.0676908621039396,1977.9270000000001,4089.741583808659,0.13297693241602584,543.8412901891345]
[108,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",2.0676908621039396,7910.2999999999993,16356.055026500791,0.13297693241602584,2174.9780238517956]
[109,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",2.0676908621039396,1266.1190000000001,2617.9426866361782,0.13297693241602584,348.12598770984818]
[110,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",2.0676908621039396,2544.9659999999999,5262.2029425652145,0.13375000000000004,703.8196435680976]
[111,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",2.0676908621039396,5159.0179999999991,10667.254376029741,0.13297693241602584,1418.4987642258629]
[112,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",2.0676908621039396,3394.1910000000003,7018.137714935433,0.13297693241602584,933.25042460533109]
[113,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",2.0676908621039396,13567.830000000002,28054.078109579699,0.13297693241602584,3730.5452487714897]
[114,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",2.0676908621039396,7042.3449999999993,14561.392404283368,0.13297693241602584,1936.3292936276214]
[115,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",2.0676908621039396,20035.248,41426.69920958623,0.13297693241602584,5508.795381012179]
[116,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",2.0676908621039396,10485.968000000003,21681.740213914327,0.13297693241602584,2883.1713030875153]
[117,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",2.0676908621039396,10373.66,21449.521988573153,0.13297693241602584,2852.2916358305524]
[118,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",2.0676908621039396,3503.1979999999999,7243.5304927407969,0.13297693241602584,963.22246478661532]
[119,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",2.0676908621039396,14016.639000000001,28982.076377709705,0.13297693241602584,3853.9476117548024]
[120,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",2.0676908621039396,4944.3539999999994,10223.39558480706,0.13297693241602584,1359.4757837431855]
[121,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",2.0676908621039396,19767.063999999998,40872.177603423748,0.13297693241602584,5435.0567988662851]
[122,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",2.0676908621039396,4306.1080000000002,8903.7001628326707,0.13297693241602584,1183.9867348055584]
[123,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",2.0676908621039396,2866.3360000000002,5926.6967549195579,0.13297693241602584,788.11395382921773]
[124,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",2.0676908621039396,14095.493000000002,29145.122072950049,0.13297693241602584,3875.6289281515019]
[125,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",2.0676908621039396,3146.1589999999992,6505.2842150260667,0.13297693241602584,865.05273940856102]
[126,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",2.0676908621039396,12565.105,25980.752789876522,0.13297693241602584,3454.840807856885]
[127,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",2.0676908621039396,3322.8579999999997,6870.643122668972,0.13297693241602584,913.63704617778467]
[128,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",2.0676908621039396,4985.1400000000003,10307.728424308834,0.13297693241602584,1370.6901060420644]
[129,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",2.0676908621039396,7368.3609999999999,15235.492708383046,0.13297693241602584,2025.969084207507]
[130,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",2.0676908621039396,11050.99,22850.031040202015,0.13297693241602584,3038.5270333370363]
[131,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",2.0676908621039396,1897.8619999999996,3924.1919149343062,0.13297693241602584,521.82700305973424]
[132,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",2.0676908621039396,17119.601999999999,35398.044618256325,0.13297693241602584,4707.123386861339]
[133,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",2.0676908621039396,5546.5619999999999,11468.575563492952,0.13297693241602584,1525.0559976146878]
[134,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",2.0676908621039396,12931.308000000001,26737.947386651573,0.13297693241602584,3555.530222578021]
[135,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",2.0676908621039396,7335.8260000000009,15168.220386184497,0.13297693241602584,2017.0234171650413]
[136,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",2.0676908621039396,13039.237999999999,26961.113261398448,0.13297693241602584,3585.2061360217995]
[137,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",2.0676908621039396,20560.966,42513.721514229794,0.13297693241602584,5653.3442725514797]
[138,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",2.0676908621039396,6968.5339999999997,14408.774074060613,0.13297693241602584,1916.0345762441436]
[139,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",2.0676908621039396,10033.817999999999,20746.833790614026,0.13297693241602584,2758.8503148210025]
[140,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",2.0676908621039396,2384.7620000000002,4930.950595692716,0.13297693241602584,655.70268411019265]
[141,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",2.0676908621039396,21459.089999999997,44370.764302066025,0.13297693241602584,5900.2881258432462]
[142,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",2.0676908621039396,3374.2040000000006,6976.8107776745628,0.13297693241602584,927.754895262231]
[143,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",2.0676908621039396,14388.26,29750.473723575629,0.13297693241602584,3956.126733684669]
[144,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",2.0676908621039396,1546.8759999999997,3198.461370007893,0.13297693241602584,425.32158143480905]
[145,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",2.0676908621039396,24258.06,50158.168994369094,0.13297693241602584,6669.8794484758218]
[146,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",2.0676908621039396,917.00200000000007,1896.0766559310371,0.13297693241602584,252.1344573313458]
[147,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",2.0676908621039396,17432.675999999999,36045.384867218658,0.13297693241602584,4793.2047073977765]
[148,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",2.0676908621039396,1604.9360000000001,3318.5115014616485,0.13297693241602584,441.28547965167007]
[149,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",2.0676908621039396,25185.944000000003,52076.746262261549,0.13297693241602584,6925.0059681632802]
[150,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",2.0676908621039396,3640.2530000000002,7526.9178638464527,0.13297693241602584,1000.9064480816874]
[151,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",2.0676908621039396,26701.980000000003,55211.440046082156,0.13297693241602584,7341.84793159933]
[152,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",2.0676908621039396,418.95799999999997,866.27562820534229,0.13297693241602584,115.19467566551214]
[153,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",2.0676908621039396,20432.159000000003,42247.388457354777,0.13297693241602584,5617.9281196472566]
[154,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",2.0676908621039396,3527.4369999999999,7293.6492515473337,0.13297693241602584,969.8871035892073]
[155,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",2.0676908621039396,2074.1039999999998,4288.6058878532294,0.13297693241602584,570.28565530802939]
[156,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",2.0676908621039396,1157.9389999999999,2394.2598891737734,0.13297693241602584,318.38133546906238]
[157,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",2.0676908621039396,11725.835000000001,24245.401880038549,0.13297693241602584,3224.079167201272]
[158,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",2.0676908621039396,4321.2039999999997,8934.914024086991,0.13297693241602584,1188.1374583240174]
[159,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",2.0676908621039396,7058.2340000000013,14594.245944391341,0.13297693241602584,1940.6980566101868]
[160,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",2.0676908621039396,2627.1839999999997,5432.2043498656758,0.13297693241602584,722.35787070212962]
[161,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",2.0676908621039396,7879.8859999999986,16293.168276620761,0.13297693241602584,2166.6155367631354]
[162,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",2.0676908621039396,3025.2280000000001,6255.2362913809775,0.13297693241602584,831.80213356524041]
[163,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",2.0676908621039396,7062.1840000000002,14602.413323296649,0.13297693241602584,1941.7841296028939]
[164,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",2.0676908621039396,4904.1390000000001,10140.243396787553,0.13297693241602584,1348.4184608566709]
[165,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",2.0676908621039396,11445.168,23665.069288844421,0.13297693241602584,3146.9083194432333]
[166,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",2.0676908621039396,6791.4599999999991,14042.63978234442,0.13297693241602584,1867.3471612794099]
[167,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",2.0676908621039396,15838.559000000001,32749.243713194115,0.13297693241602584,4354.8939679253735]
[168,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",2.0676908621039396,10965.673000000001,22673.621858919894,0.13297693241602584,3015.0686815601171]
[169,null,"BIRCH CREEK UNIT 28 ALMY","ALMY",2.0676908621039396,6969.3099999999986,14410.378602169605,0.13375000000000004,1927.3881380401851]
[170,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",2.0676908621039396,16799.516,34736.205720968923,0.13297693241602584,4619.1140805464547]
[171,null,"BIRCH CREEK UNIT 33 ALMY","ALMY",2.0676908621039396,9012.6189999999988,18635.309949924344,0.13375000000000004,2492.4727058023818]
[172,null,"BIRCH CREEK UNIT 34 ALMY","ALMY",2.0676908621039396,166.00200000000001,343.2408184909782,0.13375000000000004,45.90845947316835]
[173,null,"BIRCH CREEK UNIT 36 ALMY","ALMY",2.0676908621039396,1559.9069999999999,3225.40544963197,0.13375000000000004,431.3979788882761]
[174,null,"BIRCH CREEK UNIT 38 ALMY","ALMY",2.0676908621039396,9625.7029999999995,19902.978134426477,0.13375000000000004,2662.0233254795421]
[175,null,"BIRCH CREEK UNIT 40 ALMY","ALMY",2.0676908621039396,4602.1529999999993,9515.8297041042297,0.13375000000000004,1272.742222923941]
[176,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",2.0676908621039396,1138.953,2355.0027104658684,0.13297693241602584,313.16103626917749]
[177,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",2.0676908621039396,10256.105,21206.454589278525,0.13297693241602584,2819.9692787020113]
[178,null,"BIRCH CREEK UNIT 48 ALMY","ALMY",2.0676908621039396,147.00600000000003,303.96296287445182,0.13375000000000004,40.655046284457939]
[179,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",2.0676908621039396,2304.9769999999999,4765.9798802597525,0.13297693241602584,633.76538443344009]
[180,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",2.0676908621039396,2496.134,5161.2334623869556,0.13297693241602584,686.32499331116128]
[181,null,"BIRCH CREEK UNIT 52 ALMY","ALMY",2.0676908621039396,565.92499999999995,1170.157951136172,0.13375000000000004,156.50862596446305]
[182,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",2.0676908621039396,4868.3630000000003,10066.269688504923,0.13297693241602584,1338.5816640498085]
[183,null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",2.0676908621039396,718.03700000000003,1484.6785435525264,0.13375006649997334,198.57585393123398]
[184,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",2.0676908621039396,11344.795,23457.528953942463,0.13297693241602584,3119.3102423553764]
[185,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",2.0676908621039396,2476.971,5121.610302396457,0.13297693241602584,681.05602704299531]
[186,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",2.0676908621039396,9874.86,20418.157786555712,0.13297693241602584,2715.143988042571]
[187,null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",2.0676908621039396,688.00600000000009,1422.5837192726833,0.13375006649997334,190.27066705450079]
[188,null,"BIRCH CREEK UNIT 66 MESA","ALMY",2.0676908621039396,2434.2190000000001,5033.2123826597899,0.13375000000000004,673.19215618074713]
[189,null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",2.0676908621039396,1058.067,2187.7554673937288,0.13375000000000004,292.61229376391134]
[190,null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",2.0676908621039396,1184.0920000000001,2448.3362082903782,0.13375006649997334,327.46513067313066]
[191,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",2.0676908621039396,5643.4580000000005,11668.926537267376,0.13297693241602584,1551.6980555137743]
[192,null,"BIRCH CREEK UNIT 74 ALMY (NP)","ALMY",2.0676908621039396,1815.9279999999999,3754.7777318386825,0.13375006649997334,502.20177132604283]
[193,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",2.0676908621039396,17042.243999999999,35238.092188545692,0.13297693241602584,4685.8534034259292]
[194,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",2.0676908621039396,6954.4160000000002,14379.582414469431,0.13297693241602584,1912.1527588995752]
[195,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",2.0676908621039396,763.96500000000003,1579.6434494672362,0.13297693241602584,210.05614022122262]
[196,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",2.0676908621039396,1781.8819999999998,3684.3811287474919,0.13297693241602584,489.93770035233626]
[197,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",2.0676908621039396,2984.6289999999999,6171.2901100704194,0.13297693241602584,820.6392278865228]
[198,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",2.0676908621039396,1582.933,3273.0160994227754,0.13297693241602584,435.23564064950693]
[199,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",2.0676908621039396,14276.275999999998,29518.925430073778,0.13297693241602584,3925.3361519086275]
[200,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",2.0676908621039396,3585.7799999999993,7414.2845395150634,0.13297693241602584,985.92881412427994]
[201,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",2.0676908621039396,11011.303,22767.970592957696,0.13297693241602584,3027.6148867897996]
[202,null,"BIRCH CREEK UNIT 931 BR","BEAR RIVER",2.0676908621039396,2464.1080000000002,5095.0135948372144,0.13297693241602584,677.51927845940111]
[203,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",2.0676908621039396,18984.785999999996,39254.668531198797,0.13297693241602584,5219.9654042867187]
[204,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",2.0676908621039396,112.995,233.63872896343466,0.13297693241602584,31.068561471136832]
[205,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",2.0676908621039396,16021.340000000002,33127.178316660335,0.13297693241602584,4405.1505521481777]
[206,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",2.0676908621039396,681.02199999999993,1408.142966291749,0.13297693241602584,187.25053206068006]
[207,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",2.0676908621039396,9332.7919999999995,19297.328736316751,0.13297693241602584,2566.099579179026]
[208,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",2.0676908621039396,597.89800000000002,1236.2682310702214,0.13297693241602584,164.39515701110466]
[209,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",2.0676908621039396,10035.066000000001,20749.414268809935,0.13297693241602584,2759.193458895661]
[210,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",2.0676908621039396,10638.284000000001,21996.682615266549,0.13297693241602584,2925.0513775070704]
[211,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",2.0676908621039396,16296.905000000002,33696.961549076012,0.13297693241602584,4480.9185785369027]
[212,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",2.0676908621039396,1044.9669999999999,2160.6687171001672,0.13297693241602584,287.31909796725023]
[213,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",2.0676908621039396,9395.6589999999997,19427.318257744639,0.13297693241602584,2583.385186984734]
[214,"BRUFF AREA (WY)","BRUFF FEDERAL 10A-18D DK","DAKOTA",2.0676908621039396,399.92800000000005,826.92747109950449,0.12499962199981253,103.36562130869896]
[215,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",2.0676908621039396,12927.853000000001,26730.803514723004,0.12499962199981253,3341.3403350916356]
[216,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",2.0676908621039396,8213.5190000000002,16983.018182017087,0.12499962199981253,2122.8708531680795]
[217,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",2.0676908621039396,12389.188,25617.010816487782,0.20312511999999999,5203.4583961403787]
[218,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",2.0676908621039396,13094.812999999998,27076.025181059871,0.18750015999999997,5076.7590536127536]
[219,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",2.0676908621039396,2306.2190000000001,4768.5479523104859,0.18750015999999997,894.10350402588836]
[220,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",2.0676908621039396,9235.7849999999999,19096.748248856635,0.18750015999999997,3580.6433521403383]
[221,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",2.0676908621039396,12540.048999999999,25928.944727635644,0.18750015999999997,4861.6812850628394]
[222,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",2.0676908621039396,21989.881999999994,45468.27807014389,0.18749994666666664,8525.2997131771481]
[223,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",2.0676908621039396,14878.908000000001,30764.982109685207,0.18749994666666664,5768.4325047669299]
[224,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",2.0676908621039396,21430.949999999997,44312.57948120642,0.18749994666666664,8308.6062893886301]
[225,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",2.0676908621039396,13625.659000000001,28173.650604444305,0.18749994666666664,5282.5579857386074]
[226,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",2.0676908621039396,671.14400000000012,1387.7183159558867,0.21887943372872165,303.74299917139973]
[227,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",2.0676908621039396,6537.6849999999986,13517.911533813991,0.18749994666666664,2534.6076916348411]
[228,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",2.0676908621039396,15937.190999999999,32953.184198305142,0.17908361746350762,5901.3754331737819]
[229,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",2.0676908621039396,19530.66,40383.367212858931,0.16954399382898069,6846.7573615304163]
[230,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",2.0676908621039396,26336.963,54456.697730669555,0.16954399382898069,9232.8060239953065]
[231,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",2.0676908621039396,39575.434000000008,81829.763245597584,0.17972711100929656,14707.026942705972]
[232,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",2.0676908621039396,9814.603000000001,20293.564938277916,0.18712338037139509,3797.4004710369854]
[233,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",2.0676908621039396,24819.171000000002,51318.373081695099,0.18712284107427321,9602.8397703562932]
[234,null,"HAGOOD FED 12-1 FR","FRONTIER",2.0676908621039396,51288.045999999988,106047.82404936648,0.16166666666666671,17144.398221314252]
[235,null,"HAGOOD FED 12-2 FR","FRONTIER",2.0676908621039396,26346.097999999998,54475.586086694871,0.16166666666666671,8806.8864173490074]
[236,null,"HAGOOD FED 12-3 FR","FRONTIER",2.0676908621039396,17890.355000000003,36991.723553295531,0.16166666666666671,5980.3286411161125]
[237,null,"HAGOOD FED 12-4 FR","FRONTIER",2.0676908621039396,28119.371999999996,58142.168532501375,0.16166666666666671,9399.6505794210589]
[238,null,"HALEY FED 4-1 FR","FRONTIER",2.0676908621039396,23578.949999999997,48753.979453005682,0.16656812863792678,8120.8591211390894]
[239,null,"HALEY FED 4-2 FR","FRONTIER",2.0676908621039396,34443.978999999999,71219.500632799987,0.16656812863792678,11862.898942933136]
[240,null,"HALEY FED 4-3 DK","DAKOTA",2.0676908621039396,8845.33,18289.40801329384,0.16656328362148606,3046.343854187342]
[241,null,"HALEY FED 4-3 FR","FRONTIER",2.0676908621039396,16433.189999999995,33978.75679821783,0.16656812863792678,5659.7779333223762]
[242,null,"HALEY FED 4-4 FR","FRONTIER",2.0676908621039396,28329.410999999996,58576.464253486825,0.16656812863792678,9756.9720329297124]
[243,null,"HALEY FED 4-5 FR","FRONTIER",2.0676908621039396,28932.431999999997,59823.325264843603,0.16656812863792678,9964.6593382630035]
[244,null,"LANSDALE FED 10-1 DK","DAKOTA",2.0676908621039396,12427.700999999999,25696.643794659991,0.16940006400000002,4353.0131034006054]
[245,null,"LANSDALE FED 10-1 FR","FRONTIER",2.0676908621039396,15811.301000000003,32692.882595674888,0.17500000000000002,5721.254454243106]
[246,null,"LANSDALE FED 10-2 DK","DAKOTA",2.0676908621039396,1716.0069999999998,3548.1719932063947,0.16940006400000002,601.06056273217087]
[247,null,"LANSDALE FED 10-2 FR","FRONTIER",2.0676908621039396,12592.773000000001,26037.961660649216,0.17500000000000002,4556.6432906136133]
[248,null,"LANSDALE FED 10-3 FR","FRONTIER",2.0676908621039396,15788.467999999999,32645.67101022046,0.17500000000000002,5712.9924267885808]
[249,null,"LANSDALE FED 10-4 FR","FRONTIER",2.0676908621039396,12224.837000000001,25277.183755610142,0.17500000000000002,4423.5071572317756]
[250,null,"LANSDALE FED 28-1 FR","FRONTIER",2.0676908621039396,4342.701,8979.3631745496405,0.17465000340923315,1568.2458090478372]
[251,null,"LANSDALE FED 28-2 FR","FRONTIER",2.0676908621039396,39278.445,81215.681804152176,0.17465000340923315,14184.319103978372]
[252,null,"LANSDALE FED 28-3 FR","FRONTIER",2.0676908621039396,20712.633999999998,42827.324051903364,0.17464984122991803,7479.7853459671724]
[253,null,"LANSDALE FED 28-4 DK","DAKOTA",2.0676908621039396,5720.222999999999,11827.652826296782,0.16927521807241153,2002.1285114561624]
[254,null,"LANSDALE FED 28-4 FR","FRONTIER",2.0676908621039396,8115.3640000000014,16780.063985447279,0.17464984122991803,2930.6355108862331]
[255,null,"LANSDALE FED 4-1 DK","DAKOTA",2.0676908621039396,5038.1719999999996,10417.382206107928,0.1750001354794728,1823.0432974103367]
[256,null,"LANSDALE FED 4-1 FR","FRONTIER",2.0676908621039396,17864.313000000002,36937.876747864619,0.1750001354794728,6464.133435200376]
[257,null,"LANSDALE FED 4-2 FR","FRONTIER",2.0676908621039396,13652.599999999999,28229.356263960242,0.1750001354794728,4940.1411706913468]
[258,null,"LANSDALE FED 4-3 FR","FRONTIER",2.0676908621039396,48072.998000000007,99400.098678540977,0.1750001354794728,17395.030735417637]
[259,null,"LANSDALE FED 4-4 FR","FRONTIER",2.0676908621039396,28097.719999999998,58097.398889955104,0.1750001354794728,10167.052676747116]
[260,null,"LANSDALE FED 4-7 FR","FRONTIER",2.0676908621039396,13490.031000000001,27893.213828198874,0.17113239999999996,4773.4326261328597]
[261,null,"LANSDALE FED 4-8 FR","FRONTIER",2.0676908621039396,20300.703999999998,41975.580155076888,0.17113239999999996,7183.3817733306787]
[262,null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",2.0676908621039396,36847.288,76188.800690912147,0.17500000000000002,13333.040120909627]
[263,null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",2.0676908621039396,17247.083999999999,35661.637984739064,0.16625000000000001,5928.7473149628695]
[264,null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",2.0676908621039396,19296.076000000001,39898.320019663137,0.17500000000000002,6982.2060034410497]
[265,null,"MFS FED 10-3R FR","FRONTIER",2.0676908621039396,49065.437000000005,101452.15573003655,0.13270636463754512,13463.346771575243]
[266,null,"MFS FEE 10-1 FR","FRONTIER",2.0676908621039396,40713.69,84183.324775532543,0.13270636463754512,11171.662994062708]
[267,null,"MFS STATE 10-2 FR","FRONTIER",2.0676908621039396,56885.307000000001,117621.22947187728,0.13270620023992194,15609.066430760753]
[268,null,"MFS STATE 10-4 FR","FRONTIER",2.0676908621039396,9447.5769999999993,19534.668631923349,0.13270636463754512,2592.3748585416347]
[269,null,"MFS STLD 36-1 FR","FRONTIER",2.0676908621039396,23223.653000000002,48019.335092772744,0.17500000000000004,8403.3836412352321]
[270,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",2.0676908621039396,51890.332000000002,107293.16530793965,0.13469890909090909,14452.272319890044]
[271,null,"PANDO FEDERAL 32-1 DK","DAKOTA",2.0676908621039396,5004.7820000000002,10348.34200822228,0.17500000000000004,1810.9598514388995]
[272,null,"PANDO FEDERAL 32-1 FR","FRONTIER",2.0676908621039396,13523.834999999999,27963.11005010143,0.17500000000000004,4893.5442587677517]
[273,null,"PANDO FEDERAL 32-2 FR","FRONTIER",2.0676908621039396,83114.929000000004,171855.97919771774,0.17500000000000004,30074.796359600612]
[274,null,"PANDO FEDERAL 32-3 DK","DAKOTA",2.0676908621039396,2506.2919999999999,5182.2370661642071,0.17500000000000004,906.89148657873648]
[275,null,"PANDO FEDERAL 32-3 FR","FRONTIER",2.0676908621039396,14209.351999999999,29380.547286818335,0.17500000000000004,5141.5957751932101]
[276,null,"PANDO FEDERAL 32-4 FR","FRONTIER",2.0676908621039396,14085.602999999999,29124.672610323836,0.17500000000000004,5096.8177068066725]
[277,"BRUFF UNIT (WY)","AM TRIPP (NCT 1) 1 FR","FRONTIER",2.0676908621039396,387.98599999999999,802.23510682425911,0.15499700777977254,124.34404109364635]
[278,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",2.0676908621039396,28458.028000000002,58842.40444909806,8.9597349720777278E-2,5272.1234898372595]
[279,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",2.0676908621039396,12402.097999999998,25643.704705517543,0.13019363424459127,3338.6471111064548]
[280,null,"BERKLEY FED 1 DK","DAKOTA",2.0676908621039396,16388.151999999998,33885.632137170396,0.1875,6353.5560257194493]
[281,null,"BERKLEY FED 1 FR","FRONTIER",2.0676908621039396,2670.346,5521.4500228558063,0.1875,1035.2718792854637]
[282,null,"BERKLEY FED 2 DK","DAKOTA",2.0676908621039396,11070.279,22889.91472924114,0.1875,4291.859011732714]
[283,null,"BERKLEY FED 2 FR","FRONTIER",2.0676908621039396,6232.9919999999984,12887.900601966956,0.1875,2416.4813628688044]
[284,null,"BERKLEY FED 4 FR","FRONTIER",2.0676908621039396,11788.508999999998,24374.992337130047,0.1875,4570.3110632118842]
[285,null,"BLACKS FORK 26-1 DK","DAKOTA",2.0676908621039396,1943.9869999999999,4019.5641559488508,0.17499999999999996,703.42372729104875]
[286,null,"BRUFF 149 E 2 (FR)","FRONTIER",2.0676908621039396,1850.1240000000003,3825.4844885591897,0.15701492537313433,600.6581614872041]
[287,null,"BRUFF 149 E 2 DK ","DAKOTA",2.0676908621039396,997.11800000000017,2061.7317770393565,0.15015031152647965,309.56966860650186]
[288,null,"BRUFF 149 L 3  FR","FRONTIER",2.0676908621039396,6196.7939999999999,12813.054328140521,0.16710527999999999,2141.1290311591333]
[289,null,"BRUFF 358 F 3  FR","FRONTIER",2.0676908621039396,8824.2999999999975,18245.924474463787,0.17109406710940669,3121.7694265070731]
[290,null,"BRUFF FEDERAL 2-26 FR","FRONTIER",2.0676908621039396,5236.6620000000003,10827.798165326942,0.13238430899440623,1433.4305780477068]
[291,null,"BRUFF FEDERAL 3A FR","FRONTIER",2.0676908621039396,2938.1370000000002,6075.1590265094828,0.12494405241935486,759.05498786411761]
[292,null,"BRUFF FEDERAL 4-26 DK","DAKOTA",2.0676908621039396,483.05099999999993,998.80013863016995,0.13238430899440623,132.22546617607219]
[293,null,"BRUFF FEDERAL 4-26 FR","FRONTIER",2.0676908621039396,4541.7479999999996,9390.9308375788423,0.13238430899440623,1243.2118897471355]
[294,null,"BRUFF FEDERAL 4A FR","FRONTIER",2.0676908621039396,2720.9730000000004,5626.1310081315432,0.12494405241935486,702.9516075981453]
[295,null,"BRUFF FEDERAL 5A DK","DAKOTA",2.0676908621039396,1381.2360000000001,2855.9690556089972,0.12505732991285853,357.15986440820939]
[296,null,"BRUFF FEDERAL 5A FR","FRONTIER",2.0676908621039396,7820.2989999999982,16169.960781220572,0.12500138599789337,2021.2675091841502]
[297,null,"BRUFF UNIT 10 FR","FRONTIER",2.0676908621039396,168.99099999999999,349.42114647780681,0.1550036186960351,54.161542152977397]
[298,null,"BRUFF UNIT 12 FR","FRONTIER",2.0676908621039396,42490.97,87858.190390932636,0.17109376661132791,15031.988721639842]
[299,null,"BRUFF UNIT 14 DK ","DAKOTA",2.0676908621039396,1983.306,4100.8636929559161,0.14325871492314249,587.4844627278369]
[300,null,"BRUFF UNIT 14 FR","FRONTIER",2.0676908621039396,17726.989000000001,36653.933167917057,0.16710534736842106,6125.06823444367]
[301,null,"BRUFF UNIT 18 FR","FRONTIER",2.0676908621039396,5364.5020000000004,11092.131765138309,0.17109376661132791,1897.7946034466706]
[302,null,"BRUFF UNIT 19 FR","FRONTIER",2.0676908621039396,15704.570999999998,32472.197949962523,0.17109376661132791,5555.7906574077288]
[303,null,"BRUFF UNIT 2 FR","FRONTIER",2.0676908621039396,56817.529999999984,117481.08758831641,0.16710534736842106,19631.717950665512]
[304,null,"BRUFF UNIT 20 FR","FRONTIER",2.0676908621039396,1097.029,2268.3168387630226,0.17109376661132791,388.09487181186574]
[305,null,"BRUFF UNIT 21 FR","FRONTIER",2.0676908621039396,14778.428,30557.220531860999,0.17109376661132791,5228.1499579691035]
[306,null,"BRUFF UNIT 22 FR","FRONTIER",2.0676908621039396,45521.672999999995,94124.747289783627,0.17109376661132791,16104.157545148459]
[307,null,"BRUFF UNIT 23 FR","FRONTIER",2.0676908621039396,13494.285000000002,27902.009785126265,0.17109376661132791,4773.8599501633807]
[308,null,"BRUFF UNIT 24 FR","FRONTIER",2.0676908621039396,8822.0849999999991,18241.34453920423,0.17109376661132791,3120.9803452674296]
[309,null,"BRUFF UNIT 25 FR","FRONTIER",2.0676908621039396,21024.999,43473.19830804447,0.1708855291139309,7428.9404951450251]
[310,null,"BRUFF UNIT 26 FR","FRONTIER",2.0676908621039396,28865.597000000002,59685.131146074898,0.17109376661132791,10211.753898473036]
[311,null,"BRUFF UNIT 27 FR","FRONTIER",2.0676908621039396,24703.819,51079.860805369681,0.17109376661132791,8739.445783173036]
[312,null,"BRUFF UNIT 28 FR","FRONTIER",2.0676908621039396,17736.612000000001,36673.830557083085,0.1708855291139309,6267.0269393817907]
[313,null,"BRUFF UNIT 29 FR","FRONTIER",2.0676908621039396,13635.665000000001,28194.339919210517,0.17109376661132791,4823.8758138978501]
[314,null,"BRUFF UNIT 3 FR","FRONTIER",2.0676908621039396,59702.318000000007,123445.93737502357,0.16710534736842106,20628.476246273665]
[315,null,"BRUFF UNIT 30 FR","FRONTIER",2.0676908621039396,8843.0120000000006,18284.615105875484,0.17109376661132791,3128.3836695026207]
[316,null,"BRUFF UNIT 31 FR","FRONTIER",2.0676908621039396,13527.297,27970.268395866038,0.17109376661132791,4785.5385729785048]
[317,null,"BRUFF UNIT 32 FR","FRONTIER",2.0676908621039396,17922.849999999999,37058.913167859588,0.17109376661132791,6340.5490404112352]
[318,null,"BRUFF UNIT 33 FR","FRONTIER",2.0676908621039396,23461.137000000002,48510.378589468637,0.17109376661132791,8299.8233926137054]
[319,null,"BRUFF UNIT 34 FR","FRONTIER",2.0676908621039396,579.04699999999991,1197.2901906286997,0.16710534736842106,200.07359320581193]
[320,null,"BRUFF UNIT 35 FR","FRONTIER",2.0676908621039396,1207.8960000000002,2497.5555215719005,0.15499887791741471,387.11830338008804]
[321,null,"BRUFF UNIT 36 DK","DAKOTA",2.0676908621039396,18614.429000000004,38488.884746582582,0.14119600737762761,5434.4768546351333]
[322,null,"BRUFF UNIT 37 FR","FRONTIER",2.0676908621039396,1579.1160000000002,3265.1237234021251,0.15499887791741471,506.09051338886053]
[323,null,"BRUFF UNIT 38 FR","FRONTIER",2.0676908621039396,758.048,1567.4089226361673,0.15499887791741471,242.94662424634981]
[324,null,"BRUFF UNIT 39 FR","FRONTIER",2.0676908621039396,2105.21,4352.923479809835,0.15500124831337442,674.7085731831221]
[325,null,"BRUFF UNIT 4 FR","FRONTIER",2.0676908621039396,27881.308000000001,57649.925775105468,0.17109376661132791,9863.5429457262726]
[326,null,"BRUFF UNIT 41 FR","FRONTIER",2.0676908621039396,32260.484,66704.707973850353,0.17109376661132791,11412.759737954737]
[327,null,"BRUFF UNIT 42 FR","FRONTIER",2.0676908621039396,18164.845999999998,37559.286085725296,0.17109376661132791,6426.1597276391794]
[328,null,"BRUFF UNIT 43 FR","FRONTIER",2.0676908621039396,46468.375999999997,96082.236432010002,0.17109376661132791,16439.071735592748]
[329,null,"BRUFF UNIT 48 DK","DAKOTA",2.0676908621039396,24434.322,50522.624321105257,0.20039264749509189,10124.362446106203]
[330,null,"BRUFF UNIT 48 FR","FRONTIER",2.0676908621039396,47429.055999999997,98068.625689416018,0.17109376661132791,16778.930555598621]
[331,null,"BRUFF UNIT 5 FR","FRONTIER",2.0676908621039396,285.03699999999998,589.36840026152061,0.17109376661132791,100.8372595224363]
[332,null,"BRUFF UNIT 50 FR","FRONTIER",2.0676908621039396,57315.574000000001,118510.88861604215,0.16442297418638252,19485.912779720755]
[333,null,"BRUFF UNIT 51 DK","DAKOTA",2.0676908621039396,26792.74,55399.103668726711,0.20039264749509189,11101.573053031203]
[334,null,"BRUFF UNIT 52 FR","FRONTIER",2.0676908621039396,66948.731999999989,138429.28138584559,0.16249999999999998,22494.758225199905]
[335,null,"BRUFF UNIT 53 FR","FRONTIER",2.0676908621039396,44959.509000000005,92962.365923979844,0.16249999999999998,15106.384462646722]
[336,null,"BRUFF UNIT 539-16E DK","DAKOTA",2.0676908621039396,14,28.947672069455155,0.14093007033656918,4.0795974608282544]
[337,null,"BRUFF UNIT 539-16E FR","FRONTIER",2.0676908621039396,567.06200000000001,1172.5089156463841,0.16710534736842106,195.93250964165972]
[338,null,"BRUFF UNIT 54 FR","FRONTIER",2.0676908621039396,32302.727999999996,66792.055506629054,0.16249999999999998,10853.70901982722]
[339,null,"BRUFF UNIT 55 DK","DAKOTA",2.0676908621039396,5816.5909999999985,12026.912059296013,0.20039264749509189,2410.1047487529759]
[340,null,"BRUFF UNIT 55 FR","FRONTIER",2.0676908621039396,5827.3750000000009,12049.210037552946,0.17109376661132791,2061.5447300159535]
[341,null,"BRUFF UNIT 56 DK","DAKOTA",2.0676908621039396,72299.563000000009,149493.14574920811,0.17292019999999997,25850.384661582211]
[342,null,"BRUFF UNIT 56 FR","FRONTIER",2.0676908621039396,13770.762999999999,28473.680819299032,0.16249999999999998,4626.9731331360917]
[343,null,"BRUFF UNIT 6 FR","FRONTIER",2.0676908621039396,498.00399999999996,1029.7183200912102,0.17109376661132791,176.17838593309418]
[344,null,"BRUFF UNIT 614-09E FR","FRONTIER",2.0676908621039396,22700.77,46938.174691723252,0.17108541085410861,8030.4369018753951]
[345,null,"BRUFF UNIT 63 FR","FRONTIER",2.0676908621039396,30734.384000000005,63549.20494919354,0.17109376661132791,10872.872839912765]
[346,null,"BRUFF UNIT 7 FR","FRONTIER",2.0676908621039396,22697.012999999999,46930.406377154322,0.17109376661132791,8029.4999956676165]
[347,null,"BRUFF UNIT 71 DK","DAKOTA",2.0676908621039396,21414.983,44279.56466121121,0.17013638270803791,7533.5649593451417]
[348,null,"BRUFF UNIT 71 FR","FRONTIER",2.0676908621039396,12580.941999999999,26013.49881005966,0.1710943261226508,4450.7620489995361]
[349,null,"BRUFF UNIT 9 FR","FRONTIER",2.0676908621039396,13433.717000000002,27776.773884990354,0.17109376661132791,4752.4328682941677]
[350,null,"CHAMPLIN 149 AMOCO B 1 FR","MESAVERDE",2.0676908621039396,4683.4870000000001,9684.0032726825939,0.17109406710940669,1656.8755058240697]
[351,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",2.0676908621039396,8374.9079999999994,17316.720742561178,0.17109406710940669,2962.7881808426173]
[352,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",2.0676908621039396,9459.8050000000003,19559.952355785157,0.17109406710940669,3346.5918010175033]
[353,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",2.0676908621039396,4630.6619999999994,9574.7775028919514,0.17109406710940669,1638.1876246374329]
[354,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",2.0676908621039396,4413.3270000000002,9125.3959093765934,0.16710545959000112,1524.9034773770918]
[355,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",2.0676908621039396,1921.0119999999999,3972.0589583920132,0.19557569871587349,776.83820612816271]
[356,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",2.0676908621039396,10885.814999999999,22508.500202053994,0.16710545959000112,3761.2932709458655]
[357,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",2.0676908621039396,251.953,520.96091577967388,0.19557569871587349,101.88729510727104]
[358,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",2.0676908621039396,110.99299999999999,229.49921185750256,0.16710545959000112,38.350571272990997]
[359,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",2.0676908621039396,11654.868,24098.66406262762,0.16710545959000112,4027.018333690432]
[360,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",2.0676908621039396,3665.0449999999992,7578.1800556997314,0.14919028157450756,1130.5908163321603]
[361,null,"CHAMPLIN 149 AMOCO D 4 DK (C7)","DAKOTA",2.0676908621039396,2218.0170000000003,4586.173482891194,0.19556701809666666,896.90427252303493]
[362,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",2.0676908621039396,6432.8909999999996,13301.229937610673,0.149197957452951,1984.5163383035554]
[363,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",2.0676908621039396,2148.136,4441.6811777565081,0.14999805261067006,666.24352698094367]
[364,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",2.0676908621039396,2732.0640000000008,5649.0637674831396,0.15500332882010159,875.623688676911]
[365,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",2.0676908621039396,16125.174000000001,33341.874929636033,0.14999805261067006,5001.216309833927]
[366,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",2.0676908621039396,7787.1869999999999,16101.495401394592,0.16710527999999999,2690.6448974687555]
[367,null,"CHAMPLIN 149 AMOCO L 2 FR (C7)","FRONTIER",2.0676908621039396,9016.0280000000021,18642.358708073261,0.16710581305227967,3115.2465091248282]
[368,null,"CHAMPLIN 149 D 3 DK","DAKOTA",2.0676908621039396,4561.799,9432.3901070548891,0.19556701809666666,1844.6644067612231]
[369,null,"CHAMPLIN 149 D 3 FR","FRONTIER",2.0676908621039396,4950.1990000000005,10235.481237896061,0.149197957452951,1527.1128942420949]
[370,null,"CHAMPLIN 149 J6 DK","DAKOTA",2.0676908621039396,3799.0969999999998,7855.3581511464899,0.13019404070020213,1022.7208188450306]
[371,null,"CHAMPLIN 149 J6 FR","FRONTIER",2.0676908621039396,7645.3979999999992,15808.319581747734,0.15499700777977254,2450.2422331972839]
[372,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",2.0676908621039396,11244.767,23250.701972387931,0.17109406710940669,3978.0571636045552]
[373,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",2.0676908621039396,5576.616,11530.717944662623,0.17109406710940669,1972.8374298437468]
[374,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",2.0676908621039396,4278.0330000000004,8845.6497418791041,0.17109406710940669,1513.4381905633695]
[375,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",2.0676908621039396,3108.3049999999994,6427.0138451319845,0.17500000000000004,1124.7274228980975]
[376,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",2.0676908621039396,4232.2620000000006,8751.0094634297457,0.17500000000000004,1531.4266561002059]
[377,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",2.0676908621039396,14117.343999999999,29190.303185977878,0.16876698508613705,4926.3594624477473]
[378,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",2.0676908621039396,12852.103000000003,26574.175931918635,0.17875790000000003,4750.3438838203192]
[379,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",2.0676908621039396,5833.9179999999988,12062.738938863689,0.17750914285714284,2141.2464495471741]
[380,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",2.0676908621039396,20689.822000000004,42780.155887957066,0.17750914285714284,7593.8688029662108]
[381,null,"DONLEY (NCT 1) 1 FR","FRONTIER",2.0676908621039396,10,20.676908621039395,0.15503099666189787,3.2055617514067256]
[382,null,"DONLEY (NCT 1) 2 FR","FRONTIER",2.0676908621039396,332.99599999999998,688.53278631716341,0.15503099666189787,106.74392409714341]
[383,null,"DONLEY (NCT 1) 4 FR","FRONTIER",2.0676908621039396,398.03399999999999,823.01126460667945,0.15503099666189787,127.59225661594247]
[384,null,"DONLEY 26-10 FR","MESAVERDE",2.0676908621039396,371.97500000000002,769.12930843111303,0.15500331169691342,119.21758992997927]
[385,null,"FABIAN DITCH 531-09E FR","MESAVERDE",2.0676908621039396,9370.2559999999976,19374.792706774606,0.16710545959000112,3237.6336397265723]
[386,null,"FABIAN DITCH 533-09E FR","FRONTIER",2.0676908621039396,7564.7169999999996,15641.496215302326,0.16710545959000112,2613.7794137333581]
[387,null,"FABIAN DITCH 549-21E DK","DAKOTA",2.0676908621039396,1826.0810000000001,3775.7709971616246,0.16823366673644055,635.2117996096066]
[388,null,"FABIAN DITCH 549-21E FR","FRONTIER",2.0676908621039396,7301.616,15097.484681791919,0.16580913432087141,2503.300865510535]
[389,null,"FABIAN DITCH 558-27E DK","DAKOTA",2.0676908621039396,3986.192,8242.2127729918266,0.15242001129481419,1256.2781639536761]
[390,null,"FABIAN DITCH 558-27E FR","FRONTIER",2.0676908621039396,759.92300000000012,1571.2858430026124,0.15499700777977254,243.54460403212238]
[391,null,"FABIAN DITCH 559-27E DK","DAKOTA",2.0676908621039396,2661.7710000000002,5503.7195737132661,0.16596204625284744,913.4085624553029]
[392,null,"FABIAN DITCH 559-27E FR","FRONTIER",2.0676908621039396,6675.2459999999992,13802.345156495872,0.15499700777977254,2139.3221996004968]
[393,null,"FABIAN DITCH 580-13E DK","DAKOTA",2.0676908621039396,17920.772999999997,37054.618573938998,0.14255602494634376,5282.3591298037009]
[394,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",2.0676908621039396,14832.062,30668.119063559083,0.16166719304507729,4958.0287249778212]
[395,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",2.0676908621039396,3724.8989999999999,7701.9396245601019,0.17500000000000004,1347.8394342980182]
[396,null,"GREEN RIVER FEE 2 FR","FRONTIER",2.0676908621039396,19252.274999999998,39807.753092212122,0.12506329406329411,4978.4887309703299]
[397,null,"GREEN RIVER FEE 4 FR","FRONTIER",2.0676908621039396,23821.919999999998,49256.366301771079,0.12506329406329411,6160.1634232877268]
[398,null,"HAGOOD FED 12-5 DK","DAKOTA",2.0676908621039396,22668.142000000003,46870.710074274532,0.16166677333333332,7577.4364615501236]
[399,null,"HAGOOD FED 12-5 FR","FRONTIER",2.0676908621039396,27587.130000000005,57041.656612673461,0.16166677333333332,9221.7405701589141]
[400,null,"HALEY FED 4-7 FR","FRONTIER",2.0676908621039396,12744.753000000002,26352.209317871777,0.16656812863792678,4389.4381915528384]
[401,null,"HALEY FED 4-8 FR","FRONTIER",2.0676908621039396,18708.632000000001,38683.667428865352,0.16656812863792678,6443.4660924780219]
[402,null,"KOBUS 606-03E DK","DAKOTA",2.0676908621039396,23143.363999999998,47853.322261145273,0.17500006400000004,8374.3344583130493]
[403,null,"KOBUS 616-09E DK","DAKOTA",2.0676908621039396,257.01099999999997,531.41929616019559,0.17500002709589457,92.998391227315452]
[404,null,"KOBUS 616-09E FR","FRONTIER",2.0676908621039396,25413.498999999996,52547.2596563876,0.17108541085410861,8990.0695075705989]
[405,null,"KOBUS 617-09E DK","DAKOTA",2.0676908621039396,28782.911,59514.162059450966,0.17500006503016102,10414.98223061946]
[406,null,"KOBUS 617-09E FR","FRONTIER",2.0676908621039396,295.04399999999998,610.05978271859476,0.17109287109287116,104.37687976361752]
[407,null,"KOBUS 618-09E FR","FRONTIER",2.0676908621039396,8352.2769999999982,17269.926830660901,0.17108586085860852,2954.6402987888009]
[408,null,"KOBUS 630-15E DK","DAKOTA",2.0676908621039396,2437.0920000000001,5039.1528585066144,0.16939980800000001,853.63152671367175]
[409,null,"KOBUS 630-15E FR","FRONTIER",2.0676908621039396,23970.848000000002,49564.303366482498,0.17109287109287116,8480.0989666895493]
[410,null,"KOBUS 631-15E FR","MESAVERDE",2.0676908621039396,11847.129000000001,24496.200375466586,0.17109406710940669,4191.1545509655534]
[411,null,"KOBUS 645-15E FR","FRONTIER",2.0676908621039396,9850.02,20366.796345541046,0.17109287109287116,3484.6136617224138]
[412,null,"KOBUS 649-11E DK","DAKOTA",2.0676908621039396,30585.27,63240.883293981758,0.16405307716003781,10374.861506696536]
[413,null,"LANSDALE FED 4-5 FR","FRONTIER",2.0676908621039396,11573.134999999997,23929.665485395271,0.17113239999999996,4095.1410857128567]
[414,null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",2.0676908621039396,18169.400000000001,37568.70234991132,0.17500000000000002,6574.5229112344814]
[415,null,"LAWLER FED 30-4 FR","FRONTIER",2.0676908621039396,2560.0420000000004,5293.3754500022942,0.17500027978557234,926.34218476048136]
[416,null,"LAWLER FEDERAL 1-30 FR","FRONTIER",2.0676908621039396,3003.07,6209.4203972584783,0.17500027978557234,1086.6503068264735]
[417,null,"LAWLER FEDERAL 2-30 FR","FRONTIER",2.0676908621039396,2285.355,4725.4076501635491,0.17500027978557234,826.94766087950507]
[418,null,"LAWLER FEDERAL 30-3 FR","FRONTIER",2.0676908621039396,2314.0860000000002,4784.8144763226574,0.17500027978557234,837.34387207852183]
[419,null,"MCNAMARA 34-6 DK","MESAVERDE",2.0676908621039396,5759.2400000000007,11908.327920663494,0.15639283631941298,1862.3771793342214]
[420,null,"MCNAMARA 34-6 FR","MESAVERDE",2.0676908621039396,2851.2030000000004,5895.4063891033402,0.17147677545210113,1010.9252775831558]
[421,null,"MCNAMARA 34-9 DK","MESAVERDE",2.0676908621039396,11453.695,23682.700488825583,0.15735303529411765,3726.5448058781894]
[422,null,"MCNAMARA 34-9 FR","MESAVERDE",2.0676908621039396,9219.771999999999,19063.63831508176,0.17500159999999998,3336.1672069606116]
[423,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",2.0676908621039396,4007.0439999999994,8285.3282628484176,0.17500017777777779,1449.9339189457198]
[424,null,"PANDO FEDERAL 32-8 DK","DAKOTA",2.0676908621039396,7303.57,15101.524949736469,0.17500000000000004,2642.7668662038827]
[425,null,"PANDO FEDERAL 32-8 FR","FRONTIER",2.0676908621039396,12438.501,25718.974855970715,0.17500000000000004,4500.8205997948762]
[426,null,"PORTER HOLLOW 12-4 FR","MESAVERDE",2.0676908621039396,1099.0930000000001,2272.5845527024053,0.17500000000000004,397.70229672292101]
[427,null,"STATE OF WYOMING 24-6D FR","FRONTIER",2.0676908621039396,1659.1989999999996,3430.7106107119935,0.15500423181814293,531.77466280376461]
[428,null,"TRIPP 14-7 DK","DAKOTA",2.0676908621039396,35,72.369180173637886,0.13019328439125724,9.4219812555085731]
[429,null,"TRIPP 14-7 FR","FRONTIER",2.0676908621039396,922.04899999999986,1906.512291712075,0.15500964976586223,295.52780261260011]
[430,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",2.0676908621039396,2000.2749999999999,4135.9503391949575,0.17500000000000004,723.79130935911769]
[431,null,"WG MCNAMARA 3 DK","DAKOTA",2.0676908621039396,9170.5610000000015,18961.885180066769,0.15735303529411765,2983.7101879820525]
[432,null,"WG MCNAMARA 3 FR","FRONTIER",2.0676908621039396,10342.736000000001,21385.580716353452,0.17500000000000004,3742.476625361855]
[433,null,"WG MCNAMARA 4 DK","DAKOTA",2.0676908621039396,16654.394999999997,34436.140355369535,0.15735303529411765,5418.6312087316519]
[434,null,"WG MCNAMARA 4 FR","FRONTIER",2.0676908621039396,2668.1660000000002,5516.9424567764208,0.17500000000000004,965.4649299358739]
[435,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",2.0676908621039396,5701.4829999999993,11788.904299540955,0.16828915504336733,1983.9447434568674]
[436,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",2.0676908621039396,542.02300000000002,1120.7360041501638,0.15500000000000008,173.71408064327548]
[437,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",2.0676908621039396,392.95900000000006,812.51773348150209,0.15500000000000008,125.9402486896329]
[438,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",2.0676908621039396,86806.112000000008,179488.20455717115,0.15499991812808053,27820.6570113177]
[439,"BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",2.0676908621039396,36608.254000000001,75694.552273380003,0.1768634957733049,13387.603126065151]
[440,"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",2.2676908621039398,2718.9269999999992,6165.6859126276768,0.1620568239947886,999.19147674985095]
[441,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",2.2676908621039398,256379.19499999998,581388.75773506402,0.16205668241123022,94217.933269730944]
[442,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",2.2676908621039398,14285.421,32394.918663007727,0.1620568239947886,5249.8176320965358]
[443,null,"CANYON CREEK 225 MESA","LANCE",2.2676908621039398,308478.68400000001,699534.29286064883,0.1620568239947886,113364.30577643708]
[444,null,"CANYON CREEK 226 MESA","LANCE",2.2676908621039398,217465.94399999999,493145.53402760706,0.1620568239947886,79917.599011727958]
[445,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",2.2676908621039398,122090.402,276863.28896599659,0.16205668241123022,44867.546091291173]
[446,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",2.2676908621039398,104199.053,236291.24032798412,0.1620568239947886,38292.607945342417]
[447,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",2.2676908621039398,28975.498999999996,65707.474307201832,0.1620568239947886,10648.344598944301]
[448,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",2.2676908621039398,161161.802,365465.14571560442,0.1620568239947886,59226.120795463474]
[449,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",2.2676908621039398,263932.75099999999,598517.88765265443,0.16205668241123022,96993.823236766591]
[450,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",2.2676908621039398,129432.83699999998,293513.66172108869,0.16205668241123022,47565.850260891733]
[451,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",2.2676908621039398,51860.347999999991,117603.2372651303,0.1620568239947886,19058.407122692584]
[452,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",2.2676908621039398,131141.86000000002,297389.19756131421,0.1620568239947886,48193.948847145315]
[453,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",2.2676908621039398,72353.554999999978,164075.49551423476,0.1620568239947886,26589.553698408068]
[454,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",2.2676908621039398,103851.277,235502.59187072507,0.16205668241123022,38164.768737815662]
[455,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",2.2676908621039398,23367.105,52989.370482323284,0.16205668241123022,8587.2815834248813]
[456,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",2.2676908621039398,10932.061,24790.534833662856,0.16205668241123022,4017.4718303434415]
[457,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",2.2676908621039398,54799.714,124268.81068370934,0.1620568239947886,20138.60878101159]
[458,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",2.2676908621039398,38002.393000000004,86177.679344182732,0.1620568239947886,13965.681013759549]
[459,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",2.2676908621039398,2555.991,5796.1974343199108,0.1620568239947886,939.313347452627]
[460,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",2.2676908621039398,129395.04100000003,293427.95207726466,0.16205668241123022,47551.960440362964]
[461,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",2.2676908621039398,108798.05899999999,246720.36420894528,0.16205668241123022,39982.683706992095]
[462,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",2.2676908621039398,90946.515999999989,206238.58327338973,0.16205668241123022,33422.340590477776]
[463,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",2.2676908621039398,92796.607999999978,210434.01999584131,0.16205668241123022,34102.239146984524]
[464,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",2.2676908621039398,93782.573999999993,212669.88608438653,0.16205668241123022,34464.576187609935]
[465,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",2.2676908621039398,81607.758000000002,185061.1670933897,0.1620609299179793,29991.184830861283]
[466,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",2.2676908621039398,59516.856,134965.83049235604,0.16205668241123022,21872.114728467674]
[467,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",2.2676908621039398,93804.346999999994,212719.26051752712,0.16205668241123022,34472.577644440637]
[468,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",2.2676908621039398,198633.15399999995,450438.5882366845,0.16205668241123022,72996.583239635278]
[469,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",2.2676908621039398,81870.819999999992,185657.71038695646,0.1620568239947886,30087.098895454437]
[470,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",2.2676908621039398,80388.322999999989,182295.86548695996,0.1620568239947886,29542.288988197928]
[471,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",2.2676908621039398,41714.622000000003,94595.867125519973,0.16205668241123022,15329.892396175324]
[472,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",2.2676908621039398,37048.133999999998,84013.714929802285,0.16205668241123022,13614.983918566601]
[473,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",2.2676908621039398,77068.370999999999,174767.24067393626,0.16205668241123022,28322.199217783127]
[474,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",2.2676908621039398,103395.89899999998,234469.93534132183,0.16205668241123022,37997.419846590281]
[475,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",2.2676908621039398,86589.698999999993,196358.66917463063,0.16205668241123022,31821.234489124938]
[476,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",2.2676908621039398,186322.14099999997,422521.01655334176,0.16205668241123022,68472.35419165506]
[477,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",2.2676908621039398,96745.244999999995,219388.30803850686,0.16205668241123022,35553.34136053345]
[478,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",2.2676908621039398,123065.51199999999,279074.5370025427,0.1620568239947886,45225.93312444818]
[479,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",2.2676908621039398,192473.41199999998,436470.19759036676,0.16205668241123022,70732.912192868971]
[480,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",2.2676908621039398,94238.124000000011,213702.93265661801,0.16205668241123022,34631.988287882064]
[481,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",2.2676908621039398,260915.97300000003,591676.76774905832,0.16205668241123022,95885.174041212362]
[482,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",2.2676908621039398,279382.21800000005,633552.50279293093,0.16205668241123022,102671.41673595406]
[483,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",2.2676908621039398,56919.804000000004,129076.51940354728,0.1620568239947886,20917.730786840577]
[484,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",2.2676908621039398,8271.3849999999984,18756.944181443592,0.16205668241123022,3039.6881462173769]
[485,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",2.2676908621039398,55356.896999999997,125532.329481329,0.16205668241123022,20343.352851097647]
[486,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",2.2676908621039398,84448.047000000006,191502.06450442405,0.16205668241123022,31034.189248488372]
[487,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",2.2676908621039398,98266.576000000001,222838.21644544232,0.1620568239947886,36112.453621811655]
[488,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",2.2676908621039398,114332.52499999999,259270.82218377024,0.1620568239947886,42016.605997619386]
[489,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",2.2676908621039398,29453.026000000002,66790.357921509756,0.1620568239947886,10823.833278235041]
[490,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",2.2676908621039398,194896.28899999999,441964.53362326859,0.16205668241123022,71623.306062413525]
[491,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",2.2676908621039398,237701.56,539033.65551985137,0.16205668241123022,87354.005921545031]
[492,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",2.2676908621039398,289559.63500000007,656631.7383236523,0.16205668241123022,106411.56107865015]
[493,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",2.2676908621039398,202269.35,458684.35667870357,0.1620568239947886,74332.930059443504]
[494,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",2.2676908621039398,99745.195000000007,226191.2672402756,0.1620568239947886,36655.838384315539]
[495,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",2.2676908621039398,145806.14200000002,330643.25585202948,0.16205668241123022,53582.949105027481]
[496,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",2.2676908621039398,116426.223,264018.68200637551,0.16205668241123022,42785.991700538783]
[497,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",2.2676908621039398,27517.399999999994,62400.956528858937,0.1620568239947886,10112.500829303748]
[498,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",2.2676908621039398,58927.524999999987,133629.40996890143,0.1620568239947886,21655.557771857708]
[499,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",2.2676908621039398,17037.564000000002,38635.928195311055,0.1620568239947886,6261.2158154228136]
[500,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",2.2676908621039398,126072.25200000001,285892.89382526517,0.16205668241123022,46330.853898268557]
[501,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",2.2676908621039398,107597.70300000001,243998.32787647369,0.16205668241123022,39541.559529548918]
[502,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",2.2676908621039398,155195.40000000002,351935.19042056584,0.1620568239947886,57033.499211558046]
[503,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",2.2676908621039398,60455.964999999997,137095.4393901756,0.1620568239947886,22217.251491741896]
[504,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",2.2676908621039398,25343.404999999999,57471.007933099296,0.1620568239947886,9313.5690174173724]
[505,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",2.2676908621039398,34389.474999999991,77984.698210051865,0.1620568239947886,12637.952512113081]
[506,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",2.2676908621039398,49488.135999999999,112223.79378975701,0.16205668241123022,18186.615709170041]
[507,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",2.2676908621039398,8358.4249999999993,18954.323994081122,0.1620568239947886,3071.6775474490028]
[508,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",2.2676908621039398,22141.262000000006,50209.537512849216,0.1620568239947886,8136.7981835795408]
[509,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",2.2676908621039398,25880.506000000001,58688.986962826188,0.1620568239947886,9510.9508306671669]
[510,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",2.2676908621039398,32031.038,72636.492176304062,0.1620568239947886,11771.239228214146]
[511,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",2.2676908621039398,35274.950999999994,79992.684043864225,0.1620568239947886,12963.360318967239]
[512,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",2.2676908621039398,62703.182999999997,142191.4351139311,0.1620568239947886,23043.092373824737]
[513,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",2.2676908621039398,51587.520999999993,116984.54997029508,0.1620568239947886,18958.144624645662]
[514,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",2.2676908621039398,96662.213000000003,219200.01713084467,0.1620568239947886,35522.858595827944]
[515,null,"CANYON CREEK UNIT 35 UPR MESA ","UPPER MESA",2.2676908621039398,93295.981,211566.44358472279,0.1620568239947886,34285.785911212792]
[516,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",2.2676908621039398,102332.04800000001,232057.45014998177,0.1620568239947886,37606.493355635022]
[517,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",2.2676908621039398,60624.618000000009,137477.89225714206,0.1620568239947886,22279.230588690181]
[518,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",2.2676908621039398,40771.311999999998,92456.7316583887,0.1620568239947886,14983.244289496897]
[519,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",2.2676908621039398,199088.141,451470.35809896071,0.1620568239947886,73163.852361307465]
[520,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",2.2676908621039398,79518.821999999986,180324.1060146697,0.1620568239947886,29222.751910436928]
[521,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",2.2676908621039398,82081.694000000003,186135.90742981178,0.1620568239947886,30164.593989463272]
[522,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",2.2676908621039398,89364.859000000011,202651.87414750704,0.16205668241123022,32841.090408763142]
[523,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",2.2676908621039398,116337.026,263816.41078454844,0.16205668241123022,42753.212297382219]
[524,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",2.2676908621039398,139082.48599999998,315396.08258089906,0.1620568239947886,51112.087443458571]
[525,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",2.2676908621039398,104447.197,236853.95420927004,0.1620568239947886,38383.799569761395]
[526,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",2.2676908621039398,223792.90799999997,507493.13247526763,0.16205668241123022,82242.65339542483]
[527,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",2.2676908621039398,139358.03099999999,316020.93345949752,0.16205668241123022,51213.304048946309]
[528,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",2.2676908621039398,72627.145999999993,164695.91532488869,0.16205668241123022,26690.07364423235]
[529,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",2.2676908621039398,51101.837,115883.16880162501,0.1620568239947886,18779.658290443323]
[530,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",2.2676908621039398,81730.293000000005,185339.0385931776,0.16205668241123022,30035.429715697323]
[531,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",2.2676908621039398,148780.921,337389.13500710815,0.16205668241123022,54676.163900846601]
[532,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",2.2676908621039398,107214.368,243129.04259984905,0.1620568239947886,39400.720464625199]
[533,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",2.2676908621039398,103988.826,235814.51048111659,0.1620568239947886,38215.350620455545]
[534,null,"CANYON CREEK UNIT 64 MESA","MESAVERDE",2.2676908621039398,223873.70799999998,507676.36189692566,0.16205668241123022,82272.346947618862]
[535,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",2.2676908621039398,115098.51800000001,261007.85751030585,0.16205668241123022,42298.06747138327]
[536,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",2.2676908621039398,95123.214000000007,215710.04316175758,0.16205668241123022,34957.253957577712]
[537,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",2.2676908621039398,713.19,1617.2944459439088,0.1620568239947886,262.09360137408117]
[538,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",2.2676908621039398,95316.951000000015,216149.37878630901,0.16205668241123022,35028.451231357583]
[539,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",2.2676908621039398,130518.239,295975.01791819808,0.16205668241123022,47964.729480427603]
[540,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",2.2676908621039398,120478.13199999998,273207.15901975223,0.16205668241123022,44275.045801738459]
[541,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",2.2676908621039398,205584.06299999999,466201.10105930065,0.16205668241123022,75551.003774132929]
[542,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",2.2676908621039398,86084.134000000005,195212.20404393109,0.16205668241123022,31635.442153543612]
[543,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",2.2676908621039398,203747.39399999997,462036.10355129105,0.16205668241123022,74876.038095733849]
[544,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",2.2676908621039398,275770.70199999999,625362.70096138865,0.16205668241123022,101344.2046215289]
[545,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",2.2676908621039398,273353.93599999999,619882.22278734518,0.16205668241123022,100456.05651061625]
[546,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",2.2676908621039398,405010.20599999989,918437.94320503401,0.16205694263374826,148839.24507463592]
[547,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",2.2676908621039398,30442.321000000004,69033.773152934882,0.1620568239947886,11187.394025541331]
[548,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",2.2676908621039398,204656.96,464098.71805797151,0.16205668241123022,75210.298559779767]
[549,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",2.2676908621039398,251795.96799999996,570995.41574821598,0.1620568239947886,92533.703591739773]
[550,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",2.2676908621039398,271052.88899999997,614664.15953217342,0.1620568239947886,99610.521517210087]
[551,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",2.2676908621039398,927.04599999999994,2102.2537429500089,0.1620568239947886,340.68456481363518]
[552,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",2.2676908621039398,37284.541000000005,84549.812923439706,0.1620568239947886,13701.874151726171]
[553,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",2.2676908621039398,99123.93799999998,224782.44841835744,0.1620568239947886,36427.5296804514]
[554,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",2.2676908621039398,69752.241999999984,158176.52179466261,0.1620568239947886,25633.584752585481]
[555,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",2.2676908621039398,54480.156999999999,123544.15419488799,0.16205668241123022,20021.155760125021]
[556,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",2.2676908621039398,53938.032999999996,122314.78455396074,0.16205668241123022,19821.928194659264]
[557,"CH BUTTES (WY)","CHAMPLIN FEE 2-9 FR","FRONTIER",2.0676908621039396,14881.321,30769.971447735461,0.13238584835749112,4073.5087740442382]
[558,null,"CHAMPLIN FEE 3-9 FR","FRONTIER",2.0676908621039396,15629.784,32317.561553458359,0.13238584835749112,4278.3878031000231]
[559,null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",2.2676908621039398,4807.1289999999999,10901.08250625485,0.13238161126830639,1443.1028667467647]
[560,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",2.2676908621039398,5946.4319999999998,13484.669508522455,0.13238360026222168,1785.1490978844058]
[561,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",2.2676908621039398,7366.5990000000002,16705.169237084021,0.13238498342330993,2211.5135525349551]
[562,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",2.2676908621039398,3316.0859999999998,7519.8579201508046,0.13238161126830639,995.49090797829876]
[563,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",2.2676908621039398,3283.0650000000001,7444.976500193271,0.13238498342330993,985.60309056501819]
[564,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",2.2676908621039398,7057.0149999999994,16003.128429230434,0.13238498342330993,2118.5738918247707]
[565,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",2.2676908621039398,1949.085,4419.9222439638579,0.13238445172096389,585.12898291644774]
[566,null,"CHURCH BUTTES UNIT 1 DK","DAKOTA",2.2676908621039398,220520.647,500072.65610714856,0.13238478908931198,66202.013108076906]
[567,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",2.2676908621039398,9990.5639999999985,22655.510690064581,0.13238478908931198,2999.2450044148522]
[568,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",2.2676908621039398,16358.034,37094.964223785559,0.13238478908931198,4910.8090150414246]
[569,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",2.2676908621039398,18276.212,41444.798946274372,0.13238478908931198,5486.6609673514722]
[570,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",2.2676908621039398,17439.09,39546.465036408197,0.13238478908931198,5235.3504330727492]
[571,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",2.2676908621039398,12629.345000000001,28639.450250858084,0.13238478908931198,3791.4275810936906]
[572,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",2.2676908621039398,24326.253000000001,55164.421637328553,0.13238478908931198,7302.9303236916185]
[573,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",2.2676908621039398,8336.862000000001,18905.425776021577,0.13238478908931198,2502.7908040022585]
[574,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",2.2676908621039398,6621.6380000000008,15015.82798476021,0.13238478908931198,1987.8672207638688]
[575,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",2.2676908621039398,24517.414000000001,55597.915690219204,0.13238478908931198,7360.3183424550189]
[576,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",2.2676908621039398,51427.756000000001,116622.25233971106,0.14092039999999995,16434.454448613014]
[577,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",2.2676908621039398,13141.974999999999,29801.936617498421,0.13238478908931198,3945.323093560572]
[578,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",2.2676908621039398,25451.867999999999,57716.968487075676,0.13238478908931198,7640.8487000359792]
[579,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",2.2676908621039398,13823.383,31347.159312462943,0.13238478908931198,4149.8870741294686]
[580,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",2.2676908621039398,14315.742999999999,32463.679585328438,0.13238478908931198,4297.6973749667086]
[581,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",2.2676908621039398,17556.916999999998,39813.660247617314,0.13238478908931198,5270.7230147543423]
[582,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",2.2676908621039398,41126.684000000001,93262.605495436306,0.13238478908931198,12346.550358433044]
[583,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",2.2676908621039398,2704.2490000000003,6132.4007461537176,0.13238478908931198,811.83657939069928]
[584,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",2.2676908621039398,21878.509000000002,49613.694935758809,0.13238478908931198,6568.0985400118961]
[585,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",2.2676908621039398,21817.623999999996,49475.626577619601,0.13238478908931198,6549.8203895397291]
[586,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",2.2676908621039398,1307.0240000000001,2963.9263813505399,0.13238478908931198,392.37876887133888]
[587,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",2.2676908621039398,15046.325999999999,34120.415978436919,0.13238478908931198,4517.0240729449615]
[588,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",2.2676908621039398,38255.260999999999,86751.10579710122,0.13238478908931198,11484.526844213835]
[589,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",2.2676908621039398,2903.0219999999999,6583.1564618867033,0.13238478908931198,871.50977974881243]
[590,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",2.2676908621039398,16441.774999999998,37284.862924269,0.13238478908931198,4935.9487144532595]
[591,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",2.2676908621039398,22213.751,50373.920155752254,0.13238478908931198,6668.7407954211039]
[592,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",2.2676908621039398,6455.482,14639.037541876465,0.13238478908931198,1937.9858974518359]
[593,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",2.2676908621039398,12525.087,28403.025336956849,0.13238478908931198,3760.1285187314165]
[594,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",2.2676908621039398,19724.108,44728.179474751218,0.13238478908931198,5921.3306061138328]
[595,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",2.2676908621039398,71422.245999999999,161963.57460513967,0.13238478908931198,21441.513664252459]
[596,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",2.2676908621039398,29169.715000000004,66147.896155676237,0.13238478908931198,8756.9752812709085]
[597,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",2.2676908621039398,31451.589000000004,71322.480973948797,0.13238478908931198,9442.0116010626771]
[598,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",2.2676908621039398,42326.222999999991,95982.78912447358,0.13238478908931198,12706.661294447342]
[599,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",2.2676908621039398,60906.256000000001,138116.56017616327,0.13238420608731807,18284.451166432667]
[600,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",2.2676908621039398,16332.732,37037.587109592605,0.13238478908931198,4903.2131578804374]
[601,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",2.2676908621039398,12354.937,28017.177736769863,0.13238478908931198,3709.0481655600456]
[602,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",2.2676908621039398,98201.673999999999,222691.03877311005,0.13238478908931198,29480.906200057969]
[603,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",2.2676908621039398,26805.334000000003,60786.210967444051,0.13238478908931198,8047.1697184635032]
[604,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",2.2676908621039398,7805.7729999999983,17701.080103757653,0.13238478908931198,2343.3537561889734]
[605,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",2.2676908621039398,8123.7340000000004,18422.117357963089,0.13238478908931198,2438.8081210124965]
[606,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",2.2676908621039398,12682.103999999999,28759.091353051823,0.13238478908931198,3807.2662431740214]
[607,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",2.2676908621039398,11368.413999999999,25780.048544414494,0.13238478908931198,3412.886289264537]
[608,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",2.2676908621039398,28441.552,64496.647574454029,0.13238478908931198,8538.3750861117824]
[609,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",2.2676908621039398,10846.038000000004,24595.4612626321,0.13238478908931198,3256.0649518078935]
[610,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",2.2676908621039398,15017.898999999999,34055.952330299893,0.13238478908931198,4508.4900664824145]
[611,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",2.2676908621039398,22371.240999999998,50731.058789625,0.13238478908931198,6716.0205181419924]
[612,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",2.2676908621039398,6981.8160000000007,15832.600344091083,0.13238478908931198,2095.9954572878664]
[613,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",2.2676908621039398,2932.8740000000003,6650.8515695022306,0.13238478908931198,880.47158229287231]
[614,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",2.2676908621039398,38994.256999999998,88426.920273432581,0.13238478908931198,11706.379190215777]
[615,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",2.2676908621039398,23005.707999999999,52169.833807831499,0.13238478908931198,6906.4924454742304]
[616,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",2.2676908621039398,26150.668000000001,59301.630861513913,0.13238478908931198,7850.6338942537532]
[617,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",2.2676908621039398,30694.314999999999,69605.217644039891,0.13238478908931198,9214.6720573218772]
[618,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",2.2676908621039398,25975.049000000006,58903.38126000209,0.13238478908931198,7797.9117047527079]
[619,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",2.2676908621039398,21276.781999999999,48249.164116377586,0.13238478908931198,6387.4554152822466]
[620,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",2.2676908621039398,48500.372000000003,109983.85039304179,0.13238478908931198,14560.18883751328]
[621,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",2.2676908621039398,32962.99,74749.871210623547,0.14093270000000002,10534.701174365448]
[622,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",2.2676908621039398,51806.495999999999,117481.11757682431,0.14093259999999996,16556.919351007546]
[623,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",2.2676908621039398,14468.878999999999,32810.944693187586,0.13238478908931198,4343.6699930287186]
[624,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",2.2676908621039398,5235.9470000000019,11873.509166360542,0.13238478908931198,1571.8720067386528]
[625,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",2.2676908621039398,16581.547999999999,37601.824879137857,0.13238478908931198,4977.9096559979089]
[626,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",2.2676908621039398,16008.720000000001,36302.828057980587,0.13238478908931198,4805.9422358013171]
[627,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",2.2676908621039398,4737.9480000000003,10744.201384723638,0.13238478908931198,1422.3688342497323]
[628,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",2.2676908621039398,26721.004999999997,60594.978864733683,0.13238478908931198,8021.8534968790855]
[629,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",2.2676908621039398,5981.7309999999998,13564.716728263862,0.13238478908931198,1795.7621631274733]
[630,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",2.2676908621039398,22219.273000000005,50386.442344692805,0.13238478908931198,6670.398542762935]
[631,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",2.2676908621039398,20473.989999999998,46428.680033807439,0.13238478908931198,6146.4510139707481]
[632,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",2.2676908621039398,19866.207999999999,45050.418346256185,0.13238478908931198,5963.9901311543963]
[633,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",2.2676908621039398,21233.474999999999,48150.95722821245,0.13238478908931198,6374.4543171053874]
[634,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",2.2676908621039398,120299.72799999999,272802.59389918944,0.13238478908931198,36114.913856361418]
[635,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",2.2676908621039398,12956.079,29380.381956996749,0.13238478908931198,3889.5156687404419]
[636,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",2.2676908621039398,113575.23299999999,257553.5180354258,0.13238478908931198,34096.168164330156]
[637,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",2.2676908621039398,85633.221000000005,194189.67275422721,0.14093270000000002,27367.674893369684]
[638,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",2.2676908621039398,89136.950000000012,202135.04699081581,0.14093270000000002,28487.437937042552]
[639,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",2.2676908621039398,6757.7620000000006,15324.515135673246,0.13238478908931198,2028.7327041320718]
[640,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",2.2676908621039398,28314.743999999995,64209.086231612346,0.13238478908931198,8500.306338389446]
[641,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",2.2676908621039398,4459.3470000000007,10112.420442850618,0.13238478908931198,1338.7306475092259]
[642,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",2.2676908621039398,14121.807999999999,32023.894957986311,0.13238478908931198,4239.4765798312992]
[643,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",2.2676908621039398,16919.336000000003,38367.823640066228,0.13238478908931198,5079.3162404060859]
[644,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",2.2676908621039398,16243.524999999998,36835.293210856893,0.14093259999999996,5191.293643968409]
[645,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",2.2676908621039398,10054.897000000001,22801.398046296319,0.14093259999999996,3213.4603102994597]
[646,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",2.2676908621039398,8211.9089999999997,18622.070999729101,0.13238478908931198,2465.27894170533]
[647,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",2.2676908621039398,18280.208999999999,41453.862906650196,0.13238478908931198,5487.860897834139]
[648,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",2.2676908621039398,6926.6539999999986,15707.5099807557,0.13238478908931198,2079.435395920606]
[649,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",2.2676908621039398,7265.5640000000003,16476.053090831349,0.13238478908931198,2181.1788134540147]
[650,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",2.2676908621039398,8083.6449999999995,18331.207898992201,0.13238478908931198,2426.7730914604122]
[651,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",2.2676908621039398,23515.308000000005,53325.449071159681,0.13238478908931198,7059.4783283783217]
[652,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",2.2676908621039398,107448.70600000001,243660.44874109278,0.13238478908931198,32256.937115996679]
[653,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",2.2676908621039398,9810.1670000000013,22246.426061613623,0.13238478908931198,2945.088422157693]
[654,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",2.2676908621039398,3098.4780000000001,7026.3902470300909,0.13238478908931198,930.18719091227729]
[655,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",2.2676908621039398,22258.121999999999,50474.539866994666,0.14093259999999996,7113.5081372592103]
[656,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",2.2676908621039398,2175.44,4933.2254090553952,0.13238478908931198,653.08400530783331]
[657,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",2.2676908621039398,15387.740000000002,34894.637386431285,0.13238478908931198,4619.5192107507264]
[658,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",2.2676908621039398,9177.0320000000011,20810.671607635446,0.13238478908931198,2755.0163715837516]
[659,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",2.2676908621039398,10773.701999999999,24431.425576430938,0.13238478908931198,3234.3491220870319]
[660,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",2.2676908621039398,2072.9569999999999,4700.8256464343967,0.13238478908931198,622.31781174884622]
[661,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",2.2676908621039398,20980.404999999999,47577.072701739809,0.13238478908931198,6298.4807351066875]
[662,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",2.2676908621039398,41582.245999999999,94295.679279958102,0.13238478908931198,12483.313613510658]
[663,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",2.2676908621039398,33615.091,76228.634689492392,0.13238478908931198,10091.511725934661]
[664,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",2.2676908621039398,49739.657999999996,112794.16793077512,0.14093259999999996,15896.375351320754]
[665,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",2.2676908621039398,12917.352000000003,29292.561092980057,0.13238478908931198,3877.8895221799507]
[666,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",2.2676908621039398,56864.34399999999,128950.75326833497,0.14093259999999996,18173.364930064941]
[667,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",2.2676908621039398,48442.987000000001,109853.71895291995,0.14093259999999996,15481.970231704283]
[668,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",2.2676908621039398,20185.153999999999,45773.689275960787,0.14093259999999996,6451.0050412532692]
[669,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",2.2676908621039398,10455.110999999999,23708.95967698238,0.13238478908931198,3138.7056263643144]
[670,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",2.2676908621039398,8947.3290000000015,20289.776213537585,0.13238478908931198,2686.0577446985121]
[671,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",2.2676908621039398,25015.808000000001,56728.119209746634,0.13238478908931198,7509.9400970156557]
[672,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",2.2676908621039398,8503.1349999999984,19282.481538736181,0.13238478908931198,2552.7072516241415]
[673,null,"CHURCH BUTTES UNIT 204","FRONTIER",2.2676908621039398,37324.254999999997,84639.871998337272,0.13238370026528551,11204.939445120013]
[674,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",2.2676908621039398,116152.13700000002,263397.13968874497,0.13238478908931198,34869.774784422545]
[675,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",2.2676908621039398,68101.856,154433.95654351838,0.13238478908931198,20444.706765241652]
[676,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",2.2676908621039398,20482.842000000001,46448.753633318789,0.13238478908931198,6149.1084532083214]
[677,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",2.2676908621039398,5445.9930000000004,12349.828561182023,0.13238478908931198,1634.9294493612433]
[678,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",2.2676908621039398,8352.0469999999987,18939.860661762621,0.13238478908931198,2507.3494590884015]
[679,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",2.2676908621039398,42857.284,97187.071301393386,0.13238478908931198,12866.089936442888]
[680,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",2.2676908621039398,7562.7739999999994,17150.03349195726,0.13238478908931198,2270.4035667073986]
[681,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",2.2676908621039398,18622.558000000001,42230.204605600622,0.13238478908931198,5590.6367299109297]
[682,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",2.2676908621039398,20463.263000000003,46404.354513929662,0.13238478908931198,6143.2306851522408]
[683,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",2.2676908621039398,1967.252,4461.1193838556992,0.13238478908931198,590.58434873397812]
[684,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",2.2676908621039398,5059.8340000000007,11474.139325562828,0.13238478908931198,1519.0015145960153]
[685,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",2.2676908621039398,20436.884999999998,46344.537364369069,0.14092039999999995,6530.8907432018323]
[686,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",2.2676908621039398,39157.852999999996,88797.905427709338,0.13238478908931198,11755.491981619973]
[687,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",2.2676908621039398,10500.205000000002,23811.218928718103,0.13238478908931198,3152.2431958377792]
[688,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",2.2676908621039398,11649.694000000001,26417.904630107099,0.13238478908931198,3497.3287326382865]
[689,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",2.2676908621039398,16657.785999999996,37774.70909508293,0.13238478908931198,5000.7968964626689]
[690,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",2.2676908621039398,2941.7170000000001,6670.9047597958161,0.13238478908931198,883.12631966045649]
[691,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",2.2676908621039398,19794.555999999997,44887.933760604705,0.13238478908931198,5942.4796435526605]
[692,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",2.2676908621039398,50885.917000000001,115393.52899067952,0.13238478908931198,15276.347997702516]
[693,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",2.2676908621039398,31197.446,70746.163215181106,0.13238478908931198,9365.7158961197929]
[694,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",2.2676908621039398,7080.973,16057.457766904721,0.13238478908931198,2125.763159782216]
[695,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",2.2676908621039398,17928.026000000002,40655.220735761854,0.13238478908931198,5382.1328224832559]
[696,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",2.2676908621039398,38079.540000000008,86352.624891121479,0.13238478908931198,11431.774033519589]
[697,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",2.2676908621039398,5879.4629999999988,13332.804519178213,0.13238478908931198,1765.0605142404333]
[698,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",2.2676908621039398,8989.5300000000007,20385.47503560923,0.13238478908931198,2698.7268130745624]
[699,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",2.2676908621039398,14982.164000000001,33974.916397342611,0.13238478908931198,4497.762141589209]
[700,null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",2.2676908621039398,48915.559000000001,110925.36615900614,0.13238478908931198,14684.831203614733]
[701,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",2.2676908621039398,19063.478999999999,43230.077128210352,0.13238478908931198,5723.0046429328168]
[702,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",2.2676908621039398,35180.709000000003,79778.972321637833,0.13238478908931198,10561.522424562083]
[703,null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",2.2676908621039398,7294.6259999999993,16541.956722665811,0.13238360026222168,2189.8837863283611]
[704,null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",2.2676908621039398,16225.394,36794.17770783609,0.13238360026222168,4870.9457136513211]
[705,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",2.2676908621039398,9979.3380000000016,22630.053592446609,0.13238478908931198,2995.8748719158712]
[706,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",2.2676908621039398,36030.205999999998,81705.368905922543,0.13238478908931198,10816.548030074984]
[707,null,"CHURCH BUTTES UNIT 60 FR (PA)","FRONTIER",2.2676908621039398,1,2.2676908621039398,0.13238478908931198,0.30020777649939012]
[708,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",2.2676908621039398,280223.73700000002,635460.80773951777,0.13238478908931198,84125.345007119889]
[709,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",2.2676908621039398,10339.586000000001,23446.98469013783,0.13238498342330993,3104.0286795304983]
[710,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",2.2676908621039398,18262.773999999998,41414.325716469408,0.13238478908931198,5482.626775250872]
[711,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",2.2676908621039398,3004.9650000000001,6814.3316714421653,0.13238478908931198,902.1138611084898]
[712,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",2.2676908621039398,37467.237999999998,84964.113240873485,0.13238478908931198,11247.956211553455]
[713,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",2.2676908621039398,6051.6420000000007,13723.253264124412,0.13238478908931198,1816.7499889903224]
[714,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",2.2676908621039398,7331.6,16625.802324601245,0.13238478908931198,2201.0033341829285]
[715,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",2.2676908621039398,4314.5289999999995,9784.0179875824488,0.13238478908931198,1295.2551577321371]
[716,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",2.2676908621039398,1729.3059999999998,3921.5314139815155,0.13238478908931198,519.15110914705429]
[717,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",2.2676908621039398,784.05,1777.9830204325938,0.13238478908931198,235.37790716434679]
[718,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",2.2676908621039398,12276.975999999999,27840.386289469374,0.13238478908931198,3685.6436670963758]
[719,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",2.2676908621039398,8680.2200000000012,19684.055575051862,0.14093290000000003,2774.1310359532272]
[720,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",2.2676908621039398,5790.768,13131.671678163908,0.14093290000000003,1850.6845714515066]
[721,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",2.2676908621039398,13714.481000000002,31100.203242198106,0.13238478908931198,4117.1938468531325]
[722,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",2.2676908621039398,732.04599999999994,1660.0540248397406,0.13238478908931198,219.76590195527251]
[723,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",2.2676908621039398,6193.2049999999999,14044.27438563643,0.13238478908931198,1859.2483024549053]
[724,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",2.2676908621039398,4046.9680000000003,9177.2723528270581,0.13238478908931198,1214.9312648441839]
[725,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",2.2676908621039398,16174.022999999999,36677.684160558951,0.13238478908931198,4855.5674818799953]
[726,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",2.2676908621039398,48656.195000000007,110337.20878624741,0.14093270000000002,15550.120744709573]
[727,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",2.2676908621039398,59445.903999999995,134804.93329030802,0.13238478908931198,17846.122661836198]
[728,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",2.2676908621039398,7455.9470000000001,16907.782880231283,0.13238478908931198,2238.3332705672983]
[729,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",2.2676908621039398,828.98,1879.8703708669241,0.13238478908931198,248.86624256246444]
[730,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",2.2676908621039398,27617.113000000005,62627.074787791935,0.13238478908931198,8290.8720870624038]
[731,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",2.2676908621039398,20081.248,45538.062589243018,0.13238478908931198,6028.5468114128253]
[732,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",2.2676908621039398,18870.641000000003,42792.78015774396,0.13238478908931198,5665.1131757282283]
[733,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",2.2676908621039398,21060.893000000004,47759.59460384884,0.13238478908931198,6322.6438586215709]
[734,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",2.2676908621039398,4158.3230000000003,9429.7910687766416,0.13238478908931198,1248.3609017962735]
[735,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",2.2676908621039398,25528.657000000003,57891.102200685782,0.13238478908931198,7663.9013549855918]
[736,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",2.2676908621039398,19497.218000000001,44213.663095048454,0.13238478908931198,5853.2164637038859]
[737,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",2.2676908621039398,18295.698999999997,41488.989438104181,0.13238478908931198,5492.5111162921139]
[738,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",2.2676908621039398,4861.71,11024.855341199345,0.13238478908931198,1459.52314908485]
[739,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",2.2676908621039398,7087.0959999999995,16071.342838053382,0.13238478908931198,2127.6013319977214]
[740,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",2.0676908621039396,65435.809000000016,135301.02432367875,0.15491770000000005,20960.523495868372]
[741,null,"CLAY BASIN UNIT 13 FR","FRONTIER",2.0676908621039396,68173.903000000006,140962.55626706037,0.15491770000000005,21837.595003013586]
[742,null,"CLAY BASIN UNIT 14 FR","FRONTIER",2.0676908621039396,4455.8220000000001,9213.2624325616998,0.15491770000000005,1427.2974255488641]
[743,null,"CLAY BASIN UNIT 15 FR","LANCE",2.0676908621039396,173276.34600000002,358281.91724296054,0.15491770000000005,55504.210570869807]
[744,null,"CLAY BASIN UNIT 16 FR","FRONTIER",2.0676908621039396,26466.025000000001,54723.558048714418,0.15491770000000005,8477.6477487233278]
[745,null,"CLAY BASIN UNIT 17 FR","FRONTIER",2.0676908621039396,58854.733,121693.39361566718,0.15491770000000005,18852.460644133851]
[746,null,"CLAY BASIN UNIT 18 FR","FRONTIER",2.0676908621039396,21274.784999999996,43989.678537725951,0.15491770000000005,6814.77982280387]
[747,null,"CLAY BASIN UNIT 19 FR","FRONTIER",2.0676908621039396,74046.059999999983,153104.36163679999,0.15491770000000005,23718.575564741299]
[748,null,"CLAY BASIN UNIT 20 FR","FRONTIER",2.0676908621039396,64000.18,132332.5873590073,0.15491770000000005,20500.660068706493]
[749,null,"CLAY BASIN UNIT 22 FR","FRONTIER",2.0676908621039396,74927.409,154926.71891042448,0.15491770000000005,24000.890962149471]
[750,null,"CLAY BASIN UNIT 23 FR","FRONTIER",2.0676908621039396,52890.448000000004,109361.0960221836,0.15491770000000005,16941.969465235838]
[751,null,"CLAY BASIN UNIT 61 FR","FRONTIER",2.0676908621039396,59835.116000000002,123720.52258612923,0.15491770000000005,19166.498801841197]
[752,null,"CLAY BASIN UNIT 62 FR","FRONTIER",2.0676908621039396,156034.40699999998,322630.91752770694,0.15491770000000005,49981.239692282063]
[753,null,"CLAY BASIN UNIT 7 FR","FRONTIER",2.0676908621039396,24403.833000000002,50459.582494410577,0.15491770000000005,7817.0824629943518]
[754,null,"CLAY BASIN UNIT 8 FR","FRONTIER",2.0676908621039396,5314.99,10989.756255173817,0.15491770000000005,1702.5077626121415]
[755,null,"CLAY BASIN UNIT 9 FR","FRONTIER",2.0676908621039396,60171.124000000003,124415.28325732306,0.15491770000000005,19274.129527073001]
[756,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",2.0676908621039396,5610.2340000000004,11600.229576064834,0.13375006649997342,1551.5314772136301]
[757,null,"DRY PINEY UNIT 10 FR","FRONTIER",2.0676908621039396,12641.740000000002,26139.210279093862,0.13375006649997342,3496.1211130855932]
[758,null,"DRY PINEY UNIT 11 FR","FRONTIER",2.0676908621039396,18701.146000000001,38668.188695071643,0.13375024338255648,5171.8796491284511]
[759,null,"DRY PINEY UNIT 13 FR","FRONTIER",2.0676908621039396,36285.413,75027.016887767502,0.13375006649997342,10034.868498033533]
[760,null,"DRY PINEY UNIT 14 FR","FRONTIER",2.0676908621039396,13746.374,28423.251906863181,0.13375024338255648,3801.616860266663]
[761,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",2.0676908621039396,23815.943999999996,49244.009781179142,0.13375000000000004,6586.3863082327116]
[762,null,"DRY PINEY UNIT 22 BR","FRONTIER",2.0676908621039396,429.94199999999995,888.98714463469184,0.13375000000000004,118.90203059489006]
[763,null,"DRY PINEY UNIT 22 FR","FRONTIER",2.0676908621039396,16671.798999999999,34472.126447133596,0.13375006649997342,4610.6492046996109]
[764,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",2.0676908621039396,30760.539999999994,63603.287471382704,0.13375000000000004,8506.9396992974398]
[765,null,"DRY PINEY UNIT 23 FR","FRONTIER",2.0676908621039396,940.23700000000008,1944.119453112022,0.13375024338255648,260.02645001849555]
[766,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",2.0676908621039396,8306.4319999999989,17175.133543087748,0.13375000000000004,2297.1741113879871]
[767,null,"DRY PINEY UNIT 29 FR","FRONTIER",2.0676908621039396,7255.3680000000004,15001.858114801336,0.13375024338255648,2006.5021740452587]
[768,null,"DRY PINEY UNIT 3 FR","FRONTIER",2.0676908621039396,8114.2000000000007,16777.657193283787,0.13375024338255648,2244.0157329908061]
[769,null,"DRY PINEY UNIT 31 FR","FRONTIER",2.0676908621039396,4112.3959999999997,8503.1636305527918,0.13375024338255648,1137.3002051081385]
[770,null,"DRY PINEY UNIT 35 FR","FRONTIER",2.0676908621039396,69959.052000000011,144653.69254185437,0.13375024338255648,19347.466583658515]
[771,null,"DRY PINEY UNIT 6 FR","FRONTIER",2.0676908621039396,14272.500000000002,29511.117829378483,0.13375024338255648,3947.1191921706741]
[772,null,"DRY PINEY UNIT 8 FR","FRONTIER",2.0676908621039396,5549.6109999999999,11474.879952931506,0.13375024338255648,1534.767986490207]
[773,null,"DRY PINEY UNIT 9 FR","FRONTIER",2.0676908621039396,6704.9749999999995,13863.815538135361,0.13375024338255648,1854.2887024364727]
[774,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",2.0676908621039396,9097.9539999999997,18811.756349641986,0.13375000000000004,2516.0724117646164]
[775,"E HIAW (CO)","F WILSON 29E (DD) FT UN","FORT UNION",2.0676908621039396,6483.7880000000005,13406.46919941918,0.16249999999999998,2178.5512449056164]
[776,null,"F WILSON 32 LANCE","LANCE",2.0676908621039396,30889.915999999997,63870.797044358274,0.1925,12295.128431038967]
[777,null,"F WILSON 32 LEWIS","LEWIS",2.0676908621039396,27389.590000000004,56633.204959773451,0.1925,10901.891954756389]
[778,null,"F WILSON 32 MESA","MESAVERDE",2.0676908621039396,3818.7459999999992,7895.986208895969,0.1925,1519.9773452124741]
[779,null,"F WILSON 33 FT UN","FORT UNION",2.0676908621039396,393479.11900000001,813593.17878500861,0.1925,156616.68691611415]
[780,null,"F WILSON 33 LANCE","LANCE",2.0676908621039396,19457.795999999998,40232.706985882585,0.1925,7744.7960947823976]
[781,null,"F WILSON 33 LEWIS","LEWIS",2.0676908621039396,19457.795999999998,40232.706985882585,0.1925,7744.7960947823976]
[782,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.0676908621039396,29028.279000000002,60021.507230903691,0.16249999999999998,9753.4949250218488]
[783,null,"F WILSON 35 ALMOND","MESAVERDE",2.0676908621039396,2200.1419999999998,4549.2135087310853,0.1925,875.723600430734]
[784,null,"F WILSON 35 LANCE","MESAVERDE",2.0676908621039396,74707.699000000008,154472.42655111165,0.1925,29735.942111088993]
[785,null,"F WILSON 35 LEWIS","MESAVERDE",2.0676908621039396,11088.294000000002,22927.164180121945,0.1925,4413.4791046734745]
[786,null,"F WILSON 37 FT UN","FORT UNION",2.0676908621039396,18960.264000000003,39203.964615878293,0.16249999999999998,6370.6442500802214]
[787,null,"F WILSON 37 LANCE","FORT UNION",2.0676908621039396,12811.886,26491.019608517396,0.16249999999999998,4304.7906863840763]
[788,null,"F WILSON 37 LEWIS","FORT UNION",2.0676908621039396,11788.393999999998,24374.754552680904,0.16249999999999998,3960.8976148106462]
[789,null,"F WILSON 37 MESA","FORT UNION",2.0676908621039396,7689.2009999999991,15898.890644580473,0.23250000000000004,3696.4920748649606]
[790,null,"F WILSON A 2 WAS","WASATCH",2.0676908621039396,118742.46399999999,245522.70775650599,0.1925,47263.121243127403]
[791,null,"F WILSON A 20 FT UN","FORT UNION",2.0676908621039396,11649.575999999999,24087.721842585361,0.1925,4636.886454697682]
[792,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.0676908621039396,221328.10700000002,457638.104370663,0.1925,88095.335091352623]
[793,null,"F WILSON A 22 FT UN","FORT UNION",2.0676908621039396,50841.534,105124.57526714675,0.1925,20236.480738925751]
[794,null,"F WILSON A 26 FT UN","FORT UNION",2.0676908621039396,83081.145000000004,171786.12432963241,0.1925,33068.828933454242]
[795,null,"F WILSON A 9 WAS","WASATCH",2.0676908621039396,78083.441999999981,161452.41950502293,0.1925,31079.590754716915]
[796,null,"F WILSON B 12 FT UN","FORT UNION",2.0676908621039396,39997.775999999998,82703.035939680267,0.16249999999999998,13439.243340198042]
[797,null,"F WILSON B 24 FT UN","FORT UNION",2.0676908621039396,99948.06299999998,206661.69655008882,0.16249999999999998,33582.525689389426]
[798,null,"F WILSON B 25 FT UN","FORT UNION",2.0676908621039396,29511.043999999998,61019.716009947289,0.16249999999999998,9915.7038516164339]
[799,null,"F WILSON B 3 WAS","WASATCH",2.0676908621039396,120470.03500000002,249094.79052684183,0.16249999999999998,40477.903460611793]
[800,null,"F WILSON B 6 FT UN","WASATCH",2.0676908621039396,84730.460999999981,175196.39995155419,0.16249999999999998,28469.414992127553]
[801,null,"G KUYKENDALL 9 FT UN","FORT UNION",2.0676908621039396,20802.040000000005,43012.188021120644,0.1925,8279.8461940657235]
[802,null,"G KUYKENDALL A 8 FT UN","FORT UNION",2.0676908621039396,6385.4720000000007,13203.18210462057,0.1925,2541.6125551394598]
[803,null,"HIAWATHA STLD 7 FT UN","FORT UNION",2.0676908621039396,20400.374,42181.666903302794,0.13749999999999996,5799.9791992041319]
[804,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",2.0676908621039396,41650.072,86119.473280371152,0.1925,16577.998606471447]
[805,null,"HIAWATHA UNIT 2  FT UN","FORT UNION",2.0676908621039396,31063.981,64230.709654270402,0.16249999999999998,10437.490318818938]
[806,null,"KS WHITFORD 1 WAS","WASATCH",2.0676908621039396,57072.01,118007.27355890466,0.15500000000000003,18291.127401630227]
[807,null,"STATE LAND 5  FT UN","FORT UNION",2.0676908621039396,27315.143999999993,56479.273645853238,0.13375000000000004,7554.1028501328728]
[808,null,"STATE LAND 6  - FT UN (HIAW)","FORT UNION",2.0676908621039396,19557.041000000001,40437.914965492098,0.13375000000000004,5408.5711266345697]
[809,null,"STLD 3712100 NE4 2 WAS","WASATCH",2.0676908621039396,24842.311999999998,51366.221515935038,0.13375000000000004,6870.2321277563133]
[810,null,"STLD 3712100 SE4 4 WAS","WASATCH",2.0676908621039396,27970.784999999996,57834.936550373932,0.13749999999999996,7952.3037756764134]
[811,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",2.0676908621039396,3946.174,8159.4679200721521,0.1925,1570.6975746138894]
[812,null,"HIAWATHA UNIT 4 FT UN (WILSON)","FORT UNION",2.0676908621039396,170766.54500000001,353092.42464956123,0.1925,67970.291745040537]
[813,null,"HIAWATHA UNIT 6   - FT UN","FORT UNION",2.0676908621039396,112091.02699999997,231769.59225174593,0.1925,44615.64650846109]
[814,null,"MW NEWBERGER 7 FT UN","FORT UNION",2.0676908621039396,31228.435999999994,64570.751754997691,0.1925,12429.869712837055]
[815,null,"MW NEWBERGER 8 FT UN","FORT UNION",2.0676908621039396,47700.866999999998,98630.646810335355,0.16249999999999998,16027.480106679493]
[816,null,"MW NEWBERGER A 1 WAS","FORT UNION",2.0676908621039396,649.9989999999998,1343.9969926766983,0.1925,258.7194210902644]
[817,null,"MW NEWBERGER A 3 WAS","WASATCH",2.0676908621039396,36874.165000000001,76244.374018212911,0.1925,14677.041998505985]
[818,null,"MW NEWBERGER A 6 FT UN","FORT UNION",2.0676908621039396,116595.45700000001,241083.36100173285,0.1925,46408.546992833573]
[819,null,"MW NEWBERGER B 4 WAS","WASATCH",2.0676908621039396,95952.324999999997,198399.74560012738,0.16249999999999998,32239.958660020697]
[820,null,"MW NEWBERGER C 5 FT UN","FORT UNION",2.0676908621039396,25776.909,53298.679192584801,0.1925,10259.995744572574]
[821,null,"MW NEWBERGER D 2 FT UN","FORT UNION",2.0676908621039396,4781.3240000000005,9886.2999435582587,0.16249999999999998,1606.5237408282169]
[822,null,"WW WILSON A 1 WAS","WASATCH",2.0676908621039396,182889.86399999997,378159.70056423219,0.1925,72795.742358614705]
[823,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",2.0676908621039396,6578.8919999999989,13603.114871168709,0.16249999999999998,2210.506166564915]
[824,null,"WW WILSON C 3 FT UN","FORT UNION",2.0676908621039396,7249.3990000000003,14989.516068045439,0.16249999999999998,2435.7963610573834]
[825,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",2.0676908621039396,4355.8570000000009,9006.5657155314821,0.14120951073665619,1271.8127381077425]
[826,"GRANGER (WY)","GRANGER 1 FR (PA)","FRONTIER",2.0676908621039396,27,55.827653276806366,0.16500000000000004,9.2115627906730531]
[827,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",2.0676908621039396,8512.5690000000013,17601.361134329272,0.17239620835829686,3034.4079215034576]
[828,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",2.0676908621039396,2896.3530000000005,5988.7626315273328,0.17239590299445887,1032.4381416816263]
[829,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",2.0676908621039396,2916.2890000000002,6029.9841165542366,0.17239590299445887,1039.5445568156119]
[830,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",2.0676908621039396,200387.23500000004,414338.85469177482,0.17149599576399291,71057.454469078293]
[831,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",2.0676908621039396,5204.8969999999999,10762.117965092209,0.13473270000000004,1450.0092111553795]
[832,null,"ISLAND UNIT 11 WAS","WASATCH",2.0676908621039396,4518.3949999999995,9342.6440528761286,0.13473270000000004,1258.7596583829438]
[833,null,"ISLAND UNIT 12 WAS","LANCE",2.0676908621039396,4275.1279999999997,8839.6430999246913,0.13473270000000004,1190.9889818892239]
[834,null,"ISLAND UNIT 13 WAS","WASATCH",2.0676908621039396,16587.885999999999,34298.620303821866,0.13473270000000004,4621.1457198087419]
[835,null,"ISLAND UNIT 14 WAS","WASATCH",2.0676908621039396,5125.8209999999999,10598.613242480478,0.13473270000000004,1427.9797784151499]
[836,null,"ISLAND UNIT 15 WAS","WASATCH",2.0676908621039396,11170.180999999999,23096.481181747044,0.13473270000000004,3111.8512701159707]
[837,null,"ISLAND UNIT 17 WAS","WASATCH",2.0676908621039396,2613.1419999999998,5403.1698347800129,0.13473270000000004,727.9836603984653]
[838,null,"ISLAND UNIT 18 WAS","WASATCH",2.0676908621039396,1342.9569999999999,2776.8199170985204,0.13473270000000004,374.12844484445992]
[839,null,"ISLAND UNIT 19 LWR WAS","WASATCH",2.0676908621039396,8050.3860000000004,16645.709568609487,0.13473270000000004,2242.721393594592]
[840,null,"ISLAND UNIT 21 WAS","WASATCH",2.0676908621039396,8806.1349999999984,18208.364869953672,0.13473270000000004,2453.2621615140079]
[841,null,"ISLAND UNIT 22 LWR WAS","WASATCH",2.0676908621039396,9496.9809999999998,19636.820831274734,0.13473270000000004,2645.7218900138901]
[842,null,"ISLAND UNIT 23 WAS","WASATCH",2.0676908621039396,5964.8599999999988,12333.486515729302,0.13473270000000004,1661.7239386778019]
[843,null,"ISLAND UNIT 24 WAS","WASATCH",2.0676908621039396,26833.198999999997,55482.760373316567,0.13473270000000004,7475.3421085499513]
[844,null,"ISLAND UNIT 25 WAS","WASATCH",2.0676908621039396,6609.7050000000008,13666.826629702722,0.13473270000000004,1841.3684522517485]
[845,null,"ISLAND UNIT 26 WAS","WASATCH",2.0676908621039396,23098.552,47760.664898232681,0.13473270000000004,6434.9233355341157]
[846,null,"ISLAND UNIT 27 WAS","WASATCH",2.0676908621039396,26717.038000000004,55242.575335083726,0.13473270000000004,7442.9813298492372]
[847,null,"ISLAND UNIT 3 WAS","WASATCH",2.0676908621039396,7668.4049999999997,15855.89094541216,0.13473270000000004,2136.3069979809334]
[848,null,"ISLAND UNIT 30 WAS","WASATCH",2.0676908621039396,21836.277000000006,45150.670415270441,0.13473270000000004,6083.2717318595096]
[849,null,"ISLAND UNIT 32 WAS","WASATCH",2.0676908621039396,21781.397000000001,45037.195540758163,0.13473270000000004,6067.9829556343093]
[850,null,"ISLAND UNIT 33 WAS","WASATCH",2.0676908621039396,11853.84,24510.076648842165,0.13473270000000004,3302.3088041054575]
[851,null,"ISLAND UNIT 34 WAS","WASATCH",2.0676908621039396,4329.96,8953.018725275575,0.13473270000000004,1206.2643860069368]
[852,null,"ISLAND UNIT 35 WAS","WASATCH",2.0676908621039396,1935.7740000000001,4002.5822108983916,0.13473270000000004,539.27870824630986]
[853,null,"ISLAND UNIT 36 WAS","FRONTIER",2.0676908621039396,9071.8429999999989,18757.766873541586,0.13473270000000004,2527.2845768428174]
[854,null,"ISLAND UNIT 37 WAS","DAKOTA",2.0676908621039396,8809.0020000000004,18214.29293965533,0.13473270000000004,2454.0608663507005]
[855,null,"ISLAND UNIT 38 WAS","WASATCH",2.0676908621039396,10363.184000000001,21427.860859101755,0.13473270000000004,2887.0335487711]
[856,null,"ISLAND UNIT 39 WAS","FRONTIER",2.0676908621039396,10934.659000000001,22609.494494522605,0.13473270000000004,3046.2382388821666]
[857,null,"ISLAND UNIT 41 WAS","DAKOTA",2.0676908621039396,10628.269000000002,21975.974691282579,0.13473270000000004,2960.8824052881691]
[858,null,"ISLAND UNIT 43 WAS","WASATCH",2.0676908621039396,2534.9100000000003,5241.4102432558984,0.13473270000000004,706.1893538815242]
[859,null,"ISLAND UNIT 44 WAS","WASATCH",2.0676908621039396,8073.6560000000009,16693.824734970647,0.13473270000000004,2249.2040798693802]
[860,null,"ISLAND UNIT 45 WAS","WASATCH",2.0676908621039396,2276.1099999999997,4706.2918481433971,0.13473270000000004,634.09140768835005]
[861,null,"ISLAND UNIT 47 WAS","WASATCH",2.0676908621039396,9006.3880000000008,18622.426168162579,0.13473270000000004,2509.0497581871991]
[862,null,"ISLAND UNIT 50 WAS","WASATCH",2.0676908621039396,16587.885999999999,34298.620303821866,0.13473270000000004,4621.1457198087419]
[863,null,"ISLAND UNIT 51 WAS","WASATCH",2.0676908621039396,18661.412999999997,38586.033134047662,0.13473270000000004,5198.800426439705]
[864,null,"ISLAND UNIT 52 WAS","WASATCH",2.0676908621039396,6914.1670000000004,14296.35992496061,0.13473270000000004,1926.1871728617409]
[865,null,"ISLAND UNIT 53 WAS","WASATCH",2.0676908621039396,18310.634999999998,37860.732668820565,0.13473270000000004,5101.0787364484022]
