{"text_format":"1","workbook":"xlsx","n_sheets":43,"sheets":["Control Panel","Monthly Inputs","Graph (Ex 1.10) Inputs","Other Inputs","CET & DSM WY","WY Tariff Sheets","Calculations","CET & DSM","UT Tariff Sheets PT","UT Tariff Sheets","Utah Summary-by class","UT Summary - by cost","WY Summary - by cost","Model Checks","SDR#1","SDR#2","SDR#3","SDR#4","Wy SDR#1","Ut 1.1","Ut 1.2","Ut 1.3 p1","Ut 1.3 p2","Ut 1.4 p1","Ut 1.4 p2","Ut 1.4 p3","Ut 1.5","Ut 1.6 p1","Ut 1.6 p2","Ut 1.6 p3","Ut 1.7","Ut 1.7 Tot","Ut 1.8 p1","LEG - PR","Ut 1.8","Ut 1.9","Ut 1.10","Ut 1.11","Ut Storage","Ex 1.1 Data","Expenses","Rate Base","RevRun Fcst"],"not_rendered":{"charts":3,"images":2,"macros":1,"external_links":1,"defined_names":314,"comments":3,"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,{"$f":"'Model Checks'!D7","v":2.235774502158165}]
["1.3 pg 1",null,null,"Current Case No.","17-057-20",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2",null,null,"Filing Date","2017-10-02",null,null,null,null,"the \"Model Checks\""]
[null,null,null,"Test Year Ending","2018-10-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1",null,null,"Proposed Effective Date","2017-11-01",null,null,null,null,"problem.)"]
["1.4 pg 2",null,null,"Prior Case No. ","17-057-07"]
["1.4 pg 3",null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q24","v":24570078.246020015},null,{"$f":"E11-F11","v":24570078.246020015},null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":695.93000000000006},null,null,null,null,"New Data color"]
[1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":713.67000000000007}]
[1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":17.740000000000009},null,{"$f":"E18-F18","v":17.740000000000009}]
["Monthly Inputs",null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":2.5499999999999998},null,{"$f":"E19-F19","v":2.5499999999999998}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,"Exhibit Headings"]
[]
[null,null,"UTAH"]
[null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,{"$f":"\"Docket No. \"&E5","v":"Docket No. 17-057-20"}]
[]
[null,null,"Test Year (enter as text)"]
[null,null,null,"from","Nov-17"]
[null,null,null,"to","Oct-18"]

{"sheet":"Monthly Inputs","index":1,"n_rows":128,"n_cols":19,"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,"Sep17","Oct17","Nov17","Dec17","Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18",{"$f":"R3","v":"Oct18"}]
[null,null,null,null,9,10,11,12,1,2,3,4,5,6,7,8,9,10]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2017-09-08"]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,4204604.373639252,5199530.5506740287,5057460.7205233369,5084998.7267045835,4944637.9091265714,4424291.6529860226,4798884.8332710592,4545112.5807996793,4604872.7191900248,4374904.5804073345,4443113.0918578757,4368342.2992928168,4162288.801752924,6274592.9316536458,{"$f":"SUM(G7:R7)","v":57083500.847565882}]
[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$192","v":0}]
[null,"Gathering",null,null,2631816.761150762,3283276.6640422214,{"$f":"G7/$S$7*$S$9","v":3219539.0812777742},{"$f":"H7/$S$7*$S$9","v":3237069.5559606929},3147716.981092697,2816468.7124422356,3054931.7376939692,2893382.3496265607,2931425.1761915837,2785029.2966833059,2828450.2900287723,2780851.8009640048,2649679.7909725932,{"$f":"R7/$S$7*$S$9","v":3994355.7209630287},{"$f":"+'Ex 1.1 Data'!E1","v":36338900.493897222}]
[null,null,null,null,null,null,null,null,null,null,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,1061857.9954833984,1082417.7031517029,1100541.0046577454,1141584.2781066895,1103981.3046455383,1167174.4022369385,1256166.4958000183,1168533.0080986023,1167472.4173545837,1374825.0160217285,1386301.4116287231,1547095.3707695007,1858998.4426498413,2040057.2986602783,{"$f":"SUM(G13:R13)","v":16312730.450630188}]
[null,"Samson Gathering",null,null,957421.84927740169,1082003.081168452,{"$f":"G13/$S$13*$S$14","v":1100541.0046577456},{"$f":"H13/$S$13*$S$14","v":1141584.2781066899},1103981.3046455388,1167174.4022369387,1256166.4958000185,1168533.0080986028,1167472.4173545842,1374825.016021729,1386301.4116287236,1547095.3707695012,1858998.442649842,{"$f":"R13/$S$13*$S$14","v":2040057.2986602793},{"$f":"+'Ex 1.1 Data'!L1","v":16312730.450630194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,0,151896.19445800802,95563.827514648394,56458.305358886697,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G24:R24)","v":303918.32733154314}]
[null,null,"Clay Basin",null,1847664.6423339844,223540.88306427043,0,0,0,0,0,0,222400.55847168001,2402097.3510742188,2634037.9638671856,2816996.5859375061,2656265.6249999981,968916.73606872535,{"$f":"SUM(G25:R25)","v":11700714.820419313}]
[null,null,"Coalville",null,0,111245.956420898,121359.22241210901,49099.918365478501,0,0,0,0,0,0,0,0,31957.929611206102,111245.956420898,{"$f":"SUM(G26:R26)","v":313663.02680969163}]
[null,null,"Leroy",null,0,77486.907958984404,238202.08740234401,0,0,0,0,0,0,0,0,0,9424.0837097168005,297382.20214843802,{"$f":"SUM(G27:R27)","v":545008.37326049886}]
[null,null,"Ryckman",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Injections",null,{"$f":"SUM(E24:E28)","v":1847664.6423339844},{"$f":"SUM(F24:F28)","v":412273.74744415283},511457.50427246105,144663.74588012689,56458.305358886697,0,0,0,222400.55847168001,2402097.3510742188,2634037.9638671856,2816996.5859375061,2697647.638320921,1377544.8946380613,{"$f":"SUM(G29:R29)","v":12863304.547821047}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,257250,44875.198364257798,0,0,0,0,0,0,{"$f":"SUM(G32:R32)","v":302125.19836425781}]
[null,null,"Clay Basin",null,0,262822.11399078357,43610.052108764598,3798000,3059000,2247000,1233907.058715821,543492.95043945301,0,0,0,0,0,0,{"$f":"SUM(G33:R33)","v":10925010.061264038}]
[null,null,"Coalville",null,0,0,0,0,0,0,310000,0,0,0,0,0,0,0,310000]
[null,null,"Leroy",null,0,0,0,0,0,0,310000,0,0,0,0,0,0,0,{"$f":"SUM(G35:R35)","v":310000}]
[null,null,"Ryckman",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E32:E36)","v":0},{"$f":"SUM(F32:F36)","v":262822.11399078357},43610.052108764598,3798000,3059000,2247000,2111157.0587158212,588368.14880371082,0,0,0,0,0,0,{"$f":"SUM(G37:R37)","v":11847135.259628296}]
[]
[null,"Lost & Unaccounted for on QPC"]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E167","v":5.8999999999999999E-3},0,0,-896.18754730224725,-563.82658233642553,-333.10400161743149,0,0,0,0,0,0,0,0,{"$f":"R24*-$D46","v":0},{"$f":"SUM(G46:R46)","v":-1793.1181312561043}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E176","v":3.1980000000000001E-2},-56908.070983886719,-7148.8374403953685,0,0,0,0,0,0,-7112.3698599243271,-76819.073287353516,-84236.534084472602,-88076.13673828145,-84947.374687499949,{"$f":"R25*-$D47","v":-30985.957219477837},{"$f":"SUM(G47:R47)","v":-372177.44587700971}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E179","v":1.12E-2},0,-1245.9547119140575,-1359.2232910156208,-549.91908569335919,0,0,0,0,0,0,0,0,-357.92881164550835,{"$f":"R26*-$D48","v":-1245.9547119140575},{"$f":"SUM(G48:R48)","v":-3513.0259002685457}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E173","v":4.4999999999999998E-2},0,-3486.9108581542982,-10719.09393310548,0,0,0,0,0,0,0,0,0,-424.08376693725603,{"$f":"R27*-$D49","v":-13382.199096679711},{"$f":"SUM(G49:R49)","v":-24525.376796722448}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E170","v":2.5000000000000001E-2},-8776.65,-9054.3251037597765,0,0,0,0,0,-7320.2842712402244,-9054.3251037597765,-8762.249755859375,-9054.3251037597765,-9054.3251037597765,-8762.249755859375,0,{"$f":"SUM(G50:R50)","v":-52007.75909423831}]
[null,null,"Total Injections",null,{"$f":"SUM(E46:E50)","v":-65684.720983886713},{"$f":"SUM(F46:F50)","v":-20936.028114223504},-12974.504771423348,-1113.7456680297846,-333.10400161743149,0,0,-7320.2842712402244,-16166.694963684104,-85581.323043212891,-93290.859188232382,-97130.46184204123,-94491.637021942093,-45614.111028071609,{"$f":"SUM(S46:S50)","v":-454016.72579949512}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E168","v":2.81E-2},0,0,0,0,0,0,-7228.7250000000004,-1260.9930740356442,0,0,0,0,0,{"$f":"R32*-$D54","v":0},{"$f":"SUM(G54:R54)","v":-8489.7180740356453}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E177","v":2.3800000000000002E-2},0,-6255.1663129806493,-1037.9192401885975,-90392.400000000009,-72804.200000000012,-53478.600000000006,-29366.987997436543,-12935.132220458983,0,0,0,0,0,{"$f":"R33*-$D55","v":0},{"$f":"SUM(G55:R55)","v":-260015.23945808416}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E180","v":1.7999999999999999E-2},0,0,0,0,0,0,-5580,0,0,0,0,0,0,{"$f":"R34*-$D56","v":0},{"$f":"SUM(G56:R56)","v":-5580}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E174","v":2.4500000000000001E-2},0,0,0,0,0,0,-7595,0,0,0,0,0,0,{"$f":"R35*-$D57","v":0},{"$f":"SUM(G57:R57)","v":-7595}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":0}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E54:E58)","v":0},-6255.1663129806493,-1037.9192401885975,-90392.400000000009,-72804.200000000012,-53478.600000000006,-49770.712997436545,-14196.125294494628,0,0,0,0,0,0,{"$f":"SUM(S54:S58)","v":-281679.95753211982}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$318","v":1.5599999999999999E-2},0,0,0,0,0,0,-4013.1,-700.05309448242167,0,0,0,0,0,{"$f":"R32*-$D62","v":0},{"$f":"SUM(G62:R62)","v":-4713.1530944824217}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$318","v":1.5599999999999999E-2},0,-4100.0249782562232,-680.3168128967277,-59248.799999999996,-47720.399999999994,-35053.199999999997,-19248.950115966807,-8478.4900268554666,0,0,0,0,0,{"$f":"R33*-$D63","v":0},{"$f":"SUM(G63:R63)","v":-170430.15695571899}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$318","v":1.5599999999999999E-2},0,0,0,0,0,0,-4836,0,0,0,0,0,0,{"$f":"R34*-$D64","v":0},{"$f":"SUM(G64:R64)","v":-4836}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$318","v":1.5599999999999999E-2},0,0,0,0,0,0,-4836,0,0,0,0,0,0,{"$f":"R35*-$D65","v":0},{"$f":"SUM(G65:R65)","v":-4836}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$318","v":1.5599999999999999E-2},0,-5254.7886840820329,-2678.048876953133,-8027.7596191406319,-8027.7596191406319,-7250.879809570316,0,-6082.8674194335999,0,0,0,0,0,0,{"$f":"SUM(G66:R66)","v":-32067.315344238312}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E62:E66)","v":0},{"$f":"SUM(F62:F66)","v":-9354.8136623382561},-3358.3656898498607,-67276.559619140622,-55748.159619140628,-42304.079809570314,-32934.050115966806,-15261.410540771489,0,0,0,0,0,0,-216882.62539443973]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E53+E60","v":0},0,{"$f":"G53+G60","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"S51+S59","v":-735696.68333161494}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S70/(S37+S29)","v":2.977270696371126E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"+E3","v":"Sep17"},{"$f":"+F3","v":"Oct17"},{"$f":"G3","v":"Nov17"},"Dec17","Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2017-09-08","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,null,null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,2.64,2.77,2.98,3.24,3.3,3.27,3.09,2.76,2.72,2.75,2.82,2.83,2.75,2.8]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,4944.5918093261698,3865.6198753662093,4641.0852381591994,4165.7547470092795,4515.0418500976602,1980.7372630615198,276.19299267578106,439.65000915527298,0,0,79.210756668091008,0,{"$f":"SUM(G82:R82)","v":24907.884541519179}]
