{"text_format":"1","workbook":"xlsx","n_sheets":50,"sheets":["Control Panel","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","Royalty Detail","SDR#1","SDR#2","Wy SDR#1","SDR#3","SDR#4","Current Exh Updated Exh","Ut 1.1 p1","Ut 1.1 p2","Ut 1.2 p1","Ut 1.2 p2","Ut 1.2 p3","Ut 1.2 p4","Ut 1.2 p5","Ut 1.3 Redacted","Ut 1.4 p1","Ut 1.4 p2","Ut 1.4 p3","Ut 1.4 p4","Ut 1.5 p1","Ut 1.5 p2","Ut 1.5 p3","Ut 1.5 p4","Ut 1.5 p5","Ut 1.5 p6","Ut 1.6","Ut 1.7 Tot","Ut 1.7 p1","LEG - PR","Ut 1.6 Source","Ut 1.11","Ut 1.8 p1","Ut Storage","Royalty Data","Expenses","Rate Base","RevRun Fcst"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":15,"defined_names":866,"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":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[28,2,28,4],[1,2,1,7]]}
["GO TO"]
["Utah",null,"FILING INFORMATION",null,null,null,null,null,null,"Model Checks"]
[1.1000000000000001,null,null,null,null,null,null,null,null,"(Must Be 0)"]
[1.2,null,null,null,"UTAH",null,null,null,null,{"$f":"'Model Checks'!D7","v":8.0810621380805969E-2}]
["1.3 pg 1",null,null,"Current Case No.","20-057-14",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2",null,null,"Filing Date","2020-09-30",null,null,null,null,"the \"Model Checks\""]
[null,null,null,"Test-Year Ending","2021-10-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1",null,null,"Proposed Effective Date","2020-11-01",null,null,null,null,"problem.)"]
["1.4 pg 2",null,null,"Prior Case No. ","20-057-07"]
["1.4 pg 3",null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q27","v":39556967.911239997},null,{"$f":"E11-F11","v":39556967.911239997},null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.6'!F30","v":639.91999999999996},null,null,null,null,"New Data color"]
[1.8,null,null,"Proposed",{"$f":"'Ut 1.6'!H30","v":668.31999999999994}]
[1.9,null,null,"Difference",{"$f":"'Ut 1.6'!J30","v":28.399999999999977},null,{"$f":"E18-F18","v":28.399999999999977}]
["Monthly Inputs",null,null,"% Difference",{"$f":"'Ut 1.6'!J32","v":4.4400000000000004},null,{"$f":"E19-F19","v":4.4400000000000004}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,"DEU Exhibit Headings"]
[]
[null,null,"UTAH"]
[null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,{"$f":"\"Docket No. \"&E5","v":"Docket No. 20-057-14"}]
[]
[null,null,"Test-Year (enter as text)"]
[null,null,null,"from","2020-11-01"]
[null,null,null,"to","2021-10-31"]

{"sheet":"Monthly Inputs","index":1,"n_rows":128,"n_cols":20,"rows_kept":128,"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,"Sep20","Oct20","Nov20","Dec20","Jan21","Feb21","Mar21","Apr21","May21","Jun21","Jul21","Aug21","Sep21","Oct21",{"$f":"R3","v":"Oct21"},"Source"]
[null,null,null,null,9,10,11,12,1,2,3,4,5,6,7,8,9,10]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2020-09-10",null,null,null,null,null,null,null,null,null," "]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,4001024.0000000005,3914310,4036562.9906877875,4267608.817987144,4199300.3032580018,3607811.2223446369,4077727.5797203183,3892772.9802504182,3970687.7097710967,3628610.9945476055,3709329.798720777,3802801.048129797,3746574.0040540695,3864162.4129936099,{"$f":"SUM(G7:R7)","v":46803949.862465262}]
[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$175","v":0}]
[null,"Gathering",null,null,721092.34124768863,705464.14174702275,{"$f":"G7/$S$7*$S$9","v":718377.07170580549},759495.72270371206,747339.02630211995,642073.18631083053,725703.03119049175,692787.12132553314,706653.41187146062,645774.87001594983,660140.19475070306,676775.04043353826,666768.45330310636,687695.36985944584,{"$f":"+'Royalty Data'!E1","v":8329582.4997726968}]
[null,null,null,null,null,null,null,null,null,null,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,998334,896292,1324401.0033607483,1317980.5054664612,1276232.798576355,1081869.6012496948,1209337.9240036011,1143387.0015144348,1156337.2006416321,1096781.9890975952,1112128.0970573425,1148267.894744873,1138370.9926605225,1208528.8090705872,{"$f":"SUM(G13:R13)","v":14213623.817443848}]
[null,"Samson Gathering",null,null,542332.74041018216,486899.67142030923,{"$f":"G13/$S$13*$S$14","v":714739.51236922969},711274.56215967413,688744.57646089362,583852.58640103578,652643.41834427789,617051.68286492326,624040.51705167617,591900.35500859702,600182.1893564132,619685.75459893537,614344.69328005624,652206.76327439689,{"$f":"+'Royalty Data'!L1","v":7670666.6111701094}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,93650,132000,120000,1000.000015,0,0,0,0,0,0,0,0,75000,124000,{"$f":"SUM(G24:R24)","v":320000.000015}]
[null,null,"Clay Basin",null,2400000,1881992,0,0,0,0,0,0,0,2500000.9999999995,2580000,2580000,2500000.9999999995,1921993,12081995]
[null,null,"Coalville",null,50190,310000,0,0,0,0,0,0,0,0,0,0,120000,240186.00459999999,360186.00459999999]
[null,null,"Leroy",null,0,443483,0,0,0,0,0,0,0,0,0,0,225000,218497.9939,443497.9939]
[null,null,"Spire",null,341730,353119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Injections",null,2885570,3120594,{"$f":"SUM(G24:G28)","v":120000},1000.000015,0,0,0,0,{"$f":"SUM(M24:M28)","v":0},{"$f":"SUM(N24:N28)","v":2500000.9999999995},2580000,2580000,2920000.9999999995,2504676.9985000002,13205678.998515001]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,44176.122669999997,230872.31449999998,40045.157430000007,0,0,0,0,0,0,{"$f":"SUM(G32:R32)","v":315093.59460000001}]
[null,null,"Clay Basin",null,0,0,0,0,3297912.0000000005,2657426,2954991,1870600,0,0,0,0,0,0,10780929]
[null,null,"Coalville",null,0,0,0,0,0,58643.136980000003,292934.39869999996,0,0,0,0,0,0,0,351577.53567999997]
[null,null,"Leroy",null,0,0,0,0,0,77024.33967999999,355696.67629999999,0,0,0,0,0,0,0,432721.01597999997]
[null,null,"Spire",null,0,0,0,508000.0086,514600.01179999992,464800.01069999998,514600.01179999992,0,0,0,0,0,0,0,2002000.0428999998]
[null,null,"Total Withdrawls",null,0,0,{"$f":"SUM(G32:G36)","v":0},508000.0086,3812512.0118000004,3302069.6100300001,4349094.4012999991,1910645.1574299999,{"$f":"SUM(M32:M36)","v":0},{"$f":"SUM(N32:N36)","v":0},0,0,0,0,13882321.189160001]
[]
[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",{"$f":"'Other Inputs'!E150","v":9.9000000000000008E-3},{"$f":"E24*-$D46","v":-927.1350000000001},-1306.8000000000002,-1188,{"$f":"H24*-$D46","v":-9.9000001485000002},0,0,0,0,{"$f":"M24*-$D46","v":0},0,0,0,-742.50000000000011,-1227.6000000000001,{"$f":"SUM(G46:R46)","v":-3168.0000001485005}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E159","v":1.2529999999999999E-2},-30072,-23581.359759999999,0,{"$f":"H25*-$D47","v":0},0,0,0,0,0,-31325.012529999993,-32327.399999999998,-32327.399999999998,-31325.012529999993,-24082.57229,{"$f":"SUM(G47:R47)","v":-151387.39734999998}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E162","v":1.0800000000000001E-2},{"$f":"E26*-$D48","v":-542.05200000000002},-3348,{"$f":"G26*-$D48","v":0},0,0,0,0,0,0,0,0,0,-1296,-2594.0088496799999,{"$f":"SUM(G48:R48)","v":-3890.0088496799999}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E156","v":2.9499999999999998E-2},0,-13082.7485,0,0,0,0,0,0,0,0,0,0,-6637.5,-6445.6908200499993,{"$f":"SUM(G49:R49)","v":-13083.19082005}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E153","v":2.5000000000000001E-2},-8543.25,-8827.9750000000004,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G50:R50)","v":0}]
[null,null,"Total Injections",null,{"$f":"SUM(E46:E50)","v":-40084.436999999998},-50146.883259999995,-1188,-9.9000001485000002,0,0,0,0,0,-31325.012529999993,-32327.399999999998,-32327.399999999998,-40001.012529999993,-34349.871959729993,{"$f":"SUM(S46:S50)","v":-171528.59701987845}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E151","v":1.84E-2},{"$f":"E32*-$D54","v":0},0,{"$f":"G32*-$D54","v":0},0,0,-812.84065712799998,-4248.0505867999991,-736.83089671200014,{"$f":"M32*-$D54","v":0},0,0,0,0,0,{"$f":"SUM(G54:R54)","v":-5797.7221406399995}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E160","v":1.5E-3},0,0,0,0,-4946.8680000000004,-3986.1390000000001,-4432.4865,-2805.9,0,0,0,0,0,0,{"$f":"SUM(G55:R55)","v":-16171.3935}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E163","v":2.3900000000000001E-2},0,0,0,0,0,-1401.570973822,-7001.1321289299995,0,0,0,0,0,0,0,{"$f":"SUM(G56:R56)","v":-8402.7031027519988}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E157","v":2.4299999999999999E-2},0,0,0,0,0,-1871.6914542239997,-8643.4292340899992,0,0,0,0,0,0,0,{"$f":"SUM(G57:R57)","v":-10515.120688313998}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":0}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E54:E58)","v":0},{"$f":"SUM(F54:F58)","v":0},{"$f":"SUM(G54:G58)","v":0},0,-4946.8680000000004,-8072.2420851740007,-24325.098449819998,-3542.7308967120002,0,0,0,0,0,0,{"$f":"SUM(S54:S58)","v":-40886.939431706}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$273","v":1.1900000000000001E-2},{"$f":"E32*-$D62","v":0},{"$f":"F32*-$D62","v":0},{"$f":"G32*-$D62","v":0},{"$f":"H32*-$D62","v":0},0,-525.69585977300005,-2747.38054255,-476.53737341700014,{"$f":"M32*-$D62","v":0},0,0,0,0,0,{"$f":"SUM(G62:R62)","v":-3749.6137757400002}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$273","v":1.1900000000000001E-2},{"$f":"E33*-$D63","v":0},0,{"$f":"G33*-$D63","v":0},0,-39245.152800000011,-31623.369400000003,-35164.392899999999,-22260.140000000003,0,0,0,0,0,0,{"$f":"SUM(G63:R63)","v":-128293.05510000001}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$273","v":1.1900000000000001E-2},0,0,0,0,0,-697.85333006200005,-3485.9193445299998,0,0,0,0,0,0,0,{"$f":"SUM(G64:R64)","v":-4183.7726745919999}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$273","v":1.1900000000000001E-2},0,0,0,0,0,-916.58964219199993,-4232.7904479700001,0,0,0,0,0,0,0,{"$f":"SUM(G65:R65)","v":-5149.3800901619998}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$273","v":1.1900000000000001E-2},0,0,0,-6045.2001023400007,-6123.7401404199991,-5531.1201273300003,-6123.7401404199991,0,0,0,0,0,0,0,{"$f":"SUM(G66:R66)","v":-23823.800510509998}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E62:E66)","v":0},{"$f":"SUM(F62:F66)","v":0},{"$f":"SUM(G62:G66)","v":0},-6045.2001023400007,-45368.89294042001,-39294.628359357004,-51754.223375469999,-22736.677373417002,0,0,0,0,0,0,-165199.62215100403]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E51+E59","v":-40084.436999999998},{"$f":"F51+F59","v":-50146.883259999995},{"$f":"G51+G59","v":-1188},{"$f":"H51+H59","v":-9.9000001485000002},-4946.8680000000004,-8072.2420851740007,-24325.098449819998,-3542.7308967120002,0,-31325.012529999993,-32327.399999999998,-32327.399999999998,-40001.012529999993,-34349.871959729993,{"$f":"S51+S59","v":-212415.53645158446}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S70/(S37+S29)","v":7.8416839552531165E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Sep20"},{"$f":"F3","v":"Oct20"},{"$f":"G3","v":"Nov20"},{"$f":"H3","v":"Dec20"},"Jan21","Feb21","Mar21","Apr21","May21","Jun21","Jul21","Aug21","Sep21","Oct21","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2020-09-10","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,null,null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,1.95,1.99,2.42,3.03,3.5,3.35,3.18,3.08,3.02,3,3.01,2.98,2.89,2.79]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,5656.5790000000006,7580.2789999999995,5166.0289999999995,4938.7199999999993,3402.4479999999999,2103.9539999999997,390.15099999999995,1227.308,686.41499999999996,497.673,1238.9949999999999,4130.6019999999999,{"$f":"SUM(G82:R82)","v":37019.152999999998}]
[null,null,"In DTH",null,null,null,{"$f":"G82*1000","v":5656579.0000000009},{"$f":"H82*1000","v":7580279},5166029,4938719.9999999991,3402448,{"$f":"L82*1000","v":2103953.9999999995},{"$f":"M82*1000","v":390150.99999999994},1227308,{"$f":"O82*1000","v":686415},497673,1238995,4130602,{"$f":"SUM(G83:R83)","v":37019153}]
[null,null,"In $",null,null,null,{"$f":"G83*G79","v":13688921.180000002},{"$f":"H83*H79","v":22968245.369999997},{"$f":"I83*I79","v":18081101.5},{"$f":"J83*J79","v":16544711.999999998},{"$f":"K83*K79","v":10819784.640000001},6480178.3199999984,1178256.0199999998,3681924,2066109.15,1483065.54,3580695.5500000003,11524379.58,{"$f":"SUM(G84:R84)","v":112097372.84999999}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2020-09-10"]
[null,"RESET FORMULAS TO WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,1000000,4000000,5000000,3000000,0,0,0,0,0,0,0,0,{"$f":"SUM(G89:R89)","v":13000000}]
[null,"Peaking Purchases ($)",null,null,null,null,2502476.6051724139,12518323.389655171,18063797.629310343,10375660.693965517,0,0,0,0,0,0,0,0,{"$f":"SUM(G90:R90)","v":43460258.318103448}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,900000,2092500,2092500,1890000,930000,900000,0,0,0,0,0,0,{"$f":"SUM(G92:R92)","v":8805000}]
[null,"Term Purchases ($)",null,null,null,null,2382601.7828571424,6519800.6455714284,7502314.6499999994,6493061.2200000007,3168131.1977142855,2976021.36,0,0,0,0,0,0,{"$f":"SUM(G93:R93)","v":29041930.856142856}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G94:R94)","v":0}]
[]
[]
[null,"Total Purchases (DTH)",null,null,0,0,{"$f":"G89+G92","v":1900000},{"$f":"H89+H92","v":6092500},7092500,4890000,930000,{"$f":"L89+L92","v":900000},0,0,0,0,0,0,{"$f":"SUM(G97:R97)","v":21805000}]
[null,"Total Purchases ($)",null,null,0,0,{"$f":"G90+G93","v":4885078.3880295567},19038124.035226598,25566112.279310342,16868721.913965516,3168131.1977142855,{"$f":"L90+L93","v":2976021.36},0,0,0,0,0,0,{"$f":"SUM(G98:R98)","v":72502189.174246296}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(L3),$F$116:$G$127,2,FALSE)","v":8.3000000000000007},4.4000000000000004,3.1,2,1.8,2,{"$f":"VLOOKUP(MONTH(R3),$F$116:$G$127,2,FALSE)","v":3.1},{"$f":"VLOOKUP(MONTH(G3),$F$116:$G$127,2,FALSE)","v":6.3},{"$f":"VLOOKUP(MONTH(H3),$F$116:$G$127,2,FALSE)","v":11.5},{"$f":"VLOOKUP(MONTH(I3),$F$116:$G$127,2,FALSE)","v":14.9},{"$f":"VLOOKUP(MONTH(J3),$F$116:$G$127,2,FALSE)","v":12.5},{"$f":"VLOOKUP(MONTH(K3),$F$116:$G$127,2,FALSE)","v":10.1},{"$f":"SUM(G102:R102)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(L3),$F$116:$H$127,3,FALSE)","v":9.4},5.8,3.7,2.2999999999999998,1.7,2.1,{"$f":"VLOOKUP(MONTH(R3),$F$116:$H$127,3,FALSE)","v":4.0999999999999996},{"$f":"VLOOKUP(MONTH(G3),$F$116:$H$127,3,FALSE)","v":8},{"$f":"VLOOKUP(MONTH(H3),$F$116:$H$127,3,FALSE)","v":12.3},{"$f":"VLOOKUP(MONTH(I3),$F$116:$H$127,3,FALSE)","v":14.7},{"$f":"VLOOKUP(MONTH(J3),$F$116:$H$127,3,FALSE)","v":14.1},{"$f":"VLOOKUP(MONTH(K3),$F$116:$H$127,3,FALSE)","v":11.8},{"$f":"SUM(G103:R103)","v":90}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"+G3","v":"Nov20"},{"$f":"+H3","v":"Dec20"},"Jan21","Feb21","Mar21","Apr21","May21","Jun21","Jul21","Aug21","Sep21","Oct21","12-Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2020-09-17",14401212.700506039,14472928.381421195,15167231.74357429,15305825.244986104,15052453.44947128,14628575.046086319,14633961.061977379,14268753.059494039,14328766.673998095,14024183.60317109,13986427.885165734,14178809.263620097,{"$f":"SUM(G107:R107)","v":174449128.11347166}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2020-09-17",3255895.9003662933,3459143.285838407,3632346.3056089156,3330860.1260987408,3429375.8448088206,3284846.0326596433,3280623.6101798331,3173348.071458457,3186139.2154551055,3176308.6801160113,3168510.8899855777,3244227.1333787837,{"$f":"SUM(G109:R109)","v":39621625.09595459}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT","WY"]
[null,null,null,null,null,1,14.9,14.7]
[null,null,null,null,null,2,12.5,14.1]
[null,null,null,null,null,3,10.1,11.8]
[null,null,null,null,null,4,8.3000000000000007,9.4]
[null,null,null,null,null,5,4.4000000000000004,5.8]
[null,null,null,null,null,6,3.1,3.7]
[null,null,null,null,null,7,2,2.2999999999999998]
[null,null,null,null,null,8,1.8,1.7]
[null,null,null,null,null,9,2,2.1]
[null,null,null,null,null,10,3.1,4.0999999999999996]
[null,null,null,null,null,11,6.3,8]
[null,null,null,null,null,12,11.5,12.3]
[null,null,null,null,null,"Total",{"$f":"SUM(G116:G127)","v":80},{"$f":"SUM(H116:H127)","v":89.999999999999986}]

{"sheet":"Other Inputs","index":2,"n_rows":322,"n_cols":10,"rows_kept":322,"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,"2020-01-01",null,"1.3.2","1.3p2"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2020-01-01"},null,"1.3.2","1.3p2"]
[null,"  Spire Injections",null,null,1.4999999999999999E-2,{"$f":"$F$6","v":"2020-01-01"}]
[null,"  Spire Withdrawals",null,null,0.01,{"$f":"$F$6","v":"2020-01-01"}]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2020-01-01"},null,"1.3.2","1.3p2"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2020-01-01"},null,"1.3.2","1.3p2"]
[]
[null,"Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2020-01-01"},null,"1.3.2","1.3p2"]
[null,"  Spire",null,null,0.09,{"$f":"$F$6","v":"2020-01-01"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2020-01-01"},null,"1.3.2","1.3p2"]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2020-01-01"},null,"1.3.2","1.3p2"]
[]
[null,"Peak Hour Service"]
[null,"Kern River",null,28752,3,{"$f":"+F21*E21/E20","v":11.653333333333334}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},0.38]
[]
[null,"Dominion Energy Questar Pipeline",null,{"$f":"(150000+49000)/24*8","v":66333.333333333328},3,{"$f":"(1303816+425913)/(D23*E23)","v":8.6921055276381907}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},{"$f":"+F23/E24*E23","v":0.28343822372733229}]
[]
[]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"2020-01-01","1.3p1"]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$28","v":"2020-01-01"},"Jan"]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$28","v":"2020-01-01"},"1.3p1"]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$28","v":"2020-01-01"}]
[null,"  T-1 Transportation - Yearly (Hyrum)",null,100000,12,5.2880399999999996,{"$f":"$G$28","v":"2020-01-01"}," "]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D28:D32)","v":1015902},12]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$28","v":"2020-01-01"},"1.3p1"]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2020-01-01","1.3p1"]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.1000000000000001E-3,"2020-10-01","1.3p1"]
[]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2020-01-01"]
[null,null,null,"Annual Charge",1.2999999999999999E-3,1.1000000000000001E-3,"2020-10-01"]
[null,null,null,"Total",{"$f":"SUM(E44:E45)","v":0.17782000000000001},{"$f":"SUM(F44:F45)","v":0.17762}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E46)/(1-$E270),5)","v":0.17882999999999999},{"$f":"ROUND((F46)/(1-E270),5)","v":0.17863000000000001},null,"1.6.3"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F46)/(1-E271),5)","v":0.18032000000000001}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS",null,null,null,15.789291666666665]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,{"$f":"0.2021-0.0222","v":0.1799},"2020-01-01"]
[null,"Jan - Dec      #20029",null,33000,12,{"$f":"(F54*(365-153))/E55","v":3.1782333333333335},null,"1.3.1"]
[null,"November - March     #20029",null,50000,5,{"$f":"F55","v":3.1782333333333335},null,"Jan"]
[null,"Jan - Dec    #1829",null,1885,12,{"$f":"F58*E58/E57","v":5.4719583333333333}]
[null,"Days in Tariff Rate",null,null,365,{"$f":"0.2021-0.0222","v":0.1799},{"$f":"G54","v":"2020-01-01"}]
[]
[]
[null,"Citadel Energy Marketing"]
[null,"Dec - Feb      #20017",null,56925,3,{"$f":"+E63*F63/E62","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":"+F65*E65/E64","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":"+F67*E67/E66","v":8.7579999999999991},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31+31+28+31","v":151},0.28999999999999998]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",0.65810415677574186,{"$f":"D55+D57","v":34885},365,4.4000000000000003E-3,{"$f":"G58","v":"2020-01-01"},"1.3p1"]
[null,"November - March",{"$f":"C70","v":0.65810415677574186},{"$f":"D56","v":50000},{"$f":"30+31+31+28+31","v":151},4.4000000000000003E-3,{"$f":"G58","v":"2020-01-01"},"1.3p1"]
[]
[null,"Kern River Original System Period Two Rates #20017"]
[null,"Dec - Feb      #20017",{"$f":"+C70","v":0.65810415677574186},56925,{"$f":"31+31+28","v":90},4.4000000000000003E-3,{"$f":"+G71","v":"2020-01-01"},"1.3.1"]
[null,"Nov & Mar     #20017",{"$f":"+C70","v":0.65810415677574186},6000,61,4.4000000000000003E-3,{"$f":"+G71","v":"2020-01-01"},"1.3.2"]
[null,"Kern River 2002 Expansion Period Two Rates #20024"]
[null,"Nov - Mar     #20024",{"$f":"+C70","v":0.65810415677574186},27000,{"$f":"30+31+31+28+31","v":151},4.4000000000000003E-3,{"$f":"+G71","v":"2020-01-01"},"Jan"]
[]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total",null,null,"Effective"]
[null,"GS",null,"Winter",0.90846000000000005,1.022E-2,{"$f":"E85+F85","v":0.91868000000000005},null,null,"2020-06-01"]
[null,null,null,"Summer",0.38153999999999999,4.2900000000000004E-3,{"$f":"E86+F86","v":0.38583000000000001},null,null,"2020-06-01"]
[]
[null,"FS",null,"Winter",0.87936000000000003,9.8899999999999995E-3,{"$f":"E88+F88","v":0.88924999999999998},null,null,"2020-06-01"]
[null,null,null,"Summer",0.75763999999999998,8.5199999999999998E-3,{"$f":"E89+F89","v":0.76615999999999995},null,null,"2020-06-01"]
[]
[null,"NGV",null,null,0.76995000000000002,8.6599999999999993E-3,{"$f":"E91+F91","v":0.77861000000000002},null,null,"2020-06-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17898,0,{"$f":"E93+F93","v":0.17898},null,null,"2020-06-01"]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,6.1383599999999996,null,null,"2020-06-01"]
[null,"Block 2",null,"Summer",null,null,4.9497600000000004,null,null,{"$f":"+J97","v":"2020-06-01"}]
[null,"Block 1",null,"Winter",null,null,7.3650000000000002,null,null,{"$f":"+J97","v":"2020-06-01"}]
[null,"Block 2",null,"Winter",null,null,6.1764000000000001,null,null,{"$f":"+J97","v":"2020-06-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"+J97","v":"2020-06-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,6.3124000000000002,null,null,"2020-09-01"]
[null,"Block 2",null,null,null,null,6.0521700000000003,null,null,{"$f":"+J104","v":"2020-09-01"}]
[null,"BSF",null,null,null,null,12,null,null,{"$f":"+J104","v":"2020-09-01"}]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":61017573.67990911},58049957,"EXH 1.2p1"]
[null,"AMOUNT",null,null,{"$f":"+D198+D220","v":243853237.19462821},227712471.30609262,"EXH 1.2p1"]
[null,"AVG COST",null,null,{"$f":"+E112/E111","v":3.9964427047501614},{"$f":"ROUND(+F112/F111,5)","v":3.9226999999999999}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 7)",null,null,null,3.0762800000000001]
[null,"191 Account Amortization (Line 8)",null,null,null,0.43864999999999998]
[null,"Tax Reform Surcredit 4",null,null,null,-9.7199999999999995E-3]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F116:F118)","v":3.5052099999999999}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,3.7271700000000001]
[null,"191 Account Amortization (Line 10)",null,null,null,-0.13374]
[null,"Tax Reform Surcredit 4",null,null,null,-8.5199999999999998E-3]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"SUM(F124:F126)","v":3.5849100000000003}]
[]
[]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,2020,"2020-03-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"August 2020 191 account (Actual/Forecast)",null,2020,35999919,239438,null,"1.6.1"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through March 2020 (act/fcst)",null,"August",11137704,null,null,"1.6.2"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E136-E137","v":24862215}]
[]
[null,"SPRING SNG Amortization Balance March 2020",null,-13037885,-14000000,{"$f":"+D140-E140","v":962115}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2020,"Source"]
[null,"Utah",null,null,{"$f":"E146-E145","v":1195063},"2020 IRP"]
[null,"Wyoming",null,null,37218]
[null,"System Total Peak Day Demand Forecast",null,null,1232281,"2020-2021 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,1.2529999999999999E-2]
[null,"Clay Basin Withdrawls Factor",null,null,1.5E-3]
[]
[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,{"$f":"2500000","v":2500000},"contract ends March 2021"]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["OTHER INPUTS FROM GLEN, TOM, TINA & Al",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,270160.5,"2020-07-31"]
[]
[null,"Other gathering ",null,1145164.8599999999,"2020-07-31",null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D176:D178)","v":1415325.3599999999},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,3682628.27,"2020-07-31",null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02,"Verified with Will 9/8/20"]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,3342366.9489532094,5013550.4234298132,"2020-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,3199242.0853900611,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,{"$f":"'Royalty Detail'!I1423","v":23180637.640452802},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S107","v":174449128.11347166},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D196:D197)","v":197629765.75392446}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Royalty Detail'!F1428","v":46803949.862465262}]
[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$202,$D$202:$E$211,$I203)","v":"Forecast"},{"$f":"HLOOKUP(G$202,$D$202:$E$211,$I203)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,3386880,{"$f":"HLOOKUP(F$202,$D$202:$E$211,$I205)","v":3386880},{"$f":"HLOOKUP(G$202,$D$202:$E$211,$I205)","v":3386880},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,3053672.9999999995,{"$f":"HLOOKUP(F$202,$D$202:$E$211,$I206)","v":3053672.9999999995},3053672.9999999995,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,3427726.5762972794,3427726.5762972794,3427726.5762972794,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,7675684.8600256229,7675684.8600256229,7675684.8600256229,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,0,0,0,null,8]
[null,"3rd Party & Liquids Credits from MLPX Acquisiiton",null,null,795122.39999999979,{"$f":"HLOOKUP(F$202,$D$202:$E$211,$I210)","v":795122.39999999979},795122.39999999979,null,9]
[null,"758001 Gas Well Royalities - Other",null,null,-565232.11243142141,-565232.11243142141,-565232.11243142141,null,10]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D205:D211)","v":0},{"$f":"SUM(E205:E211)","v":17773854.723891478},{"$f":"SUM(F205:F211)","v":17773854.723891478},{"$f":"SUM(G205:G211)","v":17773854.723891478}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1679","v":6601846.3447491685},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S109","v":39621625.09595459},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D218:D219)","v":46223471.440703757}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Royalty Detail'!F1684","v":14213623.817443848}]
[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$202,$D$202:$E$211,$I225)","v":"Forecast"},{"$f":"HLOOKUP(G$202,$D$202:$E$211,$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,0,{"$f":"HLOOKUP(F$224,$D$224:$E$232,$I227)","v":0},0,null,4]
[null,"490  Incidental Plant Prod Sales",null,null,216000,216000,216000,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1073422.5942314505,1073422.5942314505,1073422.5942314505,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,219653.28239139725,219653.28239139725,219653.28239139725,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-174860.54060030327,-174860.54060030327,-174860.54060030327,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D227:D232)","v":0},{"$f":"SUM(E227:E233)","v":1334215.3360225444},{"$f":"SUM(F227:F232)","v":1334215.3360225444},{"$f":"SUM(G227:G232)","v":1334215.3360225444}]
[]
[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$199","v":87237087.179999992},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E242-E243","v":87237087.179999992}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":151174},0.17862]
[]
[null,null,null,null,{"$f":"'Rate Base'!$U$8","v":"2020-03-31"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T285","v":-10922007},{"$f":"'Rate Base'!T206","v":39991140.92999997},{"$f":"+E249/D249","v":-3.6615194377736593},null,"1.4.2"]
[]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.9998100000000001,2.2473200000000002]
[null,null,null,"Summer Blk 2",0.79740999999999995,1.0587200000000001]
[null,null,null,"Winter Blk 1",2.7016499999999999,2.9411100000000001]
[null,null,null,"Winter Blk 2",1.49925,1.75251]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test-Year",null,{"$f":"'Control Panel'!E36","v":"2020-11-01"},{"$f":"'Control Panel'!E37","v":"2021-10-31"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3"]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",8.7999999999999995E-2,"2020-09-01",null,null,"1.3p2"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",8.8999999999999996E-2,"2018-03-01"]
[]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,5.6499999999999996E-3,"2016-06-01",null,"Q","Q"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"Gathering Lost & Unaccounted For",null,null,4.0050000000000002E-2,"2016-06-01",null,"Q","Q"]
[null,"QPC Lost & Unaccounted For %",null,null,1.1900000000000001E-2,"2010-04-23",null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E272:E273)","v":5.1950000000000003E-2}]
[]
[null,"Capacity Release Credits",null,null,5116518,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":"E276*E277","v":4604866.2},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,5.2199999999999998E-3,"verified 9/13/20",null,"Ut Jan"]
[]
[null,"30010-187-GR-19"]
[null," (THIS WILL CHANGE ONLY WITH NEW GENERAL IN WYOMING)",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,50740.270000000004,139258.49400000001,null,null,"1.6p3"]
[null,"Wyoming Transportation",null,123190.09,595116,null,null,"1.6p3"]
[null,"Total",null,{"$f":"D285+D286","v":173930.36},{"$f":"SUM(E285:E286)","v":734374.49399999995},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,92696.62000000001,407522,"Actual - 12 Months Ending August 2020"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,51196.94,151255.39000000001,"Actual - 12 Months Ending August 2020"]
[]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,{"$f":"+'RevRun Fcst'!T243","v":27928.833333333332}]
[null,"FS",null,{"$f":"+'RevRun Fcst'!T252","v":25}]
[null,"NGV",null,{"$f":"+'RevRun Fcst'!T261","v":1}]
[null,"IS",null,{"$f":"+'RevRun Fcst'!T279","v":4}]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","04/01/20-08/31/20",null,324162.18]
[]
[]
[]
[null,"COS Allocation Factor from General Rate Case Docket No. 19-057-02","GS","FS","IS","TS"," TBF","NGV","Total"]
[null,"210 Design Day",0.80198074567401734,1.1435916113097647E-2,0,0.14586129877647361,4.0216558894445087E-2,5.0548054196638745E-4,{"$f":"SUM(C307:H307)","v":1}]
[null,"240 Firm Sales",0.97302738732351579,2.462406011648326E-2,0,0,0,2.3485525600009955E-3,{"$f":"SUM(C308:H308)","v":1}]
[]
[null,"Forecasted Demand Dths","TSF",345541.44]
[null,null,"TBF",47509.2]
[]
[]
[null,"Supplier non-gas Adder Rates",null,"TSF","Base SNG Annual Demand",null,1.6604300000000001]
[null,null,null,null,"SNG Amortization",null,1.8679999999999999E-2]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G314:G315)","v":1.6791100000000001}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G316/12,5)","v":0.13993}]
[]
[null,null,null,"TBF","Base SNG Annual Demand",null,1.0439799999999999]
[null,null,null,null,"SNG Amortization",null,1.175E-2]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G319:G320)","v":1.0557299999999998}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G321/12,5)","v":8.7980000000000003E-2}]

{"sheet":"CET & DSM WY","index":3,"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,{"$f":"J20/D20","v":{"$error":"#REF!"}},{"$f":"G20-B11","v":{"$error":"#REF!"}},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B20","v":{"$error":"#REF!"}},null,{"$f":"B6/D6","v":{"$error":"#REF!"}}]
[]
[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",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"D20","v":{"$error":"#REF!"}},null,{"$f":"D11+B11","v":{"$error":"#REF!"}},null,null,{"$f":"L5","v":{"$error":"#REF!"}},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$104","v":"2020-09-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$106","v":12},{"$f":"'Other Inputs'!$G$106","v":12},{"$f":"'Other Inputs'!$G$106","v":12},{"$f":"'Other Inputs'!$G$106","v":12},{"$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'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B16*C16","v":{"$error":"#REF!"}},null,{"$f":"ROUND((G16/B16),5)","v":{"$error":"#REF!"}},{"$f":"D16*$L$5","v":{"$error":"#REF!"}},null,{"$f":"C16+F16","v":{"$error":"#REF!"}},{"$f":"I16*B16","v":{"$error":"#REF!"}},null,{"$f":"ROUND(F16,5)","v":{"$error":"#REF!"}},{"$f":"B16*L16","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"J24","v":{"$error":"#REF!"}},{"$f":"J31","v":{"$error":"#REF!"}},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B17*C17","v":{"$error":"#REF!"}},null,{"$f":"ROUND((G17/B17),5)","v":{"$error":"#REF!"}},{"$f":"D17*$L$5","v":{"$error":"#REF!"}},null,{"$f":"C17+F17","v":{"$error":"#REF!"}},{"$f":"I17*B17","v":{"$error":"#REF!"}},null,{"$f":"ROUND(F17,5)","v":{"$error":"#REF!"}},{"$f":"B17*L17","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$G$104","v":6.3124000000000002},{"$f":"J24","v":{"$error":"#REF!"}},{"$f":"J31","v":{"$error":"#REF!"}},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D16:D19)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G16:G19)","v":{"$error":"#REF!"}},null,null,{"$f":"B11","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(M16:M19)","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$104","v":"2020-09-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":{"$error":"#REF!"}},{"$f":"$F$16","v":{"$error":"#REF!"}},6.7919999999999994E-2,null,{"$f":"SUM(B24:D24)","v":{"$error":"#REF!"}},4.9688400000000001,null,null,{"$f":"SUM(F24:G24)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!G104","v":6.3124000000000002},{"$f":"J24-L24","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":{"$error":"#REF!"}},{"$f":"$F$17","v":{"$error":"#REF!"}},{"$f":"$D$24","v":6.7919999999999994E-2},null,{"$f":"SUM(B25:D25)","v":{"$error":"#REF!"}},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F25:G25)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$105","v":6.0521700000000003},{"$f":"J25-L25","v":{"$error":"#REF!"}}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$104","v":"2020-09-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":{"$error":"#REF!"}},4.505E-2,{"$f":"$F$6","v":{"$error":"#REF!"}},null,{"$f":"ROUND(SUM(B31:D31),5)","v":{"$error":"#REF!"}},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F31:I31)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"J31-L31","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":{"$error":"#REF!"}},2.8479999999999998E-2,{"$f":"$F$6","v":{"$error":"#REF!"}},null,{"$f":"ROUND(SUM(B32:D32),5)","v":{"$error":"#REF!"}},{"$f":"G25","v":4.9688400000000001},null,null,{"$f":"SUM(F32:I32)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$105","v":6.0521700000000003},{"$f":"J32-L32","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$104","v":"2020-09-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":{"$error":"#REF!"}},{"$f":"C31","v":4.505E-2},{"$f":"D24","v":6.7919999999999994E-2},null,{"$f":"SUM(B36:D36)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F36:I36)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"J36-L36","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":{"$error":"#REF!"}},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":6.7919999999999994E-2},null,{"$f":"SUM(B37:D37)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F37:I37)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$105","v":6.0521700000000003},{"$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$104","v":"2020-09-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":{"$error":"#REF!"}},{"$f":"$F$16","v":{"$error":"#REF!"}},{"$f":"$F$6","v":{"$error":"#REF!"}},null,{"$f":"SUM(B41:D41)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F41:I41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"J41-L41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":{"$error":"#REF!"}},{"$f":"$F$17","v":{"$error":"#REF!"}},{"$f":"$F$6","v":{"$error":"#REF!"}},null,{"$f":"SUM(B42:D42)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F42:I42)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$105","v":6.0521700000000003},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2020-09-01"},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":104.79},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D47-C47","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":101},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D48-C48","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":86.49},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":69.7},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,47.6,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["June",3.7,34.71,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,26.12,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,22.44,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,24.89,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,37.17,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":62.5},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":89.64},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":707.05},{"$f":"SUM(D47:D58)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F47:F58)","v":{"$error":"#REF!"}},{"$f":"F59/C59","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2020-09-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":104.79},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D65-C65","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":101},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D66-C66","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":86.49},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":69.7},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,47.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,34.71,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,26.12,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,22.44,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,24.89,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,37.17,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":62.5},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":89.64},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":707.05},{"$f":"SUM(D65:D76)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F65:F76)","v":{"$error":"#REF!"}},{"$f":"F77/C77","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2020-09-01"},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":104.79},{"$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$18),2)","v":101},{"$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$18),2)","v":86.49},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":69.7},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,47.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,34.71,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,26.12,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,22.44,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,24.89,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,37.17,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":62.5},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":89.64},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":707.05},{"$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":"2020-09-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":104.79},{"$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$18),2)","v":101},{"$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$18),2)","v":86.49},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":69.7},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,47.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,34.71,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,26.12,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,22.44,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,24.89,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,37.17,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":62.5},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":89.64},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":707.05},{"$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":4,"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",{"$f":"'CET & DSM WY'!B31","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!B32","v":{"$error":"#REF!"}},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",{"$f":"'CET & DSM WY'!B24","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!B25","v":{"$error":"#REF!"}},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",{"$f":"'CET & DSM WY'!C24","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!C25","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D31","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!D32","v":{"$error":"#REF!"}},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",{"$f":"SUM(L7:L10)","v":{"$error":"#REF!"}},{"$f":"SUM(M7:M10)","v":{"$error":"#REF!"}},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total Rate",{"$f":"SUM(C8:C11)","v":{"$error":"#REF!"}},{"$f":"SUM(D8:D11)","v":{"$error":"#REF!"}}]
[]
[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'!G106","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",{"$f":"'Other Inputs'!G106","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$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":5,"n_rows":262,"n_cols":17,"rows_kept":262,"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,{"$f":"+'Monthly Inputs'!G3","v":"Nov20"},{"$f":"+'Monthly Inputs'!H3","v":"Dec20"},{"$f":"+'Monthly Inputs'!I3","v":"Jan21"},{"$f":"+'Monthly Inputs'!J3","v":"Feb21"},{"$f":"+'Monthly Inputs'!K3","v":"Mar21"},{"$f":"+'Monthly Inputs'!L3","v":"Apr21"},{"$f":"+'Monthly Inputs'!M3","v":"May21"},{"$f":"+'Monthly Inputs'!N3","v":"Jun21"},{"$f":"+'Monthly Inputs'!O3","v":"Jul21"},{"$f":"+'Monthly Inputs'!P3","v":"Aug21"},{"$f":"+'Monthly Inputs'!Q3","v":"Sep21"},{"$f":"+'Monthly Inputs'!R3","v":"Oct21"},"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,{"$f":"'RevRun Fcst'!H21","v":11641281},{"$f":"'RevRun Fcst'!I21","v":18270327},{"$f":"'RevRun Fcst'!J21","v":19939293},{"$f":"'RevRun Fcst'!K21","v":16412136},{"$f":"'RevRun Fcst'!L21","v":12829606},{"$f":"'RevRun Fcst'!M21","v":9029589},{"$f":"'RevRun Fcst'!N21","v":5148466},{"$f":"'RevRun Fcst'!O21","v":2883634},{"$f":"'RevRun Fcst'!P21","v":2360072},{"$f":"'RevRun Fcst'!Q21","v":2305067},{"$f":"'RevRun Fcst'!R21","v":2582449},{"$f":"'RevRun Fcst'!S21","v":5950841},{"$f":"SUM(D7:O7)","v":109352761},3]
[null,"GSC",null,{"$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":244926},{"$f":"'RevRun Fcst'!I48","v":295649},{"$f":"'RevRun Fcst'!J48","v":335774},{"$f":"'RevRun Fcst'!K48","v":309283},{"$f":"'RevRun Fcst'!L48","v":273272},{"$f":"'RevRun Fcst'!M48","v":252684},{"$f":"'RevRun Fcst'!N48","v":213199},{"$f":"'RevRun Fcst'!O48","v":180221},{"$f":"'RevRun Fcst'!P48","v":164753},{"$f":"'RevRun Fcst'!Q48","v":154409},{"$f":"'RevRun Fcst'!R48","v":169664},{"$f":"'RevRun Fcst'!S48","v":201501},2795335,6]
[null,"F-4",null,{"$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":20389},{"$f":"'RevRun Fcst'!I66","v":17778},{"$f":"'RevRun Fcst'!J66","v":14988},{"$f":"'RevRun Fcst'!K66","v":14457},{"$f":"'RevRun Fcst'!L66","v":15829},{"$f":"'RevRun Fcst'!M66","v":16652},{"$f":"'RevRun Fcst'!N66","v":18107},{"$f":"'RevRun Fcst'!O66","v":15404},{"$f":"'RevRun Fcst'!P66","v":16116},{"$f":"'RevRun Fcst'!Q66","v":18752},{"$f":"'RevRun Fcst'!R66","v":17532},{"$f":"'RevRun Fcst'!S66","v":19026},205030,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":11906596},18583754,{"$f":"SUM(F7:F12)","v":20290055},16735876,13118707,9298925,5379772,3079259,2540941,2478228,2769645,6171368,{"$f":"SUM(P7:P12)","v":112353126},9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":13908},{"$f":"'RevRun Fcst'!I102","v":16213},{"$f":"'RevRun Fcst'!J102","v":21928},{"$f":"'RevRun Fcst'!K102","v":17958},{"$f":"'RevRun Fcst'!L102","v":15806},{"$f":"'RevRun Fcst'!M102","v":11768},{"$f":"'RevRun Fcst'!N102","v":9182},{"$f":"'RevRun Fcst'!O102","v":11399},{"$f":"'RevRun Fcst'!P102","v":8097},{"$f":"'RevRun Fcst'!Q102","v":7719},{"$f":"'RevRun Fcst'!R102","v":8099},{"$f":"'RevRun Fcst'!S102","v":9097},{"$f":"SUM(D15:O15)","v":151174},11]
[null,"IS-4",null,{"$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,{"$f":"SUM(D15:D16)","v":13908},16213,21928,17958,15806,11768,9182,11399,8097,7719,8099,9097,151174,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":11920504},{"$f":"+E13+E17","v":18599967},{"$f":"+F13+F17","v":20311983},{"$f":"+G13+G17","v":16753834},13134513,9310693,5388954,3090658,2549038,2485947,2777744,6180465,{"$f":"+P13+P17","v":112504300},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":8571509},{"$f":"'RevRun Fcst'!I204","v":9392608},{"$f":"'RevRun Fcst'!J204","v":8860361},{"$f":"'RevRun Fcst'!K204","v":8117902},{"$f":"'RevRun Fcst'!L204","v":8134035},{"$f":"'RevRun Fcst'!M204","v":6651397},{"$f":"'RevRun Fcst'!N204","v":6995986},{"$f":"'RevRun Fcst'!O204","v":6850150},{"$f":"'RevRun Fcst'!P204","v":8415257},{"$f":"'RevRun Fcst'!Q204","v":8377140},{"$f":"'RevRun Fcst'!R204","v":7203952},{"$f":"'RevRun Fcst'!S204","v":8159203},{"$f":"SUM(D22:O22)","v":95729500},18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":20492013},27992575,29172344,24871736,21268548,15962090,12384940,9940808,10964295,10863087,9981696,14339668,{"$f":"+P20+P22","v":208233800},21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":403714},{"$f":"'RevRun Fcst'!I244","v":560652},{"$f":"'RevRun Fcst'!J244","v":597254},{"$f":"'RevRun Fcst'!K244","v":524038},{"$f":"'RevRun Fcst'!L244","v":433257},{"$f":"'RevRun Fcst'!M244","v":315240},{"$f":"'RevRun Fcst'!N244","v":206679},{"$f":"'RevRun Fcst'!O244","v":103685},{"$f":"'RevRun Fcst'!P244","v":56938},{"$f":"'RevRun Fcst'!Q244","v":57751},{"$f":"'RevRun Fcst'!R244","v":81779},{"$f":"'RevRun Fcst'!S244","v":222835},{"$f":"SUM(D28:O28)","v":3563822},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":16698},{"$f":"'RevRun Fcst'!I253","v":19327},{"$f":"'RevRun Fcst'!J253","v":20259},{"$f":"'RevRun Fcst'!K253","v":19037},{"$f":"'RevRun Fcst'!L253","v":17839},{"$f":"'RevRun Fcst'!M253","v":14831},{"$f":"'RevRun Fcst'!N253","v":14408},{"$f":"'RevRun Fcst'!O253","v":9123},{"$f":"'RevRun Fcst'!P253","v":10309},{"$f":"'RevRun Fcst'!Q253","v":8742},{"$f":"'RevRun Fcst'!R253","v":13875},{"$f":"'RevRun Fcst'!S253","v":16598},{"$f":"SUM(D30:O30)","v":181046},26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":484},{"$f":"'RevRun Fcst'!I262","v":491},{"$f":"'RevRun Fcst'!J262","v":212},{"$f":"'RevRun Fcst'!K262","v":230},{"$f":"'RevRun Fcst'!L262","v":336},{"$f":"'RevRun Fcst'!M262","v":362},{"$f":"'RevRun Fcst'!N262","v":405},{"$f":"'RevRun Fcst'!O262","v":400},{"$f":"'RevRun Fcst'!P262","v":343},{"$f":"'RevRun Fcst'!Q262","v":410},{"$f":"'RevRun Fcst'!R262","v":359},{"$f":"'RevRun Fcst'!S262","v":402},{"$f":"SUM(D31:O31)","v":4434},27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":420896},580470,617725,543305,451432,330433,221492,113208,67590,66903,96013,239835,3749302,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":16312},{"$f":"'RevRun Fcst'!I280","v":16918},{"$f":"'RevRun Fcst'!J280","v":17198},{"$f":"'RevRun Fcst'!K280","v":16993},{"$f":"'RevRun Fcst'!L280","v":17855},{"$f":"'RevRun Fcst'!M280","v":15080},{"$f":"'RevRun Fcst'!N280","v":11204},{"$f":"'RevRun Fcst'!O280","v":7587},{"$f":"'RevRun Fcst'!P280","v":5376},{"$f":"'RevRun Fcst'!Q280","v":5895},{"$f":"'RevRun Fcst'!R280","v":5305},{"$f":"'RevRun Fcst'!S280","v":11861},{"$f":"SUM(D34:O34)","v":147584},30]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":16312},16918,17198,16993,17855,15080,11204,7587,5376,5895,5305,11861,147584,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":437208},{"$f":"+E32+E36","v":597388},634923,560298,469287,345513,232696,120795,72966,72798,101318,251696,3896886,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":37891},{"$f":"'RevRun Fcst'!I328","v":52557},{"$f":"'RevRun Fcst'!J328","v":77199},{"$f":"'RevRun Fcst'!K328","v":45946},{"$f":"'RevRun Fcst'!L328","v":42768},{"$f":"'RevRun Fcst'!M328","v":35116},{"$f":"'RevRun Fcst'!N328","v":43650},{"$f":"'RevRun Fcst'!O328","v":36637},{"$f":"'RevRun Fcst'!P328","v":37481},{"$f":"'RevRun Fcst'!Q328","v":20973},{"$f":"'RevRun Fcst'!R328","v":25224},{"$f":"'RevRun Fcst'!S328","v":47490},{"$f":"SUM(D41:O41)","v":502932},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,{"$f":"+D39+D41","v":475099},649945,712122,606244,512055,380629,276346,157432,110447,93771,126542,299186,4399818,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":20967112},28642520,29884466,25477980,21780603,16342719,12661286,10098240,11074742,10956858,10108238,{"$f":"+O25+O44","v":14638854},212633618,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,"Month",{"$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":11641281},{"$f":"IF(E51=0,E7+E8,0)","v":18270327},19939293,16412136,12829606,0,0,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":79092643},48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},0,0,0,0,9029589,5148466,2883634,2360072,2305067,2582449,5950841,{"$f":"SUM(D53:O53)","v":30260118},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,{"$f":"IF(D51=0,D10,0)","v":244926},295649,335774,309283,273272,0,0,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":1458904},54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},0,0,0,0,252684,213199,180221,164753,154409,169664,201501,{"$f":"SUM(D59:O59)","v":1336431},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,{"$f":"D5","v":"Nov20"},{"$f":"E5","v":"Dec20"},{"$f":"F5","v":"Jan21"},"Feb21","Mar21","Apr21","May21","Jun21","Jul21","Aug21","Sep21","Oct21","Total",60]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":5569.14},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":5715.55},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":5783.21},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":5733.67},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":5941.9500000000007},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":5271.4700000000012},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":4335.0000000000009},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":3461.0899999999997},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":2926.89},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":3052.2799999999997},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":2909.73},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":4493.7300000000005},{"$f":"SUM(D65:O65)","v":55193.710000000006},61]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":6611},9169,13468,8016,7461,6126,7615,6392,6539,3659,4401,{"$f":"P66-SUM(D66:N66)","v":8285.429999999993},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":87742.43},62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["I-2 Gas Cost (Rate Effective )",null,null,0,{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0,null,64]
["I-4 Gas Cost (Rate Effective )",null,null,0,0,0,0,0,0,0,0,0,0,0,0,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,{"$f":"+D76-D75","v":1195063},{"$f":"D74/D76","v":0.96979747314127218},null,"Utah Sales",{"$f":"+P20","v":112504300},{"$f":"H74/H76","v":0.96652193904622241},null,null,null,null,null,null,null,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E145","v":37218},{"$f":"1-E74","v":3.0202526858727818E-2},null,"Wyoming Sales",{"$f":"+P39","v":3896886},{"$f":"1-I74","v":3.3478060953777589E-2},null,null,null,null,null,null,null,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E146","v":1232281},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":116401186},{"$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":"2019-09-30"},{"$f":"+Expenses!H9","v":"2019-10-31"},{"$f":"+Expenses!I9","v":"2019-11-30"},{"$f":"+Expenses!J9","v":"2019-12-31"},{"$f":"+Expenses!K9","v":"2020-01-31"},{"$f":"+Expenses!L9","v":"2020-02-29"},{"$f":"+Expenses!M9","v":"2020-03-31"},{"$f":"+Expenses!N9","v":"2020-04-30"},{"$f":"+Expenses!O9","v":"2020-05-31"},{"$f":"+Expenses!P9","v":"2020-06-30"},{"$f":"+Expenses!Q9","v":"2020-07-31"},{"$f":"+Expenses!R9","v":"2020-08-31"},{"$f":"Expenses!S9","v":"2020-08-31"},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,0,0,0,0,0,0,0,0,0,0,0,0,0,79]
[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,{"$f":"Expenses!G445","v":73309.38},{"$f":"Expenses!H445","v":82673.16},{"$f":"Expenses!I445","v":68644.040000000008},{"$f":"Expenses!J445","v":70355.239999999991},{"$f":"Expenses!K445","v":86088.37},{"$f":"Expenses!L445","v":75772.240000000005},{"$f":"Expenses!M445","v":59954.75},{"$f":"Expenses!N445","v":24632.19},{"$f":"Expenses!O445","v":44259.16},{"$f":"Expenses!P445","v":40411.35},{"$f":"Expenses!Q445","v":54229.700000000004},{"$f":"Expenses!R445","v":46577.859999999993},{"$f":"Expenses!S445","v":726907.44},82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!G446","v":253697.28999999998},{"$f":"Expenses!H446","v":275588.14},{"$f":"Expenses!I446","v":662111.99},{"$f":"Expenses!J446","v":399229.79},{"$f":"Expenses!K446","v":-730},{"$f":"Expenses!L446","v":383406.41},{"$f":"Expenses!M446","v":677456.4},{"$f":"Expenses!N446","v":119970.49},{"$f":"Expenses!O446","v":1.56},{"$f":"Expenses!P446","v":259609.79},{"$f":"Expenses!Q446","v":210693.16999999998},{"$f":"Expenses!R446","v":62.57},{"$f":"Expenses!S446","v":3241097.6},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":128879.13},{"$f":"Expenses!H447","v":173592.87},{"$f":"Expenses!I447","v":143609.06},{"$f":"Expenses!J447","v":140902.18},{"$f":"Expenses!K447","v":213523.78999999998},{"$f":"Expenses!L447","v":154680.31},{"$f":"Expenses!M447","v":216608.86},{"$f":"Expenses!N447","v":112612.69},{"$f":"Expenses!O447","v":110454.59},{"$f":"Expenses!P447","v":104425.28},{"$f":"Expenses!Q447","v":89789.17},{"$f":"Expenses!R447","v":95103.5},{"$f":"Expenses!S447","v":1684181.4300000002},85]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!G450","v":0},{"$f":"-Expenses!H450","v":0},{"$f":"-Expenses!I450","v":0},{"$f":"-Expenses!J450","v":0},{"$f":"-Expenses!K450","v":0},{"$f":"-Expenses!L450","v":0},{"$f":"-Expenses!M450","v":0},{"$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},{"$f":"-Expenses!S450","v":0},86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!G448","v":464717.1},{"$f":"Expenses!H448","v":632240.04},{"$f":"Expenses!I448","v":613677.29},{"$f":"Expenses!J448","v":754819.39},{"$f":"Expenses!K448","v":603101.30999999982},{"$f":"Expenses!L448","v":790900.23},{"$f":"Expenses!M448","v":178223.21},{"$f":"Expenses!N448","v":1447070.9100000001},{"$f":"Expenses!O448","v":114480.11000000002},{"$f":"Expenses!P448","v":383927.26},{"$f":"Expenses!Q448","v":85397.86},{"$f":"Expenses!R448","v":359347.73},{"$f":"Expenses!S448","v":6427902.4400000013},89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!G449","v":12590},{"$f":"Expenses!H449","v":16754.78},{"$f":"Expenses!I449","v":14506},{"$f":"Expenses!J449","v":3768},{"$f":"Expenses!K449","v":23859},{"$f":"Expenses!L449","v":6741},{"$f":"Expenses!M449","v":10178},{"$f":"Expenses!N449","v":15},{"$f":"Expenses!O449","v":741},{"$f":"Expenses!P449","v":4959},{"$f":"Expenses!Q449","v":4517},{"$f":"Expenses!R449","v":4717},{"$f":"Expenses!S449","v":103345.78},90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",91]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",92]
["Accounts",null,{"$f":"'Rate Base'!H8","v":"2019-08-01"},{"$f":"'Rate Base'!I8","v":"2019-09-01"},{"$f":"'Rate Base'!J8","v":"2019-10-01"},{"$f":"'Rate Base'!K8","v":"2019-11-01"},{"$f":"'Rate Base'!L8","v":"2019-12-01"},{"$f":"'Rate Base'!M8","v":"2020-01-01"},{"$f":"'Rate Base'!N8","v":"2020-02-01"},{"$f":"'Rate Base'!O8","v":"2020-03-01"},{"$f":"'Rate Base'!P8","v":"2020-04-01"},{"$f":"'Rate Base'!Q8","v":"2020-05-01"},{"$f":"'Rate Base'!R8","v":"2020-06-01"},{"$f":"'Rate Base'!S8","v":"2020-07-01"},{"$f":"'Rate Base'!T8","v":"2020-08-01"},"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",{"$f":"'Rate Base'!H206","v":44111455.509999976},{"$f":"'Rate Base'!I206","v":53650234.789999977},{"$f":"'Rate Base'!J206","v":55516771.689999975},{"$f":"'Rate Base'!K206","v":55528751.159999974},{"$f":"'Rate Base'!L206","v":45965722.85999997},{"$f":"'Rate Base'!M206","v":30071846.229999971},{"$f":"'Rate Base'!N206","v":17550004.169999972},{"$f":"'Rate Base'!O206","v":5954574.0499999728},{"$f":"'Rate Base'!P206","v":7662333.6499999724},{"$f":"'Rate Base'!Q206","v":15431079.139999971},{"$f":"'Rate Base'!R206","v":23791129.139999971},{"$f":"'Rate Base'!S206","v":32725279.739999969},{"$f":"'Rate Base'!T206","v":39991140.92999997},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":32158252.069999967},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":79968136},{"$f":"'Rate Base'!R148","v":80635577},{"$f":"'Rate Base'!S148","v":81330340},{"$f":"'Rate Base'!T148","v":85278442},80358535.833333328,96]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H166","v":-70408495},{"$f":"'Rate Base'!I166","v":-70449961},{"$f":"'Rate Base'!J166","v":-70491428},{"$f":"'Rate Base'!K166","v":-70532895},{"$f":"'Rate Base'!L166","v":-70574362},{"$f":"'Rate Base'!M166","v":-70574362},{"$f":"'Rate Base'!N166","v":-70615829},{"$f":"'Rate Base'!O166","v":-70657296},{"$f":"'Rate Base'!P166","v":-70681637},{"$f":"'Rate Base'!Q166","v":-70726362},{"$f":"'Rate Base'!R166","v":-70779677},{"$f":"'Rate Base'!S166","v":-70844363},{"$f":"'Rate Base'!T166","v":-70899585},-70631851,97]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H173","v":-6150276.6600000001},{"$f":"'Rate Base'!I173","v":-6150276.6600000001},{"$f":"'Rate Base'!J173","v":-6150276.6600000001},{"$f":"'Rate Base'!K173","v":-6150276.6600000001},{"$f":"'Rate Base'!L173","v":-6150276.6600000001},{"$f":"'Rate Base'!M173","v":-6150276.6600000001},{"$f":"'Rate Base'!N173","v":-6150276.6600000001},{"$f":"'Rate Base'!O173","v":-6150277},{"$f":"'Rate Base'!P173","v":-6150276.6600000001},{"$f":"'Rate Base'!Q173","v":-6150276.6600000001},{"$f":"'Rate Base'!R173","v":-6150276.6600000001},{"$f":"'Rate Base'!S173","v":-6150276.6600000001},{"$f":"'Rate Base'!T173","v":-6150277},-6150276.7024999997,98]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H241","v":0},{"$f":"'Rate Base'!I241","v":0},{"$f":"'Rate Base'!J241","v":0},{"$f":"'Rate Base'!K241","v":0},{"$f":"'Rate Base'!L241","v":0},{"$f":"'Rate Base'!M241","v":0},{"$f":"'Rate Base'!N241","v":0},{"$f":"'Rate Base'!O241","v":0},{"$f":"'Rate Base'!P241","v":0},{"$f":"'Rate Base'!Q241","v":0},{"$f":"'Rate Base'!R241","v":0},{"$f":"'Rate Base'!S241","v":0},{"$f":"'Rate Base'!T241","v":0},0,99]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H248","v":-17269302},{"$f":"'Rate Base'!I248","v":-17226459},{"$f":"'Rate Base'!J248","v":-17079672},{"$f":"'Rate Base'!K248","v":-17428392},{"$f":"'Rate Base'!L248","v":-15543577},{"$f":"'Rate Base'!M248","v":-15543577},{"$f":"'Rate Base'!N248","v":-19537705},{"$f":"'Rate Base'!O248","v":-21522270},{"$f":"'Rate Base'!P248","v":-22799373},{"$f":"'Rate Base'!Q248","v":-24346133},{"$f":"'Rate Base'!R248","v":-25879912},{"$f":"'Rate Base'!S248","v":-27207238},{"$f":"'Rate Base'!T248","v":-28783938},-20595077.333333332,100]
[null,"Acct 2821 - Production",{"$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,{"$f":"Expenses!S385","v":551076},null,"Thirteen month average",null,{"$f":"P100","v":80358535.833333328},{"$f":"P101","v":-70631851},{"$f":"P102","v":-6150276.7024999997},{"$f":"P103","v":0},{"$f":"P104","v":-20595077.333333332},{"$f":"P105","v":-700755.31000000017},{"$f":"SUM(H108:M108)","v":-17719424.512500003},null,null,104]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":0},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E264*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$264","v":-5062587.7574999994},{"$f":"I108*'Other Inputs'!$E$264","v":4449806.6129999999},{"$f":"J108*'Other Inputs'!$E$264","v":387467.43225749995},null,null,null,{"$f":"SUM(H109:M109)","v":-225313.71224249952},null,null,105]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":-1597081.7020020825},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":-17944738.224742502},null,null,null,106]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":-1046005.7020020825},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E267&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.089)"},{"$f":"M110*'Other Inputs'!E267","v":-1597081.7020020825},null,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E266&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.088)"},{"$f":"M110*'Other Inputs'!E266","v":-1579136.96377734},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",110]
[null,null,null,{"$f":"D5","v":"Nov20"},{"$f":"E5","v":"Dec20"},"Jan21","Feb21","Mar21","Apr21","May21","Jun21","Jul21","Aug21","Sep21","Oct21","Total",111]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":5360963.9940485358},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":5585589.3234536052},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":5475533.1018343568},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":4689680.8235943317},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":5287065.5037239194},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":5036159.981764853},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":5127024.9104127288},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":4725392.9836452007},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":4821457.8957781196},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":4951068.94287467},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":4884944.996714592},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":5072691.2220641971},{"$f":"SUM(D120:O120)","v":61017573.67990911},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,{"$f":"'Monthly Inputs'!G24","v":120000},{"$f":"'Monthly Inputs'!H24","v":1000.000015},{"$f":"'Monthly Inputs'!I24","v":0},{"$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},{"$f":"'Monthly Inputs'!Q24","v":75000},{"$f":"'Monthly Inputs'!R24","v":124000},{"$f":"SUM(D123:O123)","v":320000.000015},119]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":0},{"$f":"'Monthly Inputs'!H26","v":0},{"$f":"'Monthly Inputs'!I26","v":0},{"$f":"'Monthly Inputs'!J26","v":0},{"$f":"'Monthly Inputs'!K26","v":0},{"$f":"'Monthly Inputs'!L26","v":0},{"$f":"'Monthly Inputs'!M26","v":0},{"$f":"'Monthly Inputs'!N26","v":0},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":120000},{"$f":"'Monthly Inputs'!R26","v":240186.00459999999},{"$f":"SUM(D124:O124)","v":360186.00459999999},120]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":0},{"$f":"'Monthly Inputs'!H27","v":0},{"$f":"'Monthly Inputs'!I27","v":0},{"$f":"'Monthly Inputs'!J27","v":0},{"$f":"'Monthly Inputs'!K27","v":0},{"$f":"'Monthly Inputs'!L27","v":0},{"$f":"'Monthly Inputs'!M27","v":0},{"$f":"'Monthly Inputs'!N27","v":0},{"$f":"'Monthly Inputs'!O27","v":0},{"$f":"'Monthly Inputs'!P27","v":0},{"$f":"'Monthly Inputs'!Q27","v":225000},{"$f":"'Monthly Inputs'!R27","v":218497.9939},{"$f":"SUM(D125:O125)","v":443497.9939},121]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G28","v":0},{"$f":"'Monthly Inputs'!H28","v":0},{"$f":"'Monthly Inputs'!I28","v":0},{"$f":"'Monthly Inputs'!J28","v":0},{"$f":"'Monthly Inputs'!K28","v":0},{"$f":"'Monthly Inputs'!L28","v":0},{"$f":"'Monthly Inputs'!M28","v":0},{"$f":"'Monthly Inputs'!N28","v":0},{"$f":"'Monthly Inputs'!O28","v":0},{"$f":"'Monthly Inputs'!P28","v":0},{"$f":"'Monthly Inputs'!Q28","v":0},{"$f":"'Monthly Inputs'!R28","v":0},{"$f":"SUM(D126:O126)","v":0},122]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D126)","v":120000},{"$f":"SUM(E123:E126)","v":1000.000015},0,0,0,0,0,0,0,0,420000,582683.99849999999,1123683.9985150001,123]
[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":0},{"$f":"'Monthly Inputs'!M25","v":0},{"$f":"'Monthly Inputs'!N25","v":2500000.9999999995},{"$f":"'Monthly Inputs'!O25","v":2580000},{"$f":"'Monthly Inputs'!P25","v":2580000},{"$f":"'Monthly Inputs'!Q25","v":2500000.9999999995},{"$f":"'Monthly Inputs'!R25","v":1921993},{"$f":"SUM(D128:O128)","v":12081995},124]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":120000},{"$f":"SUM(E127:E128)","v":1000.000015},0,0,0,0,0,2500000.9999999995,2580000,2580000,2920000.9999999995,2504676.9984999998,{"$f":"SUM(P127:P128)","v":13205678.998515001},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":44176.122669999997},{"$f":"'Monthly Inputs'!K32","v":230872.31449999998},{"$f":"'Monthly Inputs'!L32","v":40045.157430000007},{"$f":"'Monthly Inputs'!M32","v":0},{"$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},{"$f":"SUM(D131:O131)","v":315093.59460000001},127]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":0},{"$f":"'Monthly Inputs'!J34","v":58643.136980000003},{"$f":"'Monthly Inputs'!K34","v":292934.39869999996},{"$f":"'Monthly Inputs'!L34","v":0},{"$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":351577.53567999997},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":77024.33967999999},{"$f":"'Monthly Inputs'!K35","v":355696.67629999999},{"$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},{"$f":"SUM(D133:O133)","v":432721.01597999997},129]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G36","v":0},{"$f":"'Monthly Inputs'!H36","v":508000.0086},{"$f":"'Monthly Inputs'!I36","v":514600.01179999992},{"$f":"'Monthly Inputs'!J36","v":464800.01069999998},{"$f":"'Monthly Inputs'!K36","v":514600.01179999992},{"$f":"'Monthly Inputs'!L36","v":0},{"$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":2002000.0428999998},130]
[null,"Total Peaking Storage",null,{"$f":"SUM(D131:D134)","v":0},{"$f":"SUM(E131:E134)","v":508000.0086},514600.01179999992,644643.61002999998,1394103.4012999998,40045.157430000007,0,0,0,0,0,0,3101392.1891599996,131]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":0},{"$f":"'Monthly Inputs'!H33","v":0},{"$f":"'Monthly Inputs'!I33","v":3297912.0000000005},{"$f":"'Monthly Inputs'!J33","v":2657426},{"$f":"'Monthly Inputs'!K33","v":2954991},{"$f":"'Monthly Inputs'!L33","v":1870600},{"$f":"'Monthly Inputs'!M33","v":0},{"$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},{"$f":"SUM(D136:O136)","v":10780929},132]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":0},508000.0086,3812512.0118000004,3302069.6100300001,4349094.4013,1910645.1574299999,0,0,0,0,0,0,13882321.189160001,133]
[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":"Nov20"},"Dec20","Jan21","Feb21","Mar21","Apr21","May21","Jun21","Jul21","Aug21","Sep21","Oct21","Total",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138]
["Utah Sales",null,null,{"$f":"+D20","v":11920504},{"$f":"+E20","v":18599967},20311983,16753834,13134513,9310693,5388954,3090658,2549038,2485947,2777744,6180465,{"$f":"SUM(D143:O143)","v":112504300},139]
["Wyoming Sales",null,null,{"$f":"+D39","v":437208},597388,634923,560298,469287,345513,232696,120795,72966,72798,101318,251696,{"$f":"SUM(D144:O144)","v":3896886},140]
["Total Sales",null,null,{"$f":"+D143+D144","v":12357712},19197355,20946906,17314132,13603800,9656206,5621650,3211453,2622004,2558745,2879062,6432161,116401186,141]
[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",{"$f":"ROUND(O83,0)","v":0},{"$f":"ROUND(D83,0)","v":0},{"$f":"ROUND(E83,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D147:O147)","v":0},143]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D150-D145-D147","v":70218},{"$f":"+E150-E145-E147","v":109081},119022,98381,77298,54868,31943,18248,14898,14539,16359,{"$f":"+O150-O145-O147","v":36548},{"$f":"SUM(D148:O148)","v":661403},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$270),0)","v":12427930},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$270),0)","v":19306436},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$270),0)","v":21065928},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$270),0)","v":17412513},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$270),0)","v":13681098},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$270),0)","v":9711074},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$270),0)","v":5653593},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$270),0)","v":3229701},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$270),0)","v":2636902},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$270),0)","v":2573284},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$270),0)","v":2895421},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$270),0)","v":6468709},{"$f":"SUM(D150:O150)","v":117062589},146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
["Peaking Injection",null,null,{"$f":"+D127","v":120000},1000.000015,0,0,0,0,0,0,0,0,420000,582683.99849999999,{"$f":"SUM(D152:O152)","v":1123683.9985150001},148]
["Clay Basin Injection",null,null,{"$f":"+D128","v":0},0,0,0,0,0,0,2500000.9999999995,2580000,2580000,2500000.9999999995,1921993,{"$f":"SUM(D153:O153)","v":12081995},149]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G51","v":1188},{"$f":"-'Monthly Inputs'!H51","v":9.9000001485000002},{"$f":"-'Monthly Inputs'!I51","v":0},{"$f":"-'Monthly Inputs'!J51","v":0},{"$f":"-'Monthly Inputs'!K51","v":0},{"$f":"-'Monthly Inputs'!L51","v":0},{"$f":"-'Monthly Inputs'!M51","v":0},{"$f":"-'Monthly Inputs'!N51","v":31325.012529999993},{"$f":"-'Monthly Inputs'!O51","v":32327.399999999998},{"$f":"-'Monthly Inputs'!P51","v":32327.399999999998},{"$f":"-'Monthly Inputs'!Q51","v":40001.012529999993},{"$f":"-'Monthly Inputs'!R51","v":34349.871959729993},{"$f":"SUM(D154:O154)","v":171528.59701987848},150]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":12549118},{"$f":"SUM(E150:E154)","v":19307445.900015149},21065928,17412513,{"$f":"SUM(H150:H154)","v":13681098},9711074,5653593,5761027.0125299999,5249229.4000000004,5185611.4000000004,5855423.0125299999,{"$f":"SUM(O150:O154)","v":9007735.8704597298},{"$f":"SUM(D155:O155)","v":130439796.59553489},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,{"$f":"D5","v":"Nov20"},"Dec20","Jan21","Feb21","Mar21","Apr21","May21","Jun21","Jul21","Aug21","Sep21","Oct21","Total",154]
["Company Production",null,null,{"$f":"+D120","v":5360963.9940485358},{"$f":"+E120","v":5585589.3234536052},5475533.1018343568,4689680.8235943317,5287065.5037239194,5036159.981764853,5127024.9104127288,4725392.9836452007,4821457.8957781196,4951068.94287467,4884944.996714592,5072691.2220641971,{"$f":"SUM(D159:O159)","v":61017573.67990911},155]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-278502},{"$f":"ROUND(E159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-290171},{"$f":"ROUND(F159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-284454},{"$f":"ROUND(G159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-243629},{"$f":"ROUND(H159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-274663},{"$f":"ROUND(I159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-261629},{"$f":"ROUND(J159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-266349},{"$f":"ROUND(K159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-245484},{"$f":"ROUND(L159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-250475},{"$f":"ROUND(M159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-257208},{"$f":"ROUND(N159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-253773},{"$f":"ROUND(O159*(-'Other Inputs'!$E$272-'Other Inputs'!$E$273),0)","v":-263526},{"$f":"SUM(D160:O160)","v":-3169863},156]
["Company Production @ City Gate",null,null,{"$f":"SUM(D159:D160)","v":5082461.9940485358},{"$f":"SUM(E159:E160)","v":5295418.3234536052},5191079.1018343568,4446051.8235943317,5012402.5037239194,4774530.981764853,4860675.9104127288,4479908.9836452007,4570982.8957781196,4693860.94287467,4631171.996714592,4809165.2220641971,{"$f":"SUM(D161:O161)","v":57847710.67990911},157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":0},508000.0086,514600.01179999992,644643.61002999998,1394103.4012999998,40045.157430000007,0,0,0,0,0,0,{"$f":"SUM(D163:O163)","v":3101392.1891600001},159]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":0},0,3297912.0000000005,2657426,2954991,1870600,0,0,0,0,0,0,{"$f":"SUM(D164:O164)","v":10780929},160]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G67+'Monthly Inputs'!G59","v":0},{"$f":"'Monthly Inputs'!H67+'Monthly Inputs'!H59","v":-6045.2001023400007},{"$f":"'Monthly Inputs'!I67+'Monthly Inputs'!I59","v":-50315.760940420012},{"$f":"'Monthly Inputs'!J67+'Monthly Inputs'!J59","v":-47366.870444531007},{"$f":"'Monthly Inputs'!K67+'Monthly Inputs'!K59","v":-76079.321825289997},{"$f":"'Monthly Inputs'!L67+'Monthly Inputs'!L59","v":-26279.408270129003},{"$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":-206086.56158271001},161]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G51","v":-1188},{"$f":"'Monthly Inputs'!H51","v":-9.9000001485000002},{"$f":"'Monthly Inputs'!I51","v":0},{"$f":"'Monthly Inputs'!J51","v":0},{"$f":"'Monthly Inputs'!K51","v":0},{"$f":"'Monthly Inputs'!L51","v":0},{"$f":"'Monthly Inputs'!M51","v":0},{"$f":"'Monthly Inputs'!N51","v":-31325.012529999993},{"$f":"'Monthly Inputs'!O51","v":-32327.399999999998},{"$f":"'Monthly Inputs'!P51","v":-32327.399999999998},{"$f":"'Monthly Inputs'!Q51","v":-40001.012529999993},{"$f":"'Monthly Inputs'!R51","v":-34349.871959729993},{"$f":"SUM(D166:O166)","v":-171528.59701987848},162]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D163:D166)","v":-1188},{"$f":"SUM(E163:E166)","v":501944.90849751147},3762196.2508595805,3254702.739585469,4273015.0794747099,1884365.7491598709,0,-31325.012529999993,-32327.399999999998,-32327.399999999998,-40001.012529999993,-34349.871959729993,13504706.030557411,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D161-D167-D154","v":7466656.0059514642},{"$f":"E155-E161-E167-E154","v":13510072.768063882},12112652.647306062,9711758.4368201997,4395680.4168013707,3052177.2690752763,792917.08958727121,1281118.0288847992,678246.50422188081,491750.45712533034,1224251.015815408,4198570.6483955327,{"$f":"SUM(D169:O169)","v":58915851.288048469},165]
["   Gas Reimbursement",null,null,{"$f":"+D171-D169","v":89922.994048535824},{"$f":"+E171-E169","v":162706.23193611763},145876.35269393772,116961.56317980029,52938.58319862932,36758.73092472367,9548.9104127287865,15428.97111520078,8168.4957781191915,5922.5428746696562,14743.984184592031,50564.351604467258,{"$f":"SUM(D170:O170)","v":709541.71195152216},166]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D169/(1-'Other Inputs'!$E$273),0)","v":7556579},{"$f":"ROUND(E169/(1-'Other Inputs'!$E$273),0)","v":13672779},{"$f":"ROUND(F169/(1-'Other Inputs'!$E$273),0)","v":12258529},{"$f":"ROUND(G169/(1-'Other Inputs'!$E$273),0)","v":9828720},{"$f":"ROUND(H169/(1-'Other Inputs'!$E$273),0)","v":4448619},{"$f":"ROUND(I169/(1-'Other Inputs'!$E$273),0)","v":3088936},{"$f":"ROUND(J169/(1-'Other Inputs'!$E$273),0)","v":802466},{"$f":"ROUND(K169/(1-'Other Inputs'!$E$273),0)","v":1296547},{"$f":"ROUND(L169/(1-'Other Inputs'!$E$273),0)","v":686415},{"$f":"ROUND(M169/(1-'Other Inputs'!$E$273),0)","v":497673},{"$f":"ROUND(N169/(1-'Other Inputs'!$E$273),0)","v":1238995},{"$f":"ROUND(O169/(1-'Other Inputs'!$E$273),0)","v":4249135},{"$f":"SUM(D171:O171)","v":59625393},167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
["Transported Volumes - total",null,null,{"$f":"+D161+D169+D137+D165","v":12549118},{"$f":"+E161+E169+E137+E165","v":19307445.900015146},{"$f":"+F161+F169+F137+F165","v":21065927.999999996},17412513,{"$f":"+H161+H169+H137+H165","v":13681098},9711074,5653593,5761027.0125299999,5249229.4000000004,5185611.4000000004,5855423.0125299999,9007735.8704597298,{"$f":"+P161+P169+P137+P165","v":130439796.59553488},169]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":2327418.25564525},{"$f":"HLOOKUP(MONTH(E5),kernrivertrans,6,FALSE)","v":3443931.4438647022},3443931.4438647022,3110647.7557487637,{"$f":"HLOOKUP(MONTH(H5),kernrivertrans,6,FALSE)","v":2404998.864166758},688738.90527365264,{"$f":"HLOOKUP(MONTH(J5),kernrivertrans,6,FALSE)","v":711696.86878277443},688738.90527365264,711696.86878277443,711696.86878277443,688738.90527365264,711696.86878277443,null,170]
["Storage Fuel %",null,{"$f":"(P154-P166)/(P163+P164+P152+P153)","v":1.2664544878283317E-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,{"$f":"D159/(D171+D159)","v":0.41501421721750631},0.29003440113102691,{"$f":"F159/(F171+F159)","v":0.30875797492938656},0.32301634874090107,{"$f":"H159/(H171+H159)","v":0.5430604804111725},0.61982775256655465,0.86466527866822496,0.78469612724117943,0.87537566443732773,0.90866276927450973,0.79768008820061864,{"$f":"O159/(O171+O159)","v":0.54417354509971927},{"$f":"P159/(P171+P159)","v":0.50576983772126083},173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174]
["Peak Hour Service",null,null,{"$f":"IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!D$20*16*'Other Inputs'!$F$21,0)+IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":475634.59478260868},{"$f":"IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!E$20*16*'Other Inputs'!$F$21,0)+IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":300840.67478260864},{"$f":"IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!F$20*31*'Other Inputs'!$F$21,0)+IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":582980.74365797103},{"$f":"IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!G$20*31*'Other Inputs'!$F$21,0)+IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":582843.46739130432},{"$f":"IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!H$20*14*'Other Inputs'!$F$21,0)+IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!$D$23*14*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!I$20*16*'Other Inputs'!$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'!J$20*16*'Other Inputs'!$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'!K$20*16*'Other Inputs'!$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'!L$20*16*'Other Inputs'!$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'!M$20*16*'Other Inputs'!$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'!N$20*16*'Other Inputs'!$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'!O$20*16*'Other Inputs'!$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":1942299.4806144927},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,{"$f":"'Monthly Inputs'!G83","v":5656579.0000000009},{"$f":"'Monthly Inputs'!H83","v":7580279},{"$f":"'Monthly Inputs'!I83","v":5166029},{"$f":"'Monthly Inputs'!J83","v":4938719.9999999991},{"$f":"'Monthly Inputs'!K83","v":3402448},{"$f":"'Monthly Inputs'!L83","v":2103953.9999999995},{"$f":"'Monthly Inputs'!M83","v":390150.99999999994},{"$f":"'Monthly Inputs'!N83","v":1227308},{"$f":"'Monthly Inputs'!O83","v":686415},{"$f":"'Monthly Inputs'!P83","v":497673},{"$f":"'Monthly Inputs'!Q83","v":1238995},{"$f":"'Monthly Inputs'!R83","v":4130602},{"$f":"SUM(D182:O182)","v":37019153},178]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G84","v":13688921.180000002},{"$f":"'Monthly Inputs'!H84","v":22968245.369999997},{"$f":"'Monthly Inputs'!I84","v":18081101.5},{"$f":"'Monthly Inputs'!J84","v":16544711.999999998},{"$f":"'Monthly Inputs'!K84","v":10819784.640000001},{"$f":"'Monthly Inputs'!L84","v":6480178.3199999984},{"$f":"'Monthly Inputs'!M84","v":1178256.0199999998},{"$f":"'Monthly Inputs'!N84","v":3681924},{"$f":"'Monthly Inputs'!O84","v":2066109.15},{"$f":"'Monthly Inputs'!P84","v":1483065.54},{"$f":"'Monthly Inputs'!Q84","v":3580695.5500000003},{"$f":"'Monthly Inputs'!R84","v":11524379.58},{"$f":"SUM(D183:O183)","v":112097372.84999999},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":2092500},{"$f":"'Monthly Inputs'!I92","v":2092500},{"$f":"'Monthly Inputs'!J92","v":1890000},{"$f":"'Monthly Inputs'!K92","v":930000},{"$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":0},{"$f":"SUM(D185:O185)","v":8805000},181]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G93+'Monthly Inputs'!G94","v":2382601.7828571424},{"$f":"'Monthly Inputs'!H93+'Monthly Inputs'!H94","v":6519800.6455714284},{"$f":"'Monthly Inputs'!I93+'Monthly Inputs'!I94","v":7502314.6499999994},{"$f":"'Monthly Inputs'!J93+'Monthly Inputs'!J94","v":6493061.2200000007},{"$f":"'Monthly Inputs'!K93+'Monthly Inputs'!K94","v":3168131.1977142855},{"$f":"'Monthly Inputs'!L93+'Monthly Inputs'!L94","v":2976021.36},{"$f":"'Monthly Inputs'!M93+'Monthly Inputs'!M94","v":0},{"$f":"'Monthly Inputs'!N93+'Monthly Inputs'!N94","v":0},{"$f":"'Monthly Inputs'!O93+'Monthly Inputs'!O94","v":0},{"$f":"'Monthly Inputs'!P93+'Monthly Inputs'!P94","v":0},{"$f":"'Monthly Inputs'!Q93+'Monthly Inputs'!Q94","v":0},{"$f":"'Monthly Inputs'!R93+'Monthly Inputs'!R94","v":0},{"$f":"SUM(D186:O186)","v":29041930.856142856},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":2502476.6051724139},{"$f":"'Monthly Inputs'!H90","v":12518323.389655171},{"$f":"'Monthly Inputs'!I90","v":18063797.629310343},{"$f":"'Monthly Inputs'!J90","v":10375660.693965517},{"$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":43460258.318103448},185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
["Future Purchases",null,null,{"$f":"+D171-D182-D185-D188","v":-9.3132257461547852E-10},{"$f":"+E171-E182-E185-E188","v":0},{"$f":"+F171-F182-F185-F188","v":0},{"$f":"+G171-G182-G185-G188","v":0},{"$f":"+H171-H182-H185-H188","v":116171},{"$f":"+I171-I182-I185-I188","v":84982.000000000466},{"$f":"+J171-J182-J185-J188","v":412315.00000000006},{"$f":"+K171-K182-K185-K188","v":69239},0,{"$f":"+M171-M182-M185-M188","v":0},0,118533,{"$f":"SUM(D191:O191)","v":801239.99999999953},187]
["Future Purchases Cost",null,null,{"$f":"ROUND(D191*D199,0)","v":0},{"$f":"ROUND(E191*E199,0)","v":0},{"$f":"ROUND(F191*F199,0)","v":0},{"$f":"ROUND(G191*G199,0)","v":0},{"$f":"ROUND(H191*H199,0)","v":371747},263444,1253438,209102,0,0,0,333078,{"$f":"SUM(D192:O192)","v":2430809},188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
["Total Purchases Cost",null,null,{"$f":"+D183+D186+D189+D192","v":18573999.568029556},{"$f":"+E183+E186+E189+E192","v":42006369.405226596},{"$f":"+F183+F186+F189+F192","v":43647213.779310346},{"$f":"+G183+G186+G189+G192","v":33413433.913965516},{"$f":"+H183+H186+H189+H192","v":14359662.837714287},9719643.6799999978,{"$f":"+J183+J186+J189+J192","v":2431694.0199999996},3891026,2066109.15,1483065.54,3580695.5500000003,{"$f":"+O183+O186+O189+O192","v":11857457.58},187030371.02424628,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192]
["Gas Cost Purchases",null,null,{"$f":"IF(D171=0,0,ROUND(D194/D171,5))","v":2.4579900000000001},{"$f":"IF(E171=0,0,ROUND(E194/E171,5))","v":3.07226},3.5605600000000002,3.3995700000000002,3.2278899999999999,3.1465999999999998,3.0302799999999999,3.0010699999999999,3.01,2.98,2.89,2.7905600000000002,null,193]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":3.800087403723265},{"$f":"+D198","v":3.800087403723265},3.800087403723265,3.800087403723265,3.800087403723265,3.800087403723265,3.800087403723265,3.800087403723265,3.800087403723265,3.800087403723265,3.800087403723265,3.800087403723265,null,194]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E183,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D231+'Other Inputs'!$E$183","v":2.44},{"$f":"+E231+'Other Inputs'!$E$183","v":3.05},{"$f":"+F231+'Other Inputs'!$E$183","v":3.52},{"$f":"+G231+'Other Inputs'!$E$183","v":3.37},{"$f":"+H231+'Other Inputs'!$E$183","v":3.2},{"$f":"+I231+'Other Inputs'!$E$183","v":3.1},{"$f":"+J231+'Other Inputs'!$E$183","v":3.04},{"$f":"+K231+'Other Inputs'!$E$183","v":3.02},{"$f":"+L231+'Other Inputs'!$E$183","v":3.03},{"$f":"+M231+'Other Inputs'!$E$183","v":3},{"$f":"+N231+'Other Inputs'!$E$183","v":2.91},{"$f":"+O231+'Other Inputs'!$E$183","v":2.81},null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
["System Production",null,null,{"$f":"+D161","v":5082461.9940485358},5295418.3234536052,5191079.1018343568,4446051.8235943317,5012402.5037239194,4774530.981764853,4860675.9104127288,4479908.9836452007,4570982.8957781196,4693860.94287467,4631171.996714592,4809165.2220641971,{"$f":"SUM(D201:O201)","v":57847710.67990911},197]
["System Purchases",null,null,{"$f":"+D169","v":7466656.0059514642},13510072.768063882,12112652.647306062,9711758.4368201997,4395680.4168013707,3052177.2690752763,792917.08958727121,1281118.0288847992,678246.50422188081,491750.45712533034,1224251.015815408,4198570.6483955327,{"$f":"SUM(D202:O202)","v":58915851.288048469},198]
["System Gathering of Production",null,null,{"$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$188","v":0},199]
["System Birch Creek Gathering",null,null,{"$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$173","v":0},200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Utah Production",null,null,{"$f":"ROUND(D201*$I$74,0)","v":4912311},5118138,5017292,4297207,4844597,4614689,4697950,4329930,4417955,4536720,4476129,4648164,{"$f":"SUM(D206:O206)","v":55911082},202]
["Utah Purchases",null,null,{"$f":"ROUND(D202*$I$74,0)","v":7216687},13057782,11707145,9386628,4248522,2949996,766372,1238229,655540,475288,1183265,4058011,{"$f":"SUM(D207:O207)","v":56943465},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,{"$f":"+D201-D206","v":170150.99404853582},177280.32345360518,173787.10183435678,148844.82359433174,167805.50372391939,159841.981764853,162725.91041272879,149978.98364520073,153027.89577811956,157140.94287467003,155042.99671459198,161001.22206419706,{"$f":"SUM(D211:O211)","v":1936628.6799091101},207]
["Wyoming Purchases",null,null,{"$f":"+D202-D207","v":249969.00595146418},452290.76806388237,405507.64730606228,325130.43682019971,147158.41680137068,102181.26907527633,26545.089587271214,42889.02888479922,22706.504221880808,16462.457125330344,40986.015815407969,140559.64839553274,{"$f":"SUM(D212:O212)","v":1972386.2880484778},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,{"$f":"D34","v":16312},16918,17198,16993,17855,15080,11204,7587,5376,5895,5305,11861,147584]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D219:D220)","v":16312},{"$f":"SUM(E219:E220)","v":16918},17198,16993,17855,15080,11204,7587,5376,5895,5305,11861,147584]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G79","v":2.42},{"$f":"'Monthly Inputs'!H79","v":3.03},{"$f":"'Monthly Inputs'!I79","v":3.5},{"$f":"'Monthly Inputs'!J79","v":3.35},{"$f":"'Monthly Inputs'!K79","v":3.18},{"$f":"'Monthly Inputs'!L79","v":3.08},{"$f":"'Monthly Inputs'!M79","v":3.02},{"$f":"'Monthly Inputs'!N79","v":3},{"$f":"'Monthly Inputs'!O79","v":3.01},{"$f":"'Monthly Inputs'!P79","v":2.98},{"$f":"'Monthly Inputs'!Q79","v":2.89},{"$f":"'Monthly Inputs'!R79","v":2.79}]
[null,null,null,{"$f":"D221*D223","v":39475.040000000001},{"$f":"E221*E223","v":51261.539999999994},60193,56926.55,56778.9,46446.400000000001,33836.080000000002,22761,16181.759999999998,17567.099999999999,15331.45,33092.19,{"$f":"SUM(D224:O224)","v":449851.01000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P224/P221","v":3.0481014879661759}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$271","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$273","v":0.98809999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P225/P226/P227","v":3.1317875489555931}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":13908},16213,21928,17958,15806,11768,9182,11399,8097,7719,8099,9097,{"$f":"P15+P16","v":151174}]
[null,{"$f":"B223","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G79","v":2.42},{"$f":"'Monthly Inputs'!H79","v":3.03},{"$f":"'Monthly Inputs'!I79","v":3.5},{"$f":"'Monthly Inputs'!J79","v":3.35},{"$f":"'Monthly Inputs'!K79","v":3.18},{"$f":"'Monthly Inputs'!L79","v":3.08},{"$f":"'Monthly Inputs'!M79","v":3.02},{"$f":"'Monthly Inputs'!N79","v":3},{"$f":"'Monthly Inputs'!O79","v":3.01},{"$f":"'Monthly Inputs'!P79","v":2.98},{"$f":"'Monthly Inputs'!Q79","v":2.89},{"$f":"'Monthly Inputs'!R79","v":2.79}]
[null,null,null,{"$f":"D230*D231","v":33657.360000000001},{"$f":"E230*E231","v":49125.39},76748,60159.3,50263.08,36245.440000000002,27729.64,34197,24371.969999999998,23002.62,23406.11,{"$f":"O230*O231","v":25380.63},{"$f":"SUM(D232:O232)","v":464286.54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P232/P230","v":3.0712062920872634}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$270","v":0.99434999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$273","v":0.98809999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P233/P234/P235","v":3.1258548783495521}]
[]
[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":"Nov20"},{"$f":"+E5","v":"Dec20"},"Jan21","Feb21","Mar21","Apr21","May21","Jun21","Jul21","Aug21","Sep21","Oct21"]
[null,null,null,{"$f":"VLOOKUP(MONTH(D240),$C$250:$E$261,2,FALSE)","v":30},{"$f":"VLOOKUP(MONTH(E240),$C$250:$E$261,2,FALSE)","v":31},31,28,31,30,31,30,31,31,30,31]
[null,null,null,{"$f":"VLOOKUP(MONTH(D240),$C$250:$E$261,3,FALSE)","v":117885},{"$f":"VLOOKUP(MONTH(E240),$C$250:$E$261,3,FALSE)","v":168810},168810,168810,117885,34885,34885,34885,34885,34885,34885,34885]
[null,null,null,{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186},{"$f":"'Other Inputs'!$C$70","v":0.65810415677574186}]
[null,null,null,{"$f":"D241*D242*D243","v":2327418.25564525},3443931.4438647022,3443931.4438647022,3110647.7557487637,2404998.864166758,688738.90527365264,711696.86878277443,688738.90527365264,711696.86878277443,711696.86878277443,688738.90527365264,711696.86878277443,{"$f":"SUM(D244:O244)","v":19643931.954242233}]
[]
[]
[]
[]
[null,null,"Month","Days","Trans Dths"]
[null,null,1,31,168810]
[null,null,2,28,168810]
[null,null,3,31,117885]
[null,null,4,30,34885]
[null,null,5,31,34885]
[null,null,6,30,34885]
[null,null,7,31,34885]
[null,null,8,31,34885]
[null,null,9,30,34885]
[null,null,10,31,34885]
[null,null,11,30,117885]
[null,null,12,31,168810]
[null,null,"Total",null,{"$f":"SUM(E250:E261)","v":986395}]