[866,null,"ISLAND UNIT 54 WAS","WASATCH",2.0676908621039396,21360.374,44166.650130922579,0.13473270000000004,5950.692022094554]
[867,null,"ISLAND UNIT 55 WAS","WASATCH",2.0676908621039396,6718.6239999999989,13892.037450712216,0.13473270000000004,1871.7117142355744]
[868,null,"ISLAND UNIT 56 WAS","WASATCH",2.0676908621039396,10379.069000000001,21460.706128446276,0.13473270000000004,2891.4588805921144]
[869,null,"ISLAND UNIT 57 WAS","WASATCH",2.0676908621039396,15011.107000000002,31038.328773964487,0.13473270000000004,4181.8778392039267]
[870,null,"ISLAND UNIT 58 WAS","WASATCH",2.0676908621039396,25023.673999999999,51741.222066067938,0.13473270000000004,6971.2345502609132]
[871,null,"ISLAND UNIT 59 WAS","WASATCH",2.0676908621039396,19813.538000000004,40968.271468549174,0.13473270000000004,5519.7658292905971]
[872,null,"ISLAND UNIT 60 WAS","WASATCH",2.0676908621039396,16214.243999999999,33526.044154723626,0.13473270000000004,4517.0544492851332]
[873,null,"ISLAND UNIT 64 WAS","WASATCH",2.0676908621039396,13913.181999999999,28768.159284189012,0.13473270000000004,3876.0117743888541]
[874,null,"ISLAND UNIT 65 WAS","WASATCH",2.0676908621039396,11921.762000000002,24650.518347577992,0.13473270000000004,3321.2308933687223]
[875,null,"ISLAND UNIT 66 WAS","WASATCH",2.0676908621039396,13912.670000000002,28767.100626467622,0.13473270000000004,3875.8691385756752]
[876,null,"ISLAND UNIT 67 WAS","WASATCH",2.0676908621039396,9113.2180000000008,18843.317582961143,0.13473270000000004,2538.8110549098296]
[877,null,"ISLAND UNIT 68 WAS","WASATCH",2.0676908621039396,11709.583000000001,24211.797768147637,0.13473270000000004,3262.1208851565061]
[878,null,"ISLAND UNIT 69 WAS","WASATCH",2.0676908621039396,15314.130999999998,31664.888729762661,0.13473270000000004,4266.2959537604947]
[879,null,"ISLAND UNIT 70 WAS","WASATCH",2.0676908621039396,15314.130999999998,31664.888729762661,0.13473270000000004,4266.2959537604947]
[880,null,"ISLAND UNIT 71 WAS","WASATCH",2.0676908621039396,15313.474,31663.530256866266,0.13473270000000004,4266.1129230392871]
[881,null,"ISLAND UNIT 72 WAS","WASATCH",2.0676908621039396,5105.0219999999999,10555.607340239578,0.13473270000000004,1422.1854770902974]
[882,null,"ISLAND UNIT 73 WAS","WASATCH",2.0676908621039396,5293.3119999999999,10944.932852665128,0.13473270000000004,1474.6403545582752]
[883,null,"ISLAND UNIT 74 WAS","WASATCH",2.0676908621039396,17801.875,36808.774265816566,0.13473270000000004,4959.3455405239847]
[884,null,"ISLAND UNIT 75 WAS","WASATCH",2.0676908621039396,17736.053,36672.674717891161,0.13473270000000004,4941.0084809632162]
[885,null,"ISLAND UNIT 76 WAS","WASATCH",2.0676908621039396,17734.557000000001,36669.581452361461,0.13473270000000004,4940.591716946582]
[886,null,"ISLAND UNIT 77 WAS","WASATCH",2.0676908621039396,12518.917000000001,25885.250284337668,0.13473270000000004,3487.5896609845827]
[887,null,"ISLAND UNIT 78 WAS","WASATCH",2.0676908621039396,4171.9559999999992,8626.3152982997017,0.13473270000000004,1162.2467511912246]
[888,null,"ISLAND UNIT 79 WAS","WASATCH",2.0676908621039396,12188.236000000001,25201.504202366275,0.13473270000000004,3395.4667052461555]
[889,null,"ISLAND UNIT 80 WAS","WASATCH",2.0676908621039396,10668.438,22059.031765522428,0.13473270000000004,2972.0729091546045]
[890,null,"ISLAND UNIT 81 WAS","WASATCH",2.0676908621039396,14225.032999999999,29412.970747226987,0.13473270000000004,3962.8889637949105]
[891,null,"ISLAND UNIT 82 WAS","WASATCH",2.0676908621039396,13712.648000000001,28353.516964847866,0.13473270000000004,3820.1458951697591]
[892,null,"ISLAND UNIT 83 WAS","WASATCH",2.0676908621039396,12544.470000000001,25938.085988937011,0.13473270000000004,3494.7083581216548]
[893,null,"ISLAND UNIT 86 MESA","MESAVERDE",2.0676908621039396,8519.259,17615.193986196748,0.20545219999999997,3619.0803578908908]
[894,null,"ISLAND UNIT 86 WAS","WASATCH",2.0676908621039396,23241.971000000001,48057.211053984764,0.13473270000000004,6474.877799773215]
[895,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",2.0676908621039396,22555.065999999999,46636.903862351253,0.13968749999999996,6514.5925082721888]
[896,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",2.0676908621039396,94504.553000000014,195406.20066531748,0.13968769999999997,27295.842736676663]
[897,null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",2.0676908621039396,17852.295999999998,36913.029306774712,0.15331303333841528,5659.2484927314517]
[898,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",2.0676908621039396,45411.782999999996,93897.528740947018,0.13968749999999996,13116.311046001034]
[899,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",2.0676908621039396,19933.739000000001,41216.809977864927,0.13968769999999997,5757.4813871450015]
[900,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",2.0676908621039396,13022.678999999996,26926.874368412864,0.13968749999999996,3761.347763337671]
[901,null,"JACKS DRAW UNIT 5 FT UN  (PA)","FORT UNION",2.0676908621039396,1647.0470000000003,3405.5840313557078,0.15277671831198808,520.29395224623579]
[902,null,"JACKS DRAW UNIT 8 FT UN  (PA)","FORT UNION",2.0676908621039396,2105.1439999999998,4352.7870122129352,0.15277728127535972,665.00696569658828]
[903,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",2.0676908621039396,34666.084999999999,71678.747179418453,0.13968749999999996,10012.624996625012]
[904,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",2.0676908621039396,15604.302000000003,32264.872654910236,0.125,4033.1090818637795]
[905,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",2.0676908621039396,24123.888999999999,49880.744843709741,0.18500000000000005,9227.9377960863039]
[906,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",2.0676908621039396,19368.731999999996,40048.550166940156,0.125,5006.0687708675196]
[907,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",2.0676908621039396,28965.396000000001,59891.484626422003,0.125,7486.4355783027504]
[908,null,"JOHNSON RIDGE 7 MESA ","FRONTIER",2.0676908621039396,3005.2950000000001,6214.0210094266595,0.125,776.75262617833243]
[909,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",2.0676908621039396,22561.166999999998,46649.518844300947,0.125,5831.1898555376183]
[910,null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",2.0676908621039396,1146.1580000000001,2369.9004231273275,0.18500000000000005,438.43157827855572]
[911,"KINNEY (WY)","KINNEY 13-1 FR","MESAVERDE",2.0676908621039396,152870.171,316088.25566496665,0.16634007142238183,52578.143023086639]
[912,null,"KINNEY UNIT 18 MESA","MESAVERDE",2.0676908621039396,122725.66200000001,253758.72986305671,0.16001168927094148,40604.363032636211]
[913,null,"KINNEY UNIT 4 FR","FRONTIER",2.0676908621039396,136125.56700000001,281465.59098461759,0.16647360277585296,46856.590988643933]
[914,null,"KINNEY UNIT 5 DK","DAKOTA",2.0676908621039396,44720.701999999997,92468.586872273372,0.17049203399779811,15765.15745675598]
[915,null,"PIONEER 3 MESA","MESAVERDE",2.0676908621039396,23820.258000000002,49252.929799558267,0.16001200762674619,7881.0601787265123]
[916,"MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",2.0676908621039396,327.96800000000002,678.13643666250493,0.15000000000000002,101.72046549937575]
[917,null,"ES LAUZER B 2 DK","DAKOTA",2.0676908621039396,1845.5709999999999,3816.0702920640297,0.15000000000000002,572.41054380960452]
[918,"NO BAXTER (WY)","GW CAPPERS B 3 DK","DAKOTA",2.0676908621039396,2182.9009999999998,4513.5644505775517,0.15000000000000002,677.03466758663285]
[919,null,"NORTH BAXTER 14-1 MORR","MORRISON",2.0676908621039396,29410.548000000003,60811.9213490693,0.15000000000000002,9121.7882023603961]
[920,null,"OF FEATHERSTONE 1 DK","DAKOTA",2.0676908621039396,16978.374000000003,35106.028773183119,0.17500000000000004,6143.5550353070475]
[921,null,"TERESA LAURUNEN 1 FR","FRONTIER",2.0676908621039396,10675.67,22073.985305837166,0.15500000000000003,3421.4677224047614]
[922,null,"UP 11-19-104 A1 3 MORR","MORRISON",2.0676908621039396,3931.2340000000004,8128.5766185923194,0.15000000000000002,1219.2864927888481]
[923,null,"UPRR 11-19-104 #1  DK","DAKOTA",2.0676908621039396,23961.364000000001,49544.693386346305,0.15000000000000002,7431.7040079519466]
[924,null,"UPRR 35-20-104 1  DK","DAKOTA",2.0676908621039396,19374.935000000001,40061.376053357795,0.15000000000000002,6009.2064080036698]
[925,"PINEDALE (WY)","MESA 12A4-8 LANCE","LANCE",2.0676908621039396,148791.71299999999,307655.26532689191,0.21871569370647798,67289.034778421701]
[926,null,"MESA 4B2-16 LANCE","LANCE",2.0676908621039396,57976.85300000001,119878.2091616434,0.16146353402870528,19355.959304271259]
[927,null,"MESA UNIT 1 LANCE","LANCE",2.0676908621039396,37036.238000000005,76579.490879306701,0.18802333333333335,14398.731140096845]
[928,null,"MESA UNIT 10-16 LANCE","LANCE",2.0676908621039396,12352.792000000001,25541.755139870649,0.16606118067763384,4241.4940151059427]
[929,null,"MESA UNIT 10-7D LANCE","LANCE",2.0676908621039396,67119.356,138782.07907150124,0.21459404564900905,29781.80781153412]
[930,null,"MESA UNIT 10A1-16 LANCE","LANCE",2.0676908621039396,3499.951,7236.8167005115456,0.15973186745092083,1155.9502459727205]
[931,null,"MESA UNIT 10A-16 LANCE","LANCE",2.0676908621039396,13887.310999999998,28714.666053895518,0.17314277563908706,4971.7369821209413]
[932,null,"MESA UNIT 10A2-16 LANCE","LANCE",2.0676908621039396,7257.0919999999996,15005.422813847603,0.15891728232064015,2384.6210136487939]
[933,null,"MESA UNIT 10A2-7 LANCE","LANCE",2.0676908621039396,148228.91100000002,306491.56477431819,0.21874060889063543,67042.151498577994]
[934,null,"MESA UNIT 10B1-16 LANCE","LANCE",2.0676908621039396,4775.0880000000006,9873.4058233421783,0.15934556457447613,1573.2834251933798]
[935,null,"MESA UNIT 10B1-7 LANCE","LANCE",2.0676908621039396,111920.29700000001,231416.57539085898,0.21923531136067373,50734.684959835795]
[936,null,"MESA UNIT 10B2-16 LANCE","LANCE",2.0676908621039396,21798.836000000003,45073.2540017024,0.16017168344014432,7219.4589715778948]
[937,null,"MESA UNIT 10C2-16 LANCE","LANCE",2.0676908621039396,21989.864999999998,45468.242919399243,0.1605168577514294,7298.4194809006458]
[938,null,"MESA UNIT 10C3-7 LANCE","LANCE",2.0676908621039396,124732.40500000001,257908.05402674776,0.22309331262946097,57537.562126645149]
[939,null,"MESA UNIT 10C4-16 LANCE","LANCE",2.0676908621039396,29200.05,60376.676557978142,0.17855998309987034,10780.858345818915]
[940,null,"MESA UNIT 10C4-7 LANCE","LANCE",2.0676908621039396,165474.04,342149.16042342182,0.21763085554998193,74462.214508657315]
[941,null,"MESA UNIT 10D2-16 LANCE","LANCE",2.0676908621039396,20387.763000000003,42155.591253840808,0.1771839574301742,7469.2944861643537]
[942,null,"MESA UNIT 10D4-16 LANCE","LANCE",2.0676908621039396,17645.970999999998,36486.412989651115,0.17564123670606832,6408.5187004706777]
[943,null,"MESA UNIT 11-16 LANCE","LANCE",2.0676908621039396,24545.958999999999,50753.455125877954,0.16253713216040649,8249.3210433920849]
[944,null,"MESA UNIT 11A-16D LANCE","LANCE",2.0676908621039396,6642.1059999999998,13733.82188132575,0.15598881469780587,2142.3225965387942]
[945,null,"MESA UNIT 11B1-16 LANCE","LANCE",2.0676908621039396,30269.781999999999,62588.55163927831,0.16041605958495306,10040.208829102381]
[946,null,"MESA UNIT 11B2-16 LANCE","LANCE",2.0676908621039396,29165.966,60306.201382634194,0.16064526514322411,9687.9057108939378]
[947,null,"MESA UNIT 11C2-16 LANCE","LANCE",2.0676908621039396,24336.973999999998,50321.338751061157,0.16130474217446553,8117.0705731138614]
[948,null,"MESA UNIT 11D1-16 LANCE","LANCE",2.0676908621039396,27053.829000000002,55938.955008222569,0.16130773545836821,9023.3861562839284]
[949,null,"MESA UNIT 11D2-16 LANCE","LANCE",2.0676908621039396,12285.223000000002,25402.043336009152,0.15862030005683414,4029.2797360144759]
[950,null,"MESA UNIT 12-16 LANCE","LANCE",2.0676908621039396,14415.386999999999,29806.563973591921,0.1601988918589527,4774.9785186924073]
[951,null,"MESA UNIT 12-8 LANCE","LANCE",2.0676908621039396,58567.040000000001,121098.53342847592,0.2118612219351633,25656.083266713129]
[952,null,"MESA UNIT 12A-16 LANCE","LANCE",2.0676908621039396,24581.113000000001,50826.142730444357,0.15974326246146506,8119.133858093257]
[953,null,"MESA UNIT 12B1-16 LANCE","LANCE",2.0676908621039396,39180.925999999999,81014.042658970662,0.15885288079212032,12869.314060993216]
[954,null,"MESA UNIT 12B-16D LANCE","LANCE",2.0676908621039396,17880.395,36971.12935230897,0.16178215508277546,5981.2689824606014]
[955,null,"MESA UNIT 12C2-16 LANCE","LANCE",2.0676908621039396,27684.287999999997,57242.549321453742,0.17814795909463726,10197.643334991097]
[956,null,"MESA UNIT 12C3-8 LANCE","LANCE",2.0676908621039396,145914.51499999998,301706.10931382817,0.21896880707964608,66064.226845090248]
[957,null,"MESA UNIT 12D1-16 LANCE","LANCE",2.0676908621039396,24495.354999999996,50648.821697492036,0.16348451164052363,8280.2978803824426]
[958,null,"MESA UNIT 12D2-16 LANCE","LANCE",2.0676908621039396,33998.630999999994,70298.658642743714,0.18474765965335066,12987.512661016694]
[959,null,"MESA UNIT 13-05V LANCE","LANCE",2.0676908621039396,48093.038000000008,99441.535203417545,0.20475464566929127,20361.116305386113]
[960,null,"MESA UNIT 13-9D LANCE","LANCE",2.0676908621039396,27607.393999999997,57083.55630030312,0.17501400024029512,9990.4215360581511]
[961,null,"MESA UNIT 13A-16D LANCE","LANCE",2.0676908621039396,20395.280999999999,42171.136153742096,0.16207701499726726,6834.9718668418573]
[962,null,"MESA UNIT 13A1-9 LANCE","LANCE",2.0676908621039396,47226.203999999998,97649.190462656523,0.17884088250596711,17463.667398334757]
[963,null,"MESA UNIT 13A2-9 LANCE","LANCE",2.0676908621039396,36498.830999999998,75468.299336175987,0.1746395406611537,13179.749130548225]
[964,null,"MESA UNIT 13AA-16D LANCE","LANCE",2.0676908621039396,24492.04,50641.967302284174,0.1754845382200193,8886.882246594656]
[965,null,"MESA UNIT 13B1-16 LANCE","LANCE",2.0676908621039396,47616.428999999989,98456.055129321001,0.17908837804037789,17632.335221364126]
[966,null,"MESA UNIT 13B1-9 LANCE","LANCE",2.0676908621039396,51864.181999999993,107239.09519189561,0.1773073165485036,19014.276197564544]
[967,null,"MESA UNIT 13B2-16 LANCE","LANCE",2.0676908621039396,36497.764000000003,75466.093110026137,0.18014543642253578,13594.872278409379]
[968,null,"MESA UNIT 13C1-16 LANCE","LANCE",2.0676908621039396,51370.54,106218.39613934491,0.18495113258938817,19645.212667800137]
[969,null,"MESA UNIT 13C2-16 LANCE","LANCE",2.0676908621039396,52106.604999999996,107740.35101375944,0.17712108905794205,19083.088307042024]
[970,null,"MESA UNIT 13C2-5 LANCE","LANCE",2.0676908621039396,166033.68900000001,343306.34154670744,0.20241841305925246,69491.524849062233]
[971,null,"MESA UNIT 13D1-16 LANCE","LANCE",2.0676908621039396,25146.865999999998,51995.945038752245,0.1756062868827854,9130.8148412166684]
[972,null,"MESA UNIT 13D1-5 LANCE","LANCE",2.0676908621039396,204970.88500000004,423816.42591185751,0.21682376229346673,91893.471987979239]
[973,null,"MESA UNIT 13D1-9 LANCE","LANCE",2.0676908621039396,30575.474999999999,63220.630261987448,0.17994848034361852,11376.456342010422]
[974,null,"MESA UNIT 13D2-9 LANCE","LANCE",2.0676908621039396,29459.343000000004,60912.814324685671,0.17755827280997685,10815.574103486004]
[975,null,"MESA UNIT 14-16 LANCE","LANCE",2.0676908621039396,23028.109999999997,47615.012618524343,0.16702222123805621,7952.7651718240113]
[976,null,"MESA UNIT 14-6D LANCE","LANCE",2.0676908621039396,74709.923999999999,154477.0271632798,0.21087100972050571,32574.726696542799]
[977,null,"MESA UNIT 14A-16D LANCE","LANCE",2.0676908621039396,6586.1480000000001,13618.118036064137,0.16990476815254588,2313.7831875914808]
[978,null,"MESA UNIT 14A2-16 LANCE","LANCE",2.0676908621039396,24014.250000000004,49654.045285279542,0.17327562120691622,8603.8355422431632]
[979,null,"MESA UNIT 14B1-16 LANCE","LANCE",2.0676908621039396,17446.312000000002,36073.579899814307,0.173422907174996,6255.9850984352979]
[980,null,"MESA UNIT 14B1-6 LANCE","LANCE",2.0676908621039396,140774.40400000004,291077.94876892836,0.2175211671697839,63315.61515360386]
[981,null,"MESA UNIT 14B-16D LANCE","LANCE",2.0676908621039396,10594.691000000001,21906.54576751485,0.16153743228329803,3538.7271534808992]
[982,null,"MESA UNIT 14B1-9 LANCE","LANCE",2.0676908621039396,47896.901000000005,99035.984520797065,0.17147017692816746,16981.717788036327]
[983,null,"MESA UNIT 14B2-9 LANCE","LANCE",2.0676908621039396,49560.499000000011,102475.79090361146,0.18028720938024972,18475.074371046088]
[984,null,"MESA UNIT 14C1-16 LANCE","LANCE",2.0676908621039396,16940.696,35028.122316880763,0.17146607506095693,6006.1346504306575]
[985,null,"MESA UNIT 14C1-9 LANCE","LANCE",2.0676908621039396,38814.838000000003,80257.085846644768,0.17447457362147334,14002.820833195328]
[986,null,"MESA UNIT 14C2-16 LANCE","LANCE",2.0676908621039396,21730.568000000003,44932.096881928286,0.17452689709603181,7841.8594488212293]
[987,null,"MESA UNIT 14C2-6 LANCE","LANCE",2.0676908621039396,163702.03999999998,338485.21221577359,0.21635717902083715,73233.705655274185]
[988,null,"MESA UNIT 14C2-9 LANCE","LANCE",2.0676908621039396,29573.583000000006,61149.027328772427,0.1788077841686104,10933.9220807236]
[989,null,"MESA UNIT 14D1-16 LANCE","LANCE",2.0676908621039396,22224.931,45954.286739590571,0.17238788793584589,7921.9624326362682]
[990,null,"MESA UNIT 14D1-9 LANCE","LANCE",2.0676908621039396,22622.025999999998,46775.356442477729,0.17877525146635012,8362.2761104321162]
[991,null,"MESA UNIT 15-06V LANCE","LANCE",2.0676908621039396,53480.704000000005,110581.56295968562,0.19257007611565097,21294.69999613431]
[992,null,"MESA UNIT 15-16 LANCE","LANCE",2.0676908621039396,18907.849000000002,39095.586599341113,0.16568682570714235,6477.6236428035218]
[993,null,"MESA UNIT 15A1-16 LANCE","LANCE",2.0676908621039396,22930.6,47413.392082560596,0.17985397681021864,8527.487120110658]
[994,null,"MESA UNIT 15A1-9 LANCE","LANCE",2.0676908621039396,36762.695,76013.888517814194,0.17793548511053087,13525.56812855508]
[995,null,"MESA UNIT 15A1R-16 LANCE","LANCE",2.0676908621039396,34470.111000000004,71273.533530408502,0.18111107465135354,12908.426251891564]
[996,null,"MESA UNIT 15A2-9 LANCE","LANCE",2.0676908621039396,20483.631000000001,42353.816641408986,0.18247319533204695,7728.436257065523]
[997,null,"MESA UNIT 15B1-16 LANCE","LANCE",2.0676908621039396,9798.0640000000003,20259.367399109575,0.18091577485149929,3665.2391510111124]
[998,null,"MESA UNIT 15B1-6 LANCE","LANCE",2.0676908621039396,232601.38800000001,480947.76448029297,0.21737860478951801,104547.7540193638]
[999,null,"MESA UNIT 15B2-9 LANCE","LANCE",2.0676908621039396,23482.597999999998,48554.753303060243,0.17760710182525938,8623.6690139969705]
[1000,null,"MESA UNIT 15C1-9 LANCE","LANCE",2.0676908621039396,15885.188000000002,32845.658070403158,0.18003003032103088,5913.2048183288935]
[1001,null,"MESA UNIT 15C2-16 LANCE","LANCE",2.0676908621039396,25772.064000000002,53288.66123035791,0.17955864802179736,9568.4399654146346]
[1002,null,"MESA UNIT 15C2-9 LANCE","LANCE",2.0676908621039396,24436.675000000003,50527.489597703796,0.1773400464424445,8960.5473518769231]
[1003,null,"MESA UNIT 15D2-16 LANCE ","LANCE",2.0676908621039396,38508.563999999998,79623.805895544734,0.181607177185064,14460.254625421336]
[1004,null,"MESA UNIT 15D2-9 LANCE","LANCE",2.0676908621039396,32369.232,66929.565219722426,0.17658387953188459,11818.682281880878]
[1005,null,"MESA UNIT 16-6D LANCE","LANCE",2.0676908621039396,71122.546000000002,147059.4384537671,0.19656010805424268,28906.019112868711]
[1006,null,"MESA UNIT 16B2-6 LANCE","LANCE",2.0676908621039396,99221.815000000002,205160.0401968676,0.21657617370610627,44432.776503228539]
[1007,null,"MESA UNIT 16D3-6 LANCE","LANCE",2.0676908621039396,112441.43200000002,232494.12146828152,0.19963114081587774,46413.066701698292]
[1008,null,"MESA UNIT 1-7D LANCE","LANCE",2.0676908621039396,62910.697000000007,130079.87331548975,0.19427508367142873,25271.278272335621]
[1009,null,"MESA UNIT 1A3-16 LANCE","LANCE",2.0676908621039396,14263.006000000001,29491.487172333666,0.17255303114420653,5088.8455045366582]
[1010,null,"MESA UNIT 1A-7D LANCE","LANCE",2.0676908621039396,61379.686000000002,126914.21586100911,0.19935842349779073,25301.417993509083]
[1011,null,"MESA UNIT 1B1-16 LANCE","LANCE",2.0676908621039396,37939.432000000008,78447.016859813812,0.17446914498318469,13686.583958013191]
[1012,null,"MESA UNIT 1B4-16 LANCE","LANCE",2.0676908621039396,15427.376,31899.044381441629,0.17942690771833328,5723.5468925319446]
[1013,null,"MESA UNIT 1C2-16 LANCE","LANCE",2.0676908621039396,43651.773000000001,90258.372146735477,0.17500754685234401,15795.896292286112]
[1014,null,"MESA UNIT 1C3-7 LANCE","LANCE",2.0676908621039396,139527.82700000002,288500.41289711936,0.20444660869826992,58982.931024866666]
[1015,null,"MESA UNIT 1D1-7 LANCE","LANCE",2.0676908621039396,132973.45200000002,274947.99160281685,0.2033065679828753,55898.73254655311]
[1016,null,"MESA UNIT 1D2-16 LANCE","LANCE",2.0676908621039396,41266.075000000004,85325.486192395838,0.1746312097723268,14900.492878190051]
[1017,null,"MESA UNIT 2 LANCE","LANCE",2.0676908621039396,4359.2920000000004,9013.6682336428075,0.19807338666666668,1785.3677933273823]
[1018,null,"MESA UNIT 2-16D LANCE","LANCE",2.0676908621039396,6467.4569999999994,13372.701739950158,0.1605199381248949,2146.5852558594738]
[1019,null,"MESA UNIT 2-7D LANCE","LANCE",2.0676908621039396,71010.467000000004,146827.69372963335,0.19928023737952127,29259.85766032898]
[1020,null,"MESA UNIT 2A1-16 LANCE","LANCE",2.0676908621039396,20566.501000000004,42525.166183151545,0.18576902538013132,7899.8586759721811]
[1021,null,"MESA UNIT 2A1-7 LANCE","LANCE",2.0676908621039396,216524.14,447704.98570291413,0.19874443502353759,88978.874440746644]
[1022,null,"MESA UNIT 2A2-16 LANCE","LANCE",2.0676908621039396,23895.045000000002,49407.566196062435,0.18216038388072869,9000.1012248872466]
[1023,null,"MESA UNIT 2A-7D LANCE","LANCE",2.0676908621039396,81160.306000000011,167814.42308175957,0.1923927910503688,32286.285235207157]
[1024,null,"MESA UNIT 2B1-16 LANCE","LANCE",2.0676908621039396,23765.139000000003,49138.960746929966,0.16378275134862583,8048.1141895443152]
[1025,null,"MESA UNIT 2B1-7 LANCE","LANCE",2.0676908621039396,185288.46900000001,383119.27420452912,0.19329425074275877,74054.753052474]
[1026,null,"MESA UNIT 2B2-16 LANCE","LANCE",2.0676908621039396,9403.2470000000012,19443.007896006286,0.16524612513966322,3212.8817158749148]
[1027,null,"MESA UNIT 2C2-16 LANCE","LANCE",2.0676908621039396,21330.316000000003,44104.499478989463,0.1846830045537258,8145.3514781180083]
[1028,null,"MESA UNIT 2C3-7 LANCE","LANCE",2.0676908621039396,111402.66500000001,230346.27243452639,0.2053675638987626,47305.652823039374]
[1029,null,"MESA UNIT 2D1-16 LANCE","LANCE",2.0676908621039396,43558.788,90066.107911922736,0.17476110517478244,15740.052557478833]
[1030,null,"MESA UNIT 3 LANCE","LANCE",2.0676908621039396,12410.154,25660.362023102654,0.15630809883457225,4010.9224032380339]
[1031,null,"MESA UNIT 3-16D LANCE","LANCE",2.0676908621039396,24779.614999999998,51236.583501953712,0.16404507072891669,8405.1089644860422]
[1032,null,"MESA UNIT 3-7 LANCE","LANCE",2.0676908621039396,24596.692999999999,50858.357354075932,0.20456547539449055,10403.864049919428]
[1033,null,"MESA UNIT 3A1-16 LANCE","LANCE",2.0676908621039396,24168.570000000003,49973.13133911942,0.16242437749182945,8116.8547490739047]
[1034,null,"MESA UNIT 3A1-7 LANCE","LANCE",2.0676908621039396,128919.302,266565.26269421814,0.21758360241981484,58000.230136992257]
[1035,null,"MESA UNIT 3A2-16 LANCE","LANCE",2.0676908621039396,28763.813000000002,59474.673299366506,0.16133210813105556,9595.1744237925996]
[1036,null,"MESA UNIT 3B1-16 LANCE","LANCE",2.0676908621039396,30290.740000000005,62631.8863043663,0.16474805156609976,10318.481234553836]
[1037,null,"MESA UNIT 3B2-7 LANCE","LANCE",2.0676908621039396,173009.81600000002,357730.815597484,0.21760727923573428,77844.829480948669]
[1038,null,"MESA UNIT 3C1-16 LANCE","LANCE",2.0676908621039396,38826.633000000002,80281.474260363277,0.1605237947686223,12887.086897892988]
[1039,null,"MESA UNIT 3C4-7 LANCE","LANCE",2.0676908621039396,93988.36,194338.87311613542,0.21540014381022629,41860.621217132888]
[1040,null,"MESA UNIT 3D1-16 LANCE","LANCE",2.0676908621039396,27058.929000000004,55949.500231619299,0.18169261896901806,10165.611227090592]
[1041,null,"MESA UNIT 3D2-16 LANCE","LANCE",2.0676908621039396,28702.843000000004,59348.60618750404,0.18307121068301388,10865.021187095774]
[1042,null,"MESA UNIT 3D4-7 LANCE","LANCE",2.0676908621039396,104225.95700000001,215507.05888293814,0.21847254238098046,47082.375055203156]
[1043,null,"MESA UNIT 4-16D LANCE","LANCE",2.0676908621039396,20345.956000000006,42069.147301968835,0.1584657683911174,6666.5197527655946]
[1044,null,"MESA UNIT 4-8 LANCE","LANCE",2.0676908621039396,69450.573000000004,143602.31515998259,0.19599672780504607,28145.583876585548]
[1045,null,"MESA UNIT 4A1-16 LANCE","LANCE",2.0676908621039396,36733.737000000008,75954.012325829404,0.16059466326365102,12197.809032989771]
[1046,null,"MESA UNIT 4A2-16 LANCE","LANCE",2.0676908621039396,40878.041000000005,84523.151836410194,0.16010046201487066,13532.195659962335]
[1047,null,"MESA UNIT 4A2-8 LANCE","LANCE",2.0676908621039396,191849.848,396686.17760562978,0.21890757982433445,86837.611089414509]
[1048,null,"MESA UNIT 4B1-16 LANCE","LANCE",2.0676908621039396,44343.943000000007,91689.565730757968,0.1603223157655678,14699.883509494362]
[1049,null,"MESA UNIT 4C1-16 LANCE","LANCE",2.0676908621039396,23808.643000000004,49228.913570194934,0.15958891047025414,7856.3886803017185]
[1050,null,"MESA UNIT 4C2-16 LANCE","LANCE",2.0676908621039396,28105.420999999998,58113.322177284164,0.17266711947950014,10034.259943735809]
[1051,null,"MESA UNIT 4D1-16 LANCE","LANCE",2.0676908621039396,22660.946000000004,46855.83097083083,0.15917334094312435,7458.1991582934606]
[1052,null,"MESA UNIT 4D-16D LANCE","LANCE",2.0676908621039396,21094.691999999999,43617.301887297079,0.15967293202475283,6964.5024793535094]
[1053,null,"MESA UNIT 4D1-8 LANCE","LANCE",2.0676908621039396,71705.084000000003,148263.94695319541,0.20782367996478848,30812.759061917259]
[1054,null,"MESA UNIT 5-8 LANCE","LANCE",2.0676908621039396,39577.212999999996,81833.441667641237,0.20719855424441661,16955.770802380066]
[1055,null,"MESA UNIT 5A-16D LANCE","LANCE",2.0676908621039396,15577.673000000003,32209.81211494327,0.15794572419634748,5087.4021007230012]
[1056,null,"MESA UNIT 5A2-16 LANCE","LANCE",2.0676908621039396,23318.738000000001,48215.9414783959,0.15911708033041702,7671.9798334246061]
[1057,null,"MESA UNIT 5B1-16 LANCE","LANCE",2.0676908621039396,25688.287,53115.436293003426,0.15798687529184152,8391.541809694485]
[1058,null,"MESA UNIT 5B1-8 LANCE","LANCE",2.0676908621039396,73163.635999999999,151279.78159549882,0.19729497019716721,29846.740001317903]
[1059,null,"MESA UNIT 5B2-16 LANCE","LANCE",2.0676908621039396,28187.121000000006,58282.252520718073,0.15943483936688191,9292.221568580735]
[1060,null,"MESA UNIT 5B3-8 LANCE","LANCE",2.0676908621039396,120273.08300000001,248687.55467616871,0.21648465551502374,53837.039604944017]
[1061,null,"MESA UNIT 5C2-16 LANCE","LANCE",2.0676908621039396,19052.217000000001,39394.094993721337,0.15789094556434755,6219.9709082103918]
[1062,null,"MESA UNIT 5C3-8 LANCE","LANCE",2.0676908621039396,143171.215,296033.81297181849,0.2187330968654497,64752.392688213193]
[1063,null,"MESA UNIT 5C4-8 LANCE","LANCE",2.0676908621039396,132215.973,273381.7591962812,0.21651056864681806,59190.040141254321]
[1064,null,"MESA UNIT 5D1-16 LANCE","LANCE",2.0676908621039396,24050.208999999999,49728.397380989925,0.16025139484512829,7969.04504371646]
[1065,null,"MESA UNIT 5D2-16 LANCE","LANCE",2.0676908621039396,5229.1140000000005,10812.191234699781,0.16005531480111326,1730.5486717597109]
[1066,null,"MESA UNIT 5D4-8 LANCE","LANCE",2.0676908621039396,123822.08400000002,256025.79161346646,0.21785248364017676,55775.854578936007]
[1067,null,"MESA UNIT 6 LANCE","LANCE",2.0676908621039396,3984.1710000000003,8238.0339697595155,0.17636500160130178,1452.9008742682154]
[1068,null,"MESA UNIT 6-16 LANCE","LANCE",2.0676908621039396,9552.9959999999992,19752.642534915485,0.20850189518186457,4118.4634033797884]
[1069,null,"MESA UNIT 6-7D LANCE","LANCE",2.0676908621039396,41397.955000000002,85598.173263290097,0.21336936707095838,18264.028051618439]
[1070,null,"MESA UNIT 6A1-16 LANCE","LANCE",2.0676908621039396,20508.934000000001,42406.135423292799,0.162176954883126,6877.2979113110878]
[1071,null,"MESA UNIT 6A-16D LANCE","LANCE",2.0676908621039396,22257.356000000003,46021.331615794297,0.1577039958484692,7257.747890078248]
[1072,null,"MESA UNIT 6A1-7 LANCE","LANCE",2.0676908621039396,80001.608000000007,165418.59381522145,0.22138067536401507,36620.480016579408]
[1073,null,"MESA UNIT 6B1-16 LANCE","LANCE",2.0676908621039396,31719.171999999999,65585.442097903142,0.16114606926923458,10568.836195362073]
[1074,null,"MESA UNIT 6B2-7 LANCE","LANCE",2.0676908621039396,61468.337000000014,127097.51872362552,0.21020574870467948,26716.629081806721]
[1075,null,"MESA UNIT 6B3-16 LANCE","LANCE",2.0676908621039396,13848.793,28635.022737269002,0.1759151494169669,5037.3343033849214]
[1076,null,"MESA UNIT 6B3-7 LANCE","LANCE",2.0676908621039396,69438.551999999996,143577.45944812923,0.22034058873752044,31635.94194423826]
[1077,null,"MESA UNIT 6C2-7 LANCE","LANCE",2.0676908621039396,115578.17599999999,238979.93837384085,0.21378807397822244,51091.060744377726]
[1078,null,"MESA UNIT 6D2-16 LANCE","LANCE",2.0676908621039396,18334.699000000001,37910.489581726237,0.15816184986510651,5995.993161537669]
[1079,null,"MESA UNIT 6D2-7 LANCE","LANCE",2.0676908621039396,96949.005000000005,200460.57172856916,0.22039845845233072,44181.200989449513]
[1080,null,"MESA UNIT 6D3-16 LANCE","LANCE",2.0676908621039396,18330.306,37901.40621576902,0.16022280630141666,6072.6696666604694]
[1081,null,"MESA UNIT 6D3-7 LANCE","LANCE",2.0676908621039396,93971.861000000004,194304.75828460159,0.22015471481282736,42777.108646921813]
[1082,null,"MESA UNIT 7-16D LANCE","LANCE",2.0676908621039396,19039.104999999996,39366.983431137422,0.1599278055266701,6295.8752703465898]
[1083,null,"MESA UNIT 7-7V LANCE","LANCE",2.0676908621039396,35335.923999999999,73063.767158799281,0.19589471514884155,14312.80585527427]
[1084,null,"MESA UNIT 7A2-16 LANCE","LANCE",2.0676908621039396,20778.230000000003,42962.95630169395,0.16007342292277119,6877.2274740935927]
[1085,null,"MESA UNIT 7A2-7 LANCE","LANCE",2.0676908621039396,93383.066999999995,193087.31431113995,0.20520109711792786,39621.728736200093]
[1086,null,"MESA UNIT 7B1-16 LANCE","LANCE",2.0676908621039396,22881.731,47312.346097820438,0.16181508201595257,7655.8511641859477]
[1087,null,"MESA UNIT 7B2-16 LANCE","LANCE",2.0676908621039396,19096.271000000001,39485.185046960461,0.15867002087459195,6265.1151356383425]
[1088,null,"MESA UNIT 7B4-7 LANCE","LANCE",2.0676908621039396,116799.69100000002,241505.6537772638,0.20268416360703809,48949.371442215634]
[1089,null,"MESA UNIT 7C-16D LANCE","LANCE",2.0676908621039396,12767.607,26399.464324834295,0.15735119738488698,4153.9873218322828]
[1090,null,"MESA UNIT 7C1-7 LANCE","LANCE",2.0676908621039396,89132.479000000007,184298.41234497129,0.20316124694850007,37442.295262633204]
[1091,null,"MESA UNIT 7C2-16 LANCE","LANCE",2.0676908621039396,16776.894,34689.430418286414,0.15910847331523956,5519.3823140287832]
[1092,null,"MESA UNIT 7C3-7 LANCE","LANCE",2.0676908621039396,110073.38799999999,227597.73852842141,0.20318503196886212,46244.453778938027]
[1093,null,"MESA UNIT 7D1-16 LANCE","LANCE",2.0676908621039396,20105.48,41571.917274213512,0.15996689584756185,6650.1305607875702]
[1094,null,"MESA UNIT 7D2-16 LANCE","LANCE",2.0676908621039396,25985.538999999997,53730.061537145535,0.15960687091275752,8575.6869958937059]
[1095,null,"MESA UNIT 7D3-7 LANCE","LANCE",2.0676908621039396,107918.30000000002,223141.68276379161,0.19965053031913899,44550.355300096067]
[1096,null,"MESA UNIT 7D4-7 LANCE","LANCE",2.0676908621039396,93847.023000000016,194046.63189275828,0.20109390214985917,39021.594406352073]
[1097,null,"MESA UNIT 8-17 LANCE","LANCE",2.0676908621039396,33393.89499999999,69048.25154155842,0.1657145062919787,11442.29691453371]
[1098,null,"MESA UNIT 8-7D LANCE","LANCE",2.0676908621039396,54115.585000000006,111894.30060190904,0.19820366324668995,22177.860275724677]
[1099,null,"MESA UNIT 8A1-16 LANCE","LANCE",2.0676908621039396,16692.826000000001,34515.603782891063,0.18261355933738635,6303.0172594726937]
[1100,null,"MESA UNIT 8A1-17 LANCE","LANCE",2.0676908621039396,33061.798000000003,68361.577609326312,0.17026424616129807,11639.532478049017]
[1101,null,"MESA UNIT 8A2-7 LANCE","LANCE",2.0676908621039396,136385.01500000001,282002.04924340878,0.20290504819611141,57219.639393136044]
[1102,null,"MESA UNIT 8B1-16 LANCE","LANCE",2.0676908621039396,33614.969999999994,69505.36629889805,0.17738547087789572,12329.242129470655]
[1103,null,"MESA UNIT 8B1-17 LANCE","LANCE",2.0676908621039396,45147.500999999997,93351.075264528467,0.17136267377295025,15996.889856909518]
[1104,null,"MESA UNIT 8B3-7 LANCE","LANCE",2.0676908621039396,91001.74,188163.46623355857,0.22149869077492243,41677.961422404551]
[1105,null,"MESA UNIT 8C1-16 LANCE","LANCE",2.0676908621039396,31500.039000000004,65132.34279621773,0.17546622337055384,11428.526209728623]
[1106,null,"MESA UNIT 8C2-16 LANCE","LANCE",2.0676908621039396,44983.292999999991,93011.543883444087,0.18403300870464531,17117.194265134363]
[1107,null,"MESA UNIT 8C2-17 LANCE","LANCE",2.0676908621039396,41740.727999999996,86306.921863166048,0.17430848173523572,15044.028513210096]
[1108,null,"MESA UNIT 8C4-7 LANCE","LANCE",2.0676908621039396,110705.33100000001,228904.40129489201,0.22558787886096027,51638.058350052735]
[1109,null,"MESA UNIT 8D1-16 LANCE","LANCE",2.0676908621039396,40237.48799999999,83198.686251616906,0.17622084113564307,14661.342472640394]
[1110,null,"MESA UNIT 8D1-17 LANCE","LANCE",2.0676908621039396,34132.999000000003,70576.490128502919,0.1761550632397326,12432.406081824794]
[1111,null,"MESA UNIT 8D2-17 LANCE","LANCE",2.0676908621039396,24012.026999999998,49649.448808493071,0.17607947581382705,8742.248920644899]
[1112,null,"MESA UNIT 8D4-7 LANCE","LANCE",2.0676908621039396,115949.114,239746.92348684798,0.22145203923000822,53092.445105283237]
[1113,null,"MESA UNIT 9-16 LANCE","LANCE",2.0676908621039396,19059.554,39409.265641576589,0.17200788427431893,6778.7044038121994]
[1114,null,"MESA UNIT 9-17D LANCE","LANCE",2.0676908621039396,24372.088000000003,50393.943647993088,0.16606230071798228,8368.5342244380809]
[1115,null,"MESA UNIT 9-7 LANCE","LANCE",2.0676908621039396,60100.200000000004,124268.63435061921,0.19640335556318378,24406.776777715939]
[1116,null,"MESA UNIT 9A1-16 LANCE","LANCE",2.0676908621039396,31659.473000000002,65462.003021126402,0.1785189757718422,11686.209731304725]
[1117,null,"MESA UNIT 9A2-16 LANCE","LANCE",2.0676908621039396,40456.365000000005,83651.256224441662,0.18022936255530966,15076.412586282]
[1118,null,"MESA UNIT 9A2-17 LANCE","LANCE",2.0676908621039396,35545.872000000003,73497.87471991629,0.17748195154366289,13044.546239602389]
[1119,null,"MESA UNIT 9B1-16 LANCE","LANCE",2.0676908621039396,30431.875,62923.709854189328,0.17680775301784224,11125.399750865872]
[1120,null,"MESA UNIT 9B1-17 LANCE","LANCE",2.0676908621039396,26591.363000000008,54982.71828598882,0.17081384119628421,9391.8093098429254]
[1121,null,"MESA UNIT 9B2-16 LANCE","LANCE",2.0676908621039396,27308.751000000007,56466.054898171838,0.18173543231766565,10261.882898192302]
[1122,null,"MESA UNIT 9B3-17 LANCE","LANCE",2.0676908621039396,68214.783999999985,141047.08553719398,0.17069027599668987,24075.365958872364]
[1123,null,"MESA UNIT 9B3-7 LANCE","LANCE",2.0676908621039396,115921.50700000001,239689.84074521789,0.21921202070177895,52542.894331446805]
[1124,null,"MESA UNIT 9B-7D LANCE","LANCE",2.0676908621039396,28835.087,59622.0458978721,0.20871669522772118,12444.116382519374]
[1125,null,"MESA UNIT 9C1-17 LANCE","LANCE",2.0676908621039396,40273.364999999998,83272.86879667663,0.17544098695610069,14609.47428835483]
[1126,null,"MESA UNIT 9C2-16 LANCE","LANCE",2.0676908621039396,21144.267,43719.807661785882,0.1831777010835611,8008.4938593013985]
[1127,null,"MESA UNIT 9C3-7 LANCE","LANCE",2.0676908621039396,143705.35699999999,297138.25350428437,0.22167517508468768,65868.174369920554]
[1128,null,"MESA UNIT 9C4-7 LANCE","LANCE",2.0676908621039396,124128.44899999999,256659.25972443487,0.22062245567028796,56624.796150923059]
[1129,null,"MESA UNIT 9D1-16 LANCE","LANCE",2.0676908621039396,28935.774000000001,59830.235487704762,0.17902400799732002,10711.048556432397]
[1130,null,"MESA UNIT 9D2-16 LANCE","LANCE",2.0676908621039396,26304.577000000001,54389.733494409462,0.17950338988222725,9763.1415370374161]
[1131,null,"MESA UNIT 9D2-17 LANCE","LANCE",2.0676908621039396,49639.768000000004,102639.69469055955,0.17757560810749098,18226.306200643325]
[1132,null,"MESA UNIT 9D3-7 LANCE","LANCE",2.0676908621039396,138576.47399999999,286533.30899238412,0.22373373602390098,64107.167716156924]
[1133,null,"STEWART POINT 10A2-20 LANCE","MESAVERDE",2.0676908621039396,335758.80299999996,694245.4088340567,0.20794450000000006,144364.51441729354]
[1134,null,"STEWART POINT 10B2-20 LANCE","MESAVERDE",2.0676908621039396,413740.255,855486.94454805378,0.20794450000000006,177893.80494057282]
[1135,null,"STEWART POINT 10D3-20 LANCE","LANCE",2.0676908621039396,143236.97100000002,296169.77605214703,0.20794450000000006,61586.875996275703]
[1136,null,"STEWART POINT 11A4-20 LANCE","LANCE",2.0676908621039396,388176.42100000003,802628.8385859119,0.20794450000000006,166902.25252532819]
[1137,null,"STEWART POINT 11D3-20 LANCE","LANCE",2.0676908621039396,305707.15299999999,632107.88673791091,0.20794450000000006,131443.35845377157]
[1138,null,"STEWART POINT 1-20D LANCE","LANCE",2.0676908621039396,74101.123999999996,153218.21696643092,0.20794450000000006,31860.885517976003]
[1139,null,"STEWART POINT 13C3-20 LANCE","LANCE",2.0676908621039396,30681.841000000004,63440.562268226007,0.20794450000000006,13192.116000585127]
[1140,null,"STEWART POINT 14-20 LANCE","LANCE",2.0676908621039396,75940.543999999994,157021.56889200213,0.20794450000000006,32651.771632462947]
[1141,null,"STEWART POINT 14B4-20 LANCE","LANCE",2.0676908621039396,258275.533,534033.95948912448,0.20794450000000006,111049.42468898627]
[1142,null,"STEWART POINT 14D2-20 LANCE","MESAVERDE",2.0676908621039396,276125.06,570941.26335990208,0.20794450000000006,118724.09553874319]
[1143,null,"STEWART POINT 15-20D LANCE","LANCE",2.0676908621039396,68703.567999999999,142057.73974753663,0.20794450000000006,29540.125662931638]
[1144,null,"STEWART POINT 15B3-20 LANCE","LANCE",2.0676908621039396,149234.87100000001,308571.57907396025,0.20794450000000006,64165.762724745146]
[1145,null,"STEWART POINT 15D3-20 LANCE","LANCE",2.0676908621039396,209536.28500000003,433256.26177370688,0.20794450000000006,90093.256726402615]
[1146,null,"STEWART POINT 16A1-20 LANCE","LANCE",2.0676908621039396,99586.198000000019,205913.47159627365,0.20794450000000006,42818.573894351335]
[1147,null,"STEWART POINT 16A2-20 LANCE","LANCE",2.0676908621039396,177493.141,367000.94573182613,0.20794450000000006,76315.82815973174]
[1148,null,"STEWART POINT 16B3-20 LANCE","LANCE",2.0676908621039396,87631.97600000001,181195.83600331176,0.20794450000000006,37678.677519790675]
[1149,null,"STEWART POINT 16D4-20 LANCE","LANCE",2.0676908621039396,234314.93399999998,484490.84788628767,0.20794450000000006,100747.20711829017]
[1150,null,"STEWART POINT 1A3-29 LANCE","LANCE",2.0676908621039396,582552.64600000007,1204538.7828286714,0.20794450000000006,250477.21492591672]
[1151,null,"STEWART POINT 1B2-29 LANCE","LANCE",2.0676908621039396,703126.79399999999,1453848.8468542392,0.20794450000000006,302319.87153468141]
[1152,null,"STEWART POINT 1C3-20 LANCE","LANCE",2.0676908621039396,27082.879000000004,55999.021427766689,0.20485650000000008,11471.763533117291]
[1153,null,"STEWART POINT 1C3-29 LANCE","MESAVERDE",2.0676908621039396,645687.348,1335081.8292357265,0.20794450000000006,277622.9234395086]
[1154,null,"STEWART POINT 1C4-20 LANCE","LANCE",2.0676908621039396,20421.657000000003,42225.67356792096,0.20794450000000006,8780.5965772445434]
[1155,null,"STEWART POINT 1D3-20 LANCE","LANCE",2.0676908621039396,24888.481999999996,51461.686803038378,0.20794450000000006,10701.174731414418]
[1156,null,"STEWART POINT 2-20 LANCE","LANCE",2.0676908621039396,66904.547999999995,138337.92253279439,0.20794450000000006,28766.61013212067]
[1157,null,"STEWART POINT 2B3-29 LANCE","LANCE",2.0676908621039396,233021.07700000005,481815.55159051862,0.20794450000000006,100190.89396771463]
[1158,null,"STEWART POINT 2C3-29 LANCE","LANCE",2.0676908621039396,226465.266,468260.16109213803,0.20794450000000006,97372.125068224123]
[1159,null,"STEWART POINT 2D1-29 LANCE","MESAVERDE",2.0676908621039396,678188.62,1402284.4123568812,0.20794450000000006,291597.33098534559]
[1160,null,"STEWART POINT 3-20D LANCE","LANCE",2.0676908621039396,109448.03600000001,226304.70391242302,0.20794450000000006,47058.818502716866]
[1161,null,"STEWART POINT 3A2-29 LANCE","LANCE",2.0676908621039396,206726.99000000002,427447.50817325251,0.20794450000000006,88885.35836333294]
[1162,null,"STEWART POINT 4-29D LANCE","LANCE",2.0676908621039396,39771.988000000005,82236.176155307548,0.20794450000000006,17100.560532527354]
[1163,null,"STEWART POINT 4A3-20 LANCE","LANCE",2.0676908621039396,35272.548999999999,72932.727250413445,0.20794450000000006,15165.959501723602]
[1164,null,"STEWART POINT 4B3-20 LANCE","LANCE",2.0676908621039396,567.01900000000001,1172.4200049393137,0.20794450000000006,243.79829171710318]
[1165,null,"STEWART POINT 4B4-20 LANCE","LANCE",2.0676908621039396,43911.406000000003,90795.212928336114,0.20794450000000006,18880.365154776395]
[1166,null,"STEWART POINT 4C3-20 LANCE ","LANCE",2.0676908621039396,14315.775,29600.597151436024,0.20794450000000006,6155.2813743567904]
[1167,null,"STEWART POINT 4C4-20 LANCE","LANCE",2.0676908621039396,22423.514000000003,46364.894994059767,0.20794450000000006,9641.3249070922648]
[1168,null,"STEWART POINT 4D3-20 LANCE","LANCE",2.0676908621039396,41777.086000000003,86382.09896753043,0.20794450000000006,17962.682378753638]
[1169,null,"STEWART POINT 5-20V LANCE","LANCE",2.0676908621039396,39916.318000000007,82534.605977435014,0.20839888000000001,17200.119446938763]
[1170,null,"STEWART POINT 5A3-20 LANCE","LANCE",2.0676908621039396,34719.607000000004,71789.414129739976,0.20794450000000006,14928.213826501718]
[1171,null,"STEWART POINT 5B3-20 LANCE","LANCE",2.0676908621039396,27431.281000000003,56719.409059505422,0.20794450000000006,11794.489157174328]
[1172,null,"STEWART POINT 5B4-20 LANCE","LANCE",2.0676908621039396,21101.631000000005,43631.649594189228,0.20794450000000006,9072.9615590388839]
[1173,null,"STEWART POINT 7-20 LANCE","LANCE",2.0676908621039396,31616.507000000001,65373.162615545247,0.20794450000000006,13593.989613508253]
[1174,null,"STEWART POINT 7D3-20 LANCE","LANCE",2.0676908621039396,133755.076,276564.14840521797,0.20794450000000006,57509.993558048867]
[1175,null,"STEWART POINT 8A3-20 LANCE","LANCE",2.0676908621039396,24776.724000000006,51230.605807671382,0.20794450000000006,10653.122709373325]
[1176,null,"STEWART POINT 8B3-20 LANCE","LANCE",2.0676908621039396,22874.388000000003,47297.163043820015,0.20794450000000006,9835.1849205656345]
[1177,null,"STEWART POINT 8B4-20 LANCE ","LANCE",2.0676908621039396,35541.278999999995,73488.377815786633,0.20794450000000006,15281.503980714848]
[1178,null,"STEWART POINT 8C3-20 LANCE","LANCE",2.0676908621039396,51114.14,105688.24020230146,0.20794450000000006,21977.288264747483]
[1179,null,"STEWART POINT 8C4-20 LANCE","LANCE",2.0676908621039396,32892.767999999996,68012.075822904866,0.20794450000000006,14142.737100956045]
[1180,null,"STEWART POINT 8D3-20 LANCE","LANCE",2.0676908621039396,23371.360999999997,48324.749574632384,0.20794450000000006,10048.865887922148]
[1181,null,"STEWART POINT 9C3-20 LANCE","LANCE",2.0676908621039396,118179.43399999999,244358.53577041562,0.20794450000000006,50813.013541511209]
[1182,null,"STEWART POINT 9C4-20 LANCE","LANCE",2.0676908621039396,209271.71200000003,432709.20659924741,0.20794450000000006,89979.499611677224]
[1183,"POWDER WASH (CO)","BW MUSSER 15 UPPER FT UN","FORT UNION",2.0676908621039396,5173.6139999999996,10697.43439185301,0.11004610000000004,1177.2109348292959]
[1184,null,"BW MUSSER 23 FT UN","FORT UNION",2.0676908621039396,98321.623000000007,203298.72142432854,0.11004610000000004,22372.231427733808]
[1185,null,"BW MUSSER 24 FT UN","FORT UNION",2.0676908621039396,53838.938000000002,111322.28012798056,0.11004610000000004,12250.582771191765]
[1186,null,"BW MUSSER 26R FT UN","FORT UNION",2.0676908621039396,60901.547000000006,125925.57221989361,0.11004610000000004,13857.61811306764]
[1187,null,"BW MUSSER 27 FT UN","FORT UNION",2.0676908621039396,73651.775000000009,152289.1021452354,0.11004599999999998,16758.806534674572]
[1188,null,"BW MUSSER 28 FT UN","FORT UNION",2.0676908621039396,11425.199000000001,23623.779570019069,0.11004599999999998,2599.7024465623181]
[1189,null,"BW MUSSER 29 FT UN","FORT UNION",2.0676908621039396,49735.224000000002,102837.06818949255,0.11004599999999998,11316.808005980894]
[1190,null,"BW MUSSER 31 FT UN","FORT UNION",2.0676908621039396,75777.801999999996,156685.06874572163,0.11004599999999998,17242.56507519168]
[1191,null,"BW MUSSER 32 FT UN","FORT UNION",2.0676908621039396,41199.766000000003,85188.379679020582,0.11004599999999998,9374.6404301574967]
[1192,null,"BW MUSSER 34 FT UN","FORT UNION",2.0676908621039396,31437.183000000005,65002.376019389325,0.11004599999999998,7153.2514714297158]
[1193,null,"BW MUSSER 36 FT UN","FORT UNION",2.0676908621039396,93533.3,193397.94971242643,0.11004599999999998,21282.670774053673]
[1194,null,"BW MUSSER 37 FT UN","FORT UNION",2.0676908621039396,147602.23700000002,305195.79667100008,0.11004599999999998,33585.576640456864]
[1195,null,"BW MUSSER 38 FT UN","FORT UNION",2.0676908621039396,111129.47500000001,229781.39996790822,0.11004599999999998,25286.523940868421]
[1196,null,"BW MUSSER 39 FT UN","FORT UNION",2.0676908621039396,126345.834,261244.12642670126,0.11004599999999998,28748.871136752761]
[1197,null,"BW MUSSER 42 FT UN","FORT UNION",2.0676908621039396,22350.518,46213.961831889617,0.11004599999999998,5085.6616437521234]
[1198,null,"BW MUSSER 72 FT UN","FORT UNION",2.0676908621039396,11366.546,23502.503297884086,0.11004599999999998,2586.3564779189514]
[1199,null,"BW MUSSER 73 FT UN","FORT UNION",2.0676908621039396,48222.675999999999,99709.586511398957,0.11004599999999998,10972.641157233407]
[1200,null,"BW MUSSER A 1 WAS","WASATCH",2.0676908621039396,13812.754999999999,28560.5072939805,0.11004610000000004,3142.9724417241086]
[1201,null,"BW MUSSER A 14 FT UN","FORT UNION",2.0676908621039396,19156.751999999997,39610.241057991363,0.11004610000000004,4358.9525484918249]
[1202,null,"BW MUSSER B 10 FT UN","FORT UNION",2.0676908621039396,19211.727000000003,39723.91236313554,0.11004610000000004,4371.4616323048513]
[1203,null,"BW MUSSER B 11 FT UN","FORT UNION",2.0676908621039396,16420.363000000001,33952.234527529632,0.11004610000000004,3736.3109960399797]
[1204,null,"BW MUSSER B 13 FT UN","FORT UNION",2.0676908621039396,19039.936000000002,39368.701682243838,0.11004610000000004,4332.3720821943753]
[1205,null,"BW MUSSER B 18 FT UN","FORT UNION",2.0676908621039396,38601.795000000006,79816.57878230956,0.11004610000000004,8783.503210335919]
[1206,null,"BW MUSSER B 19 FT UN","FORT UNION",2.0676908621039396,31025.339,64150.809943976979,0.11004610000000004,7059.5464461758875]
[1207,null,"BW MUSSER B 20 FT UN","FORT UNION",2.0676908621039396,14795.341999999999,30592.193455102624,0.11004610000000004,3366.55158017957]
[1208,null,"BW MUSSER B 6 WAS","FRONTIER",2.0676908621039396,2927.1080000000002,6052.3544639913389,0.11004610000000004,666.03800457983755]
[1209,null,"CARL ALLEN 22 FT UN","FORT UNION",2.0676908621039396,57631.873000000007,119164.89716803477,0.11004610000000004,13113.632190243276]
[1210,null,"CARL ALLEN 23 FT UN","FORT UNION",2.0676908621039396,43583.457999999999,90117.117845490837,0.11004610000000004,9917.0373621366725]
[1211,null,"CARL ALLEN 25 FT UN","WASATCH",2.0676908621039396,133967.14099999997,277002.63326788996,0.11004610000000004,30483.059480861557]
[1212,null,"CARL ALLEN 26 FT UN","MESAVERDE",2.0676908621039396,78896.141999999978,163132.83186865479,0.11004610000000004,17952.131929101179]
[1213,null,"CARL ALLEN 27 FT UN","FORT UNION",2.0676908621039396,60554.215999999993,125207.39908506816,0.11004599999999998,13778.573439715408]
[1214,null,"CARL ALLEN 28 FT UN","FORT UNION",2.0676908621039396,43148.390000000007,89217.531717497026,0.11004599999999998,9818.0324953836753]
[1215,null,"CARL ALLEN 29 FT UN","FORT UNION",2.0676908621039396,80754.679000000004,166975.71184043691,0.11004599999999998,18375.009185192717]
[1216,null,"CARL ALLEN 30 FT UN","FORT UNION",2.0676908621039396,61898.548999999992,127987.06414479294,0.11004599999999998,14084.46446087788]
[1217,null,"CARL ALLEN 31 FT UN","FORT UNION",2.0676908621039396,128038.13999999998,264743.2920787849,0.11004599999999998,29133.940320101956]
[1218,null,"CARL ALLEN 32 FT UN","FORT UNION",2.0676908621039396,27465.257000000001,56789.660924236268,0.11004599999999998,6249.4750260685032]
[1219,null,"CARL ALLEN 33 FT UN","FORT UNION",2.0676908621039396,7707.2669999999998,15936.245547695244,0.11004599999999998,1753.7200775416704]
[1220,null,"CARL ALLEN 34 FT UN","FORT UNION",2.0676908621039396,74073.343000000008,153160.77444659083,0.11004599999999998,16854.73058474953]
[1221,null,"CARL ALLEN 35 FT UN","FORT UNION",2.0676908621039396,26500.003000000004,54793.814048826993,0.11004599999999998,6029.8400608172142]
[1222,null,"CARL ALLEN 36 FT UN","FORT UNION",2.0676908621039396,86183.276999999987,178200.37431907261,0.11004599999999998,19610.23839231666]
[1223,null,"CARL ALLEN 40 FT UN","FORT UNION",2.0676908621039396,27089.626,56012.972138013298,0.11004599999999998,6164.0035318998098]
[1224,null,"CARL ALLEN 41 FT UN","FORT UNION",2.0676908621039396,1,2.0676908621039396,0.11004599999999998,0.22754110861109009]
[1225,null,"CARL ALLEN A 11 FT UN","FORT UNION",2.0676908621039396,1905.0509999999999,3939.056544541972,0.11004610000000004,433.47781040632043]
[1226,null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",2.0676908621039396,36230.500999999997,74913.475847147638,0.11004599999999998,8243.928363075207]
[1227,null,"CARL ALLEN A 16 WAS","WASATCH",2.0676908621039396,32031.821999999996,66231.905645939929,0.11004610000000004,7288.5629119036721]
[1228,null,"CARL ALLEN A 19 FT UN","FORT UNION",2.0676908621039396,57646.123000000007,119194.36176281975,0.11004610000000004,13116.874653987443]
[1229,null,"CARL ALLEN A 2 WAS","WASATCH",2.0676908621039396,15769.660999999998,32606.783948176871,0.11004610000000004,3588.2494070394678]
[1230,null,"CARL ALLEN A 20 FT UN","FORT UNION",2.0676908621039396,25942.676999999996,53641.43617141404,0.11004610000000004,5903.0308490630487]
[1231,null,"CARL ALLEN A 8 FT UN","FORT UNION",2.0676908621039396,16795.810999999998,34728.54492632483,0.11004610000000004,3821.7409278168361]
[1232,null,"CARL ALLEN B 10 WAS","WASATCH",2.0676908621039396,2372.1620000000003,4904.8976908302066,0.11004610000000004,539.76486177487016]
[1233,null,"CARL ALLEN B 15 WAS","WASATCH",2.0676908621039396,10089.604999999998,20862.184060738215,0.11004610000000004,2295.8019933664045]
[1234,null,"CARL ALLEN B 17 WAS","WASATCH",2.0676908621039396,14937.209000000006,30885.530554636738,0.11004610000000004,3398.8321839686109]
[1235,null,"CARL ALLEN B 6 FT UN","FORT UNION",2.0676908621039396,38357.146999999997,79310.72234827753,0.11004610000000004,8727.8356826107865]
[1236,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",2.0676908621039396,38357.146999999997,79310.72234827753,0.11004610000000004,8727.8356826107865]
[1237,null,"CARL ALLEN B 7 FT UN","FORT UNION",2.0676908621039396,7713.4050000000016,15948.937034206841,0.11004610000000004,1755.1183197600301]
[1238,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",2.0676908621039396,6550.3030000000008,13544.001657112023,0.11004610000000004,1490.4645607587158]
[1239,null,"H STEWART 5 FT UN","FORT UNION",2.0676908621039396,110533.54700000001,228549.20508783634,0.11004610000000004,25150.948678016553]
[1240,null,"H STEWART 6 FT UN","FORT UNION",2.0676908621039396,73813.281000000003,152623.04662561035,0.11004599999999998,16795.555788961912]
[1241,null,"H STEWART A 1 FT UN","FORT UNION",2.0676908621039396,8438.73,17448.684908762378,0.11004610000000004,1920.1597243381561]
[1242,null,"H STEWART A 2 FT UN","FORT UNION",2.0676908621039396,32825.642,67873.280006095287,0.11004610000000004,7469.1897588787651]
[1243,null,"JA LEE 1 FT UN","FORT UNION",2.0676908621039396,14973.311,30960.178330140403,0.11004610000000004,3407.0468805364649]
[1244,null,"JC DONNELL 14 FT UN","FORT UNION",2.0676908621039396,39670.730000000003,82026.805913992634,0.11004599999999998,9026.7218836112315]
[1245,null,"JC DONNELL 14-29 FT UN","FORT UNION",2.0676908621039396,90460.384999999995,187044.11144690428,0.11004610000000004,20583.474992697178]
[1246,null,"JC DONNELL 15 FT UN","FORT UNION",2.0676908621039396,54562.812000000005,112819.0277830952,0.11004599999999998,12415.282731418491]
[1247,null,"JC DONNELL 16 FT UN","FORT UNION",2.0676908621039396,67929.059000000008,140456.29456561941,0.11004599999999998,15456.65339176815]
[1248,null,"JC DONNELL 18 FT UN","FORT UNION",2.0676908621039396,4566.2210000000005,9441.5334360471134,0.11004599999999998,1039.0029885032404]
[1249,null,"JC DONNELL A 1 FT UN","FORT UNION",2.0676908621039396,14622.837,30235.506442935384,0.11004610000000004,3327.2995655699128]
[1250,null,"JC DONNELL A 11 FT UN","FORT UNION",2.0676908621039396,61784.31,127750.85320839705,0.11004610000000004,14058.483167256587]
[1251,null,"JC DONNELL B 10 FT UN","FORT UNION",2.0676908621039396,31416.3,64959.196431115997,0.11004610000000004,7148.5062263782365]
[1252,null,"JC DONNELL B 3 WAS","WASATCH",2.0676908621039396,56206.222000000002,116217.09162278542,0.11004610000000004,12789.237686430211]
[1253,null,"JC DONNELL B 5 FT UN","FORT UNION",2.0676908621039396,19412.451999999997,40138.949611431344,0.11004610000000004,4417.1348628345359]
[1254,null,"JC DONNELL B 9 FT UN","FORT UNION",2.0676908621039396,6489.0959999999995,13417.444502515225,0.11004610000000004,1476.5374394682412]
[1255,null,"MFS 20-1 FT UN (PC)","FORT UNION",2.0676908621039396,57814.118000000002,119541.72348919889,0.125,14942.715436149861]
[1256,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",2.0676908621039396,9951.0769999999993,20575.750980992685,0.11004610000000004,2264.2811500294197]
[1257,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",2.0676908621039396,678.95600000000002,1403.8711169706426,0.11004599999999998,154.49040093815131]
[1258,"SHUTE CR (WY)","SHUTE CREEK UNIT 15 FR","FRONTIER",2.0676908621039396,139.99799999999999,289.47258531282733,0.17823297856830436,51.593561094172813]
[1259,null,"SHUTE CREEK UNIT 34 FR","FRONTIER",2.0676908621039396,260.024,537.64924872771485,0.17781543419078832,95.602334604869768]
[1260,"SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",2.0676908621039396,89391.235999999975,184833.44182937668,0.13375000000000004,24721.472844679138]
[1261,null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",2.0676908621039396,46998.674999999996,97178.730828492859,0.13375000000000004,12997.655248310923]
[1262,null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",2.0676908621039396,10120.890000000001,20926.871769359142,0.13375000000000004,2798.9690991517859]
[1263,null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",2.0676908621039396,30817.355,63720.763327713154,0.13375000000000004,8522.6520950816357]
[1264,null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",2.0676908621039396,60096.997999999992,124262.01360447872,0.13375000000000004,16620.044319599034]
[1265,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",2.0676908621039396,138930.49399999998,287265.31291138614,0.20374999999999999,58530.307505694924]
[1266,null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",2.0676908621039396,118211.807,244425.47312669453,0.13375000000000004,32691.907030695402]
[1267,null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",2.0676908621039396,22594.386000000002,46718.205467049185,0.13375000000000004,6248.5599812178298]
[1268,null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",2.0676908621039396,14310.135000000002,29588.935374973764,0.13375000000000004,3957.5201064027419]
[1269,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",2.0676908621039396,64788.728999999992,133963.06292062849,0.13375000000000004,17917.559665634064]
[1270,null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",2.0676908621039396,47704.754000000001,98638.683924716359,0.13375000000000004,13192.923974930816]
[1271,null,"SUGARLOAF STLD 2 MESA","MESAVERDE",2.0676908621039396,36101.097999999998,74645.910446518799,0.125,9330.7388058148499]
[1272,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.0676908621039396,109212.427,225817.53733609355,0.13524037536921907,30539.648514285935]
[1273,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.0676908621039396,87481.316000000006,180884.31769802718,0.13524037536921907,24462.863023886272]
[1274,null,"TRAIL UNIT 104 MESA","MESAVERDE",2.0676908621039396,123715.857,255806.14701625772,0.13523994172718318,34595.208415933943]
[1275,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.0676908621039396,43626.506000000008,90206.127801722716,0.13541854348367693,12215.582440211707]
[1276,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.0676908621039396,41466.769999999997,85740.461409965777,0.13524644635772132,11596.092714769211]
[1277,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.0676908621039396,78134.795999999988,161558.60370155543,0.13523994172718318,21849.176150123436]
[1278,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.0676908621039396,59779.846999999994,123606.24337987159,0.13523994172718318,16716.501151809854]
[1279,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.0676908621039396,146015.592,301915.10530309711,0.13524037536921907,40831.112170828157]
[1280,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.0676908621039396,106708.21700000002,220639.60520230432,0.13523994172718318,29839.28735026834]
[1281,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.0676908621039396,66770.608000000007,138060.97601872424,0.13524037536921907,18671.418220613017]
[1282,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.0676908621039396,128271.459,265225.72364304017,0.13523994172718318,35869.11141003474]
[1283,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.0676908621039396,142798.93,295264.04267922009,0.13524037536921907,39931.619964970843]
[1284,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.0676908621039396,23860.074000000004,49335.256978923804,0.13524037536921907,6672.1186727665399]
[1285,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.0676908621039396,125258.34,258995.52502030839,0.13524037536921907,35026.652022694478]
[1286,null,"TRAIL UNIT 155 MESA","MESAVERDE",2.0676908621039396,165890.49400000001,343010.25855370844,0.13523994172718318,46388.687378629562]
[1287,null,"TRAIL UNIT 16 MESA","MESAVERDE",2.0676908621039396,95868.507999999987,198226.43795513839,0.13523994172718318,26808.131917840008]
[1288,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.0676908621039396,69421.491000000009,143542.18257433092,0.13523994172718318,19412.636406745201]
[1289,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.0676908621039396,108828.30600000001,225023.29385445136,0.13524037536921907,30432.234727694089]
[1290,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.0676908621039396,87288.54,180485.7165243942,0.13524037536921907,24408.956051541536]
[1291,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.0676908621039396,70595.435000000012,145969.53585575265,0.13524037536921907,19740.974821602671]
[1292,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.0676908621039396,89062.209000000003,184153.11570809127,0.13524037536921907,24904.936493773494]
[1293,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.0676908621039396,28148.773999999998,58202.962779228954,0.13541854348367693,7881.7604459978465]
[1294,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.0676908621039396,124876.27700000002,258205.5368464604,0.13523994172718318,34919.701756751354]
[1295,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.0676908621039396,92004.233000000007,190236.31184898174,0.13524037536921907,25727.63022331211]
[1296,null,"TRAIL UNIT 2 MESA","MESAVERDE",2.0676908621039396,19993.523000000001,41340.424808364944,0.13524037536921907,5590.894569006251]
[1297,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",2.0676908621039396,70877.945999999996,146553.68126889647,0.13523994172718318,19819.911314709734]
[1298,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.0676908621039396,25257.389999999996,52224.474503595411,0.13770523751522534,7191.583665625436]
[1299,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",2.0676908621039396,46518.018000000004,96184.88074178659,0.13524037536921907,13008.079376362788]
[1300,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",2.0676908621039396,56855.947999999997,117560.52413585676,0.13523994172718318,15898.878433550379]
[1301,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.0676908621039396,127891.48900000002,264440.06314616656,0.13524037536921907,35762.973402547563]
[1302,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.0676908621039396,153043.715,316447.0910079396,0.13524037536921907,42796.423372411176]
[1303,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.0676908621039396,122873.75499999999,254064.94040589823,0.13524037536921907,34359.837908651949]
[1304,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.0676908621039396,64995.375999999997,134390.34503420969,0.13523994172718318,18174.942431122559]
[1305,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.0676908621039396,45753.809000000001,94604.732775748998,0.13523994172718318,12794.33854770803]
[1306,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.0676908621039396,130858.62500000001,270575.18313998618,0.13523994172718318,36592.572000673645]
[1307,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.0676908621039396,58136.903000000006,120209.14308412312,0.13523994172718318,16257.077505771435]
[1308,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.0676908621039396,17856.673000000003,36922.079589678149,0.13524037536921907,4993.3559031202549]
[1309,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",2.0676908621039396,101173.34299999999,209195.19680960756,0.13523994172718318,28291.546226137943]
[1310,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.0676908621039396,90303.48000000001,186719.6804121859,0.13523994172718318,25251.958698262286]
[1311,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.0676908621039396,47993.678000000007,99236.089439358897,0.13537754051135248,13434.337718265007]
[1312,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.0676908621039396,69949.460999999996,144633.86131879588,0.13523994172718318,19560.274976531447]
[1313,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.0676908621039396,88601.208000000013,183199.90815297049,0.13523994172718318,24775.94490303304]
[1314,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.0676908621039396,97589.816999999995,201785.57284529568,0.13523994172718318,27289.469112984065]
[1315,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.0676908621039396,87476.366999999998,180874.08469595062,0.13524037536921907,24461.479108844283]
[1316,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.0676908621039396,99976.208000000013,206719.89170940281,0.13523994172718318,27956.786108629254]
[1317,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.0676908621039396,31879.969000000005,65917.920585456872,0.13523994172718318,8914.7357387542761]
[1318,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.0676908621039396,63870.206000000006,132063.84130689624,0.13537754051135248,17878.478026609169]
[1319,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.0676908621039396,62895.525000000001,130048.50230972988,0.13523994172718318,17587.751874075315]
[1320,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.0676908621039396,64251.604000000014,132852.45446632095,0.13523994172718318,17966.9582003385]
[1321,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.0676908621039396,56989.472000000002,117836.61049052833,0.13523994172718318,15936.216336067833]
[1322,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.0676908621039396,97344.650999999998,201278.64534739713,0.13523994172718318,27220.912267708358]
[1323,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.0676908621039396,83557.942999999999,172771.99519730185,0.13523994172718318,23365.674562572272]
[1324,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.0676908621039396,87993.829000000027,181944.03614483669,0.13523994172718318,24606.100845836223]
[1325,null,"TRAIL UNIT 49 MESA","MESAVERDE",2.0676908621039396,188108.59700000004,388950.42710009264,0.13523994172718318,52601.633095779536]
[1326,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.0676908621039396,76794.915000000023,158788.14400154882,0.135223254069267,21471.849539508788]
[1327,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.0676908621039396,83756.925000000017,173183.42846042506,0.13523994172718318,23421.31677310168]
[1328,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.0676908621039396,62814.573000000011,129881.11859906086,0.13523994172718318,17565.114910798358]
[1329,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.0676908621039396,63432.875,131159.57599448145,0.13523994172718318,17738.013414455723]
[1330,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.0676908621039396,57231.377000000008,118336.7952485256,0.13523994172718318,16003.861293592208]
[1331,null,"TRAIL UNIT 53 MESA","MESAVERDE",2.0676908621039396,203000.06399999998,419741.3773393149,0.13523994172718318,56765.799411856555]
[1332,null,"TRAIL UNIT 54 MESA","MESAVERDE",2.0676908621039396,166628.152,344535.50725966628,0.13523994172718318,46594.961924742762]
[1333,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.0676908621039396,96835.338000000018,200225.54351134642,0.13523994172718318,27078.490836768069]
[1334,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.0676908621039396,50602.597999999998,104630.52948331909,0.13523994172718318,14150.226710208395]
[1335,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.0676908621039396,48012.011999999988,99273.998483624673,0.13523994172718318,13425.809769949872]
[1336,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.0676908621039396,58400.804999999993,120754.81083801405,0.13541854348367693,16352.440602330787]
[1337,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",2.0676908621039396,101678.47300000001,210239.64949478218,0.13523994172718318,28432.797946417759]
[1338,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.0676908621039396,33357.231000000007,68972.441723790267,0.13523994172718318,9327.8289995069335]
[1339,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.0676908621039396,54012.804999999993,111681.78333510197,0.13523994172718318,15103.837870227087]
[1340,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.0676908621039396,117114.89599999999,242157.40027545323,0.13879679143874571,33610.670181380941]
[1341,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.0676908621039396,60087.551999999996,124242.48219659529,0.13523994172718318,16802.546052308138]
[1342,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.0676908621039396,37265.534000000007,77053.604123223689,0.13523994172718318,10420.724931494213]
[1343,null,"TRAIL UNIT 67 MESA","MESAVERDE",2.0676908621039396,207434.45600000001,428910.32915670174,0.13523994172718318,58005.807921339299]
[1344,null,"TRAIL UNIT 68 MESA","MESAVERDE",2.0676908621039396,144083.302,297919.72692716226,0.13523994172718318,40290.646509007747]
[1345,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.0676908621039396,89284.411000000007,184612.56075303248,0.13540884456969426,24998.173544620615]
[1346,null,"TRAIL UNIT 71 MESA","MESAVERDE",2.0676908621039396,117101.56099999999,242129.82761780705,0.13523994172718318,32745.623777445133]
[1347,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.0676908621039396,94643.169000000009,195692.81570185887,0.13523994172718318,26465.484991947789]
[1348,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.0676908621039396,132065.54200000002,273070.71439220407,0.13523994172718318,36930.067501801961]
[1349,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.0676908621039396,46296.456999999995,95726.761086687955,0.13541854348367693,12963.178558769207]
[1350,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.0676908621039396,89727.993000000017,185529.75120102629,0.13523994172718318,25091.03274108559]
[1351,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.0676908621039396,14618.677000000001,30226.904848949038,0.13524037536921907,4087.8979580215359]
[1352,null,"TRAIL UNIT 83 MESA","MESAVERDE",2.0676908621039396,65292.022999999994,135003.71932538023,0.13523994172718318,18257.895134517414]
[1353,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.0676908621039396,108146.933,223614.425128667,0.13524037536921907,30241.698792373059]
[1354,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.0676908621039396,32715.992000000002,67646.557703065599,0.13541854348367693,9160.5983158336494]
[1355,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.0676908621039396,123089.356,254510.73662345874,0.13523994172718318,34420.017189899023]
[1356,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.0676908621039396,80586.323000000004,166627.60367765653,0.13523994172718318,22534.707411506442]
[1357,null,"TRAIL UNIT 95 MESA","MESAVERDE",2.0676908621039396,205057.06400000001,423994.61744266277,0.13523994172718318,57341.007355585039]
[1358,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.0676908621039396,159978.36199999999,330785.79724175611,0.13523994172718318,44735.451943154927]
[1359,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",2.0676908621039396,7538.8919999999989,15588.09809878849,0.18406250000000002,2869.184306308257]
[1360,null,"LASHER 10 LEWIS","LEWIS",2.0676908621039396,7538.8919999999989,15588.09809878849,0.18406250000000002,2869.184306308257]
[1361,null,"LASHER 10 MESA","MESAVERDE",2.0676908621039396,7769.0530000000017,16063.999895301202,0.25406249999999997,4081.2599733999609]
[1362,null,"LASHER 11 FT UN","FORT UNION",2.0676908621039396,16266.373,33633.830811674248,0.18406250000000002,6190.7269837737922]
[1363,null,"LASHER 11 LANCE","LANCE",2.0676908621039396,16266.373,33633.830811674248,0.18406250000000002,6190.7269837737922]
[1364,null,"LASHER 11 LEWIS","LEWIS",2.0676908621039396,16266.373,33633.830811674248,0.18406250000000002,6190.7269837737922]
[1365,null,"LASHER 11 MESA","MESAVERDE",2.0676908621039396,16264.425000000001,33629.802949874873,0.25406249999999997,8544.0718119525845]
[1366,null,"LASHER 12 FT UN","FORT UNION",2.0676908621039396,11960.46,24730.533848559684,0.18406250000000002,4551.9638865005172]
[1367,null,"LASHER 12 LANCE","LANCE",2.0676908621039396,11960.46,24730.533848559684,0.18406250000000002,4551.9638865005172]
[1368,null,"LASHER 12 LEWIS","LEWIS",2.0676908621039396,11960.46,24730.533848559684,0.18406250000000002,4551.9638865005172]
[1369,null,"LASHER 12 MESA","MESAVERDE",2.0676908621039396,11954.095000000001,24717.372996222395,0.25406249999999997,6279.7575768527513]
[1370,null,"LASHER 6 FT UN","FORT UNION",2.0676908621039396,15728.682999999999,32522.054112029578,0.1925,6260.4954165656936]
[1371,null,"LASHER 6 LANCE","LANCE/LEWIS",2.0676908621039396,15728.682999999999,32522.054112029578,0.1925,6260.4954165656936]
[1372,null,"LASHER 6 LEWIS ","LANCE/LEWIS",2.0676908621039396,16710.982999999997,34553.146845874275,0.1925,6651.480767830798]
[1373,null,"LASHER 7 FT UN","FORT UNION",2.0676908621039396,29701.804999999997,61414.150786493097,0.1925,11822.224026399921]
[1374,null,"LASHER 7 LEWIS","LEWIS",2.0676908621039396,25700.844999999998,53141.402354849721,0.1925,10229.719953308571]
[1375,null,"LASHER 7 MESA","FORT UNION",2.0676908621039396,1712.9499999999998,3541.8510622409431,0.23250000000000004,823.48037197101939]
[1376,null,"LASHER 8 FT UN","FORT UNION",2.0676908621039396,7496.4659999999994,15500.37424627287,0.18406250000000002,2853.0376347046004]
[1377,null,"LASHER 8 LEWIS","LEWIS",2.0676908621039396,19677.444,40686.871148361992,0.18406250000000002,7488.9272207453796]
[1378,null,"LASHER 8 MESA","MESAVERDE",2.0676908621039396,4062.9539999999997,8400.9328589486486,0.25406249999999997,2134.3620044766408]
[1379,null,"LASHER 9 FT UN","FORT UNION",2.0676908621039396,4685.5850000000009,9688.341288111289,0.18406250000000002,1783.2603183429844]
[1380,null,"LASHER 9 LEWIS","LEWIS",2.0676908621039396,31936.081999999995,66033.944922802097,0.18406250000000002,12154.372987353263]
[1381,null,"LASHER 9 MESA","MESAVERDE",2.0676908621039396,5962.6140000000014,12328.842482053022,0.25406249999999997,3132.2965430965955]
[1382,null,"WB LASHER A 2 WAS","WASATCH",2.0676908621039396,10272.664000000001,21240.693482264105,0.1925,4088.8334953358403]
[1383,null,"WB LASHER A 4 FT UN","FORT UNION",2.0676908621039396,30700.065999999995,63478.245934187835,0.1925,12219.562342331159]
[1384,null,"WB LASHER A 5 FT UN","FORT UNION",2.0676908621039396,14526.425000000003,30036.156231538225,0.18406250000000002,5528.5300063675049]
[1385,null,"WHEELER  4 (LEWIS)","LEWIS",2.0676908621039396,14306.239999999996,29580.881719065856,0.1925,5694.3197309201769]
[1386,null,"WHEELER 4 FT UN","FORT UNION",2.0676908621039396,39505.912999999993,81686.015309173221,0.1925,15724.557947015845]
[1387,null,"WHEELER 5 FT UN","FORT UNION",2.0676908621039396,17187.437000000002,35538.306427887153,0.1925,6841.1239873682771]
[1388,null,"WHEELER 5 LEWIS","LEWIS",2.0676908621039396,8071.3489999999993,16689.05457215177,0.1925,3212.6430051392158]
[1389,null,"WHEELER 5 MESA","MESAVERDE",2.0676908621039396,781.00599999999997,1614.8789694483494,0.26249999999999996,423.90572948019167]
[1390,null,"WHEELER 6 FT UN","FORT UNION",2.0676908621039396,3815.32,7888.9023000024035,0.1925,1518.6136927504626]
[1391,null,"WHEELER 6 LEWIS","LEWIS",2.0676908621039396,12209.888999999999,25246.275912603407,0.1925,4859.9081131761559]
[1392,null,"WHEELER 6 MESA","MESAVERDE",2.0676908621039396,9410.4940000000006,19457.992451683953,0.26249999999999996,5107.7230185670369]
[1393,null,"WHEELER 7 LEWIS","LEWIS",2.0676908621039396,5345.4969999999994,11052.835300304021,0.1925,2127.6707953085242]
[1394,null,"WHEELER 7 MESA","MESAVERDE",2.0676908621039396,2402.192,4966.9904474191871,0.26249999999999996,1303.8349924475365]
[1395,null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",2.0676908621039396,5,10.338454310519698,0.1925,1.9901524547750418]
[1396,null,"WHEELER 8 MESA","MESAVERDE",2.0676908621039396,0,0,0.26249999999999996,0]
[1397,null,"WHEELER 9 FT UN","FORT UNION",2.0676908621039396,14309.812999999996,29588.269578516156,0.1925,5695.7418938643605]
[1398,null,"WHEELER 9 LEWIS","LEWIS",2.0676908621039396,28611.540999999997,59159.821876412207,0.1925,11388.265711209349]
[1399,null,"WHEELER 9 MESA","MESAVERDE",2.0676908621039396,4770.3850000000002,9863.6814732177027,0.26249999999999996,2589.2163867196464]
[1400,null,"WM WHEELER A 2 FT UN","FORT UNION",2.0676908621039396,20038.585999999999,41433.601161683931,0.1925,7975.968223624157]
[1401,null,"WM WHEELER A 3 FT UN","FORT UNION",2.0676908621039396,13432.335000000001,27773.916336218925,0.1925,5346.4788947221432]
[]
[{"$f":"+A1412+1","v":1402},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F12:F1412)","v":59406593.812000014},{"$f":"SUM(G12:G1412)","v":126284386.39519292},null,{"$f":"SUM(I12:I1412)","v":20934800.42210843}]
[]
[{"$f":"A1414+1","v":1403},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1424-F1414","v":-4278375.4957132116},null,"+",{"$f":"I1414/F1414*F1416","v":-1507693.5300657309}]
[]
[]
[{"$f":"A1416+1","v":1404},"Total Wexpro I Test Year Royalties",null,null,null,null,null,null,{"$f":"I1414+I1416","v":19427106.8920427}]
[]
[{"$f":"A1419+1","v":1405},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S106","v":197658074.50781557}]
[]
[]
[{"$f":"A1421+1","v":1406},"Total Wexpro I Company Production",null,null,null,{"$f":"+'Monthly Inputs'!S7","v":55128218.316286802},null,null,{"$f":"I1419+I1421","v":217085181.39985827}]
[]
[]
[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":"A1424+1","v":1407},"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",2.30089779884374,1077.998,2480.363225357954,0.16319156100731588,404.77434661130536]
[{"$f":"+A1432+1","v":1408},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",2.30089779884374,101542.61200000001,233639.17243964397,0.16319195705051903,38128.033794089191]
[{"$f":"+A1433+1","v":1409},null,"CANYON CREEK 13-31 MESA","MESAVERDE",2.30089779884374,28135.477000000003,64736.857098718683,0.21400050000000004,13853.71978755435]
[1410,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",2.30089779884374,5660.4169999999995,13024.041015837685,0.16319156100731588,2125.4135839978599]
[1411,null,"CANYON CREEK 225 MESA","MESAVERDE",2.30089779884374,122156.19799999999,281068.92709332006,0.16319195705051903,45868.18827844855]
[1412,null,"CANYON CREEK 226 MESA","MESAVERDE",2.30089779884374,86124.50900000002,198163.69318459791,0.16319224196663776,32338.777367183469]
[1413,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",2.30089779884374,19598.706000000002,45094.619495585604,0.16319224196663776,7359.092056117066]
[1414,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",2.30089779884374,48349.461999999992,111247.17069107904,0.16319195705051903,18154.64350141033]
[1415,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",2.30089779884374,41270.052000000003,94958.171804966696,0.16319156100731588,15496.372287253405]
[1416,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",2.30089779884374,11477.498,26408.549884433429,0.16319156100731588,4309.6524795802625]
[1417,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",2.30089779884374,38283.587999999996,88086.623361040605,0.16319195705051903,14375.028456260185]
[1418,null,"CANYON CREEK 35 MESA REC","MESAVERDE",2.30089779884374,36947.041000000005,85011.36531068942,0.16319156100731588,13873.13740841459]
[1419,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",2.30089779884374,78844.177000000011,181412.39331094627,0.16319195705051903,29605.04349763181]
[1420,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",2.30089779884374,63832.204999999994,146871.37997984237,0.16319195705051903,23968.227933620896]
[1421,null,"CANYON CREEK 49 MESA","MESAVERDE",2.30089779884374,28765.199000000001,66185.783062402159,0.16319195705051903,10800.987466874503]
[1422,null,"CANYON CREEK 50 MESA","MESAVERDE",2.30089779884374,32373.678,74488.524450676006,0.16319195705051903,12155.928082911256]
[1423,null,"CANYON CREEK 79 MESA","MESAVERDE",2.30089779884374,160412.48699999996,369092.73824534996,0.16319263801007278,60233.217624619938]
[1424,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",2.30089779884374,104537.34799999998,240529.75391016202,0.16319195705051903,39252.521269479075]
[1425,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",2.30089779884374,51259.97,117943.95214179615,0.16319195705051903,19247.504372292471]
[1426,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",2.30089779884374,3043.9549999999999,7003.8293592793962,0.16500000000000004,1155.6318442811007]
[1427,null,"CANYON CREEK SHALLOW 4-16","WASATCH",2.30089779884374,6140.6729999999989,14129.060989119183,0.16498060000000003,2331.0209594214766]
[1428,null,"CANYON CREEK SHALLOW 6-35","WASATCH",2.30089779884374,259.017,595.97164516310897,0.16247060000000002,96.827870772637425]
[1429,null,"CANYON CREEK SHALLOW 7-10","WASATCH",2.30089779884374,1432.9800000000005,3297.1405277871036,0.16498060000000003,543.96422255863308]
[1430,null,"CANYON CREEK SHALLOW 9-25","WASATCH",2.30089779884374,30404.770999999997,69958.270668247977,0.16247060000000002,11366.162210432651]
[1431,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",2.30089779884374,20539.150999999998,47258.487326019196,0.16319156100731588,7712.1863175775261]
[1432,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",2.30089779884374,51935.543999999994,119498.37887135219,0.9163192922925959,109498.66995750993]
[1433,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",2.30089779884374,28655.228999999996,65932.753331463289,0.16319156100731588,10759.6689376718]
[1434,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",2.30089779884374,41124.537000000004,94623.356661767946,0.16319195705051903,15441.770756323178]
[1435,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",2.30089779884374,9253.8130000000019,21292.077962611591,0.16319195705051903,3474.6958723908137]
[1436,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",2.30089779884374,4334.54,9973.333545000145,0.16319161657074216,1627.5644238077844]
[1437,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",2.30089779884374,21709.794000000002,49952.017227951037,0.16319156100731588,8151.7476668936661]
[1438,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",2.30089779884374,15051.916999999999,34632.922693678673,0.16319156100731588,5651.8007166271182]
[1439,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",2.30089779884374,1013.134,2331.1177905337536,0.16318301343240038,380.39882572517701]
[1440,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",2.30089779884374,51248.553000000007,117917.68279162676,0.16319195705051903,19243.217425627881]
[1441,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",2.30089779884374,43094.163,99155.264789713343,0.16319138721769949,16181.285210971635]
[1442,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",2.30089779884374,36019.604999999996,82877.429859720956,0.16319195705051903,13524.929974124985]
[1443,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",2.30089779884374,36749.601999999999,84557.07835018351,0.16319195705051903,13799.03509844052]
[1444,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",2.30089779884374,37141.892999999996,85459.699848589706,0.16319195705051903,13946.335667241299]
[1445,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",2.30089779884374,32320.093000000001,74365.230842124976,0.16319195705051903,12135.807557639992]
[1446,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",2.30089779884374,23577.368999999999,54249.116434626631,0.16319195705051903,8853.0194792281945]
[1447,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",2.30089779884374,37153.008999999998,85485.276628521664,0.16319195705051903,13950.509592013446]
[1448,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",2.30089779884374,78664.438999999998,180998.83454237765,0.16319195705051903,29537.554032833694]
[1449,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",2.30089779884374,32422.695,74601.307558081928,0.16319156100731588,12174.303833590262]
[1450,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",2.30089779884374,31833.096999999994,73244.702817679252,0.16319127609096529,11952.896519720598]
[1451,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",2.30089779884374,16522.849999999999,38017.389195625285,0.16319161657074216,6204.1192006331576]
[1452,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",2.30089779884374,14670.887000000001,33756.211605385244,0.16319224196663776,5508.7518521830543]
[1453,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",2.30089779884374,30519.395,70222.008777542651,0.16319195705051903,11459.667040425911]
[1454,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",2.30089779884374,40946.307000000001,94213.267647080022,5.2423504156027118E-2,4938.989628049595]
[1455,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",2.30089779884374,34293.070999999996,78904.851579492082,0.16319195705051903,12876.63715003805]
[1456,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",2.30089779884374,73789.94200000001,169783.11512460725,0.16319195705051903,27707.238831318235]
[1457,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",2.30089779884374,38317.819999999992,88165.387694490622,0.1631928117982932,14387.957521150563]
[1458,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",2.30089779884374,48738.513999999996,112142.3395815148,0.16319195705051903,18300.727864531284]
[1459,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",2.30089779884374,76231.981,175401.9972843978,0.16319195705051903,28624.195207410703]
[1460,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",2.30089779884374,37324.021000000001,85878.757762897527,0.16319195705051903,14014.7225483947]
[1461,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",2.30089779884374,103327.696,237746.4682859951,0.16319224196663776,38798.379179241681]
[1462,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",2.30089779884374,110654.995,254605.83442656504,0.16319224196663776,41549.696937857712]
[1463,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",2.30089779884374,22545.494000000002,51874.877518444751,0.16319156100731588,8465.5422392983164]
[1464,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",2.30089779884374,3277.1849999999995,7540.4677529037208,0.16319156100731588,1230.5407033216857]
[1465,null,"CANYON CREEK UNIT 14 UPPER MESA ","MESAVERDE",2.30089779884374,21920.879000000004,50437.702239819977,0.16319138721769949,8230.9985965894903]
[1466,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",2.30089779884374,33447.499000000003,76959.276825928202,0.16319195705051903,12559.134998415881]
[1467,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",2.30089779884374,38919.987999999998,89550.91472022477,0.16319156100731588,14613.953562826502]
[1468,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",2.30089779884374,45284.024999999994,104193.91344528488,0.16319156100731588,17003.567382597197]
[1469,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",2.30089779884374,11665.697999999997,26841.578850175814,0.16318270853613154,4380.0815381578323]
[1470,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",2.30089779884374,77192.176999999996,177611.31014725636,0.16319224196663776,28984.787901562602]
[1471,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",2.30089779884374,94149.194000000003,216627.67323751227,0.16319604280784142,35352.779035032137]
[1472,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",2.30089779884374,114686.86199999999,263882.74833209574,0.16319138721769949,43063.391763133783]
[1473,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",2.30089779884374,80113.790999999983,184333.64536892739,0.16319156100731588,30081.695333924246]
[1474,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",2.30089779884374,39507.519999999997,90902.765805775023,0.16319668946844978,14835.030443028281]
[1475,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",2.30089779884374,57752.914999999994,132883.5550003096,0.16319224196663776,21685.56526099754]
[1476,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",2.30089779884374,46113.887999999992,106103.34339532674,0.16319224196663776,17315.242488839416]
[1477,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",2.30089779884374,10899.109000000002,25077.735907458002,0.16319156100731588,4092.4748692672888]
[1478,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",2.30089779884374,23337.608,53697.450877478055,0.16319156100731588,8762.9708308093086]
[1479,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",2.30089779884374,6747.1659999999993,15524.53939783332,0.16319195705051903,2533.4799666403055]
[1480,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",2.30089779884374,49923.668000000012,114869.2578114057,0.16319195705051903,18745.738987183915]
[1481,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",2.30089779884374,42610.369000000006,98042.104240019544,0.16319195705051903,15999.682864279779]
[1482,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",2.30089779884374,5120.2120000000004,11781.084520413306,0.16319195705051903,1922.5782390638228]
[1483,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",2.30089779884374,61468.908999999992,141433.67741542615,0.16319184592347247,23080.822893168333]
[1484,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",2.30089779884374,23940.928,55085.628537476463,0.16319156100731588,8989.5097100999301]
[1485,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",2.30089779884374,10034.056000000002,23087.337363874827,0.16319156100731588,3767.6586239132621]
[1486,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",2.30089779884374,13623.352999999999,31345.942930571258,0.16319156100731588,5115.3933580861612]
[1487,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",2.30089779884374,3309.0389999999993,7613.760551388089,0.16319156100731588,1242.5014695169443]
[1488,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",2.30089779884374,8765.5290000000005,20168.586381800971,0.16319156100731588,3291.3430949569934]
[1489,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",2.30089779884374,10247.374999999998,23578.162581426368,0.16319156100731588,3847.7571573472537]
[1490,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",2.30089779884374,12687.235999999999,29192.033385811053,0.16319156100731588,4763.893497208187]
[1491,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",2.30089779884374,13974.459999999997,32153.804254029885,0.16319156100731588,5247.2295085388105]
[1492,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",2.30089779884374,24831.956999999999,57135.795202282396,0.16319156100731588,9324.0796084547728]
[1493,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",2.30089779884374,20430.152999999998,47007.694067740827,0.16319156100731588,7671.2589742689679]
[1494,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",2.30089779884374,40525.775000000001,93245.666493936675,0.16319156100731588,15216.905872313097]
[1495,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",2.30089779884374,24014.277999999998,55254.399391021645,0.16319156100731588,9017.0516891425068]
[1496,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",2.30089779884374,16149.396000000001,37158.109709055898,0.16319156100731588,6063.8899275019321]
[1497,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",2.30089779884374,31495.411,72467.721843578911,0.16319156100731588,11826.120650297606]
[{"$f":"+A1522+1","v":1498},null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",2.30089779884374,32508.157999999999,74797.949186664511,0.16319156100731588,12206.394087917675]
[1499,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",2.30089779884374,35394.425000000003,81438.954573839845,0.16319195705051903,13290.182377053243]
[1500,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",2.30089779884374,46074.570000000007,106012.87669567183,0.16319195705051903,17300.448820522048]
[1501,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",2.30089779884374,55082.043999999994,126738.15379541402,0.16319156100731588,20682.597157058892]
[1502,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",2.30089779884374,41365.536,95177.870730391485,0.16319156100731588,15532.225297845107]
[1503,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",2.30089779884374,88633.237999999998,203936.02221859334,0.16319309671382989,33280.950997352666]
[1504,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",2.30089779884374,55182.250999999997,126968.71986114276,0.16319195705051903,20720.27387833899]
[1505,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",2.30089779884374,20241.451999999997,46573.512352201215,0.16319156100731588,7600.4041823492244]
[1506,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",2.30089779884374,58929.379000000001,135590.47842832853,0.16319195705051903,22127.275532135118]
[1507,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",2.30089779884374,42464.948000000004,97707.505381213894,0.15704964840367813,15344.929366520131]
[1508,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",2.30089779884374,41190.743999999992,94775.692202335966,0.16319156100731588,15466.593156048102]
[1509,null,"CANYON CREEK UNIT 64","MESAVERDE",2.30089779884374,88659.067999999999,203995.45440873745,0.16319224196663776,33290.475555964906]
[1510,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",2.30089779884374,45584.789000000004,104885.94067085635,0.16319195705051903,17116.541925161677]
[1511,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",2.30089779884374,37676.536,86689.85875045693,0.16319138721769949,14147.038307193492]
[1512,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",2.30089779884374,282.04700000000003,648.96132147048036,0.13321607213810671,86.452078215852566]
[1513,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",2.30089779884374,37753.173999999992,86866.194955964704,0.1631928117982932,14175.938605082594]
[1514,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",2.30089779884374,51690.286999999997,118934.06757990118,0.16319195705051903,19409.083248342762]
[1515,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",2.30089779884374,47706.769,109768.39978204678,0.16319195705051903,17913.319982735982]
[1516,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",2.30089779884374,81418.663000000015,187336.02248150029,0.16319195705051903,30571.732134816062]
[1517,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",2.30089779884374,34094.495999999999,78447.950799086699,0.16319195705051903,12802.074617505787]
[1518,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",2.30089779884374,80679.834000000003,185636.05246167834,0.16319224196663776,30294.36359105767]
[1519,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",2.30089779884374,109216.72700000001,251296.52675121769,0.16319224196663776,41009.643598960378]
[1520,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",2.30089779884374,108268.87899999999,249115.62537437919,0.16319224196663776,40653.737413765972]
[1521,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",2.30089779884374,12061.557000000001,27752.409951928305,0.16319184592347247,4528.9670088801277]
[1522,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",2.30089779884374,81051.203000000009,186490.53457633714,0.16319195705051903,30433.755308909946]
[1523,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",2.30089779884374,99722.937000000005,229452.28623753297,0.16319263801007278,37444.923888545323]
[1524,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",2.30089779884374,107357.53600000001,247018.7182716876,0.16319263801007278,40311.636272623662]
[1525,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",2.30089779884374,6178.5820000000003,14216.285723775554,0.16319195705051903,2319.9834892522872]
[1526,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",2.30089779884374,370.02199999999993,851.38280532375825,0.16319156100731588,138.93848901557183]
[1527,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",2.30089779884374,14766.957,33977.258856920162,0.16319195705051903,5544.8153680728828]
[1528,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",2.30089779884374,39257.463000000003,90327.410204889573,0.16319195705051903,14740.706846640955]
[1529,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",2.30089779884374,27625.645,63563.785772138574,0.16319195705051903,10373.098597695231]
[1530,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",2.30089779884374,21578.325000000001,49649.52049523485,0.16319195705051903,8102.4024162372298]
[1531,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",2.30089779884374,21365.696999999996,49160.285198062295,0.16319195705051903,8022.5631506334485]
[1532,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.1008977988437398,107959.87000000001,226812.65324645632,0.17254442339236128,39135.258472501388]
[1533,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.1008977988437398,86501.289000000004,181730.36765724621,0.17254442339236128,31356.56150030137]
[1534,null,"TRAIL UNIT 104 MESA","MESAVERDE",2.1008977988437398,122365.87799999997,257078.20374378155,0.17257198175363464,44364.495085729039]
[1535,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.1008977988437398,43108.845999999998,90567.279672093748,0.17250250110305895,15623.0822615364]
[1536,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.1008977988437398,40994.768000000004,86125.817855309797,0.17254442339236128,14860.529581039962]
[1537,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.1008977988437398,77242.777000000002,162279.18017587785,0.17254442339236128,28000.367572031948]
[1538,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.1008977988437398,59082.06900000001,124125.38871323397,0.17254514929505801,21417.233726832066]
[1539,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.1008977988437398,144402.55100000001,303375.00154332089,0.17254442339236128,52345.664712949016]
[1540,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.1008977988437398,105499.109,221642.84587807578,0.13600035617229708,30143.505982459854]
[1541,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.1008977988437398,66063.424999999988,138792.50416657847,0.13600035617229708,18875.830000699698]
[1542,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.1008977988437398,126796.326,266386.12219487329,0.17254442339236128,45963.439853841504]
[1543,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.1008977988437398,141217.06,296682.61051318434,0.17254442339236128,51190.929961537899]
[1544,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.1008977988437398,23605.069,49591.837503654599,0.17253861612493668,8556.5070139732979]
[1545,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.1008977988437398,123939.14500000002,260383.47692107514,0.18225340825525801,47455.776122220261]
[1546,null,"TRAIL UNIT 155 MESA","MESAVERDE",2.1008977988437398,163967.25199999998,344478.43880925677,0.17254442339236128,59437.833595444019]
[1547,null,"TRAIL UNIT 16 MESA","MESAVERDE",2.1008977988437398,94800.296999999991,199165.73529703278,0.17254442339236128,34364.936956342179]
[1548,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.1008977988437398,68645.709999999992,144217.62103906568,0.17254442339236128,24883.94626520366]
[1549,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.1008977988437398,107622.984,226104.89019059503,0.17254442339236128,39013.137904129384]
[1550,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.1008977988437398,86314.445000000007,181337.82750891906,0.17254442339236128,31288.830886749911]
[1551,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.1008977988437398,69760.408999999985,146559.489714539,0.13600035617229708,19932.142801607413]
[1552,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.1008977988437398,88023.010999999999,184927.35005749829,0.17254442339236128,31908.182985148393]
[1553,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.1008977988437398,27809.614999999998,58425.158940191846,0.17250250110305895,10078.486044526839]
[1554,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.1008977988437398,123518.223,259499.1628177902,0.17254442339236128,44775.133419196092]
[1555,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.1008977988437398,90989.345000000016,191159.31462873367,0.17254442339236128,32983.473718693822]
[1556,null,"TRAIL UNIT 2 MESA","LANCE",2.1008977988437398,19752.762000000002,41498.534206884273,0.13600035617229708,5643.8154327645152]
[1557,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",2.1008977988437398,70031.451000000001,147128.92125573324,0.13600035617229708,20009.585694025573]
[1558,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.1008977988437398,24991.781999999996,52505.179792982592,0.17191984109024158,9026.6821664241306]
[1559,null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",2.1008977988437398,45951.877,96540.197242038281,0.17254442339236128,16657.472667312322]
[1560,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",2.1008977988437398,56163.895999999993,117994.60548088871,0.17254639725361337,20359.544071088811]
[1561,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.1008977988437398,126527.94399999999,265822.27904182393,0.17254442339236128,45866.151862114872]
[{"$f":"+A1586+1","v":1562},null,"TRAIL UNIT 23W MESA","MESAVERDE",2.1008977988437398,151311.77100000001,317890.56663304806,0.17254442339236128,54850.244521570283]
[1563,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.1008977988437398,121497.69400000003,255254.23788919032,0.17254442339236128,44042.695295046964]
[1564,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.1008977988437398,64276.278999999995,135037.89306896608,0.17254442339236128,23300.035395704093]
[1565,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.1008977988437398,45249.072,95063.675764521904,0.17254442339236128,16402.707120347823]
[1566,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.1008977988437398,129440.67100000002,271941.62078475673,0.17254442339236128,46922.010154690019]
[1567,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.1008977988437398,57466.42300000001,120731.08158812328,0.17254442339236128,20831.474858158857]
[1568,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.1008977988437398,17646.643000000004,37073.793435681298,0.13600035617229708,5042.0491119108265]
[1569,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",2.1008977988437398,99995.691000000006,210080.72711575878,0.13600035617229708,28571.053712678346]
[1570,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.1008977988437398,89196.820999999996,187393.40490275907,0.17254442339236128,32333.686996477853]
[1571,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.1008977988437398,47393.910999999993,99569.763298496095,0.17251001251755713,17176.781112993762]
[1572,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.1008977988437398,69083.328999999998,145137.01383289791,0.17254442339236128,25042.582364686532]
[1573,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.1008977988437398,87591.828000000009,184021.47864189948,0.17254442339236128,31751.879924076271]
[1574,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.1008977988437398,96476.661000000022,202687.60473469371,0.17254442339236128,34972.615887726563]
[1575,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.1008977988437398,86493.236000000004,181713.44912727212,0.17254442339236128,31353.642302302345]
[1576,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.1008977988437398,98852.857000000004,207679.74968071497,0.13600035617229708,28244.519926350738]
[1577,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.1008977988437398,31492.474000000002,66162.469306743718,0.17254442339236128,11415.965116746896]
[1578,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.1008977988437398,63089.51,132544.61268913012,0.17251001251755713,22865.272794136599]
[1579,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.1008977988437398,62123.46,130515.04037055712,0.17254442339236128,22519.642384768533]
[1580,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.1008977988437398,63518.897000000004,133446.71089228225,0.17254442339236128,23025.485784515979]
[1581,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.1008977988437398,56329.103999999999,118341.6906044401,0.17254442339236128,20419.198768620336]
[1582,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.1008977988437398,96233.503999999986,202176.75672862021,0.17254442339236128,34884.471913077476]
[1583,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.1008977988437398,82614.96100000001,173565.58971646143,0.17254442339236128,29947.774598381988]
[1584,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.1008977988437398,86996.400000000023,182770.54526732958,0.17254442339236128,31536.038346258851]
[1585,null,"TRAIL UNIT 49 MESA","MESAVERDE",2.1008977988437398,186087.70799999998,390951.25612907659,0.1822542855269256,71252.541861658945]
[1586,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.1008977988437398,75889.964000000007,159437.05832193067,0.17254442339236128,27509.975295531804]
[1587,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.1008977988437398,82731.314999999988,173810.03757894805,0.17254442339236128,29989.952713864237]
[1588,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.1008977988437398,62130.646999999997,130530.1395230374,0.17254442339236128,22522.247659326957]
[1589,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.1008977988437398,62749.042999999998,131829.32631825117,0.17254442339236128,22746.415095786087]
[1590,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.1008977988437398,56577.137000000002,118862.78258818072,0.17254442339236128,20509.110284489245]
[1591,null,"TRAIL UNIT 53 MESA","MESAVERDE",2.1008977988437398,200811.092,421883.58116620773,0.1822542855269256,76890.090660987917]
[1592,null,"TRAIL UNIT 54 MESA","MESAVERDE",2.1008977988437398,164834.99500000002,346301.47816791892,0.1822542855269256,63114.928480412287]
[1593,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.1008977988437398,95722.321000000011,201102.81348911391,0.17254442339236128,34699.168996060733]
[1594,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.1008977988437398,50013.91,105074.11343056892,0.17254442339236128,18129.952315341077]
[1595,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.1008977988437398,47495.099999999991,99782.351045863295,0.17254442339236128,17216.888225942661]
[1596,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.1008977988437398,57709.941000000006,121242.68801830211,0.17250250110305895,20914.666923614994]
[1597,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",2.1008977988437398,100575.63999999998,211299.14069330037,0.13600035617229708,28736.758393189164]
[1598,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.1008977988437398,32995.425000000003,69320.015754413704,0.17254442339236128,11960.782147894713]
[1599,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.1008977988437398,53421.762999999999,112233.66429705195,0.17254442339236128,19365.292891346675]
[1600,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.1008977988437398,101877.60300000002,214034.43189417644,0.17254442339236128,36930.447637292295]
[1601,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.1008977988437398,59431.726999999999,124859.98443578205,0.17254442339236128,21543.89401925122]
[1602,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.1008977988437398,36856.883000000002,77432.544366941263,0.17254442339236128,13360.553719597314]
[1603,null,"TRAIL UNIT 67 MESA","MESAVERDE",2.1008977988437398,205127.614,430952.15273466834,0.17257198175363464,74370.267038416758]
[1604,null,"TRAIL UNIT 68 MESA","MESAVERDE",2.1008977988437398,142502.56,299383.31463359797,0.17254442339236128,51656.921396748039]
[1605,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.1008977988437398,88322.104000000007,185555.71388284789,0.17254442339236128,32016.603659073957]
[1606,null,"TRAIL UNIT 71 MESA","MESAVERDE",2.1008977988437398,115820.03,243326.0460890159,0.17257198175363464,41991.257985857716]
[1607,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.1008977988437398,93568.941000000006,196578.78218703976,0.17254442339236128,33918.572623635358]
[1608,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.1008977988437398,130558.467,274289.99594071304,0.17254442339236128,47327.209191883449]
[1609,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.1008977988437398,45742.561999999998,96100.447819273293,0.17250250110305895,16577.56760594865]
[1610,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.1008977988437398,88741.704000000012,186437.25059924272,0.17254442339236128,32168.707903503499]
[1611,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.1008977988437398,14372.747999999998,30195.674636535758,0.13600035617229708,4106.6225054316601]
[1612,null,"TRAIL UNIT 83 MESA","MESAVERDE",2.1008977988437398,64537.258999999998,135586.18537650834,0.17254442339236128,23394.640175759439]
[1613,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.1008977988437398,106941.81500000003,224673.82373785452,0.17254442339236128,38766.215368205121]
[1614,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.1008977988437398,32322.556,67906.386753403523,0.17250250110305895,11714.021555833739]
[1615,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.1008977988437398,121674.04499999998,255624.73331691412,0.17254442339236128,44106.622214993069]
[1616,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.1008977988437398,79669.695999999996,167377.8889609499,0.17254442339236128,28880.121339397774]
[1617,null,"TRAIL UNIT 95 MESA","MESAVERDE",2.1008977988437398,202849.481,426166.02812949504,0.1822542855269256,77670.584972588797]
[1618,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.1008977988437398,158261.54,332491.32102762052,0.17254442339236128,57369.523269675272]
[1619,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",2.1008977988437398,92579.409999999989,194499.87868725209,0.14633312000000001,28461.774087927104]
[1620,null,"WHISKEY CANYON UNIT 10 MESA","MESAVERDE",2.1008977988437398,324027.26299999998,680748.16360206157,0.14633333333333334,99616.14794043501]
[1621,null,"WHISKEY CANYON UNIT 12 MESA","MESAVERDE",2.1008977988437398,344163.20799999998,723051.7261302002,0.14633333333333334,105806.56925705263]
[1622,null,"WHISKEY CANYON UNIT 13 MESA","MESAVERDE",2.1008977988437398,326829.01799999998,686634.36451446102,0.14633333333333334,100477.49534061614]
[1623,null,"WHISKEY CANYON UNIT 15 MESA","MESAVERDE",2.1008977988437398,296243.47600000002,622377.26665021828,0.14633333333333334,91074.540019815278]
[1624,null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",2.1008977988437398,80357.154999999984,168822.17006084518,0.1516666666666667,25604.695792561524]
[1625,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",2.1008977988437398,43250.337000000007,90864.537802549967,0.12499994482758617,11358.062212102863]
[{"$f":"+A1650+1","v":1626},null,"WHISKEY CANYON UNIT 5 MESA","MESAVERDE",2.1008977988437398,315568.53999999998,662977.2510703326,0.14633333333333334,97015.671073292004]
[1627,null,"WHISKEY CANYON UNIT 8 MESA","MESAVERDE",2.1008977988437398,279169.49499999994,586506.57754981832,0.14633333333333334,85825.462514790081]
[1628,null,"WHISKEY CANYON UNIT 9 MESA","MESAVERDE",2.1008977988437398,274753.40399999998,577228.8216884248,0.14633333333333334,84467.817573739507]
[1629,null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",2.1008977988437398,51024.755999999994,107197.7975669389,0.1516666666666667,16258.332630985737]
[]
[{"$f":"+A1654+1","v":1630},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1432:F1655)","v":15158168.493999997},{"$f":"SUM(G1432:G1655)","v":32880414.166347124},null,{"$f":"SUM(I1432:I1655)","v":5477087.5325987581}]
[]
[{"$f":"A1656+1","v":1631},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1666-F1656","v":-1146211.3754887972},null,"+",{"$f":"I1656/F1656*F1658","v":-414159.5362855033}]
[]
[]
[{"$f":"A1658+1","v":1632},"Total Wexpro II Test Year Royalties",null,null,null,null,null,null,{"$f":"I1656+I1658","v":5062927.9963132553}]
[]
[{"$f":"A1661+1","v":1633},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S108","v":44164130.232244581}]
[]
[]
[{"$f":"A1663+1","v":1634},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":14011957.1185112},null,null,{"$f":"I1661+I1663","v":49227058.22855784}]
[]
[]
[]
[]
["Summary of WEXPRO I & WEXPRO II"]
[{"$f":"A1666+1","v":1635},"Total Wexpro Test Year Royalties",null,null,null,null,null,null,{"$f":"I1661+I1419","v":24490034.888355955}]
[]
[{"$f":"A1672+1","v":1636},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1663+I1421","v":241822204.74006015}]
[]
[]
[{"$f":"A1674+1","v":1637},"Total Wexpro Company Production",null,null,null,{"$f":"F1666+F1424","v":69140175.434798002},null,null,{"$f":"I1672+I1674","v":266312239.62841612}]