[null,null,"In DTH",null,null,null,{"$f":"G82*1000","v":4944591.80932617},{"$f":"H82*1000","v":3865619.8753662091},4641085.2381591992,4165754.7470092797,4515041.85009766,{"$f":"L82*1000","v":1980737.2630615197},{"$f":"M82*1000","v":276192.99267578108},439650.00915527297,{"$f":"O82*1000","v":0},0,79210.756668091009,0,{"$f":"SUM(G83:R83)","v":24907884.541519184}]
[null,null,"In $",null,null,null,{"$f":"G83*G79","v":14734883.591791987},12524608.396186518,15315581.285925357,13622018.022720344,{"$f":"K83*K79","v":13951479.316801768},5466834.846049794,751244.94007812464,1209037.5251770006,0,0,217829.58083725028,0,{"$f":"SUM(G84:R84)","v":77793517.505568147}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2017-09-08"]
[]
[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,3080424.7636363637,13393647.209090913,17039625.863636363,10150400.800000001,0,0,0,0,0,0,0,0,{"$f":"SUM(G90:R90)","v":43664098.63636364}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,1350000,2416450,2416450,2182600,930000,900000,0,0,0,0,0,930000,{"$f":"SUM(G92:R92)","v":11125500}]
[null,"Term Purchases ($)",null,null,null,null,4312416.7478571432,8204388.4741428569,8352338.3810714288,7477231.483,3126859.9765714281,2724484.2171428571,0,0,0,0,0,2771452.08,{"$f":"SUM(G93:R93)","v":36969171.359785713}]
[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":2350000},{"$f":"H89+H92","v":6416450},7416450,5182600,930000,{"$f":"L89+L92","v":900000},0,0,0,0,0,930000,{"$f":"SUM(G97:R97)","v":24125500}]
[null,"Total Purchases ($)",null,null,0,0,7392841.5114935068,21598035.683233768,25391964.244707793,17627632.283,3126859.9765714281,{"$f":"L90+L93","v":2724484.2171428571},0,0,0,0,0,2771452.08,{"$f":"SUM(G98:R98)","v":80633269.996149331}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$116:$G$127,2,FALSE)","v":6.3},{"$f":"VLOOKUP(MONTH(H3),$F$116:$G$127,2,FALSE)","v":11.5},{"$f":"VLOOKUP(MONTH(I3),$F$116:$G$127,2,FALSE)","v":14.9},12.5,10.1,8.3000000000000007,4.4000000000000004,3.1,2,1.8,2,3.1,{"$f":"SUM(G102:R102)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$116:$H$127,3,FALSE)","v":0},{"$f":"VLOOKUP(MONTH(H3),$F$116:$H$127,3,FALSE)","v":0},{"$f":"VLOOKUP(MONTH(I3),$F$116:$H$127,3,FALSE)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G103:R103)","v":0}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Nov17"},{"$f":"H3","v":"Dec17"},"Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18",{"$f":"P3","v":"Aug18"},"Sep18","Oct18","12-Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,null,null,22356675.051689491,22151772.172644142,21545734.557328045,21335406.899532981,21002895.577252023,21484976.737045635,20319867.659500606,20373233.387693182,20173602.009999093,20213958.677749563,20342866.038204573,20542359.182060905,{"$f":"SUM(G107:R107)","v":251843347.95070025}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,null,null,3852078.9159715106,3899726.1655176994,3794996.1960321688,4045390.8064989448,3980088.5425000126,3836192.4694556487,3744999.1163956411,3673950.669153451,3615528.5315717445,3624173.5678470456,3643518.0514625697,3673598.2971202927,{"$f":"SUM(G109:R109)","v":45384241.32952673}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT"]
[null,null,null,null,null,1,14.9]
[null,null,null,null,null,2,12.5]
[null,null,null,null,null,3,10.1]
[null,null,null,null,null,4,8.3000000000000007]
[null,null,null,null,null,5,4.4000000000000004]
[null,null,null,null,null,6,3.1]
[null,null,null,null,null,7,2]
[null,null,null,null,null,8,1.8]
[null,null,null,null,null,9,2]
[null,null,null,null,null,10,3.1]
[null,null,null,null,null,11,6.3]
[null,null,null,null,null,12,11.5]
[null,null,null,null,null,"Total",{"$f":"SUM(G116:G127)","v":80}]

{"sheet":"Graph (Ex 1.10) Inputs","index":2,"n_rows":13,"n_cols":6,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,null,"ACTUAL","CERA","PIRA","AVG"]
[null,"Nov17",null,2.7,3.26,2.98]
[null,"Dec17",null,2.87,3.61,3.24]
[null,"Jan18",null,2.91,3.69,3.3]
[null,"Feb18",null,2.95,3.59,3.27]
[null,"Mar18",null,2.82,3.37,3.09]
[null,"Apr18",null,2.66,2.87,2.76]
[null,"May18",null,2.61,2.82,2.72]
[null,"Jun18",null,2.6,2.91,2.75]
[null,"Jul18",null,2.66,2.97,2.82]
[null,"Aug18",null,2.69,2.96,2.83]
[null,"Sept18",null,2.67,2.83,2.75]
[null,"Oct18",null,2.74,2.86,2.8]

{"sheet":"Other Inputs","index":3,"n_rows":329,"n_cols":10,"rows_kept":329,"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,"2017-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2017-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman Injections",null,null,1.4999999999999999E-2,{"$f":"$F$6","v":"2017-01-01"}]
[null,"  Ryckman Withdrawals",null,null,0.01,"2017-01-01"]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2017-01-01"},null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2017-01-01"},null,"1.3.2","1.3p2",{"$f":"J10","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2017-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman",null,null,0.09,{"$f":"$F$6","v":"2017-01-01"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2017-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2017-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Peak Hour Service"]
[null,"Kern River",null,{"$f":"100000/24*6","v":25000},3,{"$f":"+F21*E21/E20","v":11.653333333333334}]
[null,"mid Nov - mid Feb",null,null,92,0.38]
[]
[null,"Dominion Energy Questar Pipeline",null,83333,3,{"$f":"1487815/(D23*E23)","v":5.9512838051352208}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},{"$f":"+F23/E24*E23","v":0.19406360234136588}]
[]
[null,null,null,null,null,null,null,null,null,"used in Exhibit 1.3"]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"2017-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$28","v":"2017-01-01"},"Jan",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$28","v":"2017-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$28","v":"2017-01-01"}," "]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D28:D31)","v":915902},12]
[]
[null,"  T-1 Transportation - Seasonal(BASE TARIFF RATE LOW LOAD) Mainline 104",null,0,0,0," "," "]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$28","v":"2017-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D32","v":915902},12,0,{"$f":"$G$28","v":"2017-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F37","v":0},{"$f":"$G$28","v":"2017-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F37","v":0},{"$f":"$G$28","v":"2017-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2017-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.2999999999999999E-3,"2016-10-01","1.3p1",null,"FERC Website"]
[null,"  QPC GRI SURCHARGE (not used currently)",null,null,null,0,{"$f":"G44","v":"2017-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2016-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,"(not used currently)","GRI Surcharge",0,0,{"$f":"G48","v":"2016-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.2999999999999999E-3,1.2999999999999999E-3,{"$f":"+G45","v":"2016-10-01"},null,null,"ferc.gov"]
[null,null,null,"Total",{"$f":"SUM(E48:E50)","v":0.17782000000000001},{"$f":"SUM(F48:F50)","v":0.17782000000000001}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E51)/(1-$E315),5)","v":0.17863999999999999},{"$f":"ROUND((F51)/(1-E315),5)","v":0.17863999999999999},null,"1.6.3",null,"Before Adjustment for Bad Debt (Transport grossed up for QGC fuel)"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F51)/(1-E316),5)","v":0.18053}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,0.47170000000000001,"2017-04-01",null,null,"KR Tariff 5-A"]
[null,"Jan - Dec      #1715",null,3000,7,{"$f":"(F59*(E63-153))/E60","v":14.285771428571428},null,"1.3.1"]
[null,"November - March     #1715",null,50000,5,{"$f":"F60","v":14.285771428571428},null,"Jan"]
[null,"Jan - Dec    #1829",null,1885,12,{"$f":"F63*E63/E62","v":17.742041666666669}]
[null,"Days in Tariff Rate",null,null,365,0.58330000000000004,{"$f":"G59","v":"2017-04-01"}]
[]
[null,"May      #1715 Period Two rate in effect",null,3000,5,{"$f":"F66*E66/E65","v":6.1750800000000003},null,"1.3.1"]
[null,null,null,null,{"$f":"31+30+31+31+30","v":153},0.20180000000000001,"2017-05-01",null,null,"KR Tariff 5-A"]
[]
[null,"Citadel Energy Marketing"]
[null,"Dec - Feb      #20017",null,56925,3,{"$f":"+E70*F70/E69","v":8.6999999999999993},null,"1.3.1"]
[null,"Days in Tariff Rate",null,null,{"$f":"31+31+28","v":90},0.28999999999999998]
[null,"Nov & Mar     #20017",null,6000,2,{"$f":"+F72*E72/E71","v":8.8449999999999989},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31","v":61},0.28999999999999998]
[null,"Nov - Mar     #20024",null,27000,5,{"$f":"+F74*E74/E73","v":8.7579999999999991},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31+31+28+31","v":151},0.28999999999999998]
[]
[null,"Sequent",null,30000,8,{"$f":"+F77*E77/E76","v":14.276249999999999}]