{"sheet":"CET & DSM","index":6,"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,{"$f":"J20/D20","v":{"$error":"#REF!"}},{"$f":"J20-B11","v":{"$error":"#REF!"}},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B20","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(B6/D6,5)","v":{"$error":"#REF!"}}]
[]
[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",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"D20","v":{"$error":"#REF!"}},null,null,null,{"$f":"D11+B11","v":{"$error":"#REF!"}},null,null,null,{"$f":"P5","v":{"$error":"#REF!"}},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$97","v":"2020-06-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$101","v":6.75},{"$f":"'Other Inputs'!$G$101","v":6.75},{"$f":"'Other Inputs'!$G$101","v":6.75},{"$f":"'Other Inputs'!$G$101","v":6.75},{"$f":"'Ut 1.6 Source'!$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'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!E254","v":1.9998100000000001},{"$f":"B16*C16","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND((J16/B16),5)","v":{"$error":"#REF!"}},null,{"$f":"D16*$P$5","v":{"$error":"#REF!"}},null,{"$f":"C16+H16","v":{"$error":"#REF!"}},null,{"$f":"L16*B16","v":{"$error":"#REF!"}},null,{"$f":"ROUND(H16,5)","v":{"$error":"#REF!"}},{"$f":"B16*P16","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"N24","v":{"$error":"#REF!"}},{"$f":"N31","v":{"$error":"#REF!"}},{"$f":"N38","v":{"$error":"#REF!"}},{"$f":"N45","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!E255","v":0.79740999999999995},{"$f":"B17*C17","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND((J17/B17),5)","v":{"$error":"#REF!"}},null,{"$f":"D17*$P$5","v":{"$error":"#REF!"}},null,{"$f":"C17+H17","v":{"$error":"#REF!"}},null,{"$f":"L17*B17","v":{"$error":"#REF!"}},null,{"$f":"ROUND(H17,5)","v":{"$error":"#REF!"}},{"$f":"B17*P17","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!E256","v":2.7016499999999999},{"$f":"B18*C18","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND((J18/B18),5)","v":{"$error":"#REF!"}},null,{"$f":"D18*$P$5","v":{"$error":"#REF!"}},null,{"$f":"C18+H18","v":{"$error":"#REF!"}},null,{"$f":"L18*B18","v":{"$error":"#REF!"}},null,{"$f":"ROUND(H18,5)","v":{"$error":"#REF!"}},{"$f":"B18*P18","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$99","v":7.3650000000000002},{"$f":"N26","v":{"$error":"#REF!"}},{"$f":"N33","v":{"$error":"#REF!"}},{"$f":"N40","v":{"$error":"#REF!"}},{"$f":"N47","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!E257","v":1.49925},{"$f":"B19*C19","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND((J19/B19),5)","v":{"$error":"#REF!"}},null,{"$f":"D19*$P$5","v":{"$error":"#REF!"}},null,{"$f":"C19+H19","v":{"$error":"#REF!"}},null,{"$f":"L19*B19","v":{"$error":"#REF!"}},null,{"$f":"ROUND(H19,5)","v":{"$error":"#REF!"}},{"$f":"B19*P19","v":{"$error":"#REF!"}}]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D16:D19)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"B11","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(N16:N19)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(Q16:Q19)","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E8","v":"2020-11-01"},null,{"$f":"'Other Inputs'!$J$97","v":"2020-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.9998100000000001},{"$f":"$H$16","v":{"$error":"#REF!"}},0.44103999999999999,1.519E-2,2.9080000000000002E-2,null,{"$f":"SUM(B24:F24)","v":{"$error":"#REF!"}},0.55715000000000003,1.244E-2,null,4.2133900000000004,0.14066999999999999,{"$f":"SUM(H24:M24)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"N24-P24","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":0.79740999999999995},{"$f":"$H$17","v":{"$error":"#REF!"}},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.0800000000000001E-2,null,{"$f":"SUM(B25:F25)","v":{"$error":"#REF!"}},{"$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":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$98","v":4.9497600000000004},{"$f":"N25-P25","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":2.7016499999999999},{"$f":"$H$18","v":{"$error":"#REF!"}},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},3.4529999999999998E-2,null,{"$f":"SUM(B26:F26)","v":{"$error":"#REF!"}},1.18665,2.6509999999999999E-2,null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H26:M26)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$99","v":7.3650000000000002},{"$f":"N26-P26","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.49925},{"$f":"$H$19","v":{"$error":"#REF!"}},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.434E-2,null,{"$f":"SUM(B27:F27)","v":{"$error":"#REF!"}},{"$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":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":6.1764000000000001},{"$f":"N27-P27","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2020-11-01"},null,{"$f":"'Other Inputs'!$J$97","v":"2020-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.9998100000000001},-5.9900000000000002E-2,{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B31:F31)","v":{"$error":"#REF!"}},{"$f":"$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":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"N31-P31","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":0.79740999999999995},-2.2239999999999999E-2,{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B32:F32)","v":{"$error":"#REF!"}},{"$f":"$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":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$98","v":4.9497600000000004},{"$f":"N32-P32","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":2.7016499999999999},-7.1120000000000003E-2,{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B33:F33)","v":{"$error":"#REF!"}},{"$f":"$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":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$99","v":7.3650000000000002},{"$f":"N33-P33","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.49925},-2.9530000000000001E-2,{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B34:F34)","v":{"$error":"#REF!"}},{"$f":"$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":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":6.1764000000000001},{"$f":"N34-P34","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2020-11-01"},null,{"$f":"'Other Inputs'!$J$97","v":"2020-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.9998100000000001},{"$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,{"$f":"SUM(B38:F38)","v":2.4252199999999999},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$29","v":3.66269},{"$f":"'Ut 1.5 p1'!$F$30","v":0.22098999999999999},{"$f":"SUM(H38:M38)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"N38-P38","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":0.79740999999999995},{"$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,{"$f":"SUM(B39:F39)","v":1.2421999999999997},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$29","v":3.66269},{"$f":"'Ut 1.5 p1'!$F$30","v":0.22098999999999999},{"$f":"SUM(H39:M39)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$98","v":4.9497600000000004},{"$f":"N39-P39","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":2.7016499999999999},{"$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,{"$f":"SUM(B40:F40)","v":3.1212900000000001},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$29","v":3.66269},{"$f":"'Ut 1.5 p1'!$F$30","v":0.22098999999999999},{"$f":"SUM(H40:M40)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$99","v":7.3650000000000002},{"$f":"N40-P40","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.49925},{"$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,{"$f":"SUM(B41:F41)","v":1.9402899999999998},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$29","v":3.66269},{"$f":"'Ut 1.5 p1'!$F$30","v":0.22098999999999999},{"$f":"SUM(H41:M41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":6.1764000000000001},{"$f":"N41-P41","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2020-11-01"},null,{"$f":"'Other Inputs'!$J$97","v":"2020-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.9998100000000001},{"$f":"$H$16","v":{"$error":"#REF!"}},{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F38","v":2.9080000000000002E-2},null,{"$f":"SUM(B45:F45)","v":{"$error":"#REF!"}},{"$f":"I38","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$32","v":3.8739599999999998},null,{"$f":"SUM(H45:L45)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$97","v":6.1383599999999996},{"$f":"N45-P45","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":0.79740999999999995},{"$f":"$H$17","v":{"$error":"#REF!"}},{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F39","v":1.0800000000000001E-2},null,{"$f":"SUM(B46:F46)","v":{"$error":"#REF!"}},{"$f":"I39","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L$45","v":3.8739599999999998},null,{"$f":"SUM(H46:L46)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$98","v":4.9497600000000004},{"$f":"N46-P46","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":2.7016499999999999},{"$f":"$H$18","v":{"$error":"#REF!"}},{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F40","v":3.4529999999999998E-2},null,{"$f":"SUM(B47:F47)","v":{"$error":"#REF!"}},{"$f":"I40","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L$45","v":3.8739599999999998},null,{"$f":"SUM(H47:L47)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$99","v":7.3650000000000002},{"$f":"N47-P47","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.49925},{"$f":"$H$19","v":{"$error":"#REF!"}},{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F41","v":1.434E-2},null,{"$f":"SUM(B48:F48)","v":{"$error":"#REF!"}},{"$f":"I41","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L$45","v":3.8739599999999998},null,{"$f":"SUM(H48:L48)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":6.1764000000000001},{"$f":"N48-P48","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2020-06-01"},{"$f":"N43","v":"2020-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":116.49},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$f":"D53-C53","v":{"$error":"#REF!"}}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":98.81},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":81.14},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":57.7},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,33.76,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["June",3.1,25.78,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,19.03,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,17.8,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,19.03,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,25.78,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":53.15},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":91.45},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":639.91999999999996},{"$f":"SUM(D53:D64)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H53:H64)","v":{"$error":"#REF!"}},null,{"$f":"H65/C65","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2020-06-01"},{"$f":"D52","v":"2020-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":116.49},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$f":"D71-C71","v":{"$error":"#REF!"}}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":98.81},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":81.14},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":57.7},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,33.76,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,25.78,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,19.03,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,17.8,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,19.03,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,25.78,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":53.15},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":91.45},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":639.91999999999996},{"$f":"SUM(D71:D82)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H71:H82)","v":{"$error":"#REF!"}},null,{"$f":"H83/C83","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2020-06-01"},{"$f":"D70","v":"2020-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":116.49},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$f":"D89-C89","v":{"$error":"#REF!"}}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":98.81},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":81.14},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":57.7},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,33.76,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,25.78,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,19.03,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,17.8,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,19.03,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,25.78,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":53.15},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":91.45},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":639.91999999999996},{"$f":"SUM(D89:D100)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H89:H100)","v":{"$error":"#REF!"}},null,{"$f":"H101/C101","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2020-06-01"},{"$f":"D52","v":"2020-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":116.49},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$f":"D107-C107","v":{"$error":"#REF!"}}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":98.81},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":81.14},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":57.7},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,33.76,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,25.78,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,19.03,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,17.8,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,19.03,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,25.78,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":53.15},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":91.45},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":639.91999999999996},{"$f":"SUM(D107:D118)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H107:H118)","v":{"$error":"#REF!"}},null,{"$f":"H119/C119","v":{"$error":"#REF!"}}]

{"sheet":"UT Tariff Sheets PT","index":7,"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 ",{"$f":"'CET & DSM'!B38","v":1.9998100000000001},{"$f":"'CET & DSM'!B39","v":0.79740999999999995},{"$f":"'CET & DSM'!B40","v":2.7016499999999999},{"$f":"'CET & DSM'!B41","v":1.49925},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",{"$f":"'Ut 1.6 Source'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,"Base DNG",null,{"$f":"'Ut 1.6 Source'!C52","v":8.0921699999999994}]
[null,"DSM Amortization  ",{"$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 1.6 Source'!C19","v":1.08979},{"$f":"'Ut 1.6 Source'!D19","v":0.59780999999999995},{"$f":"'Ut 1.6 Source'!E19","v":7.9939999999999997E-2},{"$f":"'Ut 1.6 Source'!F19","v":1.61575},{"$f":"'Ut 1.6 Source'!G19","v":1.1237699999999999},{"$f":"'Ut 1.6 Source'!H19","v":0.60589000000000004},null,null,null,null,2000,18000,20000,null,null,null,null,null,null,null,null,null,null,null,"Energy Assistance",null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,null,null,"Base DNG",{"$f":"'Ut 1.6 Source'!C60","v":0.91605999999999999},{"$f":"'Ut 1.6 Source'!D60","v":0.14599999999999999},{"$f":"'Ut 1.6 Source'!E60","v":8.9649999999999994E-2},null,null,null,null,"Base SNG",{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":{"$error":"#REF!"}}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":{"$error":"#REF!"}},{"$f":"SUM(D6:D9)","v":{"$error":"#REF!"}},{"$f":"SUM(E6:E9)","v":{"$error":"#REF!"}},{"$f":"SUM(F6:F9)","v":{"$error":"#REF!"}},null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(K8:K9)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"SNG Amortization",{"$f":"ROUND(#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":{"$error":"#REF!"}},{"$f":"SUM(V9:V10)","v":{"$error":"#REF!"}},{"$f":"SUM(W9:W10)","v":{"$error":"#REF!"}},null,null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(AC9:AF10)","v":{"$error":"#REF!"}},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!I39","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!I40","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!I41","v":{"$error":"#REF!"}},null,null,null,"Base SNG",{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND(#REF!/(1-'Other Inputs'!$E$281),5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!/(1-'Other Inputs'!$E$281),5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!/(1-'Other Inputs'!$E$281),5)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J38","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!J39","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!J40","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!J41","v":{"$error":"#REF!"}},null,null,null,"SNG Amortization",{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},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,{"$f":"SUM(AK11:AM12)","v":{"$error":"#REF!"}}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":{"$error":"#REF!"}},{"$f":"SUM(D12:D13)","v":{"$error":"#REF!"}},{"$f":"SUM(E12:E13)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F13)","v":{"$error":"#REF!"}},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[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,{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":3.66269}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.5 p1'!$F$29","v":3.66269},{"$f":"'Ut 1.5 p1'!$F$29","v":3.66269},{"$f":"'Ut 1.5 p1'!$F$29","v":3.66269},{"$f":"'Ut 1.5 p1'!$F$29","v":3.66269},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":3.66269},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":3.66269},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":3.66269},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":3.66269},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":3.66269},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":3.66269},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.22098999999999999}]
[null,"191 Amortization ",{"$f":"'Ut 1.5 p1'!$F$30","v":0.22098999999999999},{"$f":"'Ut 1.5 p1'!$F$30","v":0.22098999999999999},{"$f":"'Ut 1.5 p1'!$F$30","v":0.22098999999999999},{"$f":"'Ut 1.5 p1'!$F$30","v":0.22098999999999999},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.22098999999999999},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.22098999999999999},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.22098999999999999},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.22098999999999999},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.22098999999999999},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.22098999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":3.88368}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":3.88368},{"$f":"SUM(D16:D17)","v":3.88368},{"$f":"SUM(E16:E17)","v":3.88368},{"$f":"SUM(F16:F17)","v":3.88368},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":3.88368},3.88368,3.88368,3.88368,3.88368,3.88368,null,null,null,"Total Rate","$","$","$"]
[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,{"$f":"SUM(AK9,AK13,AK17)","v":{"$error":"#REF!"}}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":{"$error":"#REF!"}},{"$f":"SUM(D18,D14,D10)","v":{"$error":"#REF!"}},{"$f":"SUM(E18,E14,E10)","v":{"$error":"#REF!"}},{"$f":"SUM(F18,F14,F10)","v":{"$error":"#REF!"}},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02"]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.6 Source'!C12","v":6.75},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,"Summer",{"$f":"ROUND(K8*175,0)","v":191}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.6 Source'!C13","v":18.25},null,null,null,null,null,null,null,null,"Winter",{"$f":"ROUND(N8*175,0)","v":283}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.6 Source'!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",{"$f":"'Ut 1.6 Source'!C15","v":420.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",null,5,null,null,null,null,null,"BSF Category 3",67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",null,21,null,null,null,null,null,"BSF Category 4",274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":8,"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 ",{"$f":"'CET & DSM'!B24","v":1.9998100000000001},{"$f":"'CET & DSM'!B25","v":0.79740999999999995},{"$f":"'CET & DSM'!B26","v":2.7016499999999999},{"$f":"'CET & DSM'!B27","v":1.49925},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":1.9998100000000001},{"$f":"'CET & DSM'!B32","v":0.79740999999999995},{"$f":"'CET & DSM'!B33","v":2.7016499999999999},{"$f":"'CET & DSM'!B34","v":1.49925}]
[null,"CET Amortization ",{"$f":"'CET & DSM'!H16","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!H17","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!H18","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!H19","v":{"$error":"#REF!"}},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  ",{"$f":"ROUND('CET & DSM'!D31,5)","v":{"$error":"#REF!"}},{"$f":"ROUND('CET & DSM'!D32,5)","v":{"$error":"#REF!"}},{"$f":"ROUND('CET & DSM'!D33,5)","v":{"$error":"#REF!"}},{"$f":"ROUND('CET & DSM'!D34,5)","v":{"$error":"#REF!"}}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":{"$error":"#REF!"}},{"$f":"SUM(D6:D9)","v":{"$error":"#REF!"}},{"$f":"SUM(E6:E9)","v":{"$error":"#REF!"}},{"$f":"SUM(F6:F9)","v":{"$error":"#REF!"}},null,null,"Distribution Non-Gas Rate",{"$f":"SUM(J6:J9)","v":{"$error":"#REF!"}},{"$f":"SUM(K6:K9)","v":{"$error":"#REF!"}},{"$f":"SUM(L6:L9)","v":{"$error":"#REF!"}},{"$f":"SUM(M6:M9)","v":{"$error":"#REF!"}}]
[]
[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",{"$f":"SUM(C18,C14,C10)","v":{"$error":"#REF!"}},{"$f":"SUM(D18,D14,D10)","v":{"$error":"#REF!"}},{"$f":"SUM(E18,E14,E10)","v":{"$error":"#REF!"}},{"$f":"SUM(F18,F14,F10)","v":{"$error":"#REF!"}},null,null,"Total Rate",{"$f":"SUM(J18,J14,J10)","v":{"$error":"#REF!"}},{"$f":"SUM(K18,K14,K10)","v":{"$error":"#REF!"}},{"$f":"SUM(L18,L14,L10)","v":{"$error":"#REF!"}},{"$f":"SUM(M18,M14,M10)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.6 Source'!C12","v":6.75},null,null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.6 Source'!C12","v":6.75}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.6 Source'!C13","v":18.25},null,null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.6 Source'!C13","v":18.25}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.6 Source'!C14","v":63.5},null,null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.6 Source'!C14","v":63.5}]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.6 Source'!C15","v":420.25},null,null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.6 Source'!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":9,"n_rows":31,"n_cols":18,"rows_kept":31,"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 !!!"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total"]
[null,null,"COMMODITY",null,null,null,null,null,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!P52","v":79092643},{"$f":"'Ut 1.5 p1'!$H$32","v":3.5052099999999999},{"$f":"ROUND('Ut 1.5 p1'!$F$32,5)","v":3.8739599999999998},{"$f":"ROUND(B8*C8,0)","v":277236323},{"$f":"ROUND(B8*D8,0)","v":306401735},{"$f":"(F8-E8)","v":29165412},null,null,{"$f":"'Other Inputs'!G85","v":0.91868000000000005},{"$f":"'Ut 1.5 p6'!E33","v":0.90215000000000001},{"$f":"ROUND(B8*J8,0)","v":72660829},{"$f":"B8*K8","v":71353427.882449999},{"$f":"(M8-L8)","v":-1307401.1175500005},{"$f":"IF(N8=0,0,N8/L8)","v":-1.7993203979960105E-2},null,{"$f":"G8+N8","v":27858010.882449999}]
["GS (S)",{"$f":"Calculations!P53","v":30260118},{"$f":"'Ut 1.5 p1'!$H$32","v":3.5052099999999999},{"$f":"D8","v":3.8739599999999998},{"$f":"ROUND(B9*C9,0)","v":106068068},{"$f":"ROUND(B9*D9,0)","v":117226487},{"$f":"(F9-E9)","v":11158419},null,null,{"$f":"'Other Inputs'!G86","v":0.38583000000000001},{"$f":"'Ut 1.5 p6'!E29","v":0.37874000000000002},{"$f":"ROUND(B9*J9,0)","v":11675261},{"$f":"B9*K9","v":11460717.091320001},{"$f":"(M9-L9)","v":-214543.90867999941},{"$f":"IF(N9=0,0,N9/L9)","v":-1.8375941118575372E-2},null,{"$f":"G9+N9","v":10943875.091320001}]
["Total",{"$f":"SUM(B8:B9)","v":109352761},null,null,{"$f":"SUM(E8:E9)","v":383304391},{"$f":"SUM(F8:F9)","v":423628222},{"$f":"SUM(G8:G9)","v":40323831},{"$f":"IF(G10=0,0,G10/E10)","v":0.1052005454328333},null,null,null,{"$f":"SUM(L8:L9)","v":84336090},{"$f":"SUM(M8:M9)","v":82814144.973769993},{"$f":"SUM(N8:N9)","v":-1521945.02623},{"$f":"IF(N10=0,0,N10/L10)","v":-1.8046189077890615E-2},null,{"$f":"SUM(Q8:Q9)","v":38801885.97377},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":8.297375345007825E-2}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":1458904},{"$f":"'Ut 1.5 p1'!$H$32","v":3.5052099999999999},{"$f":"D8","v":3.8739599999999998},{"$f":"ROUND(B13*C13,0)","v":5113765},{"$f":"ROUND(B13*D13,0)","v":5651736},{"$f":"(F13-E13)","v":537971},null,null,{"$f":"'Other Inputs'!G88","v":0.88924999999999998},{"$f":"'Ut 1.5 p6'!E41","v":0.82726999999999995},{"$f":"ROUND(B13*J13,0)","v":1297330},{"$f":"B13*K13","v":1206907.51208},{"$f":"(M13-L13)","v":-90422.487919999985},{"$f":"IF(N13=0,0,N13/L13)","v":-6.9698910778290782E-2},null,{"$f":"G13+N13","v":447548.51208000001}]
["FS (S)",{"$f":"Calculations!P59","v":1336431},{"$f":"'Ut 1.5 p1'!$H$32","v":3.5052099999999999},{"$f":"D9","v":3.8739599999999998},{"$f":"ROUND(B14*C14,0)","v":4684471},{"$f":"ROUND(B14*D14,0)","v":5177280},{"$f":"(F14-E14)","v":492809},null,null,{"$f":"'Other Inputs'!G89","v":0.76615999999999995},{"$f":"'Ut 1.5 p6'!E37","v":0.64868999999999999},{"$f":"ROUND(B14*J14,0)","v":1023920},{"$f":"B14*K14","v":866929.42538999999},{"$f":"(M14-L14)","v":-156990.57461000001},{"$f":"IF(N14=0,0,N14/L14)","v":-0.15332308638370187},null,{"$f":"G14+N14","v":335818.42538999999}]
["Total",{"$f":"SUM(B13:B14)","v":2795335},null,null,{"$f":"SUM(E13:E14)","v":9798236},{"$f":"SUM(F13:F14)","v":10829016},{"$f":"SUM(G13:G14)","v":1030780},{"$f":"IF(G15=0,0,G15/E15)","v":0.10520056875543721},null,null,null,{"$f":"SUM(L13:L14)","v":2321250},{"$f":"SUM(M13:M14)","v":2073836.93747},{"$f":"SUM(N13:N14)","v":-247413.06253},{"$f":"IF(N15=0,0,N15/L15)","v":-0.10658613356165858},null,{"$f":"SUM(Q13:Q14)","v":783366.93747},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":6.4636976969980414E-2}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":205030},{"$f":"'Ut 1.5 p1'!$H$32","v":3.5052099999999999},{"$f":"'Ut 1.5 p6'!E22","v":3.77433},{"$f":"ROUND(B18*C18,0)","v":718673},{"$f":"ROUND(B18*D18,0)","v":773851},{"$f":"(F18-E18)","v":55178},{"$f":"IF(G18=0,0,G18/E18)","v":7.677761652378759E-2},null,{"$f":"'Other Inputs'!G91","v":0.77861000000000002},{"$f":"'Ut 1.5 p6'!E57","v":0.95364000000000004},{"$f":"ROUND(B18*J18,0)","v":159638},{"$f":"ROUND(B18*K18,0)","v":195525},{"$f":"(M18-L18)","v":35887},{"$f":"IF(N18=0,0,N18/L18)","v":0.22480236535160802},null,{"$f":"G18+N18","v":91065},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":0.10368195320336418}]
[]
[]
["IS",{"$f":"Calculations!P17","v":151174},{"$f":"'Ut 1.5 p1'!$H$32","v":3.5052099999999999},{"$f":"D8","v":3.8739599999999998},{"$f":"ROUND(B21*C21,0)","v":529897},{"$f":"ROUND(B21*D21,0)","v":585642},{"$f":"(F21-E21)","v":55745},{"$f":"IF(G21=0,0,G21/E21)","v":0.10519968975102709},null,{"$f":"'Other Inputs'!G93","v":0.17898},{"$f":"'Ut 1.5 p6'!E43","v":0.17957000000000001},{"$f":"ROUND(B21*J21,0)","v":27057},{"$f":"ROUND(B21*K21,0)","v":27146},{"$f":"(M21-L21)","v":89},{"$f":"IF(N21=0,0,N21/L21)","v":3.2893521085116608E-3},null,{"$f":"G21+N21","v":55834},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":0.10024885358575394}]
[]
["TSF",{"$f":"'Ut 1.5 p3'!F18","v":345541.44},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D47","v":1.6791100000000001},{"$f":"'Ut 1.5 p6'!E47","v":1.16137},{"$f":"ROUND(B23*J23,0)","v":580202},{"$f":"ROUND(B23*K23,0)","v":401301},{"$f":"(M23-L23)","v":-178901},{"$f":"IF(N23=0,0,N23/L23)","v":-0.30834261171109373},null,{"$f":"G23+N23","v":-178901},{"$f":"IF(Q23=0,0,Q23/(E23+L23))","v":-0.30834261171109373}]
[]
["TBF",{"$f":"'Ut 1.5 p3'!G18","v":47509.2},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D52","v":1.0557299999999998},{"$f":"'Ut 1.5 p6'!E52","v":1.13398},{"$f":"ROUND(B25*J25,0)","v":50157},{"$f":"ROUND(B25*K25,0)","v":53874},{"$f":"(M25-L25)","v":3717},{"$f":"IF(N25=0,0,N25/L25)","v":7.4107303068365327E-2},null,{"$f":"G25+N25","v":3717},{"$f":"IF(Q25=0,0,Q25/(E25+L25))","v":7.4107303068365327E-2}]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":112504300},null,null,{"$f":"E10+E15+E18+E21","v":394351197},{"$f":"F10+F15+F18+F21","v":435816731},{"$f":"G10+G15+G18+G21","v":41465534},{"$f":"IF(G27=0,0,G27/E27)","v":0.10514874638506549},null,null,null,{"$f":"L10+L15+L18+L21+L23+L25","v":87474394},{"$f":"M10+M15+M18+M21+M23+M25","v":85565827.911239997},{"$f":"N10+N15+N18+N21+N23+N25","v":-1908566.08876},{"$f":"IF(N27=0,0,N27/L27)","v":-2.1818568857533326E-2},null,{"$f":"Q10+Q15+Q18+Q21+Q23+Q25","v":39556967.911239997},{"$f":"IF(Q27=0,0,Q27/(E27+L27))","v":8.2098104895470356E-2}]
[null,null,null,null,null,null,{"$f":"IF(G27>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Increase"},null,null,null,null,null,null,{"$f":"IF(N27>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Decrease to SNG"}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G27,-3)","v":41466000},null,null,null,null,null,null,{"$f":"ROUND(N27,-3)","v":-1909000},null,null,{"$f":"ROUND(Q27,-3)","v":39557000}]
[null,{"$f":"B27","v":112504300},null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]

{"sheet":"UT Summary - by cost","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