{"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$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$186+Calculations!$P$189-G16,0)","v":56502148}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S94","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$185+Calculations!$P$188","v":20260000},{"$f":"G17/E17","v":2.7888523198420532},{"$f":"G15+G16","v":56502148}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$182","v":30802326.394996643},{"$f":"G19/E19","v":2.408766534337222},{"$f":"ROUND(Calculations!P183,0)","v":74195613}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P191","v":1569111.6050033572},{"$f":"G21/E21","v":1.8810344596193878},{"$f":"ROUND(Calculations!P192,0)","v":2951553}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":52631438},{"$f":"G24/E24","v":2.5393437663626064},{"$f":"G17+G19+G21","v":133649314}]

{"sheet":"Ut 1.3 p1","index":21,"n_rows":85,"n_cols":14,"rows_kept":85,"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$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING & PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D28+'Other Inputs'!D29+'Other Inputs'!D30+'Other Inputs'!D32","v":940902}," x",{"$f":"'Other Inputs'!E28","v":12},"x",{"$f":"'Other Inputs'!F28","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":59706329}]
[{"$f":"A17+1","v":2},"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D31","v":75000}," x",{"$f":"'Other Inputs'!E31","v":5},"x",{"$f":"'Other Inputs'!F31","v":6.8088699999999998},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2553326}]
[{"$f":"A18+1","v":3},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D37","v":203542}," x",{"$f":"'Other Inputs'!E37","v":12},"x",{"$f":"'Other Inputs'!F37","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,{"$f":"-ROUND('Other Inputs'!E327,0)","v":-2218191}]
[{"$f":"A20+1","v":5},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L20)","v":62160409}]
[]
[null,"Kern River Demand"]
[{"$f":"A21+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D63","v":1885}," x",{"$f":"'Other Inputs'!E63","v":12},"x",{"$f":"'Other Inputs'!F63","v":17.742041666666669},"=",{"$f":"ROUND(F24*H24*J24,0)","v":401325}]
[{"$f":"A24+1","v":7},"January - December",null,null,null,{"$f":"'Other Inputs'!D61","v":33000}," x",{"$f":"'Other Inputs'!E61","v":12},"x",{"$f":"'Other Inputs'!F61","v":3.5651333333333337},"=",{"$f":"ROUND(F25*H25*J25,0)","v":1411793}]
[{"$f":"A25+1","v":8},"November - March",null,null,null,{"$f":"'Other Inputs'!D62","v":50000}," x",{"$f":"'Other Inputs'!E62","v":5},"x",{"$f":"J25","v":3.5651333333333337},"=",{"$f":"ROUND(F26*H26*J26,0)","v":891283}]
[{"$f":"A26+1","v":9},"December - February",null,null,null,{"$f":"'Other Inputs'!D68","v":56925}," x",{"$f":"'Other Inputs'!E68","v":3},"x",{"$f":"'Other Inputs'!F68","v":8.6999999999999993},"=",{"$f":"ROUND(F27*H27*J27,0)","v":1485743}]
[10,"November & March",null,null,null,{"$f":"'Other Inputs'!D70","v":6000}," x",{"$f":"'Other Inputs'!E70","v":2},"x",{"$f":"'Other Inputs'!F70","v":8.8449999999999989},"=",106140]
[11,"November - March",null,null,null,{"$f":"'Other Inputs'!D72","v":27000}," x",{"$f":"'Other Inputs'!E72","v":5},"x",{"$f":"'Other Inputs'!F72","v":8.7579999999999991},"=",1182330]
[12,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L29)","v":5478614}]
[]
[null,"Colorado Interstate Gas Company (CIG)"]
[{"$f":"A30+1","v":13},"January - December",null,null,null,{"$f":"'Other Inputs'!D87","v":400}," x",{"$f":"'Other Inputs'!E87","v":12},"x",{"$f":"'Other Inputs'!F87","v":9.0094999999999992},"=",{"$f":"ROUND(F33*H33*J33,0)","v":43246}]
[]
[null,"Northwest Pipeline (NWPL)"]
[{"$f":"A33+1","v":14},"January - December",null,null,null,{"$f":"'Other Inputs'!D93+'Other Inputs'!D95+'Other Inputs'!D97","v":6327}," x",{"$f":"'Other Inputs'!E93","v":12},"x",{"$f":"'Other Inputs'!F93","v":11.951925000000001},"=",{"$f":"ROUND(F36*H36*J36,0)","v":907438}]
[]
[{"$f":"A36+1","v":15},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L21+L30+L33+L36","v":68589707}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A38+1","v":16},"QPC Commodity (SNG)",null,null,null,{"$f":"F49-(D52*F52*H52)-(D53*F53*H53)-(D54*F54*H54)-(D55*F55*H55)-(D56*F56*H56)-F45-F47","v":117635376.0729457},null,null,"x",{"$f":"'Other Inputs'!F45","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F43*J43,0)","v":314086}]
[]
[{"$f":"A43+1","v":17},"CIG Commodity (SNG)",null,null,null,{"$f":"'Other Inputs'!D87*'Other Inputs'!E88","v":146000},null,null,"x",{"$f":"'Other Inputs'!F89","v":1.66E-2},"=",{"$f":"ROUND(F45*J45,0)","v":2424}]
[]
[{"$f":"A45+1","v":18},"NWPL Commodity (SNG)",null,null,null,{"$f":"'Other Inputs'!D93*'Other Inputs'!E94+'Other Inputs'!D95*'Other Inputs'!E96+'Other Inputs'!D97*'Other Inputs'!E98","v":2309355},null,null,"x",{"$f":"'Other Inputs'!F99","v":8.3199999999999993E-3},"=",{"$f":"ROUND(F47*J47,0)","v":19214}]
[]
[{"$f":"A47+1","v":19},"Total ACA",null,null,null,{"$f":"Calculations!$P$173","v":132349457.87006219},null,null,"x",{"$f":"'Other Inputs'!F46","v":1.2999999999999999E-3},"=",{"$f":"ROUND(F49*J49,0)","v":172054}]
[]
[null,"Kern River Commodity"]
[{"$f":"A49+1","v":20},"January - December",null,{"$f":"'Other Inputs'!C76","v":0.41068758946796879},"x",{"$f":"'Other Inputs'!D76","v":34885}," x",{"$f":"'Other Inputs'!E76","v":365},"x",{"$f":"'Other Inputs'!F76","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D52*F52*H52*J52,0)","v":23009}]
[{"$f":"A52+1","v":21},"November - March",null,{"$f":"'Other Inputs'!C77","v":0.41068758946796879},"x",{"$f":"'Other Inputs'!D77","v":50000}," x",{"$f":"'Other Inputs'!E77","v":151},"x",{"$f":"'Other Inputs'!F77","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D53*F53*H53*J53,0)","v":13643}]
[{"$f":"A53+1","v":22},"November & March",null,{"$f":"'Other Inputs'!C81","v":0.41068758946796879},"x",{"$f":"'Other Inputs'!D81","v":6000}," x",{"$f":"'Other Inputs'!E81","v":61},"x",{"$f":"'Other Inputs'!F81","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D54*F54*H54*J54,0)","v":661}]
[{"$f":"A54+1","v":23},"December - February",null,{"$f":"'Other Inputs'!C80","v":0.41068758946796879},"x",{"$f":"'Other Inputs'!D80","v":56925}," x",{"$f":"'Other Inputs'!E80","v":90},"x",{"$f":"'Other Inputs'!F80","v":4.4000000000000003E-3},"=",9258]
[24,"November - March",null,{"$f":"'Other Inputs'!C81","v":0.41068758946796879},"x",{"$f":"'Other Inputs'!D83","v":27000}," x",{"$f":"'Other Inputs'!E83","v":151},"x",{"$f":"'Other Inputs'!F83","v":4.4000000000000003E-3},"=",7367]
[25,null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L52:L56)","v":53938}]
[]
[{"$f":"A57+1","v":26},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L49+L57+L43+L45+L47","v":561716}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A59+1","v":27},"Wexpro I Gathering Demand",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!E209","v":11774616}]
[{"$f":"A64+1","v":28},"Wexpro I Gathering Commodity",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D209","v":7391644.3621592345}]
[{"$f":"A65+1","v":29},null,"Total Wexpro I Gathering (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L64+L65","v":19166260.362159234}," 1/"]
[]
[{"$f":"A66+1","v":30},"Wexpro II Gathering",null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D212","v":2927171.2203860716},null,{"$f":"'Other Inputs'!D212","v":2927171.2203860716}]
[{"$f":"A68+1","v":31},"Other Wexpro I Gathering Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D201,0)","v":3013070}]
[{"$f":"A69+1","v":32},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$203,0)","v":3718588}]
[{"$f":"A70+1","v":33},null,"Total Wexpro II Gathering, Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L68:L70)","v":9658829.2203860711}]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$f":"A71+1","v":34},"Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D20","v":25000},"x",{"$f":"'Other Inputs'!E20","v":3},"x ",{"$f":"'Other Inputs'!F20","v":11.653333333333334},"=",{"$f":"ROUND(F76*H76*J76,0)","v":874000}]
[{"$f":"A76+1","v":35},"Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D23","v":68666.666666666672},"x",{"$f":"'Other Inputs'!E23","v":3},"x ",{"$f":"'Other Inputs'!F23","v":5.9505582524271841},"=",{"$f":"ROUND(F77*H77*J77,0)","v":1225815}]
[{"$f":"A77+1","v":36},"Disallowance of Docket No. 17-057-20 Report and Order",null,null,null,null,null,null,null,null,null,-262000]
[{"$f":"A78+1","v":37},null,"Total Peak Hour Service",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L76:L78)","v":1837815}]
[]
[]
[{"$f":"A79+1","v":38},"TOTAL TRANSPORTATION, OTHER CHARGES AND PEAK HOUR",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M80)","v":99814327.58254531}]
[]
[]
[" 1/","See paragraph 7c in application."]