[null,"Oct - May",null,null,{"$f":"31+30+31+31+28+31+30+31","v":243},0.47,"2016-12-01"]
[]
[]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",0.93818906517447453,{"$f":"D60+D62","v":4885},365,4.4000000000000003E-3,{"$f":"G63","v":"2017-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C82","v":0.93818906517447453},{"$f":"D61","v":50000},151,4.4000000000000003E-3,{"$f":"G63","v":"2017-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[]
[null,"Kern River Original System Period Two Rates #20017"]
[null,"Dec - Feb      #20017",{"$f":"+C82","v":0.93818906517447453},56925,90,4.4000000000000003E-3,"2017-01-01","1.3.1",null,"KR Tariff 5.01"]
[null,"Nov & Mar     #20017",{"$f":"+C82","v":0.93818906517447453},6000,61,4.4000000000000003E-3,"2017-01-01","1.3.2",null,"KR Tariff 5.01"]
[null,"Kern River 2002 Expansion Period Two Rates #20024"]
[null,"Nov - Mar     #20024",{"$f":"+C82","v":0.93818906517447453},27000,151,4.4000000000000003E-3,"2017-01-01","Jan"]
[]
[null,"Sequent"]
[null,"Oct - April",{"$f":"+C82","v":0.93818906517447453},30000,{"$f":"+E77","v":243},4.4000000000000003E-3,"2016-04-01"]
[]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[null,"I-Sales Commodity Rates",null,null,"I-2 -eliminated","IS"]
[null,"Effective Date",null,null,"11/1/2005","7/31/2009"]
[null,"Commodity Rate",null,null,0,{"$f":"ROUND((7353080/1941997),5)","v":3.7863500000000001}]
[null,"CO2 Refund",null,null,0,0]
[null,"Net Commodity Rate",null,null,{"$f":"SUM(E99:E100)","v":0},{"$f":"SUM(F99:F100)","v":3.7863500000000001},null," "]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total",null,null,"Effective"]
[null,"GS",null,"Winter",1.2111400000000001,5.0500000000000003E-2,{"$f":"E105+F105","v":1.2616400000000001},null,null,"2017-10-01"]
[null,null,null,"Summer",0.56864999999999999,2.3709999999999998E-2,{"$f":"E106+F106","v":0.59236},null,null,{"$f":"J105","v":"2017-10-01"}]
[]
[null,"FS",null,"Winter",1.1795899999999999,4.9189999999999998E-2,{"$f":"E108+F108","v":1.22878},null,null,"2017-10-01"]
[null,null,null,"Summer",0.56864999999999999,2.3709999999999998E-2,{"$f":"E109+F109","v":0.59236},null,null,{"$f":"J108","v":"2017-10-01"}]
[]
[null,"NGV",null,null,0.87397999999999998,3.644E-2,{"$f":"E111+F111","v":0.91042000000000001},null,null,"2017-10-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17921999999999999,0,{"$f":"E113+F113","v":0.17921999999999999},null,null,"2017-10-01"]
[]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,6.74613,null,null,"2017-10-01"]
[null,"Block 2",null,"Summer",null,null,5.6355700000000004,null,null,{"$f":"J118","v":"2017-10-01"}]
[null,"Block 1",null,"Winter",null,null,8.1070499999999992,null,null,{"$f":"J118","v":"2017-10-01"}]
[null,"Block 2",null,"Winter",null,null,6.9964899999999997,null,null,{"$f":"J118","v":"2017-10-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"J118","v":"2017-10-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,7.3563900000000002,null,null,"2017-06-15"]
[null,"Block 2",null,null,null,null,7.0979999999999999,null,null,{"$f":"J125","v":"2017-06-15"}]
[null,"BSF",null,null,null,null,12,null,null,{"$f":"J125","v":"2017-06-15"}]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":73396231.298196077},70455903,"EXH 1.1",null,null,"LAST CASE IN WHICH RATES CHANGED"]
[null,"AMOUNT",null,null,{"$f":"+D216+D237","v":332610598.11651939},329421198,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E133/E132","v":4.5317122178273781},{"$f":"ROUND(+F133/F132,5)","v":4.6755699999999996}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 7)",null,null,null,4.0682999999999998,null,null,null,"Exhibit 1.6 pg 1 (Prior case)"]
[null,"191 Account Amortization (Line 8)",null,null,null,-4.8939999999999997E-2,null,null,null,"Exhibit 1.6 pg 1 (Prior case )"]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F137:F138)","v":4.0193599999999998}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,4.8371599999999999,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 10)",null,null,null,0.13568,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"F144+F145","v":4.9728399999999997},null,null,null,"(WY) Exhibit 1.6 pg 1"]
[]
[]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,2017,"2017-08-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"August 2017 191 account (Actual/Forecast)",null,2017,27904274,1649144,null,"1.6.1",null,"191 Account Forecast/Actual"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through AugustJuly 2017 (act/fcst)",null,"August",12900555,null,null,"1.6.2",null,"191 Account Year-End (sometimes through current period)"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E155-E156","v":15003719}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2017,"Source"]
[null,"Utah",null,null,{"$f":"E163-E162","v":1300103.2228731969},"2017 IRP"]
[null,"Wyoming",null,null,37076.777126802976]
[null,"System Total Peak Day Demand Forecast",null,null,1337180,null,null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,5.8999999999999999E-3]
[null,"Chalk Creek Withdrawls Factor",null,null,2.81E-2]
[]
[null,"Ryckman Injections Factor",null,null,2.5000000000000001E-2]
[null,"Ryckman Withdrawls Factor",null,null,0]
[]
[null,"Leroy Injections Factor",null,null,4.4999999999999998E-2]
[null,"Leroy Withdrawls Factor",null,null,2.4500000000000001E-2]
[]
[null,"Clay Basin Injections Factor",null,null,3.1980000000000001E-2]
[null,"Clay Basin Withdrawls Factor",null,null,2.3800000000000002E-2]
[]
[null,"Coalville Injections Factor",null,null,1.12E-2]
[null,"Coalville Withdrawls Factor",null,null,1.7999999999999999E-2]
[]
[null,"QPC Storage Field Reservation Charges",null,null,"Monthly Dth"]
[null,"  Peaking Storage Fields Maximum Daily Withdrawal Qty (Leroy, Chalk Creek, Coalville)",null,null,184625]
[null,"  Ryckman Maximum Storage Qty",null,null,{"$f":"2500000","v":2500000}]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["OTHER INPUTS FROM GLEN, TOM, TINA & Al",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,296549.79076,"2016-08-31"]
[]
[null,"Other gathering ",null,1605913.9200000002,"2016-08-31",null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D194:D196)","v":1902463.7107600002},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,3500325.9255599999,"2016-08-31",null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,5958489.5139843272,12245844,"2017-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,7101910.3289863616,null,null,null,null,"1.3p1"]
[]
[]
[null,null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1411","v":27382571.119152229},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S107","v":251843347.95070025},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D214:D215)","v":279225919.06985247}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1416","v":57083500.847565882}]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$220,$D$220:$E$228,$I221)","v":"Forecast"},{"$f":"HLOOKUP(G$220,$D$220:$E$228,$I221)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,2864257.5999999996,{"$f":"HLOOKUP(F$220,$D$220:$E$228,$I223)","v":2864257.5999999996},{"$f":"HLOOKUP(G$220,$D$220:$E$228,$I223)","v":2864257.5999999996},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,3053672.9999999995,{"$f":"HLOOKUP(F$220,$D$220:$E$228,$I224)","v":3053672.9999999995},3053672.9999999995,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,468514.61564943759,468514.61564943759,468514.61564943759,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,12742454.030484702,12742454.030484702,12742454.030484702,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,0,0,0,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-77258.060120592243,-77258.060120592243,-77258.060120592243,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D223:D228)","v":0},{"$f":"SUM(E223:E228)","v":19051641.186013546},{"$f":"SUM(F223:F228)","v":19051641.186013546},{"$f":"SUM(G223:G228)","v":19051641.186013546}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!I1627","v":8000437.7171402145},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S109","v":45384241.32952673},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D235:D236)","v":53384679.046666943}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!F1632","v":16312730.450630188}]
[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$220,$D$220:$E$228,$I242)","v":"Forecast"},{"$f":"HLOOKUP(G$220,$D$220:$E$228,$I242)","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$241,$D$241:$E$249,$I244)","v":0},0,null,4]
[null,"490  Incidental Plant Prod Sales",null,null,562982.70857713418,562982.70857713418,562982.70857713418,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1537181.2847785361,1537181.2847785361,1537181.2847785361,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,522369.61152705969,522369.61152705969,522369.61152705969,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,220173.84977244734,220173.84977244734,220173.84977244734,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-258355.59571401333,-258355.59571401333,-258355.59571401333,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D244:D249)","v":0},{"$f":"SUM(E244:E250)","v":2584351.8589411639},{"$f":"SUM(F244:F249)","v":2584351.8589411639},{"$f":"SUM(G244:G249)","v":2584351.8589411639}]
[]
[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$199","v":117886344.25999998},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E259-E260","v":117886344.25999998}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":565291},0.17877000000000001]
[]
[null,null,null,null,{"$f":"'Rate Base'!$U$8","v":"2017-08-31"}]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T285","v":-9940657},{"$f":"'Rate Base'!T206","v":48018857.409999996},{"$f":"+E266/D266","v":-4.8305516838575153},null,"1.4.2"]
[]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.7266999999999999,2.1344099999999999]
[null,null,null,"Summer Blk 2",0.72670000000000001,1.0238499999999999]
[null,null,null,"Winter Blk 1",2.3494899999999999,2.82605]
[null,null,null,"Winter Blk 2",1.3494900000000001,1.71549]
[]
[null,null,null,"Energy Assistance",1.4189999999999999E-2,"Current Rate 7/1/2014 GS Rate"]