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

{"sheet":"Model Checks","index":12,"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,{"$f":"ABS(SUM(D10:D1993))","v":8.0810621380805969E-2}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$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",{"$f":"Calculations!P20-'Utah Summary-by class'!B27","v":0}]
[null,"Company Production",null,{"$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,{"$f":"SUM('Ut 1.4 p2'!D23:D28)-'Monthly Inputs'!S29-'Monthly Inputs'!S37","v":0}]
[null,"Injections",null,{"$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,{"$f":"'Ut 1.2 p4'!E24-Calculations!P194","v":-2.4246275424957275E-2}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.2 p5'!E43","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.1 p2'!F43-'Ut 1.1 p2'!G43-'Ut 1.1 p2'!H43+'Ut 1.1 p2'!H41","v":-1.4901161193847656E-8}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T368","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E270))","v":-0.63141751289367676}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-1.4174197465181351}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23+'SDR#4'!G33-'Utah Summary-by class'!L27","v":1.4619944095611572}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G71-'Ut 1.1 p2'!H43","v":0.69189976155757904}]
[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":"Royalty Detail","index":13,"n_rows":1697,"n_cols":10,"rows_kept":1697,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Test-Year Cost of Dominion Energy's Production"]
[null,null,null,"November 2020 through October 2021"]
[]
[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 $"]
[1,"ACE UNIT (CO)","ACE UNIT 10 FT UN","MESAVERDE",2.9216108341107461,42394.75,{"$f":"E11*F11","v":123860.96090941655},0.12685197631358325,{"$f":"G11*H11","v":15712.00767945897}]
[2,null,"ACE UNIT 11 FT UN","FORT UNION",2.9216108341107461,20712.978999999999,{"$f":"E12*F12","v":60515.263853108365},0.12685197631358325,{"$f":"G12*H12","v":7676.4808169047428}]
[3,null,"ACE UNIT 12 FT UN","FORT UNION",2.9216108341107461,39080.390999999996,114177.69374688408,0.1371675,15661.468807025722]
[4,null,"ACE UNIT 13 FT UN","FORT UNION",2.9216108341107461,36040.959000000003,105297.65628614121,0.12685197631358325,13357.215801085415]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",2.9216108341107461,44417.644000000008,129771.0699360742,0.12685197631358325,16461.71668971924]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",2.9216108341107461,6979.0679999999993,20390.120680795615,0.13297693241602584,2711.4156997247692]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",2.9216108341107461,2082.1259999999997,6083.1618795836703,0.13297693241602584,808.92020613714249]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",2.9216108341107461,6969.4130000000005,20361.912528192279,0.13297693241602584,2707.6646661224545]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",2.9216108341107461,2080.201,6077.5377787280086,0.13297693241602584,808.17233045775822]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",2.9216108341107461,5660.9670000000006,16539.142518743411,0.13297693241602584,2199.3244369339618]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",2.9216108341107461,531.96599999999989,1554.1976289785568,0.13297693241602584,206.67243306982917]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",2.9216108341107461,10116.130000000001,29555.395007272746,0.13297693241602584,3930.1857644110555]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",2.9216108341107461,928.03399999999999,2711.3541888231321,0.13297693241602584,360.54756272304223]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",2.9216108341107461,8318.3060000000005,24302.852931048426,0.13297693241602584,3231.7188317286423]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",2.9216108341107461,2497.8159999999998,7297.6462872151669,0.13297693241602584,970.41861713107323]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",2.9216108341107461,10663.816000000001,31155.520358563521,0.13297693241602584,4142.9655251068189]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",2.9216108341107461,8082.3250000000007,23613.408284804136,0.13297693241602584,3140.0385976004245]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",2.9216108341107461,9103.3649999999998,26596.489810864572,0.13297693241602584,3536.719628082858]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",2.9216108341107461,5692.9069999999992,16632.458768784902,0.13297693241602584,2211.7333456090464]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",2.9216108341107461,20199.288999999997,59014.46158373401,0.13297693241602584,7847.5620695883508]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",2.9216108341107461,1559.0600000000002,4554.9665870286999,0.13297693241602584,605.70548400057135]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",2.9216108341107461,1494.7180000000001,4366.9843027403467,0.13297693241602584,580.70817648734885]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",2.9216108341107461,1642.0399999999997,4797.4018540432089,0.13297693241602584,637.94378211762091]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",2.9216108341107461,8021.2099999999991,23434.854038677455,0.13297693241602584,3116.2950016806421]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",2.9216108341107461,2914.895,8516.1888122952423,0.13375000000000004,1139.040253644489]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",2.9216108341107461,7011.8879999999999,20486.007948371131,0.13297693241602584,2724.1664944247159]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",2.9216108341107461,6373.1570000000011,18619.884538688744,0.13297693241602584,2476.0151278954177]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",2.9216108341107461,9166.9709999999995,26782.321789579019,0.13297693241602584,3561.4309945571054]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",2.9216108341107461,8464.1939999999977,24729.080892415164,0.13297693241602584,3288.3973185411273]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",2.9216108341107461,10103.831999999999,29519.465037234844,0.13297693241602584,3925.4079072136155]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",2.9216108341107461,3736.9259999999999,10917.843487870134,0.13297693241602584,1451.8213356152546]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",2.9216108341107461,4530.4539999999997,13236.223489840366,0.13297693241602584,1760.1123964519161]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",2.9216108341107461,12247.819,35783.360684627442,0.13297693241602584,4758.3615353779796]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",2.9216108341107461,13058.788,38152.696501155406,0.13297693241602584,5073.4285441232878]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",2.9216108341107461,3903.7560000000003,11405.255823324831,0.13297693241602584,1516.6359328057513]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",2.9216108341107461,15965.232,46644.194780291575,0.13297693241602584,6202.6019368987781]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",2.9216108341107461,3739.848,10926.380434727405,0.13297693241602584,1452.9565526205333]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",2.9216108341107461,3452.8120000000004,10087.772947347594,0.13297693241602584,1341.4411014476548]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",2.9216108341107461,11564.657999999999,33787.43010558551,0.13297693241602584,4492.9488096616415]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",2.9216108341107461,8881.98,25949.688996354962,0.13297693241602584,3450.7100398851835]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",2.9216108341107461,3128.2820000000006,9139.6225833536355,0.13297693241602584,1215.3589745745999]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",2.9216108341107461,917.12800000000004,2679.4911010663204,0.13375000000000004,358.38193476762046]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",2.9216108341107461,607.92900000000009,1776.1319527701121,0.13297693241602584,236.18457864545519]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",2.9216108341107461,6101.8260000000009,17827.160949458641,0.13297693241602584,2370.6011767457767]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",2.9216108341107461,1023.038,2988.9189045069893,0.13297693241602584,397.45726716160794]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",2.9216108341107461,9212.5399999999991,26915.456673678611,0.13297693241602584,3579.1348630422326]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",2.9216108341107461,3779.8180000000002,11043.157219766812,0.13297693241602584,1468.4851712724792]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",2.9216108341107461,15130.989,44206.861393210522,0.13297693241602584,5878.4928198095777]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",2.9216108341107461,17518.180999999997,51181.307403513012,0.13297693241602584,6805.9332555607934]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",2.9216108341107461,3588.8150000000001,10485.120785619158,0.13297693241602584,1394.2791980831466]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",2.9216108341107461,3810.1929999999998,11131.901148852925,0.13297693241602584,1480.286066732896]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",2.9216108341107461,13107.687,38295.560349332583,0.13297693241602584,5092.4261404070385]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",2.9216108341107461,4268.0010000000011,12469.437961595502,0.13297693241602584,1658.1476090849121]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",2.9216108341107461,12797.527999999997,37389.396454635615,0.13297693241602584,4971.9272454240763]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",2.9216108341107461,2541.6350000000002,7425.6683523550664,0.13297693241602584,987.44259863494165]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",2.9216108341107461,10158.880000000001,29680.293870430978,0.13297693241602584,3946.7944320960864]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",2.9216108341107461,7551.2390000000014,22061.781673359601,0.13297693241602584,2933.7080505554572]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",2.9216108341107461,11326.837000000001,33092.609695406463,0.13297693241602584,4400.553722935987]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",2.9216108341107461,5570.2440000000006,16274.08521904038,0.13297693241602584,2164.0779303049776]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",2.9216108341107461,1394.1109999999996,4073.0498015529652,0.13297693241602584,541.62166818821618]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",2.9216108341107461,23994.296000000006,70101.995150460149,0.13297693241602584,9321.9482713513098]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",2.9216108341107461,561.98,1641.8868565535572,0.13297693241602584,218.3330775586835]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",2.9216108341107461,10666.003000000001,31161.909921457722,0.13297693241602584,4143.8151895799683]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",2.9216108341107461,10232.979000000001,29896.78231162775,0.13297693241602584,3975.5824009099601]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",2.9216108341107461,12509.244999999999,36547.145718545675,0.13297693241602584,4859.9273262136967]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",2.9216108341107461,15527.494000000002,{"$f":"E76*F76","v":45365.294696989615},0.13297693241602584,{"$f":"G76*H76","v":6032.5377269546834}]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",2.9216108341107461,2524.0880000000002,7374.4028470489257,0.13297693241602584,980.62546900057362]
[68,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",2.9216108341107461,14244.227999999999,41616.090848343643,0.13297693241602584,5533.9801001593842]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",2.9216108341107461,5274.7470000000003,15410.757982393156,0.13297693241602584,2049.2753227044254]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",2.9216108341107461,21105.634000000005,61662.448955176136,0.13297693241602584,8199.683307319101]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",2.9216108341107461,13278.74,38795.310647339727,0.13297693241602584,5158.8814020100226]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",2.9216108341107461,18338.008000000002,53576.522848809538,0.13297693241602584,7124.4416579518102]
[73,null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",2.9216108341107461,937.31200000000013,2738.460894142012,0.13297693241602584,364.15212924425202]
[74,null,"BIRCH CREEK UNIT 135 FR","FRONTIER",2.9216108341107461,1407.0060000000001,4110.723973258825,0.13297693241602584,546.63146397297601]
[75,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",2.9216108341107461,5258.027,15361.908649246823,0.13297693241602584,2042.7794882320577]
[76,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",2.9216108341107461,8582.3919999999998,25074.409449785395,0.13297693241602584,3334.3180507758721]
[77,null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",2.9216108341107461,292.97799999999995,855.96769895609805,0.13297693241602584,113.82395885438621]
[78,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",2.9216108341107461,7052.2179999999998,20603.836513310816,0.13297693241602584,2739.8349755413778]
[79,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",2.9216108341107461,10046.799000000001,29352.836806533011,0.13297693241602584,3903.250196240976]
[80,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",2.9216108341107461,7212.0569999999989,21070.823867424242,0.13315196276811,2805.6215550886764]
[81,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",2.9216108341107461,7738.1049999999996,22607.731403486534,0.13297693241602584,3006.3067709210941]
[82,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",2.9216108341107461,7725.9349999999995,22572.175399635405,0.13297693241602584,3001.5786425999986]
[83,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",2.9216108341107461,3261.4920000000002,9528.8103625655258,0.13297693241602584,1267.1119715880027]
[84,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",2.9216108341107461,18488.927,54017.449434282695,0.13297693241602584,7183.0747227087031]
[85,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",2.9216108341107461,14001.395000000002,40906.627324664034,0.13297693241602584,5439.6378171194056]
[86,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",2.9216108341107461,4662.6370000000006,13622.410774725629,0.13297693241602584,1811.4663969340322]
[87,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",2.9216108341107461,2861.2579999999998,8359.4823719860451,0.13297693241602584,1111.6183224125477]
[88,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",2.9216108341107461,6675.3240000000005,19502.698919599483,0.13297693241602584,2593.4090761616808]
[89,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",2.9216108341107461,652.02800000000002,1904.9720689435617,0.13297693241602584,253.31734206632493]
[90,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",2.9216108341107461,10223.266000000001,29868.404705596036,0.13297693241602584,3971.8088339105525]
[91,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",2.9216108341107461,1280.7610000000002,3741.885213506514,0.13297693241602584,497.58441714498213]
[92,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",2.9216108341107461,9384.3370000000014,27417.38065014634,0.13297693241602584,3645.8791737389647]
[93,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",2.9216108341107461,12102.786000000002,35359.630700523863,0.13297693241602584,4702.0152219191941]
[94,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",2.9216108341107461,4027.0229999999997,11765.394026013159,0.13297693241602584,1564.5260062450659]
[95,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",2.9216108341107461,235.02,686.63697823270752,0.13297693241602584,91.306879048794954]
[96,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",2.9216108341107461,23065.278000000002,67387.766096576248,0.13297693241602584,8961.0184178913769]
[97,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",2.9216108341107461,5087.8549999999996,14864.732290384529,0.13297693241602584,1976.6665011607806]
[98,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",2.9216108341107461,18043.306000000004,52715.518292775443,0.13297693241602584,7009.9479132941742]
[99,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",2.9216108341107461,5154.1090000000004,15058.300694587704,0.13297693241602584,2002.4066337643842]
[100,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",2.9216108341107461,7106.5650000000005,20762.617297312234,0.13297693241602584,2760.949157124498]
[101,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",2.9216108341107461,925.02100000000007,2702.5513753799564,0.13375000000000004,361.46624645706925]
[102,null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",2.9216108341107461,992.07200000000012,2898.4483034179166,0.13375000000000004,387.66746058214642]
[103,null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",2.9216108341107461,8685.380000000001,25375.300306368794,0.13375000000000004,3393.9464159768272]
[104,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",2.9216108341107461,17889.352999999999,52265.727540031578,0.13297693241602584,6950.1361187652001]
[105,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",2.9216108341107461,4736.7440000000006,13838.922588809073,0.13297693241602584,1840.2574738026776]
[106,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",2.9216108341107461,1187.0669999999998,3468.1478080153402,0.13297693241602584,461.18365667524404]
[107,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",2.9216108341107461,1718.1010000000003,5019.6224956965079,0.13297693241602584,667.49400136419752]
[108,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",2.9216108341107461,6866.8360000000002,20062.2224536617,0.13297693241602584,2667.812799335848]
[109,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",2.9216108341107461,841.12,2457.4253047872307,0.13297693241602584,326.78087867212332]
[110,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",2.9216108341107461,1428.2049999999999,4172.6592013311383,0.13375000000000004,558.09316817803995]
[111,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",2.9216108341107461,3441.0870000000004,10053.517060317647,0.13297693241602584,1336.8858586732226]
[112,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",2.9216108341107461,3119.9920000000002,9115.4024295388554,0.13297693241602584,1212.1382528176662]
[113,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",2.9216108341107461,12470.631000000001,36434.330637797328,0.13297693241602584,4844.9255228455149]
[114,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",2.9216108341107461,6428.3029999999999,18780.999689746612,0.13297693241602584,2497.4397264488375]
[115,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",2.9216108341107461,18288.931000000004,53433.138953903894,0.13297693241602584,7105.3749074493962]
[116,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",2.9216108341107461,10953.993999999999,32003.307547184104,0.13297693241602584,4255.7016647911905]
[117,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",2.9216108341107461,10834.105999999998,31653.041467504234,0.13297693241602584,4209.124355985974]
[118,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",2.9216108341107461,3418.1709999999998,9986.5654264431632,0.13297693241602584,1327.9828357803528]
[119,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",2.9216108341107461,13688.427,39992.256625134054,0.13297693241602584,5318.0476064048125]
[120,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",2.9216108341107461,5157.3020000000015,15067.629397981023,0.13297693241602584,2003.6471361250467]
[121,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",2.9216108341107461,20630.668000000001,60274.783143741879,0.13297693241602584,8015.1557644959776]
[122,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",2.9216108341107461,3422.636,9999.6104188174668,0.13297693241602584,1329.7175188496781]
[123,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",2.9216108341107461,2276.9160000000002,6652.2624539601038,0.13297693241602584,884.59745475391901]
[124,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",2.9216108341107461,12775.835000000001,37326.017950811263,0.13297693241602584,4963.4993664043968]
[125,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",2.9216108341107461,2979.1960000000004,8704.0513105394002,0.13297693241602584,1157.4380428672191]
[126,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",2.9216108341107461,11899.150999999998,34764.688478319709,0.13297693241602584,4622.9016302457121]
[127,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",2.9216108341107461,3149.3370000000004,9201.1370994658355,0.13297693241602584,1223.5389862262564]
[128,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",2.9216108341107461,4716.7710000000006,13780.569255619379,0.13297693241602584,1832.4978265588618]
[129,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",2.9216108341107461,7591.6179999999995,22179.753397230153,0.13297693241602584,2949.3955685075939]
[130,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",2.9216108341107461,11381.044999999998,{"$f":"E140*F140","v":33250.984375501932},0.13297693241602584,{"$f":"G140*H140","v":4421.6139020674518}]
[131,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",2.9216108341107461,1849.086,5402.3096908025027,0.13297693241602584,718.38257064428592]
[132,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",2.9216108341107461,16675.350000000002,48718.883222588636,0.13297693241602584,6478.4876416744246]
[133,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",2.9216108341107461,5556.9849999999997,16235.347580990903,0.13297693241602584,2158.9267180281158]
[134,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",2.9216108341107461,12964.1,37876.055014495127,0.13297693241602584,5036.6416078481952]
[135,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",2.9216108341107461,6963.956000000001,20345.969297870539,0.13297693241602584,2705.5445842614677]
[136,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",2.9216108341107461,12380.41,36170.739986733024,0.13297693241602584,4809.8740466534409]
[137,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",2.9216108341107461,19535.786,57075.964030469033,0.13297693241602584,7589.7866114592025]
[138,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",2.9216108341107461,7027.0589999999993,20530.331706335422,0.13297693241602584,2730.0605317919581]
[139,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",2.9216108341107461,10120.182000000003,29567.233374372565,0.13297693241602584,3931.7599941528042]
[140,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",2.9216108341107461,2301.951,6725.4049811920659,0.13297693241602584,894.32372365438096]
[141,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",2.9216108341107461,20671.858000000004,60395.12429399891,0.13297693241602584,8031.1583615005738]
[142,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",2.9216108341107461,3152.0919999999996,9209.186137313809,0.13297693241602584,1224.6093225881805]
[143,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",2.9216108341107461,13444.673999999997,39280.10521948705,0.13297693241602584,5223.3478970661135]
[144,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",2.9216108341107461,1532.0960000000002,4476.1882724977386,0.13297693241602584,595.22978539333928]
[145,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",2.9216108341107461,24010.052,70148.028050762383,0.13297693241602584,9328.069585223715]
[146,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",2.9216108341107461,829.97400000000005,2424.8610304302324,0.13297693241602584,322.45058136177579]
[147,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",2.9216108341107461,15749.651999999998,46014.353916673972,0.13297693241602584,6118.8476309446487]
[148,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",2.9216108341107461,1472.0440000000001,4300.7396986877193,0.13297693241602584,571.89917225131626]
[149,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",2.9216108341107461,23087.232,67451.907140828305,0.13297693241602584,8969.547697197977]
[150,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",2.9216108341107461,3514.1670000000004,10267.02838007446,0.13297693241602584,1365.2779390105809]
[151,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",2.9216108341107461,25757.427,75253.177782016646,0.13297693241602584,10006.936736010406]
[152,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",2.9216108341107461,386.97800000000001,1130.5991173625084,0.13297693241602584,150.34360241913276]
[153,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",2.9216108341107461,18753.555,54790.589466091755,0.13297693241602584,7285.8845124667005]
[154,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",2.9216108341107461,3817.23,11152.460524292563,0.13297693241602584,1483.0199894112482]
[155,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",2.9216108341107461,2243.009,6553.1993954079107,0.13297693241602584,871.42435311189922]
[156,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",2.9216108341107461,1000.9100000000001,2924.2694999697869,0.13297693241602584,388.86038766372803]
[157,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",2.9216108341107461,10139.739000000001,29624.371317455265,0.13297693241602584,3939.3580225485034]
[158,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",2.9216108341107461,4089.06,11946.641997328887,0.13297693241602584,1588.6278054772595]
[159,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",2.9216108341107461,6678.6930000000002,19512.541826499601,0.13297693241602584,2594.7179557273148]
[160,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",2.9216108341107461,2637.2449999999999,7705.003564204394,0.13297693241602584,1024.587738222446]
[161,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",2.9216108341107461,7930.0790000000015,23168.604721754116,0.13297693241602584,3080.8899842583146]
[162,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",2.9216108341107461,2679.3880000000004,7828.1290095863251,0.13297693241602584,1040.9605822516921]
[163,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",2.9216108341107461,6262.7210000000005,18297.233524612886,0.13297693241602584,2433.1099858026901]
[164,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",2.9216108341107461,5136.99,15008.28563871856,0.13297693241602584,1995.7557850602893]
[165,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",2.9216108341107461,11985.962,35018.316436439702,0.13297693241602584,4656.6282980914493]
[166,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",2.9216108341107461,6826.7810000000018,19945.197331701398,0.13297693241602584,2652.251157601956]
[167,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",2.9216108341107461,15929.674999999999,46540.311063863097,0.13297693241602584,6188.7877989601429]
[168,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",2.9216108341107461,6195.0440000000008,18099.507668192775,0.13297693241602584,2406.8170079566121]
[169,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",2.9216108341107461,16811.085999999999,49115.45099076748,0.13297693241602584,6531.2220069819168]
[170,null,"BIRCH CREEK UNIT 36 ALMY","ALMY",2.9216108341107461,1053.0550000000001,3076.6168969144919,0.13375000000000004,411.49750996231342]
[171,null,"BIRCH CREEK UNIT 38 ALMY","ALMY",2.9216108341107461,4087.4290000000005,11941.876850058454,0.13375000000000004,1597.2260286953185]
[172,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",2.9216108341107461,1149.008,3356.9542212799201,0.13297693241602584,446.39747460683259]
[173,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",2.9216108341107461,10310.407000000001,30122.996795291278,0.13297693241602584,4005.6637090156114]
[174,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",2.9216108341107461,1929.0809999999999,5636.0239494771922,0.13297693241602584,749.46117582473164]
[175,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",2.9216108341107461,2091.0789999999997,6109.3190613814641,0.13297693241602584,812.39850793326139]
[176,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",2.9216108341107461,4637.2970000000005,13548.377156189263,0.13297693241602584,1801.621633445408]
[177,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",2.9216108341107461,9902.1369999999988,28930.190740048878,0.13297693241602584,3847.0480188222164]
[178,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",2.9216108341107461,2770.8039999999996,8095.2109855973904,0.13297693241602584,1076.4763241252542]
[179,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",2.9216108341107461,11065.164000000001,32328.103023612202,0.13297693241602584,4298.8919709092006]
[180,null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",2.9216108341107461,97.99199999999999,286.29448885618018,0.13375006649997334,38.291906923089975]
[181,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",2.9216108341107461,5461.6370000000006,15956.777831180114,0.13297693241602584,2121.8833672343776]
[182,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",2.9216108341107461,17072.476999999999,49879.133768306521,0.13297693241602584,6632.774200078009]
[183,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",2.9216108341107461,8790.5120000000006,25682.455096580525,0.13297693241602584,3415.1740956556068]
[184,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",2.9216108341107461,966.09299999999996,2822.547775558553,0.13297693241602584,375.3337447914538]
[185,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",2.9216108341107461,2253.0680000000002,6582.5878787882311,0.13297693241602584,875.33234348017356]
[186,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",2.9216108341107461,3767.4009999999998,11006.879578039658,0.13297693241602584,1463.6610817603146]
[187,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",2.9216108341107461,1583.9390000000003,4627.6533429705423,0.13297693241602584,615.3711458329899]
[188,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",2.9216108341107461,14267.691000000001,41684.640603344385,0.13297693241602584,5543.0956362972529]
[189,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",2.9216108341107461,2820.5419999999999,8240.5260652643919,0.13297693241602584,1095.7998776531624]
[190,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",2.9216108341107461,8669.1610000000001,25327.914700250349,0.13297693241602584,3368.0284013340579]
[191,null,"BIRCH CREEK UNIT 931 BR","BEAR RIVER",2.9216108341107461,2266.7870000000003,6622.6694578213965,0.13297693241602584,880.66226890639439]
[192,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",2.9216108341107461,17444.315999999999,50965.502619251427,0.13297693241602584,6777.2361973489851]
[193,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",2.9216108341107461,103.00500000000001,300.94052396757741,0.13297693241602584,40.018147716879945]
[194,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",2.9216108341107461,14399.553999999998,{"$f":"E204*F204","v":42069.892972762726},0.13297693241602584,{"$f":"G204*H204","v":5594.3253145885092}]
[195,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",2.9216108341107461,870.97699999999986,2544.6558394612748,0.13297693241602584,338.38052758608745]
[196,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",2.9216108341107461,11900.61,34768.951108526686,0.13297693241602584,4623.4684617346602]
[197,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",2.9216108341107461,1245.2370000000001,3638.0979102355632,0.13297693241602584,483.78309993227936]
[198,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",2.9216108341107461,20845.738000000001,60903.13398583408,0.13297693241602584,8098.7119319584253]
[199,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",2.9216108341107461,8555.5830000000005,24996.083984933721,0.13297693241602584,3323.9025707298374]
[200,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",2.9216108341107461,13110.726000000002,38304.439124657452,0.13297693241602584,5093.6068127133503]
[201,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",2.9216108341107461,1034.116,3021.2845093272681,0.13297693241602584,401.76114600639795]
[202,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",2.9216108341107461,9259.2259999999987,27051.854997079903,0.13297693241602584,3597.2726936748254]
[203,null,"BIRCH CREEK UNIT 15 BR ","LANCE",2.9216108341107461,439.98199999999997,1285.4561780137142,0.13297693241602584,170.93601930749256]
[204,null,"BIRCH CREEK UNIT 138 FFR","FIRST FRONTIER",2.9216108341107461,1852.1920000000002,5411.3842140532515,0.13297693241602584,719.58927290930831]
[205,null,"BIRCH CREEK UNIT 15 FR","LANCE",2.9216108341107461,1328.1859999999999,3880.4426073142154,0.13297693241602584,516.00935433708958]
[206,null,"BIRCH CREEK UNIT 135 FFR","FIRST FRONTIER",2.9216108341107461,7263.7549999999992,21221.8653043261,0.13297693241602584,2822.0185483153755]
[207,null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",2.9216108341107461,101.99299999999999,297.98385380345729,0.13375000000000004,39.855340446212423]
[208,null,"BIRCH CREEK UNIT 84 ALMY (NP)","ALMY",2.9216108341107461,742.00399999999991,2167.84692535351,0.13375000000000004,289.94952626603202]
[209,null,"BIRCH CREEK UNIT 34 ALMY","ALMY",2.9216108341107461,891.05499999999995,2603.3159417885508,0.13375000000000004,348.19350721421876]
[210,null,"BIRCH CREEK UNIT 138 BAX","BAXTER",2.9216108341107461,1852.1890000000003,5411.3754492207499,0.13375000000000004,723.7714663332755]
[211,null,"BIRCH CREEK UNIT 135 BAX","BAXTER",2.9216108341107461,7264.8679999999986,21225.117057184463,0.13375000000000004,2838.8594063984228]
[212,null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",2.9216108341107461,845.0440000000001,2468.8897057002814,0.13375006649997334,330.21416231851225]
[213,"BRUFF AREA (WY)","BRUFF FEDERAL 10A-18D DK","DAKOTA",2.9216108341107461,342.96900000000005,1002.0219461641286,0.12499962199981253,125.25236450603258]
[214,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",2.9216108341107461,10976.620999999999,32069.414835527528,0.12499962199981253,4008.6647321961213]
[215,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",2.9216108341107461,6935.5769999999993,20263.056904009303,0.12499962199981253,2532.8744535618544]
[216,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",2.9216108341107461,12373.414000000001,36150.300397337582,0.20312511999999999,7343.0341062452435]
[217,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",2.9216108341107461,13278.609999999999,38794.930837931293,0.18750015999999997,7274.0557393010504]
[218,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",2.9216108341107461,2342.1999999999998,6842.9968956541888,0.18750015999999997,1283.0630128146636]
[219,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",2.9216108341107461,9352.2159999999985,27323.535588543862,0.18750015999999997,5123.1672946176677]
[220,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",2.9216108341107461,8030.6129999999994,23462.3259453506,0.18750015999999997,4399.1898687253879]
[221,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",2.9216108341107461,22696.005999999998,66308.897020642486,0.18749994666666664,12432.914654895956]
[222,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",2.9216108341107461,15355.559999999998,44862.970459837605,0.18749994666666664,8411.8045685277921]
[223,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",2.9216108341107461,18419.981,53816.016053714091,0.18749994666666664,10090.500139883869]
[224,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",2.9216108341107461,11710.825999999999,34214.476117985811,0.18749994666666664,6415.212447350279]
[225,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",2.9216108341107461,623.05299999999988,1820.3183950252023,0.21887943372872165,398.43025950909174]
[226,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",2.9216108341107461,6092.5149999999994,17799.957830982232,0.18749994666666664,3337.4911439780835]
[227,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",2.9216108341107461,12652.421999999999,36965.453192941153,0.17908361746350762,6619.9070789698699]
[228,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",2.9216108341107461,12548.564,36662.020534932082,0.16876698508613705,6187.338672846533]
[229,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",2.9216108341107461,10074.979000000001,29435.167799838255,0.17875790000000003,5261.7687820467072]
[230,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",2.9216108341107461,19916.163000000004,58187.27759471559,0.17342212612269181,10090.961393766846]
[231,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",2.9216108341107461,26856.439000000002,78464.063148034373,0.17342212612269181,13607.404655357272]
[232,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",2.9216108341107461,3842.3319999999999,11225.798799450411,0.17750914285714284,1992.6819227771855]
[233,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",2.9216108341107461,34213.21,99957.685005706109,0.17557642045653774,17550.212530424014]
[234,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",2.9216108341107461,8483.976999999999,24786.879119546382,0.18194109958932919,4509.7520423980523]
[235,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",2.9216108341107461,22239.993999999999,64976.607420957982,0.18193989341128353,11821.83702839591]
[236,null,"HAGOOD FED 12-1 FR","FRONTIER",2.9216108341107461,45805.510999999999,133825.87719957894,0.16166666666666671,21635.1834805986]
[237,null,"HAGOOD FED 12-2 FR","FRONTIER",2.9216108341107461,24814.756999999998,72499.062897025462,0.16166666666666671,11720.681835019119]
[238,null,"HAGOOD FED 12-3 FR","FRONTIER",2.9216108341107461,26822.523000000001,78364.973794984675,0.16166666666666671,12669.004096855859]
[239,null,"HAGOOD FED 12-4 FR","FRONTIER",2.9216108341107461,26141.323,76374.772494788427,0.16166666666666671,12347.254886657465]
[240,null,"HALEY FED 4-1 FR","FRONTIER",2.9216108341107461,22981.976999999999,67144.392992483976,0.16656812863792678,11184.115889287581]
[241,null,"HALEY FED 4-2 FR","FRONTIER",2.9216108341107461,39797.843999999997,116273.81220464934,0.16656812863792678,19367.511308526173]
[242,null,"HALEY FED 4-3 DK","DAKOTA",2.9216108341107461,18903.212000000003,55227.828978692276,0.16656328362148606,9198.9285419768494]
[243,null,"HALEY FED 4-3 FR","FRONTIER",2.9216108341107461,35103.697,102559.34147254089,0.16656812863792678,17083.117583419251]
[244,null,"HALEY FED 4-4 FR","FRONTIER",2.9216108341107461,25527.621999999996,74581.777004283824,0.16656812863792678,12422.947026094716]
[245,null,"HALEY FED 4-5 FR","FRONTIER",2.9216108341107461,23280.070999999996,68015.307652467382,0.16656812863792678,11329.182514404352]
[246,null,"HALEY FED 4-7 FR","FRONTIER",2.9216108341107461,9315.9689999999991,27217.635960639851,0.16656812863792678,4533.5906879121203]
[247,null,"HALEY FED 4-8 FR","FRONTIER",2.9216108341107461,17669.173999999999,51622.450188187904,0.16656812863792678,8598.6549235510502]
[248,null,"LANSDALE FED 10-1 DK","DAKOTA",2.9216108341107461,13213.664000000001,38605.183900699136,0.16940006400000002,6539.7206235102039]
[249,null,"LANSDALE FED 10-1 FR","FRONTIER",2.9216108341107461,16817.091,49132.99526382632,0.17500000000000002,8598.2741711696071]
[250,null,"LANSDALE FED 10-2 DK","DAKOTA",2.9216108341107461,2695.6639999999998,7875.6811475223094,0.16362500000000002,1288.6583277633381]
[251,null,"LANSDALE FED 10-2 FR","FRONTIER",2.9216108341107461,19770.228000000003,57760.912317639639,0.16625000000000001,9602.7516728075898]
[252,null,"LANSDALE FED 10-3 FR","FRONTIER",2.9216108341107461,15159.805,44291.050531006258,0.17500000000000002,7750.9338429260961]
[253,null,"LANSDALE FED 10-4 FR","FRONTIER",2.9216108341107461,13439.11,39263.849376806073,0.17500000000000002,6871.1736409410632]
[254,null,"LANSDALE FED 28-1 FR","FRONTIER",2.9216108341107461,3990.9240000000004,11659.926796512596,0.17465000340923315,2036.4062547623339]
[255,null,"LANSDALE FED 28-2 FR","FRONTIER",2.9216108341107461,39868.606999999996,116480.55415210352,0.17465000340923315,20343.329179774246]
[256,null,"LANSDALE FED 28-3 FR","FRONTIER",2.9216108341107461,21020.831000000002,61414.687591611037,0.17464984122991803,10726.065437059884]
[257,null,"LANSDALE FED 28-4 DK","DAKOTA",2.9216108341107461,6008.3799999999992,17554.148103454321,0.16927521807241153,2971.4822482876393]
[258,null,"LANSDALE FED 28-4 FR","FRONTIER",2.9216108341107461,9443.226999999999,{"$f":"E268*F268","v":27589.434312167115},0.17464984122991803,{"$f":"G268*H268","v":4818.4903222432395}]
[259,null,"LANSDALE FED 4-1 DK","DAKOTA",2.9216108341107461,4531.6049999999996,13239.586263910425,0.1750001354794728,2316.9293898764913]
[260,null,"LANSDALE FED 4-1 FR","FRONTIER",2.9216108341107461,16077.447999999995,46972.046261652133,0.1750001354794728,8220.1144595371861]
[261,null,"LANSDALE FED 4-2 FR","FRONTIER",2.9216108341107461,14273.906999999999,41702.801336289216,0.1750001354794728,7297.995883724152]
[262,null,"LANSDALE FED 4-3 FR","FRONTIER",2.9216108341107461,15777.612999999999,46096.045077206552,0.1750001354794728,8066.8141335790315]
[263,null,"LANSDALE FED 4-4 FR","FRONTIER",2.9216108341107461,28603.406000000003,83568.020862068326,0.1750001354794728,14624.414972613366]
[264,null,"LANSDALE FED 4-5 FR","FRONTIER",2.9216108341107461,7781.291000000002,22733.904088968447,0.17113239999999996,3890.5075681149829]
[265,null,"LANSDALE FED 4-7 FR","FRONTIER",2.9216108341107461,10221.921,29864.475139024151,0.17113239999999996,5110.779305281535]
[266,null,"LANSDALE FED 4-8 FR","FRONTIER",2.9216108341107461,10928.335000000001,31928.341934791664,0.17113239999999996,5463.9737833215395]
[267,null,"MCNAMARA 34-6 DK","MESAVERDE",2.9216108341107461,4863.0219999999999,14207.857761718908,0.15639283631941298,2222.0071733780064]
[268,null,"MCNAMARA 34-6 FR","MESAVERDE",2.9216108341107461,2406.8990000000003,7032.0221950103214,0.17147677545210113,1205.8284909079762]
[269,null,"MFS FED 10-3R FR","FRONTIER",2.9216108341107461,46545.495000000003,135987.82247104758,0.13270636463754512,18046.449555108593]
[270,null,"MFS FEE 10-1 FR","FRONTIER",2.9216108341107461,34880.406000000003,101906.97206778148,0.13270636463754512,13523.703794335133]
[271,null,"MFS STATE 10-2 FR","FRONTIER",2.9216108341107461,37625.68,109927.59432878402,0.13270620023992194,14588.07334488852]
[272,null,"MFS STATE 10-4 FR","FRONTIER",2.9216108341107461,9479.3119999999999,27694.860639116003,0.13270636463754512,3675.2842745605244]
[273,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",2.9216108341107461,35265.995999999992,103033.51598930621,0.13469890909090909,13878.502203560285]
[274,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",2.9216108341107461,3581.596,10464.029677007711,0.17500017777777779,1831.2070537482921]
[275,null,"PANDO FEDERAL 32-1 DK","DAKOTA",2.9216108341107461,6964.3040000000001,20346.986018440806,0.17500000000000004,3560.7225532271418]
[276,null,"PANDO FEDERAL 32-1 FR","FRONTIER",2.9216108341107461,18835.18,55029.06595042604,0.17500000000000004,9630.0865413245592]
[277,null,"PANDO FEDERAL 32-2 FR","FRONTIER",2.9216108341107461,54970.663000000008,160602.88457905076,0.17500000000000004,28105.504801333889]
[278,null,"PANDO FEDERAL 32-3 DK","DAKOTA",2.9216108341107461,1712.8630000000003,5004.3190981474354,0.17500000000000004,875.75584217580138]
[279,null,"PANDO FEDERAL 32-3 FR","FRONTIER",2.9216108341107461,9671.6309999999994,28256.741913121346,0.17500000000000004,4944.9298347962367]
[280,null,"PANDO FEDERAL 32-4 FR","FRONTIER",2.9216108341107461,13435.239999999998,39252.542742878053,0.17500000000000004,6869.1949800036609]
[281,null,"PANDO FEDERAL 32-8 FR","FRONTIER",2.9216108341107461,3435.2780000000002,10036.545422982295,0.17500000000000004,1756.3954490219021]
[282,null,"LANSDALE FED 10-6 FR","FRONTIER",2.9216108341107461,14953.120000000003,43687.197395758085,0.16625000000000001,7262.9965670447818]
[283,null,"LANSDALE FED 10-8 FR","FRONTIER",2.9216108341107461,14296.270999999997,41768.140240983259,0.17500000000000002,7309.4245421720707]
[284,null,"LANSDALE FED 10-7 FR","FRONTIER",2.9216108341107461,17632.111000000001,51514.166525843262,0.17500000000000002,9014.979142022572]
[285,null,"LANSDALE FED 10-5 FR","FRONTIER",2.9216108341107461,33767.107000000004,98654.34564777682,0.17500000000000002,17264.510488360946]
[286,null,"MFS STATE 36-1 FR","FRONTIER",2.9216108341107461,21331.109,62321.199157997245,0.17500000000000004,10906.209852649521]
[287,null,"PANDO FEDERAL 32-8 DK ","DAKOTA",2.9216108341107461,2016.5520000000001,5891.580170747694,0.17500000000000004,1031.0265298808467]
[288,"BRUFF UNIT (WY)","AM TRIPP (NCT 1) 1 FR","FRONTIER",2.9216108341107461,595.89600000000007,1740.9762096032573,0.15499700777977254,269.84610310427496]
[289,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",2.9216108341107461,26995.242999999999,78869.59441825228,8.9597349720777278E-2,7066.5066334280127]
[290,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",2.9216108341107461,19871.585999999999,58057.040948563423,0.13019363424459127,7558.6571545805245]
[291,null,"BERKLEY FED 1 DK","DAKOTA",2.9216108341107461,16686.215,48750.626524301246,0.1875,9140.7424733064836]
[292,null,"BERKLEY FED 1 FR","FRONTIER",2.9216108341107461,2715.7830000000004,7934.4610358937853,0.1875,1487.7114442300847]
[293,null,"BERKLEY FED 2 DK","DAKOTA",2.9216108341107461,9781.3219999999983,28577.216327125785,0.1875,5358.2280613360845]
[294,null,"BERKLEY FED 2 FR","FRONTIER",2.9216108341107461,5499.2530000000006,16066.677144316025,0.1875,3012.5019645592547]
[295,null,"BERKLEY FED 4 FR","FRONTIER",2.9216108341107461,10103.787999999999,29519.336486358145,0.1875,5534.8755911921526]
[296,null,"BRUFF 149 E 2 DK ","DAKOTA",2.9216108341107461,874.99199999999996,2556.3861069602299,0.15015031152647965,383.84217034204306]
[297,null,"BRUFF 149 L 3  FR","FRONTIER",2.9216108341107461,5148.348,15041.469294572391,0.16710527999999999,2513.5089380809218]
[298,null,"BRUFF 358 F 3  FR","FRONTIER",2.9216108341107461,10268.716,30001.191918006363,0.17109406710940669,5133.0259433815709]
[299,null,"BRUFF FEDERAL 4A FR","FRONTIER",2.9216108341107461,3081.3629999999998,9002.5435246279903,0.12494405241935486,1124.8142700486433]
[300,null,"BRUFF FEDERAL 5A DK","DAKOTA",2.9216108341107461,1169.133,3415.7516393163992,0.12505732991285853,427.16477965837828]
[301,null,"BRUFF FEDERAL 5A FR","FRONTIER",2.9216108341107461,6680.5729999999994,19518.034454867728,0.12500138599789337,2439.781358813103]
[302,null,"BRUFF UNIT 10 FR","FRONTIER",2.9216108341107461,123.00899999999999,359.38442709312875,0.1550036186960351,55.705886702436352]
[303,null,"BRUFF UNIT 12 FR","FRONTIER",2.9216108341107461,44580.704000000005,130247.46779868429,0.17109376661132791,22284.529857264537]
[304,null,"BRUFF UNIT 14 DK ","DAKOTA",2.9216108341107461,1772.777,5179.3644896623464,0.14325871492314249,741.98910090758545]
[305,null,"BRUFF UNIT 14 FR","FRONTIER",2.9216108341107461,13701.278,40029.802245963212,0.16710534736842106,6689.1940094008842]
[306,null,"BRUFF UNIT 18 FR","FRONTIER",2.9216108341107461,5259.0620000000008,15364.932516460131,0.17109376661132791,2628.8441779700329]
[307,null,"BRUFF UNIT 19 FR","FRONTIER",2.9216108341107461,12199.828,35643.149659087634,0.17109376661132791,6098.3207290645714]
[308,null,"BRUFF UNIT 2 FR","FRONTIER",2.9216108341107461,49147.618000000002,143590.21321953632,0.16710534736842106,23994.692458756264]
[309,null,"BRUFF UNIT 21 FR","FRONTIER",2.9216108341107461,14261.683999999999,41667.090487063877,0.17109376661132791,7128.9794551667883]
[310,null,"BRUFF UNIT 22 FR","FRONTIER",2.9216108341107461,41564.495999999992,121435.28182795274,0.17109376661132791,20776.819767452576]
[311,null,"BRUFF UNIT 23 FR","FRONTIER",2.9216108341107461,19758.821,57727.585502854927,0.17109376661132791,9876.8300410609372]
[312,null,"BRUFF UNIT 24 FR","FRONTIER",2.9216108341107461,7989.0869999999995,23341.003133853315,0.17109376661132791,3993.5001426577724]
[313,null,"BRUFF UNIT 25 FR","FRONTIER",2.9216108341107461,19867.906999999999,58046.292342304725,0.1708855291139309,9919.2713800166584]
[314,null,"BRUFF UNIT 26 FR","FRONTIER",2.9216108341107461,21956.747000000003,64149.069917028632,0.17109376661132791,10975.505996717853]
[315,null,"BRUFF UNIT 27 FR","FRONTIER",2.9216108341107461,22115.576000000001,64613.106444199599,0.17109376661132791,11054.899753996773]
[316,null,"BRUFF UNIT 28 FR","FRONTIER",2.9216108341107461,18333.668000000001,53563.843057789498,0.1708855291139309,9153.2856623059124]
[317,null,"BRUFF UNIT 29 FR","FRONTIER",2.9216108341107461,13597.9,39727.771961154511,0.17109376661132791,6797.1741439098269]
[318,null,"BRUFF UNIT 3 FR","FRONTIER",2.9216108341107461,45532.770000000004,133029.03413907276,0.16710534736842106,22229.862959895298]
[319,null,"BRUFF UNIT 30 FR","FRONTIER",2.9216108341107461,7145.3490000000002,20875.929051902385,0.17109376661132791,3571.7413330008267]
[320,null,"BRUFF UNIT 32 FR","FRONTIER",2.9216108341107461,16676.919000000002,48723.467229987356,0.17109376661132791,8336.2815307421406]
[321,null,"BRUFF UNIT 33 FR","FRONTIER",2.9216108341107461,23355.663999999997,68236.160980250308,0.17109376661132791,11674.781801207946]
[322,null,"BRUFF UNIT 35 FR","FRONTIER",2.9216108341107461,477.02100000000002,{"$f":"E332*F332","v":1393.6697216983423},0.15499887791741471,{"$f":"G332*H332","v":216.01724305071869}]
[323,null,"BRUFF UNIT 36 DK","DAKOTA",2.9216108341107461,25065.66,73232.10382013637,0.14119600737762761,10340.080671267166]
[324,null,"BRUFF UNIT 37 FR","FRONTIER",2.9216108341107461,1432.07,4183.951227204976,0.15499887791741471,648.50774547796152]
[325,null,"BRUFF UNIT 38 FR","FRONTIER",2.9216108341107461,466.99200000000008,1364.3688866430457,0.15499887791741471,211.47564649510446]
[326,null,"BRUFF UNIT 39 FR","FRONTIER",2.9216108341107461,1951.1250000000002,5700.4279387043298,0.15500124831337442,883.57344641960685]
[327,null,"BRUFF UNIT 4 FR","FRONTIER",2.9216108341107461,27576.407000000003,80567.529457047422,0.17109376661132791,13784.602081375358]
[328,null,"BRUFF UNIT 41 FR","FRONTIER",2.9216108341107461,18157.576000000001,53049.370762789265,0.17109376661132791,9076.4166601664692]
[329,null,"BRUFF UNIT 42 FR","FRONTIER",2.9216108341107461,13672.766999999998,39946.504199471878,0.17109376661132791,6834.5978664428721]
[330,null,"BRUFF UNIT 43 FR","FRONTIER",2.9216108341107461,30103.197,87949.826496570109,0.17109376661132791,15047.667088110949]
[331,null,"BRUFF UNIT 48 DK","DAKOTA",2.9216108341107461,15425.826000000001,45068.26036670724,0.20039264749509189,9031.348012882585]
[332,null,"BRUFF UNIT 48 FR","FRONTIER",2.9216108341107461,29939.527999999998,87471.649372962027,0.17109376661132791,14965.853962925472]
[333,null,"BRUFF UNIT 50 FR","FRONTIER",2.9216108341107461,52095.18,152201.84229294947,0.16442297418638252,25025.479586453494]
[334,null,"BRUFF UNIT 51 DK","DAKOTA",2.9216108341107461,22288.684000000001,65118.860652470845,0.20039264749509189,13049.340888012599]
[335,null,"BRUFF UNIT 52 FR","FRONTIER",2.9216108341107461,55648.474999999999,162583.18746174101,0.16249999999999998,26419.767962532911]
[336,null,"BRUFF UNIT 53 FR","FRONTIER",2.9216108341107461,41161.742999999988,120258.59429968212,0.16249999999999998,19542.021573698341]
[337,null,"BRUFF UNIT 54 FR","FRONTIER",2.9216108341107461,24250.3,70849.939210435827,0.16249999999999998,11513.115121695821]
[338,null,"BRUFF UNIT 55 DK","DAKOTA",2.9216108341107461,5919.5689999999995,17294.676923666113,0.20039264749509189,3465.7260963057238]
[339,null,"BRUFF UNIT 55 FR","FRONTIER",2.9216108341107461,5925.9719999999998,17313.383997836925,0.17109376661132791,2962.2120809782105]
[340,null,"BRUFF UNIT 56 DK","DAKOTA",2.9216108341107461,61616.870999999985,180020.5178776042,0.17292019999999997,31129.183955498887]
[341,null,"BRUFF UNIT 56 FR","FRONTIER",2.9216108341107461,11737.025999999998,34291.022321839511,0.16249999999999998,5572.2911272989195]
[342,null,"BRUFF UNIT 614-09E FR","FRONTIER",2.9216108341107461,17993.170999999998,52569.043333607282,0.17108541085410861,8993.796376937642]
[343,null,"BRUFF UNIT 63 FR","FRONTIER",2.9216108341107461,27612.959999999999,80674.323097866669,0.17109376661132791,13802.873807633261]
[344,null,"BRUFF UNIT 7 FR","FRONTIER",2.9216108341107461,21001.372000000003,61357.835966390077,0.17109376661132791,10497.943266609685]
[345,null,"BRUFF UNIT 71 DK","DAKOTA",2.9216108341107461,20059.503000000001,58606.061291677011,0.17013638270803791,9971.0232729314866]
[346,null,"BRUFF UNIT 71 FR","FRONTIER",2.9216108341107461,11783.519,34426.856774349828,0.1710943261226508,5890.2398603283991]
[347,null,"BRUFF UNIT 9 FR","FRONTIER",2.9216108341107461,18314.506999999998,53507.86207259709,0.17109376661132791,9154.8616653200515]
[348,null,"CHAMPLIN 149 AMOCO B 1 FR","MESAVERDE",2.9216108341107461,7886.8830000000007,23042.402820163865,0.17109406710940669,3942.4184144750984]
[349,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",2.9216108341107461,7193.5859999999993,21016.858793707383,0.17109406710940669,3595.8598488794951]
[350,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",2.9216108341107461,7763.6699999999992,22682.422384460573,0.17109406710940669,3880.8278976508059]
[351,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",2.9216108341107461,3585.0119999999993,10474.009899617033,0.17109406710940669,1792.0409526696667]
[352,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",2.9216108341107461,3093.4110000000001,9037.743091957358,0.16710545959000112,1510.2562130378919]
[353,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",2.9216108341107461,1378.0579999999998,4026.1491828329858,0.19557569871587349,787.41693956690426]
[354,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",2.9216108341107461,7804.1679999999997,22800.741780020391,0.16710545959000112,3810.1284341432474]
[355,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",2.9216108341107461,1003.222,2931.0242642182507,0.19557569871587349,573.2371184276634]
[356,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",2.9216108341107461,490.99799999999999,1434.5050763267081,0.16710545959000112,239.71363006376419]
[357,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",2.9216108341107461,12828.976999999999,37481.278193757571,0.16710545959000112,6263.326218588546]
[358,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",2.9216108341107461,3128.0519999999997,9138.9506128617868,0.14919028157450756,1363.4426152283684]
[359,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",2.9216108341107461,5513.9749999999995,16109.689099015799,0.149197957452951,2403.5327087752275]
[360,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",2.9216108341107461,1999.0430000000001,5840.4256866532487,0.14999805261067006,876.05247941532286]
[361,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",2.9216108341107461,2548.3609999999999,7445.3191068252945,0.15500332882010159,1154.0492456858262]
[362,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",2.9216108341107461,12825.263000000001,37470.427331119688,0.14999805261067006,5620.4911301575803]
[363,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",2.9216108341107461,7125.0810000000001,20816.713843516631,0.16710527999999999,3478.5827955007226]
[364,null,"CHAMPLIN 149 J6 DK","DAKOTA",2.9216108341107461,3692.6669999999999,10788.535913963226,0.13019404070020213,1404.6030838781205]
[365,null,"CHAMPLIN 149 J6 FR","FRONTIER",2.9216108341107461,7428.0839999999989,21701.970691084683,0.15499700777977254,3363.7405200424482]
[366,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",2.9216108341107461,9620.8169999999991,28108.283180196842,0.17109406710940669,4809.1604887628064]
[367,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",2.9216108341107461,6654.9520000000011,19443.179863686983,0.17109406710940669,3326.6127204179256]
[368,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",2.9216108341107461,4369.1590000000006,12764.982270352475,0.17109406710940669,2184.0127332140728]
[369,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",2.9216108341107461,2615.35,7641.0348949915397,0.17500000000000004,1337.1811066235198]
[370,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",2.9216108341107461,3561.1849999999999,10404.396678272677,0.17500000000000004,1820.7694186977189]
[371,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",2.9216108341107461,13618.594000000003,39788.231775755608,0.17750914285714284,7062.7749183157121]
[372,null,"DONLEY (NCT 1) 1 FR","FRONTIER",2.9216108341107461,13,37.980940843439697,0.15503099666189787,5.88822311311504]
[373,null,"DONLEY (NCT 1) 2 FR","FRONTIER",2.9216108341107461,289.00800000000004,844.36890394467866,0.15503099666189787,130.90335272885784]
[374,null,"DONLEY (NCT 1) 4 FR","FRONTIER",2.9216108341107461,727.0089999999999,2124.0373708960192,0.15503099666189787,329.29163055712706]
[375,null,"DONLEY 26-10 FR","MESAVERDE",2.9216108341107461,492.03099999999995,1437.5231003183444,0.15500331169691342,222.82084119015767]
[376,null,"FABIAN DITCH 531-09E FR","MESAVERDE",2.9216108341107461,8985.0920000000006,26250.942132681794,0.16710545959000112,4386.6757497523149]
[377,null,"FABIAN DITCH 533-09E FR","FRONTIER",2.9216108341107461,6333.7430000000004,18504.732169273102,0.16710545959000112,3092.2417737362603]
[378,null,"FABIAN DITCH 549-21E DK","DAKOTA",2.9216108341107461,1634.114,4774.2451665720482,0.16823366673644055,803.18877027114411]
[379,null,"FABIAN DITCH 549-21E FR","FRONTIER",2.9216108341107461,6552.1899999999987,19142.949291152087,0.16580913432087141,3174.0758503142665]
[380,null,"FABIAN DITCH 558-27E DK","DAKOTA",2.9216108341107461,3295.18,9627.2335883450469,0.15242001129481419,1467.3830522733667]
[381,null,"FABIAN DITCH 558-27E FR","FRONTIER",2.9216108341107461,629.024,1837.763333315678,0.15499700777977254,284.84781767131085]
[382,null,"FABIAN DITCH 559-27E DK","DAKOTA",2.9216108341107461,2353.444,6875.8474878729303,0.16596204625284744,1141.1297188098922]
[383,null,"FABIAN DITCH 559-27E FR","FRONTIER",2.9216108341107461,5902.5140000000001,17244.848850890357,0.15499700777977254,2672.8999715024543]
[384,null,"FABIAN DITCH 580-13E DK","DAKOTA",2.9216108341107461,16159.739,47212.46853880195,0.14255602494634376,6730.4218427959204]
[385,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",2.9216108341107461,12639.376,36927.337857999344,0.16166719304507729,5969.9390581299713]
[386,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",2.9216108341107461,3370.741,{"$f":"E396*F396","v":9847.993424581291},0.17500000000000004,{"$f":"G396*H396","v":1723.3988493017264}]
[387,null,"GREEN RIVER FEE 2 FR","FRONTIER",2.9216108341107461,7480.4290000000001,21854.902410196213,0.12506329406329411,2733.2460868509643]
[388,null,"GREEN RIVER FEE 4 FR","FRONTIER",2.9216108341107461,21934.890000000003,64085.21226902747,0.12506329406329411,8014.7077471100065]
[389,null,"HAGOOD FED 12-5 DK","DAKOTA",2.9216108341107461,20548.762999999995,60035.48860837402,0.16166677333333332,9705.7437288059173]
[390,null,"HAGOOD FED 12-5 FR","FRONTIER",2.9216108341107461,25012.461000000003,73076.677045372518,0.16166677333333332,11814.070583847441]
[391,null,"KOBUS 606-03E DK","DAKOTA",2.9216108341107461,21590.59,63079.301658843135,0.17500006400000004,11038.881827372858]
[392,null,"KOBUS 616-09E DK","DAKOTA",2.9216108341107461,207.99000000000004,607.66583738669419,0.17500002709589457,106.34153800792095]
[393,null,"KOBUS 616-09E FR","FRONTIER",2.9216108341107461,20471.13,59808.675194489522,0.17108541085410861,10232.391768289173]
[394,null,"KOBUS 617-09E DK","DAKOTA",2.9216108341107461,26331.350000000002,76929.957436761993,0.17500006503016102,13462.747554200869]
[395,null,"KOBUS 617-09E FR","FRONTIER",2.9216108341107461,264.02900000000005,771.38998691942629,0.17109287109287116,131.97932759433698]
[396,null,"KOBUS 618-09E FR","FRONTIER",2.9216108341107461,7674.9010000000017,22423.073912327403,0.17108586085860852,3836.2709033867409]
[397,null,"KOBUS 630-15E DK","DAKOTA",2.9216108341107461,1902.0160000000001,5556.9505522519848,0.16939980800000001,941.3463566169803]
[398,null,"KOBUS 630-15E FR","FRONTIER",2.9216108341107461,19231.458999999999,56186.838970156612,0.17109287109287116,9613.1675970369142]
[399,null,"KOBUS 631-15E FR","MESAVERDE",2.9216108341107461,10489.060000000001,30644.951335637666,0.17109406710940669,5243.1693603840931]
[400,null,"KOBUS 645-15E FR","FRONTIER",2.9216108341107461,767.89,2243.4757434053008,0.17109287109287116,383.84270616642641]
[401,null,"KOBUS 649-11E DK","DAKOTA",2.9216108341107461,26895.686999999998,78578.730530051544,0.16405307716003781,12891.082542784365]
[402,null,"LAWLER FED 30-4 FR","FRONTIER",2.9216108341107461,2279.009,6658.3773854358969,0.17500027978557234,1165.2179053692096]
[403,null,"MCNAMARA 34-9 DK","MESAVERDE",2.9216108341107461,10445.385999999999,30517.352904068706,0.15735303529411765,4801.9981085969666]
[404,null,"MCNAMARA 34-9 FR","MESAVERDE",2.9216108341107461,8405.523000000001,24557.667063167064,0.17500159999999998,4297.6310283215371]
[405,null,"STATE OF WYOMING 24-6D FR","FRONTIER",2.9216108341107461,1591.0130000000004,4648.3208180110414,0.15500423181814293,720.50939764008331]
[406,null,"TRIPP 14-7 DK","DAKOTA",2.9216108341107461,52,151.92376337375879,0.13019328439125724,19.77945373070985]
[407,null,"TRIPP 14-7 FR","FRONTIER",2.9216108341107461,1127.0910000000001,3292.9212766287151,0.15500964976586223,510.43457379677307]
[408,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",2.9216108341107461,1846.0430000000003,5393.4192290343053,0.17500000000000004,943.84836508100364]
[409,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",2.9216108341107461,4252.4669999999996,12424.053658898421,0.16828915504336733,2090.8334924694718]
[410,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",2.9216108341107461,523.96400000000006,1530.8188990840031,0.15500000000000008,237.2769293580206]
[411,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",2.9216108341107461,739.00400000000002,2159.082092851178,0.15500000000000008,334.65772439193279]
[412,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",2.9216108341107461,91475.678,267256.33190242603,0.15499991812808053,41424.709564087148]
[413,null,"CHAMPLIN 149 AMOCO L 2 FR ","FRONTIER",2.9216108341107461,12778.226000000001,37333.003522315623,0.16710581305227967,6238.5619072801728]
[414,null,"BRUFF 149 E 2 FR","FRONTIER",2.9216108341107461,1606.088,4692.3641013352599,0.15701492537313433,736.77119919473034]
[415,null,"PORTER HOLLOW FED 12-4 FR","MESAVERDE",2.9216108341107461,1610.1750000000002,4704.3047248142711,0,0]
[416,null,"BRUFF FED 3A FR","FRONTIER",2.9216108341107461,2827.0989999999997,8259.6830675036545,0.12494405241935486,1031.9982741534343]
[417,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",2.9216108341107461,4931.2769999999991,14407.272309201135,0.149197957452951,2149.5356010012702]
[418,null,"MCNAMARA 3 DK","DAKOTA",2.9216108341107461,7381.5690000000013,21566.07196313603,0.15735303529411765,3393.4868827708246]
[419,null,"MCNAMARA 1-4 DK","DAKOTA",2.9216108341107461,31833.920000000002,93006.325564214771,0.15735303529411765,14634.827629082083]
[420,null,"BRUFF UNIT 34 FR (NP)","FRONTIER",2.9216108341107461,24.003,70.127424851160242,0.16710534736842106,11.718667689805976]
[421,null,"MCNAMARA 1-4 FR","FRONTIER",2.9216108341107461,6972.5510000000004,20371.080542989719,0.17500000000000004,3564.9390950232018]
[422,null,"MCNAMARA 3 FR","FRONTIER",2.9216108341107461,9269.0519999999997,27080.562745135878,0.17500000000000004,4739.0984803987794]
[423,null,"LAWLER FED 30-3 FR","FRONTIER",2.9216108341107461,2976.0680000000002,8694.9125118502998,0.17500027978557234,1521.612122284876]
[424,null,"LAWLER FED 1-30 FR","FRONTIER",2.9216108341107461,5221.3819999999996,15254.846220230835,0.17500027978557234,2669.6023566262766]
[425,null,"CHAMPLIN 149 AMOCO D 4 DK ","DAKOTA",2.9216108341107461,1887.1360000000004,5513.4769830404184,0.19556701809666666,1078.2542529178206]
[426,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",2.9216108341107461,4549.8339999999998,13292.844307805432,0.19556701809666666,2599.6419233007573]
[427,"BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",2.9216108341107461,38058.305,111191.55621589118,0.1768634957733049,19665.727332816463]
[428,"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",3.1216108341107462,8838.4729999999981,27590.273073795302,0.16205680775984846,4471.1915795617688]
[429,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",3.1216108341107462,193062.08799999999,602664.70555684227,0.16205680775984846,97665.918332070869]
[430,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",3.1216108341107462,45544.496999999996,142172.19526932438,0.16205680775984846,23039.972117556539]
[431,null,"CANYON CREEK 225 MESA","LANCE",3.1216108341107462,150088.72499999998,468518.59003786836,0.16205680775984846,75926.627077682089]
[432,null,"CANYON CREEK 226 MESA","LANCE",3.1216108341107462,63145.821999999993,197116.6820840287,0.16205680775984846,31944.100254750603]
[433,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",3.1216108341107462,93334.406999999992,291353.69608650182,0.16205680775984846,47215.849916811538]
[434,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",3.1216108341107462,114661.29499999997,357927.94072516821,0.16205680775984846,58004.659481977018]
[435,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",3.1216108341107462,25339.319000000003,79099.49271938829,0.16205680775984846,12818.61128552744]
[436,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",3.1216108341107462,113701.53,354931.92790296802,0.16205680775984846,57519.135208003681]
[437,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",3.1216108341107462,159477.878,497827.87176579185,0.16205680775984846,80676.395712243422]
[438,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",3.1216108341107462,88800.278000000006,277199.90987684618,0.16205680775984846,44922.13250595938]
[439,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",3.1216108341107462,59987.298999999992,187257.0024674407,0.16205680775984846,30346.272050551506]
[440,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",3.1216108341107462,130657.27800000001,407861.17456021969,0.16205680775984846,66096.679958411522]
[441,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",3.1216108341107462,13087.908999999998,40855.358530255537,0.16205680775984846,6620.8889832973064]
[442,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",3.1216108341107462,94975.853000000003,296477.65170370962,0.16205680775984846,48046.221807239381]
[443,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",3.1216108341107462,16927.840000000004,52842.128742093264,0.16205680775984846,8563.4266991785717]
[444,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",3.1216108341107462,5166.7470000000012,16128.573412309199,0.16205680775984846,2613.745120919195]
[445,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",3.1216108341107462,47106.174999999996,147047.14623351677,0.16203473849850808,23826.745886899767]
[446,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",3.1216108341107462,11890.329,37116.979827541196,0.16205680775984846,6015.0592645380166]
[447,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",3.1216108341107462,798.80200000000013,2493.5489775093329,0.16205680775984846,404.09658728799667]
[448,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",3.1216108341107462,93852.904999999999,292972.24506076664,0.16205680775984846,47478.146796783869]
[449,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",3.1216108341107462,87341.767999999996,272647.00925918727,0.16205680775984846,44184.303965813735]
[450,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",3.1216108341107462,73858.422999999981,{"$f":"E460*F460","v":230557.25342713427},0.16205680775984846,{"$f":"G460*H460","v":37363.372496279764}]
[451,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",3.1216108341107462,78028.509999999995,243574.64218551869,0.16205680775984846,39472.928963832477]
[452,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",3.1216108341107462,75251.587999999989,234906.1723848382,0.16205680775984846,38068.144419771546]
[453,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",3.1216108341107462,66345.788,207105.73061841473,0.16205680775984846,33562.893572791399]
[454,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",3.1216108341107462,52549.552000000003,164039.25085086605,0.16205680775984846,26583.677340208356]
[455,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",3.1216108341107462,58179.003000000004,181612.20608256164,0.16205680775984846,29431.494367963671]
[456,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",3.1216108341107462,152123.22100000002,474869.49479342345,0.16205680775984846,76955.834428754184]
[457,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",3.1216108341107462,68526.125999999989,213911.89734123807,0.16205680775984846,34665.879224973454]
[458,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",3.1216108341107462,73054.822999999989,228048.72696084291,0.16205680775984846,36956.848704971489]
[459,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",3.1216108341107462,48747.711000000003,152171.38279569961,0.16205680775984846,24660.408528273001]
[460,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",3.1216108341107462,35901.224999999991,112069.65291784755,0.16205680775984846,18161.650198620559]
[461,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",3.1216108341107462,43557.048000000003,135968.15293868183,0.16205680775984846,22034.564822245637]
[462,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",3.1216108341107462,86308.072000000015,269420.21262641042,0.16205680775984846,43661.37960421569]
[463,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",3.1216108341107462,54059.974999999984,168754.20365175605,0.16205680775984846,27347.767539858945]
[464,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",3.1216108341107462,108393.023,338360.83493881533,0.16205680775984846,54833.67678114141]
[465,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",3.1216108341107462,104387.57799999999,325857.39443138056,0.16205680775984846,52807.409126491351]
[466,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",3.1216108341107462,84696.862999999998,264390.64515599358,0.16205680775984846,42846.303955547162]
[467,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",3.1216108341107462,132478.10400000002,413545.08472885023,0.16205680775984846,67017.796295933527]
[468,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",3.1216108341107462,69048.48599999999,215542.50197654415,0.16205680775984846,34930.12980688957]
[469,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",3.1216108341107462,188218.44,587544.72148342349,0.16205680775984846,95215.621979752861]
[470,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",3.1216108341107462,358060.76199999987,1117726.353929149,0.16205680775984846,181135.16486681244]
[471,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",3.1216108341107462,37433.037000000004,116851.37385286843,0.16205705598510781,18936.589634411062]
[472,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",3.1216108341107462,8470.244999999999,26440.808559572375,0.16205680775984846,4284.9130297535758]
[473,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",3.1216108341107462,56711.256999999998,177030.4742672389,0.16205680775984846,28688.993535960733]
[474,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",3.1216108341107462,85562.493000000017,267092.80514232494,0.16205680775984846,43284.207376988415]
[475,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",3.1216108341107462,80355.092000000004,250837.32576316578,0.16205680775984846,40649.896280195841]
[476,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",3.1216108341107462,112286.243,350513.95267039194,0.16205680775984846,56803.172245050329]
[477,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",3.1216108341107462,34441.025999999998,107511.47989948989,0.16205680775984846,17422.967230048445]
[478,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",3.1216108341107462,194234.29499999995,606323.8796278626,0.16205680775984846,98258.912401058027]
[479,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",3.1216108341107462,205694.40800000002,642097.89252879622,0.16205680775984846,104056.33473254296]
[480,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",3.1216108341107462,239776.33600000001,748488.40822097857,0.16205680775984846,121297.6420815421]
[481,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",3.1216108341107462,169140.11800000002,527989.62483157008,0.16205680775984846,85564.313130524257]
[482,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",3.1216108341107462,98349.277000000002,307008.16861015884,0.16205680775984846,49752.763761159651]
[483,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",3.1216108341107462,102766.77799999999,320797.88759145385,0.16205680775984846,51987.481599173712]
[484,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",3.1216108341107462,124396.20600000001,388316.54437187221,0.16205680775984846,62929.339581241162]
[485,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",3.1216108341107462,49010.445999999996,152991.53921819967,0.16205680775984846,24793.320459967101]
[486,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",3.1216108341107462,41228.316000000006,128698.75789774144,0.16205680775984846,20856.509867565564]
[487,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",3.1216108341107462,5336.5649999999987,16658.679120936209,0.16205680775984846,2699.6523598345607]
[488,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",3.1216108341107462,120030.66200000001,374689.01492468506,0.16205680775984846,60720.905661376681]
[489,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",3.1216108341107462,80323.813999999998,250739.68801949642,0.16205680775984846,40634.07341913991]
[490,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",3.1216108341107462,137239.61600000004,428408.67217479862,0.16205680775984846,69426.541829283276]
[491,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",3.1216108341107462,45639.947999999997,142470.15614505106,0.16205680775984846,23088.258705914133]
[492,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",3.1216108341107462,36069.207000000002,112594.02734898317,0.16205680775984846,18246.628645001285]
[493,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",3.1216108341107462,28875.920000000002,90139.384716915185,0.16205680775984846,14607.700940660146]
[494,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",3.1216108341107462,41558.984000000004,129730.97470903517,0.16205680775984846,21023.787628919876]
[495,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",3.1216108341107462,6087.7479999999978,19003.58011213602,0.16205680775984846,3079.6595289813063]
[496,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",3.1216108341107462,16136.616,50372.235331484815,0.16205035385148611,8162.8385597574452]
[497,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",3.1216108341107462,42569.293000000012,132884.76622923478,0.16205680775984846,21534.881015023504]
[498,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",3.1216108341107462,36590.854999999996,114222.40939737536,0.16205680775984846,18510.519041577169]
[499,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",3.1216108341107462,40347.670999999988,125949.72692473592,0.16205680775984846,20411.010683647339]
[500,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",3.1216108341107462,75005.020999999993,234136.48616630401,0.16205680775984846,37943.411528219149]
[501,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",3.1216108341107462,42771.846999999994,133517.06099012721,0.16205680775984846,21637.348685537007]
[502,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",3.1216108341107462,70809.85100000001,221040.79804336769,0.16205680775984846,35821.166115597523]
[503,null,"CANYON CREEK UNIT 35 UPR MESA ","UPPER MESA",3.1216108341107462,65906.720000000001,205735.13119270341,0.16205680775984846,33340.778605143139]
[504,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",3.1216108341107462,89319.277000000002,278820.02277813881,0.16205680775984846,45184.68283095341]
[505,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",3.1216108341107462,66170.857999999993,206559.66723520373,0.16205680775984846,33474.400284073679]
[506,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",3.1216108341107462,25977.499000000007,81091.642321501102,0.16205680775984846,13141.452690625896]
[507,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",3.1216108341107462,126815.181,395867.64293931524,0.16226342936769927,64234.841319041174]
[508,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",3.1216108341107462,101550.44799999997,317000.97868559987,0.16205680775984846,51372.166662536074]
[509,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",3.1216108341107462,59435.464,185534.38835279923,0.16205680775984846,30067.11070613065]
[510,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",3.1216108341107462,68558.104999999981,214011.72333410208,0.16205680775984846,34682.056706708456]
[511,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",3.1216108341107462,74251.804999999993,231785.23894027845,0.16203473849850808,37557.260579502232]
[512,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",3.1216108341107462,117179.656,365789.28370697034,0.16205680775984846,59278.643630313163]
[513,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",3.1216108341107462,87733.519,273869.90342506103,0.16205680775984846,44382.482290563377]
[514,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",3.1216108341107462,126619.662,{"$f":"E524*F524","v":395257.30871064076},0.16205680775984846,{"$f":"G524*H524","v":64054.137693395387}]
[515,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",3.1216108341107462,94981.519,296495.33875069569,0.16205680775984846,48049.088113612641]
[516,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",3.1216108341107462,56702.081000000006,177001.83036622513,0.16205680775984846,28684.351596800654]
[517,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",3.1216108341107462,54868.551000000007,171278.26325355805,0.16205680775984846,27756.808581522575]
[518,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",3.1216108341107462,59682.974999999991,186307.02137196079,0.16205680775984846,30192.321146785827]
[519,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",3.1216108341107462,71017.809000000008,221689.96198920769,0.16205680775984846,35926.367552373144]
[520,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",3.1216108341107462,10719.913000000002,33463.396561524642,0.16205680775984846,5422.971223562573]
[521,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",3.1216108341107462,89476.804999999993,279311.76388961455,0.16205680775984846,45264.372825723447]
[522,null,"CANYON CREEK UNIT 64 MESA","MESAVERDE",3.1216108341107462,176775.81399999998,551825.29619114613,0.16205680775984846,89427.045941870005]
[523,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",3.1216108341107462,42675.350000000006,133215.83490946805,0.16205680775984846,21588.532948491371]
[524,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",3.1216108341107462,84627.462000000014,264174.00224249554,0.16205680775984846,42811.195496561879]
[525,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",3.1216108341107462,16562.400999999998,51701.370400486652,0.16205680775984846,8378.5590439123844]
[526,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",3.1216108341107462,59415.475000000006,185471.99047383619,0.16203473849850808,30052.905475225831]
[527,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",3.1216108341107462,123802.81600000001,386464.21171901928,0.16205680775984846,62629.156464610482]
[528,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",3.1216108341107462,86410.572999999989,269740.18085851747,0.16205680775984846,43713.232634495522]
[529,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",3.1216108341107462,152640.78600000002,476485.13130477996,0.16205680775984846,77217.659324284876]
[530,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",3.1216108341107462,59310.722999999998,185144.99549574143,0.16205680775984846,30004.006942751377]
[531,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",3.1216108341107462,157014.894,490139.39422715042,0.16205680775984846,79430.425585797886]
[532,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",3.1216108341107462,324882.837,1014157.7837958356,0.16205680775984846,164351.17300675568]
[533,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",3.1216108341107462,266482.37,831854.25329150853,0.16205680775984846,134807.6448098743]
[534,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",3.1216108341107462,205116.11900000001,640292.69932114915,0.16205680775984846,103763.79088392192]
[535,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",3.1216108341107462,52957.235999999997,165311.88164215963,0.16205680775984846,26789.915823702286]
[536,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",3.1216108341107462,130309.50599999998,406775.5657172192,0.16205680775984846,65920.74965483899]
[537,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",3.1216108341107462,129478.70099999999,404182.11582818587,0.16205680775984846,65500.463444737121]
[538,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",3.1216108341107462,154152.954,481205.53131657548,0.16205680775984846,77982.632281546015]
[539,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",3.1216108341107462,423.98099999999999,1323.5036830571082,0.16205680775984846,214.48278193463719]
[540,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",3.1216108341107462,47429.114999999998,148055.23923628451,0.16205680775984846,23993.359442752931]
[541,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",3.1216108341107462,76754.46100000001,239597.55702393077,0.16205680775984846,38828.41523835648]
[542,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",3.1216108341107462,55411.427000000011,172972.91085673677,0.16205680775984846,28031.437762371595]
[543,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",3.1216108341107462,50639.644,158077.26134591125,0.16205680775984846,25617.496353137663]
[544,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",3.1216108341107462,44358.079000000005,138468.65998674039,0.16205680775984846,22439.789012235007]
[545,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",3.1216108341107462,159457.97699999998,497765.74858858215,0.16205680775984846,80666.328228456914]
[546,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",3.1216108341107462,128540.94699999999,401254.81278205517,0.16205680775984846,65026.074057735503]
[547,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",3.1216108341107462,94914.366000000009,296285.7132183527,0.16205680775984846,48015.116869016172]
[548,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",3.1216108341107462,159258.53900000002,497143.18076704885,0.16205680775984846,80565.436874685227]
[549,null,"CANYON CREEK 11-30 MESA","MESAVERDE",3.1216108341107462,368298.27799999993,1149683.8947891314,0.16205680775984846,186314.10192243609]
[550,null,"CANYON CREEK UNIT 11 UPR MESA ","UPPER MESA",3.1216108341107462,137020.73000000001,427725.39526576339,0.16205680775984846,69315.812154589017]
[551,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",3.1216108341107462,267241.72499999998,834224.66408644465,0.16205680775984846,135191.78601638111]
[552,"CH BUTTES (WY)","CHAMPLIN FEE 2-9 FR","FRONTIER",2.9216108341107461,15595.731,45564.656655476821,0.13238584835749112,6032.115726453103]
[553,null,"CHAMPLIN FEE 3-9 FR","FRONTIER",2.9216108341107461,16376.779999999995,47846.577875848168,0.13238584835749112,6334.2098030969255]
[554,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",3.1216108341107462,5190.1880000000001,16201.747091871586,0.13238360026222168,2144.8456105599407]
[555,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",3.1216108341107462,7723.7979999999998,24110.691517282914,0.13238498342330993,3191.8934968400376]
[556,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",3.1216108341107462,2813.2650000000003,8781.9185032245696,0.13238161126830639,1162.5645214838221]
[557,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",3.1216108341107462,3673.8820000000001,11468.429854444457,0.13238498342330993,1518.2478961720221]
[558,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",3.1216108341107462,7098.3069999999998,22158.15203504415,0.13238498342330993,2933.4065898505009]
[559,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",3.1216108341107462,1807.0620000000001,5640.9443171098337,0.13238445172096389,746.77332060907236]
[560,null,"CHURCH BUTTES UNIT 1 DK","DAKOTA",3.1216108341107462,204119.98799999995,637183.16599935538,0.13238478908931198,84353.359042084718]
[561,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",3.1216108341107462,10786.524999999998,33671.333302406412,0.13238478908931198,4457.5723575949996]
[562,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",3.1216108341107462,14303.690000000002,44650.553671761547,0.13238478908931198,5911.0541305571569]
[563,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",3.1216108341107462,16401.777000000002,51199.964781868461,0.13238478908931198,6778.096539027857]
[564,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",3.1216108341107462,21603.202000000001,67436.789414682949,0.13238478908931198,8927.6051435231493]
[565,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",3.1216108341107462,15645.130999999999,48838.01043068189,0.13238478908931198,6465.4097104074408]
[566,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",3.1216108341107462,29349.662999999997,91618.225998299298,0.13238478908931198,12128.859525521772]
[567,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",3.1216108341107462,12259.579000000002,38269.634628036591,0.13238478908931198,5066.3175087576547]
[568,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",3.1216108341107462,6981.93,21794.868331002843,0.13238478908931198,2885.3090472291365]
[569,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",3.1216108341107462,22020.547999999999,68739.581209855722,0.13238478908931198,9100.0749605543824]
[570,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",3.1216108341107462,50034.163999999997,156187.18841807387,0.14092039999999995,22009.961066750329]
[571,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",3.1216108341107462,14896.559999999998,46501.263086980769,0.13238478908931198,6156.0599061565572]
[572,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",3.1216108341107462,21299.584999999999,66489.015298062732,0.13238478908931198,8802.1342669900714]
[573,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",3.1216108341107462,11055.049000000003,34509.56073002518,0.13238478908931198,4568.5409188091862]
[574,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",3.1216108341107462,7960.5949999999984,24849.879597967833,0.13238478908931198,3289.7460694717684]
[575,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",3.1216108341107462,12084.222000000002,37722.238316999435,0.13238478908931198,4993.8505635727333]
[576,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",3.1216108341107462,34824.553000000007,108708.70193786391,0.13238478908931198,14391.378578216994]
[577,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",3.1216108341107462,2357.114,7357.9925996341181,0.13238478908931198,974.08629842328105]
[578,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",3.1216108341107462,19083.465,{"$f":"E588*F588","v":59571.151096373229},0.13238478908931198,{"$f":"G588*H588","v":7886.3142737009057}]
[579,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",3.1216108341107462,18887.388000000003,58959.07500885331,0.13238478908931198,7805.2847099479704]
[580,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",3.1216108341107462,1047.895,3271.1203850104803,0.13238478908931198,433.04658225536144]
[581,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",3.1216108341107462,12091.642999999998,37745.403790999364,0.13238478908931198,4996.9173199623674]
[582,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",3.1216108341107462,34050.326000000001,106291.86654660283,0.13238478908931198,14071.426334681311]
[583,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",3.1216108341107462,2456.9180000000001,7669.5418473217069,0.13238478908931198,1015.3306798693363]
[584,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",3.1216108341107462,13946.523999999998,43535.620416585531,0.13238478908931198,5763.4539267220198]
[585,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",3.1216108341107462,16756.878000000001,52308.451910672018,0.13238478908931198,6924.8433737827336]
[586,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",3.1216108341107462,7206.5809999999992,22496.141326496654,0.13238478908931198,2978.1469248316143]
[587,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",3.1216108341107462,13987.560000000003,43663.718838774119,0.13238478908931198,5780.4122093261294]
[588,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",3.1216108341107462,8078.5559999999996,25218.107933570373,0.13238478908931198,3338.4939000172189]
[589,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",3.1216108341107462,54964.005999999994,171576.23661572803,0.13238478908931198,22714.083897111042]
[590,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",3.1216108341107462,22451.004000000004,70083.297323063714,0.13238478908931198,9277.9625347973324]
[591,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",3.1216108341107462,23418.588,73103.718020375905,0.13238478908931198,9677.8202917719991]
[592,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",3.1216108341107462,50216.09199999999,156755.09683390195,0.13238478908931198,20751.990433030784]
[593,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",3.1216108341107462,72266.008999999991,225586.35663234466,0.13238420608731807,29864.070726903548]
[594,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",3.1216108341107462,13447.199000000001,41976.922086843195,0.13238478908931198,5557.105977085218]
[595,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",3.1216108341107462,13978.806,43636.392257532309,0.13238478908931198,5776.7945856319011]
[596,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",3.1216108341107462,101232.29399999999,316007.82571228425,0.13238478908931198,41834.629357492806]
[597,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",3.1216108341107462,22855.973000000002,71347.452940942705,0.13238478908931198,9445.317509646311]
[598,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",3.1216108341107462,11104.342000000001,34663.434292870996,0.13238478908931198,4588.9114379729508]
[599,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",3.1216108341107462,11557.650000000001,36078.485456860071,0.13238478908931198,4776.24268786823]
[600,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",3.1216108341107462,11496.343000000001,35887.108861453242,0.13238478908931198,4750.9073376486667]
[601,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",3.1216108341107462,7265.3179999999993,22679.495382059817,0.13238478908931198,3002.4202128060138]
[602,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",3.1216108341107462,25331.564999999999,79075.287748980583,0.13238478908931198,10468.36529082545]
[603,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",3.1216108341107462,18947.663999999997,59147.233223490148,0.13238478908931198,7830.1939955080898]
[604,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",3.1216108341107462,13891.558999999999,43364.041077088645,0.13238478908931198,5740.739432050641]
[605,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",3.1216108341107462,19649.743999999999,61338.853757902631,0.13238478908931198,8120.3312177200914]
[606,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",3.1216108341107462,4731.4869999999992,14769.861080654149,0.13238478908931198,1955.304944040837]
[607,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",3.1216108341107462,3485.7820000000002,10881.254856548227,0.13238478908931198,1440.5126292111886]
[608,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",3.1216108341107462,46316.858999999989,144583.20885637979,0.13238478908931198,19140.617610307781]
[609,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",3.1216108341107462,13970.134,43609.321648378893,0.13238478908931198,5773.2108487486066]
[610,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",3.1216108341107462,21907.342999999997,68386.199255380212,0.13238478908931198,9053.2925650431735]
[611,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",3.1216108341107462,25714.805999999997,80271.617006656015,0.13238478908931198,10626.741087284185]
[612,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",3.1216108341107462,21714.395,67783.890688160216,0.13238478908931198,8973.5560724050683]
[613,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",3.1216108341107462,26547.800999999999,82871.903223416099,0.13238478908931198,10970.979429661813]
[614,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",3.1216108341107462,45564.507000000005,142234.65870211495,0.13238478908931198,18829.70529346976]
[615,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",3.1216108341107462,10126.189999999999,31610.024412263894,0.14093270000000002,4454.8860874862648]
[616,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",3.1216108341107462,46406.508999999991,144863.06126765782,0.14093259999999996,20415.927868410308]
[617,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",3.1216108341107462,11794.828999999998,36818.865992883613,0.13238478908931198,4874.257808975538]
[618,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",3.1216108341107462,4581.8020000000006,14302.602762950288,0.13238478908931198,1893.4470502013846]
[619,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",3.1216108341107462,14511.326000000001,45298.71245891296,0.13238478908931198,5996.8604948905813]
[620,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",3.1216108341107462,14148,44164.550080998837,0.13238478908931198,5846.7146476973876]
[621,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",3.1216108341107462,6708.3490000000002,20940.854917395991,0.13238478908931198,2772.2506615893499]
[622,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",3.1216108341107462,26235.363000000001,81896.593377628218,0.13238478908931198,10841.863241430456]
[623,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",3.1216108341107462,16178.017,50501.47314162783,0.13238478908931198,6685.6268705539542]
[624,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",3.1216108341107462,25717.955000000002,80281.446959172637,0.13238478908931198,10628.042423474855]
[625,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",3.1216108341107462,26854.907999999999,83830.571761847357,0.13238478908931198,11097.892561928595]
[626,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",3.1216108341107462,16804.135999999999,52455.972995470416,0.13238478908931198,6944.372921479996]
[627,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",3.1216108341107462,28611.035,89312.516831121757,0.13238478908931198,11823.61870372368]
[628,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",3.1216108341107462,162128.81699999998,506103.07166875846,0.13238478908931198,67000.348400321527]
[629,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",3.1216108341107462,7812.5150000000003,24387.631465652717,0.13238478908931198,3228.5514479683034]
[630,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",3.1216108341107462,111914.617,349353.8809225547,0.13238478908931198,46249.139843465018]
[631,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",3.1216108341107462,80552.351999999999,251453.09471630244,0.14093270000000002,35437.963561724246]
[632,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",3.1216108341107462,83842.501000000004,261723.6594805411,0.14093270000000002,36885.421984473258]
[633,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",3.1216108341107462,6624.3410000000003,20678.614634444017,0.13238478908931198,2737.5340370400313]
[634,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",3.1216108341107462,27755.798999999999,86642.802867800216,0.13238478908931198,11470.189183760567]
[635,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",3.1216108341107462,3213.431,10031.081024267329,0.13238478908931198,1327.9625457354298]
[636,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",3.1216108341107462,10171.786999999998,31752.360501466839,0.13238478908931198,4203.529548074488]
[637,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",3.1216108341107462,12856.604000000001,40133.314336271564,0.13238478908931198,5313.0403538623714]
[638,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",3.1216108341107462,16579.612000000001,51755.096444552539,0.14093259999999996,7293.9803051815434]
[639,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",3.1216108341107462,10260.828,32030.311851746897,0.14093259999999996,4514.1151280775039]
[640,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",3.1216108341107462,7720.1950000000006,24099.444353447616,0.13238478908931198,3190.399857900773]
[641,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",3.1216108341107462,17182.164000000001,53636.029295867636,0.13238478908931198,7100.5944259215958]
[642,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",3.1216108341107462,6483.491,{"$f":"E652*F652","v":20238.935748459517},0.13238478908931198,{"$f":"G652*H652","v":2679.3272404519494}]
[643,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",3.1216108341107462,5973.7889999999998,18647.844463091598,0.13238478908931198,2468.6909562166752]
[644,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",3.1216108341107462,6652.2420000000002,20765.71069832654,0.13238478908931198,2749.0642310876283]
[645,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",3.1216108341107462,18030.806,56285.159357349046,0.13238478908931198,7451.2989503809677]
[646,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",3.1216108341107462,87212.833000000013,272244.52436629124,0.13238478908931198,36041.033938951521]
[647,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",3.1216108341107462,7634.7449999999999,23832.702707672848,0.13238478908931198,3155.0873213835443]
[648,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",3.1216108341107462,2411.1239999999998,7526.5908007844382,0.13238478908931198,996.40613572340362]
[649,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",3.1216108341107462,14200.152,44327.348329219385,0.14093259999999996,6247.1684511425419]
[650,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",3.1216108341107462,2152.1309999999999,6718.1154460255939,0.13238478908931198,889.37629639974728]
[651,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",3.1216108341107462,15192.328000000001,47424.535680164052,0.13238478908931198,6278.2871536770681]
[652,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",3.1216108341107462,7528.51,23501.078380711097,0.13238478908931198,3111.1853048018279]
[653,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",3.1216108341107462,8836.0780000000013,27582.796815847618,0.13238478908931198,3651.5427389593328]
[654,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",3.1216108341107462,2477.1570000000002,7732.7201289932746,0.13238478908931198,1023.6945233634519]
[655,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",3.1216108341107462,25023.876,78114.802433043878,0.13238478908931198,10341.211644851788]
[656,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",3.1216108341107462,36076.504000000001,112616.80574323967,0.13238478908931198,14908.752076230801]
[657,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",3.1216108341107462,29159.817000000003,91025.600667886727,0.13238478908931198,12050.40494614612]
[658,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",3.1216108341107462,50334.389000000003,157124.37403074477,0.14093259999999996,22143.946555525334]
[659,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",3.1216108341107462,10915.381000000001,34073.571588046594,0.13238478908931198,4510.8225882031211]
[660,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",3.1216108341107462,48247.606,150610.24960950663,0.14093259999999996,21225.89406411675]
[661,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",3.1216108341107462,41096.02399999999,128285.79375727521,0.14093259999999996,18079.650457276559]
[662,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",3.1216108341107462,24301.707999999999,75860.474980195795,0.14093259999999996,10691.21397619394]
[663,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",3.1216108341107462,9461.534999999998,29535.230163318014,0.13238478908931198,3910.0152158751407]
[664,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",3.1216108341107462,6461.0140000000001,20168.77130174121,0.13238478908931198,2670.0385349715784]
[665,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",3.1216108341107462,11221.567999999999,35029.368244510457,0.13238478908931198,4637.3555269813596]
[666,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",3.1216108341107462,8414.1760000000013,26265.782961714627,0.13238478908931198,3477.1901376522351]
[667,null,"CHURCH BUTTES UNIT 204","FRONTIER",3.1216108341107462,28382.099000000002,88597.867733203777,0.13238370026528551,11728.91356613586]
[668,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",3.1216108341107462,183074.49799999999,571487.33640618611,0.13238478908931198,75656.230497345634]
[669,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",3.1216108341107462,76155.05,237726.4291522456,0.13238478908931198,31471.363184275302]
[670,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",3.1216108341107462,22459.817000000003,70110.80807934473,0.13238478908931198,9281.6045404652814]
[671,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",3.1216108341107462,5971.9340000000002,18642.053874994326,0.13238478908931198,2467.924370432715]
[672,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",3.1216108341107462,24373.332999999999,76084.060356188973,0.13238478908931198,10072.372283312559]
[673,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",3.1216108341107462,45136.517999999996,140898.64360283469,0.13238478908931198,18652.837216331409]
[674,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",3.1216108341107462,7964.6909999999998,24862.665715944353,0.13238478908931198,3291.4387570033609]
[675,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",3.1216108341107462,13002.709000000001,40589.397287189313,0.13238478908931198,5373.4187991268491]
[676,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",3.1216108341107462,20571.717000000004,64216.894663460233,0.13238478908931198,8501.3400559927468]
[677,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",3.1216108341107462,4260.259,13298.870650517814,0.13238478908931198,1760.5681861948419]
[678,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",3.1216108341107462,10949.012999999999,34178.557603619403,0.13238478908931198,4524.7211397320552]
[679,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",3.1216108341107462,43520.311000000002,135853.47432146908,0.14092039999999995,19144.525942771143]
[680,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",3.1216108341107462,36473.064000000006,113854.71173561465,0.13238478908931198,15072.631999943758]
[681,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",3.1216108341107462,2342.5390000000002,7312.4951217269545,0.13238478908931198,968.06312440644558]
[682,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",3.1216108341107462,12032.731,37561.50345354023,0.13238478908931198,4972.5717125743868]
[683,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",3.1216108341107462,15419.019999999999,48132.179883370278,0.13238478908931198,6371.9684822687987]
[684,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",3.1216108341107462,2718.8539999999998,8487.2041027653377,0.13238478908931198,1123.5767251025325]
[685,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",3.1216108341107462,16867.553,52653.936189737222,0.13238478908931198,6970.5802372004537]
[686,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",3.1216108341107462,58843.900000000009,183687.75576132938,0.13238478908931198,24317.464804752639]
[687,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",3.1216108341107462,33200.17,103638.01036631857,0.13238478908931198,13720.096143981013]
[688,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",3.1216108341107462,4444.46,13873.874487771847,0.13238478908931198,1836.6899479152623]
[689,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",3.1216108341107462,20903.804,65253.541040527554,0.13238478908931198,8638.5762679810032]
[690,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",3.1216108341107462,44983.653000000006,140421.4585626784,0.13238478908931198,18589.66517543374]
[691,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",3.1216108341107462,1672.8609999999999,5222.021021561337,0.13238478908931198,691.31615155935106]
[692,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",3.1216108341107462,8735.8410000000022,27269.895910668864,0.13238478908931198,3610.1194186213888]
[693,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",3.1216108341107462,8231.268,25694.815367269093,0.13238478908931198,3401.602713084731]
[694,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",3.1216108341107462,10446.485000000001,32609.860754375401,0.13238478908931198,4317.0495381998189]
[695,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",3.1216108341107462,39648.405999999988,123766.89372482148,0.13238478908931198,16384.854121999782]
[696,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",3.1216108341107462,10469.224,32680.843063132244,0.13238478908931198,4326.4465161736662]
[697,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",3.1216108341107462,37734.998,117793.97858194735,0.13238478908931198,15594.131010562032]
[698,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",3.1216108341107462,210835.052,658144.98253350251,0.13238478908931198,87128.384702886644]
[699,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",3.1216108341107462,9378.1509999999998,29274.937765526527,0.13238498342330993,3875.5621508076592]
[700,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",3.1216108341107462,14484.812999999998,45215.949190868174,0.13238478908931198,5985.90389710613]
[701,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",3.1216108341107462,6484.9539999999997,20243.50266510982,0.13238478908931198,2679.9318307494882]
[702,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",3.1216108341107462,36782.453999999998,114820.50691158015,0.13238478908931198,15200.488590617426]
[703,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",3.1216108341107462,8292.4930000000004,25885.935990587524,0.13238478908931198,3426.9041764933595]
[704,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",3.1216108341107462,7682.6100000000006,23982.118610247562,0.13238478908931198,3174.867714132487]
[705,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",3.1216108341107462,6172,19266.582068131527,0.13238478908931198,2550.6024035615123]
[706,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",3.1216108341107462,2471.8940000000002,{"$f":"E716*F716","v":7716.2910911733497},0.13238478908931198,{"$f":"G716*H716","v":1021.5195686567209}]
[707,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",3.1216108341107462,919.94600000000003,2871.7134003968445,0.13238478908931198,380.17117283648719]
[708,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",3.1216108341107462,14408.124,44976.55597761106,0.13238478908931198,5954.2118770596744]
[709,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",3.1216108341107462,6699.128999999999,20912.073665505486,0.14093290000000003,2947.1991866933186]
[710,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",3.1216108341107462,4466.1080000000002,13941.451119108677,0.14093290000000003,1964.8091364242316]
[711,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",3.1216108341107462,11881.108000000002,37088.195454039866,0.13238478908931198,4909.9129328862473]
[712,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",3.1216108341107462,748.00900000000001,2334.9929984123451,0.13238478908931198,309.11755561983847]
[713,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",3.1216108341107462,5643.951,17618.21858879018,0.13238478908931198,2332.3841520063838]
[714,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",3.1216108341107462,3815.9740000000002,11911.985781084921,0.13238478908931198,1576.9657252638103]
[715,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",3.1216108341107462,15264.678,47650.384224011956,0.13238478908931198,6308.1860655205019]
[716,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",3.1216108341107462,69441.671999999991,216769.87565396482,0.14093270000000002,30549.963854577531]
[717,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",3.1216108341107462,78034.255999999994,243592.57896137147,0.13238478908931198,32247.952189522737]
[718,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",3.1216108341107462,1014.1640000000001,3165.825329965091,0.13238478908931198,419.10711860103009]
[719,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",3.1216108341107462,114.99000000000001,358.95402981439474,0.13238478908931198,47.520053529737254]
[720,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",3.1216108341107462,23332.651999999998,72835.459271735759,0.13238478908931198,9642.3069139119107]
[721,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",3.1216108341107462,17889.202000000001,55843.126776795631,0.13238478908931198,7392.7805604338]
[722,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",3.1216108341107462,5046.9360000000006,15754.570096663556,0.13238478908931198,2085.6654394395864]
[723,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",3.1216108341107462,19025.307000000001,59389.604453483022,0.13238478908931198,7862.280259672013]
[724,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",3.1216108341107462,4302.2860000000001,13430.062589042986,0.14093259999999996,1892.7336388365591]
[725,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",3.1216108341107462,26421.466,82477.534518688728,0.14093259999999996,11623.773381308549]
[726,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",3.1216108341107462,21211.206999999999,66213.133575765693,0.13238478908931198,8765.6117233701825]
[727,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",3.1216108341107462,16202.714,50578.567564397868,0.13238478908931198,6695.8329994523274]
[728,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",3.1216108341107462,4308.2359999999999,13448.636173505945,0.13238478908931198,1780.3948633684763]
[729,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",3.1216108341107462,9453.1880000000019,29509.174077685704,0.13238478908931198,3906.5657864742143]
[730,null,"CHURCH BUTTES 1-25 FR ","FRONTIER",3.1216108341107462,3704.8159999999998,11564.993763986839,0.13238161126830639,1530.9925087844931]
[731,null,"CHURCH BUTTES 57 DK","DAKOTA",3.1216108341107462,8020.3670000000002,25036.464520744303,0.13238360026222168,3314.4173110935094]
[732,null,"CHURCH BUTTES 57 FR","FRONTIER",3.1216108341107462,17854.206999999999,55733.886005655921,0.13238360026222168,7378.2524860329841]
[733,null,"CHURCH BUTTES UNIT 50 DK (TA)","DAKOTA",3.1216108341107462,34030.742000000006,106230.73292002763,0.13238478908931198,14063.333172420889]
[734,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",2.9216108341107461,60621.197,177111.54593196185,0.15491770000000005,27437.713339223894]
[735,null,"CLAY BASIN UNIT 13 FR","FRONTIER",2.9216108341107461,63012.442999999999,184097.83615258583,0.15491770000000005,28520.013351735455]
[736,null,"CLAY BASIN UNIT 14 FR","FRONTIER",2.9216108341107461,32577.694000000003,95179.343740744662,0.15491770000000005,14744.965019825564]
[737,null,"CLAY BASIN UNIT 15 FR","LANCE",2.9216108341107461,168653.641,492740.30475782434,0.15491770000000005,76334.194710381227]
[738,null,"CLAY BASIN UNIT 16 FR","FRONTIER",2.9216108341107461,24971.898000000005,72958.167745108483,0.15491770000000005,11302.511543286397]
[739,null,"CLAY BASIN UNIT 17 FR","FRONTIER",2.9216108341107461,53878.495000000003,157411.99471758166,0.15491770000000005,24385.90417405991]
[740,null,"CLAY BASIN UNIT 19 FR","FRONTIER",2.9216108341107461,73610.096000000005,215060.05397353211,0.15491770000000005,33316.608923455467]
[741,null,"CLAY BASIN UNIT 20 FR","FRONTIER",2.9216108341107461,57545.874000000003,168126.6489367719,0.15491770000000005,26045.793761992158]
[742,null,"CLAY BASIN UNIT 22 FR","FRONTIER",2.9216108341107461,70363.779999999984,205575.58197698498,0.15491770000000005,31847.296336035975]
[743,null,"CLAY BASIN UNIT 23 FR","FRONTIER",2.9216108341107461,28607.674999999999,83580.49321871913,0.15491770000000005,12948.097774309568]
[744,null,"CLAY BASIN UNIT 61 FR","FRONTIER",2.9216108341107461,58868.088000000003,171989.64368418482,0.15491770000000005,26644.240023373448]
[745,null,"CLAY BASIN UNIT 62 FR","FRONTIER",2.9216108341107461,144493.318,422153.2433254093,0.15491770000000005,65399.009503512782]
[746,null,"CLAY BASIN UNIT 7 FR","FRONTIER",2.9216108341107461,22105.289000000001,64583.0518335491,0.15491770000000005,10005.057849034212]
[747,null,"CLAY BASIN UNIT 8 FR","FRONTIER",2.9216108341107461,49423.790999999997,144397.08324842519,0.15491770000000005,22369.664023554564]
[748,null,"CLAY BASIN UNIT 9 FR","FRONTIER",2.9216108341107461,55814.770999999993,163069.03965701026,0.15491770000000005,25262.280564872824]
[749,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",2.9216108341107461,4173.5160000000005,12193.389561934546,0.13375006649997342,1630.8666647688274]
[750,null,"DRY PINEY UNIT 10 FR","FRONTIER",2.9216108341107461,9406.2389999999996,27481.369770635029,0.13375006649997342,3675.6350343327945]
[751,null,"DRY PINEY UNIT 11 FR","FRONTIER",2.9216108341107461,11027.248,32217.327227226055,0.13375024338255648,4309.0753577769483]
[752,null,"DRY PINEY UNIT 13 FR","FRONTIER",2.9216108341107461,16224.977999999999,47403.071508008499,0.13375006649997342,6340.1639664991326]
[753,null,"DRY PINEY UNIT 14 FR","FRONTIER",2.9216108341107461,9361.5,27350.659823527749,0.13375024338255648,3658.1574080703458]
[754,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",2.9216108341107461,18685.404999999999,54591.481687747102,0.13375000000000004,7301.6106757361767]
[755,null,"DRY PINEY UNIT 22 FR","FRONTIER",2.9216108341107461,8167.5450000000001,23862.387960087053,0.13375006649997342,3191.5959765098087]
[756,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",2.9216108341107461,21052.07,61505.955792457811,0.13375000000000004,8226.4215872412351]
[757,null,"DRY PINEY UNIT 23 FR","FRONTIER",2.9216108341107461,435.96800000000002,1273.7288321255937,0.13375024338255648,170.36154130017758]
[758,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",2.9216108341107461,7077.9009999999998,20678.872244363283,0.13375000000000004,2765.7991626835897]
[759,null,"DRY PINEY UNIT 29 FR","FRONTIER",2.9216108341107461,7024.1920000000009,20521.955448074033,0.13375024338255648,2744.816535865883]
[760,null,"DRY PINEY UNIT 3 FR","FRONTIER",2.9216108341107461,6074.49,17747.295795697384,0.13375024338255648,2373.7051320567466]
[761,null,"DRY PINEY UNIT 31 FR","FRONTIER",2.9216108341107461,3043.1909999999998,8891.0197958683148,0.13375024338255648,1189.1760616165147]
[762,null,"DRY PINEY UNIT 35 FR","FRONTIER",2.9216108341107461,45843.332999999999,133936.37836454669,0.13375024338255648,17914.02320403629]
[763,null,"DRY PINEY UNIT 6 FR","FRONTIER",2.9216108341107461,14383.079000000002,42021.75943427076,0.13375024338255648,5620.4205516969532]
[764,null,"DRY PINEY UNIT 8 FR","FRONTIER",2.9216108341107461,4432.4650000000001,12949.937765816689,0.13375024338255648,1732.0573279669418]
[765,null,"DRY PINEY UNIT 9 FR","FRONTIER",2.9216108341107461,4927.5329999999994,14396.333798238225,0.13375024338255648,1925.5131493308863]
[766,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",2.9216108341107461,3064.3090000000002,8952.7183734630671,0.13375000000000004,1197.4260824506855]
[767,"E HIAW (CO)","F WILSON 32 LANCE","LANCE",2.9216108341107461,43619.750999999997,127439.93710281304,0.1925,24532.187892291509]
[768,null,"F WILSON 32 LEWIS","LEWIS",2.9216108341107461,38680.735999999997,113010.05736897755,0.1925,21754.436043528178]
[769,null,"F WILSON 32 MESA","MESAVERDE",2.9216108341107461,5391.4080000000013,15751.596023911354,0.1925,3032.1822346029358]
[770,null,"F WILSON 33 FT UN","FORT UNION",2.9216108341107461,326324.93299999996,{"$f":"E780*F780","v":953394.45969326317},0.1925,{"$f":"G780*H780","v":183528.43349095318}]
[771,null,"F WILSON 33 LANCE","LANCE",2.9216108341107461,16137.753999999999,47148.236924614022,0.1925,9076.0356079882004]
[772,null,"F WILSON 33 LEWIS","LEWIS",2.9216108341107461,16137.753999999999,47148.236924614022,0.1925,9076.0356079882004]
[773,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.9216108341107461,22644.676000000003,66158.930736527604,0.16249999999999998,10750.826244685733]
[774,null,"F WILSON 35 ALMOND","MESAVERDE",2.9216108341107461,1213.9390000000001,3546.6573343495652,0.1925,682.73153686229136]
[775,null,"F WILSON 35 LANCE","MESAVERDE",2.9216108341107461,51602.573000000004,150762.63634479066,0.1925,29021.807496372203]
[776,null,"F WILSON 35 LEWIS","MESAVERDE",2.9216108341107461,7893.4680000000008,23061.641627506484,0.1925,4439.3660132949981]
[777,null,"F WILSON 37 FT UN","FORT UNION",2.9216108341107461,13825.109,40391.588237161981,0.16249999999999998,6563.6330885388206]
[778,null,"F WILSON 37 LANCE","FORT UNION",2.9216108341107461,9340.8220000000001,27290.246754700009,0.16249999999999998,4434.6650976387509]
[779,null,"F WILSON 37 LEWIS","FORT UNION",2.9216108341107461,8596.9240000000009,25116.866298426696,0.16249999999999998,4081.4907734943376]
[780,null,"F WILSON 37 MESA","FORT UNION",2.9216108341107461,5606.0950000000003,16378.827889054084,0.23250000000000004,3808.0774842050751]
[781,null,"F WILSON A 2 WAS","WASATCH",2.9216108341107461,111847.622,326775.22420472343,0.1925,62904.230659409259]
[782,null,"F WILSON A 20 FT UN","FORT UNION",2.9216108341107461,8849.26,25854.093889862863,0.1925,4976.9130737986015]
[783,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.9216108341107461,168125.99299999996,491198.72264442733,0.1925,94555.754109052257]
[784,null,"F WILSON A 22 FT UN","FORT UNION",2.9216108341107461,44354.775000000001,129587.39118454447,0.1925,24945.57280302481]
[785,null,"F WILSON A 26 FT UN","FORT UNION",2.9216108341107461,76680.062000000005,224029.29989948374,0.1925,43125.640230650621]
[786,null,"F WILSON A 9 WAS","WASATCH",2.9216108341107461,59908.043999999987,175027.99040078325,0.1925,33692.888152150779]
[787,null,"F WILSON B 12 FT UN","FORT UNION",2.9216108341107461,35624.651999999995,104081.36924462504,0.16249999999999998,16913.222502251567]
[788,null,"F WILSON B 24 FT UN","FORT UNION",2.9216108341107461,84922.31,248109.94095371134,0.16249999999999998,40317.865404978089]
[789,null,"F WILSON B 25 FT UN","FORT UNION",2.9216108341107461,14649.857,42801.180929373149,0.16249999999999998,6955.1919010231359]
[790,null,"F WILSON B 3 WAS","WASATCH",2.9216108341107461,64684.39499999999,188982.62922989894,0.16249999999999998,30709.677249858574]
[791,null,"F WILSON B 6 FT UN","WASATCH",2.9216108341107461,99454.68,290567.8705910173,0.16249999999999998,47217.278971040309]
[792,null,"G KUYKENDALL 9 FT UN","FORT UNION",2.9216108341107461,14695.347000000003,42934.085006216861,0.1925,8264.8113636967464]
[793,null,"G KUYKENDALL A 8 FT UN","FORT UNION",2.9216108341107461,3115.9669999999996,9103.6429459315586,0.1925,1752.451267091825]
[794,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",2.9216108341107461,28190.812999999998,82362.584683190056,0.1925,15854.797551514086]
[795,null,"HIAWATHA UNIT 2  FT UN","FORT UNION",2.9216108341107461,29760.112000000001,86947.465643549222,0.16249999999999998,14128.963167076747]
[796,null,"STATE LAND 5  FT UN","FORT UNION",2.9216108341107461,22831.561999999998,66704.938898871202,0.13375000000000004,8921.7855777240256]
[797,null,"F WILSON 29-E (DD) FT UN","FORT UNION",2.9216108341107461,12455.574999999997,36390.34286507895,0.16249999999999998,5913.4307155753286]
[798,null,"KS WHITFORD 1   WAS","WASATCH",2.9216108341107461,38504.661999999997,112495.63766297234,0.15500000000000003,17436.823837760716]
[799,null,"HIAWATHA STATE LAND 4  WAS","WASATCH",2.9216108341107461,32005.665999999994,93508.100538529921,0.13749999999999996,12857.363824047859]
[800,null,"STATE LAND 7 (HIAW) FT UN","FORT UNION",2.9216108341107461,26865.915999999997,78491.751253909228,0.13749999999999996,10792.615797412514]
[801,null,"HIAWATHA STATE LAND 6   FT UN","FORT UNION",2.9216108341107461,12449.443000000003,36372.427547444197,0.13375000000000004,4864.8121844706629]
[802,null,"HIAWATHA STATE LAND 2  WAS","WASATCH",2.9216108341107461,21743.437000000002,63525.861110004465,0.13375000000000004,8496.5839234631003]
[803,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",2.9216108341107461,4422.7359999999999,12921.513414011624,0.1925,2487.3913321972377]
[804,null,"MW NEWBERGER 7 FT UN","FORT UNION",2.9216108341107461,37228.847999999998,108768.20565826217,0.1925,20937.87958921547]
[805,null,"MW NEWBERGER 8 FT UN","FORT UNION",2.9216108341107461,53109.389999999992,155164.9692170129,0.16249999999999998,25214.307497764592]
[806,null,"MW NEWBERGER A 1 WAS","FORT UNION",2.9216108341107461,184.989,540.46586659131276,0.1925,104.03967931882771]
[807,null,"MW NEWBERGER A 3 WAS","WASATCH",2.9216108341107461,33085.603999999999,96663.259099497838,0.1925,18607.677376653333]
[808,null,"MW NEWBERGER A 6 FT UN","FORT UNION",2.9216108341107461,100377.67,293264.48817479319,0.1925,56453.413973647694]
[809,null,"MW NEWBERGER B 4 WAS","WASATCH",2.9216108341107461,86914.191000000006,253929.44206357072,0.16249999999999998,41263.534335330238]
[810,null,"MW NEWBERGER C 5 FT UN","FORT UNION",2.9216108341107461,6356.8989999999994,18572.384989747767,0.1925,3575.1841105264452]
[811,null,"MW NEWBERGER D 2 FT UN","FORT UNION",2.9216108341107461,4589.2250000000004,13407.92948017189,0.16249999999999998,2178.7885405279317]
[812,null,"WW WILSON A 1 WAS","WASATCH",2.9216108341107461,179976.05,525819.97756045731,0.1925,101220.34568038804]
[813,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",2.9216108341107461,4811.509,14057.356822821363,0.16249999999999998,2284.3204837084713]
[814,null,"WW WILSON C 3 FT UN","FORT UNION",2.9216108341107461,9530.1350000000002,27843.345666538014,0.16249999999999998,4524.5436708124271]
[815,null,"HIAWATHA UNIT 6  FT UN","FORT UNION",2.9216108341107461,134995.43699999998,394404.13129471458,0.1925,75922.795274232558]