{"sheet":"Ut 1.3 p2","index":22,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[6,1,6,10],[9,1,9,2],[35,9,35,10],[13,1,13,2]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$f":"'Other Inputs'!E187","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Spire Demand",null,{"$f":"'Other Inputs'!E188","v":2500000},"x",12,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D17*F17*H17,0)","v":2700000}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E189","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[4,"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E190","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[5,null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":16725058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A20+1","v":6},"Aquifer Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S24+'Monthly Inputs'!S26+'Monthly Inputs'!S27)","v":949790.84396362305},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":36776}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":921899.99008178711},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":35696}]
[{"$f":"A24+1","v":8},"Spire Injections",null,{"$f":"'Monthly Inputs'!S28","v":2493734.2529296875},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":37406}]
[{"$f":"A25+1","v":9},"Spire Withdrawals",null,{"$f":"'Monthly Inputs'!S36","v":2284202.392578125},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",22842]
[10,"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":12959073.135912418},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D27*H27,0)","v":135941}]
[{"$f":"A27+1","v":11},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":12635096.418380737},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":225031}]
[{"$f":"A28+1","v":12},null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":493692}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":17218750}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A31+1","v":14},null,{"$f":"+'Rate Base'!H8","v":"2017-08-16"},{"$f":"+'Rate Base'!H206","v":48018857.409999996}]
[{"$f":"A38+1","v":15},null,{"$f":"+'Rate Base'!I8","v":"2017-09-17"},{"$f":"+'Rate Base'!I206","v":58860691.740000002}]
[16,null,{"$f":"+'Rate Base'!J8","v":"2017-10-19"},{"$f":"+'Rate Base'!J206","v":59031895.799999997}]
[17,null,{"$f":"+'Rate Base'!K8","v":"2017-11-18"},{"$f":"+'Rate Base'!K206","v":59289969.149999999}]
[18,null,{"$f":"+'Rate Base'!L8","v":"2017-12-18"},{"$f":"+'Rate Base'!L206","v":52891066.75}]
[19,null,{"$f":"+'Rate Base'!M8","v":"2018-01-18"},{"$f":"+'Rate Base'!M206","v":36606333}]
[20,null,{"$f":"+'Rate Base'!N8","v":"2018-02-17"},{"$f":"+'Rate Base'!N206","v":23198516}]
[21,null,{"$f":"+'Rate Base'!O8","v":"2018-03-19"},{"$f":"+'Rate Base'!O206","v":9114305}]
[22,null,{"$f":"+'Rate Base'!P8","v":"2018-04-18"},{"$f":"+'Rate Base'!P206","v":7483334}]
[23,null,{"$f":"+'Rate Base'!Q8","v":"2018-05-18"},{"$f":"+'Rate Base'!Q206","v":15704467}]
[24,null,{"$f":"+'Rate Base'!R8","v":"2018-06-17"},{"$f":"+'Rate Base'!R206","v":28192823}]
[25,null,{"$f":"+'Rate Base'!S8","v":"2018-07-17"},{"$f":"+'Rate Base'!S206","v":39219512}]
[26,null,{"$f":"+'Rate Base'!T8","v":"2018-08-16"},{"$f":"+'Rate Base'!T206","v":43502523}]
[]
[]
[{"$f":"A50+1","v":27},"12-Month Average   3/",null,{"$f":"(SUM(D39:D49)+D38/2+D50/2)/12","v":36279466.970416665},null,"x ",null,{"$f":"'Other Inputs'!E317","v":9.3299999999999994E-2},null,"  =",{"$f":"D53*H53","v":3384874.2683398747}]
[]
[]
[{"$f":"A53+1","v":28},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K53+K31","v":20603624.268339876}]
[]
[]
[]
["1/","Dominion Energy Questar Pipeline, LLC Tariff included in DEU Exhibit 1.9."]
["2/","Dominion Energy planned volumes."]
["3/","(½ of Line 14 + sum of Lines 15 through 25 + ½ of Line 26) / 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$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D220","v":217085181.39985827}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.4 p3'!H28","v":-15177753.12486878}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":201907428.27498949},{"$f":"F22","v":53144705.021266803},{"$f":"E17/F22","v":3.799201222289081}]
[]
[{"$f":"A17+1","v":4},null,null,"Gathering  4/",{"$f":"'Ut 1.3 p1'!L69+'Ut 1.3 p1'!M66","v":22179330.362159234}]
[]
[]
[{"$f":"A19+1","v":5},"Total Wexpro I Cost of Production",null,null,{"$f":"SUM(E17:E19)","v":224086758.63714871},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E321)","v":53144705.021266803},{"$f":"E22/F22","v":4.216539701320694}]
[]
[null,"WEXPRO II"]
[{"$f":"A22+1","v":6},null,"Wexpro II Production  5/",null,{"$f":"'Other Inputs'!D241","v":49227058.22855784}]
[{"$f":"A25+1","v":7},null,"Wexpro II Revenue Sharing Credits  6/",null,{"$f":"-'Ut 1.4 p3'!H44","v":-1515988.9945551618}]
[{"$f":"A26+1","v":8},null,null,"Net Cost of Wexpro II Production",{"$f":"E25+E26","v":47711069.23400268},{"$f":"F32","v":13507806.901387166},{"$f":"E27/F32","v":3.5321106958601143}]
[]
[{"$f":"A27+1","v":9},null,null,"Gathering  7/",{"$f":"'Ut 1.3 p1'!L68","v":2927171.2203860716}]
[]
[]
[{"$f":"A29+1","v":10},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E27:E29)","v":50638240.454388753},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E321)","v":13507806.901387166},{"$f":"E32/F32","v":3.7488128771805678}]
[]
[{"$f":"A32+1","v":11},"Sales of Cost-of-Service Gas 8/",null,null,{"$f":"-'Other Inputs'!E259","v":0},{"$f":"'Other Inputs'!F259","v":0},{"$f":"'Other Inputs'!G259","v":0}]
[]
[]
[{"$f":"A34+1","v":12},"Total Cost-of-Service Production",null,null,{"$f":"E22+E32+E34","v":274724999.09153748},{"$f":"F22+F32","v":66652511.922653973},{"$f":"E37/F37","v":4.1217501211407974}]
[]
[{"$f":"A37+1","v":13},"Dominion Energy Contract Gas  9/",null,null,{"$f":"'Ut 1.2'!G24","v":133649314},{"$f":"'Ut 1.2'!E24","v":52631438},{"$f":"E39/F39","v":2.5393437663626064}]
[]
[{"$f":"A39+1","v":14},"Injection / Withdrawal Adjustment  10/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":5636773.018566303}]
[]
[{"$f":"A41+1","v":15},"Transportation, Other Costs & Peak Hour Service 11/",null,null,{"$f":"'Ut 1.3 p1'!M38+'Ut 1.3 p1'!M59+'Ut 1.3 p1'!L70+'Ut 1.3 p1'!M79","v":74707826},{"$f":"'Ut 1.3 p1'!F49","v":132349457.87006219},{"$f":"E43/F43","v":0.56447398578199326}]
[]
[{"$f":"A43+1","v":16},"Storage and Working Gas  12/",null,null,{"$f":"'Ut 1.3 p2'!K56","v":20603624.268339876}]
[]
[null,"Gas Management Costs",null,null,{"$f":"'Ut 1.3 p1'!M73","v":0}]
[]
[]
[{"$f":"A45+1","v":17},"Dominion Energy - Related Gas Costs for Rate Purposes  13/",null,null,{"$f":"E37+E39+E41+E43+E45+E47","v":509322536.37844366},{"$f":"'Ut 1.6 p1'!H20","v":114995095},{"$f":"E50/F50","v":4.4290805305951846}]
[]
[]
["1/","Estimated into-pipe volumes used for Wexpro dths."]
["2/","DEU Exhibit 1.1, Page 18, Line 1406, Column H."]
["3/","DEU Exhibit 1.4, Page 3, Line 8."]
["4/","DEU Exhibit 1.3, Page 1, Lines 29 + 31."]
["5/","DEU Exhibit 1.1, Page 21, Line 1634, Column H."]
["6/","DEU Exhibit 1.4, Page 3, Line 16."]
["7/","DEU Exhibit 1.3, Page 1, Line 30."]
["8/","DEU Exhibit 1.4, Page 3, Line 17."]
["9/","DEU Exhibit 1.2, Line 6."]
["10/","DEU Exhibit 1.4, Page 2, Line 6."]
["11/","DEU Exhibit 1.3, Page 1, Lines 15 + 26 + 32 +37."]
["12/","DEU Exhibit 1.3, Page 2, Line 28."]
["13/","DEU 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$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F37","v":66652511.922653973},{"$f":"H15/E15","v":4.1217501211407974},null,{"$f":"'Ut 1.4 p1'!E37","v":274724999.09153748}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":52631438},{"$f":"H16/E16","v":2.5393437663626064},null,{"$f":"'Ut 1.2'!G24","v":133649314}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":119283949.92265397},{"$f":"(+H15+H16)/(+E15+E16)","v":3.4235478734258491},null,{"$f":"SUM(H15:H16)","v":408374313.09153748}]
[]
[]
[null,null,"Storage  3/"]
[null,{"$f":"B17+1","v":4},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S37","v":15841198.801040649},{"$f":"'Ut Storage'!L27","v":4.2219292736737826},null,{"$f":"E21*F21","v":66880420.948199548}]
[null,{"$f":"B21+1","v":5},"    Injections",null,{"$f":"-'Monthly Inputs'!S29","v":-16402598.232805729},{"$f":"'Ut Storage'!K27","v":3.733777238239242},null,{"$f":"E22*F22","v":-61243647.929633245}]
[null,{"$f":"B22+1","v":6},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":5636773.018566303}]
[]
[]
[]
[]
[]
[null,"1/","DEU Exhibit 1.4, Page 1, Line 12."]
[null,"2/","DEU Exhibit 1.2, Line 6."]
[null,"3/","Dominion Energy 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$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES  1/"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!E7","v":"2019-10-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F227","v":2788398}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F228","v":3053672.9999999995}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F229","v":579699.52393550659}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F232","v":-95592.451496965019}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":484107.07243854157}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F230","v":8851575.0524302386}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F231","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":15177753.12486878}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B28+1","v":9},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E248","v":0}]
[]
[null,{"$f":"B31+1","v":10},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E249","v":480000}]
[]
[null,{"$f":"B33+1","v":11},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E250","v":1775941.4808494495}]
[null,{"$f":"B35+1","v":12},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E253","v":-298484.26062784792}]
[null,{"$f":"B36+1","v":13},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F35+F36","v":1477457.2202216017}]
[]
[null,{"$f":"B37+1","v":14},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!E251","v":0}]
[]
[null,{"$f":"B39+1","v":15},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E252","v":-441468.22566643986}]
[]
[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":1515988.9945551618}]
[]
[null,17,null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E259","v":0}]
[]
[]
[null,18,null,null,"Grand Total (Line 8 + Line 16 + Line 17)",null,null,{"$f":"H28+H44+H46","v":16693742.119423943}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]