[null,null,null,null,1.174E-2,"Current Rate 7/1/2014 FS Rate"]
[null,null,null,null,6.5700000000000003E-3,"Current Rate 7/1/2014 IS Rate"]
[null,null,null,null,0.26790000000000003,"Current Rate 7/1/2014 NGV Rate"]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,-1886289.5139732135,"2011-07-31"]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,42000000,"2011-03-31"]
[]
[null,"GS Block Usage in Dth",null,"Winter Blk 1",52526064]
[null,null,null,"Winter Blk 2",14984828]
[null,null,null,"Summer Blk 1",23076373]
[null,null,null,"Summer Blk 2",4705902]
[]
["WY CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET and DSM Amortizations)",null,"Blk 1",1.73142,2.01783]
[null,null,null,"Blk 2",0.73141999999999996,1.0839399999999999]
[]
[]
[]
[]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,57097.087500000162,"2011-07-31"]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,274858.68,"2011-07-31"]
[]
[null,"GS Block Usage in Dth",null,"Blk 1",2593433]
[null,null,null,"Blk 2",705379]
[]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test Year",null,{"$f":"'Control Panel'!E36","v":"Nov-17"},{"$f":"'Control Panel'!E37","v":"Oct-18"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3"]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.10589999999999999,"2015-03-01",null,null,"1.3p2"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",0.1079,"2014-03-01"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.5999999999999999E-3,"2016-06-01",null,"Q","Q"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"Gathering Lost & Unaccounted For",null,null,4.2493000000000003E-2,"2016-06-01",null,"Q","Q"]
[null,"QPC Lost & Unaccounted For %",null,null,1.5599999999999999E-2,"2010-04-23",null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E317:E318)","v":5.8093000000000006E-2}]
[]
[null,"Capacity Release Credits",null,null,44995.340000000004,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":"E321*E322","v":40495.806000000004},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2.5000000000000001E-3,null,null,"Ut Jan"]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","04/01/17-08/31/2017",null,287915.86000000004]

{"sheet":"CET & DSM WY","index":4,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":1.140516088229058E-2},{"$f":"G20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$299","v":274858.68},{"$f":"'Other Inputs'!$F$299","v":"2011-07-31"},{"$f":"B20","v":3298812},null,{"$f":"B6/D6","v":8.3320504472519194E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,"New DNG",null,null,"% Change",null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$298","v":57097.087500000162},{"$f":"'Other Inputs'!$F$298","v":"2011-07-31"},{"$f":"D20","v":5006250.0730399992},null,{"$f":"D11+B11","v":5063347.1605399996},null,null,{"$f":"L5","v":1.140516088229058E-2},null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$125","v":"2017-06-15"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$127","v":12},{"$f":"'Other Inputs'!$G$127","v":12},{"$f":"'Other Inputs'!$G$127","v":12},{"$f":"'Other Inputs'!$G$127","v":12},{"$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'!E301","v":2593433},{"$f":"'Other Inputs'!E291","v":1.73142},{"$f":"B16*C16","v":4490321.7648599995},null,{"$f":"ROUND((G16/B16),5)","v":1.975E-2},{"$f":"D16*$L$5","v":51212.842141479268},null,{"$f":"C16+F16","v":1.7511699999999999},{"$f":"I16*B16","v":4541542.0666100001},null,{"$f":"ROUND(F16,5)","v":1.975E-2},{"$f":"B16*L16","v":51220.301749999999},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"J24","v":6.7879300000000002},{"$f":"J31","v":6.8286300000000004},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"'Other Inputs'!E302","v":705379},{"$f":"'Other Inputs'!E292","v":0.73141999999999996},{"$f":"B17*C17","v":515928.30817999999},null,{"$f":"ROUND((G17/B17),5)","v":8.3400000000000002E-3},{"$f":"D17*$L$5","v":5884.245358520895},null,{"$f":"C17+F17","v":0.73975999999999997},{"$f":"I17*B17","v":521811.16904000001},null,{"$f":"ROUND(F17,5)","v":8.3400000000000002E-3},{"$f":"B17*L17","v":5882.8608599999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$G$125","v":7.3563900000000002},{"$f":"J24","v":6.7879300000000002},{"$f":"J31","v":6.8286300000000004},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":3298812},null,{"$f":"SUM(D16:D19)","v":5006250.0730399992},null,null,{"$f":"SUM(G16:G19)","v":57097.087500000162},null,null,{"$f":"B11","v":57097.087500000162},null,null,{"$f":"SUM(M16:M19)","v":57103.162609999999}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$125","v":"2017-06-15"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"$F$16","v":1.975E-2},6.7919999999999994E-2,null,{"$f":"SUM(B24:D24)","v":1.8190899999999999},4.9688400000000001,null,null,{"$f":"SUM(F24:G24)","v":6.7879300000000002},null,{"$f":"'Other Inputs'!G125","v":7.3563900000000002},{"$f":"J24-L24","v":-0.56845999999999997}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$F$17","v":8.3400000000000002E-3},{"$f":"$D$24","v":6.7919999999999994E-2},null,{"$f":"SUM(B25:D25)","v":0.80767999999999995},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F25:G25)","v":5.7765199999999997},null,{"$f":"'Other Inputs'!$G$126","v":7.0979999999999999},{"$f":"J25-L25","v":-1.3214800000000002}]
[]
[]
[]
["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$125","v":"2017-06-15"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},4.505E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B31:D31),5)","v":1.8597900000000001},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F31:I31)","v":6.8286300000000004},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"J31-L31","v":8.2500000000000462E-2}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},2.8479999999999998E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B32:D32),5)","v":0.84321999999999997},{"$f":"G25","v":4.9688400000000001},null,null,{"$f":"SUM(F32:I32)","v":5.8120599999999998},null,{"$f":"'Other Inputs'!$G$126","v":7.0979999999999999},{"$f":"J32-L32","v":-1.2859400000000001}]
[]
["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$125","v":"2017-06-15"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"C31","v":4.505E-2},{"$f":"D24","v":6.7919999999999994E-2},null,{"$f":"SUM(B36:D36)","v":1.84439},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F36:I36)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"J36-L36","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":6.7919999999999994E-2},null,{"$f":"SUM(B37:D37)","v":0.82781999999999989},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F37:I37)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$126","v":7.0979999999999999},{"$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$125","v":"2017-06-15"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":1.73142},{"$f":"$F$16","v":1.975E-2},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B41:D41)","v":1.834490504472519},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F41:I41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"J41-L41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":0.73141999999999996},{"$f":"$F$17","v":8.3400000000000002E-3},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B42:D42)","v":0.82308050447251913},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F42:I42)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$126","v":7.0979999999999999},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2017-06-15"},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":120.14},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":111.78},null,{"$f":"D47-C47","v":-8.36}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":115.73},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":107.71},null,{"$f":"D48-C48","v":-8.0200000000000102}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":98.81},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":92.1},null,-6.710000000000008]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":75.41},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":75.81},null,0.40000000000000568]
["May",5.8,51.13,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":51.37},null,0.23999999999999488]
["June",3.7,36.96,37.119999999999997,null,0.15999999999999659]
["July",2.2999999999999998,27.52,27.61,null,8.9999999999999858E-2]
["August",1.7,23.47,23.54,null,7.0000000000000284E-2]
["September",2.1,26.17,26.25,null,7.9999999999998295E-2]
["October",4.0999999999999996,39.659999999999997,39.83,null,0.17000000000000171]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":70.849999999999994},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":66.3},null,-4.5499999999999972]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":102.48},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":95.49},null,-6.9900000000000091]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":788.33},{"$f":"SUM(D47:D58)","v":754.91000000000008},null,{"$f":"SUM(F47:F58)","v":-33.42000000000003},{"$f":"F59/C59","v":-4.2393413925640312E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2017-06-15"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":120.14},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":112.38},null,{"$f":"D65-C65","v":-7.7600000000000051}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":115.73},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":108.28},null,{"$f":"D66-C66","v":-7.4500000000000028}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":98.81},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":92.58},null,-6.230000000000004]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":75.41},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":76.19},null,0.78000000000000114]
["May",5.8,51.13,51.61,null,0.47999999999999687]
["June",3.7,36.96,37.270000000000003,null,0.31000000000000227]
["July",2.2999999999999998,27.52,27.71,null,0.19000000000000128]
["August",1.7,23.47,23.61,null,0.14000000000000057]
["September",2.1,26.17,26.34,null,0.16999999999999815]