[816,null,"HIAWATHA UNIT 4 FT UN ","FORT UNION",2.9216108341107461,147525.48199999999,431012.0465186098,0.1925,82969.818954832386]
[817,null,"WW WILSON A 2 WAS ","WASATCH",2.9216108341107461,8882.2839999999997,25950.577166048533,0.1925,4995.486104464343]
[818,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",2.9216108341107461,5553.87,16226.246763242649,0.14120951073665619,2291.3003665297456]
[819,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",2.9216108341107461,4143.3769999999995,12105.335133005279,0.17239620835829686,2086.9138778365896]
[820,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",2.9216108341107461,1563.1070000000002,4566.7903460743464,0.17239590299445887,787.2959454978643]
[821,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",2.9216108341107461,1563.1070000000002,4566.7903460743464,0.17239590299445887,787.2959454978643]
[822,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",2.9216108341107461,176267.19399999999,514984.14368870069,0.17149599576399291,88317.718524560929]
[823,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",2.9216108341107461,6038.3700000000008,17641.767212369308,0.13473270000000004,2376.9229292939908]
[824,null,"ISLAND UNIT 11 WAS","WASATCH",2.9216108341107461,3909.828,11422.995844309549,0.13473270000000004,1539.0510721926057]
[825,null,"ISLAND UNIT 12 WAS","LANCE",2.9216108341107461,3754.1390000000001,10968.133175157682,0.13473270000000004,1477.7661966485678]
[826,null,"ISLAND UNIT 13 WAS","WASATCH",2.9216108341107461,15071.805000000002,44033.948777604521,0.13473270000000004,5932.8128104683583]
[827,null,"ISLAND UNIT 14 WAS","WASATCH",2.9216108341107461,10323.975000000002,30162.637211088495,0.13473270000000004,4063.8935505704239]
[828,null,"ISLAND UNIT 15 WAS","WASATCH",2.9216108341107461,10031.377999999999,29307.782645860185,0.13473270000000004,3948.7166868898876]
[829,null,"ISLAND UNIT 17 WAS","WASATCH",2.9216108341107461,2006.0070000000003,5860.7717845019961,0.13473270000000004,789.63760660977232]
[830,null,"ISLAND UNIT 18 WAS","WASATCH",2.9216108341107461,1413.0429999999999,4128.3617378643503,0.13473270000000004,556.22532351915629]
[831,null,"ISLAND UNIT 19 LWR WAS","WASATCH",2.9216108341107461,3391.29,9908.0296056114312,0.13473270000000004,1334.9355804439635]
[832,null,"ISLAND UNIT 21 WAS","WASATCH",2.9216108341107461,7563.2259999999997,22096.803022428081,0.13473270000000004,2977.161932579897]
[833,null,"ISLAND UNIT 22 LWR WAS","WASATCH",2.9216108341107461,7310.273000000002,21357.772797107271,0.13473270000000004,2877.5903949408157]
[834,null,"ISLAND UNIT 23 WAS","WASATCH",2.9216108341107461,8373.5380000000005,{"$f":"E844*F844","v":24464.219340638028},0.13473270000000004,{"$f":"G844*H844","v":3296.1303251563822}]
[835,null,"ISLAND UNIT 24 WAS","WASATCH",2.9216108341107461,25363.524999999998,74102.349431238748,0.13473270000000004,9984.0096152142632]
[836,null,"ISLAND UNIT 25 WAS","WASATCH",2.9216108341107461,4029.5499999999993,11772.776936590955,0.13473270000000004,1586.1780231646287]
[837,null,"ISLAND UNIT 26 WAS","WASATCH",2.9216108341107461,19661.225000000002,57442.447971889058,0.13473270000000004,7739.3761098621389]
[838,null,"ISLAND UNIT 27 WAS","WASATCH",2.9216108341107461,28549.849000000002,83411.548150625851,0.13473270000000004,11238.263093513831]
[839,null,"ISLAND UNIT 3 WAS","WASATCH",2.9216108341107461,8018.4850000000006,23426.892649154506,0.13473270000000004,3156.3684992307403]
[840,null,"ISLAND UNIT 30 WAS","WASATCH",2.9216108341107461,19591.623,57239.098014613279,0.13473270000000004,7711.9782210734884]
[841,null,"ISLAND UNIT 32 WAS","WASATCH",2.9216108341107461,26990.984,78857.151277709796,0.13473270000000004,10624.636905954294]
[842,null,"ISLAND UNIT 33 WAS","WASATCH",2.9216108341107461,11970.648999999999,34973.577809736969,0.13473270000000004,4712.0845669659493]
[843,null,"ISLAND UNIT 34 WAS","WASATCH",2.9216108341107461,8714.7690000000002,25461.163527172474,0.13473270000000004,3430.4513071574715]
[844,null,"ISLAND UNIT 35 WAS","WASATCH",2.9216108341107461,3899.0220000000004,11391.42491763615,0.13473270000000004,1534.7974360003966]
[845,null,"ISLAND UNIT 36 WAS","FRONTIER",2.9216108341107461,6913.371000000001,20198.179613827044,0.13473270000000004,2721.3552744558756]
[846,null,"ISLAND UNIT 37 WAS","DAKOTA",2.9216108341107461,6756.509,19739.889895166762,0.13473270000000004,2659.6086632785355]
[847,null,"ISLAND UNIT 38 WAS","WASATCH",2.9216108341107461,9420.59,27523.297807715353,0.13473270000000004,3708.2882265375715]
[848,null,"ISLAND UNIT 39 WAS","FRONTIER",2.9216108341107461,8381.5389999999989,24487.595148921744,0.13473270000000004,3299.2798109211294]
[849,null,"ISLAND UNIT 41 WAS","DAKOTA",2.9216108341107461,8149.768,23810.450484289067,0.13473270000000004,3208.0462819645745]
[850,null,"ISLAND UNIT 43 WAS","WASATCH",2.9216108341107461,1931.9830000000002,5644.5024641177824,0.13473270000000004,760.49905714724218]
[851,null,"ISLAND UNIT 44 WAS","WASATCH",2.9216108341107461,6045.48,17662.539865399831,0.13473270000000004,2379.7216849229567]
[852,null,"ISLAND UNIT 45 WAS","WASATCH",2.9216108341107461,1878.0349999999999,5486.8874028391747,0.13473270000000004,739.26315438050983]
[853,null,"ISLAND UNIT 47 WAS","WASATCH",2.9216108341107461,7022.1260000000011,20515.919400090759,0.13473270000000004,2764.1652137566089]
[854,null,"ISLAND UNIT 50 WAS","WASATCH",2.9216108341107461,15071.805000000002,44033.948777604521,0.13473270000000004,5932.8128104683583]
[855,null,"ISLAND UNIT 51 WAS","WASATCH",2.9216108341107461,16953.129000000001,49530.445358477082,0.13473270000000004,6673.3706353500875]
[856,null,"ISLAND UNIT 52 WAS","WASATCH",2.9216108341107461,6280.8279999999995,18350.135131986128,0.13473270000000004,2472.363251697348]
[857,null,"ISLAND UNIT 53 WAS","WASATCH",2.9216108341107461,15907.985000000001,46476.941324871237,0.13473270000000004,6261.963792441481]
[858,null,"ISLAND UNIT 54 WAS","WASATCH",2.9216108341107461,18735.812000000002,54738.751325062134,0.13473270000000004,7375.0997606542014]
[859,null,"ISLAND UNIT 55 WAS","WASATCH",2.9216108341107461,5830.8249999999998,17035.40149180379,0.13473270000000004,2295.2256385747532]
[860,null,"ISLAND UNIT 56 WAS","WASATCH",2.9216108341107461,9011.0280000000002,26326.71703127529,0.13473270000000004,3547.0696677597052]
[861,null,"ISLAND UNIT 57 WAS","WASATCH",2.9216108341107461,11704.924999999999,34197.235692453723,0.13473270000000004,4607.4858973806613]
[862,null,"ISLAND UNIT 58 WAS","WASATCH",2.9216108341107461,24103.136000000002,70419.983273644757,0.13473270000000004,9487.8744804130001]
[863,null,"ISLAND UNIT 59 WAS","WASATCH",2.9216108341107461,15450.957,45141.683368579274,0.13473270000000004,6082.0608827937822]
[864,null,"ISLAND UNIT 60 WAS","WASATCH",2.9216108341107461,12640.331,36930.127996345924,0.13473270000000004,4975.6958562932778]
[865,null,"ISLAND UNIT 64 WAS","WASATCH",2.9216108341107461,12336.630999999999,36042.834786026484,0.13473270000000004,4856.1484463752722]
[866,null,"ISLAND UNIT 65 WAS","WASATCH",2.9216108341107461,11288.925000000001,32981.845585463656,0.13473270000000004,4443.7331067126006]
[867,null,"ISLAND UNIT 66 WAS","WASATCH",2.9216108341107461,12334.332000000002,36036.118002718875,0.13473270000000004,4855.2434760249225]
[868,null,"ISLAND UNIT 67 WAS","WASATCH",2.9216108341107461,10566.888000000001,30872.334463634837,0.13473270000000004,4159.5129775885744]
[869,null,"ISLAND UNIT 68 WAS","WASATCH",2.9216108341107461,13582.682999999999,39683.313809091851,0.13473270000000004,5346.6400144462314]
[870,null,"ISLAND UNIT 69 WAS","WASATCH",2.9216108341107461,8357.1579999999994,24416.363355175294,0.13473270000000004,3289.6825590238273]
[871,null,"ISLAND UNIT 70 WAS","WASATCH",2.9216108341107461,8357.1579999999994,24416.363355175294,0.13473270000000004,3289.6825590238273]
[872,null,"ISLAND UNIT 71 WAS","WASATCH",2.9216108341107461,8364.0389999999989,24436.466959324807,0.13473270000000004,3292.3911718906224]
[873,null,"ISLAND UNIT 72 WAS","WASATCH",2.9216108341107461,2782.8620000000005,8130.4397690351007,0.13473270000000004,1095.4361022694759]
[874,null,"ISLAND UNIT 73 WAS","WASATCH",2.9216108341107461,5099.5330000000013,14898.850861705279,0.13473270000000004,2007.3624034948796]
[875,null,"ISLAND UNIT 74 WAS","WASATCH",2.9216108341107461,17148.391,50100.924933167211,0.13473270000000004,6750.2328887429394]
[876,null,"ISLAND UNIT 75 WAS","WASATCH",2.9216108341107461,13584.891999999998,39689.767647424393,0.13473270000000004,5347.5095575101377]
[877,null,"ISLAND UNIT 76 WAS","WASATCH",2.9216108341107461,13483.407999999998,39393.270893535497,0.13473270000000004,5307.5617493174514]
[878,null,"ISLAND UNIT 77 WAS","WASATCH",2.9216108341107461,9511.9590000000007,27790.242468017219,0.13473270000000004,3744.2544013706247]
[879,null,"ISLAND UNIT 78 WAS","WASATCH",2.9216108341107461,3171.0419999999999,9264.5506626202077,0.13473270000000004,1248.23792506161]
[880,null,"ISLAND UNIT 79 WAS","WASATCH",2.9216108341107461,8628.35,25208.680840499455,0.13473270000000004,3396.4336330787619]
[881,null,"ISLAND UNIT 80 WAS","WASATCH",2.9216108341107461,7549.8669999999993,22057.773223295193,0.13473270000000004,2971.903342362265]
[882,null,"ISLAND UNIT 81 WAS","WASATCH",2.9216108341107461,10068.800999999999,29417.118088105111,0.13473270000000004,3963.4477462292407]
[883,null,"ISLAND UNIT 82 WAS","WASATCH",2.9216108341107461,9711.11,28372.084187241209,0.13473270000000004,3822.6475071743148]
[884,null,"ISLAND UNIT 83 WAS","WASATCH",2.9216108341107461,10813.093999999999,31591.652580657901,0.13473270000000004,4256.428649654008]
[885,null,"ISLAND UNIT 86 MESA","MESAVERDE",2.9216108341107461,6755.6970000000001,19737.517547169464,0.20545219999999997,4055.1164026045694]
[886,null,"ISLAND UNIT 86 WAS","WASATCH",2.9216108341107461,18258.091,53343.036475779903,0.13473270000000004,7187.0513305803133]
[887,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",2.9216108341107461,25546.885000000002,74638.055993781309,0.13968749999999996,10426.003446631325]
[888,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",2.9216108341107461,84593.804000000018,247150.17426504102,0.13968769999999997,34523.839397682765]
[889,null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",2.9216108341107461,639.92600000000004,1869.6147346291534,0.15331303333841528,286.63630614019183]
[890,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",2.9216108341107461,55251.564999999995,161423.5709055741,0.13968749999999996,22548.855060872378]
[891,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",2.9216108341107461,18463.704000000005,53943.757644213933,0.13968769999999997,7535.2794346776609]
[892,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",2.9216108341107461,15453.768999999998,45149.898938244783,0.13968749999999996,6306.8765079360664]
[893,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",2.9216108341107461,35217.705000000002,102892.4284805162,0.13968749999999996,14372.786103372104]
[894,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",2.9216108341107461,8986.6129999999994,26255.385902760474,0.125,3281.9232378450592]
[895,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",2.9216108341107461,13382.085000000001,39097.244518990905,0.18500000000000005,7232.9902360133192]
[896,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",2.9216108341107461,8747.26,25556.089584783564,0.125,3194.5111980979455]
[897,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",2.9216108341107461,13578.502,39671.098554194432,0.125,4958.887319274304]
[898,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",2.9216108341107461,10936.423999999999,{"$f":"E908*F908","v":31951.974844828779},0.125,{"$f":"G908*H908","v":3993.9968556035974}]
[899,null,"JOHNSON RIDGE 7 TRANS","FRONTIER",2.9216108341107461,3244.317,9478.6316964896741,0.125,1184.8289620612093]
[900,"KINNEY (WY)","KINNEY 13-1 FR","MESAVERDE",2.9216108341107461,107387.318,313743.95171489596,0.16634007142238183,52188.191336596108]
[901,null,"KINNEY UNIT 18 MESA","MESAVERDE",2.9216108341107461,110653.099,323285.29286632896,0.16001168927094148,51729.425827992345]
[902,null,"KINNEY UNIT 4 FR","FRONTIER",2.9216108341107461,65657.313000000009,191825.11699940037,0.16647360277585296,31933.818329789698]
[903,null,"KINNEY UNIT 5 DK","DAKOTA",2.9216108341107461,10,29.216108341107461,0.17049203399779811,4.9811137365754465]
[904,null,"PIONEER 3 MESA","MESAVERDE",2.9216108341107461,44161.593999999997,129022.99148200011,0.16001200762674619,20645.227897043413]
[905,null,"KINNEY UNIT 2 DK (NP)","DAKOTA",2.9216108341107461,45.007999999999996,131.49586042165646,0.17049203399779811,22.418996705578767]
[906,"PINEDALE (WY)","MESA 12A4-8 LANCE","LANCE",2.9216108341107461,113264.36899999998,330914.40758911724,0.21871569370647798,72376.174213321981]
[907,null,"MESA 4B2-16 LANCE","LANCE",2.9216108341107461,27285.378000000001,79717.255977606997,0.16146353402870528,12871.429873215357]
[908,null,"MESA UNIT 1 LANCE","LANCE",2.9216108341107461,27750.124000000003,81075.062926316648,0.18802333333333335,15244.003581615812]
[909,null,"MESA UNIT 10-16 LANCE","LANCE",2.9216108341107461,10247.114000000001,29938.079280767906,0.16606118067763384,4971.5527925849256]
[910,null,"MESA UNIT 10-7D LANCE","LANCE",2.9216108341107461,44867.240000000005,131084.61448064705,0.21459404564900905,28129.977743742726]
[911,null,"MESA UNIT 10A1-16 LANCE","LANCE",2.9216108341107461,4792.2179999999998,14000.99602822053,0.15973186745092083,2236.4052417605908]
[912,null,"MESA UNIT 10A-16 LANCE","LANCE",2.9216108341107461,11581.081,33835.411720314114,0.17314277563908706,5858.3571001464834]
[913,null,"MESA UNIT 10A2-16 LANCE","LANCE",2.9216108341107461,16546.202000000001,48341.563026584896,0.15891728232064015,7682.3098193168116]
[914,null,"MESA UNIT 10B1-16 LANCE","LANCE",2.9216108341107461,1389.2959999999998,4058.9822453867228,0.15934556457447613,646.78081748892214]
[915,null,"MESA UNIT 10B1-7 LANCE","LANCE",2.9216108341107461,86445.699000000008,252560.69076067652,0.21923531136067373,55370.22167638375]
[916,null,"MESA UNIT 10B2-16 LANCE","LANCE",2.9216108341107461,18645.314999999999,54474.354309407601,0.16017168344014432,8725.2490340526965]
[917,null,"MESA UNIT 10C2-16 LANCE","LANCE",2.9216108341107461,20304.966,59323.208651850342,0.1605168577514294,9522.3750445274272]
[918,null,"MESA UNIT 10C3-7 LANCE","LANCE",2.9216108341107461,60692.735000000001,177320.55212781247,0.21932752057727259,38891.277045586125]
[919,null,"MESA UNIT 10C4-16 LANCE","LANCE",2.9216108341107461,20738.901000000002,60590.99784915019,0.17855998309987034,10819.127551948537]
[920,null,"MESA UNIT 10C4-7 LANCE","LANCE",2.9216108341107461,121670.92,355475.07806822186,0.21763085554998193,77362.345366683745]
[921,null,"MESA UNIT 10D2-16 LANCE","LANCE",2.9216108341107461,18945.78,55352.196108678691,0.1771839574301742,9807.5211589867795]
[922,null,"MESA UNIT 10D4-16 LANCE","LANCE",2.9216108341107461,11123.209000000001,32497.687924478159,0.17564123670606832,5707.9340971432066]
[923,null,"MESA UNIT 11-16 LANCE","LANCE",2.9216108341107461,15282.535000000003,44649.619828676681,0.16253713216040649,7257.2211590055285]
[924,null,"MESA UNIT 11A-16D LANCE","LANCE",2.9216108341107461,5878.063000000001,17173.412544385519,0.15598881469780587,2678.8602671151275]
[925,null,"MESA UNIT 11B1-16 LANCE","LANCE",2.9216108341107461,27110.151000000002,79205.310875978277,0.16041605958495306,12705.803868925661]
[926,null,"MESA UNIT 11B2-16 LANCE","LANCE",2.9216108341107461,23451.031000000003,68514.786240666974,0.16064526514322411,11006.576001863268]
[927,null,"MESA UNIT 11C2-16 LANCE","LANCE",2.9216108341107461,26189.033000000003,76514.162547683867,0.16130474217446553,12342.097262449293]
[928,null,"MESA UNIT 11D1-16 LANCE","LANCE",2.9216108341107461,14313.072,41817.226224607162,0.16130773545836821,6745.4420654416699]
[929,null,"MESA UNIT 11D2-16 LANCE","LANCE",2.9216108341107461,15507.734999999999,45307.566588518406,0.15862030005683414,7186.6998071157832]
[930,null,"MESA UNIT 12-16 LANCE","LANCE",2.9216108341107461,16037.237999999999,46854.568290012554,0.1601988918589527,7506.0499185896351]
[931,null,"MESA UNIT 12-8 LANCE","LANCE",2.9216108341107461,47631.525000000001,139160.77948521686,0.2118612219351633,29482.772787187849]
[932,null,"MESA UNIT 12A-16 LANCE","LANCE",2.9216108341107461,13735.98,40131.187985128527,0.15974326246146506,6410.686895198779]
[933,null,"MESA UNIT 12B1-16 LANCE","LANCE",2.9216108341107461,30148.916999999998,88083.402543905642,0.15885288079212032,13992.30224407139]
[934,null,"MESA UNIT 12B-16D LANCE","LANCE",2.9216108341107461,10314.973,30136.336870359824,0.16178215508277546,4875.5215251873169]
[935,null,"MESA UNIT 12C2-16 LANCE","LANCE",2.9216108341107461,21178.289999999997,61874.721511939264,0.17814795909463726,11022.855356901029]
[936,null,"MESA UNIT 12C3-8 LANCE","LANCE",2.9216108341107461,125892.28800000002,367808.27255179029,0.21896880707964608,80538.538674690848]
[937,null,"MESA UNIT 12D1-16 LANCE","LANCE",2.9216108341107461,12823.904999999999,37466.459783606966,0.16348451164052363,6125.1858806223036]
[938,null,"MESA UNIT 12D2-16 LANCE","LANCE",2.9216108341107461,19220.526999999998,56154.89992051811,0.18474765965335066,10374.486338383847]
[939,null,"MESA UNIT 13-05V LANCE","LANCE",2.9216108341107461,31784.046000000002,92860.61314547433,0.20475464566929127,19013.641941234728]
[940,null,"MESA UNIT 13-9D LANCE","LANCE",2.9216108341107461,21214.277000000002,61979.861521026418,0.17501400024029512,10847.343499134377]
[941,null,"MESA UNIT 13A-16D LANCE","LANCE",2.9216108341107461,13000.964,37983.757276283781,0.16207701499726726,6156.2939977208061]
[942,null,"MESA UNIT 13A1-9 LANCE","LANCE",2.9216108341107461,35267.290000000008,103037.2965537256,0.17884088250596711,18427.281046697328]
[943,null,"MESA UNIT 13A2-9 LANCE","LANCE",2.9216108341107461,36166.300999999999,105663.8568313103,0.1746395406611537,18453.087421505938]
[944,null,"MESA UNIT 13AA-16D LANCE","LANCE",2.9216108341107461,12392.619000000002,36206.409933406685,0.1754845382200193,6353.6651277685924]
[945,null,"MESA UNIT 13B1-16 LANCE","LANCE",2.9216108341107461,35518.36,103770.82538584576,0.17908837804037789,18584.148806262387]
[946,null,"MESA UNIT 13B1-9 LANCE","LANCE",2.9216108341107461,40942.611000000004,119618.37587438182,0.1773073165485036,21209.213236176904]
[947,null,"MESA UNIT 13B2-16 LANCE","LANCE",2.9216108341107461,19065.097000000002,55700.793948572289,0.18014543642253578,10034.243834947294]
[948,null,"MESA UNIT 13C1-16 LANCE","LANCE",2.9216108341107461,25083.771000000001,73285.017113952941,0.18495113258938817,13554.146917058291]
[949,null,"MESA UNIT 13C2-16 LANCE","LANCE",2.9216108341107461,24522.297999999999,71644.611514092278,0.17712108905794205,12689.771616509199]
[950,null,"MESA UNIT 13C2-5 LANCE","LANCE",2.9216108341107461,125352.64799999999,366231.6544812707,0.20241841305925246,74132.030312163275]
[951,null,"MESA UNIT 13D1-16 LANCE","LANCE",2.9216108341107461,15415.808999999997,45038.994590981936,0.1756062868827854,7909.1306050561934]
[952,null,"MESA UNIT 13D1-5 LANCE","LANCE",2.9216108341107461,144558.492,422343.6563899116,0.21682376229346673,91574.140559239779]
[953,null,"MESA UNIT 13D1-9 LANCE","LANCE",2.9216108341107461,24647.123,72009.301586460148,0.17994848034361852,12957.964391088821]
[954,null,"MESA UNIT 13D2-9 LANCE","LANCE",2.9216108341107461,23337.305,68182.523126946879,0.17755827280997685,12106.37104224699]
[955,null,"MESA UNIT 14-16 LANCE","LANCE",2.9216108341107461,13519.797,39499.585390177963,0.16702222123805621,6597.3084898497964]
[956,null,"MESA UNIT 14-6D LANCE","LANCE",2.9216108341107461,80473.582999999999,235112.49195251035,0.21087100972050571,49578.408575930131]
[957,null,"MESA UNIT 14A-16D LANCE","LANCE",2.9216108341107461,15976.047999999999,46675.794923073314,0.16990476815254588,7930.4401147405497]
[958,null,"MESA UNIT 14A2-16 LANCE","LANCE",2.9216108341107461,16705.311000000002,48806.417604789429,0.17327562120691622,8456.9623293540608]
[959,null,"MESA UNIT 14B1-16 LANCE","LANCE",2.9216108341107461,15360.545,44877.534689845648,0.173422907174996,7782.792532759765]
[960,null,"MESA UNIT 14B1-6 LANCE","LANCE",2.9216108341107461,84761.303,247639.54115814369,0.2175211671697839,53866.842030109154]
[961,null,"MESA UNIT 14B-16D LANCE","LANCE",2.9216108341107461,5234.6790000000001,15293.694879492006,0.16153743228329803,2470.5042009573617]
[962,null,"MESA UNIT 14B1-9 LANCE","LANCE",2.9216108341107461,36371.855000000003,{"$f":"E972*F972","v":106264.40562470512},0.17147017692816746,{"$f":"G972*H972","v":18221.176433634741}]
[963,null,"MESA UNIT 14B2-9 LANCE","LANCE",2.9216108341107461,38634.182000000015,112874.04469820642,0.18028720938024972,20349.746530101205]
[964,null,"MESA UNIT 14C1-16 LANCE","LANCE",2.9216108341107461,12492.849000000002,36499.242987309604,0.17146607506095693,6258.3819377301343]
[965,null,"MESA UNIT 14C1-9 LANCE","LANCE",2.9216108341107461,38317.12200000001,111947.71876714325,0.17447457362147334,19532.030499793927]
[966,null,"MESA UNIT 14C2-16 LANCE","LANCE",2.9216108341107461,11420.728999999999,33366.925579842784,0.17452689709603181,5823.4259870841734]
[967,null,"MESA UNIT 14C2-6 LANCE","LANCE",2.9216108341107461,111588.027,326016.78864024248,0.21635717902083715,70536.072703635364]
[968,null,"MESA UNIT 14C2-9 LANCE","LANCE",2.9216108341107461,22607.620000000003,66050.66752545879,0.1788077841686104,11810.37350308488]
[969,null,"MESA UNIT 14D1-16 LANCE","LANCE",2.9216108341107461,10589.592999999999,30938.669637623316,0.17238788793584589,5333.4519143747657]
[970,null,"MESA UNIT 14D1-9 LANCE","LANCE",2.9216108341107461,14264.401,41675.028503700159,0.17877525146635012,7450.4637006163048]
[971,null,"MESA UNIT 15-06V LANCE","LANCE",2.9216108341107461,35850.818000000007,104742.13828053257,0.19257007611565097,20170.201541198196]
[972,null,"MESA UNIT 15-16 LANCE","LANCE",2.9216108341107461,15222.493999999999,44474.203392585827,0.16568682570714235,7368.7895859713672]
[973,null,"MESA UNIT 15A1-16 LANCE","LANCE",2.9216108341107461,18670.928,54549.18552770168,0.17985397681021864,9810.8879489155715]
[974,null,"MESA UNIT 15A1-9 LANCE","LANCE",2.9216108341107461,27731.93,81021.907138800816,0.17793548511053087,14416.672351322906]
[975,null,"MESA UNIT 15A1R-16 LANCE","LANCE",2.9216108341107461,23558.817999999999,68829.697907643262,0.18111107465135354,12465.82055598129]
[976,null,"MESA UNIT 15A2-9 LANCE","LANCE",2.9216108341107461,18553.679,54206.629579013032,0.18247319533204695,9891.2569074631592]
[977,null,"MESA UNIT 15B1-16 LANCE","LANCE",2.9216108341107461,10362.547,30275.329584181811,0.18091577485149929,5477.284710606772]
[978,null,"MESA UNIT 15B1-6 LANCE","LANCE",2.9216108341107461,155439.23300000001,454132.94717866462,0.21737860478951801,98718.786446649989]
[979,null,"MESA UNIT 15B2-9 LANCE","LANCE",2.9216108341107461,19346.874,56524.036684575505,0.17760710182525938,10039.070339012098]
[980,null,"MESA UNIT 15C1-9 LANCE","LANCE",2.9216108341107461,9150.0689999999995,26732.940723260879,0.18003003032103088,4812.732128978977]
[981,null,"MESA UNIT 15C2-16 LANCE","LANCE",2.9216108341107461,21861.306999999997,63870.231379021083,0.17955864802179736,11468.452395256403]
[982,null,"MESA UNIT 15C2-9 LANCE","LANCE",2.9216108341107461,13795.973,40306.464183899334,0.1773400464424445,7147.9502303034333]
[983,null,"MESA UNIT 15D2-16 LANCE ","LANCE",2.9216108341107461,31119.929,90920.321723157191,0.181607177185064,16511.782976900431]
[984,null,"MESA UNIT 15D2-9 LANCE","LANCE",2.9216108341107461,21189.636999999999,61907.873030073926,0.17658387953188459,10931.932393217781]
[985,null,"MESA UNIT 16-6D LANCE","LANCE",2.9216108341107461,52805.826000000008,154278.07334576696,0.19656010805424268,30324.914767244329]
[986,null,"MESA UNIT 16B2-6 LANCE","LANCE",2.9216108341107461,66136.316000000006,193224.57735377189,0.21657617370610627,41847.83962925947]
[987,null,"MESA UNIT 16D3-6 LANCE","LANCE",2.9216108341107461,72459.036000000007,211697.10460682059,0.19963114081587774,42261.334500077799]
[988,null,"MESA UNIT 1-7D LANCE","LANCE",2.9216108341107461,61688.993999999999,180231.2332157928,0.19427508367142873,35014.437913202935]
[989,null,"MESA UNIT 1A3-16 LANCE","LANCE",2.9216108341107461,23537.338,68766.941706926562,0.17255303114420653,11865.944234047134]
[990,null,"MESA UNIT 1A-7D LANCE","LANCE",2.9216108341107461,36493.653000000006,106620.25198107815,0.19935842349779073,21255.64534788494]
[991,null,"MESA UNIT 1B1-16 LANCE","LANCE",2.9216108341107461,28755.734999999997,84013.066918817567,0.17446914498318469,14657.68795274118]
[992,null,"MESA UNIT 1B4-16 LANCE","LANCE",2.9216108341107461,27760.497000000003,81105.368795498871,0.17942690771833328,14552.485522331363]
[993,null,"MESA UNIT 1C2-16 LANCE","LANCE",2.9216108341107461,25300.431000000004,73918.013317271383,0.17500754685234401,12936.210178854561]
[994,null,"MESA UNIT 1C3-7 LANCE","LANCE",2.9216108341107461,106320.80500000002,310628.01577937603,0.20444660869826992,63506.844392766106]
[995,null,"MESA UNIT 1D1-7 LANCE","LANCE",2.9216108341107461,122493.041,357876.99568877183,0.2033065679828753,72758.743753506467]
[996,null,"MESA UNIT 1D2-16 LANCE","LANCE",2.9216108341107461,32413.650000000005,94700.071013073801,0.1746312097723268,16537.587966538336]
[997,null,"MESA UNIT 2 LANCE","LANCE",2.9216108341107461,456.93,1334.9716384302233,0.19807338666666668,264.42235352782319]
[998,null,"MESA UNIT 2-16D LANCE","LANCE",2.9216108341107461,5512.3290000000006,16104.880127582857,0.1605199381248949,2585.1543615884498]
[999,null,"MESA UNIT 2-7D LANCE","LANCE",2.9216108341107461,74066.998000000007,216394.943806859,0.19928023737952127,43123.235769559025]
[1000,null,"MESA UNIT 2A1-16 LANCE","LANCE",2.9216108341107461,12078.946999999998,35289.98241984949,0.18576902538013132,6555.7856398174081]
[1001,null,"MESA UNIT 2A1-7 LANCE","LANCE",2.9216108341107461,149886.23699999999,437909.25390329096,0.19874443502353759,87032.027258588438]
[1002,null,"MESA UNIT 2A2-16 LANCE","LANCE",2.9216108341107461,12971.876999999999,37898.776381951997,0.18216038388072869,6903.6556543462702]
[1003,null,"MESA UNIT 2A-7D LANCE","LANCE",2.9216108341107461,68147.16,199099.48096987847,0.1923927910503688,38305.30484047471]
[1004,null,"MESA UNIT 2B1-16 LANCE","LANCE",2.9216108341107461,13473.972000000002,39365.702573704839,0.16378275134862583,6447.4230762930592]
[1005,null,"MESA UNIT 2B1-7 LANCE","LANCE",2.9216108341107461,118780.345,347029.94283141219,0.19329425074275877,67078.892784900236]
[1006,null,"MESA UNIT 2B2-16 LANCE","LANCE",2.9216108341107461,7632.8639999999996,22300.258157693883,0.16524612513966322,3685.0312501730791]
[1007,null,"MESA UNIT 2C2-16 LANCE","LANCE",2.9216108341107461,23239.128000000001,67895.688140086393,0.1846830045537258,12539.179681953921]
[1008,null,"MESA UNIT 2C3-7 LANCE","LANCE",2.9216108341107461,78063.696000000011,228071.73998432775,0.2053675638987626,46838.537634733395]
[1009,null,"MESA UNIT 2D1-16 LANCE","LANCE",2.9216108341107461,34199.010999999999,99916.20105347257,0.17476110517478244,17461.465720970627]
[1010,null,"MESA UNIT 3 LANCE","LANCE",2.9216108341107461,15105.415999999999,44132.147039349809,0.15630809883457225,6898.2120012085652]
[1011,null,"MESA UNIT 3-16D LANCE","LANCE",2.9216108341107461,24317.507000000001,71046.29190976391,0.16404507072891669,11654.793981364483]
[1012,null,"MESA UNIT 3-7 LANCE","LANCE",2.9216108341107461,38829.313999999998,113444.14446348806,0.20456547539449055,23206.755342894699]
[1013,null,"MESA UNIT 3A1-16 LANCE","LANCE",2.9216108341107461,13663.765000000001,39920.203858743225,0.16242437749182945,6484.0142611032961]
[1014,null,"MESA UNIT 3A1-7 LANCE","LANCE",2.9216108341107461,99093.127000000008,289511.55342911213,0.21758360241981484,62992.966737262912]
[1015,null,"MESA UNIT 3A2-16 LANCE","LANCE",2.9216108341107461,22480.668000000001,65679.763186846758,0.16133210813105556,10596.254656482482]
[1016,null,"MESA UNIT 3B1-16 LANCE","LANCE",2.9216108341107461,20970.002,61266.185034524016,0.16474805156609976,10093.484611325972]
[1017,null,"MESA UNIT 3B2-7 LANCE","LANCE",2.9216108341107461,103587.01699999999,302640.95114041399,0.21760727923573428,65856.873962980288]
[1018,null,"MESA UNIT 3C1-16 LANCE","LANCE",2.9216108341107461,33710.397999999994,98488.664018985204,0.1605237947686223,15809.774090019377]
[1019,null,"MESA UNIT 3C4-7 LANCE","LANCE",2.9216108341107461,87933.908000000025,256908.65829849767,0.21540014381022629,55338.161943588682]
[1020,null,"MESA UNIT 3D1-16 LANCE","LANCE",2.9216108341107461,19814.025000000001,57888.870107341179,0.18169261896901806,10517.98041896012]
[1021,null,"MESA UNIT 3D2-16 LANCE","LANCE",2.9216108341107461,18682.330999999998,54582.500656043041,0.18307121068301388,9992.4844772081997]
[1022,null,"MESA UNIT 3D4-7 LANCE","LANCE",2.9216108341107461,81900.842000000004,239282.38730999242,0.21847254238098046,52276.631502604498]
[1023,null,"MESA UNIT 4-16D LANCE","LANCE",2.9216108341107461,26178.574000000004,76483.605419969899,0.1584657683911174,12120.033302198561]
[1024,null,"MESA UNIT 4-8 LANCE","LANCE",2.9216108341107461,54969.063000000002,160598.21000171616,0.19599672780504607,31476.723651683988]
[1025,null,"MESA UNIT 4A1-16 LANCE","LANCE",2.9216108341107461,32171.795999999995,93993.467746400755,0.16059466326365102,15094.849301716073]
[1026,null,"MESA UNIT 4A2-16 LANCE","LANCE",2.9216108341107461,36074.616999999998,{"$f":"E1036*F1036","v":105395.9918635957},0.16010046201487066,{"$f":"G1036*H1036","v":16873.946991877219}]
[1027,null,"MESA UNIT 4A2-8 LANCE","LANCE",2.9216108341107461,135026.603,394495.18621797056,0.21890757982433445,86357.986467326074]
[1028,null,"MESA UNIT 4B1-16 LANCE","LANCE",2.9216108341107461,43189.523000000001,126182.97831687526,0.1603223157655678,20229.94729395787]
[1029,null,"MESA UNIT 4C1-16 LANCE","LANCE",2.9216108341107461,17884.02,52250.146589453267,0.15958891047025414,8338.5439661219116]
[1030,null,"MESA UNIT 4C2-16 LANCE","LANCE",2.9216108341107461,31587.391000000007,92286.063766892286,0.17266711947950014,15934.76879873076]
[1031,null,"MESA UNIT 4D1-16 LANCE","LANCE",2.9216108341107461,20985.066999999999,61310.19910173989,0.15917334094312435,9758.9492249120794]
[1032,null,"MESA UNIT 4D-16D LANCE","LANCE",2.9216108341107461,24861.313000000002,72635.081411018342,0.15967293202475283,11597.856416753919]
[1033,null,"MESA UNIT 4D1-8 LANCE","LANCE",2.9216108341107461,66533.731,194385.66932340999,0.20782367996478848,40397.945131209563]
[1034,null,"MESA UNIT 5-8 LANCE","LANCE",2.9216108341107461,28581.031000000003,83502.649819655097,0.20719855424441661,17301.628318210333]
[1035,null,"MESA UNIT 5A-16D LANCE","LANCE",2.9216108341107461,12397.050999999999,36219.358512623454,0.15794572419634748,5720.6928102034544]
[1036,null,"MESA UNIT 5A2-16 LANCE","LANCE",2.9216108341107461,19309.59,56415.107346236524,0.15911708033041702,8976.6071674602172]
[1037,null,"MESA UNIT 5B1-16 LANCE","LANCE",2.9216108341107461,17825.446000000004,52079.016156456069,0.15798687529184152,8227.8010308318244]
[1038,null,"MESA UNIT 5B1-8 LANCE","LANCE",2.9216108341107461,62400.253000000004,182309.25521605159,0.19729497019716721,35968.699074518649]
[1039,null,"MESA UNIT 5B2-16 LANCE","LANCE",2.9216108341107461,24045.423000000003,70251.368347575728,0.15943483936688191,11200.515627799388]
[1040,null,"MESA UNIT 5B3-8 LANCE","LANCE",2.9216108341107461,88529.347999999998,258648.30225356051,0.21648465551502374,55993.388612907787]
[1041,null,"MESA UNIT 5C2-16 LANCE","LANCE",2.9216108341107461,14821.576999999999,43302.879941806648,0.15789094556434755,6837.1326596712706]
[1042,null,"MESA UNIT 5C3-8 LANCE","LANCE",2.9216108341107461,104511.791,305342.78087791795,0.2187330968654497,66788.572066935405]
[1043,null,"MESA UNIT 5C4-8 LANCE","LANCE",2.9216108341107461,94140.216,275041.07499112579,0.21651056864681806,59549.299547560775]
[1044,null,"MESA UNIT 5D1-16 LANCE","LANCE",2.9216108341107461,21474.949000000004,62741.443660375742,0.16025139484512829,10054.403861172244]
[1045,null,"MESA UNIT 5D2-16 LANCE","LANCE",2.9216108341107461,3667.7969999999996,10715.875452518891,0.16005531480111326,1715.132818922433]
[1046,null,"MESA UNIT 5D4-8 LANCE","LANCE",2.9216108341107461,89480.854999999981,261428.23541349266,0.21785248364017676,56952.79037849819]
[1047,null,"MESA UNIT 6 LANCE","LANCE",2.9216108341107461,1727.0259999999998,5045.6978723909451,0.17636500160130178,889.88451334391402]
[1048,null,"MESA UNIT 6-16 LANCE","LANCE",2.9216108341107461,3300.2440000000001,9642.0286256089857,0.20850189518186457,2010.3812418372625]
[1049,null,"MESA UNIT 6-7D LANCE","LANCE",2.9216108341107461,33600.967000000004,98168.949223797666,0.21336936707095838,20946.246561902761]
[1050,null,"MESA UNIT 6A1-16 LANCE","LANCE",2.9216108341107461,12219.130000000001,35699.54259140764,0.162176954883126,5789.6431081949522]
[1051,null,"MESA UNIT 6A-16D LANCE","LANCE",2.9216108341107461,24657.599000000002,72039.9083815583,0.1577039958484692,11360.981412329371]
[1052,null,"MESA UNIT 6A1-7 LANCE","LANCE",2.9216108341107461,60370.609999999993,176379.42823787453,0.22138067536401507,39046.996943619495]
[1053,null,"MESA UNIT 6B1-16 LANCE","LANCE",2.9216108341107461,23936.607000000004,69933.450343051139,0.16114606926923458,11269.500633217896]
[1054,null,"MESA UNIT 6B2-7 LANCE","LANCE",2.9216108341107461,36438.665999999997,106459.60136614287,0.21020574870467948,22378.420211971781]
[1055,null,"MESA UNIT 6B3-16 LANCE","LANCE",2.9216108341107461,15523.604000000001,45353.929630844919,0.1759151494169669,7978.4433076566866]
[1056,null,"MESA UNIT 6B3-7 LANCE","LANCE",2.9216108341107461,45720.059000000008,133576.21971058255,0.22034058873752044,29432.262892362141]
[1057,null,"MESA UNIT 6C2-7 LANCE","LANCE",2.9216108341107461,81451.690000000017,237970.13996062995,0.21378807397822244,50875.177886511105]
[1058,null,"MESA UNIT 6D2-16 LANCE","LANCE",2.9216108341107461,25407.607,74231.139880028029,0.15816184986510651,11740.534401020714]
[1059,null,"MESA UNIT 6D2-7 LANCE","LANCE",2.9216108341107461,73617.194999999992,215080.79448884341,0.22039845845233072,47403.475548043636]
[1060,null,"MESA UNIT 6D3-16 LANCE","LANCE",2.9216108341107461,21162.029000000002,61827.213198165802,0.16022280630141666,9906.129604406111]
[1061,null,"MESA UNIT 6D3-7 LANCE","LANCE",2.9216108341107461,60650.7,177197.74221640063,0.22015471481282736,39010.918403128577]
[1062,null,"MESA UNIT 7-16D LANCE","LANCE",2.9216108341107461,18196.809000000001,53163.994320643935,0.1599278055266701,8502.4009447329372]
[1063,null,"MESA UNIT 7-7V LANCE","LANCE",2.9216108341107461,25420.444999999996,74268.64751991634,0.19589471514884155,14548.835550403728]
[1064,null,"MESA UNIT 7A2-16 LANCE","LANCE",2.9216108341107461,19509.940999999999,57000.454998461442,0.16007342292277119,9124.2579397591053]
[1065,null,"MESA UNIT 7A2-7 LANCE","LANCE",2.9216108341107461,68027.793000000005,198750.73704944318,0.20520109711792786,40783.869295542536]
[1066,null,"MESA UNIT 7B1-16 LANCE","LANCE",2.9216108341107461,16469.017,48116.05849435406,0.16181508201595257,7785.9039515482737]
[1067,null,"MESA UNIT 7B2-16 LANCE","LANCE",2.9216108341107461,19203.147999999997,56104.125245832096,0.15867002087459195,8902.0427239068995]
[1068,null,"MESA UNIT 7B4-7 LANCE","LANCE",2.9216108341107461,80150.928000000014,234169.81960883038,0.20268416360703809,47462.514029426769]
[1069,null,"MESA UNIT 7C-16D LANCE","LANCE",2.9216108341107461,20488.418000000001,59859.184002589631,0.15735119738488698,9418.9142772897503]
[1070,null,"MESA UNIT 7C1-7 LANCE","LANCE",2.9216108341107461,59467.887999999999,173742.02586248441,0.20316124694850007,35297.646621580883]
[1071,null,"MESA UNIT 7C2-16 LANCE","LANCE",2.9216108341107461,16774.413,49008.30675664814,0.15910847331523956,7797.6368678152248]
[1072,null,"MESA UNIT 7C3-7 LANCE","LANCE",2.9216108341107461,80822.595000000001,236132.16919294503,0.20318503196886212,47978.522346345293]
[1073,null,"MESA UNIT 7D1-16 LANCE","LANCE",2.9216108341107461,17723.347000000002,51780.722611904195,0.15996689584756185,8283.201460969969]
[1074,null,"MESA UNIT 7D2-16 LANCE","LANCE",2.9216108341107461,16686.798000000003,48752.329823417538,0.15960687091275752,7781.2068128223818]
[1075,null,"MESA UNIT 7D3-7 LANCE","LANCE",2.9216108341107461,69868.856,204129.6066565236,0.19965053031913899,40754.584222812176]
[1076,null,"MESA UNIT 7D4-7 LANCE","LANCE",2.9216108341107461,62633.866000000009,182991.78148784072,0.20109480159250817,36798.695991356937]
[1077,null,"MESA UNIT 8-17 LANCE","LANCE",2.9216108341107461,32675.548000000003,95465.23504730573,0.1657145062919787,15819.974293911971]
[1078,null,"MESA UNIT 8-7D LANCE","LANCE",2.9216108341107461,28773.280999999995,84064.329502512875,0.19820366324668995,16661.858055774846]
[1079,null,"MESA UNIT 8A1-16 LANCE","LANCE",2.9216108341107461,11271.311999999998,32930.387253842455,0.18261355933738635,6013.5352267826702]
[1080,null,"MESA UNIT 8A1-17 LANCE","LANCE",2.9216108341107461,29033.847999999998,84825.604872724609,0.17026424616129807,14442.767668830587]
[1081,null,"MESA UNIT 8A2-7 LANCE","LANCE",2.9216108341107461,107859.18,315122.5488463011,0.20290504819611141,63939.955961340194]
[1082,null,"MESA UNIT 8B1-16 LANCE","LANCE",2.9216108341107461,29196.219000000008,85299.98974547004,0.17738547087789572,15130.97884687988]
[1083,null,"MESA UNIT 8B1-17 LANCE","LANCE",2.9216108341107461,36946.540000000008,107943.41154690606,0.17136267377295025,18497.471618851774]
[1084,null,"MESA UNIT 8B3-7 LANCE","LANCE",2.9216108341107461,69198.423999999999,202170.86526178906,0.22149869077492243,44780.581968319522]
[1085,null,"MESA UNIT 8C1-16 LANCE","LANCE",2.9216108341107461,24844.399000000005,72585.665285370196,0.17546622337055384,12736.332558463022]
[1086,null,"MESA UNIT 8C2-16 LANCE","LANCE",2.9216108341107461,34400.857000000004,100505.91651389451,0.18403300870464531,18496.406208669905]
[1087,null,"MESA UNIT 8C2-17 LANCE","LANCE",2.9216108341107461,49449.861999999994,144473.25256448126,0.17430848173523572,25182.913305865979]
[1088,null,"MESA UNIT 8C4-7 LANCE","LANCE",2.9216108341107461,86366.208000000013,252328.44899386223,0.22558787886096027,56922.239584801384]
[1089,null,"MESA UNIT 8D1-16 LANCE","LANCE",2.9216108341107461,42695.164000000004,124738.65370653511,0.17622084113564307,21981.55047829332]
[1090,null,"MESA UNIT 8D1-17 LANCE","LANCE",2.9216108341107461,24105.784000000003,{"$f":"E1100*F1100","v":70427.719699133493},0.1761550632397326,{"$f":"G1100*H1100","v":12406.199417431022}]
[1091,null,"MESA UNIT 8D2-17 LANCE","LANCE",2.9216108341107461,20415.082000000002,59644.924750459286,0.17607947581382705,10502.24708501603]
[1092,null,"MESA UNIT 8D4-7 LANCE","LANCE",2.9216108341107461,106378.109,310795.43576661387,0.22145203923000822,68826.28303389567]
[1093,null,"MESA UNIT 9-16 LANCE","LANCE",2.9216108341107461,16009.053000000002,46772.22268865315,0.17200788427431893,8045.1910674825249]
[1094,null,"MESA UNIT 9-17D LANCE","LANCE",2.9216108341107461,13086.606999999998,38233.97279294952,0.16606230071798228,6349.2214875859363]
[1095,null,"MESA UNIT 9-7 LANCE","LANCE",2.9216108341107461,34906.663999999997,101983.68772506354,0.19640335556318378,20029.938481910358]
[1096,null,"MESA UNIT 9A1-16 LANCE","LANCE",2.9216108341107461,17249.554,50396.483849978358,0.1785189757718422,8996.728679400323]
[1097,null,"MESA UNIT 9A2-16 LANCE","LANCE",2.9216108341107461,32092.783999999996,93762.625431175999,0.18022936255530966,16898.778212973117]
[1098,null,"MESA UNIT 9A2-17 LANCE","LANCE",2.9216108341107461,31130.918999999994,90952.430226224053,0.17748195154366289,16142.414814189078]
[1099,null,"MESA UNIT 9B1-16 LANCE","LANCE",2.9216108341107461,23411.266,68398.608385848551,0.17680775301784224,12093.404258249224]
[1100,null,"MESA UNIT 9B1-17 LANCE","LANCE",2.9216108341107461,26028.385000000006,76044.811610405653,0.17081384119628421,12989.506374221181]
[1101,null,"MESA UNIT 9B2-16 LANCE","LANCE",2.9216108341107461,22037.162000000004,64384.011252253651,0.18173543231766565,11700.856119273767]
[1102,null,"MESA UNIT 9B3-17 LANCE","LANCE",2.9216108341107461,24137.392,70520.065974378042,0.17069027599668987,12037.089524471367]
[1103,null,"MESA UNIT 9B3-7 LANCE","LANCE",2.9216108341107461,89102.714999999997,260323.45749268206,0.21921202070177895,57066.031153044496]
[1104,null,"MESA UNIT 9B-7D LANCE","LANCE",2.9216108341107461,46285.507999999994,135228.2416351196,0.20871669522772118,28224.391695537895]
[1105,null,"MESA UNIT 9C1-17 LANCE","LANCE",2.9216108341107461,34603.508000000002,101097.98387103788,0.17544098695610069,17736.730069606834]
[1106,null,"MESA UNIT 9C2-16 LANCE","LANCE",2.9216108341107461,11196.224,32711.009339530756,0.1831777010835611,5991.9274909381402]
[1107,null,"MESA UNIT 9C3-7 LANCE","LANCE",2.9216108341107461,66064.710999999996,193015.37540999538,0.21870354650134921,42213.147131455298]
[1108,null,"MESA UNIT 9C4-7 LANCE","LANCE",2.9216108341107461,59293.078000000001,173231.29907257354,0.21752568021099888,37682.25616459654]
[1109,null,"MESA UNIT 9D1-16 LANCE","LANCE",2.9216108341107461,24266.708000000002,70897.877001001922,0.17902400799732002,12692.422099220379]
[1110,null,"MESA UNIT 9D2-16 LANCE","LANCE",2.9216108341107461,19320.066999999999,56445.717062945499,0.17950338988222725,10132.197557131793]
[1111,null,"MESA UNIT 9D2-17 LANCE","LANCE",2.9216108341107461,25333.054000000004,74013.32502751259,0.17757560810749098,13142.96119981793]
[1112,null,"MESA UNIT 9D3-7 LANCE","LANCE",2.9216108341107461,99518.208999999988,290753.47760569752,0.22373373602390098,65051.361806664332]
[1113,null,"STEWART POINT 10A2-20 LANCE","MESAVERDE",2.9216108341107461,178532.59299999999,521602.75795068435,0.20794450000000006,108464.42470067611]
[1114,null,"STEWART POINT 10B2-20 LANCE","MESAVERDE",2.9216108341107461,180690.61100000006,527907.64671969053,0.20794450000000006,109775.49164330272]
[1115,null,"STEWART POINT 10D3-20 LANCE","LANCE",2.9216108341107461,101715.27899999998,297172.46112099721,0.20794450000000006,61795.378841575221]
[1116,null,"STEWART POINT 11A4-20 LANCE","LANCE",2.9216108341107461,198530.37500000006,580028.49450006941,0.20794450000000006,120613.73527456971]
[1117,null,"STEWART POINT 11D3-20 LANCE","LANCE",2.9216108341107461,164277.89399999997,479956.07491529663,0.20794450000000006,99804.226020223927]
[1118,null,"STEWART POINT 1-20D LANCE","LANCE",2.9216108341107461,69211.652000000002,202209.5123299027,0.20794450000000006,42048.355936685468]
[1119,null,"STEWART POINT 13C3-20 LANCE","LANCE",2.9216108341107461,27705.148000000001,80943.660557441675,0.20794450000000006,16831.789022786936]
[1120,null,"STEWART POINT 14-20 LANCE","LANCE",2.9216108341107461,34401.152000000002,100506.77838909057,0.20794450000000006,20899.831778730251]
[1121,null,"STEWART POINT 14B4-20 LANCE","LANCE",2.9216108341107461,153773.77900000001,449267.13872855157,0.20794450000000006,93422.630529339323]
[1122,null,"STEWART POINT 14D2-20 LANCE","MESAVERDE",2.9216108341107461,100450.20300000001,293476.40137342381,0.20794450000000006,61026.803545395946]
[1123,null,"STEWART POINT 15-20D LANCE","LANCE",2.9216108341107461,45722.822,133584.29212131718,0.20794450000000006,27778.11883302125]
[1124,null,"STEWART POINT 15B3-20 LANCE","LANCE",2.9216108341107461,80558.751999999993,235361.32262564072,0.20794450000000006,48942.092552727561]
[1125,null,"STEWART POINT 15D3-20 LANCE","LANCE",2.9216108341107461,130661.061,381740.77141400508,0.20794450000000006,79380.893841299607]
[1126,null,"STEWART POINT 16A1-20 LANCE","LANCE",2.9216108341107461,99629.859999999986,291079.67837693682,0.20794450000000006,60528.418180252957]
[1127,null,"STEWART POINT 16A2-20 LANCE","LANCE",2.9216108341107461,137214.00200000001,400885.9148348936,0.20794450000000006,83362.02111738456]
[1128,null,"STEWART POINT 16B3-20 LANCE","LANCE",2.9216108341107461,150432.25700000001,439504.51185093215,0.20794450000000006,91392.545964586185]
[1129,null,"STEWART POINT 16D4-20 LANCE","LANCE",2.9216108341107461,147925.28,432180.10068686568,0.20794450000000006,89869.474947279974]
[1130,null,"STEWART POINT 1A3-29 LANCE","LANCE",2.9216108341107461,219253.96999999997,640574.77417379245,0.20794450000000006,133204.00112818222]
[1131,null,"STEWART POINT 1B2-29 LANCE","LANCE",2.9216108341107461,242672.95199999999,708995.92570883699,0.20794450000000006,147431.80327356129]
[1132,null,"STEWART POINT 1C3-20 LANCE","LANCE",2.9216108341107461,37603.798000000003,109863.66364051201,0.20794450000000006,22845.544603894457]
[1133,null,"STEWART POINT 1C3-29 LANCE","MESAVERDE",2.9216108341107461,240281.17500000005,702008.08411286026,0.20794450000000006,145978.7200468067]
[1134,null,"STEWART POINT 1C4-20 LANCE","LANCE",2.9216108341107461,35049.947000000007,102402.30489020747,0.20794450000000006,21293.996089241751]
[1135,null,"STEWART POINT 1D3-20 LANCE","LANCE",2.9216108341107461,37411.563999999998,109302.03070342756,0.20794450000000006,22728.756123608899]
[1136,null,"STEWART POINT 2-20 LANCE","LANCE",2.9216108341107461,76404.702000000005,223224.80514020301,0.20794450000000006,46418.370492476955]
[1137,null,"STEWART POINT 2B3-29 LANCE","LANCE",2.9216108341107461,129846.72,379361.58392574452,0.20794450000000006,78886.154888646997]
[1138,null,"STEWART POINT 2C3-29 LANCE","LANCE",2.9216108341107461,108207.96200000001,316141.55411624396,0.20794450000000006,65739.897399925307]
[1139,null,"STEWART POINT 2D1-29 LANCE","MESAVERDE",2.9216108341107461,228885.08299999998,668713.13825913728,0.20794450000000006,139055.21917872722]
[1140,null,"STEWART POINT 3-20D LANCE","LANCE",2.9216108341107461,97742.167000000001,285564.57405666186,0.20794450000000006,59381.582569925537]
[1141,null,"STEWART POINT 3A2-29 LANCE","LANCE",2.9216108341107461,127720.63700000002,373149.99679872586,0.20794450000000006,77594.489509312669]
[1142,null,"STEWART POINT 4-29D LANCE","LANCE",2.9216108341107461,35326.624000000003,103210.64741095671,0.20794450000000006,21462.086470547692]
[1143,null,"STEWART POINT 4A3-20 LANCE","LANCE",2.9216108341107461,33980.637000000002,99278.19720918448,0.20794450000000006,20644.355079565266]
[1144,null,"STEWART POINT 4B3-20 LANCE","LANCE",2.9216108341107461,724.98300000000006,2118.118187346111,0.20794450000000006,440.45102740859352]
[1145,null,"STEWART POINT 4B4-20 LANCE","LANCE",2.9216108341107461,40886.440999999999,119454.2689938298,0.20794450000000006,24839.858238787448]
[1146,null,"STEWART POINT 4C3-20 LANCE ","LANCE",2.9216108341107461,16263.737000000001,47516.310222327804,0.20794450000000006,9880.7553710268476]
[1147,null,"STEWART POINT 4C4-20 LANCE","LANCE",2.9216108341107461,21526.081000000006,62890.831465545496,0.20794450000000006,13077.80250368713]
[1148,null,"STEWART POINT 4D3-20 LANCE","LANCE",2.9216108341107461,29486.687999999998,86148.627122843318,0.20794450000000006,17914.133192746096]
[1149,null,"STEWART POINT 5-20V LANCE","LANCE",2.9216108341107461,28279.386000000002,82621.360519599766,0.20839888000000001,17218.19899636081]
[1150,null,"STEWART POINT 5A3-20 LANCE","LANCE",2.9216108341107461,24902.457999999999,72755.291088787824,0.20794450000000006,15129.062627812444]
[1151,null,"STEWART POINT 5B3-20 LANCE","LANCE",2.9216108341107461,23873.205999999998,69748.21729455766,0.20794450000000006,14503.75817120815]
[1152,null,"STEWART POINT 5B4-20 LANCE","LANCE",2.9216108341107461,23438.527999999998,68478.257340408076,0.20794450000000006,14239.676983522491]
[1153,null,"STEWART POINT 7-20 LANCE","LANCE",2.9216108341107461,30845.488000000001,90118.511924233011,0.20794450000000006,18739.648902828678]
[1154,null,"STEWART POINT 7D3-20 LANCE","LANCE",2.9216108341107461,106714.96400000001,{"$f":"E1164*F1164","v":311779.59498413827},0.20794450000000006,{"$f":"G1164*H1164","v":64832.851989179158}]
[1155,null,"STEWART POINT 8A3-20 LANCE","LANCE",2.9216108341107461,19708.240000000002,57579.807505254772,0.20794450000000006,11973.404281776455]
[1156,null,"STEWART POINT 8B3-20 LANCE","LANCE",2.9216108341107461,38488.434000000001,112448.22576235641,0.20794450000000006,23382.990082040327]
[1157,null,"STEWART POINT 8B4-20 LANCE ","LANCE",2.9216108341107461,50447.960000000014,147389.30649478559,0.20794450000000006,30648.795644404952]
[1158,null,"STEWART POINT 8C3-20 LANCE","LANCE",2.9216108341107461,48940.047000000006,142983.77153708914,0.20794450000000006,29732.688880394242]
[1159,null,"STEWART POINT 8C4-20 LANCE","LANCE",2.9216108341107461,23277.104999999996,68006.642154733403,0.20794450000000006,14141.607199544964]
[1160,null,"STEWART POINT 8D3-20 LANCE","LANCE",2.9216108341107461,25238.362000000001,73736.671854408967,0.20794450000000006,15333.135360429151]
[1161,null,"STEWART POINT 9C3-20 LANCE","LANCE",2.9216108341107461,90020.682000000001,263005.39982523822,0.20794450000000006,54690.526363959267]
[1162,null,"STEWART POINT 9C4-20 LANCE","LANCE",2.9216108341107461,116833.16,341341.02603939426,0.20794450000000006,70979.988989248843]
[1163,null,"STEWART POINT 3D4-20 LANCE","LANCE",2.9216108341107461,188915.50400000002,551937.58321789198,0.20794450000000006,114772.38477345297]
[1164,null,"STEWART POINT 3D3-20 LANCE","LANCE",2.9216108341107461,255821.26999999996,747410.19402797031,0.20794450000000006,155419.83909204931]
[1165,null,"STEWART POINT 3B2-20 LANCE","LANCE",2.9216108341107461,221614.85199999998,647472.35260304948,0.20794450000000006,134638.31462586485]
[1166,null,"STEWART POINT 12A3-20 LANCE","MESAVERDE",2.9216108341107461,276355.95,807404.53759096772,0.20283262795999948,163767.98418640418]
[1167,null,"STEWART POINT 11B1-20","LANCE",2.9216108341107461,299952.97000000003,876345.84687569563,0.20283262795999948,177751.53112362864]
[1168,null,"STEWART POINT 6C3-20","MESAVERDE",2.9216108341107461,315712.58299999998,922389.30295788811,0.20283262795999948,187090.64632114058]
[1169,null,"STEWART POINT 6B4-20","LANCE",2.9216108341107461,301371.91800000006,880491.46072553552,0.20283262795999948,178592.39687529905]
[1170,null,"STEWART POINT 11B3-20 LANCE","MESAVERDE",2.9216108341107461,359277.76700000005,1049669.8165223165,0.20283262795999948,212907.28737551195]
[1171,null,"STEWART POINT 6D4-20 LANCE","LANCE",2.9216108341107461,410207.30199999997,1198466.0977545385,0.20283262795999948,243088.02812851869]
[1172,null,"MESA UNIT 10A2-7 LANCE","LANCE",2.9216108341107461,75483.48000000001,220533.35296438186,0.21521996979231489,47463.181563192185]
[1173,null,"STEWART POINT 3A1-20 LANCE","LANCE",2.9216108341107461,283019.76399999997,826873.60876986641,0.20794450000000006,171943.81913884555]
[1174,null,"STEWART POINT 2B1-20 LANCE","LANCE",2.9216108341107461,291259.43800000002,850946.72959780716,0.20794450000000006,176949.69221285125]
[1175,null,"STEWART POINT 2C2-20 LANCE","LANCE",2.9216108341107461,281925.462,823676.48419087741,0.20794450000000006,171278.99466682997]
[1176,null,"STEWART POINT 7B1-20 LANCE","LANCE",2.9216108341107461,166309.20799999998,485890.78390517749,0.20185152321254365,98077.794846196964]
[1177,null,"STEWART POINT 1B2-20 LANCE","LANCE",2.9216108341107461,206839.86299999998,604305.58466678241,0.20185152321254365,121980.00275083679]
[1178,null,"STEWART POINT 2A1-20 LANCE","LANCE",2.9216108341107461,206357.27099999998,602895.63865112723,0.20185152321254365,121695.40299992934]
[1179,null,"STEWART POINT 7C2-20 LANCE","LANCE",2.9216108341107461,284944.02100000001,832495.53886868001,0.20185152321254365,168040.49258829039]
[1180,null,"STEWART POINT 3B4-29 LANCE","LANCE",2.9216108341107461,192591.07600000003,562676.17419464618,0.20185152321254365,113577.04283659588]
[1181,null,"STEWART POINT 3B1-29 LANCE","LANCE",2.9216108341107461,249455.83200000002,728812.86140331021,0.20185152321254365,147111.98621115062]
[1182,null,"STEWART POINT 11C3-20 LANCE","LANCE",2.9216108341107461,282662.68700000003,825830.36873805488,0.20185152321254365,166695.11784495297]
[1183,null,"STEWART POINT 14C3-20 LANCE","LANCE",2.9216108341107461,453859.50699999998,1326000.8528153619,0.20185152321254365,267655.29192191269]
[1184,"POWDER WASH (CO)","BW MUSSER 23 FT UN","FORT UNION",2.9216108341107461,55289.263999999996,161533.71271240924,0.11004610000000004,17776.155102521065]
[1185,null,"BW MUSSER 24 FT UN","FORT UNION",2.9216108341107461,38818.008999999991,113411.11565300843,0.11004610000000004,12480.450974262534]
[1186,null,"BW MUSSER 26R FT UN","FORT UNION",2.9216108341107461,43750.892,127823.08006920917,0.11004610000000004,14066.431451604203]
[1187,null,"BW MUSSER 27 FT UN","FORT UNION",2.9216108341107461,66478.285000000003,194223.6776891019,0.11004599999999998,21373.538834974905]
[1188,null,"BW MUSSER 28 FT UN","FORT UNION",2.9216108341107461,12740.544000000002,37222.911382864666,0.11004599999999998,4096.2325060387238]
[1189,null,"BW MUSSER 29 FT UN","FORT UNION",2.9216108341107461,38374.956999999995,112116.69012973399,0.11004599999999998,12337.993282016705]
[1190,null,"BW MUSSER 31 FT UN","FORT UNION",2.9216108341107461,55213.574000000001,161312.57598837541,0.11004599999999998,17751.803737216756]
[1191,null,"BW MUSSER 32 FT UN","FORT UNION",2.9216108341107461,60708.031000000003,177365.24108713103,0.11004599999999998,19518.335320674418]
[1192,null,"BW MUSSER 34 FT UN","FORT UNION",2.9216108341107461,28393.165000000005,82953.778478694061,0.11004599999999998,9128.7315064663653]
[1193,null,"BW MUSSER 36 FT UN","FORT UNION",2.9216108341107461,29856.993999999999,87230.517144379541,0.11004599999999998,9599.3694896703892]
[1194,null,"BW MUSSER 37 FT UN","FORT UNION",2.9216108341107461,136274.50999999998,398141.08482913312,0.11004599999999998,43813.833821106775]
[1195,null,"BW MUSSER 38 FT UN","FORT UNION",2.9216108341107461,55775.258000000002,162953.59804812208,0.11004599999999998,17932.391650803638]
[1196,null,"BW MUSSER 39 FT UN","FORT UNION",2.9216108341107461,82146.079999999987,239998.87730772805,0.11004599999999998,26410.916452206235]
[1197,null,"BW MUSSER 42 FT UN","FORT UNION",2.9216108341107461,26409.292000000001,77157.673628394259,0.11004599999999998,8490.8933521102736]
[1198,null,"BW MUSSER 72 FT UN","FORT UNION",2.9216108341107461,13926.901000000002,40688.984847187785,0.11004599999999998,4477.660026493626]
[1199,null,"BW MUSSER 73 FT UN","FORT UNION",2.9216108341107461,49334.887000000002,144137.34035882942,0.11004599999999998,15861.737757127739]
[1200,null,"BW MUSSER A 1 WAS","WASATCH",2.9216108341107461,11646.752,34027.276825401001,0.11004610000000004,3744.5691082557623]
[1201,null,"BW MUSSER A 14 FT UN","FORT UNION",2.9216108341107461,12361.929999999997,36116.748618518643,0.11004610000000004,3974.5073301483658]
[1202,null,"BW MUSSER B 10 FT UN","FORT UNION",2.9216108341107461,15107.328,44137.73315926463,0.11004610000000004,4857.1853970177526]
[1203,null,"BW MUSSER B 11 FT UN","FORT UNION",2.9216108341107461,13469.538999999997,39352.751072877218,0.11004610000000004,4330.6167798409551]
[1204,null,"BW MUSSER B 13 FT UN","FORT UNION",2.9216108341107461,17105.887999999999,49976.747707884999,0.11004610000000004,5499.7461759366852]
[1205,null,"BW MUSSER B 18 FT UN","FORT UNION",2.9216108341107461,36896.256999999998,107796.50418933445,0.11004610000000004,11862.584879669921]
[1206,null,"BW MUSSER B 19 FT UN","FORT UNION",2.9216108341107461,22438.341,65556.100165071359,0.11004610000000004,7214.1931543754617]
[1207,null,"BW MUSSER B 20 FT UN","FORT UNION",2.9216108341107461,11844.869999999999,34606.10052063335,0.11004610000000004,3808.2663985036711]
[1208,null,"BW MUSSER B 6 WAS","FRONTIER",2.9216108341107461,11815.989,34521.721478133397,0.11004610000000004,3798.9808139548168]
[1209,null,"CARL ALLEN 22 FT UN","FORT UNION",2.9216108341107461,57050.714999999997,166679.98703776445,0.11004610000000004,18342.482521556536]
[1210,null,"CARL ALLEN 23 FT UN","FORT UNION",2.9216108341107461,44862.501999999993,131070.771888515,0.11004610000000004,14423.827270320715]
[1211,null,"CARL ALLEN 25 FT UN","WASATCH",2.9216108341107461,114374.052,334156.46946434584,0.11004610000000004,36772.616254320361]
[1212,null,"CARL ALLEN 26 FT UN","MESAVERDE",2.9216108341107461,60538.221000000012,176869.12235139072,0.11004610000000004,19463.757125193384]
[1213,null,"CARL ALLEN 27 FT UN","FORT UNION",2.9216108341107461,138049.28000000003,403326.27208918805,0.11004599999999998,44384.442938326778]
[1214,null,"CARL ALLEN 28 FT UN","FORT UNION",2.9216108341107461,32931.879000000001,96214.134474024162,0.11004599999999998,10587.980642328461]
[1215,null,"CARL ALLEN 29 FT UN","FORT UNION",2.9216108341107461,59326.695000000007,173329.51486398384,0.11004599999999998,19074.21979272196]
[1216,null,"CARL ALLEN 30 FT UN","FORT UNION",2.9216108341107461,63242.137999999992,184768.91555312689,0.11004599999999998,20333.080080959397]
[1217,null,"CARL ALLEN 31 FT UN","FORT UNION",2.9216108341107461,107360.67400000001,313666.10831583192,0.11004599999999998,34517.700555724034]
[1218,null,"CARL ALLEN 32 FT UN","FORT UNION",2.9216108341107461,57645.561999999998,{"$f":"E1228*F1228","v":168417.89847760272},0.11004599999999998,{"$f":"G1228*H1228","v":18533.716055866265}]
[1219,null,"CARL ALLEN 33 FT UN","FORT UNION",2.9216108341107461,6997.0659999999998,20442.70383258794,0.11004599999999998,2249.637785960972]
[1220,null,"CARL ALLEN 34 FT UN","FORT UNION",2.9216108341107461,40795.808999999994,119189.47756071266,0.11004599999999998,13116.325247646184]
[1221,null,"CARL ALLEN 35 FT UN","FORT UNION",2.9216108341107461,50497.508000000009,147534.0664683941,0.11004599999999998,16235.533878580894]
[1222,null,"CARL ALLEN 36 FT UN","FORT UNION",2.9216108341107461,96507.969000000012,281958.72780842404,0.11004599999999998,31028.430160405824]
[1223,null,"CARL ALLEN 40 FT UN","FORT UNION",2.9216108341107461,21126.343000000001,61722.952593939721,0.11004599999999998,6792.3640411526894]
[1224,null,"CARL ALLEN A 19 FT UN","FORT UNION",2.9216108341107461,50316.025999999998,147003.84669099798,0.11004610000000004,16177.200013342237]
[1225,null,"CARL ALLEN A 2 WAS","WASATCH",2.9216108341107461,12196.826999999997,35634.381904974463,0.11004610000000004,3921.4247545530116]
[1226,null,"CARL ALLEN B 10 WAS","WASATCH",2.9216108341107461,1785.0649999999996,5215.2652435918981,0.11004610000000004,573.91960052283855]
[1227,null,"CARL ALLEN B 15 WAS","WASATCH",2.9216108341107461,9556.2330000000002,27919.593866086638,0.11004610000000004,3072.4424185467578]
[1228,null,"CARL ALLEN B 17 WAS","WASATCH",2.9216108341107461,8077.8669999999993,23600.383743705668,0.11004610000000004,2597.1301894982093]
[1229,null,"CARL ALLEN B 6 FT UN","FORT UNION",2.9216108341107461,30863.096000000005,90169.955647800045,0.11004610000000004,9922.8519562133715]
[1230,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",2.9216108341107461,30863.096000000005,90169.955647800045,0.11004610000000004,9922.8519562133715]
[1231,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",2.9216108341107461,1887.8219999999999,5515.4812080726169,0.11004610000000004,606.95719657168024]
[1232,null,"H STEWART 6 FT UN","FORT UNION",2.9216108341107461,20545.944999999996,60027.255509043498,0.11004599999999998,6605.7593597481991]
[1233,null,"H STEWART A 1 FT UN","FORT UNION",2.9216108341107461,6905.0290000000005,20173.807536248893,0.11004610000000004,2220.0488415148002]
[1234,null,"H STEWART A 2 FT UN","FORT UNION",2.9216108341107461,36520.000999999997,106697.23058333527,0.11004610000000004,11741.614106496776]
[1235,null,"JA LEE 1 FT UN","FORT UNION",2.9216108341107461,13299.404,38855.682813615793,0.11004610000000004,4275.9163564754463]
[1236,null,"JC DONNELL 14 FT UN","FORT UNION",2.9216108341107461,41755.313999999998,121992.77776409611,0.11004599999999998,13424.817221827718]
[1237,null,"JC DONNELL 14-29 FT UN","FORT UNION",2.9216108341107461,61394.832999999999,179371.80925121997,0.11004610000000004,19739.168058040683]
[1238,null,"JC DONNELL 15 FT UN","FORT UNION",2.9216108341107461,45917.717999999993,134153.70238644199,0.11004599999999998,14763.078332818392]
[1239,null,"JC DONNELL 16 FT UN","FORT UNION",2.9216108341107461,53277.443999999996,155655.95760412855,0.11004599999999998,17129.315510503926]
[1240,null,"JC DONNELL 18 FT UN","FORT UNION",2.9216108341107461,8798.4009999999998,25705.503684450821,0.11004599999999998,2828.7878584590744]
[1241,null,"JC DONNELL A 1 FT UN","FORT UNION",2.9216108341107461,14847.277999999998,43377.968261854126,0.11004610000000004,4773.5762331408268]
[1242,null,"JC DONNELL A 11 FT UN","FORT UNION",2.9216108341107461,54223.615000000005,158420.30104864997,0.11004610000000004,17433.536291229844]
[1243,null,"JC DONNELL B 10 FT UN","FORT UNION",2.9216108341107461,18780.499,54869.30934840603,0.11004610000000004,6038.153503485627]
[1244,null,"JC DONNELL B 3 WAS","WASATCH",2.9216108341107461,40170.730000000003,117363.23998213757,0.11004610000000004,12915.366843398313]
[1245,null,"JC DONNELL B 5 FT UN","FORT UNION",2.9216108341107461,18412.118999999999,53793.046349336313,0.11004610000000004,5919.7149578637009]
[1246,null,"JC DONNELL B 9 FT UN","FORT UNION",2.9216108341107461,6854.8369999999986,20027.166045263199,0.11004610000000004,2203.911517333639]
[1247,null,"MFS 20-1 FT UN (PC)","FORT UNION",2.9216108341107461,43024.097000000002,125699.66792303165,0.125,15712.458490378956]
[1248,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",2.9216108341107461,9665.7610000000004,28239.592057525122,0.11004610000000004,3107.6569715216165]
[1249,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",2.9216108341107461,19614.385999999999,57305.602642030135,0.11004599999999998,6306.2523483448467]
[1250,null,"CARL ALLEN 11 FT UN","FORT UNION",2.9216108341107461,1176.9920000000002,3438.7125788616759,0.11004610000000004,378.41690832466998]
[1251,null,"BW MUSSER B 15 UPPER FT UN","FORT UNION",2.9216108341107461,3866.357,11295.990499739923,0.11004610000000004,1243.0797001334299]
[1252,null,"CARL ALLEN 20 FT UN","FORT UNION",2.9216108341107461,20995.115999999998,61339.558369011866,0.11004610000000004,6750.1791742321193]
[1253,null,"HW STEWART 5 FT UN","FORT UNION",2.9216108341107461,97356.516999999993,284437.85483848699,0.11004610000000004,31301.276617341635]
[1254,null,"CARL ALLEN 11 LOWER FT UN","FORT UNION",2.9216108341107461,22372.965,65365.096935180525,0.11004599999999998,7193.1674573288747]
[1255,null,"CARL ALLEN 41 FT UN (NP)","FORT UNION",2.9216108341107461,31.986999999999998,93.453565750700434,0.11004599999999998,10.284191096601578]
[1256,null,"CARL ALLEN A 8 FT UN (NP)","FORT UNION",2.9216108341107461,5284.8880000000008,15440.386037861876,0.11004610000000004,1699.1542659611523]
[1257,null,"CARL ALLEN A 16 WAS (NP)","WASATCH",2.9216108341107461,5948.2830000000004,17378.568057156772,0.11004610000000004,1912.4436382746806]
[1258,"SUGAR LOAF (CO)","SUGARLOAF GOVT 17 ALMOND","ALMOND",2.9216108341107461,178657.321,521967.16462680127,0.20374999999999999,106350.80979271074]
[1259,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",2.9216108341107461,57132.977999999996,166920.32750981089,0.13375000000000004,22325.593804437212]
[1260,null,"SUGARLOAF GOVERNMENT 12 MESA","MESAVERDE",2.9216108341107461,12437.226999999999,36336.737149494686,0.13375000000000004,4860.0385937449155]
[1261,null,"SUGARLOAF GOVERNMENT 14 MESA","MESAVERDE",2.9216108341107461,18709.809000000001,54662.780678542746,0.13375000000000004,7311.1469157550946]
[1262,null,"SUGARLOAF STATE LAND 2 MESA","MESAVERDE",2.9216108341107461,32141.523999999998,93905.024743230562,0.125,11738.12809290382]
[1263,null,"SUGAR LOAF GOVERNMENT 4 MESA","MESAVERDE",2.9216108341107461,12691.255000000001,37078.908106462179,0.13375000000000004,4959.3039592393179]
[1264,null,"SUGAR LOAF GOVERNMENT 3 FT UN","FORT UNION",2.9216108341107461,18515.198,54094.203072505617,0.13375000000000004,7235.0996609476279]
[1265,null,"SUGAR LOAF GOVERNMENT 10 MESA","MESAVERDE",2.9216108341107461,21332.762000000002,62326.028580706035,0.13375000000000004,8336.106322669435]
[1266,null,"SUGAR LOAF GOVT 8  (MESA)","MESAVERDE",2.9216108341107461,32584.813999999998,95200.145609883519,0.13375000000000004,12733.019475321924]
[1267,null,"SUGAR LOAF GOVERNMENT 15 MESA","MESAVERDE",2.9216108341107461,79970.095000000001,233641.4959568656,0.13375000000000004,31249.550084230785]
[1268,null,"SUGAR LOAF GOVERNMENT 1 MESA","MESAVERDE",2.9216108341107461,82304.017000000007,240460.30775803505,0.13375000000000004,32161.566162637195]
[1269,null,"SUGAR LOAF GOVERNMENT 2 MESA","MESAVERDE",2.9216108341107461,111701.49799999998,326348.30674319976,0.13375000000000004,43649.08602690298]
[1270,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.9216108341107461,96870.748000000007,283018.62686521193,0.13524037536921907,38275.545333732211]
[1271,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.9216108341107461,49773.098000000005,145417.62236405592,0.13524037536921907,19666.333833814268]
[1272,null,"TRAIL UNIT 104 MESA","MESAVERDE",2.9216108341107461,56896.334999999999,166228.94875719442,0.13523994172718318,22480.793343293892]
[1273,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.9216108341107461,29208.026999999998,85334.488126199183,0.13541854348367693,11555.872090975017]
[1274,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.9216108341107461,45194.060000000005,132039.45533345113,0.13524644635772132,17857.867112858337]
[1275,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.9216108341107461,38902.275999999998,113657.31103316645,0.13523994172718318,15371.008120993763]
[1276,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.9216108341107461,55877.036999999997,163250.95667720702,0.13523994172718318,22078.049867932383]
[1277,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.9216108341107461,212818.75700000001,621773.5861531822,0.13524037536921907,84088.893186021829]
[1278,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.9216108341107461,140754.99200000003,411231.3095823715,0.13523994172718318,55614.898344313144]
[1279,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.9216108341107461,132638.05599999998,387516.78142498777,0.13524037536921907,52407.914981786962]
[1280,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.9216108341107461,52911.174999999996,154585.86212552965,0.13523994172718318,20906.182985703002]
[1281,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.9216108341107461,158831.09700000001,464042.65378889482,0.13524037536921907,62757.302685738701]
[1282,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.9216108341107461,36836.347999999998,{"$f":"E1292*F1292","v":107621.47340587371},0.13524037536921907,{"$f":"G1292*H1292","v":14554.768461198788}]
[1283,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.9216108341107461,193395.80799999999,565027.28792440169,0.13524037536921907,76414.502512747902]
[1284,null,"TRAIL UNIT 155 MESA","MESAVERDE",2.9216108341107461,190296.99700000003,555973.76813394029,0.13523994172718318,75189.860004276532]
[1285,null,"TRAIL UNIT 16 MESA","MESAVERDE",2.9216108341107461,131741.94,384898.67921076785,0.13523994172718318,52053.674947334017]
[1286,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.9216108341107461,95400.285999999993,278722.50915486371,0.13523994172718318,37694.415896158047]
[1287,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.9216108341107461,87070.827999999994,254387.07441979329,0.13524037536921907,34403.403433610314]
[1288,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.9216108341107461,132320.53200000004,386589.0998664978,0.13524037536921907,52282.454979593676]
[1289,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.9216108341107461,44480.81,129955.61640602161,0.13524037536921907,17575.246344088606]
[1290,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.9216108341107461,64541.792000000009,188565.99876012231,0.13524037536921907,25501.736454190639]
[1291,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.9216108341107461,55270.450000000012,161478.74552617632,0.13541854348367693,21867.21652272611]
[1292,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.9216108341107461,127395.247,372199.33384941454,0.13523994172718318,50336.216220691218]
[1293,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.9216108341107461,122722.974,358548.77043269138,0.13524037536921907,48490.270301489138]
[1294,null,"TRAIL UNIT 2 MESA","MESAVERDE",2.9216108341107461,20279.586000000003,59249.05816888062,0.13524037536921907,8012.8648670321099]
[1295,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",2.9216108341107461,71896.554999999993,210053.7540232391,0.13523994172718318,28407.657453678927]
[1296,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.9216108341107461,24467.168000000001,71483.54310880776,0.13770523751522534,9843.6582822282217]
[1297,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",2.9216108341107461,41581.702000000005,121485.55106396449,0.13524037536921907,16429.751527826989]
[1298,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",2.9216108341107461,50811.553000000007,148451.5837427924,0.13523994172718318,20076.583534683297]
[1299,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.9216108341107461,105152.49100000001,307214.65693933272,0.13524037536921907,41547.825523401218]
[1300,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.9216108341107461,131484.55800000002,384146.7091710628,0.13524037536921907,51952.145145144765]
[1301,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.9216108341107461,146563.25900000002,428200.80537697935,0.13524037536921907,57910.037652584608]
[1302,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.9216108341107461,87626.737000000008,256011.22417697299,0.13523994172718318,34622.943039198653]
[1303,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.9216108341107461,35466.47,103619.22299966376,0.13523994172718318,14013.457680290527]
[1304,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.9216108341107461,140953.04200000002,411809.93460806709,0.13523994172718318,55693.151559070109]
[1305,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.9216108341107461,35536.569000000003,103824.02499752409,0.13523994172718318,14041.155090546767]
[1306,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.9216108341107461,27904.434999999998,81525.899615739094,0.13524037536921907,11025.593266345828]
[1307,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",2.9216108341107461,158138.06599999999,462017.88691092021,0.13523994172718318,62483.272102749157]
[1308,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.9216108341107461,77628.625,226800.63183712031,0.13523994172718318,30672.504233340474]
[1309,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.9216108341107461,27982.491000000002,81753.948871006447,0.13537754051135248,11067.648525247714]
[1310,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.9216108341107461,48798.642,142570.64115709168,0.13523994172718318,19281.245202092221]
[1311,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.9216108341107461,59784.911000000007,174668.24369394674,0.13523994172718318,23622.123098758788]
[1312,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.9216108341107461,100054.777,292321.12048773468,0.13523994172718318,39533.491300386129]
[1313,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.9216108341107461,78939.076000000001,230629.25967629158,0.13523994172718318,31190.287639205071]
[1314,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.9216108341107461,23633.502,69047.895491177987,0.13523994172718318,9338.0333626115444]
[1315,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.9216108341107461,65680.903999999995,191894.04072058783,0.13537754051135248,25978.143271538502]
[1316,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.9216108341107461,58719.116000000009,171554.40547500568,0.13523994172718318,23201.007799481322]
[1317,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.9216108341107461,47469.321000000004,138686.88252148076,0.13523994172718318,18756.005910529755]
[1318,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.9216108341107461,41219.27399999999,120426.67749257936,0.13523994172718318,16286.496846494714]
[1319,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.9216108341107461,76410.331999999995,223241.25380919903,0.13523994172718318,30191.134156259384]
[1320,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.9216108341107461,60774.755999999994,177560.18557003705,0.13523994172718318,24013.229149559644]
[1321,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.9216108341107461,34769.870000000003,101584.02889262221,0.13523994172718318,13738.218147850721]
[1322,null,"TRAIL UNIT 49 MESA","MESAVERDE",2.9216108341107461,77247.516999999993,225687.182575354,0.13523994172718318,30521.921420063027]
[1323,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.9216108341107461,28322.462,82747.211827889914,0.135223254069267,11189.347248526214]
[1324,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.9216108341107461,35920.31,104945.16686061656,0.13523994172718318,14192.778250779298]
[1325,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.9216108341107461,49633.04099999999,145008.43031546284,0.13523994172718318,19610.931665813496]
[1326,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.9216108341107461,52175.377,152436.14671701263,0.13523994172718318,20615.455599125133]
[1327,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.9216108341107461,54102.18,158065.51523700973,0.13523994172718318,21376.771069730381]
[1328,null,"TRAIL UNIT 53 MESA","MESAVERDE",2.9216108341107461,101705.95599999998,297145.22294319078,0.13523994172718318,40185.902635347971]
[1329,null,"TRAIL UNIT 54 MESA","MESAVERDE",2.9216108341107461,81473.459999999992,238033.74342848849,0.13523994172718318,32191.669590372054]
[1330,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.9216108341107461,54634.829000000005,159621.708326188,0.13523994172718318,21587.230532427096]
[1331,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.9216108341107461,35744.853999999999,104432.55271010683,0.13523994172718318,14123.452342935832]
[1332,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.9216108341107461,36970.535000000003,108013.51559887054,0.13523994172718318,14607.741555339442]
[1333,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.9216108341107461,59507.267999999996,173857.07889713169,0.13541854348367693,23543.472398576279]
[1334,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",2.9216108341107461,114580.72399999999,334760.28461865312,0.13523994172718318,45272.961384401904]
[1335,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.9216108341107461,30354.260999999999,88683.337799025292,0.13523994172718318,11993.529436112281]
[1336,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.9216108341107461,45533.482999999993,133031.11724759746,0.13523994172718318,17991.120544467154]
[1337,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.9216108341107461,132824.28200000004,388060.86132418108,0.13523994172718318,52481.328272082763]
[1338,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.9216108341107461,53773.279000000002,157104.59451205988,0.13523994172718318,21246.816206883719]
[1339,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.9216108341107461,33767.730000000003,98656.165811326471,0.13523994172718318,13342.254115351114]
[1340,null,"TRAIL UNIT 67 MESA","MESAVERDE",2.9216108341107461,108822.823,317937.93867531611,0.13523994172718318,42997.908299310489]
[1341,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.9216108341107461,98047.40800000001,286456.36946927669,0.13523994172718318,38740.342714405437]
[1342,null,"TRAIL UNIT 71 MESA","MESAVERDE",2.9216108341107461,59618.608999999997,174182.37396901243,0.13523994172718318,23556.414105471671]
[1343,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.9216108341107461,69817.186000000016,203978.64702472516,0.13523994172718318,27586.060337213497]
[1344,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.9216108341107461,101409.088,296277.89017809008,0.13523994172718318,40068.60460273768]
[1345,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.9216108341107461,37170.748999999996,108598.46299041116,0.13541854348367693,14706.245682727475]
[1346,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.9216108341107461,125039.784,{"$f":"E1356*F1356","v":365317.58762926754},0.13523994172718318,{"$f":"G1356*H1356","v":49405.529262897275}]
[1347,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.9216108341107461,16820.161000000004,49141.964609087052,0.13524037536921907,6645.9777401138117]
[1348,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.9216108341107461,87070.690999999992,254386.67415910901,0.13524037536921907,34403.349302205126]
[1349,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.9216108341107461,35705.631999999998,104317.96128997134,0.13541854348367693,14126.586377074511]
[1350,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.9216108341107461,60110.561999999998,175619.66918368571,0.13523994172718318,23750.793826548841]
[1351,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.9216108341107461,72263.73000000001,211126.49648125377,0.13523994172718318,28552.735081189105]
[1352,null,"TRAIL UNIT 95 MESA","MESAVERDE",2.9216108341107461,85882.502000000008,250915.24830373784,0.13523994172718318,33933.763559059204]
[1353,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.9216108341107461,142346.35400000002,415880.65004256362,0.13523994172718318,56243.67487721936]
[1354,null,"TRAIL UNIT 177 MESA","MESAVERDE",2.9216108341107461,185418.29799999998,541720.10827917478,0.13523994172718318,73262.19587611896]
[1355,null,"TRAIL UNIT 105 MESA","MESAVERDE",2.9216108341107461,85526.596999999994,249875.43239982362,0.13523994172718318,33793.138916806849]
[1356,null,"TRAIL UNIT 106 MESA","MESAVERDE",2.9216108341107461,231464.22799999997,676248.39623387984,0.13523994172718318,91455.793699770991]
[1357,null,"TRAIL UNIT 82 MESA","MESAVERDE",2.9216108341107461,57641.002999999997,168404.57885381,0.13523994172718318,22775.02543078009]
[1358,null,"TRAIL UNIT 84 MESA","MESAVERDE",2.9216108341107461,166964.70100000003,487805.8793556614,0.13523994172718318,65970.838698236999]
[1359,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",2.9216108341107461,20456.199000000001,59765.052623125412,0.1352399124043277,8082.6204815915162]
[1360,null,"TRAIL UNIT 68 MESA ","MESAVERDE",2.9216108341107461,76883.596000000005,224623.94703899365,0.13523994172718318,30378.129508083381]
[1361,null,"TRAIL UNIT 3C-15D MESA ","MESAVERDE",2.9216108341107461,73190.896999999997,213835.3176334837,0.13524037536921907,28919.168623948524]
[1362,"W HIAW (CO)","WHEELER 5 MESA","MESAVERDE",2.9216108341107461,564.99099999999999,1650.6838267750645,0.26249999999999996,433.30450452845434]
[1363,null,"WHEELER 7 MESA","MESAVERDE",2.9216108341107461,1759.0390000000002,5139.2274000233328,0.26249999999999996,1349.0471925061247]
[1364,null,"WHEELER 6 MESA","MESAVERDE",2.9216108341107461,5705.4540000000006,16669.116219920495,0.26249999999999996,4375.6430077291297]
[1365,null,"LASHER 8 MESA","MESAVERDE",2.9216108341107461,2726.3069999999993,7965.2080683119639,0.25406249999999997,2023.660674855508]
[1366,null,"LASHER 10 MESA","MESAVERDE",2.9216108341107461,8447.6329999999998,24680.696095391464,0.25406249999999997,6270.4393517353928]
[1367,null,"LASHER 12 MESA","MESAVERDE",2.9216108341107461,8359.2099999999991,24422.358500606886,0.25406249999999997,6204.8054565604361]
[1368,null,"LASHER 11 MESA","MESAVERDE",2.9216108341107461,15242.34,44532.185681199589,0.25406249999999997,11313.958424629769]
[1369,null,"LASHER 7 MESA","FORT UNION",2.9216108341107461,1448.068,4230.6911573290799,0.23250000000000004,983.63569407901127]
[1370,null,"WHEELER 6 FT UN","FORT UNION",2.9216108341107461,2314.2349999999997,6761.2940486782818,0.1925,1301.5491043705692]
[1371,null,"WHEELER 7 LEWIS","LEWIS",2.9216108341107461,3912.9039999999995,11431.982719235273,0.1925,2200.6566734527901]
[1372,null,"WHEELER 5 LEWIS","LEWIS",2.9216108341107461,5839.2139999999999,17059.910885091147,0.1925,3284.0328453800457]
[1373,null,"WB LASHER A 2 WAS","WASATCH",2.9216108341107461,7731.0499999999993,22587.119439051879,0.1925,4348.0204920174865]
[1374,null,"WHEELER 6 LEWIS","LEWIS",2.9216108341107461,7403.706000000001,21630.747662170739,0.1925,4163.9189249678675]
[1375,null,"WHEELER  4 (LEWIS)","LEWIS",2.9216108341107461,11311.62,33048.151543343796,0.1925,6361.7691720936809]
[1376,null,"WHEELER 9 FT UN","FORT UNION",2.9216108341107461,12767.194000000001,37300.772311593719,0.1925,7180.3986699817906]
[1377,null,"LASHER 6 FT UN","FORT UNION",2.9216108341107461,12125.314999999999,35425.45167100554,0.1925,6819.3994466685663]
[1378,null,"LASHER 6 LANCE","LANCE/LEWIS",2.9216108341107461,12125.314999999999,35425.45167100554,0.1925,6819.3994466685663]
[1379,null,"WHEELER 5 FT UN","FORT UNION",2.9216108341107461,12427.328000000001,36307.816123847835,0.1925,6989.2546038407081]
[1380,null,"WHEELER 2  FT UN","FORT UNION",2.9216108341107461,17421.654999999999,50899.295996139648,0.1925,9798.114479256883]
[1381,null,"LASHER 6 LEWIS ","LANCE/LEWIS",2.9216108341107461,12887.65,37652.697866227354,0.1925,7248.1443392487654]
[1382,null,"LASHER 7 LEWIS","LEWIS",2.9216108341107461,21731.27,63490.313870985832,0.1925,12221.885420164774]
[1383,null,"WB LASHER A 4 FT UN","FORT UNION",2.9216108341107461,22629.165999999997,66113.616552490523,0.1925,12726.871186354427]
[1384,null,"LASHER 7 FT UN","FORT UNION",2.9216108341107461,25111.635999999999,73366.427799845434,0.1925,14123.037351470246]
[1385,null,"WHEELER 9   (LEWIS)","LEWIS",2.9216108341107461,25538.429999999997,74613.35377417889,0.1925,14363.070601529436]
[1386,null,"WHEELER 4 FT UN","FORT UNION",2.9216108341107461,31215.262999999999,91198.850570416311,0.1925,17555.778734805139]
[1387,null,"LASHER 9 FT UN","FORT UNION",2.9216108341107461,3619.1970000000001,10573.88516598111,0.18406250000000002,1946.2557383633982]
[1388,null,"LASHER 8 FT UN","FORT UNION",2.9216108341107461,5032.3489999999993,14702.565359426377,0.18406250000000002,2706.1909364694179]
[1389,null,"LASHER 10 FT UN","FORT UNION",2.9216108341107461,3754.8620000000005,10970.245499790746,0.18406250000000002,2019.2108123052344]
[1390,null,"LASHER 10 LEWIS","LEWIS",2.9216108341107461,6572.5530000000008,19202.44205256709,0.18406250000000002,3534.4494903006303]
[1391,null,"WB LASHER A 5 FT UN","FORT UNION",2.9216108341107461,8526.7469999999994,24911.836414921301,0.18406250000000002,4585.3348901214522]
[1392,null,"LASHER 12 FT UN","FORT UNION",2.9216108341107461,8355.237000000001,24410.75094076297,0.18406250000000002,4493.1038450341848]
[1393,null,"LASHER 12 LEWIS","LEWIS",2.9216108341107461,8355.237000000001,24410.75094076297,0.18406250000000002,4493.1038450341848]
[1394,null,"LASHER 12 LANCE","LANCE",2.9216108341107461,8355.237000000001,24410.75094076297,0.18406250000000002,4493.1038450341848]
[1395,null,"LASHER 11 FT UN","FORT UNION",2.9216108341107461,15237.671000000002,44518.544680215135,0.18406250000000002,8194.1946302020988]
[1396,null,"LASHER 11 LEWIS","LEWIS",2.9216108341107461,15237.671000000002,44518.544680215135,0.18406250000000002,8194.1946302020988]
[1397,null,"LASHER 11 LANCE","LANCE",2.9216108341107461,15237.671000000002,44518.544680215135,0.18406250000000002,8194.1946302020988]
[1398,null,"LASHER 8 LEWIS","LEWIS",2.9216108341107461,13207.233999999999,38586.397943035801,0.18406250000000002,7102.3088713900279]
[1399,null,"LASHER 9   (LEWIS)","LEWIS",2.9216108341107461,24676.574999999997,72095.348868746369,0.18406250000000002,13270.050151153629]
[1400,null,"LASHER 6 MESA","MESAVERDE",2.9216108341107461,757.01800000000003,2211.7119904168489,0.26254,580.6628659640395]
[1401,null,"LASHER 9   (MESA)","MESAVERDE",2.9216108341107461,4605.9549999999999,13456.808029426562,0.25406249999999997,3418.8702899761856]
[1402,null,"WHEELER 9 MESA","MESAVERDE",2.9216108341107461,4256.1779999999999,12434.895756703807,0.26249999999999996,3264.1601361347489]
[1403,null,"WHEELER 3 FT UN","FORT UNION",2.9216108341107461,10223.612999999999,29869.418504555466,0.1925,5749.8630621269276]
[1404,"MOSU (CO)","F WILSON B 23 WAS","WASATCH",2.9216108341107461,91.019000000000005,265.92209650992601,0.1825,48.530782613061497]
[1405,null,"F WILSON B 13 WAS (NP)","WASATCH",2.9216108341107461,91.02,265.92501812076011,0.1825,48.531315807038723]
[1406,"EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",2.9216108341107461,12577.236999999999,36745.791882378537,0.15499975950490077,5695.5889045858085]
[]
[{"$f":"A1416+1","v":1407},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F11:F1416)","v":54638886.559999943},{"$f":"SUM(G11:G1416)","v":162755898.70644408},null,{"$f":"SUM(I11:I1416)","v":27061054.337230094}]
[]
[{"$f":"+A1418+1","v":1408},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1428-F1418","v":-7834936.6975346804},null,"+",{"$f":"I1418/F1418*F1420","v":-3880416.6967772907}]
[]
[]
[{"$f":"+A1420+1","v":1409},"Total Wexpro I Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1418+I1420","v":23180637.640452802},{"$f":"+I1423/I1428","v":0.11729325059928372}]
[]
[{"$f":"+A1423+1","v":1410},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S107","v":174449128.11347166}]
[]
[]
[{"$f":"+A1425+1","v":1411},"Total Wexpro I Company Production",null,null,null,{"$f":"+'Monthly Inputs'!S7","v":46803949.862465262},null,null,{"$f":"I1423+I1425","v":197629765.75392446}]
[]
[]
[null,"WEXPRO II"]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test-Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth","Value $","Rate","Royalty $"]
[{"$f":"A1428+1","v":1412},"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",3.1161521220993205,3502.4960000000001,{"$f":"E1434*F1434","v":10914.310343044383},0.16237846803229031,{"$f":"G1434*H1434","v":1772.2489931325276}]
[{"$f":"+A1434+1","v":1413},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",3.1161521220993205,78097.671999999991,{"$f":"E1435*F1435","v":243364.22633381665},0.16237846803229031,{"$f":"G1435*H1435","v":39517.110245948708}]
[{"$f":"+A1435+1","v":1414},null,"CANYON CREEK 13B-4D MESA","MESAVERDE",3.1161521220993205,18069.114000000001,56306.107935554544,0.16237846803229031,9142.8995474361309]
[1415,null,"CANYON CREEK 225 MESA","MESAVERDE",3.1161521220993205,60975.224999999991,190008.07677923352,0.16237846803229031,30853.220421173733]
[1416,null,"CANYON CREEK 226 MESA","MESAVERDE",3.1161521220993205,25751.923999999999,80246.912620740419,0.16237846803229031,13030.370735676892]
[1417,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",3.1161521220993205,16725.460999999999,52119.080788239422,0.16237846803229031,8463.0164936454912]
[1418,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",3.1161521220993205,37570.127,117074.23097859097,0.16237846803229031,19010.334272362106]
[1419,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",3.1161521220993205,46074.239000000001,143574.33763396129,0.16237846803229031,23313.380993753439]
[1420,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",3.1161521220993205,10190.295000000002,31754.509389068102,0.16237846803229031,5156.248587713857]
[1421,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",3.1161521220993205,28498.946000000004,88807.051055493954,0.16237846803229031,14420.352900856498]
[1422,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",3.1161521220993205,51137.559000000016,159352.41299682925,0.16237846803229031,25875.400699673963]
[1423,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",3.1161521220993205,45608.934000000008,142124.37647078789,0.16237846803229031,23077.938521371023]
[1424,null,"CANYON CREEK 49 MESA","MESAVERDE",3.1161521220993205,22847.788,71197.183061475385,0.16237846803229031,11560.889513736902]
[1425,null,"CANYON CREEK 50 MESA","MESAVERDE",3.1161521220993205,24042.494999999999,74920.071814812298,0.16237846803229031,12165.406486158392]
[1426,null,"CANYON CREEK 79 MESA","MESAVERDE",3.1161521220993205,82501.768999999986,257088.06254629788,0.16237846803229031,41745.565745657485]
[1427,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",3.1161521220993205,64142.21100000001,199876.88692379239,0.16237846803229031,32455.702693748728]
[1428,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",3.1161521220993205,36119.050999999992,112552.45742186355,0.16237846803229031,18276.095609431788]
[1429,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",3.1161521220993205,3245.4110000000001,10113.194374734478,0.16500000000000004,1668.6770718311891]
[1430,null,"CANYON CREEK SHALLOW 4-16","WASATCH",3.1161521220993205,5710.6270000000004,17795.182444567676,0.16498060000000003,2935.8598768142424]
[1431,null,"CANYON CREEK SHALLOW 6-35","WASATCH",3.1161521220993205,1654.13,5154.5207097281491,0.16247060000000002,837.45807242195838]
[1432,null,"CANYON CREEK SHALLOW 7-10","WASATCH",3.1161521220993205,1535.0050000000001,4783.3090881830676,0.16498060000000003,789.15320335389561]
[1433,null,"CANYON CREEK SHALLOW 9-25","WASATCH",3.1161521220993205,36291.528999999995,113089.92510757901,0.16247060000000002,18373.78798618343]
[1434,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",3.1161521220993205,24202.025999999998,75417.194679002918,0.16237846803229031,12246.12853526949]
[1435,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",3.1161521220993205,52728.604000000007,164310.35124993473,0.16237846803229031,26680.463117811916]
[1436,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",3.1161521220993205,5183.3090000000002,16151.979339846508,0.16237846803229031,2622.7336608934797]
[1437,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",3.1161521220993205,38238.499000000003,119156.97980474276,0.16237846803229031,19348.527836048685]
[1438,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",3.1161521220993205,6802.8489999999993,21198.712347671237,0.16237846803229031,3442.2144352720516]
[1439,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",3.1161521220993205,2077.1950000000002,6472.8556072640986,0.16237846803229031,1051.0523773017644]
[1440,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",3.1161521220993205,18998.573,59202.443570808857,0.16237846803229031,9613.2020907960559]
[1441,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",3.1161521220993205,4708.5929999999998,14672.692069052006,0.16237846803229031,2382.5292600822004]
[1442,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",3.1161521220993205,316.97199999999998,987.73297044606579,0.16237846803229031,160.38656656601563]
[1443,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",3.1161521220993205,37880.756999999998,118042.20131227869,0.16237846803229031,19167.511812247023]
[1444,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",3.1161521220993205,35161.902999999998,109569.83865050046,0.16237846803229031,17791.782542613495]
[1445,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",3.1161521220993205,29723.178000000004,92621.944200235841,0.16237846803229031,15039.809405406571]
[1446,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",3.1161521220993205,31460.337000000003,98035.195904509776,0.16237846803229031,15918.804924219758]
[1447,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",3.1161521220993205,30322.883999999995,94490.719324771519,0.16237846803229031,15343.258247225527]
[1448,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",3.1161521220993205,26700.472000000002,83202.732483853499,0.16237846803229031,13510.332236828608]
[1449,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",3.1161521220993205,21168.750999999997,65965.048350842102,0.16237846803229031,10711.303494885698]
[1450,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",3.1161521220993205,23506.760999999999,73250.643173831544,0.16237846803229031,11894.32722094671]
[1451,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",3.1161521220993205,61281.062999999987,190961.11451195212,0.16237846803229031,31007.973228189545]
[1452,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",3.1161521220993205,27617.139999999996,86059.209417314021,0.16237846803229031,13974.162585253502]
[1453,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",3.1161521220993205,29416.013999999999,91664.774449803313,0.16237846803229031,14884.385647684489]
[1454,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",3.1161521220993205,19716.145,61438.507081367905,0.16237846803229031,9976.2906580635408]
[1455,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",3.1161521220993205,14491.849000000002,45158.806014492919,0.16237846803229031,7332.817738800738]
[1456,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",3.1161521220993205,17520.751,54597.325409423793,0.16237846803229031,8865.4300586426725]
[1457,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",3.1161521220993205,34788.074999999997,108404.9337350003,0.16237846803229031,17602.627067031295]
[1458,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",3.1161521220993205,22013.414000000001,68597.146750750893,0.16237846803229031,11138.69960077313]
[1459,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",3.1161521220993205,43498.332000000009,135547.41956958082,0.16237846803229031,22009.982335438621]
[1460,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",3.1161521220993205,42010.081000000006,130909.80305771437,0.16237846803229031,21256.933270920494]
[1461,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",3.1161521220993205,34008.637000000002,105976.08635725548,0.16237846803229031,17208.234550748846]
[1462,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",3.1161521220993205,53187.871999999988,165741.500202747,0.16237846803229031,26912.850892295592]
[1463,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",3.1161521220993205,27603.615000000002,86017.063459862635,0.16237846803229031,13967.318989248792]
[1464,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",3.1161521220993205,75603.532999999996,235592.109796156,0.16237846803229031,38255.085869194947]
[1465,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",3.1161521220993205,143803.00599999999,448112.04231116129,0.16237846803229031,72763.746937307224]
[1466,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",3.1161521220993205,15064.893000000002,46944.498291149204,0.16237846803229031,7622.7757150612779]
[1467,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",3.1161521220993205,3438.3559999999993,10714.44034593293,0.16237846803229031,1739.7944091959516]
[1468,null,"CANYON CREEK UNIT 14 UPPER MESA ","MESAVERDE",3.1161521220993205,22997.751999999993,71664.493698313876,0.16237846803229031,11636.77069904193]
[1469,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",3.1161521220993205,34469.127999999997,107411.04636411309,0.16237846803229031,17441.241158349989]
[1470,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",3.1161521220993205,32741.905000000002,102028.75674732435,0.16237846803229031,16567.273215869733]
[1471,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",3.1161521220993205,45296.938000000002,141152.14947330137,0.16237846803229031,22920.069790939528]
[1472,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",3.1161521220993205,13898.044,43308.419303629729,0.16237846803229031,7032.3547794234646]
[1473,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",3.1161521220993205,78216.692999999999,243735.11387554105,0.16237846803229031,39577.33439678618]
[1474,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",3.1161521220993205,82876.373999999982,258255.3887119969,0.16237846803229031,41935.114380137697]
[1475,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",3.1161521220993205,96746.353000000003,301476.35320631997,0.16237846803229031,48953.268381603892]
[1476,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",3.1161521220993205,68071.13900000001,212120.02424856785,0.16237846803229031,34443.724576454719]
[1477,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",3.1161521220993205,39668.132999999994,123611.93682766806,0.16237846803229031,20071.916932580989]
[{"$f":"+A1499+1","v":1478},null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",3.1161521220993205,41339.504000000008,128820.18311613337,0.16237846803229031,20917.623986036844]
[1479,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",3.1161521220993205,50119.330999999998,156179.45965384826,0.16237846803229031,25360.181396702774]
[1480,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",3.1161521220993205,19693.34,61367.443232223435,0.16237846803229031,9964.751419106984]
[1481,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",3.1161521220993205,16670.664999999997,51948.328116556862,0.16237846803229031,8435.2899364052555]
[1482,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",3.1161521220993205,2134.2600000000002,6650.678828111696,0.16237846803229031,1079.9270394835651]
[1483,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",3.1161521220993205,48378.537999999993,150754.88385276261,0.16237846803229031,24479.347088397451]
[1484,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",3.1161521220993205,32350.429000000004,100808.85797917341,0.16237846803229031,16369.187922742904]
[1485,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",3.1161521220993205,2164.1130000000003,6743.7053174127277,0.16237846803229031,1095.0325383026889]
[1486,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",3.1161521220993205,55408.551000000007,172661.47378109844,0.16237846803229031,28036.505600772223]
[1487,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",3.1161521220993205,18427.280999999999,57422.210792670485,0.16237846803229031,9324.1306195410798]
[1488,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",3.1161521220993205,14455.925999999999,45046.864481810742,0.16237846803229031,7314.6408442146194]
[1489,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",3.1161521220993205,11620.695999999998,36211.856500671078,0.16237846803229031,5880.0257831841027]
[1490,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",3.1161521220993205,2460.8369999999995,7668.3424396905239,0.16237846803229031,1245.1736977039427]
[1491,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",3.1161521220993205,6518.1009999999997,20311.394263207701,0.16237846803229031,3298.1330840595165]
[1492,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",3.1161521220993205,17131.413999999997,53384.092090662001,0.16237846803229031,8668.4270909764018]
[1493,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",3.1161521220993205,14735.014999999998,45916.548261415308,0.16237846803229031,7455.8587640193409]
[1494,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",3.1161521220993205,16254.268999999998,50650.774837523197,0.16237846803229031,8224.5952227654943]
[1495,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",3.1161521220993205,30150.963999999996,93954.990451940204,0.16237846803229031,15256.267413574513]
[1496,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",3.1161521220993205,17270.896999999997,53818.742337108779,0.16237846803229031,8739.0049321242859]
[1497,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",3.1161521220993205,35940.703000000001,111996.69792319142,0.16237846803229031,18185.852233443013]
[1498,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",3.1161521220993205,26548.067999999999,82727.818435837064,0.16237846803229031,13433.216421264686]
[1499,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",3.1161521220993205,10474.107,32638.910755145345,0.16237846803229031,5299.8563266631445]
[1500,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",3.1161521220993205,40867.433999999994,127349.14118385391,0.16237846803229031,20678.758450662048]
[1501,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",3.1161521220993205,23956.504999999997,74652.113893832968,0.16237846803229031,12121.895889452651]
[1502,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",3.1161521220993205,27688.240000000002,86280.767833195292,0.16237846803229031,14010.138901403963]
[1503,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",3.1161521220993205,29877.056000000008,93101.451456480252,0.16237846803229031,15117.671059085906]
[1504,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",3.1161521220993205,47215.853000000003,147131.78052267956,0.16237846803229031,23891.033120135879]
[1505,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",3.1161521220993205,35637.834000000003,111052.91204612333,0.16237846803229031,18032.601728574184]
[1506,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",3.1161521220993205,50951.762999999999,158773.44439715164,0.16237846803229031,25781.388665419512]
[1507,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",3.1161521220993205,38131.106999999996,118822.32999604625,0.16237846803229031,19294.187912785244]
[1508,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",3.1161521220993205,21938.251,68362.927408797535,0.16237846803229031,11100.667422843213]
[1509,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",3.1161521220993205,28508.103999999999,88835.588776628123,0.16237846803229031,14424.986812295398]
[1510,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",3.1161521220993205,4362.4980000000005,13594.207400354044,0.16237846803229031,2207.4065717827134]
[1511,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",3.1161521220993205,36036.863000000005,112296.3471112525,0.16237846803229031,18234.508809547489]
[1512,null,"CANYON CREEK UNIT 64","MESAVERDE",3.1161521220993205,71123.257999999987,221630.89134731743,0.16237846803229031,35988.08460560839]
[1513,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",3.1161521220993205,17210.068000000003,53629.189919673619,0.16237846803229031,8708.2257009693476]
[1514,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",3.1161521220993205,34078.476000000002,106193.71530531078,0.16237846803229031,17243.572805933545]
[1515,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",3.1161521220993205,6578.7840000000006,{"$f":"E1537*F1537","v":20500.491722433057},0.16237846803229031,{"$f":"G1537*H1537","v":3328.8384397973282}]
[1516,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",3.1161521220993205,23912.855,74516.093853703351,0.16237846803229031,12099.809163714714]
[1517,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",3.1161521220993205,49826.999000000003,155268.50867169074,0.16237846803229031,25212.262571767526]
[1518,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",3.1161521220993205,34748.411999999997,108281.33779338148,0.16237846803229031,17582.557747376224]
[1519,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",3.1161521220993205,61394.692000000003,191315.1997614342,0.16237846803229031,31065.469048553277]
[1520,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",3.1161521220993205,23977.895,74718.768387724689,0.16237846803229031,12132.719144058257]
[1521,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",3.1161521220993205,63140.577999999987,196755.64612527762,0.16237846803229031,31948.880394526015]
[1522,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",3.1161521220993205,130621.13799999998,407035.33636972815,0.16237846803229031,66093.774354724432]
[1523,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",3.1161521220993205,107143.966,333876.89702103747,0.16237846803229031,54214.419049650816]
[1524,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",3.1161521220993205,21371.135999999995,66595.710798073167,0.16237846803229031,10813.709496912574]
[1525,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",3.1161521220993205,52402.503000000004,163294.17092676603,0.16237846803229031,26515.45731369123]
[1526,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",3.1161521220993205,52166.302000000003,162558.13267937404,0.16237846803229031,26395.940550666546]
[1527,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",3.1161521220993205,61987.76999999999,193163.32102970456,0.16237846803229031,31365.564148832913]
[1528,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",3.1161521220993205,4788.665,14922.208601772742,0.16237846803229031,2423.0453724141225]
[1529,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",3.1161521220993205,170.99699999999999,532.85266442261741,0.16237846803229031,86.523799335868702]
[1530,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",3.1161521220993205,18978.334999999999,59139.378884161808,0.16237846803229031,9602.9617435913733]
[1531,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",3.1161521220993205,31015.071000000004,96647.679313711109,0.16237846803229031,15693.502105836484]
[1532,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",3.1161521220993205,22407.906999999999,69826.446949854217,0.16237846803229031,11338.311483855317]
[1533,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",3.1161521220993205,20417.746000000003,63624.802526384919,0.16237846803229031,10331.297963091378]
[1534,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",3.1161521220993205,17895.228999999999,55764.255823803302,0.16237846803229031,9054.9144316299025]
[1535,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",3.1161521220993205,64519.365000000013,201052.15616125066,0.16237846803229031,32646.541112052681]
[1536,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",3.1161521220993205,51638.206000000006,160912.50520830188,0.16237846803229031,26128.726082961995]
[1537,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",3.1161521220993205,38334.216,119455.24853741373,0.16237846803229031,19396.960255921731]
[1538,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",3.1161521220993205,64238.333999999995,200176.42081422493,0.16237846803229031,32504.340548000913]
[1539,null,"CANYON CREEK 227 MESA","MESAVERDE",3.1161521220993205,439341.71600000001,1369055.620640157,0.16237846803229031,222305.15433054511]
[1540,null,"CANYON CREEK 220 MESA","MESAVERDE",3.1161521220993205,258717.86300000001,806204.2178124513,0.16237846803229031,130910.20580955673]
[1541,null,"CANYON CREEK 11-30 MESA","MESAVERDE",3.1161521220993205,148062.63299999997,461385.6880265628,0.16237846803229031,74919.101193777489]
[{"$f":"+A1563+1","v":1542},null,"CANYON CREEK 221 MESA","LANCE",3.1161521220993205,172173.34000000003,536518.31880992791,0.16237846803229031,87119.022679616013]
[1543,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",3.1161521220993205,108814.39300000001,339082.20166189945,0.16237846803229031,55059.648442875354]
[1544,null,"CANYON CREEK UNIT 11 UPR MESA","UPPER MESA",3.1161521220993205,55275.762000000002,172247.68305695697,0.16237846803229031,27969.31489690016]
[1545,null,"CANYON CREEK SHALLOW 13-31 MSA","MESAVERDE",3.1161521220993205,19462.707999999999,60648.758835999419,0.21400050000000004,12978.864715283296]
[1546,null,"CANYON CREEK 35 UPR MESA","MESAVERDE",3.1161521220993205,26541.338999999996,82706.84984820745,0.16237846803229031,13429.811574128587]
[1547,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.9161521220993203,96095.923999999999,280230.332697695,0.17254442339236128,48352.181172373348]
[1548,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.9161521220993203,49312.671999999991,143803.25309918771,0.17254442339236128,24812.449387945137]
[1549,null,"TRAIL UNIT 104 MESA","MESAVERDE",2.9161521220993203,56406.886000000013,164491.06030991446,0.17254478634386886,28382.074856650637]
[1550,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.9161521220993203,28960.374000000003,84452.856096889984,0.17250250110305895,14568.328902010244]
[1551,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.9161521220993203,44815.541000000005,130688.93499017911,0.17254442339236128,22549.646931642244]
[1552,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.9161521220993203,38674.602000000006,112781.02269364664,0.17254442339236128,19459.73653027607]
[1553,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.9161521220993203,55465.377000000008,161745.47684158885,0.17254514929505801,27908.397449432297]
[1554,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.9161521220993203,211037.58199999999,615417.69259200932,0.17254442339236128,106186.89091374569]
[1555,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.9161521220993203,139689.326,407355.32444952376,0.13600035617229708,55400.469213816868]
[1556,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.9161521220993203,131488.25100000002,383439.74218477815,0.13600035617229708,52147.941507743599]
[1557,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.9161521220993203,52449.780000000006,152951.53725064252,0.17254442339236128,26390.934801887382]
[1558,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.9161521220993203,157478.09500000003,459230.08091840846,0.17254442339236128,79237.589516494205]
[1559,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.9161521220993203,36522.959000000003,106506.50439319648,0.20075967340053091,21382.211037010336]
[1560,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.9161521220993203,191743.022,559151.82050303661,0.20075967340053091,112255.13686550192]
[1561,null,"TRAIL UNIT 155 MESA","MESAVERDE",2.9161521220993203,188807.70699999999,550591.99543675664,0.17254442339236128,95001.578377084792]
[1562,null,"TRAIL UNIT 16 MESA","MESAVERDE",2.9161521220993203,130736.40400000001,381247.24196023407,0.20075967340053091,76539.071780789774]
[1563,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.9161521220993203,94671.913,276077.69999815221,0.20075967340053091,55425.268884798788]
[1564,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.9161521220993203,86226.339000000007,251449.1214557054,0.17254442339236128,43386.143674090512]
[1565,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.9161521220993203,131261.348,382778.05851981736,0.17254442339236128,66046.219394549407]
[1566,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.9161521220993203,44096.788999999997,128592.94482011595,0.13600035617229708,17488.686296780314]
[1567,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.9161521220993203,63966.334999999999,186535.56355316602,0.17254442339236128,32185.671255450194]
[1568,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.9161521220993203,54856.344999999994,159969.44688236242,0.17250250110305895,27595.129687280452]
[1569,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.9161521220993203,126311.27699999999,368342.89846862503,0.17254442339236128,63555.513026939982]
[1570,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.9161521220993203,121701.02599999998,354898.70523156453,0.17254442339236128,61235.792456875897]
[1571,null,"TRAIL UNIT 2 MESA","LANCE",2.9161521220993203,20095.695,58602.103619310699,0.13600035617229708,7969.9069646721155]
[1572,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",2.9161521220993203,71247.433000000005,207768.35293707915,0.13600035617229708,28256.570000774293]
[1573,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.9161521220993203,24248.849000000002,70713.332469815985,0.17191984109024158,12157.024881172185]
[1574,null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",2.9161521220993203,41219.192999999999,120201.43713817144,0.17254442339236128,20740.087661938953]
[1575,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",2.9161521220993203,50387.103000000003,146936.45733988704,0.17254639725361337,25353.356339206763]
[1576,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.9161521220993203,104275.38300000002,304082.87941816944,0.17254442339236128,52467.805092696974]
[1577,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.9161521220993203,130349.82400000001,380119.91587287292,0.17254442339236128,65587.571704237736]
[1578,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.9161521220993203,145403.16500000001,424017.74817470764,0.17254442339236128,73161.897866932384]
[1579,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.9161521220993203,86860.967999999993,{"$f":"E1601*F1601","v":253299.79616080114},0.17254442339236128,{"$f":"G1601*H1601","v":43705.467273968083}]
[1580,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.9161521220993203,35192.964,102628.03665156498,0.17254442339236128,17707.8954079344]
[1581,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.9161521220993203,139722.40599999999,407451.79076172278,0.17254442339236128,70303.534297166494]
[1582,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.9161521220993203,35219.370000000003,102705.04056450115,0.17254442339236128,17721.182003690927]
[1583,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.9161521220993203,27970.612999999998,81566.562456368832,0.13600035617229708,11093.081545816076]
[1584,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",2.9161521220993203,158490.54300000001,462182.5333021236,0.13600035617229708,62856.989145703366]
[1585,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.9161521220993203,76917.459999999992,224303.01420548957,0.17254442339236128,38702.23425125482]
[1586,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.9161521220993203,27726.764999999996,80855.464593699144,0.17251001251755713,13948.377209171937]
[1587,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.9161521220993203,48377.432000000001,141075.95098851557,0.17254442339236128,24341.86861784244]
[1588,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.9161521220993203,59217.001000000004,172685.7831305076,0.17254442339236128,29795.968878311782]
[1589,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.9161521220993203,99232.431000000011,289376.86424172443,0.17254442339236128,49930.36418367795]
[1590,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.9161521220993203,72643.677000000011,211840.01284064763,0.17254442339236128,36551.812867019959]
[1591,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.9161521220993203,78275.438000000009,228263.0846319538,0.13600035617229708,31043.860810932907]
[1592,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.9161521220993203,23421.938999999998,68301.937118530826,0.17254442339236128,11785.11835669822]
[1593,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.9161521220993203,65107.276000000005,189862.72107150615,0.17251001251755713,32753.220388662983]
[1594,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.9161521220993203,58196.634999999995,169710.24065428955,0.17254442339236128,29282.555617473259]
[1595,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.9161521220993203,47045.644000000008,137192.25458612919,0.17254442339236128,23671.758461461694]
[1596,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.9161521220993203,40872.042999999998,119189.09492898466,0.17254442339236128,20565.41365917907]
[1597,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.9161521220993203,75646.525000000009,220596.77440818932,0.17254442339236128,38062.743242475823]
[1598,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.9161521220993203,60227.642999999996,175632.96894349027,0.17254442339236128,30304.489355043024]
[1599,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.9161521220993203,34491.038,100581.1136571083,0.17254442339236128,17354.710260127307]
[1600,null,"TRAIL UNIT 49 MESA","MESAVERDE",2.9161521220993203,76614.571000000011,223419.74380537908,0.17254442339236128,38549.830869368219]
[1601,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.9161521220993203,28093.114000000001,81923.794007478122,0.17254442339236128,14135.493799134896]
[1602,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.9161521220993203,35725.486999999994,104180.95472808166,0.17254442339236128,17975.842762022545]
[1603,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.9161521220993203,49185.909000000007,143433.59290773407,0.17254442339236128,24748.666583359656]
[1604,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.9161521220993203,51695.394999999997,150751.63583201257,0.17254442339236128,26011.354080089841]
[1605,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.9161521220993203,53678.607000000004,156534.98371438545,0.17254442339236128,27009.2385057313]
[{"$f":"+A1627+1","v":1606},null,"TRAIL UNIT 53 MESA","MESAVERDE",2.9161521220993203,100849.61499999999,294092.81879514939,0.17254442339236128,50744.075842843245]
[1607,null,"TRAIL UNIT 54 MESA","MESAVERDE",2.9161521220993203,80800.673999999999,235627.05695215537,0.17254442339236128,40656.134677448725]
[1608,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.9161521220993203,54201.695999999996,158060.39081178224,0.17254442339236128,27272.438993790245]
[1609,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.9161521220993203,35464.995999999999,103421.3233456439,0.17254442339236128,17844.772603149082]
[1610,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.9161521220993203,36588.343000000001,106697.17408354781,0.17254442339236128,18410.002379840153]
[1611,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.9161521220993203,58967.202000000005,171957.3312465593,0.17250250110305895,29663.069723038669]
[1612,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",2.9161521220993203,113699.68799999999,331565.58644323063,0.13600035617229708,45093.037850755922]
[1613,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.9161521220993203,30089.036000000004,87744.206183322851,0.17254442339236128,15139.773461921903]
[1614,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.9161521220993203,45126.669000000002,131596.23156762362,0.17254442339236128,22706.195896443271]
[1615,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.9161521220993203,117238.95599999999,341886.63033210882,0.17254442339236128,58990.631496211092]
[1616,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.9161521220993203,53291.585999999996,155406.3716039384,0.17254442339236128,26814.50277990058]
[1617,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.9161521220993203,33445.614999999998,97532.501157166858,0.17254442339236128,16828.689174178166]
[1618,null,"TRAIL UNIT 67 MESA","MESAVERDE",2.9161521220993203,107894.95000000001,314638.08740630007,0.17254478634386886,54289.161567163581]
[1619,null,"TRAIL UNIT 68 MESA","MESAVERDE",2.9161521220993203,76227.236000000004,222290.2160231657,0.17254442339236128,38354.937149480553]
[1620,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.9161521220993203,97279.90800000001,283683.01015182666,0.17254442339236128,48947.921412856304]
[1621,null,"TRAIL UNIT 71 MESA","MESAVERDE",2.9161521220993203,59109.668000000012,172372.78377478631,0.17254478634386886,29742.025147918408]
[1622,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.9161521220993203,69252.44200000001,201950.65569886012,0.17254442339236128,34845.4594412691]
[1623,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.9161521220993203,100509.81200000002,293101.90155560378,0.17254442339236128,50573.098599116296]
[1624,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.9161521220993203,36822.524999999994,107380.08441980525,0.17250250110305895,18523.333131074018]
[1625,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.9161521220993203,124080.15800000001,361836.61606211896,0.17254442339236128,62432.890280681531]
[1626,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.9161521220993203,16659.755000000001,48582.379896904764,0.13600035617229708,6607.2209696768932]
[1627,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.9161521220993203,86350.829000000012,251812.15323338556,0.17254442339236128,43448.782782843438]
[1628,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.9161521220993203,35372.676999999996,103152.10709788381,0.17250250110305895,17793.996468435558]
[1629,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.9161521220993203,59542.51,173635.01689162001,0.17254442339236128,29959.753870287484]
[1630,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.9161521220993203,71691.493000000002,209063.29944841858,0.17254442339236128,36072.706455831947]
[1631,null,"TRAIL UNIT 95 MESA","MESAVERDE",2.9161521220993203,85173.401999999987,248378.59698871846,0.17254442339236128,42856.341800422109]
[1632,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.9161521220993203,141044.95300000001,411308.5390023489,0.17254442339236128,70968.994698514827]
[1633,null,"TRAIL UNIT 177 MESA","MESAVERDE",2.9161521220993203,184034.32300000003,536672.08155556186,0.17254442339236128,92599.77486278271]
[1634,null,"TRAIL UNIT 105 MESA","MESAVERDE",2.9161521220993203,84835.828999999983,247394.18276840501,0.17254442339236128,42686.486616398885]
[1635,null,"TRAIL UNIT 106 MESA","MESAVERDE",2.9161521220993203,229554.69499999998,669416.41096211213,0.17254442339236128,115504.06863884159]
[1636,null,"TRAIL UNIT 82 MESA","MESAVERDE",2.9161521220993203,57619.157000000007,168026.22695912392,0.17254442339236128,28991.988445456067]
[1637,null,"TRAIL UNIT 84 MESA","LANCE",2.9161521220993203,167338.511,487984.55396159046,0.17254442339236128,84199.013487681237]
[1638,null,"TRAIL BUFFER 22-9 MESA","LANCE",2.9161521220993203,487273.64600000001,1420964.0768259729,0.15000000000000002,213144.61152389596]
[1639,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",2.9161521220993203,19598.258000000002,57151.501656149987,0.17254438555028606,9861.1707365365564]
[1640,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",2.9161521220993203,97684.669000000009,284863.35480091971,0.14633312000000001,41684.943481685565]
[1641,null,"WHISKEY CANYON UNIT 10 MESA","MESAVERDE",2.9161521220993203,209040.41400000002,609593.64689062047,0.14633333333333334,89203.870328327466]
[1642,null,"WHISKEY CANYON UNIT 12 MESA","MESAVERDE",2.9161521220993203,238916.48099999997,696716.80307265185,0,0]
[1643,null,"WHISKEY CANYON UNIT 13 MESA","MESAVERDE",2.9161521220993203,333255.87799999997,{"$f":"E1665*F1665","v":971824.83583177207},0,{"$f":"G1665*H1665","v":0}]
[1644,null,"WHISKEY CANYON UNIT 15 MESA","MESAVERDE",2.9161521220993203,166443.19500000001,485373.67630824097,0,0]
[1645,null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",2.9161521220993203,85135.551999999996,248268.22063089703,0.1516666666666667,37654.013462352726]
[1646,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",2.9161521220993203,68953.759999999995,201079.65355072721,0.12499994482758617,25134.945599791041]
[1647,null,"WHISKEY CANYON UNIT 5 MESA","MESAVERDE",2.9161521220993203,229353.34299999999,668829.23790002323,0.14633333333333334,97872.011812703407]
[1648,null,"WHISKEY CANYON UNIT 8 MESA","MESAVERDE",2.9161521220993203,165455.68500000003,482493.94692614675,0.14633333333333334,70604.947566859482]
[1649,null,"WHISKEY CANYON UNIT 9 MESA","MESAVERDE",2.9161521220993203,154020.17600000001,449146.26308851084,0,0]
[{"$f":"+A1671+1","v":1650},null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",2.9161521220993203,51395.946000000004,149878.39699520209,0.1516666666666667,22731.556877605653]
[]
[{"$f":"+A1672+1","v":1651},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1434:F1672)","v":15041953.404999997},{"$f":"SUM(G1434:G1672)","v":44968507.558509849},null,{"$f":"SUM(I1434:I1672)","v":6986583.1810473027}]
[]
[{"$f":"+A1674+1","v":1652},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1684-F1674","v":-828329.58755614981},null,"+",{"$f":"I1674/F1674*F1676","v":-384736.83629813412}]
[]
[]
[{"$f":"+A1676+1","v":1653},"Total Wexpro II Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1674+I1676","v":6601846.3447491685}]
[]
[{"$f":"+A1679+1","v":1654},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S109","v":39621625.09595459}]
[]
[]
[{"$f":"+A1681+1","v":1655},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":14213623.817443848},null,null,{"$f":"I1679+I1681","v":46223471.440703757}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[null,null,null,null,null,"Base Year",null,null,"Test-Year"]
[null,null,null,null,null,"Dth",null,null,"Royalty $"]
[]
[{"$f":"+A1684+1","v":1656},"Total Wexpro Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1679+I1423","v":29782483.98520197}]
[]
[{"$f":"+A1692+1","v":1657},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1681+I1425","v":214070753.20942625}]
[]
[]
[{"$f":"+A1694+1","v":1658},"Total Wexpro Company Production",null,null,null,{"$f":"F1684+F1428","v":61017573.67990911},null,null,{"$f":"I1692+I1694","v":243853237.19462824}]