{"sheet":"Ut 1.5","index":26,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,2]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Dominion Energy Production (DEU Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E15+'Ut 1.4 p1'!E25","v":266312239.62841612},{"$f":"CHOOSE($D15,F$53,F$56)*$E15","v":9000582.0302864127},257311657.59812972]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (DEU Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E16+'Ut 1.4 p1'!E26+'Ut 1.4 p1'!E34","v":-16693742.119423943},-564200.11167331331,-16129542.007750629]
[{"$f":"A16+1","v":3},"Gathering (DEU Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L64","v":11774616},332736.44784050161,11441879.552159498]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L69+'Ut 1.3 p1'!L65+'Ut 1.3 p1'!L68","v":13331885.582545305},450579.10207777045,12881306.480467534]
[{"$f":"A18+1","v":5},"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(E15:E18)","v":274724999.09153748},{"$f":"SUM(F15:F18)","v":9219697.468531372},{"$f":"SUM(G15:G18)","v":265505301.62300611}]
[]
[{"$f":"A19+1","v":6},"Dominion Energy Contract Gas (DEU Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E39","v":133649314},{"$f":"CHOOSE($D21,F$53,F$56)*$E21","v":4516959.5495382994},{"$f":"CHOOSE($D21,G$53,G$56)*$E21","v":129132354.4504617}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (DEU Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E41","v":5636773.018566303},{"$f":"CHOOSE($D24,F$53,F$56)*$E24","v":190506.59485459753},{"$f":"CHOOSE($D24,G$53,G$56)*$E24","v":5446266.423711705}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (DEU Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M38","v":68589707},{"$f":"CHOOSE($D27,F$53,F$56)*$E27","v":1938262.3998609202},{"$f":"CHOOSE($D27,G$53,G$56)*$E27","v":66651444.600139074}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M59","v":561716},{"$f":"CHOOSE($D28,F$53,F$56)*$E28","v":18984.373165794594},{"$f":"CHOOSE($D28,G$53,G$56)*$E28","v":542731.62683420535}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (DEU Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J20","v":16725058},{"$f":"CHOOSE($D31,F$53,F$56)*$E31","v":472629.9684716991},{"$f":"CHOOSE($D31,G$53,G$56)*$E31","v":16252428.0315283}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J29","v":493692},{"$f":"CHOOSE($D32,F$53,F$56)*$E32","v":16685.359072854368},{"$f":"CHOOSE($D32,G$53,G$56)*$E32","v":477006.64092714561}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (DEU Exhibit 1.3, p 1)",null,2,{"$f":"'Ut 1.3 p1'!L70","v":3718588},{"$f":"CHOOSE($D35,F$53,F$56)*$E35","v":125677.49938019531},{"$f":"CHOOSE($D35,G$53,G$56)*$E35","v":3592910.5006198045}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (DEU Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K53","v":3384874.2683398747},{"$f":"CHOOSE($D38,F$53,F$56)*$E38","v":114398.94222251124},{"$f":"CHOOSE($D38,G$53,G$56)*$E38","v":3270475.3261173633}]
[]
[{"$f":"A38+1","v":14},"Peak Hour Service (DEU Exhibit 1.3, p 1)",null,1,{"$f":"'Ut 1.3 p1'!L76+'Ut 1.3 p1'!L77","v":2099815},{"$f":"CHOOSE($D40,F$53,F$56)*$E40","v":59338.239499462477},{"$f":"CHOOSE($D40,G$53,G$56)*$E40+'Ut 1.3 p1'!L78","v":1778476.7605005375}]
[]
[]
[{"$f":"A40+1","v":15},"Totals",null,null,{"$f":"SUM(E19:E40)","v":509584536.37844366},{"$f":"SUM(F19:F40)","v":16673140.394597705},492649395.98384595]
[]
[]
[]
[]
[]
[]
["1/","Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F52:G52)","v":1330170},{"$f":"'Other Inputs'!$E$166","v":37589},{"$f":"'Other Inputs'!$E$165","v":1292581}]
[null,null,null," Percent-",{"$f":"F53+G53","v":1},{"$f":"F52/E52","v":2.8258793988738283E-2},{"$f":"G52/E52","v":0.97174120601126168}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F55+G55","v":114995095},{"$f":"'Ut 1.6 p1'!H19","v":3886501},{"$f":"'Ut 1.6 p1'!H18","v":111108594}]
[null,null,null," Percent-",{"$f":"F56+G56","v":1},{"$f":"F55/E55","v":3.379710238945409E-2},{"$f":"G55/E55","v":0.9662028976105459}]

{"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$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Dominion Energy - Related Gas Costs (DEU Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G43","v":492649395.98384595}]
[]
[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":110914772},null,{"$f":"Calculations!P17","v":193822},null,{"$f":"D18+F18","v":111108594}]
[{"$f":"A18+1","v":3},"Wyoming",null,{"$f":"Calculations!P32","v":3736843},null,{"$f":"Calculations!P36","v":149658},null,{"$f":"D19+F19","v":3886501}]
[{"$f":"A19+1","v":4},"Total Dth",null,null,null,null,null,{"$f":"SUM(H18:H19)","v":114995095}]
[]
[{"$f":"A20+1","v":5},"Supplier Non-Gas Costs  2/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-112974938.47890347}]
[]
[]
[{"$f":"A22+1","v":6},"Commodity Portion of Test-Year Gas Cost (Lines 1 + 5)",null,null,null,null,null,null,null,{"$f":"J13+J22","v":379674457.50494248}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!E5","v":"18-057-14"},null,{"$f":"'Control Panel'!E9","v":"18-057-04"},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":3.4171499999999999},null,{"$f":"'Other Inputs'!F141","v":3.3326199999999999},null,{"$f":"F31-H31","v":8.4529999999999994E-2}]
[{"$f":"A31+1","v":8},"191 Account Amortization (Commodity Portion)   3/",null,null,null,{"$f":"D49/H18","v":-0.28833200787330637},null,{"$f":"'Other Inputs'!F142","v":0.13552},null,{"$f":"F32-H32","v":-0.42385200787330635}]
[{"$f":"A32+1","v":9},"Total Sales Unit Commodity Cost (Lines 7 + 8)",null,null,null,{"$f":"F31+F32","v":3.1288179921266934},null,{"$f":"H31+H32","v":3.46814},null,{"$f":"J31+J32","v":-0.33932200787330635}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","DEU Exhibit 1.5, Line 15, Column E."]
[]
["2/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["3/","191 Account (August 2018) actual",null,{"$f":"'Other Inputs'!E159","v":-16168321}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E160","v":15867843}]
[null,"191 Account Commodity Portion",null,{"$f":"(D47-D48)","v":-32036164},null,{"$f":"H18","v":111108594},null,{"$f":"D49/F49","v":-0.28833200787330637}]
[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]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.5'!G27+'Ut 1.5'!G31+'Ut 1.5'!G17+'Ut 1.5'!G40+(+'Ut 1.3 p1'!L43+'Ut 1.3 p1'!L45+'Ut 1.3 p1'!L47+'Ut 1.3 p1'!L57+'Ut 1.3 p1'!L69+'Ut 1.3 p1'!L70+'Ut 1.3 p1'!L65+'Ut 1.3 p1'!L68)*'Ut 1.5'!G56","v":112974938.47890347}]
[null,{"$f":"B14+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"E44","v":8079403}]
[null,{"$f":"1+B15","v":3},"     Total",null,null,{"$f":"SUM(F14:F15)","v":121054341.47890347}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E265-(D29*('Other Inputs'!G117-'Other Inputs'!F266))","v":122032241.21010001}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":-977899.73119653761}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":193822},{"$f":"'Ut 1.6 p3'!E24","v":0.17863999999999999},{"$f":"D29*E29","v":34624.362079999999}]
[null," 6c","IS SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":193822},{"$f":"'Ut 1.6 p3'!I24","v":0.17862},{"$f":"D30*E30","v":34620.485639999999}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":-0.8015696371960892},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","DEU Exhibit 1.6, Page 1, Line 5."]
[]
[null,"2/","Spring pass through SNG amortization from Docket No. 18-057-04",null,8079403]
[null,null,"Amortization will be adjusted in the 2019 spring pass-through."]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 08/27/18"}]

{"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$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!"]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G109","v":1.2953000000000001},{"$f":"'Other Inputs'!E109","v":1.20913},{"$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$29),5)","v":1.19913},{"$f":"I16-G16","v":8.5790000000000033E-2},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.2849200000000001},null,{"$f":"ROUND(G16*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H16","v":-1.0000000000037756E-5}]
[null,{"$f":"B16+1","v":2},null,"Summer",{"$f":"'Other Inputs'!G110","v":0.60816000000000003},{"$f":"'Other Inputs'!E110","v":0.56769999999999998},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.56301000000000001},{"$f":"I17-G17","v":4.0279999999999982E-2},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.60328999999999999},null,{"$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",{"$f":"'Other Inputs'!G112","v":1.2615700000000001},{"$f":"'Other Inputs'!E112","v":1.17764},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.16791},{"$f":"I19-G19","v":8.3550000000000013E-2},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.25146},null,{"$f":"ROUND(G19*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H19","v":0}]
[null,{"$f":"B19+1","v":4},null,"Summer",{"$f":"'Other Inputs'!G113","v":0.60816000000000003},{"$f":"'Other Inputs'!E113","v":0.56769999999999998},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.56301000000000001},{"$f":"I20-G20","v":4.0279999999999982E-2},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.60328999999999999},null,{"$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,{"$f":"'Other Inputs'!G115","v":0.93471000000000004},{"$f":"'Other Inputs'!E115","v":0.87253000000000003},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.86531999999999998},{"$f":"I22-G22","v":6.1900000000000066E-2},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.92722000000000004},null,{"$f":"ROUND(G22*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H22","v":-6.9388939039072284E-17}]
[]
[null,{"$f":"B22+1","v":6},"IS  5/",null,{"$f":"'Other Inputs'!F266","v":0.17863999999999999},{"$f":"'Other Inputs'!F266","v":0.17863999999999999},{"$f":"'Other Inputs'!$F$55","v":0.17862},{"$f":"I24-G24","v":0},{"$f":"'Other Inputs'!$F$55","v":0.17862}]
[]
[]
[]
[]
[]
[]
[null,"1/","Current Dominon Energy Utah Tariff  (excluding bad debt surcharge)."]
[]
[null,"2/","DEU Exhibit 1.6 page 2 (line 1 - line 6c)/(line 4 - line 6b)*Exhibit 1.6 page 3 column C."]
[]
[null,"3/","Column G - Column E"]
[]
[null,"4/","(Current Dominion Energy Utah rates) x (1+DEU Exhibit 1.6, Page 2, Line 7, % change)."]
[null,null,{"$f":"\"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E319,\"0.000%\")","v":"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.450%"}]
[null,null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$49,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$51,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$319,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F49+'Other Inputs'!F51)/(1-('Other Inputs'!$E$319)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00130)  /  ( 1 -  0.00450 )  =  $0.17862"}]
[]
[null,"5/",{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$330,\"0.00%\")&\"    \"&TEXT($I$24,\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$330,\"0.00000\")&\" )  =  \"&TEXT($I$24/(1-('Other Inputs'!$E$330)),(\"$0.00000\"))","v":"IS Tariff rate has an adjustment for bad debt of  0.25%    $0.17862  /  ( 1 -  0.00250 )  =  $0.17907"}]

{"sheet":"Ut 1.7","index":30,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,2,6,9],[7,2,7,9],[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[10,5,10,6],[12,5,12,6],[11,5,11,6]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J122","v":"2018-10-01"},null,{"$f":"'Control Panel'!E5","v":"18-057-14"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G115","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":116.34},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":111.13},null,{"$f":"H16-F16","v":-5.210000000000008}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G116","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":98.69},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":94.32},null,-4.3700000000000045]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G117","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":81.040000000000006},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":77.510000000000005},null,-3.5300000000000011]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G118","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":56.86},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":54},null,-2.8599999999999994]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G119","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":33.31},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":31.8},null,-1.5100000000000016]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G120","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":25.46},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":24.4},null,-1.0600000000000023]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G121","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":18.82},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":18.14},null,-0.67999999999999972]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G122","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":17.62},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":17},null,-0.62000000000000099]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G123","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":18.82},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":18.14},null,-0.67999999999999972]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G124","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":25.46},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":24.4},null,-1.0600000000000023]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G125","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":53.09},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":50.88},null,-2.2100000000000009]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G126","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":91.33},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":87.31},null,-4.019999999999996]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":636.84},null,{"$f":"SUM(H16:H27)","v":609.03},null,{"$f":"H30-F30","v":-27.810000000000059}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":-4.37},"%"]

{"sheet":"Ut 1.7 Tot","index":31,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[4,0,4,12],[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8],[14,5,14,6],[14,7,14,8],[7,1,7,9],[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
["NOT USED"]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J122","v":"2018-10-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G115","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":116.34},null,{"$f":"'CET & DSM'!D107","v":132.34},null,{"$f":"H17-F17","v":16}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G116","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":98.69},null,{"$f":"'CET & DSM'!D108","v":112.11},null,13.420000000000002]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G117","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":81.040000000000006},null,{"$f":"'CET & DSM'!D109","v":91.88},null,10.839999999999989]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G118","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":56.86},null,{"$f":"'CET & DSM'!D110","v":60.61},null,3.75]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G119","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":33.31},null,{"$f":"'CET & DSM'!D111","v":35.299999999999997},null,1.9899999999999949]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G120","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":25.46},null,{"$f":"'CET & DSM'!D112","v":26.87},null,1.4100000000000001]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G121","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":18.82},null,{"$f":"'CET & DSM'!D113","v":19.73},null,0.91000000000000014]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G122","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":17.62},null,{"$f":"'CET & DSM'!D114","v":18.43},null,0.80999999999999872]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G123","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":18.82},null,{"$f":"'CET & DSM'!D115","v":19.73},null,0.91000000000000014]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G124","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$122)+'Other Inputs'!$G$126,2)","v":25.46},null,{"$f":"'CET & DSM'!D116","v":26.87},null,1.4100000000000001]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G125","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":53.09},null,{"$f":"'CET & DSM'!D117","v":59.85},null,6.759999999999998]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G126","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$124)+'Other Inputs'!$G$126,2)","v":91.33},null,{"$f":"'CET & DSM'!D118","v":103.68},null,12.350000000000009]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":636.84},null,{"$f":"SUM(H17:H28)","v":707.40000000000009},null,{"$f":"H31-F31","v":70.560000000000059}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":11.08},"%"]

{"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,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null,"DEU Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 17"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 500"]
["Affecting All Firm Sales Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
[]
[]
["Date Issued: October 1, 2018"]
["To Become Effective November 1, 2018"]

{"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",1.9604999999999999,0.84245000000000003,null,2.5917300000000001,1.4736800000000001]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.60328999999999999},{"$f":"C7","v":0.60328999999999999},null,{"$f":"'Ut 1.6 p3'!I16","v":1.2849200000000001},{"$f":"F7","v":1.2849200000000001},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.1288179921266934},{"$f":"C8","v":3.1288179921266934},null,{"$f":"D8","v":3.1288179921266934},{"$f":"F8","v":3.1288179921266934}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":5.6926079921266934},{"$f":"SUM(D6:D9)","v":4.5745579921266932},null,{"$f":"SUM(F6:F9)","v":7.0054679921266931},{"$f":"SUM(G6:G9)","v":5.8874179921266938}]
[]
[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",0.89407999999999999,0.45777000000000001,-1.5100000000000001E-3,1.33978,0.90347,0.44418999999999997]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"C20","v":0.60328999999999999},{"$f":"D20","v":0.60328999999999999},{"$f":"'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"F20","v":1.25146},{"$f":"G20","v":1.25146}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.1288179921266934},{"$f":"C21","v":3.1288179921266934},{"$f":"D21","v":3.1288179921266934},{"$f":"E21","v":3.1288179921266934},{"$f":"F21","v":3.1288179921266934},{"$f":"G21","v":3.1288179921266934}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":4.6261879921266935},{"$f":"SUM(D19:D22)","v":4.1898779921266929},3.7305979921266932,5.7200579921266934,5.2837479921266937,4.824467992126694]
[]
[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",{"$f":"C15","v":420.25}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",6.1590999999999996]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I22","v":0.92722000000000004}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F33","v":3.1288179921266934}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":10.215137992126692}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.74943000000000004,5.7279999999999998E-2,9.1889999999999999E-2]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$24/(1-'Other Inputs'!$E$330)","v":0.17906766917293232},{"$f":"C61","v":0.17906766917293232},{"$f":"D61","v":0.17906766917293232}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":3.1288179921266934},{"$f":"('Ut 1.6 p1'!$F$33)","v":3.1288179921266934},{"$f":"('Ut 1.6 p1'!$F$33)","v":3.1288179921266934}]
[]
[null,"Total Rate",{"$f":"SUM(C60:C62)","v":4.0573156612996257},{"$f":"SUM(D60:D62)","v":3.3651656612996259},3.3997756612996257]
[]
[null,"BSF Category 1",{"$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":54,"n_cols":4,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,"DEU Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 18-057-14"}]
[null,null,null,"DEU Exhibit 1.9"]
[null,null,null,"Page 2  of  2"]

{"sheet":"Ut 1.11","index":36,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[38,0,38,4],[39,0,39,4],[29,0,29,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,35,4],[16,0,16,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[30,0,30,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 18-057-14"}]
[null,null,null,null,null," Exhibit 1.11"]
[null,null,null,null,null,"Page 1 of 29"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["COMBINED LEGISLATIVE/PROPOSED RATE SCHEDULES"]
["P.S.C. Utah Tariff No. 500"]
[]
[]
[]
[]
[]
[]
["Date Issued: October 1, 2018"]
["To Become Effective November 1, 2018"]

{"sheet":"Ut Storage","index":37,"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 $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,{"$f":"+Expenses!S9","v":"2018-08-01"},null,null,{"$f":"-1*'Other Inputs'!D270","v":9647579},null,null,null,{"$f":"M8/E8","v":4.5091647344893468},null,null,null,{"$f":"'Other Inputs'!E270","v":43502523}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Sep18"},{"$f":"'Monthly Inputs'!E29","v":3048137.628555296},{"$f":"-'Monthly Inputs'!E37","v":0},{"$f":"E8+C9+D9","v":12695716.628555296},{"$f":"F21","v":0.9522568109331877},{"$f":"'Other Inputs'!F138","v":3.84511},{"$f":"'Monthly Inputs'!E79","v":2.13},{"$f":"M9/E9","v":4.3300707538784398}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":11470828.27283548},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":54973351.272835478}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Oct18"},{"$f":"'Monthly Inputs'!F29","v":1095902.8987884524},{"$f":"-'Monthly Inputs'!F37","v":-342368.98803710897},{"$f":"E9+C10+D10","v":13449250.539306639},{"$f":"F22","v":0.67651429927918383},{"$f":"G9","v":3.84511},{"$f":"'Monthly Inputs'!F79","v":2.16},{"$f":"M10/E10","v":4.2461362317256404},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":3616480.6738044834},{"$f":"D10*I9","v":-1482481.942134443},{"$f":"M9+L10+K10","v":57107350.004505523}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Nov18"},{"$f":"'Monthly Inputs'!G29","v":243439.87655639648},{"$f":"-'Monthly Inputs'!G37","v":-746800.01068115234},{"$f":"E10+C11+D11","v":12945890.405181883},{"$f":"Calculations!D177","v":0.47023025209784974},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!D197","v":2.5543999999999998},{"$f":"M11/E11","v":4.2281832672111204},null,801261.76903983718,{"$f":"D11*I10","v":-3171014.583206336},{"$f":"M10+L11+K11","v":54737597.190339029}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Dec18"},{"$f":"'Monthly Inputs'!H29","v":105060.0700378418},{"$f":"-'Monthly Inputs'!H37","v":-4672599.9755859375},8378350.4996337872,{"$f":"Calculations!E177","v":0.39107181599265578},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!E197","v":2.8830900000000002},{"$f":"M12/E12","v":4.2173906937777179},null,353789.26716794731,{"$f":"D12*I11","v":-19756609.03114355},{"$f":"M11+L12+K12","v":35334777.426363431}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Jan19"},{"$f":"'Monthly Inputs'!I29","v":0},{"$f":"-'Monthly Inputs'!I37","v":-3972644.775390625},{"$f":"E12+C13+D13","v":4405705.7242431622},{"$f":"Calculations!F177","v":0.35036705750310032},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!F197","v":2.9513799999999999},{"$f":"M13/E13","v":4.2173906937777188},null,0,{"$f":"D13*I12","v":-16754195.105417095},18580582.320946336]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Feb19"},{"$f":"'Monthly Inputs'!J29","v":0},{"$f":"-'Monthly Inputs'!J37","v":-3599387.8135681152},806317.91067504697,{"$f":"Calculations!G177","v":0.38965453256950583},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!G197","v":2.7532199999999998},{"$f":"M14/E14","v":4.217390693777717},null,0,{"$f":"D14*I13","v":-15180024.6682391},3400557.6527072359]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Mar19"},{"$f":"'Monthly Inputs'!K29","v":0},{"$f":"-'Monthly Inputs'!K37","v":-2833346.5881347656},-2027028.6774597187,{"$f":"Calculations!H177","v":0.55422305822642948},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!H197","v":2.2993999999999999},{"$f":"M15/E15","v":4.2173906937777161},null,0,-11949329.533046406,-8548771.8803391699]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Apr19"},{"$f":"'Monthly Inputs'!L29","v":1281328.6514282227},{"$f":"-'Monthly Inputs'!L37","v":-16419.637680053711},{"$f":"E15+C16+D16","v":-762119.66371154971},{"$f":"Calculations!I177","v":0.55592199698494327},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!I197","v":1.8788899999999999},6.0527409880631975,null,4005106.9811303932,-69248.027147060449,-4612912.9263558369]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"May19"},{"$f":"'Monthly Inputs'!M29","v":2905762.7258300781},{"$f":"-'Monthly Inputs'!M37","v":0},2143643.0621185284,{"$f":"Calculations!J177","v":0.67924991731758855},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!J197","v":1.75162},{"$f":"M17/E17","v":2.4047369368702003},null,9767810.577297803,0,5154897.6509419661]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jun19"},{"$f":"'Monthly Inputs'!N29","v":2812028.4423828125},{"$f":"-'Monthly Inputs'!N37","v":0},4955671.5045013409,{"$f":"Calculations!K177","v":0.86865504303334173},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!K197","v":1.8685499999999999},3.2111019284019027,null,10758268.673688648,{"$f":"D18*I17","v":0},15913166.324630614]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jul19"},{"$f":"'Monthly Inputs'!O29","v":2905762.7258300781},{"$f":"-'Monthly Inputs'!O37","v":0},7861434.230331419,{"$f":"Calculations!L177","v":0.92698628220085566},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!L197","v":1.94},3.4888179567683331,null,11513946.584102878,0,{"$f":"M18+L19+K19","v":27427112.908733495}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Aug19"},{"$f":"'Monthly Inputs'!P29","v":2905762.7258300781},{"$f":"-'Monthly Inputs'!P37","v":0},10767196.956161497,{"$f":"Calculations!M177","v":0.95420508813158522},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!M197","v":1.94},3.6326647785438131,null,11686504.237558531,0,{"$f":"M19+L20+K20","v":39113617.146292023}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Sep19"},{"$f":"'Monthly Inputs'!Q29","v":2226814.7315979004},{"$f":"-'Monthly Inputs'!Q37","v":0},12994011.687759398,{"$f":"Calculations!N177","v":0.9522568109331877},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!N197","v":1.82},3.6976478920834497,null,8933662.780659223,0,{"$f":"M20+L21+K21","v":48047279.926951244}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Oct19"},{"$f":"'Monthly Inputs'!R29","v":1016638.2833123207},{"$f":"-'Monthly Inputs'!R37","v":0},14010649.971071718,{"$f":"Calculations!O177","v":0.67651429927918383},{"$f":"'Ut 1.4 p2'!$F$15","v":4.1217501211407974},{"$f":"Calculations!O197","v":1.7894099999999999},3.6736751751140986,null,3423297.0589879928,0,{"$f":"M21+L22+K22","v":51470576.985939234}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":16402598.232805729},{"$f":"SUM(D11:D22)","v":-15841198.801040649},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":61243647.929633245},{"$f":"SUM(L11:L22)","v":-66880420.948199548},{"$f":"L26+K26","v":-5636773.018566303}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":3.733777238239242},{"$f":"L26/D26","v":4.2219292736737826}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":38,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["QEPFS gathered",39938292.469999984,"Adjusted test year->",-7.2018528940620538E-2,37061995.397910319,null,null,"Samson Gathered",15158168.493999995,"Adjusted test year->",-7.561674591112362E-2,14011957.118511198]
["Birch Creek",1323324.0289999999,"Adjusted test year->",-7.2018528940620538E-2,1228020.1791196447]
["Other",18144977.313000001]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S106","v":197658074.50781557},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S108","v":44164130.232244581}]
[]
["do not change the order of the months below!!!!!",null,null,null,null,null,null,"do not change the order of the months below!!!!!"]
["\\/",null,"2018-08-31",null,null,null,null,"\\/",null,"2018-08-31"]
["\\/","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",4682317.4909651279,2.91,{"$f":"C11+0.1","v":3.0100000000000002},{"$f":"B11*D11","v":14093775.647805037},null,null,"January",1313187.9143714905,2.91,{"$f":"J11+0.1","v":3.0100000000000002},{"$f":"I11*K11","v":3952695.6222581868}]
["February",4321850.3792881966,2.71,{"$f":"C12+0.1","v":2.81},{"$f":"B12*D12","v":12144399.565799832},null,null,"February",1142965.5847549438,2.71,{"$f":"J12+0.1","v":2.81},{"$f":"I12*K12","v":3211733.2931613922}]
["March",4917970.194876194,2.25,{"$f":"C13+0.1","v":2.35},11557229.957959056,null,null,"March",1224143.4941291809,2.25,2.35,2876737.2112035751]
["April",4750496.9879388809,1.83,1.9300000000000002,9168459.1867220402,null,null,"April",1149432.0030212402,1.83,1.9300000000000002,2218403.7658309937]
["May",4794066.2813335657,1.75,{"$f":"C15+0.1","v":1.85},8869022.6204670966,null,null,"May",1155221.2052345276,1.75,1.85,2137159.229683876]
["June",4610328.008249402,1.86,1.9600000000000002,9036242.896168828,null,null,"June",1089497.983455658,1.86,1.9600000000000002,2135416.0475730896]
["July",4611709.9756747484,1.92,2.02,9315654.1508629918,null,null,"July",991008.94784927368,1.92,2.02,2001838.0746555328]
["August",4507108.6708456278,1.92,2.02,9104359.5151081681,null,null,"August",1059733.9015007019,1.92,2.02,2140662.4810314178]
["September",4267514.9800777435,1.8,1.9000000000000001,8108278.4621477136,null,null,"September",1017635.9901428223,1.8,1.9000000000000001,1933508.3812713625]
["October",4554454.9265652895,1.72,1.82,8289107.9663488269,null,null,"October",1162726.3078689575,1.72,1.82,2116161.8803215027]
["November",4416212.986856699,2.5099999999999998,2.61,11526315.895695984,null,null,"November",1336550.9905815125,2.5099999999999998,2.61,3488398.0854177475]
["December",4694187.4336153269,2.84,2.94,13800911.054829061,null,null,"December",1369852.7956008911,2.84,2.94,4027367.2190666199]
[]
[null,{"$f":"SUM(B11:B22)","v":55128218.316286802},"CANYON CREEK",{"$f":"E24/B24","v":2.2676908621039398},{"$f":"SUM(E11:E22)","v":125013756.91991463},null,null,null,{"$f":"SUM(I11:I22)","v":14011957.1185112},"CANYON CREEK",{"$f":"L24/I24","v":2.30089779884374},{"$f":"SUM(L11:L22)","v":32240081.291475296}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D24-0.2","v":2.0676908621039396},null,null,null,null,null,"All Others ->",{"$f":"K24-0.2","v":2.1008977988437398}]
[]
[]
["Make sure all spot pricing is only 2 decimals",null,null,null,null,null,null,"Make sure all spot pricing is only 2 decimals"]