["October",4.0999999999999996,39.659999999999997,40,null,0.34000000000000341]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":70.849999999999994},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":66.63},null,-4.2199999999999989]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":102.48},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":95.99},null,-6.4900000000000091]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":788.33},{"$f":"SUM(D65:D76)","v":758.59},null,{"$f":"SUM(F65:F76)","v":-29.740000000000016},{"$f":"F77/C77","v":-3.772531807745489E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2017-06-15"},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":120.14},{"$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$18),2)","v":115.73},{"$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$18),2)","v":98.81},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":75.41},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,51.13,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,36.96,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,27.52,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,23.47,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,26.17,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,39.659999999999997,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":70.849999999999994},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":102.48},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":788.33},{"$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":"2017-06-15"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":120.14},{"$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$18),2)","v":115.73},{"$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$18),2)","v":98.81},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":75.41},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,51.13,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,36.96,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,27.52,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,23.47,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,26.17,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,39.659999999999997,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":70.849999999999994},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":102.48},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":788.33},{"$f":"SUM(D101:D112)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F101:F112)","v":{"$error":"#REF!"}},{"$f":"F113/C113","v":{"$error":"#REF!"}}]

{"sheet":"WY Tariff Sheets","index":5,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":true,"merged":[[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":1.73142},{"$f":"'CET & DSM WY'!B32","v":0.73141999999999996},null,null,null,"Non Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"First","Next","All Over",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B24","v":1.73142},{"$f":"'CET & DSM WY'!B25","v":0.73141999999999996},null,null,null,null,null,null,"Conservation Enabling Adjustment",{"$f":"ROUND('CET & DSM WY'!C31,5)","v":4.505E-2},{"$f":"'CET & DSM WY'!C32","v":2.8479999999999998E-2},null,null,null,"Core Service Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,48600,72900,121500]
[null,"Conservation Enabling Adjustment",{"$f":"'CET & DSM WY'!C24","v":1.975E-2},{"$f":"'CET & DSM WY'!C25","v":8.3400000000000002E-3},null,null,null,null,null,null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D31","v":8.3320504472519194E-2},{"$f":"'CET & DSM WY'!D32","v":8.3320504472519194E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D24","v":6.7919999999999994E-2},{"$f":"'CET & DSM WY'!D25","v":6.7919999999999994E-2},null,null,null,null,null,null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G31","v":4.9688400000000001},{"$f":"ROUND('CET & DSM WY'!G32,5)","v":4.9688400000000001},null,null,null,"Total Rate",{"$f":"SUM(R7:R8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(T7:T8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(V7:V8)","v":{"$error":"#REF!"}},null,null,null,"Upstream Pipeline Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G24","v":4.9688400000000001},{"$f":"'CET & DSM WY'!G25","v":4.9688400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(BG9:BJ10)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(L7:L10)","v":6.8286305044725193},{"$f":"SUM(M7:M10)","v":5.8120605044725195},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total Rate",{"$f":"SUM(C8:C11)","v":6.7879300000000002},{"$f":"SUM(D8:D11)","v":5.7765199999999997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"E16","v":12}]
[null,null,null,"BSF Category 1",{"$f":"'CET & DSM WY'!O14","v":12},null,null,null,null,null,null,null,"BSF Category 2",{"$f":"E17","v":44},null,null,null,null,null,null,"BSF Category 1",null,{"$f":"'Other Inputs'!G127","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",{"$f":"'Other Inputs'!G127","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date"]
[null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[]
[]
[null,"New CET ONLY",null,null,null,null,null,null,null,null,"New DSM ONLY",null,null,null,null,null,"New Pass Through Values"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"Calculations","index":6,"n_rows":244,"n_cols":18,"rows_kept":244,"cut":false,"hidden":false,"merged":[[4,0,4,1],[5,0,5,1],[2,3,2,15]]}
["GAS BALANCE FOR 12 MONTHS ENDING: _________________"]
[]
[null,null,null,"SALES VOLUMES IN dekathermS (12 Months of Forecast)"]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["RATE CLASS",null,null,{"$f":"'Monthly Inputs'!G3","v":"Nov17"},{"$f":"'Monthly Inputs'!H3","v":"Dec17"},{"$f":"'Monthly Inputs'!I3","v":"Jan18"},{"$f":"'Monthly Inputs'!J3","v":"Feb18"},{"$f":"'Monthly Inputs'!K3","v":"Mar18"},{"$f":"'Monthly Inputs'!L3","v":"Apr18"},{"$f":"'Monthly Inputs'!M3","v":"May18"},{"$f":"'Monthly Inputs'!N3","v":"Jun18"},{"$f":"'Monthly Inputs'!O3","v":"Jul18"},{"$f":"'Monthly Inputs'!P3","v":"Aug18"},{"$f":"'Monthly Inputs'!Q3","v":"Sep18"},{"$f":"'Monthly Inputs'!R3","v":"Oct18"},"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,{"$f":"'RevRun Fcst'!H21","v":11612469},{"$f":"'RevRun Fcst'!I21","v":18240637},{"$f":"'RevRun Fcst'!J21","v":19103597},{"$f":"'RevRun Fcst'!K21","v":15427005},{"$f":"'RevRun Fcst'!L21","v":12039846},{"$f":"'RevRun Fcst'!M21","v":7902341},{"$f":"'RevRun Fcst'!N21","v":4815860},{"$f":"'RevRun Fcst'!O21","v":2859281},{"$f":"'RevRun Fcst'!P21","v":2409399},{"$f":"'RevRun Fcst'!Q21","v":2279222},{"$f":"'RevRun Fcst'!R21","v":2494890},{"$f":"'RevRun Fcst'!S21","v":6710736},{"$f":"SUM(D7:O7)","v":105895283},3]
[null,"GSC",null,{"$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":310548},{"$f":"'RevRun Fcst'!I48","v":417583},{"$f":"'RevRun Fcst'!J48","v":484919},{"$f":"'RevRun Fcst'!K48","v":425114},{"$f":"'RevRun Fcst'!L48","v":403701},{"$f":"'RevRun Fcst'!M48","v":383132},{"$f":"'RevRun Fcst'!N48","v":308159},{"$f":"'RevRun Fcst'!O48","v":290140},{"$f":"'RevRun Fcst'!P48","v":225747},{"$f":"'RevRun Fcst'!Q48","v":210735},{"$f":"'RevRun Fcst'!R48","v":253386},{"$f":"'RevRun Fcst'!S48","v":257802},3970966,6]
[null,"F-4",null,{"$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":22821},{"$f":"'RevRun Fcst'!I66","v":19463},{"$f":"'RevRun Fcst'!J66","v":23246},{"$f":"'RevRun Fcst'!K66","v":21146},{"$f":"'RevRun Fcst'!L66","v":22656},{"$f":"'RevRun Fcst'!M66","v":24832},{"$f":"'RevRun Fcst'!N66","v":24203},{"$f":"'RevRun Fcst'!O66","v":26194},{"$f":"'RevRun Fcst'!P66","v":21810},{"$f":"'RevRun Fcst'!Q66","v":25818},{"$f":"'RevRun Fcst'!R66","v":25250},{"$f":"'RevRun Fcst'!S66","v":24213},281652,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":11945838},18677683,{"$f":"SUM(F7:F12)","v":19611762},15873265,12466203,8310305,5148222,3175615,2656956,2515775,2773526,6992751,{"$f":"SUM(P7:P12)","v":110147901},9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":45347},{"$f":"'RevRun Fcst'!I102","v":55264},{"$f":"'RevRun Fcst'!J102","v":49041},{"$f":"'RevRun Fcst'!K102","v":49470},{"$f":"'RevRun Fcst'!L102","v":39968},{"$f":"'RevRun Fcst'!M102","v":45427},{"$f":"'RevRun Fcst'!N102","v":50441},{"$f":"'RevRun Fcst'!O102","v":50834},{"$f":"'RevRun Fcst'!P102","v":40872},{"$f":"'RevRun Fcst'!Q102","v":44094},{"$f":"'RevRun Fcst'!R102","v":47544},{"$f":"'RevRun Fcst'!S102","v":46989},{"$f":"SUM(D15:O15)","v":565291},11]
[null,"IS-4",null,{"$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,{"$f":"SUM(D15:D16)","v":45347},55264,49041,49470,39968,45427,50441,50834,40872,44094,47544,46989,565291,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":11991185},{"$f":"+E13+E17","v":18732947},{"$f":"+F13+F17","v":19660803},{"$f":"+G13+G17","v":15922735},12506171,8355732,5198663,3226449,2697828,2559869,2821070,7039740,{"$f":"+P13+P17","v":110713192},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":7060468},{"$f":"'RevRun Fcst'!I204","v":8423919},{"$f":"'RevRun Fcst'!J204","v":8418855},{"$f":"'RevRun Fcst'!K204","v":7706602},{"$f":"'RevRun Fcst'!L204","v":7367881},{"$f":"'RevRun Fcst'!M204","v":7822096},{"$f":"'RevRun Fcst'!N204","v":8046893},{"$f":"'RevRun Fcst'!O204","v":7655912},{"$f":"'RevRun Fcst'!P204","v":7994821},{"$f":"'RevRun Fcst'!Q204","v":7703233},{"$f":"'RevRun Fcst'!R204","v":6775011},{"$f":"'RevRun Fcst'!S204","v":6625907},{"$f":"SUM(D22:O22)","v":91601598},18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":19051653},27156866,28079658,23629337,19874052,16177828,13245556,10882361,10692649,10263102,9596081,13665647,{"$f":"+P20+P22","v":202314790},21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":412167},{"$f":"'RevRun Fcst'!I244","v":619656},{"$f":"'RevRun Fcst'!J244","v":640612},{"$f":"'RevRun Fcst'!K244","v":580540},{"$f":"'RevRun Fcst'!L244","v":489966},{"$f":"'RevRun Fcst'!M244","v":339583},{"$f":"'RevRun Fcst'!N244","v":220361},{"$f":"'RevRun Fcst'!O244","v":116144},{"$f":"'RevRun Fcst'!P244","v":67831},{"$f":"'RevRun Fcst'!Q244","v":67819},{"$f":"'RevRun Fcst'!R244","v":103394},{"$f":"'RevRun Fcst'!S244","v":231559},{"$f":"SUM(D28:O28)","v":3889632},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":16256},{"$f":"'RevRun Fcst'!I253","v":21201},{"$f":"'RevRun Fcst'!J253","v":24130},{"$f":"'RevRun Fcst'!K253","v":21931},{"$f":"'RevRun