{"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. 20-057-14"}]
[]
[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":116401186},{"$f":"Calculations!P20","v":112504300},{"$f":"Calculations!P39","v":3896886}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":661403}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":117062589}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Royalty Detail'!F1428+'Royalty Detail'!F1684","v":61017573.67990911},{"$f":"$D$10/$C$10*C21","v":58974823.629001498},{"$f":"$E$10/$C$10*C21","v":2042750.0509076109}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$274","v":-3169862.9526712783},{"$f":"D21*-'Other Inputs'!$E$274","v":-3063742.0875266278},{"$f":"E21*-'Other Inputs'!$E$274","v":-106120.86514465039}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2 p4'!F24","v":59625393},{"$f":"$D$10/$C$10*C25","v":57629250.458753057},{"$f":"$E$10/$C$10*C25","v":1996142.5412469422}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$273","v":-709542.17670000007},{"$f":"D25*-'Other Inputs'!$E$273","v":-685788.08045916143},{"$f":"E25*-'Other Inputs'!$E$273","v":-23754.096240838615}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.2 p5'!G18","v":-13205678.998515001},{"$f":"$D$10/$C$10*C29","v":-12763578.472066695},{"$f":"$E$10/$C$10*C29","v":-442100.52644830552}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.2 p5'!G17","v":13882321.189160001},{"$f":"$D$10/$C$10*C30","v":13417567.994209385},{"$f":"$E$10/$C$10*C30","v":464753.19495061639}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":676642.19064499997},{"$f":"D29+D30","v":653989.52214268968},{"$f":"E29+E30","v":22652.668502310873}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P165+Calculations!P166-1","v":-377616.15860258846},{"$f":"D10/C10*C33","v":-364974.30182775966},{"$f":"E10/C10*C33","v":-12641.856774828793}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":117062587.58258025},{"$f":"SUM(D21:D30)+D33","v":113143559.14008369},{"$f":"SUM(E21:E30)+E33","v":3919028.4424965461}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":5.649982596819641E-3},{"$f":"(+D36-D10)/D36","v":5.6499825968194545E-3},{"$f":"(+E36-E10)/E36","v":5.6499825968194901E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":1.4174197465181351}]