{"sheet":"Expenses","index":39,"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,"2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01",{"$f":"+R9","v":"2018-08-01"}]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.97014999999999996,0.95623999999999998,0.95879000000000003,0.97128000000000003,0.96626999999999996,0.96633999999999998,0.96287,0.95974000000000004,0.95657000000000003,0.97333999999999998,0.97297,0.97021000000000002]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,2156492.6304810001,2431437.0515663996,2372133.5660715001,2545587.0068040001,2310634.9673282998,-4774974.5084507996,3159482.5471155997,1841781.0822039999,1970901.8055135999,1944763.8853571999,2222731.6593444003,2389591.6132967998,20570563.306631997]
[null,504,null,null,"Wyoming",null,66351.909518999979,111268.80843360024,101957.28392850002,75271.043195999693,80658.322671700269,-166324.11154920049,121835.33288440015,78040.757795999991,93821.004486400168,49988.494642799953,72008.960655599833,68734.806703200098,753612.6133679999]
[null,505,null,null,"Total",null,2222844.54,2542705.86,2474090.85,2620858.0499999998,2391293.29,-4941298.62,3281317.88,1919821.8399999999,2064722.81,1994752.38,2294740.62,2458326.42,21324175.920000002]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,16225.85,22367.999999999996,18400.87,25753.29,31545.49,31249.960000000003,31630.550000000003,20721.22,32355.49,26778.160000000003,33343.26,20897.510000000002,311269.65000000002]
[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,16225.85,22367.999999999996,18400.87,25753.29,31545.49,31249.960000000003,31630.550000000003,20721.22,32355.49,26778.160000000003,33343.26,20897.510000000002,311269.65000000002]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,2247287.13,2170310.79,2236680.5,2246740.9300000002,2056137.76,1941090.6099999999,1962342.05,2038774.28,2087577.14,2205794.59,1843923.98,1880747.4,24917407.16]
[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,2247287.13,2170310.79,2236680.5,2246740.9300000002,2056137.76,1941090.6099999999,1962342.05,2038774.28,2087577.14,2205794.59,1843923.98,1880747.4,24917407.16]
[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,0,0,0,0,0,0,0,226.48334800000001,0,274.84533540000001,0,0,501.32868340000005]
[null,524,null,null,"Wyoming",null,0,0,0,0,0,0,0,9.596652000000006,0,7.0646646000000146,0,0,16.661316600000021]
[null,525,null,null,"Total",null,0,0,0,0,0,0,0,236.08,0,281.91000000000003,0,0,517.99]
[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,1544478.8,5595493.3437999999,11601359,26559334.496505599,44581747.915453494,17537565.278002199,4813329.7333192993,6328601.7060000002,1338902.60656,0,0,0,119900812.87964059]
[null,539,null,null,"Wyoming",null,47521.199999999953,256064.15620000008,498641,785339.02349440008,1556234.1345465034,610876.55199779943,185610.65668070037,268158.29399999976,63735.893440000014,0,0,0,4272180.9103594031]
[null,540,null,null,"Total",null,1592000,5851557.5,12100000,27344673.52,46137982.049999997,18148441.829999998,4998940.3899999997,6596760,1402638.5,0,0,0,124172993.78999999]
[null,541]
["%,FACCOUNT,V804000,FAFFILIATE,V09",542,804,"Natural Gas City Gate Purchases - Resources"]
[null,543,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,544,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,545,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,546]
["%,FACCOUNT,V804000,FAFFILIATE,V",547,804.1,"Natural Gas City Gate Purchases - Other"]
[null,548,null,null,"Utah",null,0,0,0,0,-373.07684699999999,1086312.56051,125662.23796,0,70240.343039999992,0,0,0,1281842.0646629999]
[null,549,null,null,"Wyoming",null,0,0,0,0,-13.023153000000036,37838.939490000019,4845.7620400000014,0,3343.6569600000075,0,0,0,46015.335337000026]
[null,550,null,null,"Total",null,0,0,0,0,-386.1,1124151.5,130508,0,73584,0,0,0,1327857.3999999999]
[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,-10664669.770749999,-2729298.2955200002,5573849.9493537005,26329385.394000001,9219574.3756200001,16399305.82556,-3081656.7691700002,-6947856.3749000002,-10552461.29696,-12471449.05398,-10242545.30078,-7819161.6909600003,-6986983.0084862942]
[null,559,null,null,"Wyoming",null,-328135.22925000079,-124899.70447999984,239571.08064629976,778539.60599999875,321831.62437999994,571228.17444000021,-118834.23082999978,-294397.62509999983,-502329.70304000005,-320567.94601999968,-331823.69921999983,-224912.30903999973,-334729.9615137009]
[null,560,null,null,"Total",null,-10992805,-2854198,5813421.0300000003,27107925,9541406,16970534,-3200491,-7242254,-11054791,-12792017,-10574369,-8044074,-7321712.9699999988]
[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,4989879.7256795,2003950.3038128,3453887.6740668998,6908083.5702455994,16931485.303772997,11889723.7941042,13567388.2720866,5558115.7266775006,912107.4044768,-46897.928796,4754580.5787669998,792.80554440000003,70923097.230438307]
[null,569,null,null,"Wyoming",null,153530.80432050023,91705.916187199997,148452.43593310006,204266.69975440018,591034.5962270014,414148.33589580096,523182.90791339986,235510.92332249973,43419.125523200026,-1205.4712040000013,154032.27123299986,22.804455599999983,2558101.3495617025]
[null,570,null,null,"Total",null,5143410.53,2095656.22,3602340.11,7112350.2699999996,17522519.899999999,12303872.130000001,14090571.18,5793626.6500000004,955526.53,-48103.4,4908612.8499999996,815.61,73481198.579999998]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-15508085.300928999,-2167662.4741472001,-3701325.8213134003,-692957.64717360004,-1224268.9116872998,-937785.30044779996,-1235701.7564768002,-2035193.3236705002,-5331396.0549919996,-11530120.978176601,-17035026.322877001,-13192038.3229756,-74591562.214866802]
[null,574,null,null,"Wyoming",null,-477159.55907100067,-99197.805852800142,-159087.63868659968,-20490.222826399957,-42736.078312700149,-32665.369552200078,-47650.88352319994,-86236.106329499977,-253790.89500800055,-296371.91182339936,-551877.02712300047,-379459.06702440046,-2446722.5651332014]
[null,575,null,null,"Total",null,-15985244.859999999,-2266860.2800000003,-3860413.46,-713447.87,-1267004.99,-970450.67,-1283352.6400000001,-2121429.4300000002,-5585186.9500000002,-11826492.890000001,-17586903.350000001,-13571497.390000001,-77038284.780000001]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,318513.82709999999,306910.96544,298935.38136,299290.21919999999,325163.38277999999,325938.75127999997,325587.75040999998,325672.4632,324216.304,330341.84502000001,325999.71582000004,323828.32172000001,3830398.9273299999]
[null,579,null,null,"Wyoming",null,9800.172900000005,14045.03456,12848.618640000001,8849.7808000000077,11350.617220000015,11353.248720000032,12555.249590000021,13799.536800000002,15433.695999999996,8491.1549799999921,10561.284179999959,9314.6782799999928,138403.07267000002]
[null,580,null,null,"Total",null,328314,320956,311784,308140,336514,337292,338143,339472,339650,338833,336561,333143,3968802]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,25367480.4634315,23778972.0647856,25687947.548513602,25967804.346518397,25979177.107804496,24561362.923094202,26351986.959290002,25647248.826335505,25491583.50544,30062203.388151001,26611087.177323401,24771566.352553599,310278420.66324127]
[null,584,null,null,"Wyoming",null,780517.746568501,1088186.8752144016,1104100.2914863974,767847.93348160014,906866.24219550192,855532.70690580085,1016180.0407099985,1086736.5036644973,1213477.9945599996,772723.26184899732,862108.89267659932,712535.48744640127,11166813.976758696]
[null,585,null,null,"Total",null,26147998.210000001,24867158.940000001,26792047.84,26735652.279999997,26886043.349999998,25416895.630000003,27368167,26733985.330000002,26705061.5,30834926.649999999,27473196.07,25484101.84,321445234.63999999]
[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,4643814.1430575,4578153.2415119996,7298240.9744544998,7817914.9291391997,6581440.7055249,6318445.4863866,5998035.4681636998,4647481.0208155001,4612196.4827455999,4651881.8989770003,4631232.3138424,4634523.9227407994,66413360.587359697]
[null,599,null,null,"Wyoming",null,142882.9069424998,209508.05848800018,313687.57554550003,231169.7108608,229741.16447510011,220087.00361340027,231295.04183629993,196925.10918449983,219554.77725439984,119572.65102299955,150036.20615759958,133308.59725920018,2397768.8026402993]
[null,600,null,null,"Total",null,4786697.05,4787661.3,7611928.5499999998,8049084.6399999997,6811181.8700000001,6538532.4900000002,6229330.5099999998,4844406.13,4831751.26,4771454.55,4781268.5199999996,4767832.5199999996,68811129.389999986]
[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,15111417.498070501,35990634.991249599,54840109.642506801,98006936.53523919,106792265.01974989,74378235.380038604,52018087.042698398,37425573.110010006,20956223.729823999,15173570.651888002,13145327.0614402,13010747.911919996,536849128.57463515]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,395309.95192949951,1546681.3387504022,2260170.6474931976,2830793.5747607993,3654967.6002501068,2522075.4799614013,1929019.8773015989,1498546.9899899969,896665.55017599906,332637.29811199778,365046.88855979824,319544.99808000133,18551460.195364799]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,15506727.450000001,37537316.329999998,57100280.289999999,100837730.10999998,110447232.62,76900310.859999999,53947106.919999994,38924120.100000001,21852889.279999997,15506207.949999999,13510373.949999997,13330292.909999998,555400588.76999998]
[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,-441,-708,-1073,-658,-3059,-620,-1026,-666,-2201,-517,-2920,-344,-14233]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-56779.490000000005,-58980.97,-69808.03,-92311.830000000016,-119129.06999999999,-85342.02,-91810.39,-76634.570000000007,-65162.960000000006,-63495.320000000007,-55982.46,-57654.82,-893091.93]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-57220.490000000005,-59688.97,-70881.03,-92969.830000000016,-122188.06999999999,-85962.02,-92836.39,-77300.570000000007,-67363.960000000006,-64012.320000000007,-58902.46,-57998.82,-907324.93]
[null,623,null,null,null,null,-1708.0316265000026,-2611.9893272000013,-2921.0072462999979,-2670.0935175999975,-4121.4036011000044,-2893.481593200002,-3447.0151606999998,-3142.2681704999977,-3061.0183424000029,-1604.1487391999983,-1848.3591947999978,-1621.6470071999991,-31650.463526700001]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,741599.35,594986.93999999994,451680.10000000003,1213285.99,2750487.5,413356.81,961605.27,658383.09000000008,633813.13,957297.87,818280.21,935578.86,11130355.119999997]
[null,628,null,null,"Wyoming",null,47202.42,37317.14,39439.11,85881.05,104798.89,31269.780000000002,57621.86,49464.83,42184.75,53793.18,40972.770000000004,53331.78,643277.56000000006]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,788801.77,632304.07999999996,491119.21,1299167.04,2855286.39,444626.59,1019227.13,707847.92,675997.88,1011091.05,859252.98,988910.64,11773632.680000002]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,163573.32,128317.45000000001,147765.44,178870.65,177916.23,152345.06,174551.69,131648.77000000002,156206.44,160492.58000000002,144422.67000000001,163885.92000000001,1879996.2199999997]
[null,633,null,null,"Wyoming",null,2632.52,1815.93,2797.88,2871.62,2086.41,2372.39,2724.17,2406.37,3003.53,2900.08,2214.4900000000002,2981.02,30806.409999999996]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,166205.84,130133.38,150563.32,181742.27,180002.64,154717.45000000001,177275.86000000002,134055.14000000001,159209.97,163392.66,146637.16,166866.94,1910802.6299999997]
[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,441,708,1073,658,3059,620,1026,666,2201,517,2920,344,14233]
[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,441,708,1073,658,3059,620,1026,666,2201,517,2920,344,14233]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,1087200.8199999998,1267024.48,1103558.92,951386.38,680600.99,715701.25,957067.53,1090244.1700000002,1165098.93,1294194.98,850340.36,1115787.83,12278206.640000001]
[null,648,null,null,"Wyoming",null,43784.87,41963.08,42421.23,43459.01,29022.1,16317.150000000001,24715.300000000003,31605.65,45910.86,47290.45,42581.41,42671.03,451742.14000000013]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,1130985.69,1308987.56,1145980.1499999999,994845.39,709623.09,732018.4,981782.83000000007,1121849.82,1211009.79,1341485.43,892921.77,1158458.8600000001,12729948.779999999]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,237123.97999999998,114311.62,265047.42000000004,219122.44999999998,175821.30000000002,170807.41999999998,170216.5,252562.52999999997,154728.83000000002,130631.61,167896.18,146718.04,2204987.88]
[null,653,null,null,"Wyoming",null,18488.670000000002,7342.33,18719.68,11176.45,11604.56,10149.23,12453.460000000001,12420.64,6840.52,11924.86,9725.85,8223.6200000000008,139069.87000000002]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,255612.65,121653.95,283767.10000000003,230298.9,187425.86000000002,180956.65,182669.96,264983.17,161569.35,142556.47,177622.03,154941.66,2344057.75]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,214083.06,259035.51,281073.82,290755.30000000005,220914.59000000003,206673.35,213380.29,193153.77,215599.54,209860.40000000002,193053.77,227680.95,2725264.3500000006]
[null,658,null,null,"Wyoming",null,13797.97,17778.060000000001,20879.560000000001,29154.97,9296.2100000000009,13372.470000000001,18614.54,22679.289999999997,14885.460000000001,13067.68,22499.219999999998,18396.340000000004,214421.77]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,227881.03,276813.57,301953.38,319910.27,230210.80000000002,220045.82,231994.83000000002,215833.06,230485,222928.08000000002,215552.99,246077.29,2939686.12]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,208957.77000000002,248359.85,297208.63999999996,335517.2,310376.46000000002,258580.47,225455.46000000002,222558.62000000002,223818.91,198600.32000000001,222723.23,207922.47,2960079.4]
[null,663,null,null,"Wyoming",null,6408.15,12580.03,13773.34,14273.119999999999,14868.18,11885.34,13245.99,8427.58,6097.85,5055.71,5574.3,6657.49,118847.08000000003]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,215365.92,260939.88,310981.98,349790.32,325244.64,270465.81,238701.45,230986.2,229916.76,203656.03,228297.53,214579.96,3078926.4799999995]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,627619.46000000008,795467.67999999993,530774.48,658626.42999999993,839009.65,617360.21000000008,778968.74,667466.77,698510.72,556582.19000000006,529540.93000000005,613819.54999999993,7913746.8099999996]
[null,668,null,null,"Wyoming",null,35492.979999999996,54126.3,56989.19,68820.92,51691.14,62229.460000000006,64319.66,68472.31,69541.649999999994,45667.83,33841.11,41708.17,652900.72]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,663112.44000000006,849593.98,587763.67000000004,727447.35,890700.79,679589.67,843288.4,735939.08,768052.37,602250.02,563382.04,655527.72,8566647.5300000012]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,-547.81000000000006,3012.82,3325.4100000000003,3070.88,3553.83,8868.35,3613.41,3507.7000000000003,3907.5299999999997,3733.54,3275.5,3399.8900000000003,42721.049999999996]
[null,673,null,null,"Wyoming",null,-17.990000000000002,98.960000000000008,109.93,101.19,114.07000000000001,286.55,121,117.08,129.59,123.82000000000001,108.28,111.31,1403.79]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,-565.80000000000007,3111.78,3435.34,3172.07,3667.9,9154.9,3734.41,3624.78,4037.12,3857.36,3383.78,3511.2000000000003,44124.84]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,38173.43,46597.7,53213.86,41586.46,45283.619999999995,77746.06,29485.100000000002,49130.710000000006,42078.009999999995,40285.67,37656.51,40846.800000000003,542083.93000000005]
[null,678,null,null,"Wyoming",null,1149.1500000000001,1384.79,1644.94,1244.6200000000001,1327.91,2355,887.64,1515.49,1291.1600000000001,1189.04,1131.1300000000001,1224.6100000000001,16345.48]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,39322.58,47982.49,54858.8,42831.08,46611.53,80101.06,30372.74,50646.200000000004,43369.17,41474.71,38787.64,42071.41,558429.41]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,7663.42,7172.97,7559.0099999999993,10880.62,6724.75,7103.33,6825.66,7075.21,6941.82,6732.58,6739.88,6902.9299999999994,88322.18]
[null,683,null,null,"Wyoming",null,222.18,283.72000000000003,233.77,330.14,205.09,211.39000000000001,218.73000000000002,211.37,216.77,216.18,216.36,388.39,2954.0899999999997]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,7885.6,7456.6900000000005,7792.78,11210.76,6929.84,7314.72,7044.39,7286.58,7158.59,6948.76,6956.24,7291.32,91276.26999999999]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,633315.16,654158.66,684689.4,699562.79,751104.41999999993,756653.34,707952.4,784718.4,685739.80999999994,696087.04000000004,666493.44999999995,681255.97000000009,8401730.8399999999]
[null,688,null,null,"Wyoming",null,8286.5400000000009,4834.47,1955.9,16467.900000000001,17807.16,10332.39,9372.33,15876.86,12511.52,9690.0300000000007,10985.28,15552.44,133672.82]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,641601.70000000007,658993.13,686645.3,716030.69000000006,768911.58,766985.73,717324.73,800595.26,698251.33,705777.07000000007,677478.73,696808.41,8535403.660000002]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,78071.39,82844.83,119059.48999999999,33495.210000000006,68492.69,74082.98,80516.22,107011.17,73327.150000000009,86888.33,93700.1,75567.16,973056.72]
[null,693,null,null,"Wyoming",null,11296.61,15753.970000000001,13083.91,1982.81,10245.56,12046.44,3290.64,15250.460000000001,-344.57,5772.3,5127.7300000000005,8968.99,102474.85]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,89368,98598.8,132143.4,35478.020000000004,78738.25,86129.42,83806.86,122261.63,72982.58,92660.63,98827.83,84536.150000000009,1075531.5699999998]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,3926.58,16663.68,10696.389999999998,3724.4600000000009,9493.2200000000012,5233.58,6501.27,5310.8099999999995,4740.5599999999995,9670.09,5514.2000000000007,7619.5599999999995,89094.399999999994]
[null,698,null,null,"Wyoming",null,9839.94,4659.37,9382.8000000000011,4767.75,8326.7900000000009,8814.5300000000007,5790.16,6260.33,8457.58,4388.1500000000005,9083.77,1951.3500000000001,81722.52]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,13766.52,21323.05,20079.189999999999,8492.2100000000009,17820.010000000002,14048.11,12291.43,11571.14,13198.14,14058.24,14597.970000000001,9570.91,170816.91999999998]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,37186.58,21739.35,35788.44,25827.06,90642.3,57741.310000000005,45010.51,48598.570000000007,34042.199999999997,31108.65,27580.720000000001,16832.36,472098.05000000005]
[null,703,null,null,"Wyoming",null,5525.71,5352.4,7291.18,6733.05,7665.83,7765.7699999999995,9778.76,6610.88,5103.93,4482.33,4711.1499999999996,1566.4500000000003,72587.439999999988]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,42712.29,27091.75,43079.62,32560.11,98308.13,65507.08,54789.270000000004,55209.450000000004,39146.129999999997,35590.980000000003,32291.87,18398.810000000001,544685.49000000011]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,47669.95,31524.54,50754.110000000008,54603.199999999997,68386.78,58122.15,49703.39,41041.879999999997,43761.32,46934.14,33483.72,43729.84,569715.02]
[null,708,null,null,"Wyoming",null,301.61,-98.78,342.77,-228.88,394.5,214.61,200.64000000000001,-30.38,229.41,349.87,-1.1100000000000001,291.72000000000003,1965.98]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,47971.56,31425.760000000002,51096.880000000005,54374.32,68781.279999999999,58336.76,49904.03,41011.5,43990.73,47284.01,33482.61,44021.56,571681]
[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,4126057.4600000004,4271926.08,4043267.9299999992,4720973.08,6201867.3300000001,3580995.6700000004,4411879.4399999995,4263078.17,4144515.8999999994,4429616.9899999993,3803621.43,4287892.1300000008,52285691.609999985]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,204411.33,205191.77,229065.18999999994,287035.72000000003,269454.40000000002,189622.5,223354.88000000009,241288.75999999995,216060.00999999995,205911.50999999995,188771.74000000002,204024.70999999996,2664192.5200000005]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,4330468.7899999991,4477117.8499999996,4272333.1199999992,5008008.8,6471321.7300000004,3770618.17,4635234.32,4504366.9300000006,4360575.91,4635528.5,3992393.1700000004,4491916.84,54949884.13000001]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,92048.74,72722.11,99904.12999999999,148811.42000000001,92628.489999999991,98702.89,88676.49,85767.180000000008,86143.79,89140.64,87342.49,81312.850000000006,1123201.2200000002]
[null,731,null,null,"Wyoming",null,2058.94,1196,2177.3200000000002,3646.7400000000002,1991.32,1961.25,2013.95,1789.29,1864.99,1792.97,1816.06,1665.04,23973.870000000006]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,94107.680000000008,73918.11,102081.45,152458.16,94619.81,100664.14,90690.44,87556.47,88008.78,90933.61,89158.55,82977.89,1147175.0899999999]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,139528.54,153243.79,175115.62,144459.84,178920.48,212593.27,183657.63,155594.16,168809.2,147871.54999999999,134618.15000000002,137159.18000000002,1931571.41]
[null,736,null,null,"Wyoming",null,4574.8500000000004,5044.0300000000007,5735.4,5176.78,6100.4000000000005,7744.6,6755.18,5248.22,5588.12,5685.72,4646.46,4503.21,66802.970000000016]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,144103.39000000001,158287.82,180851.02,149636.62,185020.88,220337.87,190412.81,160842.38,174397.32,153557.26999999999,139264.61000000002,141662.39000000001,1998374.3800000004]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,933888.54,1011238.6,1154717.3700000001,1232635.08,1301420.0900000001,902309.06,1050515.02,1177063.1199999999,1054472.44,974445.69,1130120.8,1240314.43,13163140.239999998]
[null,741,null,null,"Wyoming",null,43131.270000000004,42293.36,56077.710000000006,55790.64,47956.78,34331.980000000003,43513.91,47137.57,43888.85,42248.05,44733.26,49088.06,550191.43999999994]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,977019.81,1053531.96,1210795.08,1288425.72,1349376.87,936641.04,1094028.93,1224200.69,1098361.29,1016693.74,1174854.06,1289402.49,13713331.680000002]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,89068.48000000001,60882.83,40626.380000000005,111771.41,-65689.45,-96532.09,-103131.08,37845.740000000005,-56311.76,38906.79,52585.24,29275.530000000002,139298.01999999996]
[null,746,null,null,"Wyoming",null,5023.34,3879.67,2870.96,5215.05,2457.42,1054.42,1061.3899999999999,4742.88,85.710000000000036,2649.21,2922.55,2555.25,34517.85]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,94091.82,64762.5,43497.340000000004,116986.46,-63232.03,-95477.67,-102069.69,42588.62,-56226.05,41556,55507.79,31830.780000000002,173815.86999999997]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,18425.780000000002,24965.58,21776.47,17133.96,24374.18,23358.53,21680.41,24078.13,24275.68,24610.95,24303.68,24744.720000000001,273728.07]
[null,751,null,null,"Wyoming",null,338.03000000000003,437.68,434.38,371.83,473.71000000000004,450.66,419.62,462.09000000000003,457.81,446.62,413.27,429.41,5135.1100000000006]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,18763.810000000001,25403.260000000002,22210.850000000002,17505.79,24847.89,23809.19,22100.03,24540.22,24733.49,25057.57,24716.95,25174.13,278863.18]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,30323.280000000002,45896.649999999994,89621.950000000012,-15636.410000000002,127890.43,114698.68000000001,84928.78,51978.189999999995,39087.64,30649.18,28529.48,28115.68,656083.53]
[null,756,null,null,"Wyoming",null,2571.23,6587.41,8810.57,-3422.76,12885.29,10129.780000000001,8065.68,7013.37,4602.53,2140.11,2316.52,2101.4700000000003,63801.2]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,32894.51,52484.06,98432.52,-19059.170000000002,140775.72,124828.46,92994.46,58991.56,43690.17,32789.29,30846,30217.15,719884.73000000021]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,4442.3900000000003,10989.86,29604.53,8461.4500000000007,60508.31,41482.379999999997,28788.05,10828.68,6003.92,3852.98,3833.02,3521.5,212317.06999999998]
[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,4442.3900000000003,10989.86,29604.53,8461.4500000000007,60508.31,41482.379999999997,28788.05,10828.68,6003.92,3852.98,3833.02,3521.5,212317.06999999998]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,30214.5,74638.95,101999.85,-3895.59,203440.57,139523.70000000001,96983.5,79246.740000000005,43080.66,26511.08,26100.420000000002,23973.59,841817.97]
[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,30214.5,74638.95,101999.85,-3895.59,203440.57,139523.70000000001,96983.5,79246.740000000005,43080.66,26511.08,26100.420000000002,23973.59,841817.97]
[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,1337940.25,1454578.37,1713366.3,1643741.16,1923493.1,1436136.4199999997,1452098.8,1622401.9399999997,1365561.5699999996,1335988.8599999999,1487433.2799999998,1568417.48,18341157.529999997]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,57697.660000000011,59438.149999999994,76106.340000000026,66778.280000000013,71864.92,55672.69,61829.73000000001,66393.42,56488.009999999995,54962.680000000008,56848.119999999995,60342.44,744422.44]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,1395637.9100000001,1514016.52,1789472.6400000004,1710519.44,1995358.02,1491809.1099999999,1513928.53,1688795.36,1422049.5799999998,1390951.5400000003,1544281.4000000001,1628759.92,19085579.970000003]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,30110.09,16432.27,37345.550000000003,31903.22,37500.870000000003,26424.600000000002,22988.03,42504.93,33944.14,34048.07,35543.67,21560.37,370305.81]
[null,774,null,null,"Wyoming",null,791.33,304.01,987.29000000000008,806.81000000000006,1013.72,647.69000000000005,615.13,1184.74,910.05000000000007,896.19,946.94,575.93000000000006,9679.8300000000017]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,30901.420000000002,16736.28,38332.840000000004,32710.030000000002,38514.590000000004,27072.29,23603.16,43689.67,34854.19,34944.26,36490.61,22136.3,379985.64]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,686992.25,1406975.6400000001,2773595.57,4096705.77,3789352.36,3408692.11,2350843.1800000002,1720890.46,1122954.3,695254.37000000011,608661.46000000008,609012.38,23269929.850000001]
[null,779,null,null,"Wyoming",null,9160.61,16096.98,26456.720000000001,30892.55,33604.15,31437.02,25329.5,22005.87,15991.890000000001,8628.9500000000007,8566.9600000000009,9031.33,237202.53]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,696152.86,1423072.62,2800052.29,4127598.32,3822956.51,3440129.13,2376172.6800000002,1742896.33,1138946.19,703883.32000000007,617228.42000000004,618043.71,23507132.380000006]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,125165.25,102987.89,153590.00000000003,-67346.25,11174,75557.22,73593.94,98871.33,57946.32,47731.29,34335.58,31880.950000000004,745487.5199999999]
[null,784,null,null,"Wyoming",null,1722.67,3402.35,5060.83,-1510.69,358.67,1990.98,1175.08,3093.23,1597.54,1466.78,1118.53,1043.71,20519.679999999997]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,126887.92,106390.24,158650.83000000002,-68856.94,11532.67,77548.2,74769.02,101964.56,59543.86,49198.07,35454.11,32924.660000000003,766007.2]
[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,842267.59,1526395.8,2964531.1199999996,4061262.74,3838027.23,3510673.93,2447425.15,1862266.72,1214844.76,777033.7300000001,678540.71000000008,662453.69999999995,24385723.18]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,11674.61,19803.339999999997,32504.840000000004,30188.670000000002,34976.54,34075.69,27119.71,26283.84,18499.480000000003,10991.920000000002,10632.430000000002,10650.970000000001,267402.03999999998]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,853942.20000000007,1546199.1400000001,2997035.96,4091451.4099999997,3873003.7699999996,3544749.62,2474544.8600000003,1888550.56,1233344.24,788025.65,689173.14,673104.67,24653125.220000006]
[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,-39936.750000000007,502870.89,499316.12,508127.09,539421.17000000004,523413.20000000007,-163688.68000000002,532211.47,491354.74,-11829.36,503706.26,521758.43,4406724.58]
[null,{"$f":"+B325+1","v":802},null,null,"Wyoming",null,-558.59,15684.06,15240.06,-16107.43,19525.27,16913.599999999999,-5915.3,18703.420000000002,18827.32,323.85000000000002,15975,17391.71,116002.97]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,-40495.340000000004,518554.95,514556.18,492019.66000000003,558946.44000000006,540326.80000000005,-169603.98,550914.89,510182.06,-11505.51,519681.26,539150.14,4522727.5500000007]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,2876070.31,2399297,2852592.4,2899139.91,2932782.4,2926011.98,3069380.27,1836818.62,3495539.31,2355743.1800000002,2488727.52,2561192.9300000002,32693295.829999998]
[null,806,null,null,"Wyoming",null,140078.28,115762.81999999999,126461.29,100784.8,121974.73,152798.78,148815.05000000002,102002.58,153375.59,98017.13,116292.46,113071.1,1489434.6099999999]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,3016148.59,2515059.8199999998,2979053.69,2999924.71,3054757.13,3078810.76,3218195.32,1938821.2000000002,3648914.9,2453760.31,2605019.98,2674264.0300000003,34182730.43999999]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-496322.93,-317097.49,-316173,-365249.99,-280696.39,-280528.98,-280092.39,-318719.01,-318674.53999999998,-318566.14,-255408.15000000002,-255377.88,-3802906.8899999997]
[null,810,null,null,"Wyoming",null,-16301.460000000001,-10414.9,-10452,-12035.4,-9009.86,-9064.27,-9378.86,-10638.24,-10568.710000000001,-10565.11,-8443.24,-8360.51,-125232.56000000001]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-512624.39,-327512.39,-326625,-377285.39,-289706.25,-289593.25,-289471.25,-329357.25,-329243.25,-329131.25,-263851.39,-263738.39,-3928139.45]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,155559.48000000001,220665.40000000002,84492.590000000011,346826.51,-275530.63,413323.71,-20229.27,-113091.31000000001,231144.72000000003,162006.09000000003,44208.7,68628.84,1318004.83]
[null,814,null,null,"Wyoming",null,10145.58,10434.460000000001,1841.31,17035.370000000003,-19835.12,33031.69,-4732.47,-7945.7,21641.39,12539.02,1620.19,5876.55,81652.270000000019]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,165705.06,231099.86000000002,86333.900000000009,363861.88,-295365.75,446355.4,-24961.74,-121037.01000000001,252786.11000000002,174545.11000000002,45828.89,74505.39,1399657.1]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,-195774.57,2931.27,1139.6499999999999,44351.6,32529.91,63101.19,38808.549999999996,52546.11,79905.95,52556.97,52562.400000000001,79938.97,304598]
[null,818,null,null,"Wyoming",null,-6430.1100000000006,96.28,37.68,1461.43,1044.1600000000001,2038.88,1299.51,1753.89,2650.05,1743.03,1737.6000000000001,2617.0300000000002,10049.43]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,-202204.68,3027.55,1177.33,45813.03,33574.07,65140.07,40108.06,54300,82556,54300,54300,82556,314647.43]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,550.26,2417.9499999999998,396.8,1432.36,1713.98,1486.29,2558.7200000000003,-1259.18,919.72,-55.85,778.53000000000009,576.61,11516.19]
[null,822,null,null,"Wyoming",null,25.37,47.550000000000004,-4.34,-104.35000000000001,97.28,48,72.37,-58.78,67.680000000000007,-2.39,13.17,23.11,224.67000000000002]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,575.63,2465.5,392.46000000000004,1328.01,1811.26,1534.29,2631.09,-1317.96,987.4,-58.24,791.7,599.72,11740.860000000002]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,15088.04,2114.08,20016.060000000001,13413.29,20499.18,14870.1,13522.210000000001,17291.399999999998,9431.93,12926.88,9102.39,14626.9,162902.46]
[null,826,null,null,"Wyoming",null,695.56000000000006,41.59,-218.95000000000002,-976.45,1163.51,480.18,382.38,807.06000000000006,819.62,553.27,154.01,586.44000000000005,4488.2199999999993]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,15783.6,2155.67,19797.11,12436.84,21662.69,15350.28,13904.59,18098.46,10251.550000000001,13480.15,9256.4,15213.34,167390.68]
[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,165386.26,172206.33000000002,165365.32,213926.74000000002,165542.40000000002,168230.75,173176.02000000002,170589.38999999998,169262.44,161172.63,168195.1,169098.40000000002,2062151.7799999998]
[null,838,null,null,"Wyoming",null,3363.29,4234.3999999999996,3392.02,2706.03,3279.08,3482.01,3929.27,3566.48,3757.59,3203.53,3783.57,3842.86,42540.130000000005]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,168749.55000000002,176440.73,168757.34,216632.77000000002,168821.48,171712.76,177105.29,174155.87,173020.03,164376.16,171978.67,172941.26,2104691.91]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,71587.64,69928.44,67875.08,75291.12000000001,70304.45,69226.37000000001,72066.459999999992,68412.92,70549.040000000008,70565.310000000012,72818.8,70958.45,849584.08000000019]
[null,842,null,null,"Wyoming",null,2336.81,2282.31,2229.2600000000002,2466.4299999999998,2245.7400000000002,2222.59,2398.41,2268.81,2325.14,2325.6799999999998,2392.69,2308.61,27802.48]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,73924.45,72210.75,70104.34,77757.55,72550.19,71448.960000000006,74464.87,70681.73,72874.180000000008,72890.990000000005,75211.490000000005,73267.06,877386.56]
[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,2685562.4699999993,3193502.44,3513547.3499999996,3832489.0599999996,3327051.2600000016,4101086.07,3042372.2499999995,2355259.9300000006,4422328.9799999986,2592657.7199999997,3218217.0000000005,3368758.5500000007,39652833.079999991]
[null,850,null,"Total Utah Distribution",null,null,2552207.7400000002,3055333.87,3375021.02,3737258.63,3206566.4699999997,3899134.6100000003,2905501.8899999997,2244800.41,4229433.3100000005,2484519.7100000004,3084691.55,3231401.6500000004,38005870.859999999]
[null,851,null,"Total Wyoming Distribution",null,null,133354.73000000001,138168.57,138526.32999999999,95230.43,120484.79,201951.46000000002,136870.36000000002,110459.52,192895.67,108138.01000000001,133525.45000000001,137356.9,1646962.2199999997]
[null,852,null,"Total Utility O&M Expenses",null,null,9208390.879999999,10671146.98,12501508.039999999,14549498.879999999,15544546.710000001,12822300.949999999,11573243.57,10359672.210000001,11370934.75,9343151.0899999999,9385162.25,10104541.16,137434097.47]
[null,853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5291328.756473301]
[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,50260.92,51567.57,67333.440000000002,40189.57,0,0,0,0,0,0,0,0,209351.5]
[null,861,null,null,"Distribution - Wyoming",null,147546.04999999999,151155.85,145845.82,148053.99,143891.51999999999,144801.22,145165.35999999999,145479.06,145483.01,145721.24,146195.45000000001,147570,1756908.5699999998]
[null,862,null,null,"Distribution - Utah",null,4729919.8499999996,4784181.68,4815850.2699999996,4860654.87,4512042.6100000003,4526154.41,4553795.71,4605775.76,4610235.71,4621536.79,4644051.3,4728713.45,55992912.409999996]
[null,863,null,null,"General",null,669532.50000000093,676341.51000000071,670903.42000000086,849175.13000000082,676382.29,691087.68000000063,660236.44000000041,704353.16000000015,723316.75,662184,665507.37000000011,669532.5,8318552.7500000047]
[null,864,null,null,"Total Depreciation Expense",null,5597259.3200000003,5663246.6100000003,5699932.9500000002,5898073.5600000005,5397597.6299999999,5416606.4400000004,5404349.4199999999,5512221.4699999997,5532557.3799999999,5483705.5700000003,5513213.25,5599062.6100000003,66717826.210000001]
[null,{"$f":"+B389+1","v":865}]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,1323.95,1358.3700000000001,1773.67,1058.6600000000001,0,0,0,0,0,0,0,0,5514.65]
[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,1323.95,1358.3700000000001,1773.67,1058.6600000000001,1701.51,1455.3600000000001,1189.3700000000001,1491.28,1409.8500000000001,1429.39,1513.55,1402.6000000000001,17107.560000000001]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,5598583.2700000005,5664604.9800000004,5701706.6200000001,5899132.2200000007,5399299.1399999997,5418061.8000000007,5405538.79,5513712.75,5533967.2299999995,5485134.96,5514726.7999999998,5600465.21,66734933.769999996]
[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,55358.5,62938,71292.22,87473.599999999991,94852.28,88014.299999999988,82282.94,76132.460000000006,69429.58,62036.18,59179.009999999995,34262.1,843251.16999999993]
[null,879,null,null,"Distribution - Utah",null,1671151.9000000001,1678255.6799999997,1416349.3599999996,1529216.3699999996,1668488.4699999995,1666806.3499999996,1661212.0899999999,1654814.6499999997,1660113.43,1796129.8900000001,1679545.38,1674835.5600000003,19756919.129999999]
[null,880,null,null,"General",null,120107.87999999998,152729.71,125101.58000000002,137525.95999999996,167947.57,154289.01,135068.51999999996,130187.73000000001,135028.90000000002,133130.69999999998,125187.92999999996,141366.47,1657671.9599999997]
[null,881,null,null,"Total Other Taxes",null,1846618.28,1893923.3900000001,1612743.1600000001,1754215.9300000002,1931288.32,1909109.6600000001,1878563.55,1861134.8399999999,1864571.9100000001,1991296.77,1863912.32,1850464.13,22257842.260000002]
[null,882,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,22257842.260000002]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,-3918262.06,698570.05000000028,6136447.7400000002,13857057.619999999,11924429.539999999,9421241.8200000003,6607400.2899999991,2216846.7000000002,-845620.69,-1282797.1900000004,-1434171.83,-1844528.6600000001,41536613.330000013]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,-165436.78,-573597.25,721277.86,4369240.2300000004,1354181.92,912656.20000000007,-230332.95,50749.630000000005,-628966.64,-1020051.19,-1254486.19,-2883406.35,651828.49000000115]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,240193.86000000002,672345.38,346961.91000000003,-2812877.0700000003,345124.96,429753,1170767,264313,507543,836151.91,1049106.1299999999,2406733,5456116.0800000001]
[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,-1996886.7,2691241.5700000003,8817430.6699999999,17167636.710000001,15555024.74,12672760.68,9426397.8900000006,4393044.17,897527.58000000019,524600.2999999997,224360.42999999993,-470737.88000000035,69902400.160000026]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,3601696.5700000003,8355846.5500000007,14519137.289999999,23066768.93,20954323.879999999,18090822.48,14831936.68,9906756.9199999999,6431494.8099999996,6009735.2599999998,5739087.2299999995,5129727.33,136637333.93000001]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,28316814.899999999,56564309.859999999,84120925.620000005,138453997.91999999,146946103.21000001,107813434.29000001,80352287.169999987,59190549.230000004,39655318.839999996,30859094.299999997,28634623.429999996,28564561.399999999,829472020.17000008]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,30323.280000000002,45896.649999999994,89621.950000000012,-15636.410000000002,127890.43,114698.68000000001,84928.78,51978.189999999995,39087.64,30649.18,28529.48,28115.68,656083.53]
[null,756,null,null,"Wyoming",null,2571.23,6587.41,8810.57,-3422.76,12885.29,10129.780000000001,8065.68,7013.37,4602.53,2140.11,2316.52,2101.4700000000003,63801.2]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,32894.51,52484.06,98432.52,-19059.170000000002,140775.72,124828.46,92994.46,58991.56,43690.17,32789.29,30846,30217.15,719884.73000000021]
[]
[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,86,138,209,128,596,121,200,130,429,101,569,67,2774]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,11030.220000000001,11436,13215.720000000001,16199.830000000002,23069.82,16248.18,17328.78,15159.32,13067.25,12708.15,11042.28,11085.89,171591.44]
[null,621]
[null,622,null,"Total Production Expenses",null,null,11116.220000000001,11574,13424.720000000001,16327.830000000002,23665.82,16369.18,17528.78,15289.32,13496.25,12809.15,11611.28,11152.89,174365.44]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,182396.79,168250.61000000002,166949.17000000001,161953.51,0,0,0,0,0,0,0,0,679550.08000000007]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,1160.83,556347.62,1319175.82,138.58000000000001,501141.12,638232.62,1189311.42,6.65,562218.68999999994,1323443.71,627304.52,806783.83,7525265.4100000001]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,99774.07,141169.20000000001,115890.11,155802.75,272165.82,285138.67,239589.57,200990.73,221759.64,261820.69,199283.16,199984.13,2393368.54]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,855912.03,749922.57000000007,705097.4,781328.26,100336.29,762854.72,1647764.36,738747.02,234938.67,1277007.3899999999,671487.2,958404.91,9483800.8200000003]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,11788,4888,23769,31018,40242,23057,31886,29591,42086,38666,30743,24691,332425]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,16225.85,22367.999999999996,18400.87,25753.29,31057.84,-31057.84,0,0,0,0,0,0,82748.010000000009]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,76862.460000000006,90493.14,80730.210000000006,144159.53,243456.59,299453.35000000003,314529.88,254215.93,240230.98,134248.81,119973.95,106147.63,2104502.46]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,256289,375891.89,226898,167204.18,184792,176946,199558,196806,219703,234215,221483,250161,2709947.0700000003]
["%,FACCOUNT,TQGCACCTS,V489100",null,"489100","Revenue from Transportation of Gas of Others",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V489101",null,"489101","Capacity Release Credits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,1160.83,556347.62,1319175.82,138.58000000000001,307112.90000000002,629719.14,1667.23,434.78000000000003,411.79,1844712.8900000001,564.5,794828.26,5456274.3399999999]
["%,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,99774.07,141169.20000000001,115890.11,155802.75,174768.06,164329.42000000001,166812.68,111488.19,175984.67,173107.59,199307.35,131012.40000000001,1809446.49]
["%,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,-19766.349999999999,-53021.719999999994,-37614.67,9575.5599999999977,1919.5899999999983,-48656.97,-22706.700000000004,-17638.43,-8501.9900000000016,-33216.020000000004,-22227.350000000002,-21421.97,-273277.02]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,855912.03,749922.57000000007,705097.4,781328.26,943825.71,1082240.6200000001,1273399.6200000001,967292.74,809200.96,843687.44000000006,828855.09,905412.15,10746174.59]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,11788,4888,23769,31018,7054,0,8471,6289,5961,4108,5868,13631,122845]
["%,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":40,"n_rows":285,"n_cols":21,"rows_kept":285,"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,{"$f":"+H8-30","v":"2017-07-17"},"2017-08-16","2017-09-17","2017-10-19","2017-11-18","2017-12-18","2018-01-18","2018-02-17","2018-03-19","2018-04-18","2018-05-18","2018-06-17","2018-07-17","2018-08-16","2018-08-31"]
[]
[null,null,"UTILITY RATE BASE",null,null,null,null,null," "]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,{"$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,{"$f":"((H17/2)+SUM(I17:S17)+(T17/2))/12","v":10883.08}]
[null,3,null,null,"Distribution - Utah",null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,{"$f":"((H18/2)+SUM(I18:S18)+(T18/2))/12","v":58742.880000000005}]
[null,4]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D16)","v":"%,FACCOUNT,TQGCACCTS,N302"},5,null,null,"Total Intangible Plant",null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"SUM(U17:U18)","v":69625.960000000006}]
[null,6]
[null,7,null,null,"Production & Gathering Plant"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D23)","v":"%,FACCOUNT,TQGCACCTS,N325"},8,null,"325","Land & Land Rights",null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,{"$f":"((H23/2)+SUM(I23:S23)+(T23/2))/12","v":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,{"$f":"SUM(U23:U29)","v":79968136}]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,434507.8,434507.8,434507.8,434507.8,434011.18,400188.28,400188.28,400188.28,434507.8,434507.8,434507.8,434507.8,434507.8,{"$f":"((H35/2)+SUM(I35:S35)+(T35/2))/12","v":425886.53499999997}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D34)","v":"%,FACCOUNT,TQGCACCTS,N374"},21,null,null,null,"Utah",null,20034792.789999999,20034792.789999999,20034792.789999999,20036829.949999999,20037679.300000001,18477460.699999999,18477460.699999999,19326879.5,20027866.07,20028667.969999999,20028996.870000001,20028996.870000001,20034792.789999999,{"$f":"((H36/2)+SUM(I36:S36)+(T36/2))/12","v":19714601.358333338}]
[null,22,null,null,null,"Total",null,20469300.59,20469300.59,20469300.59,20471337.75,20471690.48,18877648.98,18877648.98,19727067.780000001,20462373.870000001,20463175.77,20463504.670000002,20463504.670000002,20469300.59,{"$f":"SUM(U35:U36)","v":20140487.893333338}]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,1006934.23,1006934.23,1006934.23,1006934.23,1004474.53,982959.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,{"$f":"((H40/2)+SUM(I40:S40)+(T40/2))/12","v":1004731.3383333335}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D39)","v":"%,FACCOUNT,TQGCACCTS,N375"},26,null,null,null,"Utah",null,15420355.25,15420355.25,15410995.889999999,15512582.9,15501057.690000001,15717299.49,15963930.390000001,15376216.299999999,15404847.799999999,15421744.869999999,15421744.869999999,15421744.869999999,15420355.25,{"$f":"((H41/2)+SUM(I41:S41)+(T41/2))/12","v":15499406.297499999}]
[null,27,null,null,null,"Total",null,16427289.48,16427289.48,16417930.119999999,16519517.130000001,16505532.220000001,16700258.720000001,16970864.620000001,16383150.529999999,16411782.029999999,16428679.1,16428679.1,16428679.1,16427289.48,{"$f":"SUM(U40:U41)","v":16504137.635833332}]
[null,28]
[null,29,null,"376","Mains"]
[null,30,null,null,null,"Dist - Wy - Mains - SD"]
[null,31,null,null,null,"Dist - Wy - Mains - LD"]
[null,32,null,null,null,"Dist - Wy - Mains - Feeders"]
[" ",33,null,null,null,"Wyoming",null,39357142.270000003,39357142.270000003,40238540.549999997,40419135.759999998,41533025.009999998,39090198.479999997,39250212.109999999,39192146.390000001,39229270.780000001,39231919.189999998,39235900.380000003,39238064.979999997,39357142.270000003,{"$f":"((H48/2)+SUM(I48:S48)+(T48/2))/12","v":39614391.514166661}]
[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"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D44)","v":"%,FACCOUNT,TQGCACCTS,N376"},37,null,null,null,"Utah",null,1522276861.23,1523217908.1600001,1544971823.96,1549562102.5699999,1555365511.3599999,1449459876.51,1450999382.7700002,1461271901.6499999,1475408774.5599999,1476524363.8699999,1480318381.7299998,1480556610.52,1522276861.23,{"$f":"((H52/2)+SUM(I52:S52)+(T52/2))/12","v":1497494458.2408335}]
[null,38,null,null,null,"Total",null,1561634003.5,1562575050.4300001,1585210364.51,1589981238.3299999,1596898536.3699999,1488550074.99,1490249594.8800001,1500464048.04,1514638045.3399999,1515756283.0599999,1519554282.1099999,1519794675.5,1561634003.5,{"$f":"SUM(U48:U52)","v":1537108849.7550001}]
[null,39]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H56/2)+SUM(I56:S56)+(T56/2))/12","v":0}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D55)","v":"%,FACCOUNT,TQGCACCTS,N377"},42,null,null,null,"Utah",null,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,18299037.550000001,18299037.550000001,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,{"$f":"((H57/2)+SUM(I57:S57)+(T57/2))/12","v":14955311.291666664}]
[null,43,null,null,null,"Total",null,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,18299037.550000001,18299037.550000001,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,{"$f":"SUM(U56:U57)","v":14955311.291666664}]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,7657082.8099999996,7657082.8099999996,7657082.8099999996,7657082.8099999996,7646803.6600000001,7415821.6100000003,7610196.4800000004,7652724.2199999997,7657526.3700000001,7657526.3700000001,7657526.3700000001,7657526.3700000001,7657082.8099999996,{"$f":"((H61/2)+SUM(I61:S61)+(T61/2))/12","v":7631998.557500001}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D60)","v":"%,FACCOUNT,TQGCACCTS,N378"},47,null,null,null,"Utah",null,97518669.980000004,97518669.980000004,98129123.530000001,100532052.25999999,101237991.53,94192625.209999993,95777520.839999989,96119085.320000008,96486034.219999999,96749881.659999996,96905219.439999998,96905219.439999998,97518669.980000004,{"$f":"((H62/2)+SUM(I62:S62)+(T62/2))/12","v":97339341.117500007}]
[null,48,null,null,null,"Total",null,105175752.79000001,105175752.79000001,105786206.34,108189135.06999999,108884795.19,101608446.81999999,103387717.31999999,103771809.54000001,104143560.59,104407408.03,104562745.81,104562745.81,105175752.79000001,{"$f":"SUM(U61:U62)","v":104971339.67500001}]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,19365906.030000001,19365906.029999997,20048852.029999997,20063771.109999999,20117572.069999997,18615215.960000001,18615281.229999997,18704577.069999997,18761099.129999999,18761510.43,18814962.66,18975847.969999999,19365906.030000001,{"$f":"((H66/2)+SUM(I66:S66)+(T66/2))/12","v":19184208.476666663}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D65)","v":"%,FACCOUNT,TQGCACCTS,N380"},52,null,null,null,"Utah",null,386742438.70000005,386742438.70000005,388790955.36000001,390273497.38,393312976.35000002,375791949.81,375812269.87,381276386.12,382741454.23000002,383336380.83999997,384402788.77999997,385396869.39999998,386742438.70000005,{"$f":"((H67/2)+SUM(I67:S67)+(T67/2))/12","v":384551700.46166664}]
[null,53,null,null,null,"Total",null,406108344.73000002,406108344.73000002,408839807.38999999,410337268.49000001,413430548.42000002,394407165.76999998,394427551.10000002,399980963.19,401502553.36000001,402097891.26999998,403217751.44,404372717.37,406108344.73000002,{"$f":"SUM(U66:U67)","v":403735908.93833333}]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,10744765.4,10737602.813999999,10421673.044,10438278.604,10480480.653999999,9728463.6699999999,9742610.5539999995,9790277.074000001,9815017.6140000001,9826048.4539999999,9804010.2139999997,9190454.1940000001,10744765.4,{"$f":"((H71/2)+SUM(I71:S71)+(T71/2))/12","v":10059973.524166668}]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,320756390.40000004,320596593.14600003,323928831.48599994,326833946.07600003,331969358.31600004,305777058.38,307526144.426,309189993.39600003,310696462.85599995,314409978.90600002,315385351.39600003,319532399.56599998,320756390.40000004,{"$f":"((H72/2)+SUM(I72:S72)+(T72/2))/12","v":317216875.69583327}]
[null,58,null,null,null,"Total",null,331501155.80000001,331334195.96000004,334350504.52999997,337272224.68000001,342449838.97000003,315505522.05000001,317268754.98000002,318980270.47000003,320511480.46999997,324236027.36000001,325189361.61000001,328722853.75999999,331501155.80000001,{"$f":"SUM(U71:U72)","v":327276849.21999991}]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,762593.77,761293.48,760372.44,759234.69,759017.98,776409.34,776300.98,772616.83,768390.8899999999,765194.35000000009,764869.28,763894.06,762593.77,{"$f":"((H76/2)+SUM(I76:S76)+(T76/2))/12","v":765849.00749999995}]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,13904015.25,13896899.809999999,13896899.810000001,13890048.42,13889337.84,13937991.460000001,13935872.579999998,13931237.049999999,13926092.819999998,13918862.92,13913305.380000001,13908129.359999999,13904015.25,{"$f":"((H77/2)+SUM(I77:S77)+(T77/2))/12","v":13912391.058333332}]
[null,63,null,null,null,"Total",null,14666609.02,14658193.289999999,14657272.25,14649283.109999999,14648355.82,14714400.800000001,14712173.559999999,14703853.879999999,14694483.709999999,14684057.27,14678174.66,14672023.42,14666609.02,{"$f":"SUM(U76:U77)","v":14678240.065833332}]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",{"$f":"+B80+1","v":66},null,null,null,"Wyoming",null,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,{"$f":"((H81/2)+SUM(I81:S81)+(T81/2))/12","v":68977.439999999988}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D80)","v":"%,FACCOUNT,TQGCACCTS,N387"},67,null,null,null,"Utah",null,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2231447.98,2236827.67,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,{"$f":"((H82/2)+SUM(I82:S82)+(T82/2))/12","v":2236538.2625000007}]
[null,68,null,null,null,"Total",null,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2300425.42,2305805.11,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,{"$f":"SUM(U81:U82)","v":2305515.7025000006}]
[null,69,null,null,null,null," "]
[null,70,null,null,"Total Distribution Plant",null,null,2472575017.7399998,2473340689.0999999,2502323947.5599995,2514012566.3899999,2529881859.2999997,2370962981.1000004,2376499148.0999999,2390603725.2600002,2408956841.1999998,2414666083.6899996,2420687061.2299995,2425609761.46,2472575017.7399998,{"$f":"U37+U42+U53+U58+U63+U68+U73+U78+U83","v":2441676640.1775002}]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,{"$f":"((H89/2)+SUM(I89:S89)+(T89/2))/12","v":11584.020000000004}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D88)","v":"%,FACCOUNT,TQGCACCTS,N389"},75,null,null,null,"Distribution - Utah",null,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,{"$f":"((H90/2)+SUM(I90:S90)+(T90/2))/12","v":3775953.85}]
[null,76,null,null,null,"Total",null,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,{"$f":"SUM(U89:U90)","v":3787537.87}]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,1610054.2,1610054.2,1610054.2,1614630.2,1617860.54,1607117.2,1607117.2,1607117.2,1607117.2,1610054.2,1610054.2,1610054.2,1610054.2,{"$f":"((H94/2)+SUM(I94:S94)+(T94/2))/12","v":1610107.0616666665}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D93)","v":"%,FACCOUNT,TQGCACCTS,N390"},80,null,null,null,"Distribution - Utah",null,43449156.890000001,43449156.890000001,43497520.36999999,44011187.289999992,44053641.369999982,42582632.790000007,42648696.68999999,42696717.989999995,43235000.579999991,43485867.859999999,43277352.829999998,43268310.270000003,43449156.890000001,{"$f":"((H95/2)+SUM(I95:S95)+(T95/2))/12","v":43304603.484999992}]
[null,81,null,null,null,"General",null,51014683.170000002,51014683.170000002,51014683.170000002,51071164.450000003,51076999.940000005,50944607.549999997,50965884.490000002,51041952.799999997,51041952.800000004,51041952.799999997,51079235.469999999,51013931.399999999,51014683.170000002,{"$f":"((H96/2)+SUM(I96:S96)+(T96/2))/12","v":51026810.934166677}]
[null,82,null,null,null,"Total",null,96073894.260000005,96073894.260000005,96122257.739999995,96696981.939999998,96748501.849999994,95134357.540000007,95221698.379999995,95345787.989999995,95884070.579999998,96137874.859999999,95966642.5,95892295.870000005,96073894.260000005,{"$f":"SUM(U94:U96)","v":95941521.480833337}]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,168421.98,168421.97999999998,168421.98000000004,168421.98000000004,147841.16000000003,180960.98,180960.97999999998,178421.97999999998,178421.98000000004,178421.97999999998,168421.97999999998,168421.97999999998,168421.98,{"$f":"((H100/2)+SUM(I100:S100)+(T100/2))/12","v":171296.745}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D99)","v":"%,FACCOUNT,TQGCACCTS,N391"},86,null,null,null,"Distribution - Utah",null,13047737.009999998,13047737.010000005,13423552.329999998,13581840.189999998,12701483.740000002,14453973.200000003,14601103.799999997,14177800.730000004,14243010.199999996,14372516.780000001,12787006.360000007,12948692.49000001,13047737.009999998,{"$f":"((H101/2)+SUM(I101:S101)+(T101/2))/12","v":13615537.82}]
[null,87,null,null,null,"General",null,39582500.490000002,39582500.489999995,39582500.490000002,39780195.620000005,39749385.780000001,44505532.539999999,44635858.590000004,42082261.390000001,42080453.480000004,42082261.390000001,39391714.5,39391644.739999995,39582500.490000002,{"$f":"((H102/2)+SUM(I102:S102)+(T102/2))/12","v":41037234.125}]
[null,88,null,null,null,"Total",null,52798659.480000004,52798659.480000004,53174474.799999997,53530457.790000007,52598710.680000007,59140466.719999999,59417923.370000005,56438484.100000009,56501885.659999996,56633200.150000006,52347142.840000004,52508759.210000008,52798659.480000004,{"$f":"SUM(U100:U102)","v":54824068.689999998}]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,3015429.18,3008166.8099999996,2898242.9000000004,2956370.4299999997,2941469.68,2845508.48,2806503.92,2806503.92,2806503.92,2806503.92,2806503.92,2806503.92,3015429.18,{"$f":"((H106/2)+SUM(I106:S106)+(T106/2))/12","v":2875350.9166666674}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D105)","v":"%,FACCOUNT,TQGCACCTS,N392"},92,null,null,null,"Distribution - Utah",null,49437046.869999997,49508529.099999994,49744941.450000003,50397564.710000001,49990448.509999998,50349790.300000004,49393619.890000001,49443229.280000001,49443229.280000001,49607393.32,49793846,49828945.350000001,49437046.869999997,{"$f":"((H107/2)+SUM(I107:S107)+(T107/2))/12","v":49744882.004999988}]
[null,93,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H108/2)+SUM(I108:S108)+(T108/2))/12","v":0}]
[null,94,null,null,null,"Total",null,52452476.049999997,52516695.909999996,52643184.350000001,53353935.140000001,52931918.189999998,53195298.780000001,52200123.810000002,52249733.200000003,52249733.200000003,52413897.240000002,52600349.920000002,52635449.270000003,52452476.049999997,{"$f":"SUM(U106:U108)","v":52620232.921666652}]
[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,{"$f":"((H112/2)+SUM(I112:S112)+(T112/2))/12","v":12371.89}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D111)","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,{"$f":"((H113/2)+SUM(I113:S113)+(T113/2))/12","v":45026.020000000011}]
[null,99,null,null,null,"Total",null,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,{"$f":"SUM(U112:U113)","v":57397.910000000011}]
[null,100]
[null,101,null,"394","Tools, Shop & Garage Equipment"]
[" ",102,null,null,null,"Distribution - Wyoming",null,2344115.19,2349815.1900000004,2371963.23,2391686.4,2395252.1300000004,2632043.1,2632683.1800000002,2622572.71,2622572.71,2625915.9700000002,2308319.5200000005,2320084.8800000004,2344115.19,{"$f":"((H117/2)+SUM(I117:S117)+(T117/2))/12","v":2468085.3508333331}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D116)","v":"%,FACCOUNT,TQGCACCTS,N394"},103,null,null,null,"Distribution - Utah",null,29872090.709999997,29900590.709999997,30145652.960000001,29040069.32,29287123.41,29024551.939999998,29043445.52,28724943.309999999,28932884.259999998,29099120.420000002,29452612.120000001,29635233.780000001,29872090.709999997,{"$f":"((H118/2)+SUM(I118:S118)+(T118/2))/12","v":29346526.538333338}]
[null,104,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H119/2)+SUM(I119:S119)+(T119/2))/12","v":0}]
[null,105,null,null,null,"Total",null,32216205.899999999,32250405.899999999,32517616.190000001,31431755.719999999,31682375.539999999,31656595.039999999,31676128.699999999,31347516.02,31555456.969999999,31725036.390000001,31760931.640000001,31955318.66,32216205.899999999,{"$f":"SUM(U117:U119)","v":31814611.889166672}]
[null,106]
[null,107,null,"395","Laboratory Equipment"]
[" ",108,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H123/2)+SUM(I123:S123)+(T123/2))/12","v":0}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D122)","v":"%,FACCOUNT,TQGCACCTS,N395"},109,null,null,null,"Distribution - Utah",null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,{"$f":"((H124/2)+SUM(I124:S124)+(T124/2))/12","v":61117.830000000009}]
[null,110,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H125/2)+SUM(I125:S125)+(T125/2))/12","v":0}]
[null,111,null,null,null,"Total",null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,{"$f":"SUM(U123:U125)","v":61117.830000000009}]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,965413.26,962910.48999999987,1074376.01,1042804.6900000001,1042453.89,971291.14,971291.14,971291.14,971291.14,971291.14,963408.25999999989,965413.25999999989,965413.26,{"$f":"((H129/2)+SUM(I129:S129)+(T129/2))/12","v":989436.29666666675}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D128)","v":"%,FACCOUNT,TQGCACCTS,N396"},115,null,null,null,"Distribution - Utah",null,11036358.32,11036358.32,11036358.32,11036358.32,11060442.789999999,11282614.43,11198223.01,11193609.779999999,11189596.859999999,11189596.859999999,11180863.27,11180863.27,11036358.32,{"$f":"((H130/2)+SUM(I130:S130)+(T130/2))/12","v":11135103.629166665}]
[null,116,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H131/2)+SUM(I131:S131)+(T131/2))/12","v":0}]
[null,117,null,null,null,"Total",null,12001771.58,11999268.810000001,12110734.33,12079163.01,12102896.68,12253905.57,12169514.15,12164900.92,12160888,12160888,12144271.529999999,12146276.529999999,12001771.58,{"$f":"SUM(U129:U131)","v":12124539.925833331}]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,100365.69,100365.69000000022,100471.28000000026,100471.28000000026,100471.2800000003,49809.31,49809.3100000001,49809.3100000001,91573.830000000075,98853.000000000276,98857.010000000286,100365.69000000022,100365.69,{"$f":"((H135/2)+SUM(I135:S135)+(T135/2))/12","v":86768.556666666831}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D134)","v":"%,FACCOUNT,TQGCACCTS,N397"},121,null,null,null,"Distribution - Utah",null,14370288.33,14370288.33,14839806.489999998,15146610.449999999,15148750.27,15675305.119999999,15763113.449999999,15652531.799999999,15705182.18,15715937.99,14315009.34,14334407.17,14370288.33,{"$f":"((H136/2)+SUM(I136:S136)+(T136/2))/12","v":15086435.909999998}]
[null,122,null,null,null,"Total",null,14470654.02,14470654.02,14940277.77,15247081.73,15249221.550000001,15725114.43,15812922.76,15702341.109999999,15796756.01,15814790.99,14413866.35,14434772.859999999,14470654.02,{"$f":"SUM(U135:U136)","v":15173204.466666665}]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",125,null,null,null,"Distribution - Wyoming",null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,{"$f":"((H140/2)+SUM(I140:S140)+(T140/2))/12","v":3863.9199999999987}]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D139)","v":"%,FACCOUNT,TQGCACCTS,N398"},126,null,null,null,"Distribution - Utah",null,325277.08,325277.08,322484.51,322484.51,322484.51,325391.74000000005,325391.74000000005,328910.55000000005,328910.55000000005,328910.55000000005,325277.08,325277.08,325277.08,{"$f":"((H141/2)+SUM(I141:S141)+(T141/2))/12","v":325506.41500000004}]
[null,127,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H142/2)+SUM(I142:S142)+(T142/2))/12","v":0}]
[null,128,null,null,null,"Total",null,329141,329141,326348.43,326348.43,326348.43,329255.66000000003,329255.66000000003,332774.47000000003,332774.47000000003,332774.47000000003,329141,329141,329141,{"$f":"SUM(U140:U142)","v":329370.33500000002}]
[null,129]
[null,130,null,null,"Total General Plant",null,null,264248855.90000007,264344772.99000004,265740947.22000003,266571777.37,265546026.53000003,271341047.35000002,270733620.44000006,267487591.42000005,268387618.5,269124515.71000004,263468399.39000002,263808067.01000005,264248855.90000007,{"$f":"U91+U97+U103+U109+U114+U120+U126+U132+U137+U143","v":266733603.31916672}]
[null,{"$f":"+B145+1","v":131}]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79963099,79963099,79963099,79963099,{"$f":"((H148/2)+SUM(I148:S148)+(T148/2))/12","v":79966666.875}]
[null,134,null,null,"Distribution - Wyoming",null,null,79408792.829999998,79400329.953999996,80647823.423999995,80858805.523999989,82055245.603999987,77089117.090000004,77481584.384000003,77599324.613999993,77752607.334000006,77763501.343999982,77798571.453999996,77347090.123999998,79408792.829999998,{"$f":"((H149/2)+SUM(I149:S149)+(T149/2))/12","v":78766899.473333314}]
[null,135,null,null,"Distribution - Utah",null,null,2393235850.8699999,2394009985.1059999,2421745750.0959997,2433223386.8260002,2447896239.6560001,2293943489.9699998,2299087189.6760001,2313074026.6059999,2331273859.8260002,2336972208.3059998,2342958115.7359996,2348332297.296,2393235850.8699999,{"$f":"((H150/2)+SUM(I150:S150)+(T150/2))/12","v":2362979366.6641669}]
[null,136,null,null,"General",null,null,264248855.90000007,264344772.99000004,265740947.22000003,266571777.37,265546026.53000003,271341047.35000002,270733620.44000006,267487591.42000005,268387618.5,269124515.71000004,263468399.39000002,263808067.01000005,264248855.90000007,{"$f":"((H151/2)+SUM(I151:S151)+(T151/2))/12","v":266733603.31916666}]
[null,137,null,null,"Total",null,null,2816861635.5999999,2817723224.0500002,2848102656.7399998,2860622105.7200003,2875465647.7900004,2722341790.4099998,2727270530.5,2738129078.6399999,2757382221.6600003,2763828361.3599997,2764193222.5799994,2769455590.4300003,2816861635.5999999,{"$f":"SUM(U148:U151)","v":2788446536.3316669}]
[null,138]
[null,139,"105","Gas Plant Held for Future Use"]
[null,140,null,null,"Distribution - Utah",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,{"$f":"((H155/2)+SUM(I155:S155)+(T155/2))/12","v":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,{"$f":"SUM(U155)","v":5036.8300000000008}]
[null,142]
[null,143,"106","Completed Construction Not Classified - Gas"]
[null,144,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H159/2)+SUM(I159:S159)+(T159/2))/12","v":0}]
[null,145,null,null,"Distribution - Wyoming",null,null,2239100.69,2600183.6800000002,1576770.89,1675193.15,710920.69000000006,118669.23,41327.620000000003,109182.78,276963.56,950180.8,1588249.67,1993330.3800000001,2239100.69,{"$f":"((H160/2)+SUM(I160:S160)+(T160/2))/12","v":1156672.7616666669}]
[null,146,null,null,"Distribution - Utah",null,null,9308466.1199999992,27287883.300000001,13704256.67,12449806.57,22418304.782000002,11100303.43,16627548.82,7179101.2120000003,6777010.3099999996,9121644.75,9719600.2219999917,12826474.791999988,9308466.1199999992,{"$f":"((H161/2)+SUM(I161:S161)+(T161/2))/12","v":13210033.414833331}]
[null,147,null,null,"General",null,null,1438369,2628142.71,1389351.33,1062030.31,3618205.25,1050953.3899999999,1490322.23,462115.64999999997,471060.27,1131562.3699999994,1107897.0900000001,1200519.75,1438369,{"$f":"((H162/2)+SUM(I162:S162)+(T162/2))/12","v":1420877.4458333335}]
[null,148,null,null,"Total",null,null,12985935.809999999,32516209.690000001,16670378.890000001,15187030.030000001,26747430.722000003,12269926.050000001,18159198.669999998,7750399.6420000009,7525034.1399999987,11203387.92,12415746.981999991,16020324.921999989,12985935.809999999,{"$f":"SUM(U159:U162)","v":15787583.622333331}]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-69367366.510000005,-69417627.430000007,-69469195,-69536528.439999998,-69536528,-69536528,-69665875,-69665875,-69750061,-69786491,-69827958,-69869425,-69869425,{"$f":"((H166/2)+SUM(I166:S166)+(T166/2))/12","v":-69640040.635416672}]
[null,152,null,null,"Distribution - Wyoming",null,null,-20797669.989999998,-20888278.25,-20504051.219999999,-19646767.719999999,-27333445.210000001,-21551340.98,-21565256.16,-21440799.239999998,-21574450.350000001,-21691853.879999999,-21221477.809999999,-20757179.850000001,-20797669.989999998,{"$f":"((H167/2)+SUM(I167:S167)+(T167/2))/12","v":-21581047.555}]
[null,153,null,null,"Distribution - Utah",null,null,-509573960.37,-513389129.88,-516209152.38,-519918311.72000003,-512951843.95999998,-493315380.68000001,-495628361.25999999,-493969005.87,-497252232.76999998,-500051378.44,-503340730.22000003,-506346697.06999999,-509573960.37,{"$f":"((H168/2)+SUM(I168:S168)+(T168/2))/12","v":-505162182.05166674}]
[null,154,null,null,"General",null,null,-127774055.2,-128657090.75,-129446678.20999999,-129034361.31999999,-128844639.09999999,-132419416.83,-132602402.33,-129688646.31,-130830172.95999999,-132007188.29000001,-126638206.45,-127752212.18000001,-127774055.2,{"$f":"((H169/2)+SUM(I169:S169)+(T169/2))/12","v":-129641255.8275}]
[null,155,null,null,"Total",null,null,-727513052.07000005,-732352126.30999994,-735629076.81000006,-738135969.20000005,-738706646.27999997,-716278685.23000002,-718843129.62,-714190713.20000005,-718805731.35000002,-722952817.78999996,-720457075.20000005,-724170208.95000005,-727513052.07000005,{"$f":"SUM(U166:U169)","v":-726024526.06958342}]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6144762.0199999996,-6146085.96,-6147444.3300000001,-6149218,-6149218,-6149218,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,{"$f":"((H173/2)+SUM(I173:S173)+(T173/2))/12","v":-6149197.1499999994}]
[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,{"$f":"((H174/2)+SUM(I174:S174)+(T174/2))/12","v":-10883.08}]
[null,160,null,null,"Distribution - Utah",null,null,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,{"$f":"((H175/2)+SUM(I175:S175)+(T175/2))/12","v":-58742.880000000005}]
[null,161,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H176/2)+SUM(I176:S176)+(T176/2))/12","v":0}]
[null,162,null,null,"Total",null,null,-6214387.9799999995,-6215711.9199999999,-6217070.29,-6218843.96,-6219902.6200000001,-6204496.5800000001,-6205951.9399999995,-6207141.3099999996,-6208632.5899999999,-6210042.4399999995,-6211471.8300000001,-6212985.3799999999,-6214387.9799999995,{"$f":"SUM(U173:U176)","v":-6218823.1099999994}]
[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,{"$f":"((H180/2)+SUM(I180:S180)+(T180/2))/12","v":0}]
[null,166,null,null,"Distribution - Wyoming",null,null,-6196748.9800000004,-6203191.8399999999,-6219898.3900000006,-6243591.8199999994,-6315729.0099999998,-6202088.1500000004,-6317115.3899999997,-6261169.71,-6236339.0700000003,-6213637.6699999999,-6181248.29,-6140761.1100000003,-6196748.9800000004,{"$f":"((H181/2)+SUM(I181:S181)+(T181/2))/12","v":-6227626.6191666657}]
[null,167,null,null,"Distribution - Utah",null,null,-186248871.44,-186502363.87,-186406251.61000001,-187356154.47,-188074206.56999999,-184221250.78,-187162682.28999999,-186271724.06,-186481184.78999999,-186218622.28,-186141349.55000001,-186299261.02000001,-186248871.44,{"$f":"((H182/2)+SUM(I182:S182)+(T182/2))/12","v":-186448660.22749996}]
[null,168,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H183/2)+SUM(I183:S183)+(T183/2))/12","v":0}]
[null,169,null,null,"Total",null,null,-192445620.41999999,-192705555.71000001,-192626150,-193599746.28999999,-194389935.57999998,-190423338.93000001,-193479797.67999998,-192532893.77000001,-192717523.85999998,-192432259.94999999,-192322597.84,-192440022.13000003,-192445620.41999999,{"$f":"SUM(U180:U183)","v":-192676286.84666663}]
[null,170]
[null,171]
[null,172,"System Net Utility Plant"]
[null,173,null,null,"Production",null,null,4456007.4699999951,4404422.6099999929,4351496.67,4282389.5600000024,4282390,4282390,4151984,4151984,4067798,4026331,3984864,3943397,3943397,{"$f":"((H188/2)+SUM(I188:S188)+(T188/2))/12","v":4177429.0895833331}]
[null,174,null,null,"Distribution - Wyoming",null,null,54642591.469999999,54898160.464000002,55489761.623999998,56632756.053999998,49106108.993999988,49443474.110000007,49629657.374000013,49995655.364,50207898.394000009,50797307.513999984,51973211.943999998,52431596.463999994,54642591.469999999,{"$f":"((H189/2)+SUM(I189:S189)+(T189/2))/12","v":52104014.980833344}]
[null,175,null,null,"Distribution - Utah",null,null,1706662742.2999997,1721352668.6059999,1732780896.7259994,1738345021.1560001,1769234787.858,1627448419.0599995,1632864952.0660002,1639953655.0079999,1654258709.6960001,1659765109.4559996,1663136893.3079996,1668454071.1179998,1706662742.2999997,{"$f":"((H190/2)+SUM(I190:S190)+(T190/2))/12","v":1684521493.8631668}]
[null,176,null,null,"General",null,null,137913169.70000005,138315824.95000005,137683620.34000003,138599446.36000001,140319592.68000004,139972583.91000003,139621540.34000009,138261060.76000005,138028505.81,138248889.79000002,137938090.03000003,137256374.58000004,137913169.70000005,{"$f":"((H191/2)+SUM(I191:S191)+(T191/2))/12","v":138513224.9375}]
[null,177,null,null,"Total"]
[null,178]
[null,179,null,"System Net Utility Plant",null,null,null,2096125168.1899996,1918971076.6300001,1930305775.3599997,1937859613.1300004,1962901630.8620005,2012133571.48,2020385684.4400001,2025486660.602,2039897928.6900003,2045873925.8799996,2049945459.3619993,2055097757.852,2096125168.1899996,{"$f":"U152+U156+U163+U170+U177","v":2071995807.6044171}]
["%,FACCOUNT,TQGCACCTS,N154,N156",180]
[null,181]
[null,182,"WORKING CAPITAL"]
[null,183]
["%,FACCOUNT,TQGCACCTS,N164",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,{"$f":"((H200/2)+SUM(I200:S200)+(T200/2))/12","v":0}]
[null,186,null,null,"Distribution - Utah",null,null,22628439.690000001,28534652.539999999,27391950.32,26526745.27,25178231.68,28347023.73,30117522.52,25273283.419999998,24060178.699999999,24379560.43,25423043.52,22002243.219999999,22628439.690000001,{"$f":"((H201/2)+SUM(I201:S201)+(T201/2))/12","v":25821906.253333341}]
[null,187,null,null,"Total",null,null,22628439.690000001,28534652.539999999,27391950.32,26526745.27,25178231.68,28347023.73,30117522.52,25273283.419999998,24060178.699999999,24379560.43,25423043.52,22002243.219999999,22628439.690000001,{"$f":"SUM(U200:U201)","v":25821906.253333341}]
["%,FACCOUNT,TQGCACCTS,N165",188]
[null,189,1641,"Gas Stored Underground"]
[null,190,null,null,"Production",null,null,48018857.409999996,58860691.740000002,59031895.799999997,59289969.149999999,52891066.75,36606333,23198516,9114305,7483334,15704467,28192823,39219512,43502523,{"$f":"((H205/2)+SUM(I205:S205)+(T205/2))/12","v":36279466.970416665}]
[null,191,null,null,"Total",null,null,48018857.409999996,58860691.740000002,59031895.799999997,59289969.149999999,52891066.75,36606333,23198516,9114305,7483334,15704467,28192823,39219512,43502523,{"$f":"SUM(U205)","v":36279466.970416665}]
[null,192]
[null,193,165,"Prepayments"]
[null,194,null,null,"General",null,null,4367971.97,3881182.2,3073910.14,3367819.37,110963032.95999999,3721756.81,3178912.65,2679809.7000000002,2310232.3199999998,3646873.1,4896628.5600000005,4793895.25,4367971.97,{"$f":"((H209/2)+SUM(I209:S209)+(T209/2))/12","v":12573502.085833335}]
["%,FACCOUNT,V190008",{"$f":"+B209+1","v":195},null,null,"Total",null,null,4367971.97,3881182.2,3073910.14,3367819.37,110963032.95999999,3721756.81,3178912.65,2679809.7000000002,2310232.3199999998,3646873.1,4896628.5600000005,4793895.25,4367971.97,{"$f":"SUM(U209)","v":12573502.085833335}]
[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,{"$f":"((H213/2)+SUM(I213:S213)+(T213/2))/12","v":0}]
[null,199,null,null,"Distribution - Wyoming",null,null,0,0,0,0,1539241.2652320019,0,0,0,0,0,0,0,0,{"$f":"((H214/2)+SUM(I214:S214)+(T214/2))/12","v":128270.10543600016}]
[null,200,null,null,"Distribution - Utah",null,null,0,0,0,0,46712836.014767997,0,0,0,0,0,0,0,0,{"$f":"((H215/2)+SUM(I215:S215)+(T215/2))/12","v":3892736.3345639999}]
[null,201,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H216/2)+SUM(I216:S216)+(T216/2))/12","v":0}]
["%,FACCOUNT,V190009",202,null,null,"Total",null,null,0,0,0,0,48252077.280000001,0,0,0,0,0,0,0,0,{"$f":"SUM(U213:U216)","v":4021006.44}]
[null,203]
[null,204,"190009","Accum Deferred Income Tax State"]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,N235",205,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H220/2)+SUM(I220:S220)+(T220/2))/12","v":0}]
[null,206,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H221/2)+SUM(I221:S221)+(T221/2))/12","v":0}]
["%,FACCOUNT,TQGCACCTS,N235",207,null,null,"Distribution - Utah",null,null,0,0,0,0,11757661.689999999,0,0,0,0,0,0,0,0,{"$f":"((H222/2)+SUM(I222:S222)+(T222/2))/12","v":979805.14083333325}]
[null,208,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H223/2)+SUM(I223:S223)+(T223/2))/12","v":0}]
[null,209,null,null,"Total",null,null,0,0,0,0,11757661.689999999,0,0,0,0,0,0,0,0,{"$f":"SUM(U220:U223)","v":979805.14083333325}]
[null,210]
[null,211,2351,"Customer Deposits"]
["%,FACCOUNT,TQGCACCTS,N252",212,null,null,"Distribution - Wyoming",null,null,-250950.09,-259506.78,-267568.71000000002,-265128.53999999998,-248143.61000000002,-266412.97000000003,-270447.93,-272492.83,-272979.68,-261693.76,-263417.59999999998,-260801,-250950.09,{"$f":"((H227/2)+SUM(I227:S227)+(T227/2))/12","v":-263295.29166666669}]
[null,213,null,null,"Distribution - Utah",null,null,-6760662.6600000001,-6873774.2000000002,-6791431.4699999997,-6357777.7400000002,-5457546.1899999995,-6454721.1000000006,-6541838.6500000004,-6608572.3300000001,-6662069.9500000002,-6673252.6200000001,-6782840.1100000003,-6797581.7400000002,-6760662.6600000001,{"$f":"((H228/2)+SUM(I228:S228)+(T228/2))/12","v":-6563505.7299999995}]
[null,214,null,null,"Total",null,null,-7011612.75,-7133280.9800000004,-7059000.1799999997,-6622906.2800000003,-5705689.7999999998,-6721134.0700000003,-6812286.5800000001,-6881065.1600000001,-6935049.6299999999,-6934946.3799999999,-7046257.71,-7058382.7400000002,-7011612.75,{"$f":"SUM(U227:U228)","v":-6826801.0216666665}]
[null,215]
["%,FACCOUNT,V253000",216,252,"Misc Customer Credits"]
[null,217,null,null,"Distribution - Wyoming",null,null,-465842.24,-465842.24,-465842.24,-465842.24,-404156.02,-510513.99,-510513.99,-510513.99,-510513.99,-465842.24,-465842.24,-465842.24,-465842.24,{"$f":"((H232/2)+SUM(I232:S232)+(T232/2))/12","v":-475592.30500000011}]
[null,218,null,null,"Distribution - Utah",null,null,-16893271.25,-16720487.58,-16552924.540000001,-16465396.089999998,-11724439,-18175778.650000002,-18025179.91,-17537599.620000001,-17278147.050000001,-17044300.110000003,-17012595.390000001,-16967883.640000001,-16893271.25,{"$f":"((H233/2)+SUM(I233:S233)+(T233/2))/12","v":-16699833.569166666}]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",219,null,null,"Total",null,null,-17359113.489999998,-17186329.82,-17018766.780000001,-16931238.329999998,-12128595.02,-18686292.640000001,-18535693.899999999,-18048113.609999999,-17788661.039999999,-17510142.350000001,-17478437.629999999,-17433725.879999999,-17359113.489999998,{"$f":"((H234/2)+SUM(I234:S234)+(T234/2))/12","v":-17175425.874166667}]
[null,220]
[null,221,2531,"Unclaimed Customer Deposits"]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",222,null,null,"General",null,null,-16591.05,-18892.05,-21718.100000000002,-26005.9,-29018.39,-46434.92,-45619.700000000004,-44176.62,-44370.28,-45040.33,-45851.590000000004,-46197.35,-16591.05,{"$f":"((H237/2)+SUM(I237:S237)+(T237/2))/12","v":-35826.356666666667}]
["%,FACCOUNT,V255000",223,null,null,"Total",null,null,-16591.05,-18892.05,-21718.100000000002,-26005.9,-29018.39,-46434.92,-45619.700000000004,-44176.62,-44370.28,-45040.33,-45851.590000000004,-46197.35,-16591.05,{"$f":"SUM(U237)","v":-35826.356666666667}]
[null,224]
[null,225,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",226,null,null,"Production",null,null,-1248.79,-1264.29,-1279.79,-1295.29,-1295,-1295,-1311,-1311,-1311,-1311,-1311,-1311,-1311,{"$f":"((H241/2)+SUM(I241:S241)+(T241/2))/12","v":-1297.93875}]
[null,227,null,null,"Distribution - Wyoming",null,null,-1618.5319430000031,-1430.7211140000024,-1237.804506000002,-1051.4595199999974,-854.65140200000099,-2908.5873809999912,-2737.4087950000094,-2637.0551160000082,-2432.9661690000003,-2223.1647870000011,-2028.4282110000013,-1827.9792000000016,-1618.5319430000031,{"$f":"((H242/2)+SUM(I242:S242)+(T242/2))/12","v":-1915.7298453333351}]
[null,228,null,null,"Distribution - Utah",null,null,-49439.258056999999,-43560.508886000003,-37686.865493999998,-31806.650480000004,-25936.928597999999,-90615.122619000016,-84719.741204999998,-78753.534884000008,-72891.063831000007,-67034.305213,-61162.481789000005,-55296.370799999997,-49439.258056999999,{"$f":"((H243/2)+SUM(I243:S243)+(T243/2))/12","v":-58241.902654666665}]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",229,null,null,"General",null,null,-589.25,-573.75,-558.25,-542.75,-527.25,-697.75,-682.25,-666.75,-651.25,-635.75,-620.25,-604.75,-589.25,{"$f":"((H244/2)+SUM(I244:S244)+(T244/2))/12","v":-612.5}]
["%,FACCOUNT,V282000",230,null,null,"Total",null,null,-52895.83,-46829.270000000004,-40762.71,-34696.15,-28629.62,-95361.75,-89295.19,-83228.63,-77162.070000000007,-71095.509999999995,-65028.950000000004,-58962.39,-52895.83,{"$f":"SUM(U241:U244)","v":-62068.071250000001}]
[null,231]
[null,232,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",233,null,null,"Production",null,null,3661.83,50611.28,110620.48,169754.68,169755,169755,480158,480158,1164745,1381569,1614059,1861750,1861750,{"$f":"((H248/2)+SUM(I248:S248)+(T248/2))/12","v":715470.11291666667}]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,V282100",234,null,null,"Distribution - Wyoming",null,null,-13980648.330860028,-13941409.262022022,-14058838.210536022,-14263175.040319962,-8534880.4038960114,-12586227.283711961,-12766682.663012043,-13508423.98650004,-13510450.475503996,-13546304.788845006,-13648064.698710006,-13719206.710080013,-13980648.330860028,{"$f":"((H249/2)+SUM(I249:S249)+(T249/2))/12","v":-13172025.987833092}]
[null,235,null,null,"Distribution - Utah",null,null,-427049267.46913999,-424467687.027978,-428042992.30946398,-431461044.96968001,-259016229.436104,-392115614.63628799,-395114552.57698798,-403418242.26349998,-404769750.00449598,-408456959.66115499,-411525290.40128994,-415006002.97991997,-427049267.46913999,{"$f":"((H250/2)+SUM(I250:S250)+(T250/2))/12","v":-400036969.47800022}]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",236,null,null,"General",null,null,-12877996.529999999,-12807572.34,-12717558.550000001,-12628857.24,-12817268.039999999,-13540589.470000001,-13445085.810000001,-13349610.35,-13255293.74,-13160965.699999999,-13066156.550000001,-12971648.16,-12877996.529999999,{"$f":"((H251/2)+SUM(I251:S251)+(T251/2))/12","v":-13053216.873333329}]
["%,FACCOUNT,V282100",237,null,null,"Total",null,null,-453904250.5,-451166057.35000002,-454708768.58999997,-458183322.56999999,-280324230.38999999,-418680498.19999999,-421700718.75999999,-430587024,-431783363.88,-435349214.44,-438361289.83999997,-441755630.44,-453904250.5,{"$f":"SUM(U248:U251)","v":-425546742.22624999}]
[null,238]
[null,239,282100,"Accum Deferred Income Taxes - State"]
[null,240,null,null,"Production",null,null,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,{"$f":"((H255/2)+SUM(I255:S255)+(T255/2))/12","v":-700755.31000000017}]
["%,FACCOUNT,V282108,V282006,V282008",241,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H256/2)+SUM(I256:S256)+(T256/2))/12","v":0}]
[null,242,null,null,"Distribution - Utah",null,null,-63352241.879999995,-62974969.609999999,-63479337.649999999,-64179921.049999997,-62952821.649999999,-58335847.619999997,-58765600.619999997,-60030901.839999996,-60200680.619999997,-60708223.619999997,-61137112.379999995,-61620621.139999993,-63352241.879999995,{"$f":"((H257/2)+SUM(I257:S257)+(T257/2))/12","v":-61478189.973333336}]
[null,243,null,null,"General",null,null,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,{"$f":"((H258/2)+SUM(I258:S258)+(T258/2))/12","v":-1119041.3499999999}]
[null,244,null,null,"Total",null,null,-65172038.539999999,-64794766.270000003,-65299134.310000002,-65999717.710000001,-64772618.310000002,-60155644.280000001,-60585397.280000001,-61850698.5,-62020477.280000001,-62528020.280000001,-62956909.039999999,-63440417.799999997,-65172038.539999999,{"$f":"SUM(U255:U258)","v":-63297986.63333334}]
[null,245]
[null,246,"282_108_008","Accum Deferred IncomeTaxes - Sec 29 Cr","Deferred Fed & State Taxes-QRS Transf"]
[null,247,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H262/2)+SUM(I262:S262)+(T262/2))/12","v":0}]
[null,248,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U262)","v":0}]
[null,249]
[null,250,"System Working Capital (W/O WC Cash)"]
[null,251,null,"Production",null,null,null,47320515.139999993,58209283.420000002,58440481.179999992,58757673.229999997,52358771.439999998,36074037.689999998,22976607.690000001,8892396.6899999995,7946012.6899999995,16383969.689999999,29104815.690000001,40379195.689999998,44662206.689999998,{"$f":"U205+U213+U220+U241+U248+U255","v":36292883.834583327}]
[null,252,null,"Distribution - Wyoming",null,null,null,-14699059.192803029,-14668189.003136022,-14793486.965042021,-14995197.279839963,-7648793.4200660102,-13366062.831092961,-13550381.991807044,-14294067.86161604,-14296377.111672996,-14276063.953632006,-14379352.966921005,-14447677.929280013,-14699059.192803029,{"$f":"U200+U214+U221+U227+U242+U249+U256+U232","v":-13784559.208909091}]
[null,253,null,"Distribution - Utah",null,null,null,-491476442.82719702,-482545826.38686401,-487512422.51495796,-491969201.23016,-255528243.81993401,-446825553.39890695,-448414368.97819299,-462400786.16838396,-464923359.98832697,-468570209.88636804,-471095957.24307895,-478445142.65071994,-491476442.82719702,{"$f":"U201+U215+U222+U228+U243+U250+U257+U233","v":-454142292.92442423}]
[null,254,null,"General",null,null,null,-9646246.209999999,-10064897.289999999,-10784966.110000001,-10406627.869999999,96997177.930000007,-10985006.68,-11431516.460000001,-11833685.369999999,-12109124.299999999,-10678810.029999999,-9335041.1799999997,-9343596.3599999994,-9646246.209999999,{"$f":"U209+U216+U223+U237+U244+U251+U258+U262","v":-1635194.9941666613}]
[null,255]
[null,256]
[null,257,null,"System Working Capital (W/O WC Cash)",null,null,null,-468501233.09000003,-449069629.25999999,-454650394.40999997,-458613353.14999998,-113946711.17,-439238119.67999995,-452727532.05999994,-480603387.75999999,-487013044.74000007,-484516736.92000008,-473864217.55000001,-468549002.5,-468501233.09000003,{"$f":"U202+U206+U210+U217+U224+U229+U238+U245+U252+U259+U263+U234","v":-433269163.29291666}]
[null,258]
[null,{"$f":"+B273+1","v":259},"RATE BASE (W/O Working Cap. Cash)"]
[null,260,null,"Production",null,null,null,51776522.609999985,62613706.029999994,62791977.849999994,63040062.789999999,56641161.439999998,40356427.689999998,27128591.690000001,13044380.689999999,12013810.689999999,20410300.689999998,33089679.690000001,44322592.689999998,48605603.689999998,{"$f":"U188+U266","v":40470312.924166657}]
[null,261,null,"Distribution - Wyoming",null,null,null,39943532.277196974,40229971.460863978,40696274.658957973,41637558.774160035,41457315.573933974,36077411.278907046,36079275.382192969,35701587.502383962,35911521.282327011,36521243.560367979,37593858.977078989,37983918.534719981,39943532.277196974,38319455.771924257]
[null,262,null,"Distribution - Utah",null,null,null,1215186299.4728026,1238806842.219136,1245268474.2110415,1246375819.9258401,1513706544.0380659,1180622865.6610925,1184450583.0878072,1177552868.8396158,1189335349.7076731,1191194899.5696316,1192040936.0649207,1190008928.4672799,1215186299.4728026,1230379200.9387426]
["%,FACCOUNT,TQGCACCTS,N164",263,null,"General",null,null,null,128266923.49000005,128250927.66000006,126898654.23000003,128192818.49000001,237316770.61000004,128987577.23000002,128190023.88000008,126427375.39000005,125919381.51000001,127570079.76000002,128603048.85000002,127912778.22000004,128266923.49000005,136878029.94333333]
[null,264]
[null,265]
[null,266,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,1627623935.0999994,1469901447.3700001,1475655380.9499998,1479246259.9800005,1848954919.6920004,1572895451.8000002,1567658152.3800001,1544883272.842,1552884883.9500003,1561357188.9599996,1576081241.8119993,1586548755.352,1627623935.0999994,{"$f":"U194+U272","v":1638726644.3115005}]
[null,267]
[null,268,1641,"Gas Stored Underground  (DTH)"]
[null,269,null,null,"Production (DTH)",null,null,-9940657,-12148786,-12304588,-12516508,-11320098,-11320098,-7930618,-1716373,-2163640,-2480922,-4337213,-6698176,-9647579,{"$f":"((H284/2)+SUM(I284:S284)+(T284/2))/12","v":-7894261.5}]
[null,270,null,null,"Total (DTH)",null,null,-9940657,-12148786,-12304588,-12516508,-11320098,-11320098,-7930618,-1716373,-2163640,-2480922,-4337213,-6698176,-9647579,{"$f":"((H285/2)+SUM(I285:S285)+(T285/2))/12","v":-7894261.5}]