Fcst'!L253","v":20642},{"$f":"'RevRun Fcst'!M253","v":19973},{"$f":"'RevRun Fcst'!N253","v":15480},{"$f":"'RevRun Fcst'!O253","v":12637},{"$f":"'RevRun Fcst'!P253","v":12035},{"$f":"'RevRun Fcst'!Q253","v":10027},{"$f":"'RevRun Fcst'!R253","v":11836},{"$f":"'RevRun Fcst'!S253","v":13011},{"$f":"SUM(D30:O30)","v":199159},26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":730},{"$f":"'RevRun Fcst'!I262","v":480},{"$f":"'RevRun Fcst'!J262","v":533},{"$f":"'RevRun Fcst'!K262","v":578},{"$f":"'RevRun Fcst'!L262","v":555},{"$f":"'RevRun Fcst'!M262","v":546},{"$f":"'RevRun Fcst'!N262","v":642},{"$f":"'RevRun Fcst'!O262","v":591},{"$f":"'RevRun Fcst'!P262","v":511},{"$f":"'RevRun Fcst'!Q262","v":674},{"$f":"'RevRun Fcst'!R262","v":614},{"$f":"'RevRun Fcst'!S262","v":707},{"$f":"SUM(D31:O31)","v":7161},27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":429153},641337,665275,603049,511163,360102,236483,129372,80377,78520,115844,245277,4095952,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":18024},{"$f":"'RevRun Fcst'!I280","v":17188},{"$f":"'RevRun Fcst'!J280","v":20227},{"$f":"'RevRun Fcst'!K280","v":18141},{"$f":"'RevRun Fcst'!L280","v":14291},{"$f":"'RevRun Fcst'!M280","v":12938},{"$f":"'RevRun Fcst'!N280","v":10019},{"$f":"'RevRun Fcst'!O280","v":6552},{"$f":"'RevRun Fcst'!P280","v":7096},{"$f":"'RevRun Fcst'!Q280","v":7051},{"$f":"'RevRun Fcst'!R280","v":6810},{"$f":"'RevRun Fcst'!S280","v":5253},{"$f":"SUM(D34:O34)","v":143590},30]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":18024},17188,20227,18141,14291,12938,10019,6552,7096,7051,6810,5253,143590,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":447177},{"$f":"+E32+E36","v":658525},685502,621190,525454,373040,246502,135924,87473,85571,122654,250530,4239542,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":60022},{"$f":"'RevRun Fcst'!I328","v":69687},{"$f":"'RevRun Fcst'!J328","v":57810},{"$f":"'RevRun Fcst'!K328","v":45900},{"$f":"'RevRun Fcst'!L328","v":56059},{"$f":"'RevRun Fcst'!M328","v":34875},{"$f":"'RevRun Fcst'!N328","v":70157},{"$f":"'RevRun Fcst'!O328","v":26238},{"$f":"'RevRun Fcst'!P328","v":14151},{"$f":"'RevRun Fcst'!Q328","v":14784},{"$f":"'RevRun Fcst'!R328","v":104306},{"$f":"'RevRun Fcst'!S328","v":60090},{"$f":"SUM(D41:O41)","v":614079},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,{"$f":"+D39+D41","v":507199},728212,743312,667090,581513,407915,316659,162162,101624,100355,226960,310620,4853621,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":19558852},27885078,28822970,24296427,20455565,16585743,13562215,11044523,10794273,10363457,9823041,{"$f":"+O25+O44","v":13976267},207168411,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,"Month",{"$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":11612469},{"$f":"IF(E51=0,E7+E8,0)","v":18240637},19103597,15427005,12039846,0,0,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":76423554},48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},0,0,0,0,7902341,4815860,2859281,2409399,2279222,2494890,6710736,{"$f":"SUM(D53:O53)","v":29471729},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,{"$f":"IF(D51=0,D10,0)","v":310548},417583,484919,425114,403701,0,0,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":2041865},54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},0,0,0,0,383132,308159,290140,225747,210735,253386,257802,{"$f":"SUM(D59:O59)","v":1929101},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,{"$f":"D5","v":"Nov17"},{"$f":"E5","v":"Dec17"},{"$f":"F5","v":"Jan18"},"Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18","Total",60]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":6193.36},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":5983.12},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":6747.39},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":6222.78},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":5254.54},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":4914.2800000000007},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":4180.17},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":3308.26},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":3445.0699999999997},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":3433.76},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":3373.1400000000003},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":2981.58},{"$f":"SUM(D65:O65)","v":56037.450000000004},61]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":11121},12912,10712,8505,10387,6462,12999,4862,2622,2739,19327,{"$f":"P66-SUM(D66:N66)","v":11134.690000000017},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":113782.69000000002},62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[{"$f":"\"I-2 Gas Cost (Rate Effective \"&'Other Inputs'!E98&\")\"","v":"I-2 Gas Cost (Rate Effective 11/1/2005)"},null,null,{"$f":"'Other Inputs'!E101","v":0},{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0,null,64]
[{"$f":"\"I-4 Gas Cost (Rate Effective \"&'Other Inputs'!F98&\")\"","v":"I-4 Gas Cost (Rate Effective 7/31/2009)"},null,null,{"$f":"'Other Inputs'!F101","v":3.7863500000000001},{"$f":"+D69","v":3.7863500000000001},3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,"ALLOCATION BASES",null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,"DEMAND",null,null,"OTHER COST",null,null,null,null,null,null,null,null,null,69]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1300103.2228731969},{"$f":"D74/D76","v":0.97227241124844599},null,"Utah Sales",{"$f":"+P20","v":110713192},{"$f":"H74/H76","v":0.96311925908608664},null,null,null,null,null,null,null,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E162","v":37076.777126802976},{"$f":"1-E74","v":2.7727588751554011E-2},null,"Wyoming Sales",{"$f":"+P39","v":4239542},{"$f":"1-I74","v":3.6880740913913357E-2},null,null,null,null,null,null,null,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E163","v":1337180},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":114952734},{"$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!F9","v":"00:00:00"},{"$f":"Expenses!G9","v":"2016-09-01"},{"$f":"Expenses!I9","v":"2016-11-01"},{"$f":"Expenses!J9","v":"2016-12-01"},{"$f":"Expenses!K9","v":"2017-01-01"},{"$f":"Expenses!L9","v":"2017-02-01"},{"$f":"Expenses!M9","v":"2017-03-01"},{"$f":"Expenses!N9","v":"2017-04-01"},{"$f":"Expenses!O9","v":"2017-05-01"},{"$f":"Expenses!P9","v":"2017-06-01"},{"$f":"Expenses!Q9","v":"2017-07-01"},{"$f":"Expenses!R9","v":"2017-08-01"},{"$f":"+'Monthly Inputs'!S3","v":"Oct18"},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,{"$f":"SUM(D83:O83)","v":0},79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,"Other Revenue (Yearly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!J445","v":145011.65},{"$f":"Expenses!K445","v":171844.18},{"$f":"Expenses!L445","v":237121.02000000002},{"$f":"Expenses!M445","v":303728.10000000003},{"$f":"Expenses!N445","v":143089.38},{"$f":"Expenses!O445","v":186990.68},{"$f":"Expenses!P445","v":121843.02},{"$f":"Expenses!Q445","v":48049.88},{"$f":"Expenses!R445","v":102062.51000000001},{"$f":"Expenses!G445","v":-41915.69},{"$f":"Expenses!H445","v":196399.97},{"$f":"Expenses!I445","v":187216.47},{"$f":"SUM(D86:O86)","v":1801441.17},82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!J446","v":362550.92},{"$f":"Expenses!K446","v":307112.90000000002},{"$f":"Expenses!L446","v":629719.14},{"$f":"Expenses!M446","v":1667.23},{"$f":"Expenses!N446","v":434.78000000000003},{"$f":"Expenses!O446","v":411.79},{"$f":"Expenses!P446","v":1844712.8900000001},{"$f":"Expenses!Q446","v":564.5},{"$f":"Expenses!R446","v":794828.26},{"$f":"Expenses!G446","v":642.20000000000005},{"$f":"Expenses!H446","v":561220.41},{"$f":"Expenses!I446","v":312700.71000000002},{"$f":"SUM(D87:O87)","v":4816565.7300000004},83]
[null,"Gas Processed by Others (account 491)",null,{"$f":"Expenses!J461","v":0},{"$f":"Expenses!K461","v":0},{"$f":"Expenses!L461","v":0},{"$f":"Expenses!M461","v":0},{"$f":"Expenses!N461","v":0},{"$f":"Expenses!O461","v":0},{"$f":"Expenses!P461","v":0},{"$f":"Expenses!Q461","v":0},{"$f":"Expenses!R461","v":0},{"$f":"Expenses!G461","v":0},{"$f":"Expenses!H461","v":0},{"$f":"Expenses!I461","v":0},{"$f":"SUM(D88:O88)","v":0},84]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!J447","v":159392.83000000002},{"$f":"Expenses!K447","v":174768.06},{"$f":"Expenses!L447","v":164329.42000000001},{"$f":"Expenses!M447","v":166812.68},{"$f":"Expenses!N447","v":111488.19},{"$f":"Expenses!O447","v":175984.67},{"$f":"Expenses!P447","v":173107.59},{"$f":"Expenses!Q447","v":199307.35},{"$f":"Expenses!R447","v":131012.40000000001},{"$f":"Expenses!G447","v":128005.1},{"$f":"Expenses!H447","v":122116.68000000001},{"$f":"Expenses!I447","v":126659.46},{"$f":"SUM(D89:O89)","v":1832984.43},85]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!J450","v":-29770.07},{"$f":"-Expenses!K450","v":-31545.49},{"$f":"-Expenses!L450","v":-31249.960000000003},{"$f":"-Expenses!M450","v":-31630.550000000003},{"$f":"-Expenses!N450","v":-20721.22},{"$f":"-Expenses!O450","v":-32355.49},{"$f":"-Expenses!P450","v":-26778.160000000003},{"$f":"-Expenses!Q450","v":-33343.26},{"$f":"-Expenses!R450","v":-20897.510000000002},{"$f":"-Expenses!G450","v":-23750.560000000001},{"$f":"-Expenses!H450","v":-21659.089999999997},{"$f":"-Expenses!I450","v":-24114.06},{"$f":"SUM(D90:O90)","v":-327815.42},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,{"$f":"Expenses!J448","v":1025671.24},{"$f":"Expenses!K448","v":943825.71},{"$f":"Expenses!L448","v":1082240.6200000001},{"$f":"Expenses!M448","v":1273399.6200000001},{"$f":"Expenses!N448","v":967292.74},{"$f":"Expenses!O448","v":809200.96},{"$f":"Expenses!P448","v":843687.44000000006},{"$f":"Expenses!Q448","v":828855.09},{"$f":"Expenses!R448","v":905412.15},{"$f":"Expenses!G448","v":888399.94000000006},{"$f":"Expenses!H448","v":1074015.8},{"$f":"Expenses!I448","v":988323.81},{"$f":"SUM(D93:O93)","v":11630325.120000001},89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!J449","v":6244},{"$f":"Expenses!K449","v":7054},{"$f":"Expenses!L449","v":0},{"$f":"Expenses!M449","v":8471},{"$f":"Expenses!N449","v":6289},{"$f":"Expenses!O449","v":5961},{"$f":"Expenses!P449","v":4108},{"$f":"Expenses!Q449","v":5868},{"$f":"Expenses!R449","v":13631},{"$f":"Expenses!G449","v":0},{"$f":"Expenses!H449","v":0},{"$f":"Expenses!I449","v":0},{"$f":"SUM(D94:O94)","v":57626},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,{"$f":"'Rate Base'!H8","v":"2016-08-21"},{"$f":"'Rate Base'!I8","v":"2016-09-20"},{"$f":"'Rate Base'!J8","v":"2016-10-20"},{"$f":"'Rate Base'!K8","v":"2016-11-19"},{"$f":"'Rate Base'!L8","v":"2016-12-19"},{"$f":"'Rate Base'!M8","v":"2017-01-18"},{"$f":"'Rate Base'!N8","v":"2017-02-17"},{"$f":"'Rate Base'!O8","v":"2017-03-19"},{"$f":"'Rate Base'!P8","v":"2017-04-18"},{"$f":"'Rate Base'!Q8","v":"2017-05-18"},{"$f":"'Rate Base'!R8","v":"2017-06-17"},{"$f":"'Rate Base'!S8","v":"2017-07-17"},{"$f":"'Rate Base'!T8","v":"2017-08-16"},"Average",93]