{"sheet":"SDR#2","index":15,"n_rows":71,"n_cols":25,"rows_kept":71,"cut":false,"hidden":false,"merged":[[28,9,28,11],[4,0,4,6],[5,0,5,6],[9,20,9,22],[8,20,8,22],[8,2,8,3]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 20-057-14"}]
[]
[]
["Standard Data Request #2"]
["Supplier Non-Gas Costs"]
[]
[null," (A)  ","(B)","(C)","(D)","(E)","(F)",null,null,null,null,null,null,null,null,null,null,null,null,"withdraw"]
["I.  Transportation (QPC T-1)",null,"Volume (Dth)",null,null,null,"Utah Total",null,null,"Utah gas","Utah Co.","Utah gas","Wyo gas","Wyo Co.","Wyo gas",null,"@city gate","@city gate",null,"loss","Kern River"]
[null,"Month ","Utah","Wyoming","$/dth","Demand","b*d+e*(Ut %)",null,null,"purchased","production","withdrawn","purchased","production","withdrawn","Total","purchased","co production","withdrawls",{"$f":"-Calculations!P165/Calculations!P137","v":1.4845252373474296E-2},"Transportation"]
[]
[null,{"$f":"+'SDR#3'!C11","v":"Nov20"},{"$f":"J12+K12+L12-(T12+$B$49*U12)*$J$39","v":9879497.0572620295},{"$f":"M12+N12+O12-(T12+$B$49*U12)*$K$39","v":342202.68709272053},{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":3922506.3155798209},null,null,{"$f":"Q12*$J$39","v":7216686.8410633318},{"$f":"R12*$J$39","v":4912311.0216165213},{"$f":"S12*$J$39","v":0},{"$f":"Q12-J12","v":249969.16488813236},{"$f":"R12-K12","v":170150.97243201453},{"$f":"S12-L12","v":0},{"$f":"SUM(J12:O12)-U12","v":9012568},{"$f":"Calculations!D169","v":7466656.0059514642},{"$f":"Calculations!D161","v":5082461.9940485358},{"$f":"Calculations!D163+Calculations!D164","v":0},{"$f":"S12*$T$10","v":0},{"$f":"V12*W12","v":3536550},117885,30,{"$f":"B12","v":"Nov20"},6]
[null,{"$f":"+'SDR#3'!C13","v":"Dec20"},15330988.653496053,531029.61442333844,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":3937061.7981417654},null,null,{"$f":"Q13*$J$39","v":13057781.728444669},{"$f":"R13*$J$39","v":5118137.9860452749},490993.15334756963,452291.03961921297,177280.33740833029,17006.855252430367,{"$f":"SUM(J13:O13)-U13","v":14080381.100117486},{"$f":"Calculations!E169","v":13510072.768063882},{"$f":"Calculations!E161","v":5295418.3234536052},{"$f":"Calculations!E163+Calculations!E164","v":508000.0086},{"$f":"S13*$T$10","v":7541.388333394113},{"$f":"V13*W13","v":5233110},168810,31,{"$f":"B13","v":"Dec20"},7]
[null,{"$f":"+'SDR#3'!C15","v":"Jan21"},17025974.646489002,589739.96759464277,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},{"$f":"(+C14)*E14+F14*$J$33/$L$33","v":3941587.4107430568},null,null,{"$f":"Q14*$J$39","v":11707144.523667615},5017291.8392472649,3684876.5022819508,405508.12363844737,173787.26258709189,127635.50951804966,15883133.760940421,{"$f":"Calculations!F169","v":12112652.647306062},{"$f":"Calculations!F161","v":5191079.1018343568},{"$f":"Calculations!F163+Calculations!F164","v":3812512.0118000004},{"$f":"S14*$T$10","v":56597.702992073224},5233110,168810,31,"Jan21",8]
[null,{"$f":"+'SDR#3'!C17","v":"Feb21"},13821468.687051091,478743.37092900393,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},3933031.3798313574,null,null,{"$f":"Q15*$J$39","v":9386627.5959039684},4297206.6296403864,3191522.7223517993,325130.84091623127,148845.1939539453,110546.88767820084,12733199.870444536,{"$f":"Calculations!G169","v":9711758.4368201997},{"$f":"Calculations!G161","v":4446051.8235943317},{"$f":"Calculations!G163+Calculations!G164","v":3302069.6100300001},49020.0567156752,4726680,168810,28,"Feb21",9]
[null,{"$f":"+'SDR#3'!C19","v":"Mar21"},10909727.588885454,377887.46478971525,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},3925257.0310992552,null,null,4248521.5598743679,4844596.9871793827,4203495.1538395453,147158.85692700278,167805.51654453669,145599.2474604547,10102742.321825288,{"$f":"Calculations!H169","v":4395680.4168013707},{"$f":"Calculations!H161","v":5012402.5037239194},{"$f":"Calculations!H163+Calculations!H164","v":4349094.4013},64563.403983362601,3654435,117885,31,"Mar21",10]
[null,{"$f":"+'SDR#3'!C21","v":"Apr21"},8718269.9976006038,301980.49583766912,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},3919405.8393305247,null,null,2949996.2924194396,4614688.9425316295,1846680.4623885185,102180.97665583668,159842.03923322354,63964.695041481405,8690803.4082701318,{"$f":"Calculations!I169","v":3052177.2690752763},{"$f":"Calculations!I161","v":4774530.981764853},{"$f":"Calculations!I163+Calculations!I164","v":1910645.1574299999},{"$f":"S17*$T$10","v":28364.009558204878},1046550,34885,30,"Apr21",11]
[null,{"$f":"+'SDR#3'!C23","v":"May21"},4776451.031309098,165445.09990812829,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":3908881.1826905264},null,null,766371.76293077657,4697949.9060073728,0,26545.326656494639,162726.00440535601,0,4572158,{"$f":"Calculations!J169","v":792917.08958727121},{"$f":"Calculations!J161","v":4860675.9104127288},{"$f":"Calculations!J163+Calculations!J164","v":0},0,1081435,34885,31,"May21",12]
[null,{"$f":"+'SDR#3'!C25","v":"Jun21"},4902477.7368264981,169810.37042984925,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},3909217.673994258,null,null,1238228.6814248106,4329930.3176233508,0,42889.347459988669,149978.66602184996,0,4714477.0125299999,{"$f":"Calculations!K169","v":1281118.0288847992},{"$f":"Calculations!K161","v":4479908.9836452007},{"$f":"Calculations!K163+Calculations!K164","v":0},0,1046550,34885,30,"Jun21",1]
[null,{"$f":"+'SDR#3'!C27","v":"Jul21"},4385624.7405573875,151907.79065983908,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},{"$f":"(+C20)*E20+F20*$J$33/$L$33","v":3907837.6764942193},null,null,655540.12641185406,4417955.2517745849,0,22706.377810026752,153027.64400353469,0,4167794.4000000004,{"$f":"Calculations!L169","v":678246.50422188081},{"$f":"Calculations!L161","v":4570982.8957781196},{"$f":"Calculations!L163+Calculations!L164","v":0},0,1081435,34885,31,"Jul21",2]
[null,{"$f":"+'SDR#3'!C29","v":"Aug21"},4324136.5478391452,149777.98337808144,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":3907673.5030196616},null,null,475287.60534764052,4536719.5801205561,0,16462.851777689822,157141.36275411397,0,4104176.4000000004,{"$f":"Calculations!M169","v":491750.45712533034},{"$f":"Calculations!M161","v":4693860.94287467},{"$f":"Calculations!M163+Calculations!M164","v":0},0,1081435,34885,31,"Aug21",3]
[null,{"$f":"+'SDR#3'!C31","v":"Sep21"},4993713.5417847056,172970.56547164195,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":3909461.2735934961},null,null,1183265.4656852155,4476129.3383211531,0,40985.550130192423,155042.65839343891,0,4808873.0125299999,{"$f":"Calculations!N169","v":1224251.015815408},{"$f":"Calculations!N161","v":4631171.996714592},{"$f":"Calculations!N163+Calculations!N164","v":0},0,1046550,34885,30,"Sep21",4]
[null,{"$f":"+'SDR#3'!C33","v":"Oct21"},8018303.7023038985,277735.29937305721,{"$f":"'Other Inputs'!$F$40","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$278/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4017465.6733399993},{"$f":"(+C23)*E23+F23*$J$33/$L$33","v":3917536.9293220825},null,null,4058010.6443098057,4648163.6956231445,0,140560.00408572704,161001.52644105256,0,7926300.8704597298,{"$f":"Calculations!O169","v":4198570.6483955327},{"$f":"Calculations!O161","v":4809165.2220641971},{"$f":"Calculations!O163+Calculations!O164","v":0},0,1081435,34885,31,"Oct21",5]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":107086633.93140496},{"$f":"SUM(D12:D23)","v":3709230.7098876876},null,null,{"$f":"SUM(G12:G23)","v":47039458.01384002},null,null,{"$f":"SUM(J12:J25)","v":56943462.827483498},55911081.495730624,13417567.994209385,1972388.4605649828,1936629.1841784883,464753.19495061698,{"$f":"SUM(P12:P23)","v":100796608.15711761},58915851.288048469,57847710.67990911,13882321.189160001,206086.56158271001,29849275]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$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":1846198.0187531901},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E144","v":1195063},{"$f":"'Other Inputs'!E145","v":37218},{"$f":"J33+K33","v":1232281}]
["III.  Transportation (TL 112  demand)",null,{"$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":738479.20750127605},null,null,{"$f":"J33/L33","v":0.96979747314127218},{"$f":"K33/L33","v":3.0202526858727839E-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},{"$f":"F35*J34","v":2476209.3453552802}]
[null,null,null,null,null,null,null,null,null,"Dth Sales Allocation Base"]
["III.  Transportation (Hyrum)",null,{"$f":"+'Other Inputs'!E32","v":12},{"$f":"'Other Inputs'!D32","v":100000},{"$f":"'Other Inputs'!F32","v":5.2880399999999996},{"$f":"C37*D37*E37","v":6345648},{"$f":"F37*J34","v":6153993.3958439678},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":112504300},{"$f":"Calculations!P39","v":3896886},{"$f":"J38+K38","v":116401186}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E55","v":12},{"$f":"'Other Inputs'!D55","v":33000},{"$f":"'Other Inputs'!F55","v":3.1782333333333335},{"$f":"C39*D39*E39","v":1258580.4000000001},null,null,null,{"$f":"J38/L38","v":0.96652193904622241},{"$f":"K38/L38","v":3.3478060953777568E-2}]
[null,null,{"$f":"'Other Inputs'!E56","v":5},{"$f":"'Other Inputs'!D56","v":50000},{"$f":"'Other Inputs'!F56","v":3.1782333333333335},{"$f":"C40*D40*E40","v":794558.33333333337},{"$f":"(F39+F40+F41+F42)*J34","v":2111166.1142669371}]
[null,null,{"$f":"'Other Inputs'!E57","v":12},{"$f":"'Other Inputs'!D57","v":1885},{"$f":"'Other Inputs'!F57","v":5.4719583333333333},{"$f":"C41*D41*E41","v":123775.69749999999}]
[null,null,{"$f":"'Other Inputs'!E59","v":0},{"$f":"'Other Inputs'!D59","v":0},{"$f":"'Other Inputs'!F59","v":0},{"$f":"C42*D42*E42","v":0}]
[]
["V.  Transportation (KR #20024)",null,{"$f":"+'Other Inputs'!E66","v":5},{"$f":"+'Other Inputs'!D66","v":27000},{"$f":"+'Other Inputs'!F66","v":8.7579999999999991},{"$f":"C44*D44*E44","v":1182329.9999999998},{"$f":"F44*J34","v":1146620.64641912}]
[]
["VI.  Transportation (KR #20017)",null,{"$f":"+'Other Inputs'!E62","v":3},{"$f":"+'Other Inputs'!D62","v":56925},{"$f":"+'Other Inputs'!F62","v":8.6999999999999993},{"$f":"C46*D46*E46","v":1485742.4999999998},{"$f":"F46*J34","v":1440869.3222385964}]
[null,null,{"$f":"+'Other Inputs'!E64","v":2},{"$f":"+'Other Inputs'!D64","v":6000},{"$f":"+'Other Inputs'!F64","v":8.8449999999999989},{"$f":"C47*D47*E47","v":106139.99999999999},{"$f":"F47*J34","v":102934.30379921461}]
[]
["VIII.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C71","v":0.65810415677574186},{"$f":"'Other Inputs'!E70","v":365},{"$f":"'Other Inputs'!D70","v":34885},{"$f":"'Other Inputs'!F70","v":4.4000000000000003E-3},{"$f":"B49*C49*D49*E49","v":36870.489395649543}]
[null,{"$f":"'Other Inputs'!C70","v":0.65810415677574186},{"$f":"'Other Inputs'!E71","v":151},{"$f":"'Other Inputs'!D71","v":50000},{"$f":"'Other Inputs'!F71","v":4.4000000000000003E-3},{"$f":"B50*C50*D50*E50","v":21862.220088090147},{"$f":"(F49+F50)*J39","v":56766.452255662538}]
[]
["IX. Transportation (KR #20024)",{"$f":"+'Other Inputs'!C77","v":0.65810415677574186},{"$f":"+'Other Inputs'!E77","v":151},{"$f":"+'Other Inputs'!D77","v":27000},{"$f":"+'Other Inputs'!F77","v":4.4000000000000003E-3},{"$f":"B52*C52*D52*E52","v":11805.598847568679},{"$f":"+F52*J39","v":11410.370289753928}]
[]
["X.  Trans (KR #20017)",{"$f":"+'Other Inputs'!C74","v":0.65810415677574186},{"$f":"+'Other Inputs'!E74","v":90},{"$f":"+'Other Inputs'!D74","v":56925},{"$f":"+'Other Inputs'!F74","v":4.4000000000000003E-3},{"$f":"B54*C54*D54*E54","v":14835.181333285807}]
[null,{"$f":"+'Other Inputs'!C75","v":0.65810415677574186},{"$f":"+'Other Inputs'!E75","v":61},{"$f":"+'Other Inputs'!D75","v":6000},{"$f":"+'Other Inputs'!F75","v":4.4000000000000003E-3},{"$f":"B55*C55*D55*E55","v":1059.8109340716546},{"$f":"(F54+F55)*J39","v":15362.858747371045}]
[]
["XII.  Other Trans",null,null,null,null,{"$f":"'Other Inputs'!$D$181","v":3682628.27},{"$f":"F57*$J$39","v":3559341.0163068357}]
[]
["Storage Commodity",null,null,null,null,{"$f":"+'Ut 1.4 p2'!J29","v":424845},{"$f":"+F59*J39","v":410622.01319409237}]
["Total ACA",null,null,{"$f":"+'Ut 1.4 p1'!F38","v":130439796.59553488},{"$f":"+'Ut 1.4 p1'!J38","v":1.1000000000000001E-3},{"$f":"+D60*E60","v":143483.77625508836},{"$f":"+F60*J39","v":138680.21764774233}]
[]
["XIV.  Storage Demand",null,12,{"$f":"'Other Inputs'!E166","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C62*D62*E62","v":6366793.125}]
[null,null,5,{"$f":"+'Other Inputs'!E167","v":2500000},{"$f":"+'Other Inputs'!E15","v":0.09},{"$f":"C63*D63*E63","v":1125000}]
[null,null,12,{"$f":"'Other Inputs'!E168","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C64*D64*E64","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E169","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C65*D65*E65","v":3829245.8399999994},{"$f":"SUM(F62:F65)*J34","v":14692488.032406319}]
[]
["XV. Peak Hour Service",null,{"$f":"+'Other Inputs'!E20","v":3},{"$f":"+'Other Inputs'!D20","v":28752},{"$f":"+'Other Inputs'!F20","v":11.653333333333334},{"$f":"C67*D67*E67","v":1005169.92},{"$f":"F67*J34","v":974811.24849361472}]
[null,null,{"$f":"+'Other Inputs'!E23","v":3},{"$f":"+'Other Inputs'!D23","v":66333.333333333328},{"$f":"+'Other Inputs'!F23","v":8.6921055276381907},{"$f":"C68*D68*E68","v":1729729},{"$f":"F68*J34","v":1677486.8134191795}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G34+G35+G40+G50+G57+G65++G44+G46+G47+G52+G55+G67+G68+G59+G60+G37","v":84592897.390778199}]

{"sheet":"Wy SDR#1","index":16,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["Wyoming Standard Data Request #1"]
["Global Insights Forecast"]

{"sheet":"SDR#3","index":17,"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. 20-057-14"}]
[]
[]
[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,{"$f":"Calculations!D141","v":"Nov20"},{"$f":"Calculations!D20","v":11920504},null,{"$f":"Calculations!D39","v":437208},null,{"$f":"SUM(D11:F11)","v":12357712}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Dec20"},{"$f":"Calculations!E20","v":18599967},null,{"$f":"Calculations!E39","v":597388},null,{"$f":"SUM(D13:F13)","v":19197355}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Jan21"},{"$f":"Calculations!F20","v":20311983},null,{"$f":"Calculations!F39","v":634923},null,20946906]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Feb21"},{"$f":"Calculations!G20","v":16753834},null,{"$f":"Calculations!G39","v":560298},null,17314132]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"Mar21"},{"$f":"Calculations!H20","v":13134513},null,{"$f":"Calculations!H39","v":469287},null,13603800]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Apr21"},{"$f":"Calculations!I20","v":9310693},null,{"$f":"Calculations!I39","v":345513},null,9656206]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"May21"},{"$f":"Calculations!J20","v":5388954},null,{"$f":"Calculations!J39","v":232696},null,5621650]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Jun21"},{"$f":"Calculations!K20","v":3090658},null,{"$f":"Calculations!K39","v":120795},null,3211453]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"Jul21"},{"$f":"Calculations!L20","v":2549038},null,{"$f":"Calculations!L39","v":72966},null,2622004]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Aug21"},{"$f":"Calculations!M20","v":2485947},null,{"$f":"Calculations!M39","v":72798},null,2558745]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Sep21"},{"$f":"Calculations!N20","v":2777744},null,{"$f":"Calculations!N39","v":101318},null,2879062]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"Oct21"},{"$f":"Calculations!O20","v":6180465},null,{"$f":"Calculations!O39","v":251696},null,6432161]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":112504300},null,{"$f":"SUM(F11:F33)","v":3896886},null,{"$f":"SUM(H11:H33)","v":116401186}]

{"sheet":"SDR#4","index":18,"n_rows":33,"n_cols":8,"rows_kept":33,"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. 20-057-14"}]
[]
[]
[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":79092643},{"$f":"'Utah Summary-by class'!J8","v":0.91868000000000005},{"$f":"E12*F12","v":72660829.271240011}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":30260118},{"$f":"'Utah Summary-by class'!J9","v":0.38583000000000001},{"$f":"E13*F13","v":11675261.32794}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":1458904},{"$f":"'Utah Summary-by class'!J13","v":0.88924999999999998},{"$f":"E15*F15","v":1297330.382}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1336431},{"$f":"'Utah Summary-by class'!J14","v":0.76615999999999995},{"$f":"E16*F16","v":1023919.9749599999}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":205030},{"$f":"'Utah Summary-by class'!J18","v":0.77861000000000002},{"$f":"E18*F18","v":159638.40830000001}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":151174},{"$f":"'Utah Summary-by class'!J21","v":0.17898},{"$f":"E20*F20","v":27057.122520000001}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":112504300},null,{"$f":"SUM(G12:G21)","v":86844036.486960009}]
[]
[]
[]
[null,null,"Rate Schedule","Season","Trans Dth","SNG Rate","SNG Revenue"]
[null,9,"TSF","annual",{"$f":"'Utah Summary-by class'!B23","v":345541.44},{"$f":"'Utah Summary-by class'!J23","v":1.6791100000000001},{"$f":"E28*F28","v":580202.08731840004}]
[]
[null,10,"TBF","annual",{"$f":"'Utah Summary-by class'!B25","v":47509.2},{"$f":"'Utah Summary-by class'!J25","v":1.0557299999999998},{"$f":"E30*F30","v":50156.88771599999}]
[]
[]
[null,11,"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E28:E30)","v":393050.64},null,{"$f":"SUM(G28:G30)","v":630358.97503440001}]

{"sheet":"Current Exh Updated Exh","index":19,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":true,"merged":[[7,1,7,4],[10,1,10,3]]}
[]
[]
[]
[]
[]
[]
[]
[null,"Current Exhibits to Proposed Exhibits "]
[]
[]
[]
[null,"Current Exhibit","Description of Exhibit","Proposed Exhibit","Comments"]
[null,1.1000000000000001,"Company Production with detailed well information","1.2 p1","Detail of well info in electronic model"]
[null,1.2,"Purchased Gas Costs","1.2 p4"]
[null,"1.3 p1","Transportation","1.4 p1"]
[null,null,"Gathering","1.2 p3"]
[null,"1.3 p2","Storage","1.4 p3"]
[null,null,"Working Gas Charges","1.2 p5"]
[null,"1.4 p1","Gas Related Costs and Revenue Credits","1.2 p3"]
[null,"1.4 p2","Cost of Storage Gas","1.2 p5"]
[null,"1.4 p3","Other Revenues","1.2 p2"]
[null,1.5,"Gas Cost Allocation","1.1 p2"]
[null,"1.6 p1","Commodity Change and New Rates","1.5 p1"]
[null,"1.6 p2","Supplier Non-Gas Change ","1.5 p2"]
[null,"1.6 p3","Supplier Non-Gas New Rates","1.5 p3","Detail of calculation updated"]
[null,1.7,"Effect on GS Typical Customer",1.6]
[null,1.8,"Legislative/Proposed Rate Schedules",1.7]
[null,1.9,"Dominion Energy Questar Pipeline, LLC Tariff Rates","-","Removed as an exhibit"]
[null,"1.10","Confidential Comparison of Natural Gas Price Forecast",1.3]
[null,1.1100000000000001,"Legislative/Proposed Combined Rate Schedules",1.8]

{"sheet":"Ut 1.1 p1","index":20,"n_rows":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":false,"merged":[[8,1,8,4],[11,1,11,3],[13,1,13,2]]}
[null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,"DEU Exhibit 1.1"]
[null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[]
[null,"TABLE OF CONTENTS"]
[]
[]
[]
[]
[null,"DEU Exhibit",null,"Description","Type"]
[]
[null,1.1000000000000001,"Page 2","Test-Year Gas Cost Allocation","Summary"]
[]
[null,1.2,"Page 1","Test-Year Royalties & Company Production","Commodity"]
[null,null,"Page 2","Test-Year Other Revenues","Commodity"]
[null,null,"Page 3","Summary of Wexpro Test-Year Gas Costs and Revenue Credits","Commodity"]
[null,null,"Page 4","Test-Year Purchased Gas Costs","Commodity"]
[null,null,"Page 5","Test-Year Storage Gas & Working Gas Charges","Commodity"]
[]
[null,1.3,null,"Confidential Comparison of Natural Gas Price Forecasts","Commodity"]
[]
[null,1.4,"Page 1","Test-Year Transportation Charges","SNG"]
[null,null,"Page 2","Test-Year Storage Charges","SNG"]
[null,null,"Page 3","Supplier Non-Gas Cost Class Allocation","SNG"]
[null,null,"Page 4","Supplier Non-Gas Cost Summary","SNG"]
[]
[null,1.5,"Page 1","Test-Year Gas Cost Change","Commodity"]
[null,null,"Page 2","Test-Year Supplier Non-Gas Cost Change","SNG"]
[null,null,"Page 3","Supplier Non-Gas Rate Calculation","SNG"]
[null,null,"Page 4","General Service Summer / Winter Differential","SNG"]
[null,null,"Page 5","Firm Service Summer / Winter Differential","SNG"]
[null,null,"Page 6","Summary of Rates","Summary"]
[]
[null,1.6,null,"Effect on GS Typical Customer","Summary"]
[]
[null,1.7,"Page1-8","Legislative Rate Schedules","Summary"]
[null,null,"Page 9-17","Proposed Rate Schedules","Summary"]
[]
[null,1.8,"Page1-8","Legislative Combined Rate Schedules","Summary"]
[null,null,"Page 9-17","Proposed Combined Rate Schedules","Summary"]

{"sheet":"Ut 1.1 p2","index":21,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[[7,2,7,7],[10,2,10,3]]}
[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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.1"]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,null,"Allocation"]
[null,null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[null,"COMMODITY"]
[1,null,"Dominion Energy Production (DEU Exhibit 1.2, p 1)",null,2,{"$f":"'Ut 1.2 p3'!E15+'Ut 1.2 p3'!E28","v":243853237.19462821},{"$f":"CHOOSE($E16,G$53,G$56)*$F16","v":8163733.5385777419},235689503.65605047]
[{"$f":"A16+1","v":2},null,"Other Revenue's Credit  (DEU Exhibit 1.2, p 2)",null,2,{"$f":"'Ut 1.2 p3'!E16+'Ut 1.2 p3'!E29+'Ut 1.2 p3'!E47","v":-19108070.059914023},-639701.1341748538,-18468368.925739169]
[{"$f":"A17+1","v":3},null,"Gathering (DEU Exhibit 1.2, p 3, ln 4)","- Demand",1,{"$f":"'Ut 1.2 p3'!E19","v":5013550.4234298132},151421.89132122527,4862128.5321085881]
[{"$f":"A18+1","v":4},null,"Gathering (DEU Exhibit 1.2, p 3, lns 5, 6, 12)","- Commodity",2,{"$f":"'Ut 1.2 p3'!E21+'Ut 1.2 p3'!E20+'Ut 1.2 p3'!E32","v":7956934.0343432706},266382.72260693129,7690551.3117363388]
[{"$f":"A19+1","v":5},null,"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(F16:F19)","v":237715651.59248728},{"$f":"SUM(G16:G19)","v":7941837.0183310444},{"$f":"SUM(H16:H19)","v":229773814.57415622}]
[]
[{"$f":"A20+1","v":6},null,"Dominion Energy Contract Gas (DEU Exhibit 1.2, p 4)",null,2,{"$f":"'Ut 1.2 p4'!E24","v":187030371},{"$f":"CHOOSE($E22,G$53,G$56)*$F22","v":6261414.1605456322},{"$f":"CHOOSE($E22,H$53,H$56)*$F22","v":180768956.83945435}]
[]
[{"$f":"A22+1","v":7},null,"Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 5, ln 3)",null,2,{"$f":"'Ut 1.2 p5'!E21","v":-1304250.6957417727},{"$f":"CHOOSE($E24,G$53,G$56)*$F24","v":-43663.784291049866},{"$f":"CHOOSE($E24,H$53,H$56)*$F24","v":-1260586.9114507227}]
[]
[{"$f":"A24+1","v":8},null,"Working Gas Costs (DEU Exhibit 1.2, p 5, ln 17)",null,2,{"$f":"'Ut 1.2 p5'!I43","v":2862084.434229997},{"$f":"CHOOSE($E26,G$53,G$56)*$F26","v":95817.037144009824},{"$f":"CHOOSE($E26,H$53,H$56)*$F26","v":2766267.397085987}]
[]
[]
[{"$f":"A26+1","v":9},null,"TOTAL COMMODITY",null,null,{"$f":"SUM(F20:F27)","v":426303856.33097547},{"$f":"SUM(G20:G27)","v":14255404.431729635},{"$f":"SUM(H20:H27)","v":412048451.8992458}]
[]
[null,"SNG"]
[{"$f":"A29+1","v":10},null,"Transportation (DEU Exhibit 1.4, p 1, ln 15)","- Demand",1,{"$f":"'Ut 1.4 p1'!M33","v":64724861},{"$f":"CHOOSE($E32,G$53,G$56)*$F32","v":1954854.352779926},{"$f":"CHOOSE($E32,H$53,H$56)*$F32","v":62770006.647220075}]
[{"$f":"A32+1","v":11},null,"Transportation (DEU Exhibit 1.4, p 1, ln 24)","- Commodity",2,{"$f":"'Ut 1.4 p1'!M50","v":525742},{"$f":"CHOOSE($E33,G$53,G$56)*$F33","v":17600.822721960925},{"$f":"CHOOSE($E33,H$53,H$56)*$F33","v":508141.17727803905}]
[]
[{"$f":"A33+1","v":12},null,"Other Transportation (DEU Exhibit 1.4, p 1, ln 25)",null,2,{"$f":"'Ut 1.4 p1'!M54","v":3682628},{"$f":"CHOOSE($E35,G$53,G$56)*$F35","v":123287.24465408798},{"$f":"CHOOSE($E35,H$53,H$56)*$F35","v":3559340.7553459117}]
[]
[{"$f":"A35+1","v":13},null,"Peak Hour Service (DEU Exhibit 1.4, p 1, ln 28)",null,1,{"$f":"'Ut 1.4 p1'!L60+'Ut 1.4 p1'!L61","v":2734899},{"$f":"CHOOSE($E37,G$53,G$56)*$F37","v":82600.860503407908},{"$f":"CHOOSE($E37,H$53,H$56)*$F37","v":2652298.1394965923}]
[]
[{"$f":"A37+1","v":14},null,"Storage (DEU Exhibit 1.4, p 2, ln 5)","- Demand",1,{"$f":"'Ut 1.4 p2'!J20","v":15150058},{"$f":"CHOOSE($E39,G$53,G$56)*$F39","v":457570.03365628456},{"$f":"CHOOSE($E39,H$53,H$56)*$F39","v":14692487.966343716}]
[{"$f":"A39+1","v":15},null,"Storage (DEU Exhibit 1.4, p 2, ln 12)","- Commodity",2,{"$f":"'Ut 1.4 p2'!J29","v":424845},{"$f":"CHOOSE($E40,G$53,G$56)*$F40","v":14222.986805907631},{"$f":"CHOOSE($E40,H$53,H$56)*$F40","v":410622.01319409237}]
[]
[]
[{"$f":"A40+1","v":16},null,"TOTAL SNG",null,null,{"$f":"SUM(F32:F40)","v":87243033},{"$f":"SUM(G32:G40)","v":2650136.3011215753},{"$f":"SUM(H32:H40)","v":84592896.698878437}]
[]
[]
[{"$f":"A43+1","v":17},null,"TOTAL GAS  COST",null,null,{"$f":"F29+F43","v":513546889.33097547},{"$f":"G29+G43","v":16905540.732851211},{"$f":"H29+H43","v":496641348.59812427}]
[]
[]
[]
["1/",null,"Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(G52:H52)","v":1232281},{"$f":"'Other Inputs'!$E$145","v":37218},{"$f":"'Other Inputs'!$E$144","v":1195063}]
[null,null,null,null," Percent-",{"$f":"G53+H53","v":1},{"$f":"G52/F52","v":3.0202526858727839E-2},{"$f":"H52/F52","v":0.96979747314127218}]
[]
[null,null,"#2  Commodity Sales - All",null," Dth-",{"$f":"G55+H55","v":116401186},{"$f":"'Ut 1.5 p1'!H21","v":3896886},{"$f":"'Ut 1.5 p1'!H20","v":112504300}]
[null,null,null,null," Percent-",{"$f":"G56+H56","v":1},{"$f":"G55/F55","v":3.3478060953777568E-2},{"$f":"H55/F55","v":0.96652193904622241}]

{"sheet":"Ut 1.2 p1","index":22,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[7,2,7,6]]}
[null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,"                     DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 1 of 5"]
[]
[]
[]
[null,null,"TEST-YEAR ROYALTIES & COMPANY PRODUCTION"]
[]
[null,"COMMODITY"]
[null,null,"(A)",null,"(B)",null,"(C)      "]
[null,null,null,null,"Base Year",null,"Test-Year"]
[null,null,null,null,"Dth    ",null,"Royalty $"]
[]
[null,"WEXPRO I"]
[{"$f":"A15+1","v":1},null,"Royalties Based on Historical Production",null,{"$f":"+'Royalty Detail'!F1418","v":54638886.559999943},null,{"$f":"+'Royalty Detail'!I1418","v":27061054.337230094}]
[]
[{"$f":"A16+1","v":2},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1420","v":-7834936.6975346804},null,{"$f":"G16/E16*E18","v":-3880416.6967772907}]
[]
[]
[{"$f":"A18+1","v":3},null,"Total Wexpro I Test-Year Royalties",null,null,null,{"$f":"G16+G18","v":23180637.640452802}]
[]
[{"$f":"A21+1","v":4},null,"Wexpro I Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S107","v":174449128.11347166}]
[]
[]
[{"$f":"A23+1","v":5},null,"Total Wexpro I Company Production (IRP Forecast)",null,{"$f":"+'Monthly Inputs'!S7","v":46803949.862465262},null,{"$f":"G21+G23","v":197629765.75392446}]
[]
[]
[]
[null,"WEXPRO II"]
[{"$f":"A26+1","v":6},null,"Royalties Based on Historical Production",null,{"$f":"+'Royalty Detail'!F1674","v":15041953.404999997},null,{"$f":"+'Royalty Detail'!I1674","v":6986583.1810473027}]
[]
[{"$f":"A31+1","v":7},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1676","v":-828329.58755614981},null,{"$f":"G31/E31*E33","v":-384736.83629813412}]
[]
[]
[{"$f":"A33+1","v":8},null,"Total Wexpro II Test-Year Royalties",null,null,null,{"$f":"G31+G33","v":6601846.3447491685}]
[]
[{"$f":"A36+1","v":9},null,"Wexpro II Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S109","v":39621625.09595459}]
[]
[]
[{"$f":"A38+1","v":10},null,"Total Wexpro II Company Production (IRP Forecast)",null,{"$f":"'Monthly Inputs'!S13","v":14213623.817443848},null,{"$f":"G36+G38","v":46223471.440703757}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A41+1","v":11},null,"Total Wexpro Test-Year Royalties",null,null,null,{"$f":"G36+G21","v":29782483.98520197}]
[]
[{"$f":"A46+1","v":12},null,"Total Wexpro Operator Service Fee",null,null,null,{"$f":"G38+G23","v":214070753.20942625}]
[]
[]
[{"$f":"A48+1","v":13},null,"Total Wexpro Company Production",null,{"$f":"E41+E26","v":61017573.67990911},null,{"$f":"G46+G48","v":243853237.19462824}]

{"sheet":"Ut 1.2 p2","index":23,"n_rows":55,"n_cols":11,"rows_kept":55,"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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 5"]
[]
[]
[]
[null,null,null," TEST-YEAR OTHER REVENUES  1/"]
[]
[null,"COMMODITY"]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!E7","v":"2021-10-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F205","v":3386880}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F206","v":3053672.9999999995}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F207","v":3427726.5762972794}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F211","v":-565232.11243142141}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":2862494.463865858}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F208","v":7675684.8600256229}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F209","v":0}]
[]
[null,{"$f":"B25+1","v":8},null,null,"3rd Party & Liquids Credits from MLPX Acquisition",null,null,{"$f":"'Other Inputs'!F210","v":795122.39999999979}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"1+B27","v":9},null,null,"Total Wexpro I",null,null,{"$f":"SUM(H15:H27)","v":17773854.723891478}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B30+1","v":10},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E227","v":0}]
[]
[null,{"$f":"B33+1","v":11},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E228","v":216000}]
[]
[null,{"$f":"B35+1","v":12},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E229","v":1073422.5942314505}]
[null,{"$f":"B37+1","v":13},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E232","v":-174860.54060030327}]
[null,{"$f":"B38+1","v":14},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F37+F38","v":898562.05363114714}]
[]
[null,{"$f":"B39+1","v":15},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!E230","v":0}]
[]
[null,{"$f":"B41+1","v":16},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E231","v":219653.28239139725}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B43+1","v":17},null,null,"Total Wexpro II",null,null,{"$f":"SUM(H33:H43)","v":1334215.3360225444}]
[]
[null,{"$f":"1+B46","v":18},null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E238","v":0}]
[]
[]
[null,{"$f":"B48+1","v":19},null,null,"Grand Total (Line 9 + Line 17 + Line 18)",null,null,{"$f":"H30+H46+H48","v":19108070.059914023}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]

{"sheet":"Ut 1.2 p3","index":24,"n_rows":59,"n_cols":7,"rows_kept":59,"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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,"Page 3 of 5"]
[]
[]
[]
[null,"SUMMARY OF WEXPRO TEST-YEAR GAS COSTS AND REVENUES CREDITS"]
[]
[null,"COMMODITY"]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D198","v":197629765.75392446}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.2 p2'!H30","v":-17773854.723891478}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":179855911.03003299},{"$f":"F25","v":44929451.670473531},{"$f":"E17/F25","v":4.0030738044423906}]
[]
[{"$f":"A17+1","v":4},null,"Gathering Demand",null,{"$f":"'Other Inputs'!E187","v":5013550.4234298132}]
[{"$f":"A19+1","v":5},null,"Gathering Commodity",null,{"$f":"'Other Inputs'!D187","v":3342366.9489532094}]
[{"$f":"A20+1","v":6},null,"Gathering Other Charges",null,{"$f":"ROUND('Other Inputs'!D179,0)","v":1415325}]
[{"$f":"A21+1","v":7},null,null,"Gathering",{"$f":"SUM(E19:E21)","v":9771242.3723830227}]
[]
[]
[{"$f":"A22+1","v":8},"Total Wexpro I Cost of Production",null,null,{"$f":"E17+E22","v":189627153.40241602},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E272)","v":44929451.670473531},{"$f":"E25/F25","v":4.2205534755509619}]
[]
[null,"WEXPRO II"]
[{"$f":"A25+1","v":9},null,"Wexpro II Production  4/",null,{"$f":"'Other Inputs'!D220","v":46223471.440703757}]
[{"$f":"A28+1","v":10},null,"Wexpro II Revenue Sharing Credits  5/",null,{"$f":"-'Ut 1.2 p2'!H46","v":-1334215.3360225444}]
[{"$f":"A29+1","v":11},null,null,"Net Cost of Wexpro II Production",{"$f":"E28+E29","v":44889256.104681216},{"$f":"F35","v":13644368.183555221},{"$f":"E30/F35","v":3.289947581360614}]
[]
[{"$f":"A30+1","v":12},null,null,"Gathering",{"$f":"'Other Inputs'!D190","v":3199242.0853900611}]
[]
[]
[{"$f":"A32+1","v":13},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E30:E32)","v":48088498.190071277},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E272)","v":13644368.183555221},{"$f":"E35/F35","v":3.5244210316773481}]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A35+1","v":14},null,"Total Wexpro Production",null,{"$f":"E15+E28","v":243853237.19462821}]
[{"$f":"A38+1","v":15},null,"Total Wexpro Revenue Sharing Credits",null,{"$f":"E16+E29","v":-19108070.059914023}]
[{"$f":"A39+1","v":16},null,null,"Net Cost of Total Wexpro Production",{"$f":"E38+E39","v":224745167.13471419},{"$f":"F25+F35","v":58573819.854028754},{"$f":"E40/F45","v":3.836955959075222}]
[]
[{"$f":"A40+1","v":17},null,null,"Total Wexpro Gathering ",{"$f":"E22+E32","v":12970484.457773084}]
[]
[]
[{"$f":"A42+1","v":18},"Total Wexpro Cost of Production",null,null,{"$f":"SUM(E40:E42)","v":237715651.59248728},{"$f":"F25+F35","v":58573819.854028754},{"$f":"E45/F45","v":4.0583942140856806}]
[]
[{"$f":"A45+1","v":19},"Sales of Cost-of-Service Gas 6/",null,null,{"$f":"-'Other Inputs'!E238","v":0},{"$f":"'Other Inputs'!F238","v":0},{"$f":"'Other Inputs'!G238","v":0}]
[]
[]
[{"$f":"A47+1","v":20},"Total Cost-of-Service Production",null,null,{"$f":"E25+E35+E47","v":237715651.59248731},{"$f":"F25+F35","v":58573819.854028754},{"$f":"E50/F50","v":4.0583942140856815}]
[]
[]
[]
["1/","Estimated into-pipe volumes used for Wexpro dths."]
["2/","DEU Exhibit 1.2, Page 1, Line 5."]
["3/","DEU Exhibit 1.2, Page 2, Line 9."]
["4/","DEU Exhibit 1.2, Page 1, Line 10."]
["5/","DEU Exhibit 1.2, Page 2, Line 17."]
["6/","DEU Exhibit 1.2, Page 2, Line 18."]