{"sheet":"RevRun Fcst","index":41,"n_rows":419,"n_cols":22,"rows_kept":419,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"08/27/18"]
[]
[]
[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,"Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19","Jun19","Jul19","Aug19","Sep19","Oct19","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,{"$f":"MONTH(H8)","v":11},{"$f":"MONTH(I8)","v":12},{"$f":"MONTH(J8)","v":1},2,3,4,5,6,7,8,9,10]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,31809487.860000003,45912502.960000001,47867758.18,41304998.859999999,34022898.950000003,19930838.640000001,15112555.760000002,12128751.1,11377498.449999999,11152861.58,11670163.810000001,17549151.98,299839468.13]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,14910111.52,23792058.740000002,25015776.579999998,20823251.870000001,16223605.300000001,4988990.6899999995,2997964.86,1771523.86,1470073.54,1372971.0699999998,1582266.9,3988859.4000000004,118937454.33000001,null,{"$f":"S16/S21","v":0.60815999882907168}]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,39921527.170000002,63702764.310000002,66979244.490000002,55753842.909999996,43438380.670000002,28450602.100000001,17096425.030000001,10102428.24,8383354.4800000004,7829610.4400000004,9023156.9499999993,22747176.509999998,373428513.30000007]
[19,null,null,"Total Revenue",null,null,7,86641126.550000012,133407326.01000001,139862779.25,117882093.64,93684884.920000002,53370431.43,35206945.650000006,24002703.199999999,21230926.469999999,20355443.09,22275587.66,44285187.890000001,792205435.75999999]
[20,null,null,"# of Customers",null,null,8,1020975,1025861,1031091,1032774,1035510,1035798,1036555,1036869,1034726,1036350,1037253,1040690,1033704.3333333334]
[21,null,null,"Total Dth",null,null,9,11510933,18367991,19312728,16076007,12524979,8203418,4929566,2912924,2417248,2257582,2601728,6558898,107674002]
[22,null,null,null,null,null,10]
[23,null,"GS-C","Distribution Non-Gas Rev",null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,0]
[24,null,null,null,null,null,12]
[25,null,null,"Supplier Non-Gas Revenue",null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0]
[26,null,null,null,null,null,14]
[27,null,null,"Commodity Revenue",null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,0]
[28,null,null,"Total Revenue",null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29,null,null,"# of Customers",null,null,17]
[30,null,null,"Total Dth",null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,0]
[31,null,null,null,null,null,19]
[32,null,"GSS","Distribution Non-Gas Rev",null,null,20,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0]
[34,null,null,"Supplier Non-Gas Revenue",null,null,22,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,null,null,null,null,null,23,0,0,0,0,0,0,0,0,0,0,0,0]
[36,null,null,"Commodity Revenue",null,null,24,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,"Total Revenue",null,null,25,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,null,null,"# of Customers",null,null,26,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,"Total Dth",null,null,27,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,null,null,null,null,null,28]
[41,null,"F-S","Distribution Non-Gas Rev",null,null,29,275761.82000000007,302894.00999999995,325146.74999999994,301003.63,299413.20999999996,160236.44999999998,149774.96,153113.59,132937.64000000001,117635.56999999999,134493.24,134187.64000000001,2486598.5100000002]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,332469.11,402739.81,445759.36000000004,399106.5,396049.72,177492.71000000002,150895.44,146804.36000000002,109338.65,86299.73000000001,112842.26000000001,112152.61,2871950.2599999993]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,913979.74,1107158.6099999999,1225422.1800000002,1097170.3600000001,1088767.06,1012183.5900000001,860507.97,837177.77999999991,623523.02,492139.47,643502.97,639570.10000000009,10541102.850000001]
[46,null,null,"Total Revenue",null,null,34,1522210.67,1812792.4299999997,1996328.29,1797280.4900000002,1784229.99,1349912.75,1161178.3700000001,1137095.73,865799.31,696074.77,890838.47,885910.35000000009,15899651.619999999]
[47,null,null,"# of Customers",null,null,35,469,469,469,469,469,469,469,469,448,448,448,448,462]
[48,null,null,"Total Dth",null,null,36,263536,319237,353337,316357,313934,291852,248118,241391,179786,141903,185547,184413,3039411]
[49,null,null,null,null,null,37]
[50,null,"F-3","Distribution Non-Gas Rev",null,null,38,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,"Supplier Non-Gas Revenue",null,null,39]
[52,null,null,"Supplier Non-Gas Demand Revenue",null,null,40,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,"Commodity Tariff Revenue",null,null,41]
[54,null,null,"Commodity Demand Revenue",null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,"Total Revenue",null,null,43,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,null,null,"# of Customers",null,null,44,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,null,null,"Total Sales Dth",null,null,45,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,null,null,null,null,null,46]
[59,null,"NGV","Distribution Non-Gas Rev",null,null,47,115258.17000000001,98422.09,82833.119999999995,85082.380000000019,95042.62,88133.37,94992.51999999999,95927.85,89697.83,91590.77,94658.46,89425.029999999984,1121064.21]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,19350.37,16523.8,13906.62,14284.24,15956.43,14796.46,15948.02,16105.05,15059.11,15376.91,15891.94,15013.31,188212.25999999998]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,71797.429999999993,61309.78,51598.99,53000.12,59204.62,54900.66,59173.4,59756.05,55875.199999999997,57054.37,58965.32,55705.26,698341.2]
[64,null,null,"Total Revenue",null,null,52,206405.97,176255.66999999998,148338.72999999998,152366.74000000002,170203.66999999998,157830.49,170113.94,171788.95,160632.14000000001,164022.05000000002,169515.72,160143.59999999998,2007617.67]
[65,null,null,"# of Customers",null,null,53,1,1,1,1,1,1,1,1,1,1,1,1,1]
[66,null,null,"Total Dth",null,null,54,20702,17678,14878,15282,17071,15830,17062,17230,16111,16451,17002,16062,201359]
[67,null,null,null,null,null,55]
[68,null,"F-4","Distribution Non-Gas Rev",null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,null,null,null,null,null,57]
[70,null,null,"Supplier Non-Gas Revenue",null,null,58,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,null,null,null,null,null,59]
[72,null,null,"Commodity Revenue",null,null,60,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,"Total Revenue",null,null,61,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,null,null,"# of Customers",null,null,62,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,null,null,"Total Dth",null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,null,null,null,null,null,64]
[77,null,"I-2","Distribution Non-Gas Rev",null,null,65,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,null,null,null,null,null,66]
[79,null,null,"Supplier Non-Gas Revenue",null,null,67,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,null,null,null,null,null,68]
[81,null,null,"Commodity Revenue",null,null,69,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,"Total Revenue",null,null,70,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,null,null,"# of Customers",null,null,71]
[84,null,null,"Total Dth",null,null,72,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,null,null,null,null,null,73]
[104,null,"ISE","Distribution Non-Gas Rev",null,null,74,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105,null,null,null,null,null,75]
[106,null,null,"Supplier Non-Gas Revenue",null,null,76,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,null,null,null,null,null,77]
[108,null,null,"Commodity Revenue",null,null,78,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,"Total Revenue",null,null,79,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,null,null,"# of Customers",null,null,80,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,null,null,"Total Dth",null,null,81,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,null,null,null,null,null,82]
[86,null,"IS","Distribution Non-Gas Rev",null,null,83,9189.06,8740.84,10349.15,9759.3799999999992,9164.1200000000008,6848.4400000000005,8030.8600000000006,9822.91,10034.4,9206.34,8326.3299999999981,9397.8299999999981,108869.66]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,2936.36,2468.2200000000003,4179.78,3541.3199999999997,2910.21,1278.7,1798.6,3609.74,3837.54,2954.45,2040.3799999999999,3156.2799999999997,34711.58]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,56863.62,47797.899999999994,80942.92,68579.010000000009,56357.280000000006,24762.52,34830.53,69903.83,74315.3,57213.899999999994,39512.519999999997,61122.5,672201.83000000007]
[91,null,null,"Total Revenue",null,null,88,68989.040000000008,59006.959999999992,95471.85,81879.710000000006,68431.610000000015,32889.660000000003,44659.99,83336.479999999996,88187.24,69374.69,49879.229999999996,73676.61,815783.07]
[92,null,null,"# of Customers",null,null,89,24,24,24,24,24,24,24,24,24,24,24,24,24]
[93,null,null,"Total Dth",null,null,90,16396,13782,23339,19774,16250,7140,10043,20156,21428,16497,11393,17624,193822]
[94,null,null,null,null,null,91]
[95,null,"IS-2","Distribution Non-Gas Rev",null,null,92,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,null,null,null,null,null,93]
[97,null,null,"Supplier Non-Gas Revenue",null,null,94,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,null,null,null,null,null,95]
[99,null,null,"Commodity Revenue",null,null,96,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,"Total Revenue",null,null,97,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101,null,null,"# of Customers",null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0]
[102,null,null,"Total Dth",null,null,99,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103,null,null,null,null,null,100,0,0,0,0,0,0,0,0,0,0,0,0]
[113,null,"FT-1L","Distribution Non-Gas Rev",null,null,101,0,0,0,0,0,0,0,0,0,0,0,0,0]
[114,null,null,null,null,null,102,0,0,0,0,0,0,0,0,0,0,0,0]
[115,null,null,"Supplier Non-Gas Revenue",null,null,103,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116,null,null,null,null,null,104,0,0,0,0,0,0,0,0,0,0,0,0]
[117,null,null,"Commodity Revenue",null,null,105,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,"Total Revenue",null,null,106,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,"# of Customers",null,null,107,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,"Total Dth",null,null,108,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121,null,null,null,null,null,109]
[122,null,"FT-1","Distribution Non-Gas Rev",null,null,110,161013.66000000003,175518.59999999998,180743.3,176249.12,185670.76,174823.67999999999,185111.06,182538.02000000002,232165.56,239084.86,206554.08999999997,175234.78000000003,2274707.4900000002]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,113]
[126,null,null,"Commodity Revenue",null,null,114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,"Total Revenue",null,null,115,161013.66000000003,175518.59999999998,180743.3,176249.12,185670.76,174823.67999999999,185111.06,182538.02000000002,232165.56,239084.86,206554.08999999997,175234.78000000003,2274707.4900000002]
[128,null,null,"# of Customers",null,null,116,7,7,7,7,7,7,7,7,7,7,7,7,7]
[129,null,null,"Total Dth",null,null,117,379279,454869,480239,448979,496667,447582,486886,471041,703590,741131,572035,448553,6130851]
[130,null,null,null,null,null,118]
[131,null,"FT-2","Distribution Non-Gas Rev",null,null,119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,120,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,"Supplier Non-Gas Revenue",null,null,121,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,122,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,"Commodity Revenue",null,null,123,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,"Total Revenue",null,null,124,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,"# of Customers",null,null,125,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,"Total Dth",null,null,126,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,127]
[140,null,"MT","Distribution Non-Gas Rev",null,null,128,1906.61,3403.7400000000002,4928.58,3339.57,2406.87,1803.06,1386.6599999999999,1150.3899999999999,1057.78,1078.2,1116.8399999999999,1399.06,24977.360000000001]
[141,null,null,null,null,null,129]
[142,null,null,"Supplier Non-Gas Revenue",null,null,130,0,0,0,0,0,0,0,0,0,0,0,0,0]
[143,null,null,null,null,null,131]
[144,null,null,"Commodity Revenue",null,null,132,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,"Total Revenue",null,null,133,1906.61,3403.7400000000002,4928.58,3339.57,2406.87,1803.06,1386.6599999999999,1150.3899999999999,1057.78,1078.2,1116.8399999999999,1399.06,24977.360000000001]
[146,null,null,"# of Customers",null,null,134,1,1,1,1,1,1,1,1,1,1,1,1,1]
[147,null,null,"Total Dth",null,null,135,1524,3577,5668,3489,2210,1382,811,487,360,388,441,828,21165]
[148,null,null,null,null,null,136]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,137,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[150,null,null,null,null,null,138]
[151,null,null,"Supplier Non-Gas Revenue",null,null,139,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,140]
[153,null,null,"Commodity Revenue",null,null,141,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,"Total Revenue",null,null,142,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[155,null,null,"# of Customers",null,null,143,1,1,1,1,1,1,1,1,1,1,1,1,1]
[156,null,null,"Total Dth",null,null,144,2182448,3117700,3091389,2597165,2066091,2576278,2846069,3080918,3326664,3450970,2633230,1957005,32925927]
[157,null,null,null,null,null,145]
[158,null,"TS","Distribution Non-Gas Rev",null,null,146,2031647.4400000002,2135699.6799999997,2151569.9699999997,1990039.31,1973473.14,1923220.42,1869864.29,1885056.47,2002190.7599999998,2015940.2099999997,1986047.13,2083262.92,24048011.740000002]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161,null,null,null,null,null,149]
[162,null,null,"Commodity Revenue",null,null,150,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,"Total Revenue",null,null,151,2031647.4400000002,2135699.6799999997,2151569.9699999997,1990039.31,1973473.14,1923220.42,1869864.29,1885056.47,2002190.7599999998,2015940.2099999997,1986047.13,2083262.92,24048011.740000002]
[164,null,null,"# of Customers",null,null,152,957,957,957,957,957,957,957,957,1141,1141,1141,1141,1018.3333333333334]
[165,null,null,"Total Dth",null,null,153,4425311,5020964,5116752,4189989,4093073,3805780,3498815,3574384,3565416,3642586,3474575,4023311,48430956]
[166,null,null,null,null,null,154]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,155,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,156,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,"Supplier Non-Gas Revenue",null,null,157,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,158,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,"Commodity Revenue",null,null,159,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,"Total Revenue",null,null,160,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,"# of Customers",null,null,161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,"Total Dth",null,null,162,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,163]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,164,null,null,null,null,null,null,null,null,null,null,null,null,0]
[177,null,null,null,null,null,165]
[178,null,null,"Supplier Non-Gas Revenue",null,null,166,null,null,null,null,null,null,null,null,null,null,null,null,0]
[179,null,null,null,null,null,167]
[180,null,null,"Commodity Revenue",null,null,168,null,null,null,null,null,null,null,null,null,null,null,null,0]
[181,null,null,"Total Revenue",null,null,169,null,null,null,null,null,null,null,null,null,null,null,null,0]
[182,null,null,"# of Customers",null,null,170,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,"Total Dth",null,null,171,null,null,null,null,null,null,null,null,null,null,null,null,0]
[184,null,null,null,null,null,172]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,173,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,null,null,null,null,174,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,"Supplier Non-Gas Revenue",null,null,175,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,176,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,null,"Commodity Revenue",null,null,177,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,"Total Revenue",null,null,178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,"# of Customers",null,null,179,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,"Total Dth",null,null,180,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,181]
[194,null,"CET","Distribution Non-Gas Revenue",null,null,182]
[195,null,"DSM","Distribution Non-Gas Rev",null,null,183]
[196,null,null,null,null,null,184,null,null,null,null,null,null,null,null,null,null,null,null,0]
[197,null,"Utah Totals",null,null,null,185]
[198,null,null,"Distribution Non-Gas Rev",null,null,186,34622970.620000005,48855887.920000009,50842035.04999999,44089178.250000007,36806775.669999994,22504610.060000002,17640422.110000003,14675066.33,14064288.42,13846103.529999997,14320065.900000002,20260765.240000002,332528169.09999996]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,15264867.359999999,24213790.57,25479622.34,21240183.93,16638521.66,5182558.5599999996,3166606.92,1938043.0100000002,1598308.84,1477602.16,1713041.48,4119181.6000000006,122032328.43000001]
[200,null,null,"Commodity Revenue",null,null,188,40964167.960000001,64919030.600000001,68337208.579999998,56972592.399999999,44642709.630000003,29542448.870000001,18050936.93,11069265.9,9137068,8436018.1799999997,9765137.7599999998,23503574.369999997,385340159.18000007]
[201,null,null,"Total Utah Revenue",null,null,189,90852005.939999998,137988709.09,144658865.96999997,122301954.58000001,98088006.960000008,57229617.490000002,38857965.960000001,27682375.240000002,24799665.259999998,23759723.869999997,25798245.140000001,47883521.210000001,839900656.71000004]
[202,null,null,"# of Customers",null,null,190,1022435,1027321,1032551,1034234,1036970,1037258,1038015,1038329,1036349,1037973,1038876,1042313,1035218.6666666666]
[203,null,null,"Sales Dth",null,null,191,11811567,18718688,19704282,16427420,12872234,8518240,5204789,3191701,2634573,2432433,2815670,6776997,111108594]
[204,null,null,"Transportation Dth",null,null,192,6988562,8597110,8694048,7239622,6658041,6831022,6832581,7126830,7596030,7835075,6680281,6429697,87508899]
[205,null,null,"Total Utah Dth",null,null,193,18800129,27315798,28398330,23667042,19530275,15349262,12037370,10318531,10230603,10267508,9495951,13206694,198617493]
[206,null,null,null,null,null,194]
[207,"Idaho",null,null,null,null,195]
[208,null,"GS-1","Distribution Non-Gas Rev",null,null,196,0,0,0,0,0,0,0,0,0,0,0,0,0]
[209,null,null,null,null,null,197,0,0,0,0,0,0,0,0,0,0,0,0]
[210,null,null,"Supplier Non-Gas Revenue",null,null,198,0,0,0,0,0,0,0,0,0,0,0,0,0]
[211,null,null,null,null,null,199,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,"Commodity Revenue",null,null,200,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213,null,null,"Total Revenue",null,null,201,0,0,0,0,0,0,0,0,0,0,0,0,0]
[214,null,null,"# of Customers",null,null,202,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215,null,null,"Total Dth",null,null,203,0,0,0,0,0,0,0,0,0,0,0,0,0]
[216,null,null,null,null,null,204,0,0,0,0,0,0,0,0,0,0,0,0]
[217,null,"I-2","Distribution Non-Gas Rev",null,null,205,0,0,0,0,0,0,0,0,0,0,0,0,0]
[218,null,null,null,null,null,206,0,0,0,0,0,0,0,0,0,0,0,0]
[219,null,null,"Supplier Non-Gas Revenue",null,null,207,0,0,0,0,0,0,0,0,0,0,0,0,0]
[220,null,null,null,null,null,208,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,"Commodity Revenue",null,null,209,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222,null,null,"Total Revenue",null,null,210,0,0,0,0,0,0,0,0,0,0,0,0,0]
[223,null,null,"# of Customers",null,null,211,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224,null,null,"Total Dth",null,null,212,0,0,0,0,0,0,0,0,0,0,0,0,0]
[225,null,null,null,null,null,213]
[226,null,"Idaho Totals",null,null,null,214]
[227,null,null,"Distribution Non-Gas Rev",null,null,215,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,"Supplier Non-Gas Revenue",null,null,216,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,"Commodity Revenue",null,null,217,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230,null,null,"Total Idaho Revenue",null,null,218,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,"# of Customers",null,null,219,0,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,"Sales Dth",null,null,220,0,0,0,0,0,0,0,0,0,0,0,0,0]
[233,null,null,"Transportation Dth",null,null,221,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234,null,null,"Total Idaho Dth",null,null,222,0,0,0,0,0,0,0,0,0,0,0,0,0]
[235,null,null,null,null,null,223]
[236,"Wyoming",null,null,null,null,224]
[237,null,"GS-1","Distribution Non-Gas Rev",null,null,225,1133996.2799999998,1490738.7499999998,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,537410.47,800743.57000000007,11473654.4]
[238,null,null,null,null,null,226]
[239,null,null,null,null,null,227,0,0,0,0,0,0,0,0,0,0,0,0,0]
[240,null,null,null,null,null,228]
[241,null,null,"Commodity Revenue",null,null,229,1737671.0699999998,2543567.38,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,16045751.389999999]
[242,null,null,"Total Revenue",null,null,230,2871667.3499999996,4034306.13,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,931740.75,1785262.1800000002,27519405.790000003]
[243,null,null,"# of Customers",null,null,231,27814,27828,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27874.583333333332]
[244,null,null,"Total Dth",null,null,232,385528,564328,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,3559987]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,13753.219999999998,15826.48,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9096.6400000000012,10549.1,10264.470000000001,153239.85]
[247,null,null,null,null,null,235]
[248,null,null,"Supplier Non-Gas Revenue",null,null,236,0,0,0,0,0,0,0,0,0,0,0,0,0]
[249,null,null,null,null,null,237]
[250,null,null,"Commodity Revenue",null,null,238,69042.06,84384.73,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,776774.95000000007]
[251,null,null,"Total Revenue",null,null,239,82795.28,100211.20999999999,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,50946.46,60773.39,58839.100000000006,930014.79999999993]
[252,null,null,"# of Customers",null,null,240,24,24,24,24,24,24,24,24,24,24,24,24,24]
[253,null,null,"Total Dth",null,null,241,15318,18722,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,172339]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,3860.92,2916.31,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2683.9,2623.92,1949.2000000000003,33863.589999999997]
[256,null,null,null,null,null,244]
[257,null,null,null,null,null,245,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,246]
[259,null,null,"Commodity Revenue",null,null,247,2321.23,1753.32,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,20359.25]
[260,null,null,"Total Revenue",null,null,248,6182.15,4669.63,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4297.5,4201.46,3121.09,54222.84]
[261,null,null,"# of Customers",null,null,249,1,1,1,1,1,1,1,1,1,1,1,1,1]
[262,null,null,"Total Dth",null,null,250,515,389,341,408,432,407,395,345,317,358,350,260,4517]
[263,null,null,null,null,null,251]
[264,null,"GSW","Distribution Non-Gas Rev",null,null,252,0,0,0,0,0,0,0,0,0,0,0,0,0]
[265,null,null,null,null,null,253]
[266,null,null,null,null,null,254]
[267,null,null,null,null,null,255]
[268,null,null,"Commodity Revenue",null,null,256,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269,null,null,"Total Revenue",null,null,257,0,0,0,0,0,0,0,0,0,0,0,0,0]
[270,null,null,"# of Customers",null,null,258,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271,null,null,"Total Dth",null,null,259,0,0,0,0,0,0,0,0,0,0,0,0,0]
[272,null,null,null,null,null,260]
[273,null,"IS","Distribution Non-Gas Rev",null,null,261,5388.49,5715.84,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3278.68,3300.87,3727.7700000000004,54896.639999999999]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,2880.17,3133.1,3383.5,3231.67,2823.32,2123.2000000000003,1804.0300000000002,1621.35,1902.7800000000002,1250.17,1267.3200000000002,1597.1399999999999,27017.749999999993]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,71908.66,78223.320000000007,84474.880000000005,80684.28,70488.88,53009.770000000004,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.910000000003,39875.64,674546.04000000015]
[278,null,null,"Total Revenue",null,null,266,80177.320000000007,87072.260000000009,93898.34,89759.37,78627.070000000007,59541.670000000006,50840.56,45860.05,53532.570000000007,35741.57,36209.100000000006,45200.55,756460.43000000017]
[279,null,null,"# of Customers",null,null,267,5,5,5,5,5,5,5,5,5,5,5,5,5]
[280,null,null,"Total Dth",null,null,268,15954,17355,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,149658]
[281,null,null,null,null,null,269]
[282,null,"I-4","Distribution Non-Gas Rev",null,null,270,0,0,0,0,0,0,0,0,0,0,0,0,0]
[283,null,null,null,null,null,271]
[284,null,null,"Supplier Non-Gas Revenue",null,null,272]
[285,null,null,null,null,null,273]
[286,null,null,"Commodity Revenue",null,null,274,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287,null,null,"Total Revenue",null,null,275,0,0,0,0,0,0,0,0,0,0,0,0,0]
[288,null,null,"# of Customers",null,null,276,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289,null,null,"Total Dth",null,null,277,0,0,0,0,0,0,0,0,0,0,0,0,0]
[290,null,null,null,null,null,278]
[291,null,"IC","Distribution Non-Gas Rev",null,null,279,0,0,0,0,0,0,0,0,0,0,0,0,0]
[292,null,"Sales"," (To Commodity Costs) ",null,null,280]
[293,null,null,null,null,null,281]
[294,null,null,null,null,null,282]
[295,null,null,"Commodity Revenue",null,null,283,null,null,null,null,null,null,null,null,null,null,null,null,0]
[296,null,null,"Total Revenue",null,null,284,0,0,0,0,0,0,0,0,0,0,0,0,0]
[297,null,null,"# of Customers",null,null,285,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298,null,null,"Total Dth",null,null,286,0,0,0,0,0,0,0,0,0,0,0,0,0]
[299,null,null,null,null,null,287]
[300,null,"I-T","Distribution Non-Gas Rev",null,null,288,6673.49,7095.6399999999994,7897.0399999999991,7039.5399999999991,6656.08,6226.94,5878.94,5953.6999999999989,5885.16,5945.619999999999,6093.4399999999987,6360.619999999999,77706.209999999992]
[301,null,null,null,null,null,289]
[302,null,null,null,null,null,290,0,0,0,0,0,0,0,0,0,0,0,0,0]
[303,null,null,null,null,null,291]
[304,null,null,"Commodity Revenue",null,null,292,0,0,0,0,0,0,0,0,0,0,0,0,0]
[305,null,null,"Total Revenue",null,null,293,6673.49,7095.6399999999994,7897.0399999999991,7039.5399999999991,6656.08,6226.94,5878.94,5953.6999999999989,5885.16,5945.619999999999,6093.4399999999987,6360.619999999999,77706.209999999992]
[306,null,null,"# of Customers",null,null,294,3,3,3,3,3,3,3,3,3,3,3,3,3]
[307,null,null,"Total Dth",null,null,295,13498,16214,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,146691]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,3407.0499999999997,3222.91,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.51,1180.3,1521.71,638.47,2781.02,2877.91,36709.64]
[310,null,"Trans",null,null,null,298]
[311,null,null,null,null,null,299,0,0,0,0,0,0,0,0,0,0,0,0,0]
[312,null,null,null,null,null,300]
[313,null,null,"Commodity Revenue",null,null,301,0,0,0,0,0,0,0,0,0,0,0,0,0]
[314,null,null,"Total Revenue",null,null,302,3407.0499999999997,3222.91,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.51,1180.3,1521.71,638.47,2781.02,2877.91,36709.64]
[315,null,null,"# of Customers",null,null,303,2,2,2,2,2,2,2,2,2,2,2,2,2]
[316,null,null,"Total Dth",null,null,304,48007,39539,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,565082]
[317,null,null,null,null,null,305]
[318,null,"CET","Distribution Non-Gas Rev",null,null,306]
[319,null,"DSM","Distribution Non-Gas Rev",null,null,307,null,null,null,null,null,null,null,null,null,null,null,null,0]
[320,null,"Wyoming Totals",null,null,null,308]
[321,null,null,"Distribution Non-Gas Rev",null,null,309,1156998.9099999997,1515197.38,1555274.03,1444874.3199999998,1264911.6099999999,1013588.8300000001,794234.54,595168.08000000007,504998.31000000011,499839.10000000003,553884.36,816685.01,11715654.479999997]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,2880.17,3133.1,3383.5,3231.67,2823.32,2123.2000000000003,1804.0300000000002,1621.35,1902.7800000000002,1250.17,1267.3200000000002,1597.1399999999999,27017.749999999993]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,10080.539999999999,10318.549999999999,12642.439999999999,10604.789999999999,10187.17,10952.96,10391.450000000001,7133.9999999999991,7406.87,6584.0899999999992,8874.4599999999991,9238.5299999999988,114415.84999999998]
[324,null,null,"Commodity Revenue",null,null,312,1880943.0199999998,2707928.7499999995,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,17517431.629999999]
[325,null,null,"Total Wyoming Revenue",null,null,313,3050902.6399999997,4236577.7799999993,4383562.54,4006465.3899999997,3406412.33,2568834.09,1840794.31,1187891.77,890627.27000000025,858990.98,1041799.1599999998,1901661.4500000002,29374519.709999997]
[326,null,null,"# of Customers",null,null,314,27849,27863,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27909.583333333332]
[327,null,null,"Sales Dth",null,null,315,417315,600794,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,3886501]
[328,null,null,"Transportation Dth",null,null,316,61505,55753,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,711773]
[329,null,null,"Total Wyoming Dth",null,null,317,478820,656547,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,4598274]
[330,null,null,null,null,null,318]
[331,"Colorado",null,null,null,null,319]
[332,null,"I-4","Distribution Non-Gas Rev",null,null,320,null,null,null,null,null,null,null,null,null,null,null,null,0]
[333,null,null,null,null,null,321]
[334,null,null,null,null,null,322]
[335,null,null,null,null,null,323]
[336,null,null,"Commodity Revenue",null,null,324,null,null,null,null,null,null,null,null,null,null,null,null,0]
[337,null,null,"Total Revenue",null,null,325,null,null,null,null,null,null,null,null,null,null,null,null,0]
[338,null,null,"# of Customers",null,null,326,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339,null,null,"Total Dth",null,null,327,null,null,null,null,null,null,null,null,null,null,null,null,0]
[340,null,null,null,null,null,328]
[341,null,"IC","Distribution Non-Gas Rev",null,null,329,null,null,null,null,null,null,null,null,null,null,null,null,0]
[342,null,null,null,null,null,330]
[343,null,null,null,null,null,331]
[344,null,null,null,null,null,332]
[345,null,null,"Commodity Revenue",null,null,333,null,null,null,null,null,null,null,null,null,null,null,null,0]
[346,null,null,"Total Revenue",null,null,334,null,null,null,null,null,null,null,null,null,null,null,null,0]
[347,null,null,"# of Customers",null,null,335,0,0,0,0,0,0,0,0,0,0,0,0,0]
[348,null,null,"Total Dth",null,null,336,null,null,null,null,null,null,null,null,null,null,null,null,0]
[349,null,null,null,null,null,337]
[350,null,"Colorado Totals",null,null,null,338]
[351,null,null,"Distribution Non-Gas Rev",null,null,339,null,null,null,null,null,null,null,null,null,null,null,null,0]
[352,null,null,"Commodity Revenue",null,null,340,null,null,null,null,null,null,null,null,null,null,null,null,0]
[353,null,null,"Total Colorado Revenue",null,null,341,null,null,null,null,null,null,null,null,null,null,null,null,0]
[354,null,null,"# of Customers",null,null,342,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355,null,null,"Sales Dth",null,null,343,null,null,null,null,null,null,null,null,null,null,null,null,0]
[356,null,null,"Transportation Dth",null,null,344,null,null,null,null,null,null,null,null,null,null,null,null,0]
[357,null,null,"Total Colorado Dth",null,null,345,null,null,null,null,null,null,null,null,null,null,null,null,0]
[358,null,null,null,null,null,346]
[359,"System Total Tariff Sales and Revenue",null,null,null,null,347]
[360,null,"SystemTotal Tariff Revenue",null,null,null,348]
[361,null,null,"Distribution Non-Gas Rev",null,null,349,35779969.530000001,50371085.300000012,52397309.079999991,45534052.570000008,38071687.279999994,23518198.890000001,18434656.650000002,15270234.41,14569286.73,14345942.629999997,14873950.260000002,21077450.250000004,344243823.58000004]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,15267747.529999999,24216923.670000002,25483005.84,21243415.600000001,16641344.98,5184681.76,3168410.9499999997,1939664.3600000003,1600211.62,1478852.3299999998,1714308.8,4120778.7400000007,122059346.18000002]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,10080.539999999999,10318.549999999999,12642.439999999999,10604.789999999999,10187.17,10952.96,10391.450000000001,7133.9999999999991,7406.87,6584.0899999999992,8874.4599999999991,9238.5299999999988,114415.84999999998]
[364,null,null,"Commodity Revenue",null,null,352,42845110.980000004,67626959.349999994,71149471.149999991,59520347.009999998,46771199.859999999,31084617.970000003,19085301.219999999,11653234.24,9513387.3100000005,8787335.7999999989,10242910.779999999,24577715.139999997,402857590.80999994]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,93902908.580000013,142225286.87,149042428.50999999,126308419.97,101494419.28999999,59798451.579999998,40698760.269999996,28870267.009999998,25690292.530000001,24618714.849999994,26840044.300000004,49785182.660000004,869275176.41999996]
[367,null,null,"# of Customers",null,null,355,1050284,1055184,1060442,1062131,1064874,1065171,1065936,1066262,1064274,1065895,1066810,1070276,1063128.25]
[368,null,null,"Sales Dth",null,null,356,12228882,19319482,20328224,16992677,13344471,8860393,5434278,3321263,2718065,2510378,2921671,7015311,114995095]
[369,null,null,"Transportation Dth",null,null,357,7050067,8652863,8790658,7305050,6723278,6934635,6933533,7149257,7623594,7848995,6730031,6478711,88220672]
[370,null,null,"SystemTotal Dth",null,null,358,19278949,27972345,29118882,24297727,20067749,15795028,12367811,10470520,10341659,10359373,9651702,13494022,203215767]
[371,null,null,null,null,null,359]
[372,null,null,null,null,null,360]
[null,null,null,null,null,null,361]
[null,null,null,null,null,null,362]
[null,null,null,null,null,null,363]
[null,null,null,null,null,null,364]
[null,null,null,null,null,null,365]
[null,null,null,null,null,null,366]
[null,null,null,null,null,null,367]
[null,null,null,null,null,null,368]
[null,null,null,null,null,null,369]
[null,null,null,null,null,null,370]
[null,null,null,null,null,null,371]
[null,null,null,null,null,null,372]
[null,null,null,null,null,null,373]
[null,null,null,null,null,null,374]
[null,null,null,null,null,null,375]
[null,null,null,null,null,null,376]
[null,null,null,null,null,null,377]
[null,null,null,null,null,null,378]
[null,null,null,null,null,null,379]
[null,null,null,null,null,null,380]
[null,null,null,null,null,null,381]
[null,null,null,null,null,null,382]
[null,null,null,null,null,null,383]
[null,null,null,null,null,null,384]
[null,null,null,null,null,null,385]
[null,null,null,null,null,null,386]
[null,null,null,null,null,null,387]
[null,null,null,null,null,null,388]
[null,null,null,null,null,null,389]
[null,null,null,null,null,null,390]
[null,null,null,null,null,null,391]
[null,null,null,null,null,null,392]
[null,null,null,null,null,null,393]
[null,null,null,null,null,null,394]
[null,null,null,null,null,null,395]
[null,null,null,null,null,null,396]
[null,null,null,null,null,null,397]
[null,null,null,null,null,null,398]
[null,null,null,null,null,null,399]
[null,null,null,null,null,null,400]
[null,null,null,null,null,null,401]
[null,null,null,null,null,null,402]
[null,null,null,null,null,null,403]
[null,null,null,null,null,null,404]
[null,null,null,null,null,null,405]
[null,null,null,null,null,null,406]
[null,null,null,null,null,null,407]