["RATE BASE - PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H206","v":52516754.780000001},{"$f":"'Rate Base'!I206","v":67227540.260000005},{"$f":"'Rate Base'!J206","v":70093975.680000007},{"$f":"'Rate Base'!K206","v":72768412.530000001},{"$f":"'Rate Base'!L206","v":49333980.549999997},{"$f":"'Rate Base'!M206","v":33078465.640000001},{"$f":"'Rate Base'!N206","v":21745044.18},{"$f":"'Rate Base'!O206","v":8937825.6400000006},{"$f":"'Rate Base'!P206","v":5265628.42},{"$f":"'Rate Base'!Q206","v":9895288.8399999999},{"$f":"'Rate Base'!R206","v":21769885.129999999},{"$f":"'Rate Base'!S206","v":34448175.630000003},{"$f":"'Rate Base'!T206","v":48018857.409999996},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":37069335.716249995},95]
[null,"Acct 101 - Production",{"$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":79968136},{"$f":"'Rate Base'!S148","v":79968136},{"$f":"'Rate Base'!T148","v":79968136},79968136,96]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H166","v":-68698903.879999995},{"$f":"'Rate Base'!I166","v":-68752717.280000001},{"$f":"'Rate Base'!J166","v":-68801832.290000007},{"$f":"'Rate Base'!K166","v":-68860077.489999995},{"$f":"'Rate Base'!L166","v":-68927265.530000001},{"$f":"'Rate Base'!M166","v":-68992546.739999995},{"$f":"'Rate Base'!N166","v":-69047109.870000005},{"$f":"'Rate Base'!O166","v":-69092261.780000001},{"$f":"'Rate Base'!P166","v":-69148875.269999996},{"$f":"'Rate Base'!Q166","v":-69202397.180000007},{"$f":"'Rate Base'!R166","v":-69256660.719999999},{"$f":"'Rate Base'!S166","v":-69314119.849999994},{"$f":"'Rate Base'!T166","v":-69367366.510000005},-69035749.932916686,97]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H173","v":-6127217.0199999996},{"$f":"'Rate Base'!I173","v":-6128619.6299999999},{"$f":"'Rate Base'!J173","v":-6129899.7799999993},{"$f":"'Rate Base'!K173","v":-6131417.8899999997},{"$f":"'Rate Base'!L173","v":-6133169.1100000003},{"$f":"'Rate Base'!M173","v":-6134870.6200000001},{"$f":"'Rate Base'!N173","v":-6136325.9799999995},{"$f":"'Rate Base'!O173","v":-6137515.3499999996},{"$f":"'Rate Base'!P173","v":-6139006.6299999999},{"$f":"'Rate Base'!Q173","v":-6140416.4799999995},{"$f":"'Rate Base'!R173","v":-6141845.8700000001},{"$f":"'Rate Base'!S173","v":-6143359.4199999999},{"$f":"'Rate Base'!T173","v":-6144762.0199999996},-6136036.3566666655,98]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H241","v":-1252.1500000000001},{"$f":"'Rate Base'!I241","v":-1220.31},{"$f":"'Rate Base'!J241","v":-1188.47},{"$f":"'Rate Base'!K241","v":-1156.6300000000001},{"$f":"'Rate Base'!L241","v":-1124.79},{"$f":"'Rate Base'!M241","v":-1140.29},{"$f":"'Rate Base'!N241","v":-1155.79},{"$f":"'Rate Base'!O241","v":-1171.29},{"$f":"'Rate Base'!P241","v":-1186.79},{"$f":"'Rate Base'!Q241","v":-1202.29},{"$f":"'Rate Base'!R241","v":-1217.79},{"$f":"'Rate Base'!S241","v":-1233.29},{"$f":"'Rate Base'!T241","v":-1248.79},-1187.3500000000001,99]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H248","v":-670309.82999999996},{"$f":"'Rate Base'!I248","v":-603250.09},{"$f":"'Rate Base'!J248","v":-536537.85},{"$f":"'Rate Base'!K248","v":-470134.26},{"$f":"'Rate Base'!L248","v":-501863.93},{"$f":"'Rate Base'!M248","v":-438066.81},{"$f":"'Rate Base'!N248","v":-374397.71},{"$f":"'Rate Base'!O248","v":-310747.40000000002},{"$f":"'Rate Base'!P248","v":-247869.66},{"$f":"'Rate Base'!Q248","v":-184984.29},{"$f":"'Rate Base'!R248","v":-121778.19},{"$f":"'Rate Base'!S248","v":-58772.590000000004},{"$f":"'Rate Base'!T248","v":3661.83},-348477.23166666663,100]
[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":668462.63000000012},null,"Thirteen month average",null,{"$f":"P100","v":79968136},{"$f":"P101","v":-69035749.932916686},{"$f":"P102","v":-6136036.3566666655},{"$f":"P103","v":-1187.3500000000001},{"$f":"P104","v":-348477.23166666663},{"$f":"P105","v":-700755.31000000017},{"$f":"SUM(H108:M108)","v":3745929.8187499824},null,null,104]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":17545},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E310*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$310","v":-5037992.568},{"$f":"I108*'Other Inputs'!$E$310","v":4349252.2457737513},{"$f":"J108*'Other Inputs'!$E$310","v":386570.29046999995},null,null,null,{"$f":"SUM(H109:M109)","v":-302170.03175624873},null,null,105]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":371581.68101662386},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":3443759.7869937336},null,null,null,106]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":1057589.3110166239},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E313&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.1079)"},{"$f":"M110*'Other Inputs'!E313","v":371581.68101662386},null,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E312&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1059)"},{"$f":"M110*'Other Inputs'!E312","v":364694.1614426364},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",110]
[null,null,null,{"$f":"D5","v":"Nov17"},{"$f":"E5","v":"Dec17"},"Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18","Total",111]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":6158001.7251810823},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":6226583.004811273},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":6048619.2137721097},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":5591466.0552229611},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":6055051.3290710775},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":5713645.5888982816},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":5772345.1365446085},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":5749729.596429063},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":5829414.5034865988},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":5915437.6700623175},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":6021287.2444027653},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":8314650.2303139241},{"$f":"SUM(D120:O120)","v":73396231.298196062},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,{"$f":"'Monthly Inputs'!G24","v":151896.19445800802},{"$f":"'Monthly Inputs'!H24","v":95563.827514648394},{"$f":"'Monthly Inputs'!I24","v":56458.305358886697},{"$f":"'Monthly Inputs'!J24","v":0},{"$f":"'Monthly Inputs'!K24","v":0},{"$f":"'Monthly Inputs'!L24","v":0},{"$f":"'Monthly Inputs'!M24","v":0},{"$f":"'Monthly Inputs'!N24","v":0},{"$f":"'Monthly Inputs'!O24","v":0},{"$f":"'Monthly Inputs'!P24","v":0},{"$f":"'Monthly Inputs'!Q24","v":0},{"$f":"'Monthly Inputs'!R24","v":0},{"$f":"SUM(D123:O123)","v":303918.32733154314},119]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":121359.22241210901},{"$f":"'Monthly Inputs'!H26","v":49099.918365478501},{"$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":31957.929611206102},{"$f":"'Monthly Inputs'!R26","v":111245.956420898},{"$f":"SUM(D124:O124)","v":313663.02680969163},120]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":238202.08740234401},{"$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},{"$f":"'Monthly Inputs'!Q27","v":9424.0837097168005},{"$f":"'Monthly Inputs'!R27","v":297382.20214843802},{"$f":"SUM(D125:O125)","v":545008.37326049886},121]
[null,"Ryckman",null,{"$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,{"$f":"SUM(D123:D126)","v":511457.50427246105},{"$f":"SUM(E123:E126)","v":144663.74588012689},56458.305358886697,0,0,0,0,0,0,0,41382.013320922902,408628.15856933605,1162589.7274017336,123]
[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},{"$f":"'Monthly Inputs'!M25","v":222400.55847168001},{"$f":"'Monthly Inputs'!N25","v":2402097.3510742188},{"$f":"'Monthly Inputs'!O25","v":2634037.9638671856},{"$f":"'Monthly Inputs'!P25","v":2816996.5859375061},{"$f":"'Monthly Inputs'!Q25","v":2656265.6249999981},{"$f":"'Monthly Inputs'!R25","v":968916.73606872535},{"$f":"SUM(D128:O128)","v":11700714.820419313},124]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":511457.50427246105},{"$f":"SUM(E127:E128)","v":144663.74588012689},56458.305358886697,0,0,0,222400.55847168001,2402097.3510742188,2634037.9638671856,2816996.5859375061,2697647.638320921,1377544.8946380615,12863304.547821047,125]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G32","v":0},{"$f":"'Monthly Inputs'!H32","v":0},{"$f":"'Monthly Inputs'!I32","v":0},{"$f":"'Monthly Inputs'!J32","v":0},{"$f":"'Monthly Inputs'!K32","v":257250},{"$f":"'Monthly Inputs'!L32","v":44875.198364257798},{"$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":302125.19836425781},127]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":0},{"$f":"'Monthly Inputs'!J34","v":0},{"$f":"'Monthly Inputs'!K34","v":310000},{"$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},{"$f":"SUM(D132:O132)","v":310000},128]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":310000},{"$f":"'Monthly Inputs'!L35","v":0},{"$f":"'Monthly Inputs'!M35","v":0},{"$f":"'Monthly Inputs'!N35","v":0},{"$f":"'Monthly Inputs'!O35","v":0},{"$f":"'Monthly Inputs'!P35","v":0},{"$f":"'Monthly Inputs'!Q35","v":0},{"$f":"'Monthly Inputs'!R35","v":0},{"$f":"SUM(D133:O133)","v":310000},129]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G36","v":0},{"$f":"'Monthly Inputs'!H36","v":0},{"$f":"'Monthly Inputs'!I36","v":0},{"$f":"'Monthly Inputs'!J36","v":0},{"$f":"'Monthly Inputs'!K36","v":0},{"$f":"'Monthly Inputs'!L36","v":0},{"$f":"'Monthly Inputs'!M36","v":0},{"$f":"'Monthly Inputs'!N36","v":0},{"$f":"'Monthly Inputs'!O36","v":0},{"$f":"'Monthly Inputs'!P36","v":0},{"$f":"'Monthly Inputs'!Q36","v":0},{"$f":"'Monthly Inputs'!R36","v":0},{"$f":"SUM(D134:O134)","v":0},130]