{"sheet":"Ut 1.2 p4","index":25,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,0,7,7]]}
[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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 4 of 5"]
[]
[]
[]
["     TEST-YEAR PURCHASED GAS COSTS"]
[]
[null,"COMMODITY"]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Total Cost","Dth","per Dth"]
[null," "]
[null,1,"Current Contracts",null,{"$f":"ROUND(Calculations!$P$186+Calculations!$P$189-E16,0)","v":72502189}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,{"$f":"'Monthly Inputs'!S94","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"E15+E16","v":72502189},{"$f":"Calculations!$P$185+Calculations!$P$188","v":21805000},{"$f":"E17/F17","v":3.3250258656271496}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"ROUND(Calculations!P183,0)","v":112097373},{"$f":"Calculations!$P$182","v":37019153},{"$f":"E19/F19","v":3.0280912423901216}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"ROUND(Calculations!P192,0)","v":2430809},{"$f":"Calculations!P191","v":801239.99999999953},{"$f":"E21/F21","v":3.0338088462882551}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":187030371},{"$f":"F17+F19+F21","v":59625393},{"$f":"E24/F24","v":3.1367570357146324}]

{"sheet":"Ut 1.2 p5","index":26,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":false,"merged":[[10,2,10,3],[7,1,7,9]]}
[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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 5 of 5"]
[]
[]
[]
[null,"TEST-YEAR STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"STORAGE GAS  1/"]
[]
[null,1,"    Withdrawals",null,{"$f":"G17*I17","v":48878483.724127941},null,{"$f":"'Monthly Inputs'!S37","v":13882321.189160001},null,{"$f":"'Ut Storage'!L27","v":3.5209157790049308}]
[null,2,"    Injections",null,{"$f":"G18*I18","v":-50182734.419869713},null,{"$f":"-'Monthly Inputs'!S29","v":-13205678.998515001},null,{"$f":"'Ut Storage'!K27","v":3.800087403723265}]
[]
[]
[null,{"$f":"B18+1","v":3},"Storage Adjustment",null,{"$f":"E17+E18","v":-1304250.6957417727}]
[]
[]
[null,"WORKING GAS CHARGES"]
[]
[null,null,null,"Month","Amount",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B21+1","v":4},null,{"$f":"+'Rate Base'!H8","v":"2019-08-01"},{"$f":"+'Rate Base'!H206","v":44111455.509999976}]
[null,{"$f":"B28+1","v":5},null,{"$f":"+'Rate Base'!I8","v":"2019-09-01"},{"$f":"+'Rate Base'!I206","v":53650234.789999977}]
[null,6,null,{"$f":"+'Rate Base'!J8","v":"2019-10-01"},{"$f":"+'Rate Base'!J206","v":55516771.689999975}]
[null,7,null,{"$f":"+'Rate Base'!K8","v":"2019-11-01"},{"$f":"+'Rate Base'!K206","v":55528751.159999974}]
[null,8,null,{"$f":"+'Rate Base'!L8","v":"2019-12-01"},{"$f":"+'Rate Base'!L206","v":45965722.85999997}]
[null,9,null,{"$f":"+'Rate Base'!M8","v":"2020-01-01"},{"$f":"+'Rate Base'!M206","v":30071846.229999971}]
[null,10,null,{"$f":"+'Rate Base'!N8","v":"2020-02-01"},{"$f":"+'Rate Base'!N206","v":17550004.169999972}]
[null,11,null,{"$f":"+'Rate Base'!O8","v":"2020-03-01"},{"$f":"+'Rate Base'!O206","v":5954574.0499999728}]
[null,12,null,{"$f":"+'Rate Base'!P8","v":"2020-04-01"},{"$f":"+'Rate Base'!P206","v":7662333.6499999724}]
[null,13,null,{"$f":"+'Rate Base'!Q8","v":"2020-05-01"},{"$f":"+'Rate Base'!Q206","v":15431079.139999971}]
[null,14,null,{"$f":"+'Rate Base'!R8","v":"2020-06-01"},{"$f":"+'Rate Base'!R206","v":23791129.139999971}]
[null,15,null,{"$f":"+'Rate Base'!S8","v":"2020-07-01"},{"$f":"+'Rate Base'!S206","v":32725279.739999969}]
[null,16,null,{"$f":"+'Rate Base'!T8","v":"2020-08-01"},{"$f":"+'Rate Base'!T206","v":39991140.92999997}]
[]
[]
[null,{"$f":"B40+1","v":17},"12-Month Average   2/",null,{"$f":"(SUM(E29:E39)+E28/2+E40/2)/12","v":32158252.069999967},"x ",{"$f":"'Other Inputs'!E267","v":8.8999999999999996E-2},"  =",{"$f":"E43*G43","v":2862084.434229997}]
[]
[]
[]
[]
[null,"1/","Dominion Energy planned volumes."]
[null,"2/","(1/2 of Line 4 + sum of Lines 5-15 + 1/2 of Line 16) / 12"]

{"sheet":"Ut 1.3 Redacted","index":27,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,8,28,8]]}
[null,null,null,null,null,null,null,null,"REDACTED"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.3",{"$f":"CONCATENATE(\"Docket No. \",'Control Panel'!E5)","v":"Docket No. 20-057-14"},"Dominion Energy Utah"]

{"sheet":"Ut 1.4 p1","index":28,"n_rows":65,"n_cols":14,"rows_kept":65,"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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[null," TEST-YEAR TRANSPORTATION CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D28+'Other Inputs'!D29+'Other Inputs'!D30","v":840902}," x",{"$f":"'Other Inputs'!E28","v":12},"x",{"$f":"'Other Inputs'!F28","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681}]
[{"$f":"A17+1","v":2},"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D32","v":100000}," x",{"$f":"'Other Inputs'!E32","v":12},"x",{"$f":"'Other Inputs'!F32","v":5.2880399999999996},"=",{"$f":"ROUND(F18*H18*J18,0)","v":6345648}]
[{"$f":"A18+1","v":3},"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D31","v":75000}," x",{"$f":"'Other Inputs'!E31","v":5},"x",{"$f":"'Other Inputs'!F31","v":6.8088699999999998},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2553326}]
[{"$f":"A19+1","v":4},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D35","v":203542}," x",{"$f":"'Other Inputs'!E35","v":12},"x",{"$f":"'Other Inputs'!F35","v":0.86753000000000002},"=",{"$f":"ROUND(F20*H20*J20,0)","v":2118945}]
[{"$f":"A20+1","v":5},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E278,0)","v":-4604866}]
[{"$f":"A21+1","v":6},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L21)","v":59773734}]
[]
[null,"Kern River Demand"]
[{"$f":"A22+1","v":7},"January - December",null,null,null,{"$f":"'Other Inputs'!D57","v":1885}," x",{"$f":"'Other Inputs'!E57","v":12},"x",{"$f":"'Other Inputs'!F57","v":5.4719583333333333},"=",{"$f":"ROUND(F25*H25*J25,0)","v":123776}]
[{"$f":"A25+1","v":8},"January - December",null,null,null,{"$f":"'Other Inputs'!D55","v":33000}," x",{"$f":"'Other Inputs'!E55","v":12},"x",{"$f":"'Other Inputs'!F55","v":3.1782333333333335},"=",1258580]
[{"$f":"A26+1","v":9},"November - March",null,null,null,{"$f":"'Other Inputs'!D56","v":50000}," x",{"$f":"'Other Inputs'!E56","v":5},"x",{"$f":"J26","v":3.1782333333333335},"=",794558]
[10,"December - February",null,null,null,{"$f":"'Other Inputs'!D62","v":56925}," x",{"$f":"'Other Inputs'!E62","v":3},"x",{"$f":"'Other Inputs'!F62","v":8.6999999999999993},"=",1485743]
[11,"November & March",null,null,null,{"$f":"'Other Inputs'!D64","v":6000}," x",{"$f":"'Other Inputs'!E64","v":2},"x",{"$f":"'Other Inputs'!F64","v":8.8449999999999989},"=",106140]
[12,"November - March",null,null,null,{"$f":"'Other Inputs'!D66","v":27000}," x",{"$f":"'Other Inputs'!E66","v":5},"x",{"$f":"'Other Inputs'!F66","v":8.7579999999999991},"=",1182330]
[13,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L30)","v":4951127}]
[]
[{"$f":"A31+1","v":14},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L22+L31","v":64724861}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A33+1","v":15},"Total ACA",null,null,null,{"$f":"Calculations!$P$173","v":130439796.59553488},null,null,"x",{"$f":"'Other Inputs'!F41","v":1.1000000000000001E-3},"=",{"$f":"ROUND(F38*J38,0)","v":143484}]
[]
[{"$f":"A38+1","v":16},"QPC Commodity (SNG)",null,null,null,{"$f":"'Ut 1.4 p1'!F38-(D43*F43*H43)-(D44*F44*H44)-(D45*F45*H45)-(D46*F46*H46)-(D47*F47*H47)","v":110795864.64129265},null,null,"x",{"$f":"'Other Inputs'!F40","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F40*J40,0)","v":295825}]
[]
[null,"Kern River Commodity"]
[{"$f":"A40+1","v":17},"January - December",null,{"$f":"'Other Inputs'!C70","v":0.65810415677574186},"x",{"$f":"'Other Inputs'!D70","v":34885}," x",{"$f":"'Other Inputs'!E70","v":365},"x",{"$f":"'Other Inputs'!F70","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D43*F43*H43*J43,0)","v":36870}]
[{"$f":"A43+1","v":18},"November - March",null,{"$f":"'Other Inputs'!C71","v":0.65810415677574186},"x",{"$f":"'Other Inputs'!D71","v":50000}," x",{"$f":"'Other Inputs'!E71","v":151},"x",{"$f":"'Other Inputs'!F71","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D44*F44*H44*J44,0)","v":21862}]
[{"$f":"A44+1","v":19},"November & March",null,{"$f":"'Other Inputs'!C75","v":0.65810415677574186},"x",{"$f":"'Other Inputs'!D75","v":6000}," x",{"$f":"'Other Inputs'!E75","v":61},"x",{"$f":"'Other Inputs'!F75","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D45*F45*H45*J45,0)","v":1060}]
[{"$f":"A45+1","v":20},"December - February",null,{"$f":"'Other Inputs'!C74","v":0.65810415677574186},"x",{"$f":"'Other Inputs'!D74","v":56925}," x",{"$f":"'Other Inputs'!E74","v":90},"x",{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D46*F46*H46*J46,0)","v":14835}]
[{"$f":"A46+1","v":21},"November - March",null,{"$f":"'Other Inputs'!C75","v":0.65810415677574186},"x",{"$f":"'Other Inputs'!D77","v":27000}," x",{"$f":"'Other Inputs'!E77","v":151},"x",{"$f":"'Other Inputs'!F77","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D47*F47*H47*J47,0)","v":11806}]
[{"$f":"A47+1","v":22},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L43:L47)","v":86433}]
[]
[{"$f":"A48+1","v":23},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L48+L40+L38","v":525742}]
[]
[]
[null,"OTHER CHARGES"]
[{"$f":"A50+1","v":24},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$181,0)","v":3682628}]
[]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$f":"A54+1","v":25},"Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D20","v":28752},"x",{"$f":"'Other Inputs'!E20","v":3},"x ",{"$f":"'Other Inputs'!F20","v":11.653333333333334},"=",{"$f":"ROUND(F60*H60*J60,0)","v":1005170}]
[{"$f":"A60+1","v":26},"Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D23","v":66333.333333333328},"x",{"$f":"'Other Inputs'!E23","v":3},"x ",{"$f":"'Other Inputs'!F23","v":8.6921055276381907},"=",{"$f":"ROUND(F61*H61*J61,0)","v":1729729}]
[{"$f":"A61+1","v":27},null,"Total Peak Hour Service",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L60:L61)","v":2734899}]
[]
[]
[{"$f":"A62+1","v":28},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M63)","v":71668130}]

{"sheet":"Ut 1.4 p2","index":29,"n_rows":39,"n_cols":12,"rows_kept":39,"cut":false,"hidden":false,"merged":[[6,1,6,10],[9,1,9,2],[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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[]
[]
[null,"TEST-YEAR STORAGE CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$f":"'Other Inputs'!E166","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'!E167","v":2500000},"x",5,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D17*F17*H17,0)","v":1125000}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E168","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[{"$f":"A18+1","v":4},"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E169","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[{"$f":"A19+1","v":5},null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":15150058}]
[]
[null,"Storage Commodity  1/"]
[{"$f":"A20+1","v":6},"Aquifer Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S24+'Monthly Inputs'!S26+'Monthly Inputs'!S27)","v":1123683.9985150001},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":43509}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":1099392.1462599998},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",42568]
[8,"Spire Injections",null,{"$f":"'Monthly Inputs'!S28","v":0},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",0]
[9,"Spire Withdrawals",null,{"$f":"'Monthly Inputs'!S36","v":2002000.0428999998},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",20020]
[10,"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":12081995},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",126740]
[11,"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":10780929},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",192008]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":424845}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":15574903}]
[]
[]
[]
[]
[]
[]
[]
["1/","Dominion Energy planned volumes."]

{"sheet":"Ut 1.4 p3","index":30,"n_rows":57,"n_cols":15,"rows_kept":57,"cut":false,"hidden":false,"merged":[[8,1,8,13]]}
[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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[]
[]
[]
[]
[null,"SUPPLIER NON-GAS COST CLASS ALLOCATION"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)"]
[null,null,"Description","Total UT & WY SNG","Allocation Factor 1/"," UT SNG","COS Factor 2/","GS ","FS","IS","TSF","TBF","NGV","UT SNG Total","Check"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N14-F14","v":0}]
[1,null,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!$L$17+'Ut 1.4 p1'!$L$18","v":59706329},1,{"$f":"'Ut 1.1 p2'!$H$53*$D15","v":57903046.994741462},"Firm Sales",{"$f":"$D$57*$F15","v":56341250.535364039},{"$f":"$E$57*$F15","v":1425808.110126069},{"$f":"$F$57*$F15","v":0},{"$f":"$G$57*$F15","v":0},{"$f":"$H$57*$F15","v":0},{"$f":"$I$57*$F15","v":135988.34925135801},{"$f":"SUM(H15:M15)","v":57903046.99474147},{"$f":"N15-F15","v":0}]
[2,null,"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p1'!$L$19","v":2553326},1,{"$f":"'Ut 1.1 p2'!$H$53*$D16","v":2476209.1029059119},"Firm Sales",{"$f":"$D$57*$F16","v":2409419.2738672462},{"$f":"$E$57*$F16","v":60974.321810938258},0,0,0,5815.5072277274476,2476209.1029059123,0]
[3,null,"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p1'!$L$20","v":2118945},1,{"$f":"'Ut 1.1 p2'!$H$53*$D17","v":2054947.5067253329},"Firm Sales",1999520.2035559237,50601.150941821987,0,0,0,4826.152227587444,2054947.5067253332,0]
[4,null,"Capacity Release Credits",{"$f":"+'Ut 1.4 p1'!$L$21","v":-4604866},1,{"$f":"'Ut 1.1 p2'!$H$53*$D18","v":-4465787.4109541578},"Firm Sales",-4345333.4568229718,-109965.81767476932,0,0,0,-10488.136456416605,-4465787.4109541578,0]
[5,null,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!$L$25+'Ut 1.4 p1'!L26","v":1382356},1,{"$f":"'Ut 1.1 p2'!$H$53*$D19","v":1340605.3557816765},"Firm Sales",1304445.726768157,33011.146873247431,0,0,0,3148.4821402721018,1340605.3557816765,0]
[6,null,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p1'!$L$27+'Ut 1.4 p1'!$L$30","v":1976888},1,{"$f":"'Ut 1.1 p2'!$H$53*$D20","v":1917180.9870833033},"Firm Sales",1865469.6068879857,47208.779880117974,0,0,0,4502.6003151997274,1917180.9870833033,0]
[7,null,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p1'!$L$28","v":1485743},1,{"$f":"'Ut 1.1 p2'!$H$53*$D21","v":1440869.8071373331},"Firm Sales",1402005.7839121772,35480.064750975333,0,0,0,3383.9584741805243,1440869.8071373329,0]
[8,null,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p1'!$L$29","v":106140},1,{"$f":"'Ut 1.1 p2'!$H$53*$D22","v":102934.30379921463},"Firm Sales",100157.89669171485,2534.6604848002121,0,0,0,241.74662269956571,102934.30379921463,0]
[9,null,"ACA (FERC)",{"$f":"+'Ut 1.4 p1'!$L$38","v":143484},2,{"$f":"'Ut 1.1 p2'!$H$56*$D23","v":138680.43390210817},"Firm Sales",134939.86027265983,3414.8753413854947,0,0,0,325.69828806284499,138680.43390210817,0]
[10,null,"QPC Commodity",{"$f":"+'Ut 1.4 p1'!$L$40","v":295825},2,{"$f":"'Ut 1.1 p2'!$H$56*$D24","v":285921.35261834873},"Firm Sales",278209.30671823752,7040.544575460427,0,0,0,671.50132465077024,285921.35261834873,0]
[11,null,"Kern River Commodity",{"$f":"+'Ut 1.4 p1'!$L$48","v":86433},2,{"$f":"'Ut 1.1 p2'!$H$56*$D25","v":83539.390757582136},"Firm Sales",81286.115127448415,2057.0789801090887,0,0,0,196.19665002464302,83539.39075758215,0]
[12,null,"Other Transportation Charges",{"$f":"+'Ut 1.4 p1'!$M$54","v":3682628},2,{"$f":"'Ut 1.1 p2'!$H$56*$D26","v":3559340.7553459117},"Firm Sales",3463336.0357683417,87645.420734686661,0,0,0,8359.2988428835179,3559340.7553459122,0]
[null,null,"Total Transportation",{"$f":"SUM(D15:D26)","v":68933231},null,{"$f":"SUM(F15:F26)","v":66837488.579844028},null,{"$f":"SUM(H15:H26)","v":65034706.88811098},1645810.3368248427,0,0,0,156971.35490823002,{"$f":"SUM(N15:N26)","v":66837488.579844035},0]
[]
[null,"Peak Hour"]
[13,null,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p1'!L61","v":1729729},1,{"$f":"'Ut 1.1 p2'!$H$53*$D30","v":1677486.8134191795},"Design Day",{"$f":"$D$56*$F30","v":1345312.1254842449},{"$f":"$E$56*$F30","v":19183.598479089222},{"$f":"$F$56*$F30","v":0},{"$f":"$G$56*$F30","v":244680.40528572959},{"$f":"$H$56*$F30","v":67462.747226527455},{"$f":"$I$56*$F30","v":847.93694358859511},{"$f":"SUM(H30:M30)","v":1677486.8134191798},{"$f":"N30-F30","v":0}]
[14,null,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p1'!L60","v":1005170},1,{"$f":"'Ut 1.1 p2'!$H$53*$D31","v":974811.32607741258},"Design Day",{"$f":"$D$56*$F31","v":781779.91417904105},{"$f":"$E$56*$F31","v":11147.860551118767},{"$f":"$F$56*$F31","v":0},{"$f":"$G$56*$F31","v":142187.24608366791},{"$f":"$H$56*$F31","v":39203.557106164379},{"$f":"$I$56*$F31","v":492.74815742058337},{"$f":"SUM(H31:M31)","v":974811.32607741258},{"$f":"N31-F31","v":0}]
[null,null,"Total Peak Hour",{"$f":"SUM(D30:D31)","v":2734899},null,{"$f":"SUM(F30:F31)","v":2652298.1394965919},null,{"$f":"SUM(H30:H31)","v":2127092.0396632859},30331.459030207989,0,386867.65136939753,106666.30433269183,1340.6851010091784,2652298.1394965923]
[]
[null,"Storage"]
[15,null,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$16","v":6366793},1,{"$f":"'Ut 1.1 p2'!$H$53*$D35","v":6174499.7634135401},"Firm Sales",{"$f":"$D$57*$F35","v":6007957.3728239434},{"$f":"$E$57*$F35","v":152041.25336350666},{"$f":"$F$57*$F35","v":0},{"$f":"$G$57*$F35","v":0},{"$f":"$H$57*$F35","v":0},{"$f":"$I$57*$F35","v":14501.13722609041},{"$f":"SUM(H35:M35)","v":6174499.763413541},{"$f":"N35-F35","v":0}]
[16,null,"Spire Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$17","v":1125000},1,{"$f":"'Ut 1.1 p2'!$H$53*$D36","v":1091022.1572839313},"Firm Sales",1061594.4392140496,26865.39518937478,0,0,0,2562.3228805069857,1091022.1572839313,0]
[17,null,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$18","v":3829019},1,{"$f":"'Ut 1.1 p2'!$H$53*$D37","v":3713372.9508099207},"Firm Sales",3613213.5804843917,91438.318775666325,0,0,0,8721.0515498630903,3713372.9508099211,0]
[18,null,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p2'!$J$19","v":3829246},1,{"$f":"'Ut 1.1 p2'!$H$53*$D38","v":3713593.094836324},"Firm Sales",3613427.7866512374,91443.739615406768,0,0,0,8721.5685696798682,3713593.094836324,0]
[19,null,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$23","v":43509},2,{"$f":"'Ut 1.1 p2'!$H$56*$D39","v":42052.403045962092},"Firm Sales",40918.139866487953,1035.5009006463542,0,0,0,98.762278827787938,42052.403045962092,0]
[20,null,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$24","v":42568},2,{"$f":"'Ut 1.1 p2'!$H$56*$D40","v":41142.905901319595},"Firm Sales",40033.174236058265,1013.1053882809076,0,0,0,96.626276980424194,41142.905901319595,0]
[21,null,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$25","v":0},2,{"$f":"'Ut 1.1 p2'!$H$56*$D41","v":0},"Firm Sales",0,0,0,0,0,0,0,0]
[22,null,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$26","v":20020},2,{"$f":"'Ut 1.1 p2'!$H$56*$D42","v":19349.769219705373},"Firm Sales",18827.855389162905,476.46988050610247,0,0,0,45.443950036367518,19349.769219705373,0]
[23,null,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$27","v":126740},2,{"$f":"'Ut 1.1 p2'!$H$56*$D43","v":122496.99055471823},"Firm Sales",119192.92667445086,3016.3732595076635,0,0,0,287.69062075970123,122496.99055471823,0]
[24,null,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$28","v":192008},2,{"$f":"'Ut 1.1 p2'!$H$56*$D44","v":185579.94447238708},"Firm Sales",{"$f":"$D$57*$F44","v":180574.36850960995},4569.7317091016848,0,0,0,435.84425367546726,185579.94447238708,0]
[null,null,"Total Storage",{"$f":"SUM(D35:D44)","v":15574903},null,{"$f":"SUM(F35:F44)","v":15103109.979537809},null,{"$f":"SUM(H35:H44)","v":14695739.643849393},371899.88808199728,0,0,0,35470.447606420094,15103109.979537811]
[]
[25,null,"Supplier Non-Gas Costs",{"$f":"+D27+D32+D45","v":87243033},null,{"$f":"+F27+F32+F45","v":84592896.698878437},null,{"$f":"+H27+H32+H45","v":81857538.571623653},2048041.6839370481,0,386867.65136939753,106666.30433269183,193782.48761565928,84592896.698878437,{"$f":"N47-F47","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H47/$F$47","v":0.96766444661433315},{"$f":"I47/$F$47","v":2.4210563343484627E-2},0,4.5732876691350699E-3,1.2609368929921755E-3,2.2907654800551182E-3,1]
[]
[]
[]
[null,"1/","Allocations Factors, DEU Exhibit 1.1 page 2, footnote"]
[]
[null,"2/","Cost-of-Service Allocation Factor \nDocket No. 19-057-02","GS","FS","IS","TS"," TBF","NGV","Total"]
[null,null,"210 Design Day",{"$f":"+'Other Inputs'!C307","v":0.80198074567401734},{"$f":"+'Other Inputs'!D307","v":1.1435916113097647E-2},{"$f":"+'Other Inputs'!E307","v":0},{"$f":"+'Other Inputs'!F307","v":0.14586129877647361},{"$f":"+'Other Inputs'!G307","v":4.0216558894445087E-2},{"$f":"+'Other Inputs'!H307","v":5.0548054196638745E-4},{"$f":"SUM(D56:I56)","v":1}]
[null,null,"240 Firm Sales",{"$f":"+'Other Inputs'!C308","v":0.97302738732351579},{"$f":"+'Other Inputs'!D308","v":2.462406011648326E-2},{"$f":"+'Other Inputs'!E308","v":0},{"$f":"+'Other Inputs'!F308","v":0},{"$f":"+'Other Inputs'!G308","v":0},{"$f":"+'Other Inputs'!H308","v":2.3485525600009955E-3},{"$f":"SUM(D57:I57)","v":1}]

{"sheet":"Ut 1.4 p4","index":31,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[5,2,5,7]]}
[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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[]
[null,null,"SUPPLIER NON-GAS COST SUMMARY"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,"Description","GS","FS","IS","TS","TBF","NGV","Total"]
[]
[]
[1,"Transportation - Demand",{"$f":"SUM('Ut 1.4 p3'!H15:H22)","v":61076935.570224285},{"$f":"SUM('Ut 1.4 p3'!I15:I22)","v":1545652.4171932007},{"$f":"SUM('Ut 1.4 p3'!J15:J22)","v":0},{"$f":"SUM('Ut 1.4 p3'!K15:K22)","v":0},{"$f":"SUM('Ut 1.4 p3'!L15:L22)","v":0},{"$f":"SUM('Ut 1.4 p3'!M15:M22)","v":147418.65980260822},{"$f":"SUM(C13:H13)","v":62770006.647220097}]
[{"$f":"+A13+1","v":2},"Transportation - Commodity",{"$f":"SUM('Ut 1.4 p3'!H23:H25)","v":494435.28211834579},{"$f":"SUM('Ut 1.4 p3'!I23:I25)","v":12512.49889695501},{"$f":"SUM('Ut 1.4 p3'!J23:J25)","v":0},{"$f":"SUM('Ut 1.4 p3'!K23:K25)","v":0},{"$f":"SUM('Ut 1.4 p3'!L23:L25)","v":0},{"$f":"SUM('Ut 1.4 p3'!M23:M25)","v":1193.3962627382582},{"$f":"SUM(C14:H14)","v":508141.17727803905}]
[]
[{"$f":"+A14+1","v":3},"Other Transportation",{"$f":"+'Ut 1.4 p3'!H26","v":3463336.0357683417},{"$f":"+'Ut 1.4 p3'!I26","v":87645.420734686661},{"$f":"+'Ut 1.4 p3'!J26","v":0},{"$f":"+'Ut 1.4 p3'!K26","v":0},{"$f":"+'Ut 1.4 p3'!L26","v":0},{"$f":"+'Ut 1.4 p3'!M26","v":8359.2988428835179},{"$f":"SUM(C16:H16)","v":3559340.7553459122}]
[]
[{"$f":"+A16+1","v":4},"Peak Hour Service",{"$f":"SUM('Ut 1.4 p3'!H30:H31)","v":2127092.0396632859},{"$f":"SUM('Ut 1.4 p3'!I30:I31)","v":30331.459030207989},{"$f":"SUM('Ut 1.4 p3'!J30:J31)","v":0},{"$f":"SUM('Ut 1.4 p3'!K30:K31)","v":386867.65136939753},{"$f":"SUM('Ut 1.4 p3'!L30:L31)","v":106666.30433269183},{"$f":"SUM('Ut 1.4 p3'!M30:M31)","v":1340.6851010091784},{"$f":"SUM(C18:H19)","v":2652298.1394965919}]
[5,"TBF Adjustment   1/",{"$f":"+C18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":44564.3874562407},{"$f":"+D18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":635.4698654926334},{"$f":"+E18/($C$18+$D$18+$F$18+$H$18)*$G$18","v":0},{"$f":"+F18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":8105.2063514096071},{"$f":"+-G18*0.5","v":-53333.152166345913},{"$f":"+H18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":28.088493202973961},{"$f":"SUM(C19:H19)","v":9.2015284280932974E-13}]
[6,"Total Peak Hour Service",{"$f":"SUM(C18:C19)","v":2171656.4271195265},30966.928895700621,0,394972.85772080714,53333.152166345913,1368.7735942121524,2652298.1394965919]
[]
[7,"Storage - Demand",{"$f":"SUM('Ut 1.4 p3'!H35:H38)","v":14296193.179173622},{"$f":"SUM('Ut 1.4 p3'!I35:I38)","v":361788.70694395452},{"$f":"SUM('Ut 1.4 p3'!J35:J38)","v":0},{"$f":"SUM('Ut 1.4 p3'!K35:K38)","v":0},{"$f":"SUM('Ut 1.4 p3'!L35:L38)","v":0},{"$f":"SUM('Ut 1.4 p3'!M35:M38)","v":34506.080226140351},{"$f":"SUM(C22:H22)","v":14692487.966343718}]
[8,"Storage - Commodity",{"$f":"SUM('Ut 1.4 p3'!H39:H44)","v":399546.46467576991},{"$f":"SUM('Ut 1.4 p3'!I39:I44)","v":10111.181138042713},{"$f":"SUM('Ut 1.4 p3'!J39:J44)","v":0},{"$f":"SUM('Ut 1.4 p3'!K39:K44)","v":0},{"$f":"SUM('Ut 1.4 p3'!L39:L44)","v":0},{"$f":"SUM('Ut 1.4 p3'!M39:M44)","v":964.36738027974809},{"$f":"SUM(C23:H23)","v":410622.01319409237}]
[]
[]
[{"$f":"+A23+1","v":9},"Total SNG",{"$f":"SUM(C13:C14,C16,C20,C22:C23)","v":81902102.959079891},2048677.1538025404,0,394972.85772080714,53333.152166345913,193810.5761088623,{"$f":"SUM(C26:H26)","v":84592896.698878452}]
[]
[]
[{"$f":"+A26+1","v":10},"Percent Allocated to Rate Classes",{"$f":"C26/$I$26","v":0.96819125665625494},2.4218075438356541E-2,0,4.6691019356716714E-3,6.3046844649608763E-4,2.2910975232206688E-3,{"$f":"SUM(C29:H29)","v":0.99999999999999989}]
[]
[]
[]
[]
["1/","Represents a 50% subsidy of costs to the TBF class, which is allocated to all other classes using the design day factor."]

{"sheet":"Ut 1.5 p1","index":32,"n_rows":52,"n_cols":10,"rows_kept":52,"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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 6"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[null,"COMMODITY"]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Commodity Portion of Test-Year Gas Cost  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.1 p2'!H29-D52","v":412068879.8992458}]
[{"$f":"A13+1","v":2},"191 Account Balance for Commodity Costs  2/",null,null,null,null,null,null,null,{"$f":"D45","v":24862215}]
[{"$f":"A14+1","v":3},"     Total",null,null,null,null,null,null,null,{"$f":"J13+J14","v":436931094.8992458}]
[]
[null,null,null,null,null,null,null,"Total       "]
[null,"Test-Year Sales:",null,"Firm",null,"+     Interruptible",null,"=    Sales Dth   "]
[]
[{"$f":"A15+1","v":4},"Utah",null,{"$f":"Calculations!P13","v":112353126},null,{"$f":"Calculations!P17","v":151174},null,{"$f":"D20+F20","v":112504300}]
[{"$f":"A20+1","v":5},"Wyoming",null,{"$f":"Calculations!P32","v":3749302},null,{"$f":"Calculations!P36","v":147584},null,{"$f":"D21+F21","v":3896886}]
[{"$f":"A21+1","v":6},"Total Dth",null,null,null,null,null,{"$f":"SUM(H20:H21)","v":116401186}]
[]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES",null,null,null,{"$f":"'Control Panel'!E5","v":"20-057-14"},null,{"$f":"'Control Panel'!E9","v":"20-057-07"},null,"Difference"]
[]
[{"$f":"A22+1","v":7},"Gas Cost (line 1/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J13)/H20,5)","v":3.66269},null,{"$f":"'Other Inputs'!F116","v":3.0762800000000001},null,{"$f":"F29-H29","v":0.58640999999999988}]
[{"$f":"A29+1","v":8},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H45","v":0.22098999999999999},null,{"$f":"'Other Inputs'!F117","v":0.43864999999999998},null,{"$f":"F30-H30","v":-0.21765999999999999}]
[9,"Tax Reform Surcredit 4   3/",null,null,null,{"$f":"H48","v":-9.7199999999999995E-3},null,{"$f":"H48","v":-9.7199999999999995E-3},null,{"$f":"F31-H31","v":0}]
[10,"Total Sales Unit Commodity Cost (Lines 7 + 8 + 9)",null,null,null,{"$f":"F29+F30+F31","v":3.8739599999999998},null,{"$f":"H29+H30+H31","v":3.5052099999999999},null,{"$f":"J29+J30+J31","v":0.36874999999999991}]
[]
[]
[]
[]
[]
[]
["1/","DEU Exhibit 1.1, page 2, line 9, column E less RIN Proceed from CNG 4/"]
[]
[null,"Amortization from Docket No. 19-057-18"]
[null,"Commodity amortization will be adjusted in the 2020 fall pass-through."]
["2/","191 Account (August 2020) actual",null,{"$f":"'Other Inputs'!E136","v":35999919}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E137","v":11137704}]
[null,"191 Account Commodity Portion",null,{"$f":"(D43-D44)","v":24862215},null,{"$f":"H20","v":112504300},null,{"$f":"ROUND(D45/F45,5)","v":0.22098999999999999}]
[null,"See Application, paragraph 15."]
[]
["3/","Purchase Gas Agreement EDIT",null,null,null,null,null,-9.7199999999999995E-3]
[null,"12 months beginning June 2020"]
[null,"Established in previous Docket No. 20-057-07"]
[]
["4/","RIN Proceed from CNG / NGV Dths",null,-20428,null,{"$f":"Calculations!P12","v":205030},null,{"$f":"ROUND(D52/F52,5)","v":-9.9629999999999996E-2}]

{"sheet":"Ut 1.5 p2","index":33,"n_rows":49,"n_cols":8,"rows_kept":49,"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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[null,"SNG"]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.1 p2'!H43","v":84592896.698878437}]
[null,{"$f":"B15+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"E44","v":962115}]
[null,{"$f":"1+B16","v":3},"SNG Total Costs Recovered for Test-Year  3/",null,null,{"$f":"SUM(F15:F16)","v":85555011.698878437}]
[null,null,null,null,null," "]
[]
[null,4,"Supplier Non-Gas Base Cost at Current Rates",null,null,{"$f":"F22-F21","v":86274917.757359996}]
[null,5,"Amortization",null,null,{"$f":"E45","v":962115}]
[null,6,"SNG Total Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E244-(D30*('Other Inputs'!G93-'Other Inputs'!F245))","v":87237032.757359996}]
[]
[]
[null,{"$f":"1+B22","v":7},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 6)",null,null,{"$f":"F17-F22","v":-1682021.0584815592}]
[]
[]
[]
[null,null,"Adjustment for SNG contributions from:"]
[null,8,"IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":151174},{"$f":"'Other Inputs'!E44","v":0.17652000000000001},{"$f":"D30*E30","v":26685.234480000003}]
[null,9,"IS SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":151174},{"$f":"'Other Inputs'!F44","v":0.17652000000000001},{"$f":"D31*E31","v":26685.234480000003}]
[]
[]
[]
[null,10,"Percent Change to Amortization",null,null,{"$f":"((F16-F21)/F21)*100","v":0},"%"]
[null,null,"(ln 2-ln 5)/ln 5"]
[]
[]
[]
[null,"1/","DEU Exhibit 1.1, page 2, line 16, column E."]
[]
[null,"2/","Actual March 2020 SNG Balance",null,{"$f":"'Other Inputs'!D140","v":-13037885}]
[null,null,"Expected March 2020 SNG Balance",null,{"$f":"'Other Inputs'!E140","v":-14000000}]
[null,null,null,null,{"$f":"'Other Inputs'!F140","v":962115},null,null,{"$f":"E42-E43-E44","v":0}]
[null,"2/","Spring Pass Through SNG Amortization From Docket No. 20-057-07",null,{"$f":"'Other Inputs'!F140","v":962115}]
[null,null,"Amortization will be adjusted in the 2021 Spring Pass Through"]
[]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 09/21/20"}]

{"sheet":"Ut 1.5 p3","index":34,"n_rows":57,"n_cols":9,"rows_kept":57,"cut":false,"hidden":false,"merged":[[6,1,6,8]]}
[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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[null,"SUPPLIER NON-GAS RATE CALCULATION"]
[]
[null,"SNG","(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,"GS","FS","IS 1/","TSF","TBF ","NGV","Total"]
[1,"Allocated SNG Costs",{"$f":"+'Ut 1.4 p4'!C26","v":81902102.959079891},{"$f":"+'Ut 1.4 p4'!D26","v":2048677.1538025404},{"$f":"+'Ut 1.4 p4'!E26","v":0},{"$f":"+'Ut 1.4 p4'!F26","v":394972.85772080714},{"$f":"+'Ut 1.4 p4'!G26","v":53333.152166345913},{"$f":"+'Ut 1.4 p4'!H26","v":193810.5761088623},{"$f":"SUM(C11:H11)","v":84592896.698878452}]
[{"$f":"+A11+1","v":2},"IS SNG Revenue",{"$f":"-$E$12*'Ut 1.4 p4'!C29","v":-26282.82500771097},{"$f":"-$E$12*'Ut 1.4 p4'!D29","v":-657.43150890264337},{"$f":"$E$17*E23","v":27146.315180000001},{"$f":"-$E$12*'Ut 1.4 p4'!F29","v":-126.74891275329128},{"$f":"-$E$12*'Ut 1.4 p4'!G29","v":-17.114895159627764},{"$f":"-$E$12*'Ut 1.4 p4'!H29","v":-62.194855473465644},{"$f":"SUM(C12:H12)","v":4.8387960305262823E-12}]
[3,"SNG Costs to Recover",{"$f":"+C11+C12","v":81875820.134072185},2048019.7222936377,27146.315180000001,394846.10880805383,53316.037271186287,193748.38125338883,{"$f":"SUM(C13:H13)","v":84592896.698878467}]
[4,"Summer/Winter Differential",{"$f":"'Ut 1.5 p4'!C38","v":0.51748000000000005},{"$f":"'Ut 1.5 p5'!C39","v":0.17721000000000001},null,0,0,0]
[5,"Summer Forecast Throughput 2020-21",{"$f":"SUM('RevRun Fcst'!$M$21:$S$21)","v":30260118},{"$f":"SUM('RevRun Fcst'!$M$48:$S$48)","v":1336431},{"$f":"SUM('RevRun Fcst'!$M$102:$S$102)","v":65361},{"$f":"SUM('RevRun Fcst'!$M$165:$S$165)","v":28425606},{"$f":"SUM('RevRun Fcst'!$M$129:$S$129)","v":2199887},{"$f":"SUM('RevRun Fcst'!$M$66:$S$66)","v":121589}]
[6,"Winter Forecast Throughput 2020-21",{"$f":"SUM('RevRun Fcst'!$H$21:$L$21)","v":79092643},{"$f":"SUM('RevRun Fcst'!$H$48:$L$48)","v":1458904},{"$f":"SUM('RevRun Fcst'!$H$102:$L$102)","v":85813},{"$f":"SUM('RevRun Fcst'!$H$165:$L$165)","v":26327029},{"$f":"SUM('RevRun Fcst'!$H$129:$L$129)","v":1389316},{"$f":"SUM('RevRun Fcst'!$H$66:$L$66)","v":83441}]
[7,"Total Forecast Throughput 2020-21",{"$f":"SUM(C15:C16)","v":109352761},2795335,151174,54752635,3589203,205030]
[8,"Forecast Demand Dth",0,0,null,{"$f":"+'Other Inputs'!D310","v":345541.44},{"$f":"+'Other Inputs'!D311","v":47509.2},0]
[]
[{"$f":"A18+1","v":9},"Summer Base Rate",{"$f":"ROUND(C21-C14,5)","v":0.37445000000000001},{"$f":"ROUND(D21-D14,5)","v":0.64017000000000002},null,0,0,0]
[{"$f":"A20+1","v":10},"Winter Base Rate",{"$f":"ROUND((C13+C14*C15)/C17,5)","v":0.89193},{"$f":"ROUND((D13+D14*D15)/D17,5)","v":0.81738},null,0,0,0]
[]
[{"$f":"A21+1","v":11},"Year Round Base Rates",0,0,{"$f":"ROUND(C54,5)","v":0.17957000000000001},0,0,{"$f":"ROUND(H13/H17,5)","v":0.94498000000000004}]
[]
[{"$f":"A23+1","v":12},"Annual Demand Rate",0,0,null,{"$f":"ROUND(F13/F18,5)","v":1.14269},{"$f":"ROUND(G13/G18,5)","v":1.1222300000000001},0]
[{"$f":"A25+1","v":13},"Monthly Demand Rate",0,0,null,{"$f":"ROUND(F25/12,5)","v":9.5219999999999999E-2},{"$f":"ROUND(G25/12,5)","v":9.3520000000000006E-2},0]
[]
[{"$f":"A26+1","v":14},"Revenue Collected With Rate",{"$f":"C20*C15+C16*C21","v":81876002.25609},{"$f":"D20*D15+D16*D21","v":2048021.9847899999},{"$f":"+E17*E23","v":27146.315180000001},{"$f":"F25*F18","v":394846.7480736},{"$f":"G25*G18","v":53316.249515999996},{"$f":"H23*H17","v":193749.2494},{"$f":"SUM(C28:H28)","v":84593082.803049594}]
[]
[{"$f":"+A28+1","v":15},"Amortization of Balance  2/",932109.91368665942,23350.82362449092,0,{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!F29","v":4492.2130088387503},528.54812782319334,2211.410680427452]
[{"$f":"+A30+1","v":16},"Summer/Winter Differential",5.9300000000000004E-3,1.3699999999999999E-3]
[]
[{"$f":"+A31+1","v":17},"Summer Amortization Rate",4.2900000000000004E-3,8.5199999999999998E-3]
[{"$f":"+A33+1","v":18},"Winter Amortization Rate",1.022E-2,9.8899999999999995E-3]
[{"$f":"+A34+1","v":19},"Annual Amortization Rate",null,null,null,1.8679999999999999E-2,1.175E-2,8.6599999999999993E-3]
[]
[{"$f":"+A35+1","v":20},"Amortization Collected With Rate",{"$f":"+C15*C33+C16*C34","v":938142.71768},{"$f":"+D15*D33+D16*D34","v":25814.952680000002},0,{"$f":"+F35*F18","v":6454.7140991999995},{"$f":"+G35*G18","v":558.23309999999992},{"$f":"+H35*H17","v":1775.5597999999998},{"$f":"SUM(C37:H37)","v":972746.17735919997}]
[]
[{"$f":"+A37+1","v":21},"Summer Total Rate",{"$f":"+C20+C33","v":0.37874000000000002},{"$f":"+D20+D33","v":0.64868999999999999}]
[{"$f":"+A39+1","v":22},"Winter Total Rate",{"$f":"+C21+C34","v":0.90215000000000001},{"$f":"+D21+D34","v":0.82726999999999995}]
[{"$f":"+A40+1","v":23},"Annual Total Rate",null,null,{"$f":"+E23","v":0.17957000000000001},{"$f":"+F25+F35","v":1.16137},{"$f":"+G25+G35","v":1.13398},{"$f":"+H23+H35","v":0.95364000000000004}]
[{"$f":"+A41+1","v":24},"Monthly Total Rate",null,null,null,{"$f":"ROUND(F41/12,5)","v":9.6780000000000005E-2},{"$f":"ROUND(G41/12,5)","v":9.4500000000000001E-2}]
[]
[{"$f":"+A42+1","v":25},"Summer Total Collected",{"$f":"+C15*C39","v":11460717.091320001},{"$f":"+D15*D39","v":866929.42538999999}]
[{"$f":"+A44+1","v":26},"Winter Total Collected",{"$f":"+C16*C40","v":71353427.882449999},{"$f":"+D16*D40","v":1206907.51208}]
[{"$f":"+A45+1","v":27},"Annual Total Collected",null,null,{"$f":"+E41*E17","v":27146.315180000001},{"$f":"+F41*F18","v":401301.46217280003},{"$f":"+G41*G18","v":53874.482615999994},{"$f":"+H41*H17","v":195524.80920000002}]
[null,null,{"$f":"SUM(C44:C46)","v":82814144.973769993},2073836.93747,27146.315180000001,401301.46217280003,53874.482615999994,195524.80920000002,{"$f":"SUM(C47:H47)","v":85565828.980408818}]
[]
[]
[]
["1/",{"$f":"\"Calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E270,\"0.000%\")","v":"Calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.565%"}]
[null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$44,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$45,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$270,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F44+'Other Inputs'!F45)/(1-('Other Inputs'!$E$270)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00110)  /  ( 1 -  0.00565 )  =  $0.17863"}]
[null,{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$281,\"0.00%\")","v":"IS Tariff rate has an adjustment for bad debt of  0.52%"}]
[null,{"$f":"\" = \"&TEXT((('Other Inputs'!$F$44+'Other Inputs'!$F$45)/(1-'Other Inputs'!$E$270)),\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$281,\"0.00000\")&\" )  =  \"","v":" = $0.17863  /  ( 1 -  0.00522 )  =  "},{"$f":"+(('Other Inputs'!$F$44+'Other Inputs'!$F$45)/(1-'Other Inputs'!$E$270))/(1-('Other Inputs'!$E$281))","v":0.17956659290737861}]
[]
["2/ ","Spring Pass Through SNG Amortization From Docket No. 20-057-07 (Lines 15-19)"]
[null,"Amortization will be adjusted in the 2021 Spring Pass Through"]

{"sheet":"Ut 1.5 p4","index":35,"n_rows":47,"n_cols":5,"rows_kept":47,"cut":false,"hidden":false,"merged":[[5,0,5,4]]}
[null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 4 of 6"]
[]
["GENERAL SERVICE SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract ","Allocated GS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H15","v":56341250.535364039},{"$f":"C10*D47","v":40750488.364597462},{"$f":"C10*$D$46","v":15590762.170766579}]
[{"$f":"A10+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H16","v":2409419.2738672462},{"$f":"C11","v":2409419.2738672462}]
[{"$f":"A11+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!H17","v":1999520.2035559237},{"$f":"C12*D47","v":1446212.5709943071},{"$f":"C12*$D$46","v":553307.63256161648}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!H18","v":-4345333.4568229718},{"$f":"C13*$D$47","v":-3142891.9093908863},{"$f":"C13*$D$46","v":-1202441.5474320857}]
[5,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H19","v":1304445.726768157},{"$f":"C14*$D$47","v":943479.24310890865},{"$f":"C14*$D$46","v":360966.48365924833}]
[6,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H20","v":1865469.6068879857},{"$f":"C15","v":1865469.6068879857}]
[7,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!H21","v":1402005.7839121772},{"$f":"C16","v":1402005.7839121772}]
[8,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!H22","v":100157.89669171485},{"$f":"C17","v":100157.89669171485}]
[9,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!H23","v":134939.86027265983},{"$f":"C18*$D$47","v":97599.275019817447},{"$f":"C18*$D$46","v":37340.585252842393}]
[10,"QPC Commodity",{"$f":"+'Ut 1.4 p3'!H24","v":278209.30671823752},{"$f":"C19*$D$47","v":201223.17145282743},76986.135265410077]
[11,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!H25","v":81286.115127448415},{"$f":"C20*$D$47","v":58792.605013714987},22493.510113733424]
[12,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!H26","v":3463336.0357683417},{"$f":"C21*$D$47","v":2504960.9919411242},958375.04382721754]
[13,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H30","v":1345312.1254842449},{"$f":"C22","v":1345312.1254842449}]
[14,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H31","v":781779.91417904105},{"$f":"C23","v":781779.91417904105}]
[15,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!H35","v":6007957.3728239434},{"$f":"C24*$D$47","v":4345434.2012268174},1662523.1715971262]
[16,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!H36","v":1061594.4392140496},767829.81265138811,293764.62656266143]
[17,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!H37","v":3613213.5804843917},2613364.3923632046,999849.18812118692]
[18,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!H38","v":3613427.7866512374},2613519.3233565129,999908.46329472435]
[19,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H39","v":40918.139866487953},29595.263979518535,11322.875886969417]
[20,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H40","v":40033.174236058265},28955.186216188489,11077.988019869777]
[21,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H41","v":0},0,0]
[22,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H42","v":18827.855389162905},13617.807462133378,5210.0479270295282]
[23,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H43","v":119192.92667445086},86209.836051487713,32983.090622963151]
[24,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H44","v":180574.36850960995},130605.79296649878,49968.575543111168]
[25,"Utah SNG Costs",{"$f":"SUM(C10:C33)","v":81857538.571623653},{"$f":"SUM(D10:D33)","v":61393140.530033432},{"$f":"SUM(E10:E33)","v":20464398.041590203}]
[]
[{"$f":"A34+1","v":26},"Winter SNG - Summer SNG",{"$f":"D34-E34","v":40928742.488443226}]
[{"$f":"A36+1","v":27},"Winter Dth",{"$f":"C47","v":79092643}]
[{"$f":"A37+1","v":28},"Seasonal Cost Differential ",{"$f":"ROUND(C36/C37,5)","v":0.51748000000000005}]
[]
[29,"SNG Amortization",{"$f":"+'Ut 1.5 p3'!C30","v":932109.91368665942},{"$f":"+C40*D34/C34","v":699082.28269448376},{"$f":"+C40*E34/C34","v":233027.63099217546}]
[]
[30,"Winter SNG - Summer SNG Amortization",{"$f":"+D40-E40","v":466054.65170230833}]
[31,"Winter Dth",{"$f":"+C47","v":79092643}]
[{"$f":"+A43+1","v":32},"Seasonal Cost Differential",{"$f":"ROUND(C42/C43,5)","v":5.8900000000000003E-3}]
[]
[{"$f":"+A44+1","v":33},"2020-21 Forecast GS Summer Usage",{"$f":"+'Ut 1.5 p3'!C15","v":30260118},{"$f":"C46/(C46+C47)","v":0.27672020096502181}]
[{"$f":"A46+1","v":34},"2020-21 Forecast GS Winter Usage",{"$f":"+'Ut 1.5 p3'!C16","v":79092643},{"$f":"C47/(C47+C46)","v":0.72327979903497819}]

{"sheet":"Ut 1.5 p5","index":36,"n_rows":49,"n_cols":5,"rows_kept":49,"cut":false,"hidden":false,"merged":[[6,0,6,4]]}
[null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 5 of 6"]
[]
[]
["FIRM SALES SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract","Allocated FS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I15","v":1425808.110126069},{"$f":"C11*D49","v":744138.77231006755},{"$f":"C11*$D$48","v":681669.3378160015}]
[{"$f":"A11+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I16","v":60974.321810938258},{"$f":"C12","v":60974.321810938258}]
[{"$f":"A12+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!I17","v":50601.150941821987},{"$f":"C13*D49","v":26409.078523192344},{"$f":"C13*$D$48","v":24192.072418629647}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!I18","v":-109965.81767476932},{"$f":"C14*$D$49","v":-57391.89444878402},{"$f":"C14*$D$48","v":-52573.923225985309}]
[5,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I19","v":33011.146873247431},{"$f":"C15*$D$49","v":17228.737957335408},{"$f":"C15*$D$48","v":15782.408915912025}]
[6,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I20","v":47208.779880117974},{"$f":"C16","v":47208.779880117974}]
[7,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!I21","v":35480.064750975333},{"$f":"C17","v":35480.064750975333}]
[8,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!I22","v":2534.6604848002121},{"$f":"C18","v":2534.6604848002121}]
[9,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!I23","v":3414.8753413854947},{"$f":"C19*$D$49","v":1782.2462406289994},{"$f":"C19*$D$48","v":1632.6291007564955}]
[10,"QPC Commodity",{"$f":"+'Ut 1.4 p3'!I24","v":7040.544575460427},3674.5072212516639,3366.0373542087636]
[11,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!I25","v":2057.0789801090887},1073.6032541348604,983.47572597422834]
[12,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!I26","v":87645.420734686661},45742.730260064469,41902.690474622192]
[13,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I30","v":19183.598479089222},{"$f":"C23","v":19183.598479089222}]
[14,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I31","v":11147.860551118767},{"$f":"C24","v":11147.860551118767}]
[15,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!I35","v":152041.25336350666},79351.345258093701,72689.908105412978]
[16,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!I36","v":26865.39518937478},14021.229120430869,12844.16606894391]
[17,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!I37","v":91438.318775666325},47722.269071540519,43716.049704125813]
[18,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!I38","v":91443.739615406768},47725.098243994158,43718.641371412617]
[19,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I39","v":1035.5009006463542},540.43483373426398,495.06606691209026]
[20,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I40","v":1013.1053882809076},528.74646630352686,484.35892197738076]
[21,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I41","v":0},0,0]
[22,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I42","v":476.46988050610247},248.67281186329186,227.79706864281064]
[23,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I43","v":3016.3732595076635},1574.2653434342462,1442.1079160734175]
[24,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I44","v":4569.7317091016848},2384.9734895228244,2184.7582195788605]
[25,"Utah SNG Costs",{"$f":"SUM(C11:C34)","v":2048041.6839370483},{"$f":"SUM(D11:D34)","v":1153284.1019138484},{"$f":"SUM(E11:E34)","v":894757.58202319953}]
[]
[{"$f":"A35+1","v":26},"Winter SNG - Summer SNG",{"$f":"D35-E35","v":258526.51989064889}]
[{"$f":"A37+1","v":27},"Winter Dth",{"$f":"C49","v":1458904}]
[{"$f":"A38+1","v":28},"Seasonal Cost Differential ",{"$f":"ROUND(C37/C38,5)","v":0.17721000000000001}]
[]
[29,"SNG Amortization",{"$f":"+'Ut 1.5 p3'!D30","v":23350.82362449092},{"$f":"+C41*D35/C35","v":13149.21169033562},{"$f":"+C41*E35/C35","v":10201.611934155295}]
[]
[30,"Winter SNG - Summer SNG Amortization",{"$f":"+D41-E41","v":2947.5997561803251}]
[{"$f":"+A43+1","v":31},"Winter Dth",{"$f":"+C49","v":1458904}]
[{"$f":"+A44+1","v":32},"Seasonal Cost Differential",{"$f":"ROUND(C43/C44,5)","v":2.0200000000000001E-3}]
[]
[]
[{"$f":"+A45+1","v":33},"2020 Forecast FS Summer Usage",{"$f":"+'Ut 1.5 p3'!D15","v":1336431},{"$f":"C48/(C48+C49)","v":0.47809332334049409}]
[{"$f":"+A48+1","v":34},"2020 Forecast FS Winter Usage",{"$f":"+'Ut 1.5 p3'!D16","v":1458904},{"$f":"C49/(C49+C48)","v":0.52190667665950596}]