{"sheet":"Ut 191 Acct.","index":42,"n_rows":106,"n_cols":18,"rows_kept":106,"cut":false,"hidden":false,"merged":[[0,0,0,15],[1,0,1,15],[2,0,2,15]]}
["DOMINION ENERGY UTAH"]
["Purchased Gas Cost - UTAH 191 Calculation"]
["2017/2018 Forecast"]
[]
[]
["Title","Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18","Nov18","Dec18","Jan19","Feb19","Mar19","Apr19","May19"]
["UTAH COMMODITY GAS COST","ACTUAL","ACTUAL","ACTUAL","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
["   Royalties - Wexpro I",{"$f":"'Ex 1.1 Data'!B11*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1594275.480626194},{"$f":"'Ex 1.1 Data'!B12*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1471540.557411873},{"$f":"'Ex 1.1 Data'!B13*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1674512.5274547376},{"$f":"'Ex 1.1 Data'!B14*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1617489.8185083258},{"$f":"'Ex 1.1 Data'!B15*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1632324.6639243802},{"$f":"'Ex 1.1 Data'!B16*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1569763.8862334376},{"$f":"'Ex 1.1 Data'!B17*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1570234.4303145483},{"$f":"'Ex 1.1 Data'!B18*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1534618.8839846901},{"$f":"'Ex 1.1 Data'!B19*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1453039.9762662309},{"$f":"'Ex 1.1 Data'!B20*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1550739.7418160874},{"$f":"'Ex 1.1 Data'!B21*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1503669.9445849343},{"$f":"'Ex 1.1 Data'!B22*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1598317.0601560241},{"$f":"'Ex 1.1 Data'!B11*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1594275.480626194},{"$f":"'Ex 1.1 Data'!B12*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1471540.557411873},{"$f":"'Ex 1.1 Data'!B13*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1674512.5274547376},{"$f":"'Ex 1.1 Data'!B14*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1617489.8185083258},{"$f":"'Ex 1.1 Data'!B15*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1419/'Ut 1.1'!$F$1424","v":1632324.6639243802}]
["   Royalties - Wexpro II",{"$f":"'Ex 1.1 Data'!I11*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":130494.76219589743},{"$f":"'Ex 1.1 Data'!I12*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":113579.34424189167},{"$f":"'Ex 1.1 Data'!I13*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":121646.19580473234},{"$f":"'Ex 1.1 Data'!I14*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":114221.92837222417},{"$f":"'Ex 1.1 Data'!I15*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":114797.21585230158},{"$f":"'Ex 1.1 Data'!I16*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":108266.13518751596},{"$f":"'Ex 1.1 Data'!I17*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":98479.033783594103},{"$f":"'Ex 1.1 Data'!I18*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":105308.40404014228},{"$f":"'Ex 1.1 Data'!I19*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":101125.02946635195},{"$f":"'Ex 1.1 Data'!I20*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":115543.01664198098},{"$f":"'Ex 1.1 Data'!I21*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":132816.40941852715},{"$f":"'Ex 1.1 Data'!I22*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":136125.69294081561},{"$f":"'Ex 1.1 Data'!I11*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":130494.76219589743},{"$f":"'Ex 1.1 Data'!I12*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":113579.34424189167},{"$f":"'Ex 1.1 Data'!I13*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":121646.19580473234},{"$f":"'Ex 1.1 Data'!I14*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":114221.92837222417},{"$f":"'Ex 1.1 Data'!I15*'Ut 1.5'!$G$56*'Ut 1.1'!$I$1661/'Ut 1.1'!$I$1666","v":114797.21585230158}]
["   Well Head Purchases"]
["   Natural Gas Transmission Line",{"$f":"HLOOKUP(B6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":15995949.321232038},{"$f":"HLOOKUP(M6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":26302594.328861937},{"$f":"HLOOKUP(N6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":31700392.221502144},{"$f":"HLOOKUP(O6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":22770926.469626561},{"$f":"HLOOKUP(P6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":10975720.496520141},{"$f":"HLOOKUP(Q6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":8555823.1150815208},{"$f":"HLOOKUP(R6,Calculations,190,FALSE)*'Ut 1.5'!$G$56","v":4754552.4846601086}]
["   City Gate Purchases"]
["   Underground - Withdrawal",{"$f":"(-VLOOKUP(B6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(C6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(D6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(E6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(F6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(G6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(H6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(I6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(J6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(K6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(L6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":3046376.6979160472},{"$f":"(-VLOOKUP(M6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":19060658.115584221},{"$f":"(-VLOOKUP(N6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":16205372.656341556},{"$f":"(-VLOOKUP(O6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":14682767.816266758},{"$f":"(-VLOOKUP(P6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":11557901.579756264},{"$f":"(-VLOOKUP(Q6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":66979.647698607529},{"$f":"(-VLOOKUP(R6,UtStorage,3,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$L$27","v":0}]
["   Underground _ Injections",{"$f":"(-VLOOKUP(B6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(C6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(D6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(E6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(F6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(G6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(H6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(I6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(J6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(K6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"(-VLOOKUP(L6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":-878230.38462507969},{"$f":"(-VLOOKUP(M6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":-379013.27844576276},{"$f":"(-VLOOKUP(N6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":0},{"$f":"(-VLOOKUP(O6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":0},{"$f":"(-VLOOKUP(P6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":0},{"$f":"(-VLOOKUP(Q6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":-4622503.7996774111},{"$f":"(-VLOOKUP(R6,UtStorage,2,FALSE)*'Ut 1.5'!$G$56)*'Ut Storage'!$K$27","v":-10482790.052449673}]
["   Storage Working Gas",{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029},{"$f":"'Ut 1.3 p2'!$D$53*'Ut 1.3 p2'!$H$53*'Ut 1.5'!$G$56/12","v":272539.61050978029}]
["   Underground Storage",{"$f":"(((HLOOKUP(MONTH(#REF!),calculation,119,FALSE)+(HLOOKUP(MONTH(#REF!),calculation,120,FALSE)+(HLOOKUP(MONTH(#REF!),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(#REF!),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(#REF!),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(B6),calculation,127,FALSE)+(HLOOKUP(MONTH(B6),calculation,128,FALSE)+(HLOOKUP(MONTH(B6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(B6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(B6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":{"$error":"#REF!"}},{"$f":"(((HLOOKUP(MONTH(B6),calculation,119,FALSE)+(HLOOKUP(MONTH(B6),calculation,120,FALSE)+(HLOOKUP(MONTH(B6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(B6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(B6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(C6),calculation,127,FALSE)+(HLOOKUP(MONTH(C6),calculation,128,FALSE)+(HLOOKUP(MONTH(C6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(C6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(C6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":86385.774543935302},{"$f":"(((HLOOKUP(MONTH(C6),calculation,119,FALSE)+(HLOOKUP(MONTH(C6),calculation,120,FALSE)+(HLOOKUP(MONTH(C6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(C6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(C6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(D6),calculation,127,FALSE)+(HLOOKUP(MONTH(D6),calculation,128,FALSE)+(HLOOKUP(MONTH(D6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(D6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(D6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":372453.57419019775},{"$f":"(((HLOOKUP(MONTH(D6),calculation,119,FALSE)+(HLOOKUP(MONTH(D6),calculation,120,FALSE)+(HLOOKUP(MONTH(D6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(D6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(D6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(E6),calculation,127,FALSE)+(HLOOKUP(MONTH(E6),calculation,128,FALSE)+(HLOOKUP(MONTH(E6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(E6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(E6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":282.5503337895027},{"$f":"(((HLOOKUP(MONTH(E6),calculation,119,FALSE)+(HLOOKUP(MONTH(E6),calculation,120,FALSE)+(HLOOKUP(MONTH(E6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(E6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(E6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(F6),calculation,127,FALSE)+(HLOOKUP(MONTH(F6),calculation,128,FALSE)+(HLOOKUP(MONTH(F6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(F6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(F6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":31178.845590983892},{"$f":"(((HLOOKUP(MONTH(F6),calculation,119,FALSE)+(HLOOKUP(MONTH(F6),calculation,120,FALSE)+(HLOOKUP(MONTH(F6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(F6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(F6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(G6),calculation,127,FALSE)+(HLOOKUP(MONTH(G6),calculation,128,FALSE)+(HLOOKUP(MONTH(G6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(G6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(G6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":48249.645870549488},{"$f":"(((HLOOKUP(MONTH(G6),calculation,119,FALSE)+(HLOOKUP(MONTH(G6),calculation,120,FALSE)+(HLOOKUP(MONTH(G6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(G6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(G6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(H6),calculation,127,FALSE)+(HLOOKUP(MONTH(H6),calculation,128,FALSE)+(HLOOKUP(MONTH(H6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(H6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(H6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":46693.204945867874},{"$f":"(((HLOOKUP(MONTH(H6),calculation,119,FALSE)+(HLOOKUP(MONTH(H6),calculation,120,FALSE)+(HLOOKUP(MONTH(H6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(H6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(H6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(I6),calculation,127,FALSE)+(HLOOKUP(MONTH(I6),calculation,128,FALSE)+(HLOOKUP(MONTH(I6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(I6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(I6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":48249.645870549488},{"$f":"(((HLOOKUP(MONTH(I6),calculation,119,FALSE)+(HLOOKUP(MONTH(I6),calculation,120,FALSE)+(HLOOKUP(MONTH(I6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(I6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(I6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(J6),calculation,127,FALSE)+(HLOOKUP(MONTH(J6),calculation,128,FALSE)+(HLOOKUP(MONTH(J6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(J6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(J6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":48249.645870549488},{"$f":"(((HLOOKUP(MONTH(J6),calculation,119,FALSE)+(HLOOKUP(MONTH(J6),calculation,120,FALSE)+(HLOOKUP(MONTH(J6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(J6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(J6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(K6),calculation,127,FALSE)+(HLOOKUP(MONTH(K6),calculation,128,FALSE)+(HLOOKUP(MONTH(K6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(K6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(K6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":65205.820484441901},{"$f":"(((HLOOKUP(MONTH(K6),calculation,119,FALSE)+(HLOOKUP(MONTH(K6),calculation,120,FALSE)+(HLOOKUP(MONTH(K6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(K6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(K6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(L6),calculation,127,FALSE)+(HLOOKUP(MONTH(L6),calculation,128,FALSE)+(HLOOKUP(MONTH(L6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(L6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(L6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":208942.11661255901},{"$f":"(((HLOOKUP(MONTH(L6),calculation,119,FALSE)+(HLOOKUP(MONTH(L6),calculation,120,FALSE)+(HLOOKUP(MONTH(L6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(L6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(L6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(M6),calculation,127,FALSE)+(HLOOKUP(MONTH(M6),calculation,128,FALSE)+(HLOOKUP(MONTH(M6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(M6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(M6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":228583.69405289064},{"$f":"(((HLOOKUP(MONTH(M6),calculation,119,FALSE)+(HLOOKUP(MONTH(M6),calculation,120,FALSE)+(HLOOKUP(MONTH(M6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(M6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(M6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(N6),calculation,127,FALSE)+(HLOOKUP(MONTH(N6),calculation,128,FALSE)+(HLOOKUP(MONTH(N6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(N6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(N6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":150997.28209627749},{"$f":"(((HLOOKUP(MONTH(N6),calculation,119,FALSE)+(HLOOKUP(MONTH(N6),calculation,120,FALSE)+(HLOOKUP(MONTH(N6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(N6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(N6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(O6),calculation,127,FALSE)+(HLOOKUP(MONTH(O6),calculation,128,FALSE)+(HLOOKUP(MONTH(O6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(O6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(O6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":86385.774543935302},{"$f":"(((HLOOKUP(MONTH(O6),calculation,119,FALSE)+(HLOOKUP(MONTH(O6),calculation,120,FALSE)+(HLOOKUP(MONTH(O6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(O6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(O6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(P6),calculation,127,FALSE)+(HLOOKUP(MONTH(P6),calculation,128,FALSE)+(HLOOKUP(MONTH(P6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(P6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(P6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":372453.57419019775},{"$f":"(((HLOOKUP(MONTH(P6),calculation,119,FALSE)+(HLOOKUP(MONTH(P6),calculation,120,FALSE)+(HLOOKUP(MONTH(P6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(P6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(P6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(Q6),calculation,127,FALSE)+(HLOOKUP(MONTH(Q6),calculation,128,FALSE)+(HLOOKUP(MONTH(Q6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(Q6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(Q6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":282.5503337895027},{"$f":"(((HLOOKUP(MONTH(Q6),calculation,119,FALSE)+(HLOOKUP(MONTH(Q6),calculation,120,FALSE)+(HLOOKUP(MONTH(Q6),calculation,121,FALSE)))*'Other Inputs'!$E$6+HLOOKUP(MONTH(Q6),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(Q6),calculation,124,FALSE)*'Other Inputs'!$E$10)*'Ut 1.5'!$G$56))+((HLOOKUP(MONTH(R6),calculation,127,FALSE)+(HLOOKUP(MONTH(R6),calculation,128,FALSE)+(HLOOKUP(MONTH(R6),calculation,129,FALSE)))*'Other Inputs'!$E$7+HLOOKUP(MONTH(R6),calculation,130,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(R6),calculation,132,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$56)","v":31178.845590983892}]
["   Operator Service Fee - Wexpro I",{"$f":"HLOOKUP(B6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":16146082.329285191},{"$f":"HLOOKUP(M6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":16258173.773457972},{"$f":"HLOOKUP(N6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":16368490.848179746},{"$f":"HLOOKUP(O6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":16377384.798880989},{"$f":"HLOOKUP(P6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":16252048.914710639},{"$f":"HLOOKUP(Q6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":16821922.332504082},{"$f":"HLOOKUP(R6,wexpro,3,FALSE)*'Ut 1.5'!$G$56","v":15860856.207781386}]
["   Operator Service Fee - Wexpro II",{"$f":"HLOOKUP(B6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":3602117.846161976},{"$f":"HLOOKUP(M6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":3717188.7935289987},{"$f":"HLOOKUP(N6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":3973862.2917158683},{"$f":"HLOOKUP(O6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":3713759.5458453349},{"$f":"HLOOKUP(P6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":3593343.3201901778},{"$f":"HLOOKUP(Q6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":3459598.1838653125},{"$f":"HLOOKUP(R6,wexproII,5,FALSE)*'Ut 1.5'!$G$56","v":3380968.4061858542}]
["   Transportation",{"$f":"HLOOKUP(B6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":15751.762352485139},{"$f":"HLOOKUP(M6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":24509.555723082813},{"$f":"HLOOKUP(N6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":25649.384967169783},{"$f":"HLOOKUP(O6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":21440.367908354507},{"$f":"HLOOKUP(P6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":16837.27479001043},{"$f":"HLOOKUP(Q6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":12798.151710108521},{"$f":"HLOOKUP(R6,Calculations,151,FALSE)*'Other Inputs'!$F$51*'Ut 1.5'!$G$56","v":10526.784576341126}]
[]
["TOTAL COMMODITY COST",{"$f":"SUM(B8:B19)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(L8:L19)","v":40046015.653448448},67219677.346369967,70422074.538134634,59510324.285235479,44837003.493926682,26299151.53890634,15574954.166631462]
[]
["WEXPRO I OTHER REVENUE & RELATED COSTS :"]
["   Sales for Resale",{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092},{"$f":"-'Other Inputs'!$F$227/12*'Ut 1.5'!$G$56","v":-224513.18560762092}]
["   Extration Plant by Products",{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924},{"$f":"-'Other Inputs'!$F$228/12*'Ut 1.5'!$G$56","v":-245872.308412924}]
["   Gas processed by Others"]
["   Gasoline & Oil Sales",{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703},{"$f":"-'Other Inputs'!$F$229/12*'Ut 1.5'!$G$56","v":-46675.613314161703}]
["   Gasoline & Oil Cost",{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637},{"$f":"-'Other Inputs'!$F$232/12*'Ut 1.5'!$G$56","v":7696.8086355052637}]
[]
["  Wexpro Oil Sharing",{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976},{"$f":"(-'Other Inputs'!$F$230/12-'Other Inputs'!$F$231/12)*'Ut 1.5'!$G$56","v":-712701.45533960976}]
["   Misc. Revenue"]
[]
["TOTAL WEXPRO I OTHER REVENUE",{"$f":"SUM(B24:B31)","v":-1222065.7540388112},{"$f":"SUM(C24:C31)","v":-1222065.7540388112},-1222065.7540388112,-1222065.7540388112,-1222065.7540388112,{"$f":"SUM(G24:G31)","v":-1222065.7540388112},-1222065.7540388112,-1222065.7540388112,-1222065.7540388112,{"$f":"SUM(K24:K31)","v":-1222065.7540388112},-1222065.7540388112,{"$f":"SUM(M24:M31)","v":-1222065.7540388112},-1222065.7540388112,-1222065.7540388112,-1222065.7540388112,-1222065.7540388112,-1222065.7540388112]
[]
["WEXPRO II OTHER REVENUE & RELATED COSTS :"]
["   Sales for Resale",{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0},{"$f":"-'Other Inputs'!$F$248/12*'Ut 1.5'!$G$56","v":0}]
["   Extration Plant by Products",{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837},{"$f":"-'Other Inputs'!$F$249/12*'Ut 1.5'!$G$56","v":-38648.115904421837}]
["   Gas processed by Others"]
["   Gasoline & Oil Sales",{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183},{"$f":"-'Other Inputs'!$F$250/12*'Ut 1.5'!$G$56","v":-142993.31706529183}]
["   Gasoline & Oil Cost",{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669},{"$f":"-'Other Inputs'!$F$253/12*'Ut 1.5'!$G$56","v":24033.029792480669}]
[]
["  Wexpro Oil Sharing",{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375},{"$f":"(-'Other Inputs'!$F$252/12-'Other Inputs'!$F$251/12)*'Ut 1.5'!$G$56","v":35545.656570158375}]
["   Misc. Revenue"]
[]
["TOTAL WEXPRO II OTHER REVENUE",{"$f":"SUM(B36:B43)","v":-122062.74660707463},{"$f":"SUM(C36:C43)","v":-122062.74660707463},-122062.74660707463,-122062.74660707463,-122062.74660707463,{"$f":"SUM(G36:G43)","v":-122062.74660707463},-122062.74660707463,-122062.74660707463,-122062.74660707463,{"$f":"SUM(K36:K43)","v":-122062.74660707463},-122062.74660707463,{"$f":"SUM(M36:M43)","v":-122062.74660707463},-122062.74660707463,-122062.74660707463,-122062.74660707463,-122062.74660707463,-122062.74660707463]
[]
["NET COMMODITY GAS COSTS",{"$f":"+B21+B33+B45","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+G21+G33+G45","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+K21+K33+K45","v":{"$error":"#N/A"}},38701887.152802564,{"$f":"+M21+M33+M45","v":65875548.845724083},69077946.037488744,58166195.784589596,43492874.993280798,24955023.038260452,14230825.665985577]
[]
["SUPPLIER NON-GAS COSTS:"]
["   Gathering by Others",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1757039.0718948995,1766773.9179316135,1768210.8122347684,1804222.2380272641,1802684.4939508096,1755986.1920235795,1833213.1628937614,1811517.1076117766,1817161.483899632]
["   Gathering - Wexpro II",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},736160.1441438339,807859.13564442389,529271.86344469641,542459.32020682853,520020.12597368634,452612.38004335808,484758.69071000442,455173.07040963165,457465.58439890464]
["   Storage Demand",{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089},{"$f":"('Other Inputs'!$E$187*'Other Inputs'!$E$14+'Other Inputs'!$E$188*'Other Inputs'!$E$15+'Other Inputs'!$E$189*'Other Inputs'!$E$16+'Other Inputs'!$E$190*'Other Inputs'!$E$17)*'Ut 1.5'!$G$53","v":1354369.0081436089}]
["   Peak Hour Service",{"$f":"HLOOKUP(B6,Calculations!$D$5:$O$179,175,0)*'Ut 1.5'!$G$53","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C6,Calculations!$D$5:$O$179,175,0)*'Ut 1.5'!$G$53","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D6,Calculations!$D$5:$O$179,175,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E6,Calculations!$D$5:$O$179,175,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F6,Calculations!$D$5:$O$179,175,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G6,Calculations!$D$5:$O$179,175,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H6,Calculations!$D$5:$O$179,175,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I6,Calculations!$D$5:$O$179,175,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J6,Calculations!$D$5:$O$179,175,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K6,Calculations!$D$5:$O$179,175,0)","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L6,Calculations!$D$5:$O$179,175,0)","v":365185.21739130438},{"$f":"HLOOKUP(M6,Calculations!$D$5:$O$179,175,0)","v":413081.69869565225},{"$f":"HLOOKUP(N6,Calculations!$D$5:$O$179,175,0)","v":413183.63496231887},{"$f":"HLOOKUP(O6,Calculations!$D$5:$O$179,175,0)","v":186537.06521739133},{"$f":"HLOOKUP(P6,Calculations!$D$5:$O$179,175,0)","v":0},{"$f":"HLOOKUP(Q6,Calculations!$D$5:$O$179,175,0)","v":0},{"$f":"HLOOKUP(R6,Calculations!$D$5:$O$179,175,0)","v":0}]
["   Transportation",{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30)*'Other Inputs'!$F$28+'Other Inputs'!$D$31*'Other Inputs'!$F$31+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!$D$68*'Other Inputs'!F$68+'Other Inputs'!$D$72*'Other Inputs'!$F$72+'Other Inputs'!#REF!*'Other Inputs'!#REF!)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(B6),calculation,169,FALSE)-HLOOKUP(MONTH(B6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(B6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":{"$error":"#REF!"}},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30)*'Other Inputs'!$F$28+'Other Inputs'!$D$31*'Other Inputs'!$F$31+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!$D$68*'Other Inputs'!$F$68+'Other Inputs'!$D$72*'Other Inputs'!$F$72+'Other Inputs'!#REF!*'Other Inputs'!#REF!)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(C6),calculation,169,FALSE)-HLOOKUP(MONTH(C6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(C6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":{"$error":"#REF!"}},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30)*'Other Inputs'!$F$28+'Other Inputs'!$D$31*'Other Inputs'!$F$31+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!$D$70*'Other Inputs'!$F$70+'Other Inputs'!$D$72*'Other Inputs'!$F$72+'Other Inputs'!#REF!*'Other Inputs'!#REF!)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(D6),calculation,169,FALSE)-HLOOKUP(MONTH(D6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(D6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":{"$error":"#REF!"}},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30)*'Other Inputs'!$F$28+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62*0)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!#REF!*'Other Inputs'!#REF!)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(E6),calculation,169,FALSE)-HLOOKUP(MONTH(E6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(E6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":{"$error":"#REF!"}},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30)*'Other Inputs'!$F$28+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!#REF!+'Other Inputs'!$D$62*0)*'Other Inputs'!#REF!+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!#REF!*'Other Inputs'!#REF!)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(F6),calculation,169,FALSE)-HLOOKUP(MONTH(F6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(F6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":{"$error":"#REF!"}},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30)*'Other Inputs'!$F$28+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62*0)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!#REF!*'Other Inputs'!#REF!)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(G6),calculation,169,FALSE)-HLOOKUP(MONTH(G6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(G6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":{"$error":"#REF!"}},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+('Other Inputs'!$D$61)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(H6),calculation,169,FALSE)-HLOOKUP(MONTH(H6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(H6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":5104468.0931846183},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+('Other Inputs'!$D$61)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(I6),calculation,169,FALSE)-HLOOKUP(MONTH(I6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(I6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":5104565.9605857637},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+('Other Inputs'!$D$61)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(J6),calculation,169,FALSE)-HLOOKUP(MONTH(J6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(J6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":5104565.9605857637},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+('Other Inputs'!$D$61)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(K6),calculation,169,FALSE)-HLOOKUP(MONTH(K6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(K6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":5104468.0931846183},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+'Other Inputs'!$D$31*'Other Inputs'!$F$31+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!$D$70*'Other Inputs'!$F$70+'Other Inputs'!$D$72*'Other Inputs'!$F$72)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(L6),calculation,169,FALSE)-HLOOKUP(MONTH(L6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(L6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":6234181.0937236892},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+'Other Inputs'!$D$31*'Other Inputs'!$F$31+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!$D$72*'Other Inputs'!$F$72+'Other Inputs'!$D$68*'Other Inputs'!$F$68)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(M6),calculation,169,FALSE)-HLOOKUP(MONTH(M6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(M6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":6667818.4674253752},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+'Other Inputs'!$D$31*'Other Inputs'!$F$31+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!$D$72*'Other Inputs'!$F$72+'Other Inputs'!$D$68*'Other Inputs'!$F$68)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(N6),calculation,169,FALSE)-HLOOKUP(MONTH(N6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(N6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":6668292.0519455792},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+'Other Inputs'!$D$31*'Other Inputs'!$F$31+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!$D$72*'Other Inputs'!$F$72+'Other Inputs'!$D$68*'Other Inputs'!$F$68)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(O6),calculation,169,FALSE)-HLOOKUP(MONTH(O6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(O6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":6668292.0519455792},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+'Other Inputs'!$D$31*'Other Inputs'!$F$31+'Other Inputs'!$D$37*'Other Inputs'!$F$37+('Other Inputs'!$D$61+'Other Inputs'!$D$62)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63+'Other Inputs'!$D$70*'Other Inputs'!$F$70+'Other Inputs'!$D$72*'Other Inputs'!$F$72)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(P6),calculation,169,FALSE)-HLOOKUP(MONTH(P6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(P6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":6233188.9396244483},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+('Other Inputs'!$D$61)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(Q6),calculation,169,FALSE)-HLOOKUP(MONTH(Q6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(Q6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":5104565.9605857637},{"$f":"(('Other Inputs'!$D$28+'Other Inputs'!$D$29+'Other Inputs'!$D$30+'Other Inputs'!$D$32)*'Other Inputs'!$F$28+('Other Inputs'!$D$61)*'Other Inputs'!$F$61+'Other Inputs'!$D$63*'Other Inputs'!$F$63)*'Ut 1.5'!$G$53+(HLOOKUP(MONTH(R6),calculation,169,FALSE)-HLOOKUP(MONTH(R6),calculation,170,FALSE))*'Other Inputs'!$F$45*'Ut 1.5'!$G$56+HLOOKUP(MONTH(R6),calculation,169,FALSE)*'Other Inputs'!$F$76*'Ut 1.5'!$G$56-'Other Inputs'!$E$327/12*'Ut 1.5'!$G$53+'Other Inputs'!$D$203/12*'Ut 1.5'!$G$56","v":5104468.0931846183}]
[]
["TOTAL SUPPLIER NON-GAS COSTS",{"$f":"SUM(B50:B54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(D50:D54)","v":{"$error":"#N/A"}},{"$f":"SUM(E50:E54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(G50:G54)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(K50:K54)","v":{"$error":"#N/A"}},10251217.994938068,{"$f":"SUM(M50:M54)","v":10781950.73249873},10758549.314976003,10417796.697373517,9905529.801371824,8725625.1467507817,8733464.169626765]
[]
["TOTAL UTAH GAS COST:",{"$f":"+B47+B56","v":{"$error":"#N/A"}},{"$f":"+C47+C56","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+G47+G56","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+K47+K56","v":{"$error":"#N/A"}},48953105.147740632,{"$f":"+M47+M56","v":76657499.578222811},79836495.35246475,68583992.481963113,53398404.794652626,33680648.185011238,22964289.835612342]
[]
["RECOVERED COST PER RATE :"]
["   Commodity Rate GS",{"$f":"(HLOOKUP(B6,UtRevRun,14,FALSE))*B97","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(HLOOKUP(L6,UtRevRun,14,FALSE))*L97","v":36015614.276564896},{"$f":"(HLOOKUP(M6,UtRevRun,14,FALSE))*M97","v":57470100.720021173},60426010.843448974,50298899.94315467,39188379.646209002,25667001.835335974,15423714.794176016]
["   Commodity Rate FS",{"$f":"HLOOKUP(B6,UtRevRun,41,FALSE)*B98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(L6,UtRevRun,41,FALSE)*L98","v":824556.17837310024},998834.46935254917,1105527.1628840694,989823.47353522433,982242.34754030139,913151.78863815975,776316.06257049087]
["   Commodity Rate IS",{"$f":"(HLOOKUP(B6,UtRevRun,86,FALSE)+HLOOKUP(B6,UtRevRun,104,FALSE))*B99","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(HLOOKUP(L6,UtRevRun,86,FALSE)+HLOOKUP(L6,UtRevRun,104,FALSE))*L99","v":0},0,0,0,0,0,0]
["   Commodity Rate NGV",{"$f":"HLOOKUP(B6,UtRevRun,59,FALSE)*B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(L6,UtRevRun,59,FALSE)*L100","v":64772.790073006807},55311.244464815689,46550.554086860946,47814.596555680131,53412.051943594786,49529.18881536556,53383.892581665641]
[]
["   BAD DEBT",{"$f":"-SUM(B61:B65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(C61:C65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(D61:D65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(E61:E65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(F61:F65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(G61:G65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(H61:H65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(I61:I65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(J61:J65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(K61:K65)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(L61:L65)*'Other Inputs'!$E$330","v":-92262.358112527509},{"$f":"-SUM(M61:M65)*'Other Inputs'!$E$330","v":-146310.61608459635},{"$f":"-SUM(N61:N65)*'Other Inputs'!$E$330","v":-153945.22140104978},{"$f":"-SUM(O61:O65)*'Other Inputs'!$E$330","v":-128341.34503311395},{"$f":"-SUM(P61:P65)*'Other Inputs'!$E$330","v":-100560.08511423225},{"$f":"-SUM(Q61:Q65)*'Other Inputs'!$E$330","v":-66574.207031973754},{"$f":"-SUM(R61:R65)*'Other Inputs'!$E$330","v":-40633.53687332043}]
["TOTAL COMMODITY",{"$f":"SUM(B61:B66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(G61:G66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(K61:K66)","v":{"$error":"#N/A"}},36812680.886898473,{"$f":"SUM(M61:M66)","v":58377935.817753941},61424143.339018859,51208196.668212458,40123473.960578665,26563108.605757527,16212781.212454852]
[]
["SUPPLIER NON-GAS COST RECOVERY IN RATES :"]
[]
["   GS",{"$f":"(HLOOKUP(B6,UtRevRun,14,FALSE)+HLOOKUP(B6,UtRevRun,32,FALSE))*B103","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(HLOOKUP(L6,UtRevRun,14,FALSE)+HLOOKUP(L6,UtRevRun,32,FALSE))*L103","v":14790628.03036},23601398.995720003,24815310.461759999,20656382.914440002,16093596.01668,4949040.0452199997,2973957.8721400001]
["   FS",{"$f":"HLOOKUP(B6,UtRevRun,41,FALSE)*B104","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(L6,UtRevRun,41,FALSE)*L104","v":329804.76256},399512.33601999999,442187.12202000001,395908.13121999998,392875.84363999998,176071.39308000001,149687.10821999999]
["   IS",{"$f":"(HLOOKUP(B6,UtRevRun,86,FALSE)+HLOOKUP(B6,UtRevRun,104,FALSE))*B105","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(HLOOKUP(L6,UtRevRun,86,FALSE)+HLOOKUP(L6,UtRevRun,104,FALSE))*L105","v":0},0,0,0,0,0,0]
["   NGV",{"$f":"HLOOKUP(B6,UtRevRun,59,FALSE)*B106","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(L6,UtRevRun,59,FALSE)*L106","v":19195.308440000001},16391.39516,13795.179160000002,14169.776040000001,15828.572620000001,14677.892600000001,15820.227640000001]
[]
["   BAD DEBT",{"$f":"-SUM(B70:B75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(C70:C75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(D70:D75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(E70:E75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(F70:F75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(G70:G75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(H70:H75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(I70:I75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(J70:J75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(K70:K75)*'Other Inputs'!$E$330","v":{"$error":"#N/A"}},{"$f":"-SUM(L70:L75)*'Other Inputs'!$E$330","v":-37849.070253400001},{"$f":"-SUM(M70:M75)*'Other Inputs'!$E$330","v":-60043.25681725001},{"$f":"-SUM(N70:N75)*'Other Inputs'!$E$330","v":-63178.231907349997},{"$f":"-SUM(O70:O75)*'Other Inputs'!$E$330","v":-52666.152054250007},{"$f":"-SUM(P70:P75)*'Other Inputs'!$E$330","v":-41255.751082350005},{"$f":"-SUM(Q70:Q75)*'Other Inputs'!$E$330","v":-12849.47332725},{"$f":"-SUM(R70:R75)*'Other Inputs'!$E$330","v":-7848.66302}]
["TOTAL SUPPLIER NON-GAS",{"$f":"SUM(B70:B76)","v":{"$error":"#N/A"}},{"$f":"SUM(C70:C76)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(G70:G76)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(K70:K76)","v":{"$error":"#N/A"}},15101779.031106601,{"$f":"SUM(M70:M76)","v":23957259.470082752},25208114.531032648,21013794.669645753,16461044.681857651,5126939.8575727493,3131616.5449800002]
[]
["TOTAL COST RECOVERED",{"$f":"+B67+B77","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+G67+G77","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+K67+K77","v":{"$error":"#N/A"}},51914459.918005072,{"$f":"+M67+M77","v":82335195.287836701},86632257.870051503,72221991.337858215,56584518.642436318,31690048.463330276,19344397.757434852]
[]
["UNDER (OVER) RECOVERED",{"$f":"+B58-B79","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+G58-G79","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+K58-K79","v":{"$error":"#N/A"}},-2961354.7702644393,{"$f":"+M58-M79","v":-5677695.7096138895},-6795762.5175867528,-3637998.855895102,-3186113.8477836922,1990599.7216809615,3619892.0781774893]
[]
["   Interest Accrued",{"$f":"ROUND((B81+B87+B88+#REF!)*0.00216,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((C81+C87+C88+B91)*0.00216,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND((G81+G87+G88+F91)*0.00216,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((H81+H87+H88+G91)*0.002566,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((I81+I87+I88+H91)*0.002566,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND((N81+N87+N88+M91)*0.002566,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["MONTH'S 191 ACCOUNT BALANCE",{"$f":"+B81+B83","v":{"$error":"#N/A"}},{"$f":"+C81+C83","v":{"$error":"#N/A"}},{"$f":"+D81+D83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+G81+G83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+I81+I83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+K81+K83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+M81+M83","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["   Commodity Adjustments"]
["   Supplier Non-Gas Cost Adjustment"]
["   Rounding"]
[]
["191 ACCOUNT BALANCE",-6402499,-27183207,-35670286,-40477090,-35012226,-30971541,{"$f":"SUM(H85:H89)+G91","v":{"$error":"#N/A"}},{"$f":"SUM(I85:I89)+H91","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(L85:L89)+K91","v":{"$error":"#N/A"}},{"$f":"SUM(M85:M89)+L91","v":{"$error":"#N/A"}},{"$f":"SUM(N85:N89)+M91","v":{"$error":"#N/A"}},{"$f":"SUM(O85:O89)+N91","v":{"$error":"#N/A"}},{"$f":"SUM(P85:P89)+O91","v":{"$error":"#N/A"}},{"$f":"SUM(Q85:Q89)+P91","v":{"$error":"#N/A"}},{"$f":"SUM(R85:R89)+Q91","v":{"$error":"#N/A"}}]
["SNG",1240734,-8122940,-11920597,-7898527,-1595412,4813598,{"$f":"G92+H56-H77","v":{"$error":"#N/A"}},{"$f":"H92+I56-I77","v":{"$error":"#N/A"}},{"$f":"I92+J56-J77","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"K92+L56-L77","v":{"$error":"#N/A"}},{"$f":"L92+M56-M77","v":{"$error":"#N/A"}},{"$f":"M92+N56-N77","v":{"$error":"#N/A"}},{"$f":"N92+O56-O77","v":{"$error":"#N/A"}},{"$f":"O92+P56-P77","v":{"$error":"#N/A"}},{"$f":"P92+Q56-Q77","v":{"$error":"#N/A"}},{"$f":"Q92+R56-R77","v":{"$error":"#N/A"}}]
["Commodity",-7643232,-19060267,{"$f":"D91-D92","v":-23749689},-32578563,-33416814,-35785139,{"$f":"H91-H92","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"K91-K92","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"M91-M92","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["191 Acct. Balance Dec. 31, Prior Yr"]
[]
[null,"JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY"]
["   Commodity Rate GS",{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934}]
["   Commodity Rate FS",{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934}]
["   Commodity Rate IS",{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934}]
["   Commodity Rate NGV",{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934},{"$f":"+'Ut 1.6 p1'!$F$33","v":3.1288179921266934}]
[]
[null,"winter","winter","winter","summer","summer","summer","summer","summer","summer","summer","winter","winter","winter","winter","winter","summer","summer"]
["   GS  SNG",{"$f":"+'Ut 1.6 p3'!$I$16","v":1.2849200000000001},{"$f":"+'Ut 1.6 p3'!$I$16","v":1.2849200000000001},{"$f":"+'Ut 1.6 p3'!$I$16","v":1.2849200000000001},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$16","v":1.2849200000000001},{"$f":"+'Ut 1.6 p3'!$I$16","v":1.2849200000000001},{"$f":"+'Ut 1.6 p3'!$I$16","v":1.2849200000000001},{"$f":"+'Ut 1.6 p3'!$I$16","v":1.2849200000000001},{"$f":"+'Ut 1.6 p3'!$I$16","v":1.2849200000000001},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$17","v":0.60328999999999999}]
["   FS   SNG",{"$f":"+'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"+'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"+'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"+'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"+'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"+'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"+'Ut 1.6 p3'!$I$19","v":1.25146},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999},{"$f":"+'Ut 1.6 p3'!$I$20","v":0.60328999999999999}]
["   IS    SNG",0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909,0.17909]
["   NGV SNG",{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004},{"$f":"+'Ut 1.6 p3'!$I$22","v":0.92722000000000004}]