{"sheet":"Ut 1.5 p6","index":37,"n_rows":57,"n_cols":8,"rows_kept":57,"cut":false,"hidden":false,"merged":[[6,2,6,6]]}
[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$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[null,null,"SUMMARY OF RATES"]
[]
[null,"COMMODITY",null,"(A)","(B)"]
[null,"Class","Description","Current","Proposed"]
[null,"GS, FS, IS"]
[1,null,"Base Gas Cost",{"$f":"+'Other Inputs'!F116","v":3.0762800000000001},{"$f":"+'Ut 1.5 p1'!F29","v":3.66269}]
[2,null,"191 Amortization",{"$f":"+'Other Inputs'!F117","v":0.43864999999999998},{"$f":"+'Ut 1.5 p1'!F30","v":0.22098999999999999}]
[3,null,"Tax Reform Surcredit 4",{"$f":"+'Ut 1.5 p1'!H31","v":-9.7199999999999995E-3},{"$f":"+'Ut 1.5 p1'!F31","v":-9.7199999999999995E-3}]
[4,null,"Commodity Rate",{"$f":"+D12+D13+D14","v":3.5052099999999999},{"$f":"+E12+E13+E14","v":3.8739599999999998}]
[]
[null,"NGV"]
[5,null,"Base Gas Cost",{"$f":"+'Other Inputs'!F116","v":3.0762800000000001},{"$f":"+'Ut 1.5 p1'!F29","v":3.66269}]
[6,null,"191 Amortization",{"$f":"+'Other Inputs'!F117","v":0.43864999999999998},{"$f":"+'Ut 1.5 p1'!F30","v":0.22098999999999999}]
[7,null,"Tax Reform Surcredit 4",{"$f":"+'Ut 1.5 p1'!H31","v":-9.7199999999999995E-3},{"$f":"+'Ut 1.5 p1'!F31","v":-9.7199999999999995E-3}]
[8,null,"RIN Credit",0,{"$f":"'Ut 1.5 p1'!H52","v":-9.9629999999999996E-2}]
[9,null,"Commodity Rate",{"$f":"+D18+D19+D20+D21","v":3.5052099999999999},{"$f":"+E18+E19+E20+E21","v":3.77433}]
[]
[]
[null,"SNG"]
[null,"Class","Description","Current","Proposed"]
[10,"GS","Base SNG Summer",{"$f":"+'Other Inputs'!E86","v":0.38153999999999999},{"$f":"ROUND('Ut 1.5 p3'!C20,5)","v":0.37445000000000001}]
[11,null,"SNG Amortization",{"$f":"+'Other Inputs'!F86","v":4.2900000000000004E-3},{"$f":"ROUND('Ut 1.5 p3'!C33,5)","v":4.2900000000000004E-3}]
[{"$f":"+A28+1","v":12},null,"SNG Summer Rate",{"$f":"+D27+D28","v":0.38583000000000001},{"$f":"+E27+E28","v":0.37874000000000002}]
[]
[{"$f":"+A29+1","v":13},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E85","v":0.90846000000000005},{"$f":"ROUND('Ut 1.5 p3'!C21,5)","v":0.89193}]
[{"$f":"+A31+1","v":14},null,"SNG Amortization",{"$f":"+'Other Inputs'!F85","v":1.022E-2},{"$f":"ROUND('Ut 1.5 p3'!C34,5)","v":1.022E-2}]
[{"$f":"+A32+1","v":15},null,"SNG Winter Rate",{"$f":"+D31+D32","v":0.91868000000000005},{"$f":"+E31+E32","v":0.90215000000000001}]
[]
[{"$f":"+A33+1","v":16},"FS","Base SNG Summer",{"$f":"+'Other Inputs'!E89","v":0.75763999999999998},{"$f":"ROUND('Ut 1.5 p3'!D20,5)","v":0.64017000000000002}]
[{"$f":"+A35+1","v":17},null,"SNG Amortization",{"$f":"+'Other Inputs'!F89","v":8.5199999999999998E-3},{"$f":"ROUND('Ut 1.5 p3'!D33,5)","v":8.5199999999999998E-3}]
[{"$f":"+A36+1","v":18},null,"SNG Summer Rate",{"$f":"+D35+D36","v":0.76615999999999995},{"$f":"+E35+E36","v":0.64868999999999999}]
[]
[{"$f":"+A37+1","v":19},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E88","v":0.87936000000000003},{"$f":"ROUND('Ut 1.5 p3'!D21,5)","v":0.81738}]
[{"$f":"+A39+1","v":20},null,"SNG Amortization",{"$f":"+'Other Inputs'!F88","v":9.8899999999999995E-3},{"$f":"ROUND('Ut 1.5 p3'!D34,5)","v":9.8899999999999995E-3}]
[{"$f":"+A40+1","v":21},null,"SNG Winter Rate",{"$f":"+D39+D40","v":0.88924999999999998},{"$f":"+E39+E40","v":0.82726999999999995}]
[]
[{"$f":"+A41+1","v":22},"IS","SNG Rate",{"$f":"+'Other Inputs'!E93","v":0.17898},{"$f":"ROUND('Ut 1.5 p3'!E23,5)","v":0.17957000000000001}]
[]
[{"$f":"+A43+1","v":23},"TSF","Base SNG Annual Demand",{"$f":"+'Other Inputs'!G314","v":1.6604300000000001},{"$f":"ROUND('Ut 1.5 p3'!F25,5)","v":1.14269}]
[{"$f":"+A45+1","v":24},null,"SNG Amortization",{"$f":"+'Other Inputs'!G315","v":1.8679999999999999E-2},{"$f":"ROUND('Ut 1.5 p3'!F35,5)","v":1.8679999999999999E-2}]
[{"$f":"+A46+1","v":25},null,"SNG Adder Annual",{"$f":"+D45+D46","v":1.6791100000000001},{"$f":"+E45+E46","v":1.16137}]
[{"$f":"+A47+1","v":26},null,"SNG Adder Monthly",{"$f":"+ROUND(D47/12,5)","v":0.13993},{"$f":"+ROUND(E47/12,5)","v":9.6780000000000005E-2}]
[]
[{"$f":"+A48+1","v":27},"TBF","Base SNG Annual Demand",{"$f":"'Other Inputs'!G319","v":1.0439799999999999},{"$f":"ROUND('Ut 1.5 p3'!G25,5)","v":1.1222300000000001}]
[{"$f":"+A50+1","v":28},null,"SNG Amortization",{"$f":"'Other Inputs'!G320","v":1.175E-2},{"$f":"ROUND('Ut 1.5 p3'!G35,5)","v":1.175E-2}]
[{"$f":"+A51+1","v":29},null,"SNG Adder Annual",{"$f":"+D50+D51","v":1.0557299999999998},{"$f":"+E50+E51","v":1.13398}]
[{"$f":"+A52+1","v":30},null,"SNG Adder Monthly",{"$f":"+ROUND(D52/12,5)","v":8.7980000000000003E-2},{"$f":"+ROUND(E52/12,5)","v":9.4500000000000001E-2}]
[]
[{"$f":"+A53+1","v":31},"NGV","Base SNG",{"$f":"+'Other Inputs'!E91","v":0.76995000000000002},{"$f":"ROUND('Ut 1.5 p3'!H23,5)","v":0.94498000000000004}]
[{"$f":"+A55+1","v":32},null,"SNG Amortization",{"$f":"+'Other Inputs'!F91","v":8.6599999999999993E-3},{"$f":"ROUND('Ut 1.5 p3'!H35,5)","v":8.6599999999999993E-3}]
[{"$f":"+A56+1","v":33},null,"SNG Rate",{"$f":"+D55+D56","v":0.77861000000000002},{"$f":"+E55+E56","v":0.95364000000000004}]

{"sheet":"Ut 1.6","index":38,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J97","v":"2020-06-01"},null,{"$f":"'Control Panel'!E5","v":"20-057-14"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":116.49},null,{"$f":"ROUND((+E16*'Ut 1.6 Source'!$F$10)+'Ut 1.6 Source'!$C$12,2)","v":121.74},null,{"$f":"H16-F16","v":5.25}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":98.81},null,{"$f":"ROUND((+E17*'Ut 1.6 Source'!$F$10)+'Ut 1.6 Source'!$C$12,2)","v":103.22},null,4.4099999999999966]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":81.14},null,{"$f":"ROUND((+E18*'Ut 1.6 Source'!$F$10)+'Ut 1.6 Source'!$C$12,2)","v":84.69},null,3.5499999999999972]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":57.7},null,{"$f":"ROUND((+E19*'Ut 1.6 Source'!$C$10)+'Ut 1.6 Source'!$C$12,2)","v":60.7},null,3]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":33.76},null,{"$f":"ROUND((+E20*'Ut 1.6 Source'!$C$10)+'Ut 1.6 Source'!$C$12,2)","v":35.35},null,1.5900000000000034]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":25.78},null,{"$f":"ROUND((+E21*'Ut 1.6 Source'!$C$10)+'Ut 1.6 Source'!$C$12,2)","v":26.9},null,1.1199999999999974]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":19.03},null,{"$f":"ROUND((+E22*'Ut 1.6 Source'!$C$10)+'Ut 1.6 Source'!$C$12,2)","v":19.75},null,0.71999999999999886]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":17.8},null,{"$f":"ROUND((+E23*'Ut 1.6 Source'!$C$10)+'Ut 1.6 Source'!$C$12,2)","v":18.45},null,0.64999999999999858]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":19.03},null,{"$f":"ROUND((+E24*'Ut 1.6 Source'!$C$10)+'Ut 1.6 Source'!$C$12,2)","v":19.75},null,0.71999999999999886]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":25.78},null,{"$f":"ROUND((+E25*'Ut 1.6 Source'!$C$10)+'Ut 1.6 Source'!$C$12,2)","v":26.9},null,1.1199999999999974]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":53.15},null,{"$f":"ROUND((+E26*'Ut 1.6 Source'!$F$10)+'Ut 1.6 Source'!$C$12,2)","v":55.37},null,2.2199999999999989]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":91.45},null,{"$f":"ROUND((+E27*'Ut 1.6 Source'!$F$10)+'Ut 1.6 Source'!$C$12,2)","v":95.5},null,4.0499999999999972]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":639.91999999999996},null,{"$f":"SUM(H16:H27)","v":668.31999999999994},null,{"$f":"H30-F30","v":28.399999999999977}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":4.4400000000000004},"%"]

{"sheet":"Ut 1.7 Tot","index":39,"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'!J97","v":"2020-06-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":116.49},null,{"$f":"'CET & DSM'!D107","v":{"$error":"#REF!"}},null,{"$f":"H17-F17","v":{"$error":"#REF!"}}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":98.81},null,{"$f":"'CET & DSM'!D108","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":81.14},null,{"$f":"'CET & DSM'!D109","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":57.7},null,{"$f":"'CET & DSM'!D110","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":33.76},null,{"$f":"'CET & DSM'!D111","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":25.78},null,{"$f":"'CET & DSM'!D112","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":19.03},null,{"$f":"'CET & DSM'!D113","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":17.8},null,{"$f":"'CET & DSM'!D114","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":19.03},null,{"$f":"'CET & DSM'!D115","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$97)+'Other Inputs'!$G$101,2)","v":25.78},null,{"$f":"'CET & DSM'!D116","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":53.15},null,{"$f":"'CET & DSM'!D117","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$99)+'Other Inputs'!$G$101,2)","v":91.45},null,{"$f":"'CET & DSM'!D118","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":639.91999999999996},null,{"$f":"SUM(H17:H28)","v":{"$error":"#REF!"}},null,{"$f":"H31-F31","v":{"$error":"#REF!"}}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":{"$error":"#REF!"}},"%"]

{"sheet":"Ut 1.7 p1","index":40,"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],[36,0,36,4]]}
[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. 20-057-14"}]
[null,null,null,null,null," DEU Exhibit 1.7"]
[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 GS, FS, NGV, IS, TBF, and TSF Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
["Tariff Section 2.02, 2.03, 2.04, 4.02, 5,02, and 5.04"]
[]
["Date Issued: October 1, 2020"]
["To Become Effective November 1, 2020"]

{"sheet":"LEG - PR","index":41,"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 1.6 Source","index":42,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,2,3,4],[2,2,2,7],[3,5,3,7]]}
["SUMMARY OF PROPOSED RATES"]
[]
["UTAH RATE CLASSES",null,"Rates per Dth Used Each Month"]
[null,null,"All Season Rates or Summer Rates:  Apr. 1 - Oct. 31",null,null,"Winter Rates:  Nov. 1 - Mar. 31"]
["UT GS",null,"First 45 Dth","All Over 45 Dth",null,"First 45 Dth","All Over 45 Dth"]
[null,"Distribution Non-Gas Cost",2.2473200000000002,1.0587200000000001,null,2.9411100000000001,1.75251]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E29","v":0.37874000000000002},{"$f":"C7","v":0.37874000000000002},null,{"$f":"+'Ut 1.5 p6'!E33","v":0.90215000000000001},{"$f":"F7","v":0.90215000000000001},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":3.8739599999999998},{"$f":"C8","v":3.8739599999999998},null,{"$f":"D8","v":3.8739599999999998},{"$f":"F8","v":3.8739599999999998}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":6.5000200000000001},{"$f":"SUM(D6:D9)","v":5.31142},null,{"$f":"SUM(F6:F9)","v":7.7172199999999993},{"$f":"SUM(G6:G9)","v":6.5286200000000001}]
[]
[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",1.08979,0.59780999999999995,7.9939999999999997E-2,1.61575,1.1237699999999999,0.60589000000000004]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E37","v":0.64868999999999999},{"$f":"C20","v":0.64868999999999999},{"$f":"D20","v":0.64868999999999999},{"$f":"+'Ut 1.5 p6'!E41","v":0.82726999999999995},{"$f":"F20","v":0.82726999999999995},{"$f":"G20","v":0.82726999999999995}]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":3.8739599999999998},{"$f":"C21","v":3.8739599999999998},{"$f":"D21","v":3.8739599999999998},{"$f":"E21","v":3.8739599999999998},{"$f":"F21","v":3.8739599999999998},{"$f":"G21","v":3.8739599999999998}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":5.6124399999999994},{"$f":"SUM(D19:D22)","v":5.1204599999999996},4.6025900000000002,6.3169799999999992,5.8249999999999993,5.3071199999999994]
[]
[null,"Minimum Monthly DNG Charge:",191,null,null,284]
[]
[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",{"$f":"C15","v":420.25}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",8.0921699999999994]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E57","v":0.95364000000000004}]
[null,"Commodity Cost",{"$f":"'Ut 1.5 p6'!E22","v":3.77433}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":12.820139999999999}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.91605999999999999,0.14599999999999999,8.9649999999999994E-2]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E43","v":0.17957000000000001},{"$f":"C61","v":0.17957000000000001},{"$f":"D61","v":0.17957000000000001}]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":3.8739599999999998},{"$f":"('Ut 1.5 p1'!$F$32)","v":3.8739599999999998},{"$f":"('Ut 1.5 p1'!$F$32)","v":3.8739599999999998}]
[]
[null,"Total Rate",{"$f":"SUM(C60:C62)","v":4.9695900000000002},{"$f":"SUM(D60:D62)","v":4.1995300000000002},{"$f":"SUM(E60:E62)","v":4.1431800000000001}]
[]
[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}]

{"sheet":"Ut 1.11","index":43,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,35,4],[16,0,16,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[30,0,30,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 20-057-14"}]
[null,null,null,null,null," Exhibit 1.11"]
[null,null,null,null,null,"Page 1 of 7"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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 Tariff"]

{"sheet":"Ut 1.8 p1","index":44,"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],[32,0,32,4],[33,0,33,4],[34,0,34,4],[38,0,38,4],[31,0,31,4],[36,0,36,4]]}
[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. 20-057-14"}]
[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 COMBINED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 500"]
["Affecting GS, FS, NGV, IS, TBF, and TSF Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
["Tariff Section 2.02, 2.03, 2.04, 4.02, 5,02, and 5.04"]
[]
["Date Issued: September 1, 2020"]
["To Become Effective November 1, 2020"]

{"sheet":"Ut Storage","index":45,"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":"2020-08-31"},null,null,{"$f":"-1*'Other Inputs'!D249","v":10922007},null,null,null,{"$f":"M8/E8","v":3.6615194377736593},null,null,null,{"$f":"'Other Inputs'!E249","v":39991140.92999997}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Sep20"},{"$f":"'Monthly Inputs'!E29","v":2885570},{"$f":"-'Monthly Inputs'!E37","v":0},{"$f":"E8+C9+D9","v":13807577},{"$f":"F21","v":0.79768008820061864},{"$f":"'Other Inputs'!F113","v":3.9226999999999999},{"$f":"'Monthly Inputs'!E79","v":1.95},{"$f":"M9/E9","v":3.6326929626343207}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":10167546.868931541},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":50158687.798931509}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Oct20"},{"$f":"'Monthly Inputs'!F29","v":3120594},{"$f":"-'Monthly Inputs'!F37","v":0},{"$f":"E9+C10+D10","v":16928171},{"$f":"F22","v":0.54417354509971927},{"$f":"G9","v":3.9226999999999999},{"$f":"'Monthly Inputs'!F79","v":1.99},3.5237518642875836,null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":9491986.3212974947},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":59650674.120229006}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Nov20"},{"$f":"'Monthly Inputs'!G29","v":120000},{"$f":"-'Monthly Inputs'!G37","v":0},{"$f":"E10+C11+D11","v":17048171},{"$f":"Calculations!D177","v":0.41501421721750631},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!D197","v":2.4579900000000001},3.5209252523620189,null,374661.66025684413,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":60025335.780485854}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Dec20"},{"$f":"'Monthly Inputs'!H29","v":1000.000015},{"$f":"-'Monthly Inputs'!H37","v":-508000.0086},{"$f":"E11+C12+D12","v":16541170.991415001},{"$f":"Calculations!E177","v":0.29003440113102691},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!E197","v":3.07226},3.5209154191761658,null,3358.2728965912493,{"$f":"D12*I11","v":-1788630.0584798628},{"$f":"M11+L12+K12","v":58240063.994902581}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Jan21"},{"$f":"'Monthly Inputs'!I29","v":0},{"$f":"-'Monthly Inputs'!I37","v":-3812512.0118000004},{"$f":"E12+C13+D13","v":12728658.979615001},{"$f":"Calculations!F177","v":0.30875797492938656},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!F197","v":3.5605600000000002},3.5209154191761654,null,0,{"$f":"D13*I12","v":-13423532.328140967},44816531.666761614]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Feb21"},{"$f":"'Monthly Inputs'!J29","v":0},{"$f":"-'Monthly Inputs'!J37","v":-3302069.6100300001},9426589.369585,{"$f":"Calculations!G177","v":0.32301634874090107},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!G197","v":3.3995700000000002},{"$f":"M14/E14","v":3.5209154191761658},null,0,{"$f":"D14*I13","v":-11626307.805147655},33190223.861613959]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Mar21"},{"$f":"'Monthly Inputs'!K29","v":0},{"$f":"-'Monthly Inputs'!K37","v":-4349094.4012999991},5077494.9682850009,{"$f":"Calculations!H177","v":0.5430604804111725},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!H197","v":3.2278899999999999},3.5209154191761662,null,0,-15312793.536989901,17877430.324624058]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Apr21"},{"$f":"'Monthly Inputs'!L29","v":0},{"$f":"-'Monthly Inputs'!L37","v":-1910645.1574299999},{"$f":"E15+C16+D16","v":3166849.8108550012},{"$f":"Calculations!I177","v":0.61982775256655465},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!I197","v":3.1465999999999998},{"$f":"M16/E16","v":3.5209154191761654},null,0,-6727219.9953695601,11150210.329254497]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"May21"},{"$f":"'Monthly Inputs'!M29","v":0},{"$f":"-'Monthly Inputs'!M37","v":0},3166849.8108550012,{"$f":"Calculations!J177","v":0.86466527866822496},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!J197","v":3.0302799999999999},{"$f":"M17/E17","v":3.5209154191761654},null,0,0,11150210.329254497]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jun21"},{"$f":"'Monthly Inputs'!N29","v":2500000.9999999995},{"$f":"-'Monthly Inputs'!N37","v":0},5666850.8108550012,{"$f":"Calculations!K177","v":0.78469612724117943},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!K197","v":3.0010699999999999},3.6576019718708372,null,9576874.3708266094,{"$f":"D18*I17","v":0},20727084.700081106]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jul21"},{"$f":"'Monthly Inputs'!O29","v":2580000},{"$f":"-'Monthly Inputs'!O37","v":0},8246850.8108550012,{"$f":"Calculations!L177","v":0.87537566443732773},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!L197","v":3.01},3.7421133793725261,null,10133566.056908559,0,{"$f":"M18+L19+K19","v":30860650.756989665}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Aug21"},{"$f":"'Monthly Inputs'!P29","v":2580000},{"$f":"-'Monthly Inputs'!P37","v":0},10826850.810855001,{"$f":"Calculations!M177","v":0.90866276927450973},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!M197","v":2.98},3.7940103628280069,null,10216533.416187016,0,{"$f":"M19+L20+K20","v":41077184.173176683}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Sep21"},{"$f":"'Monthly Inputs'!Q29","v":2920000.9999999995},{"$f":"-'Monthly Inputs'!Q37","v":0},13746851.810855001,{"$f":"Calculations!N177","v":0.79768008820061864},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!N197","v":2.89},3.7999567267603935,null,11160257.837260079,0,{"$f":"M20+L21+K21","v":52237442.010436758}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Oct21"},{"$f":"'Monthly Inputs'!R29","v":2504676.9985000002},{"$f":"-'Monthly Inputs'!R37","v":0},16251528.809355002,{"$f":"Calculations!O177","v":0.54417354509971927},{"$f":"'Ut 1.2 p3'!$G$50","v":4.0583942140856815},{"$f":"Calculations!O197","v":2.7905600000000002},3.7507194265245238,null,8717482.8055340126,0,{"$f":"M21+L22+K22","v":60954924.815970771}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":13205678.998515001},{"$f":"SUM(D11:D22)","v":-13882321.189160001},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":50182734.419869713},{"$f":"SUM(L11:L22)","v":-48878483.724127941},{"$f":"L26+K26","v":1304250.6957417727}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":3.800087403723265},{"$f":"L26/D26","v":3.5209157790049308}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Royalty Data","index":46,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["MLPX Gathered",9723946.6890000012,"Adjusted test year->",-0.14339488212174667,8329582.4997726968,null,null,"MLPX Gathered",8117691.2539999997,"Adjusted test year->",-5.5067953293939216E-2,7670666.6111701094]
["Birch Creek",1532455.9170000006,"Adjusted test year->",-0.14339488212174667,1312709.5814250123,null,null,"Birch Creek",0]
["Other",16255577.898000002,null,null,null,null,null,"Other",6061502.487999999]
["Wexpro",0,null,null,null,null,null,"Wexpro",862759.66299999994]
["MLPX-Acquired",27126906.056000005,null,null,null,null,null,"MLPX-Acquired",0]
[]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S107","v":174449128.11347166},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S109","v":39621625.09595459}]
[]
[]
["\\/",null,"2020-08-31",null,null,null,null,"\\/",null,"2020-08-31"]
["\\/","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",4199300.3032580018,3.5,3.6,15117481.091728806,null,null,"January",1276232.798576355,3.5,3.6,4594438.0748748779]
["February",3607811.2223446369,3.35,3.45,12446948.717088997,null,null,"February",1081869.6012496948,3.35,3.45,3732450.1243114471]
["March",4077727.5797203183,3.18,3.2800000000000002,13374946.461482646,null,null,"March",1209337.9240036011,3.18,3.2800000000000002,3966628.390731812]
["April",3892772.9802504182,3.08,3.18,12379018.07719633,null,null,"April",1143387.0015144348,3.08,3.18,3635970.6648159027]
["May",3970687.7097710967,3.02,3.12,12388545.654485822,null,null,"May",1156337.2006416321,3.02,3.12,3607772.0660018921]
["June",3628610.9945476055,3,3.1,11248694.083097577,null,null,"June",1096781.9890975952,3,3.1,3400024.1662025452]
["July",3709329.798720777,3.01,3.11,11536015.674021617,null,null,"July",1112128.0970573425,3.01,3.11,3458718.3818483353]
["August",3802801.048129797,2.98,3.08,11712627.228239775,null,null,"August",1148267.894744873,2.98,3.08,3536665.115814209]
["September",3746574.0040540695,2.89,2.99,11202256.272121668,null,null,"September",1138370.9926605225,2.89,2.99,3403729.2680549626]
["October",3864162.4129936099,2.79,2.89,11167429.373551533,null,null,"October",1208528.8090705872,2.79,2.89,3492648.2582139969]
["November",4036562.9906877875,2.42,2.52,10172138.736533225,null,null,"November",1324401.0033607483,2.42,2.52,3337490.5284690857]
["December",4267608.817987144,3.03,3.13,13357615.600299761,null,null,"December",1317980.5054664612,3.03,3.13,4125278.9821100235]
[]
[null,{"$f":"SUM(B14:B25)","v":46803949.862465262},"CANYON CREEK",{"$f":"E27/B27","v":3.1216108341107462},{"$f":"SUM(E14:E25)","v":146103716.96984774},null,null,null,{"$f":"SUM(I14:I25)","v":14213623.817443848},"CANYON CREEK",{"$f":"L27/I27","v":3.1161521220993205},{"$f":"SUM(L14:L25)","v":44291814.021449089}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D27-0.2","v":2.9216108341107461},null,null,null,null,null,"All Others ->",{"$f":"K27-0.2","v":2.9161521220993203}]

{"sheet":"Expenses","index":47,"n_rows":1042,"n_cols":19,"rows_kept":1042,"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,"2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31",{"$f":"+R9","v":"2020-08-31"}]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,2,3,4,5,10,11,0,1,2,3,4,5,12]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,504,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,505,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,524,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,525,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,526]
["%,FACCOUNT,TQGCACCTS,V801000",527,801,"Natural Gas Field Line Purchases"]
[null,528,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,529,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,530,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,531]
["%,FACCOUNT,TQGCACCTS,V802000",532,802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,533,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,534,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,535,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,536]
["%,FACCOUNT,TQGCACCTS,V803000,V803002",537,803,"Natural Gas Transmission Line - Purchases"]
[null,538,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,539,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,540,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,549,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,550,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,559,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,560,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,569,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,570,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,574,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,575,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,579,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,580,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,584,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,585,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,586]
[null,587,813,"Other Gas Supply Expenses - SNG Cost"]
[null,588,null,null,"Utah"]
[null,589,null,null,"Wyoming"]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,599,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,600,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,621]
[null,622,null,"Total Production Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,623,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,628,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,633,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,648,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,653,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,658,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,663,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,668,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,673,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,688,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,693,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,698,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,703,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,708,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,731,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,736,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,741,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,746,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,774,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,779,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,784,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B325+1","v":802},null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,806,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,810,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,814,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,818,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,822,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,826,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,838,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,842,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,850,null,"Total Utah Distribution",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,851,null,"Total Wyoming Distribution",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,852,null,"Total Utility O&M Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,853]
[null,854]
[null,855,"OTHER UTILITY OPERATING EXPENSES"]
[null,856]
[null,857,"Depreciation, Amortization, & Other Taxes"]
[null,858]
["%,FACCOUNT,TQGCACCTS,N403",859,403,"Depreciation Expense"]
[null,860,null,null,"Production",null,0,0,0,0,0,0,0,0,0,0,0,0,551076]
[null,861,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,862,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,863,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,864,null,null,"Total Depreciation Expense",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B389+1","v":865}]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,879,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,880,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,881,null,null,"Total Other Taxes",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,882,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,621]
[null,622,null,"Total Production Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,73309.38,82673.16,68644.040000000008,70355.239999999991,86088.37,75772.240000000005,59954.75,24632.19,44259.16,40411.35,54229.700000000004,46577.859999999993,{"$f":"SUM(G445:R445)","v":726907.44}]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,253697.28999999998,275588.14,662111.99,399229.79,-730,383406.41,677456.4,119970.49,1.56,259609.79,210693.16999999998,62.57,3241097.6]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,128879.13,173592.87,143609.06,140902.18,213523.78999999998,154680.31,216608.86,112612.69,110454.59,104425.28,89789.17,95103.5,1684181.4300000002]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,464717.1,632240.04,613677.29,754819.39,603101.30999999982,790900.23,178223.21,1447070.9100000001,114480.11000000002,383927.26,85397.86,359347.73,6427902.4400000013]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,12590,16754.78,14506,3768,23859,6741,10178,15,741,4959,4517,4717,103345.78]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,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,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V495017",null,4974,"Standby Charges",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["%,V810000"]
["%,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":48,"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,{"$f":"+H8-30","v":"2019-07-02"},"2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-03-31"]
[]
[null,null,"UTILITY RATE BASE"]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,{"$f":"+B16+1","v":2},null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D16)","v":"%,FACCOUNT,TQGCACCTS,N302"},5,null,null,"Total Intangible Plant",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6]
[null,7,null,null,"Production & Gathering Plant"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D23)","v":"%,FACCOUNT,TQGCACCTS,N325"},8,null,"325","Land & Land Rights",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N326,N327,N328,N329",9,null,"326...9","Structures",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D25)","v":"%,FACCOUNT,TQGCACCTS,N330"},10,null,"330","Gas Wells - Construction",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D26)","v":"%,FACCOUNT,TQGCACCTS,N331"},11,null,"331","Gas Wells - Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D28)","v":"%,FACCOUNT,TQGCACCTS,N336"},13,null,"336","Purification Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D29)","v":"%,FACCOUNT,TQGCACCTS,N337"},14,null,"337","Other Equipment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15]
[null,16,null,null,"Total Production & Gathering Plant",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D34)","v":"%,FACCOUNT,TQGCACCTS,N374"},21,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D39)","v":"%,FACCOUNT,TQGCACCTS,N375"},26,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D44)","v":"%,FACCOUNT,TQGCACCTS,N376"},37,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D55)","v":"%,FACCOUNT,TQGCACCTS,N377"},42,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,43,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D60)","v":"%,FACCOUNT,TQGCACCTS,N378"},47,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D65)","v":"%,FACCOUNT,TQGCACCTS,N380"},52,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,58,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,63,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",{"$f":"+B80+1","v":66},null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D80)","v":"%,FACCOUNT,TQGCACCTS,N387"},67,null,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,68,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,69,null,null,null,null," "]
[null,70,null,null,"Total Distribution Plant",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D88)","v":"%,FACCOUNT,TQGCACCTS,N389"},75,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,76,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D93)","v":"%,FACCOUNT,TQGCACCTS,N390"},80,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,81,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,82,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D99)","v":"%,FACCOUNT,TQGCACCTS,N391"},86,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,87,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,88,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D105)","v":"%,FACCOUNT,TQGCACCTS,N392"},92,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,93,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D111)","v":"%,FACCOUNT,TQGCACCTS,N393"},98,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,99,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,100]
[null,101,null,"394","Tools, Shop & Garage Equipment"]
[" ",102,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D116)","v":"%,FACCOUNT,TQGCACCTS,N394"},103,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,104,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,106]
[null,107,null,"395","Laboratory Equipment"]
[" ",108,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D122)","v":"%,FACCOUNT,TQGCACCTS,N395"},109,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,110,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D128)","v":"%,FACCOUNT,TQGCACCTS,N396"},115,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,116,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D134)","v":"%,FACCOUNT,TQGCACCTS,N397"},121,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,122,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",125,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D139)","v":"%,FACCOUNT,TQGCACCTS,N398"},126,null,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,127,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,128,null,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,129]
[null,{"$f":"+B144+1","v":130},null,null,"Total General Plant",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,131]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,80635577,81330340,85278442,{"$f":"((H148/2)+SUM(I148:S148)+(T148/2))/12","v":80358535.833333328}]
[null,134,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,135,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,136,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,137,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,138]
[null,139,"105","Gas Plant Held for Future Use"]
[null,140,null,null,"Distribution - Utah",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,0,0,5036.83,5036.83,5036.83,0,0,5036.83,{"$f":"((H155/2)+SUM(I155:S155)+(T155/2))/12","v":3357.8866666666672}]
["%,FACCOUNT,TQGCACCTS,N105",141,null,null,"Total",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,0,0,5036.83,5036.83,5036.83,0,0,5036.83,{"$f":"SUM(U155)","v":3357.8866666666672}]
[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,{"$f":"((H159/2)+SUM(I159:S159)+(T159/2))/12","v":0}]
[null,145,null,null,"Distribution - Wyoming",null,null,1993330.3800000001,2239100.69,694464.74,694528.8,694464.74,800826.87,800805.98,1993330.3800000001,694528.8,694464.74,800826.87,800805.98,1993330.3800000001,{"$f":"((H160/2)+SUM(I160:S160)+(T160/2))/12","v":1075123.2474999998}]
[null,146,null,null,"Distribution - Utah",null,null,12826474.791999988,9308466.1199999992,651695.31000000006,128043.79799999925,145144.7379999992,5137049.4099999992,8133513.8200000003,12826474.791999988,128043.79799999925,145144.7379999992,5137049.4099999992,8133513.8200000003,12826474.791999988,{"$f":"((H161/2)+SUM(I161:S161)+(T161/2))/12","v":5225051.2121666642}]
[null,147,null,null,"General",null,null,1200519.75,1438369,0,38447,407051.99,1705726.6500000006,2337329.59,1200519.75,38447,407051.99,1705726.6500000006,2337329.59,1200519.75,{"$f":"((H162/2)+SUM(I162:S162)+(T162/2))/12","v":1068043.2466666668}]
[null,148,null,null,"Total",null,null,16020324.921999989,12985935.809999999,1346160.05,861019.5979999993,1246661.4679999992,7643602.9299999997,11271649.390000001,16020324.921999989,861019.5979999993,1246661.4679999992,7643602.9299999997,11271649.390000001,16020324.921999989,{"$f":"SUM(U159:U162)","v":7368217.7063333308}]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-70408495,-70449961,-70491428,-70532895,-70574362,-70574362,-70615829,-70657296,-70681637,-70726362,-70779677,-70844363,-70899585,{"$f":"((H166/2)+SUM(I166:S166)+(T166/2))/12","v":-70631851}]
[null,152,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,153,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,154,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,155,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150277,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150277,{"$f":"((H173/2)+SUM(I173:S173)+(T173/2))/12","v":-6150276.7024999997}]
[null,159,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,160,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,161,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,162,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,163]
[null,164,"254","Other Regulatory Liabilities - ARC"]
[null,165,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H180/2)+SUM(I180:S180)+(T180/2))/12","v":0}]
[null,166,null,null,"Distribution - Wyoming",null,null,-6140761.1100000003,-6196748.9800000004,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6140761.1100000003,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6140761.1100000003,{"$f":"((H181/2)+SUM(I181:S181)+(T181/2))/12","v":-6276652.6908333339}]
[null,167,null,null,"Distribution - Utah",null,null,-186299261.02000001,-186248871.44,-188074206.56999999,-190128957.88999999,-190128957.88999999,-190128957.88999999,-189034810.75999999,-186299261.02000001,-190128957.88999999,-190128957.88999999,-190128957.88999999,-189034810.75999999,-186299261.02000001,{"$f":"((H182/2)+SUM(I182:S182)+(T182/2))/12","v":-188813747.40916666}]
[null,168,null,null,"General",null,null,0,0,-243070289.09999999,-242946363.83000001,-242946423.56999999,-242946314.06,-242946364.19,0,-242946363.83000001,-242946423.56999999,-242946314.06,-242946364.19,0,{"$f":"((H183/2)+SUM(I183:S183)+(T183/2))/12","v":-182220101.69999996}]
[null,169,null,null,"Total",null,null,-192440022.13000003,-192445620.41999999,-437460224.67999995,-439391050.73000002,-439391110.46999997,-439391000.95999998,-438296903.95999998,-192440022.13000003,-439391050.73000002,-439391110.46999997,-439391000.95999998,-438296903.95999998,-192440022.13000003,{"$f":"SUM(U180:U183)","v":-377310501.79999995}]
[null,170]
[null,171]
[null,172,"System Net Utility Plant"]
[null,173,null,null,"Production",null,null,3943397,3943397,4151984.3399999253,4109268.9699999951,4067798.0799999945,4031368.0299999975,3989901.1500000022,3943397,4109268.9699999951,4067798.0799999945,4031368.0299999975,3989901.1500000022,3943397,{"$f":"((H188/2)+SUM(I188:S188)+(T188/2))/12","v":4031570.6499999925}]
[null,174,null,null,"Distribution - Wyoming",null,null,52431596.463999994,54642591.469999999,49033703.410000011,49580125.160000004,49778428.240000002,49714135.470000006,49977066.050000004,52431596.463999994,49580125.160000004,49778428.240000002,49714135.470000006,49977066.050000004,52431596.463999994,{"$f":"((H189/2)+SUM(I189:S189)+(T189/2))/12","v":50553249.803999998}]
[null,175,null,null,"Distribution - Utah",null,null,1668454071.1179998,1706662742.2999997,1760221866.2199998,1772598424.6879997,1771848862.0479994,1786527823.9199996,1794474335.7400002,1668454071.1179998,1772598424.6879997,1771848862.0479994,1786527823.9199996,1794474335.7400002,1668454071.1179998,{"$f":"((H190/2)+SUM(I190:S190)+(T190/2))/12","v":1754557636.9623327}]
[null,176,null,null,"General",null,null,137256374.58000004,137913169.70000005,-110034117.74000001,-111005141.65000004,-111676571.48999998,-111496718.48999999,-111961102.75999999,137256374.58000004,-111005141.65000004,-111676571.48999998,-111496718.48999999,-111961102.75999999,137256374.58000004,{"$f":"((H191/2)+SUM(I191:S191)+(T191/2))/12","v":-49157272.304999985}]
[null,177,null,null,"Total"]
[null,178]
[null,179,null,"System Net Utility Plant",null,null,null,2055097757.852,2096125168.1899996,1703373436.2299998,1715282677.1679997,1714018516.8779993,1728776608.9299996,1736480200.1800003,2055097757.852,1715282677.1679997,1714018516.8779993,1728776608.9299996,1736480200.1800003,2055097757.852,{"$f":"U152+U156+U163+U170+U177","v":7371575.5929999975}]
["%,FACCOUNT,TQGCACCTS,N154,N156",180]
[null,181]
[null,182,"WORKING CAPITAL"]
[null,183]
["%,FACCOUNT,TQGCACCTS,N164",184,154,"Plant Materials & Operating Supplies"]
[null,185,null,null,"Distribution - Wyoming",null,null,0,0,1037567.4109139629,1031653.0188574977,1023482.9950271025,827969.49626951665,760572.84848188981,0,1031653.0188574977,1023482.9950271025,827969.49626951665,760572.84848188981,0,{"$f":"((H200/2)+SUM(I200:S200)+(T200/2))/12","v":693743.67734883132}]
[null,186,null,null,"Distribution - Utah",null,null,22002243.219999999,22628439.690000001,30755104.549086038,30579792.8111425,30337620.654972896,24542297.833730482,22544556.841518112,22002243.219999999,30579792.8111425,30337620.654972896,24542297.833730482,22544556.841518112,22002243.219999999,{"$f":"((H201/2)+SUM(I201:S201)+(T201/2))/12","v":26116380.580151167}]
[null,187,null,null,"Total",null,null,22002243.219999999,22628439.690000001,31792671.960000001,31611445.829999998,31361103.649999999,25370267.329999998,23305129.690000001,22002243.219999999,31611445.829999998,31361103.649999999,25370267.329999998,23305129.690000001,22002243.219999999,{"$f":"SUM(U200:U201)","v":26810124.257499997}]
["%,FACCOUNT,TQGCACCTS,N165",188]
[null,189,1641,"Gas Stored Underground"]
[null,190,null,null,"Production",null,null,44111455.509999976,53650234.789999977,55516771.689999975,55528751.159999974,45965722.85999997,30071846.229999971,17550004.169999972,5954574.0499999728,7662333.6499999724,15431079.139999971,23791129.139999971,32725279.739999969,39991140.92999997,{"$f":"((H205/2)+SUM(I205:S205)+(T205/2))/12","v":32158252.069999967}]
[null,191,null,null,"Total",null,null,44111455.509999976,53650234.789999977,55516771.689999975,55528751.159999974,45965722.85999997,30071846.229999971,17550004.169999972,5954574.0499999728,7662333.6499999724,15431079.139999971,23791129.139999971,32725279.739999969,39991140.92999997,{"$f":"((H206/2)+SUM(I206:S206)+(T206/2))/12","v":32158252.069999967}]
[null,192]
[null,193,165,"Prepayments"]
[null,{"$f":"+B208+1","v":194},null,null,"General",null,null,4793895.25,4367971.97,3180846.88,2916243.01,2554922.2999999998,2113798.13,2982486.24,4793895.25,2916243.01,2554922.2999999998,2113798.13,2982486.24,4793895.25,{"$f":"((H209/2)+SUM(I209:S209)+(T209/2))/12","v":3189292.3925000001}]
["%,FACCOUNT,V190008",195,null,null,"Total",null,null,4793895.25,4367971.97,3180846.88,2916243.01,2554922.2999999998,2113798.13,2982486.24,4793895.25,2916243.01,2554922.2999999998,2113798.13,2982486.24,4793895.25,{"$f":"SUM(U209)","v":3189292.3925000001}]
[null,196]
[null,197,"190008","Accum Deferred Income Tax Federal"]
[null,198,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H213/2)+SUM(I213:S213)+(T213/2))/12","v":0}]
[null,199,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H214/2)+SUM(I214:S214)+(T214/2))/12","v":0}]
[null,200,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H215/2)+SUM(I215:S215)+(T215/2))/12","v":0}]
[null,201,null,null,"General",null,null,0,0,32300012.969999999,29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,0,29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,0,{"$f":"((H216/2)+SUM(I216:S216)+(T216/2))/12","v":23844166.134166669}]
["%,FACCOUNT,V190009",202,null,null,"Total",null,null,0,0,32300012.969999999,29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,0,29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,0,{"$f":"SUM(U213:U216)","v":23844166.134166669}]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H222/2)+SUM(I222:S222)+(T222/2))/12","v":0}]
[null,208,null,null,"General",null,null,0,0,7702822.5800000001,7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,0,7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,0,{"$f":"((H223/2)+SUM(I223:S223)+(T223/2))/12","v":5632772.331666667}]
[null,209,null,null,"Total",null,null,0,0,7702822.5800000001,7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,0,7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,0,{"$f":"SUM(U220:U223)","v":5632772.331666667}]
[null,210]
[null,211,2351,"Customer Deposits"]
["%,FACCOUNT,TQGCACCTS,N252",212,null,null,"Distribution - Wyoming",null,null,-260801,-250950.09,-248764.37,-250399.39,-243200.55,-239567.05,-231162.81,-260801,-250399.39,-243200.55,-239567.05,-231162.81,-260801,{"$f":"((H227/2)+SUM(I227:S227)+(T227/2))/12","v":-245831.33833333329}]
[null,213,null,null,"Distribution - Utah",null,null,-6797581.7400000002,-6760662.6600000001,-5419092.21,-5462569.7699999996,-5434455.4800000004,-5268773.7300000004,-5208932.29,-6797581.7400000002,-5462569.7699999996,-5434455.4800000004,-5268773.7300000004,-5208932.29,-6797581.7400000002,{"$f":"((H228/2)+SUM(I228:S228)+(T228/2))/12","v":-5710365.0741666676}]
[null,214,null,null,"Total",null,null,-7058382.7400000002,-7011612.75,-5667856.5800000001,-5712969.1599999992,-5677656.0300000003,-5508340.7800000003,-5440095.0999999996,-7058382.7400000002,-5712969.1599999992,-5677656.0300000003,-5508340.7800000003,-5440095.0999999996,-7058382.7400000002,{"$f":"SUM(U227:U228)","v":-5956196.4125000006}]
[null,215]
["%,FACCOUNT,V253000",216,252,"Misc Customer Credits"]
[null,217,null,null,"Distribution - Wyoming",null,null,-465842.24,-465842.24,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-465842.24,-404156.02,-404156.02,-404156.02,-404156.02,-465842.24,{"$f":"((H232/2)+SUM(I232:S232)+(T232/2))/12","v":-419577.57500000001}]
[null,218,null,null,"Distribution - Utah",null,null,-16967883.640000001,-16893271.25,-11724439,-11724439,-11724439,-11724439,-11724439,-16967883.640000001,-11724439,-11724439,-11724439,-11724439,-16967883.640000001,{"$f":"((H233/2)+SUM(I233:S233)+(T233/2))/12","v":-13029082.460833332}]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",219,null,null,"Total",null,null,-17433725.879999999,-17359113.489999998,-12128595.02,-12128595.02,-12128595.02,-12128595.02,-12128595.02,-17433725.879999999,-12128595.02,-12128595.02,-12128595.02,-12128595.02,-17433725.879999999,{"$f":"((H234/2)+SUM(I234:S234)+(T234/2))/12","v":-13448660.035833331}]
[null,220]
[null,221,2531,"Unclaimed Customer Deposits"]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",222,null,null,"General",null,null,-46197.35,-16591.05,-31942.38,-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-46197.35,-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-46197.35,{"$f":"((H237/2)+SUM(I237:S237)+(T237/2))/12","v":-36560.657499999994}]
["%,FACCOUNT,V255000",223,null,null,"Total",null,null,-46197.35,-16591.05,-31942.38,-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-46197.35,-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-46197.35,{"$f":"SUM(U237)","v":-36560.657499999994}]
[null,224]
[null,225,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",226,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((H241/2)+SUM(I241:S241)+(T241/2))/12","v":0}]
[null,227,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,228,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",229,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V282000",230,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,231]
[null,232,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",233,null,null,"Production",null,null,-17269302,-17226459,-17079672,-17428392,-15543577,-15543577,-19537705,-21522270,-22799373,-24346133,-25879912,-27207238,-28783938,{"$f":"((H248/2)+SUM(I248:S248)+(T248/2))/12","v":-20595077.333333332}]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,V282100",234,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,235,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",236,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V282100",237,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,238]
[null,239,282100,"Accum Deferred Income Taxes - State"]
[null,240,null,null,"Production",null,null,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,{"$f":"((H255/2)+SUM(I255:S255)+(T255/2))/12","v":-700755.31000000017}]
["%,FACCOUNT,V282108,V282006,V282008",241,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,242,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,243,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,244,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,40379195.689999998,44662206.689999998,22976607.050000004,9358288.5,7946012.9700000007,16383969.749999998,29104815.840000004,40379195.689999998,9358288.5,7946012.9700000007,16383969.749999998,29104815.840000004,40379195.689999998,{"$f":"U205+U213+U220+U241+U248+U255","v":10862419.426666634}]
[null,252,null,"Distribution - Wyoming",null,null,null,-14447677.929280013,-14699059.192803029,-8103097.6190860374,-8110647.031142503,-8111618.2149728974,-8303498.2137304833,-8362490.6215181109,-14447677.929280013,-8110647.031142503,-8111618.2149728974,-8303498.2137304833,-8362490.6215181109,-14447677.929280013,{"$f":"U200+U214+U221+U227+U242+U249+U256+U232","v":28334.764015498047}]
[null,253,null,"Distribution - Utah",null,null,null,-478445142.65071994,-491476442.82719702,-308045374.11091399,-308264163.40885746,-308478221.27502716,-314107862.34626949,-316045761.89848191,-478445142.65071994,-308264163.40885746,-308478221.27502716,-314107862.34626949,-316045761.89848191,-478445142.65071994,{"$f":"U201+U215+U222+U228+U243+U250+U257+U233","v":7376933.0451511685}]
[null,254,null,"General",null,null,null,-9343596.3599999994,-9646246.209999999,60912263.75,57839082.799999997,60590598.950000003,60084872.850000001,60757556.659999996,-9343596.3599999994,57839082.799999997,60590598.950000003,60084872.850000001,60757556.659999996,-9343596.3599999994,{"$f":"U209+U216+U223+U237+U244+U251+U258+U262","v":32629670.200833339}]
[null,255]
[null,256]
[null,257,null,"System Working Capital (W/O WC Cash)",null,null,null,-468549002.5,-468501233.09000003,-232259600.92999998,-249177439.14000008,-248053227.56999993,-245942517.95999998,-234545880.02000001,-468549002.5,-249177439.14000008,-248053227.56999993,-245942517.95999998,-234545880.02000001,-468549002.5,{"$f":"U202+U206+U210+U217+U224+U229+U238+U245+U252+U259+U263+U234","v":72193190.079999968}]
[null,{"$f":"+B272+1","v":258}]
[null,259,"RATE BASE (W/O Working Cap. Cash)"]
[null,260,null,"Production",null,null,null,{"$f":"+H148+H166+H173+H206+H241+H248+H255","v":29550762.53999998},39090918.819999978,41062775.719999969,40684568.189999968,32964887.889999975,17071011.259999972,513574.19999997178,-13107888.260000028,{"$f":"+P148+P166+P173+P206+P241+P248+P255","v":-12701572.320000028},-6524311.8300000299,916085.16999997059,9152986.7699999679,18735027.619999971,{"$f":"((H275/2)+SUM(I275:S275)+(T275/2))/12","v":14438827.557499968}]
[null,261,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,262,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N164",263,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,264,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,265]
[null,266,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,267]
[null,268,1641,"Gas Stored Underground  (DTH)"]
[null,269,null,null,"Production (DTH)",null,null,-11130175,-11780906,-14525166,-14818108,-12219654,-8033741,-4808950,-1732499,-2411551,-4624115,-6816812,-9089780,-10922007,{"$f":"((H284/2)+SUM(I284:S284)+(T284/2))/12","v":-8490614.416666666}]
[null,270,null,null,"Total (DTH)",null,null,-11130175,-11780906,-14525166,-14818108,-12219654,-8033741,-4808950,-1732499,-2411551,-4624115,-6816812,-9089780,-10922007,{"$f":"((H285/2)+SUM(I285:S285)+(T285/2))/12","v":-8490614.416666666}]

{"sheet":"RevRun Fcst","index":49,"n_rows":419,"n_cols":20,"rows_kept":419,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"09/21/20"]
[]
[]
[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,"2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,11,12,1,2,3,4,5,6,7,8,9,10]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,36133597.879999995,51803920.600000001,55723698.030000001,47491717.669999994,39044260.469999999,23736025.93,17115330.489999998,13242802.990000002,12340364.34,12254751.959999999,12753604.560000001,18534932.84,340175007.75999993]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,10694612.030000001,16784584.010000002,18317829.699999999,15077501.1,11786302.439999999,3483886.32,1986432.64,1112592.51,910586.58,889364,996386.29999999993,2296012.98,84336090.609999999]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,40805134.57,64041332.909999996,69891409.219999999,57527983.229999997,44970463.239999995,31650605.66,18046454.5,10107742.74,8272547.9800000004,8079743.9000000004,9052026.0599999987,20858947.380000003,383304391.38999999]
[19,null,null,"Total Revenue",null,null,7,87633344.479999989,132629837.52,143932936.94999999,120097202,95801026.149999991,58870517.909999996,37148217.629999995,24463138.240000002,21523498.899999999,21223859.859999999,22802016.920000002,41689893.200000003,807815489.75999999]
[20,null,null,"# of Customers",null,null,8,1075169,1078973,1082915,1083876,1086004,1088398,1089655,1091850,1091582,1092769,1095636,1095525,1087696]
[21,null,null,"Total Dth",null,null,9,11641281,18270327,19939293,16412136,12829606,9029589,5148466,2883634,2360072,2305067,2582449,5950841,109352761]
[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,29,331752.95,359111.27,394488.64,371167.49999999994,339246.39,187978,173264.19999999998,169225.49,160990.06000000003,155507.48000000001,163008.16999999998,175939.25,2981679.4000000004]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,217800.44,262905.88,298587.03000000003,275029.91000000003,243007.13,193596.37,163344.54999999999,138078.12,126227.17000000001,118302,129989.76999999999,154382.01,2321250.38]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,858517.06,1036311.8400000001,1176958.3799999999,1084101.8700000001,957875.74,885710.49,747307.26,631712.46,577493.8600000001,541235.97,594707.94999999995,706303.30999999994,9798236.1900000013]
[46,null,null,"Total Revenue",null,null,34,1408070.4500000002,1658328.9900000002,1870034.0499999998,1730299.28,1540129.26,1267284.8599999999,1083916.01,939016.07,864711.09000000008,815045.45,887705.8899999999,1036624.57,15101165.970000001]
[47,null,null,"# of Customers",null,null,35,459,459,459,459,459,459,459,459,453,453,453,453,457]
[48,null,null,"Total Dth",null,null,36,244926,295649,335774,309283,273272,252684,213199,180221,164753,154409,169664,201501,2795335]
[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,47,164617.53,143536.73000000001,121010.72,116723.51000000001,127800.81999999999,134445.59,146193.02000000002,124369.43000000001,130117.99999999999,151400.63999999998,141550.56,153612.88,1655379.4299999997]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,15875.08,13842.13,11669.81,11256.36,12324.62,12965.41,14098.29,11993.71,12548.08,14600.49,13650.59,14813.83,159638.39999999999]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,71467.73,62315.62,52536.09,50674.82,55483.97,58368.76,63468.84,53994.25,56489.96,65729.7,61453.34,66690.13,718673.20999999985]
[64,null,null,"Total Revenue",null,null,52,251960.33999999997,219694.48,185216.62,178654.69,195609.41,205779.76,223760.15000000002,190357.39,199156.03999999998,231730.82999999996,216654.49,235116.84,2533691.04]
[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,54,20389,17778,14988,14457,15829,16652,18107,15404,16116,18752,17532,19026,205030]
[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,83,12704.28,13678.11,16058.79,14410.49,13506.900000000001,11794.630000000001,10686.880000000001,11637.1,10220.36,10057.76,10221.41,10650.6,145627.31000000003]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,2489.2600000000002,2901.8100000000004,3924.68,3214.12,2828.96,2106.23,1643.3899999999999,2040.2,1449.1999999999998,1381.55,1449.56,1628.19,27057.149999999998]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,48750.460000000006,56829.97,76862.25,62946.559999999998,55403.35,41249.31,32184.829999999998,39955.89,28381.68,27056.710000000003,28388.7,31886.9,529896.61]
[91,null,null,"Total Revenue",null,null,88,63944.000000000007,73409.89,96845.72,80571.17,71739.209999999992,55150.17,44515.1,53633.19,40051.240000000005,38496.020000000004,40059.67,44165.69,702581.07000000007]
[92,null,null,"# of Customers",null,null,89,20,20,20,20,20,20,20,20,20,20,20,20,20]
[93,null,null,"Total Dth",null,null,90,13908,16213,21928,17958,15806,11768,9182,11399,8097,7719,8099,9097,151174]
[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,110,278108.34000000003,240686.83000000007,134593.13,128409.84,131244.36000000004,137154.59000000003,189102.94999999998,171201.18000000005,246047.32,282761.51,194206.65000000002,165982.65000000002,2299499.35]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,3959.1,3959.1,3959.1,3959.1,3959.1,3959.1000000000004,3959.1000000000004,3959.0999999999995,3959.1,3959.1000000000004,3959.1000000000004,3959.1000000000004,47509.19999999999]
[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,115,282067.44,244645.93000000008,138552.23000000001,132368.94,135203.46000000005,141113.69000000003,193062.05,175160.28000000006,250006.42,286720.61,198165.75000000003,169941.75000000003,2347008.5500000003]
[128,null,null,"# of Customers",null,null,116,6,6,6,6,6,6,6,6,6,6,6,6,6]
[129,null,null,"Total Dth",null,null,117,569354,435355,136079,121203,127325,141333,281031,224080,473841,580510,288337,210755,3589203]
[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,128,2907.75,4574.04,4034.66,4063.22,3084.01,1717.19,1495.24,1061.1199999999999,1019.5,1021.95,1079.8899999999999,1830.62,27889.19]
[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,133,2907.75,4574.04,4034.66,4063.22,3084.01,1717.19,1495.24,1061.1199999999999,1019.5,1021.95,1079.8899999999999,1830.62,27889.19]
[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,135,2742,4784,4123,4158,2958,1283,1011,479,428,431,502,1422,24321]
[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,144,2977795,3214317,3103983,3021187,2999023,2246262,2600554,2939606,4245568,3916661,3022835,3015550,37303341]
[157,null,null,null,null,null,145]
[158,null,"TS","Distribution Non-Gas Rev",null,null,146,2749521.22,2929056.02,2898543.1,2736901.1700000004,2745280.82,2558577.3400000003,2520977.2800000003,2413060.61,2456819.23,2503366.25,2506584.5699999998,2768509.8900000006,31787197.5]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,28664.52,28664.52,28664.52,28664.52,28664.52,28664.52,28664.52,28664.52,29056.32,29056.32,29056.32,29056.32,345541.44]
[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,151,2778185.74,2957720.54,2927207.62,2765565.6900000004,2773945.34,2587241.8600000003,2549641.8000000003,2441725.13,2485875.5499999998,2532422.5699999998,2535640.8899999997,2797566.2100000004,32132738.940000001]
[164,null,null,"# of Customers",null,null,152,1108,1108,1108,1108,1108,1108,1108,1108,1150,1150,1150,1150,1122]
[165,null,null,"Total Dth",null,null,153,5016618,5733152,5611176,4966354,4999729,4257519,4108390,3680985,3690420,3874538,3887278,4926476,54752635]
[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,173,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,499213.1999999999]
[186,null,null,null,null,null,174]
[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]
[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,178,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,41601.1,499213.1999999999]
[191,null,null,"# of Customers",null,null,179,1,1,1,1,1,1,1,1,1,1,1,1,1]
[192,null,null,"Total Dth",null,null,180,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,60000]
[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,186,39933517.050000004,55754870.700000003,59552734.170000002,51123700.5,42664730.869999997,27028000.370000001,20417357.159999996,16393665.02,15605885.91,15619174.649999999,16030562.910000002,22071765.830000002,382195965.14000005]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,10963400.430000002,17096857.450000003,18664634.84,15399625.109999999,12077086.77,3725177.9499999997,2198142.4899999998,1297328.1599999999,1083826.45,1056663.46,1174491.6399999999,2499852.4300000002,87237087.179999992]
[200,null,null,"Commodity Revenue",null,null,188,41783869.82,65196790.339999996,71197765.939999998,58725706.479999997,46039226.299999997,32635934.219999999,18889415.43,10833405.34,8934913.4800000004,8713766.2800000012,9736576.0499999989,21663827.720000003,394351197.39999998]
[201,null,null,"Total Utah Revenue",null,null,189,92680787.300000012,138048518.49000001,149415134.94999999,125249032.09,100781043.94,63389112.539999999,41504915.079999998,28524398.52,25624625.84,25389604.390000001,26941630.600000001,46235445.980000004,863784249.72000003]
[202,null,null,"# of Customers",null,null,190,1076766,1080570,1084512,1085473,1087601,1089995,1091252,1093447,1093215,1094402,1097269,1097158,1089305]
[203,null,null,"Sales Dth",null,null,191,11920504,18599967,20311983,16753834,13134513,9310693,5388954,3090658,2549038,2485947,2777744,6180465,112504300]
[204,null,null,"Transportation Dth",null,null,192,8571509,9392608,8860361,8117902,8134035,6651397,6995986,6850150,8415257,8377140,7203952,8159203,95729500]
[205,null,null,"Total Utah Dth",null,null,193,20492013,27992575,29172344,24871736,21268548,15962090,12384940,9940808,10964295,10863087,9981696,14339668,208233800]
[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,225,1198796.98,1522656.01,1598660.92,1449218.44,1262187.79,1018598.1800000002,792043.07,579377.78,479186.39000000007,481238.73,530014.18000000005,821786.61,11733765.08]
[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,229,1447278.36,2009886.96,2141101.84,1878629.07,1553187.3599999999,1130107.03,740925.62,371701.39,204117.61000000002,207032.14,293170.36,798843.41999999993,12775981.159999998]
[242,null,null,"Total Revenue",null,null,230,2646075.34,3532542.9699999997,3739762.76,3327847.51,2815375.15,2148705.21,1532968.69,951079.17,683304.00000000012,688270.87,823184.54,1620630.0299999998,24509746.240000006]
[243,null,null,"# of Customers",null,null,231,27877,27895,27952,28041,28057,28096,27982,28074,27838,27866,27777,27691,27928.833333333332]
[244,null,null,"Total Dth",null,null,232,403714,560652,597254,524038,433257,315240,206679,103685,56938,57751,81779,222835,3563822]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,15492.89,16758.149999999998,17449.43,16542.079999999998,15645.3,13362.42,13037.720000000001,9317.7300000000014,10301.540000000001,9000.51,13223.36,15412.880000000001,165544.01]
[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,238,59860.83,69285.549999999988,72626.69,68245.930000000008,63951.21,53167.8,51651.39,32705.14,36956.840000000004,31339.279999999999,49740.62,59502.33,649033.61]
[251,null,null,"Total Revenue",null,null,239,75353.72,86043.699999999983,90076.12,84788.010000000009,79596.509999999995,66530.22,64689.11,42022.87,47258.380000000005,40339.79,62963.98,74915.210000000006,814577.62]
[252,null,null,"# of Customers",null,null,240,25,25,25,25,25,25,25,25,25,25,25,25,25]
[253,null,null,"Total Dth",null,null,241,16698,19327,20259,19037,17839,14831,14408,9123,10309,8742,13875,16598,181046]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,3751.8099999999995,3806.0699999999997,1643.36,1782.88,2604.56,2806.1,3139.4199999999996,3100.66,2658.82,3178.1800000000003,2782.85,3116.16,34370.869999999995]
[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,247,1735.1,1760.19,760,824.53,1204.53,1297.74,1451.89,1433.96,1229.6199999999999,1469.81,1286.98,1441.13,15895.479999999996]
[260,null,null,"Total Revenue",null,null,248,5486.91,5566.26,2403.3599999999997,2607.41,3809.09,4103.84,4591.3099999999995,4534.62,3888.44,4647.99,4069.83,4557.29,50266.350000000006]
[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,250,484,491,212,230,336,362,405,400,343,410,359,402,4434]
[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,261,5569.14,5715.55,5783.21,5733.67,5941.9500000000007,5271.4700000000012,4335.0000000000009,3461.0899999999997,2926.89,3052.2799999999997,2909.73,4493.7300000000005,55193.710000000006]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,2944.8099999999995,3054.19,3104.75,3067.75,3223.37,2722.3799999999997,2022.67,1369.6699999999998,970.53,1064.22,957.71,2141.27,26643.319999999996]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,58477.05,60649.500000000007,61653.279999999999,60918.37,64008.57,54060.450000000004,40165.339999999997,27198.71,19272.48,21133.05,19017.939999999999,42520.619999999995,529075.3600000001]
[278,null,null,"Total Revenue",null,null,266,66991,69419.240000000005,70541.239999999991,69719.790000000008,73173.89,62054.3,46523.009999999995,32029.469999999998,23169.9,25249.55,22885.379999999997,49155.619999999995,610912.39]
[279,null,null,"# of Customers",null,null,267,4,4,4,4,4,4,4,4,4,4,4,4,4]
[280,null,null,"Total Dth",null,null,268,16312,16918,17198,16993,17855,15080,11204,7587,5376,5895,5305,11861,147584]
[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,288,5284.48,6000.2899999999991,6074.05,5546.61,5588.71,4910.99,4662.8600000000006,4223.4800000000005,4325.2,4279.42,3794.3799999999997,4579.7799999999988,59270.249999999993]
[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,293,5284.48,6000.2899999999991,6074.05,5546.61,5588.71,4910.99,4662.8600000000006,4223.4800000000005,4325.2,4279.42,3794.3799999999997,4579.7799999999988,59270.249999999993]
[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,295,15506,19960,20419,17137,17399,13182,11638,8904,9537,9252,6234,11121,160289]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,2163.29,3042.71,3995.3999999999996,2721.92,2451.5,1993.06,2476.27,2086.42,2085.06,1042.54,1559.2,2854.81,28472.180000000004]
[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,302,2163.29,3042.71,3995.3999999999996,2721.92,2451.5,1993.06,2476.27,2086.42,2085.06,1042.54,1559.2,2854.81,28472.180000000004]
[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,304,22385,32597,56780,28809,25369,21934,32012,27733,27944,11721,18990,36369,342643]
[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,309,1223610.8199999998,1548935.78,1623536.92,1473277.0699999998,1286379.6000000001,1040038.1700000002,812555.21,595257.26,495073.64000000007,496469.7,548930.12,844809.38,11988873.67]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,2944.8099999999995,3054.19,3104.75,3067.75,3223.37,2722.3799999999997,2022.67,1369.6699999999998,970.53,1064.22,957.71,2141.27,26643.319999999996]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,7447.7699999999995,9043,10069.450000000001,8268.5299999999988,8040.21,6904.0499999999993,7139.130000000001,6309.9000000000005,6410.26,5321.96,5353.58,7434.5899999999983,87742.430000000008]
[324,null,null,"Commodity Revenue",null,null,312,1567351.3400000003,2141582.2000000002,2276141.8099999996,2008617.9000000001,1682351.67,1238633.02,834194.24,433039.20000000007,261576.55000000002,260974.28,363215.89999999997,902307.49999999988,13969985.609999999]
[325,null,null,"Total Wyoming Revenue",null,null,313,2801354.74,3702615.17,3912852.9299999997,3493231.25,2979994.85,2288297.62,1655911.25,1035976.0300000001,764030.9800000001,763830.16,918457.30999999982,1756692.7399999998,26073245.030000001]
[326,null,null,"# of Customers",null,null,314,27912,27930,27987,28076,28092,28131,28017,28109,27873,27901,27812,27726,27963.833333333332]
[327,null,null,"Sales Dth",null,null,315,437208,597388,634923,560298,469287,345513,232696,120795,72966,72798,101318,251696,3896886]
[328,null,null,"Transportation Dth",null,null,316,37891,52557,77199,45946,42768,35116,43650,36637,37481,20973,25224,47490,502932]
[329,null,null,"Total Wyoming Dth",null,null,317,475099,649945,712122,606244,512055,380629,276346,157432,110447,93771,126542,299186,4399818]
[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,349,41157127.870000005,57303806.480000004,61176271.090000004,52596977.57,43951110.469999999,28068038.540000003,21229912.369999997,16988922.280000001,16100959.550000001,16115644.349999998,16579493.030000001,22916575.210000001,394184838.81]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,10966345.240000002,17099911.640000004,18667739.59,15402692.859999999,12080310.139999999,3727900.3299999996,2200165.1599999997,1298697.8299999998,1084796.98,1057727.68,1175449.3499999999,2501993.7000000002,87263730.5]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,7447.7699999999995,9043,10069.450000000001,8268.5299999999988,8040.21,6904.0499999999993,7139.130000000001,6309.9000000000005,6410.26,5321.96,5353.58,7434.5899999999983,87742.430000000008]
[364,null,null,"Commodity Revenue",null,null,352,43351221.160000004,67338372.539999992,73473907.75,60734324.379999995,47721577.969999999,33874567.240000002,19723609.669999998,11266444.539999999,9196490.0300000012,8974740.5600000005,10099791.949999999,22566135.220000003,408321183.00999999]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,95482142.040000021,141751133.66,153327987.88,128742263.34,103761038.78999999,65677410.160000004,43160826.329999998,29560374.549999997,26388656.820000004,26153434.549999997,27860087.91,47992138.719999999,889857494.75]
[367,null,null,"# of Customers",null,null,355,1104678,1108500,1112499,1113549,1115693,1118126,1119269,1121556,1121088,1122303,1125081,1124884,1117268.8333333333]
[368,null,null,"Sales Dth",null,null,356,12357712,19197355,20946906,17314132,13603800,9656206,5621650,3211453,2622004,2558745,2879062,6432161,116401186]
[369,null,null,"Transportation Dth",null,null,357,8609400,9445165,8937560,8163848,8176803,6686513,7039636,6886787,8452738,8398113,7229176,8206693,96232432]
[370,null,null,"SystemTotal Dth",null,null,358,20967112,28642520,29884466,25477980,21780603,16342719,12661286,10098240,11074742,10956858,10108238,14638854,212633618]
[371,null,null,null,null,null,359,0,0,0,0,0,0,0,0,0,0,0,0]
[372,null,null,null,null,null,360,9.1822585090994835E-9,7.2686816565692425E-9,-6.8394001573324203E-10,6.8394001573324203E-10,-5.9808371588587761E-9,5.5297277867794037E-9,-7.756170816719532E-9,3.2014213502407074E-10,-6.9849193096160889E-10,-1.3606040738523006E-9,-3.2741809263825417E-10,-3.587047103792429E-9]
[null,null,null,null,null,null,361,1.4138095139060169E-9,3.7312020140234381E-9,-5.943547876086086E-10,-3.7607605918310583E-10,-1.565695129102096E-9,-3.3651303965598345E-10,-2.6011548470705748E-10,-4.0927261579781771E-11,-1.5916157281026244E-11,-6.730260793119669E-11,-8.1854523159563541E-11,4.2746250983327627E-10]
[null,null,null,null,null,null,362,1.0682015272323042E-9,-8.6779436969663948E-9,6.3155312091112137E-9,1.0684289009077474E-9,2.188926373491995E-9,3.4322056308155879E-9,-3.507693691062741E-9,-2.052729541901499E-9,1.3451426639221609E-9,-5.6616045185364783E-10,1.3237695384304971E-9,1.2851160136051476E-9]
[null,null,null,null,null,null,363,0,0,0,0,0,0,0,0,0,0,0,0]
[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]