[null,"Total Peaking Storage",null,{"$f":"SUM(D131:D134)","v":0},{"$f":"SUM(E131:E134)","v":0},0,0,877250,44875.198364257798,0,0,0,0,0,0,922125.19836425781,131]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":43610.052108764598},{"$f":"'Monthly Inputs'!H33","v":3798000},{"$f":"'Monthly Inputs'!I33","v":3059000},{"$f":"'Monthly Inputs'!J33","v":2247000},{"$f":"'Monthly Inputs'!K33","v":1233907.058715821},{"$f":"'Monthly Inputs'!L33","v":543492.95043945301},{"$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":10925010.061264038},132]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":43610.052108764598},3798000,3059000,2247000,2111157.0587158212,588368.14880371082,0,0,0,0,0,0,11847135.259628296,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",136]
["Demand",null,null,{"$f":"D5","v":"Nov17"},"Dec17","Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18","Total",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138]
["Utah Sales",null,null,{"$f":"+D20","v":11991185},{"$f":"+E20","v":18732947},19660803,15922735,12506171,8355732,5198663,3226449,2697828,2559869,2821070,7039740,{"$f":"SUM(D143:O143)","v":110713192},139]
["Wyoming Sales",null,null,{"$f":"+D39","v":447177},658525,685502,621190,525454,373040,246502,135924,87473,85571,122654,250530,{"$f":"SUM(D144:O144)","v":4239542},140]
["Total Sales",null,null,{"$f":"+D143+D144","v":12438362},19391472,20346305,16543925,13031625,8728772,5445165,3362373,2785301,2645440,2943724,7290270,114952734,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["Distribution  Use (Offices)",null,"Check formulas for correct month",{"$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":57481},{"$f":"+E150-E145-E147","v":89613},94026,76454,60222,40338,25164,15538,12872,12225,13604,{"$f":"+O150-O145-O147","v":33690},{"$f":"SUM(D148:O148)","v":531227},144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
["Total City Gate",null,null,{"$f":"ROUND((D145+D147)/(1-'Other Inputs'!$E$315),0)","v":12495843},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$315),0)","v":19481085},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$315),0)","v":20440331},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$315),0)","v":16620379},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$315),0)","v":13091847},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$315),0)","v":8769110},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$315),0)","v":5470329},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$315),0)","v":3377911},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$315),0)","v":2798173},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$315),0)","v":2657665},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$315),0)","v":2957328},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$315),0)","v":7323960},{"$f":"SUM(D150:O150)","v":115483961},146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
["Peaking Injection",null,null,{"$f":"+D127","v":511457.50427246105},144663.74588012689,56458.305358886697,0,0,0,0,0,0,0,41382.013320922902,408628.15856933605,{"$f":"SUM(D152:O152)","v":1162589.7274017334},148]
["Clay Basin Injection",null,null,{"$f":"+D128","v":0},0,0,0,0,0,222400.55847168001,2402097.3510742188,2634037.9638671856,2816996.5859375061,2656265.6249999981,968916.73606872535,{"$f":"SUM(D153:O153)","v":11700714.820419313},149]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G51","v":12974.504771423348},{"$f":"-'Monthly Inputs'!H51","v":1113.7456680297846},{"$f":"-'Monthly Inputs'!I51","v":333.10400161743149},{"$f":"-'Monthly Inputs'!J51","v":0},{"$f":"-'Monthly Inputs'!K51","v":0},{"$f":"-'Monthly Inputs'!L51","v":7320.2842712402244},{"$f":"-'Monthly Inputs'!M51","v":16166.694963684104},{"$f":"-'Monthly Inputs'!N51","v":85581.323043212891},{"$f":"-'Monthly Inputs'!O51","v":93290.859188232382},{"$f":"-'Monthly Inputs'!P51","v":97130.46184204123},{"$f":"-'Monthly Inputs'!Q51","v":94491.637021942093},{"$f":"-'Monthly Inputs'!R51","v":45614.111028071609},{"$f":"SUM(D154:O154)","v":454016.72579949512},150]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":13020275.009043884},{"$f":"SUM(E150:E154)","v":19626862.491548158},20497122.409360506,16620379,{"$f":"SUM(H150:H154)","v":13091847},8776430.2842712402,5708896.253435364,5865589.674117432,5525501.8230554182,5571792.0477795471,5749467.2753428631,{"$f":"SUM(O150:O154)","v":8747119.005666133},{"$f":"SUM(D155:O155)","v":128801282.27362055},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,{"$f":"D5","v":"Nov17"},"Dec17","Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18","Total",154]
["Company Production",null,null,{"$f":"+D120","v":6158001.7251810823},{"$f":"+E120","v":6226583.004811273},6048619.2137721097,5591466.0552229611,6055051.3290710775,5713645.5888982816,5772345.1365446085,5749729.596429063,5829414.5034865988,5915437.6700623175,6021287.2444027653,8314650.2303139241,{"$f":"SUM(D159:O159)","v":73396231.298196062},155]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-357737},{"$f":"ROUND(E159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-361721},{"$f":"ROUND(F159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-351382},{"$f":"ROUND(G159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-324825},{"$f":"ROUND(H159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-351756},{"$f":"ROUND(I159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-331923},{"$f":"ROUND(J159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-335333},{"$f":"ROUND(K159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-334019},{"$f":"ROUND(L159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-338648},{"$f":"ROUND(M159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-343646},{"$f":"ROUND(N159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-349795},{"$f":"ROUND(O159*(-'Other Inputs'!$E$317-'Other Inputs'!$E$318),0)","v":-483023},{"$f":"SUM(D160:O160)","v":-4263808},156]
["Company Production @ City Gate",null,null,{"$f":"SUM(D159:D160)","v":5800264.7251810823},{"$f":"SUM(E159:E160)","v":5864862.004811273},5697237.2137721097,5266641.0552229611,5703295.3290710775,5381722.5888982816,5437012.1365446085,5415710.596429063,5490766.5034865988,5571791.6700623175,5671492.2444027653,7831627.2303139241,{"$f":"SUM(D161:O161)","v":69132423.298196062},157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":0},0,0,0,877250,44875.198364257798,0,0,0,0,0,0,{"$f":"SUM(D163:O163)","v":922125.19836425781},159]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":43610.052108764598},3798000,3059000,2247000,1233907.058715821,543492.95043945301,0,0,0,0,0,0,{"$f":"SUM(D164:O164)","v":10925010.061264038},160]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G67+'Monthly Inputs'!G59","v":-4396.2849300384587},{"$f":"'Monthly Inputs'!H67+'Monthly Inputs'!H59","v":-157668.95961914063},{"$f":"'Monthly Inputs'!I67+'Monthly Inputs'!I59","v":-128552.35961914064},{"$f":"'Monthly Inputs'!J67+'Monthly Inputs'!J59","v":-95782.679809570313},{"$f":"'Monthly Inputs'!K67+'Monthly Inputs'!K59","v":-82704.763113403344},{"$f":"'Monthly Inputs'!L67+'Monthly Inputs'!L59","v":-29457.535835266117},{"$f":"'Monthly Inputs'!M67+'Monthly Inputs'!M59","v":0},{"$f":"'Monthly Inputs'!N67+'Monthly Inputs'!N59","v":0},{"$f":"'Monthly Inputs'!O67+'Monthly Inputs'!O59","v":0},{"$f":"'Monthly Inputs'!P67+'Monthly Inputs'!P59","v":0},{"$f":"'Monthly Inputs'!Q67+'Monthly Inputs'!Q59","v":0},{"$f":"'Monthly Inputs'!R67+'Monthly Inputs'!R59","v":0},{"$f":"SUM(D165:O165)","v":-498562.58292655949},161,{"$f":"4761675+168421","v":4930096}]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G51","v":-12974.504771423348},{"$f":"'Monthly Inputs'!H51","v":-1113.7456680297846},{"$f":"'Monthly Inputs'!I51","v":-333.10400161743149},{"$f":"'Monthly Inputs'!J51","v":0},{"$f":"'Monthly Inputs'!K51","v":0},{"$f":"'Monthly Inputs'!L51","v":-7320.2842712402244},{"$f":"'Monthly Inputs'!M51","v":-16166.694963684104},{"$f":"'Monthly Inputs'!N51","v":-85581.323043212891},{"$f":"'Monthly Inputs'!O51","v":-93290.859188232382},{"$f":"'Monthly Inputs'!P51","v":-97130.46184204123},{"$f":"'Monthly Inputs'!Q51","v":-94491.637021942093},{"$f":"'Monthly Inputs'!R51","v":-45614.111028071609},{"$f":"SUM(D166:O166)","v":-454016.72579949512},162]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D163:D166)","v":26239.262407302787},{"$f":"SUM(E163:E166)","v":3639217.2947128294},2930114.5363792419,2151217.3201904297,2028452.295602418,551590.32869720447,-16166.694963684104,-85581.323043212891,-93290.859188232382,-97130.46184204123,-94491.637021942093,-45614.111028071609,10894555.95090224,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D161-D167-D154","v":7180796.5166840749},{"$f":"E155-E161-E167-E154","v":10121669.446356026},11869437.555207536,9202520.6245866083,5360099.3753265049,2835797.0824045138,271884.11689075548,449879.07768836897,34735.319568819366,0.37771722953766584,77975.030940097757,915491.77535220888,{"$f":"SUM(D169:O169)","v":48320286.298722751},165]
["   Gas Reimbursement",null,null,{"$f":"+D171-D169","v":113795.48331592511},{"$f":"+E171-E169","v":160400.55364397354},188097.44479246438,145834.37541339174,84942.624673495069,44939.917595486157,4308.883109244518,7128.9223116310313,550.6804311806336,-0.37771722953766584,1235.9690599022433,14508.224647791125,{"$f":"SUM(D170:O170)","v":765742.70127725601},166]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D169/(1-'Other Inputs'!$E$318),0)","v":7294592},{"$f":"ROUND(E169/(1-'Other Inputs'!$E$318),0)","v":10282070},{"$f":"ROUND(F169/(1-'Other Inputs'!$E$318),0)","v":12057535},{"$f":"ROUND(G169/(1-'Other Inputs'!$E$318),0)","v":9348355},{"$f":"ROUND(H169/(1-'Other Inputs'!$E$318),0)","v":5445042},{"$f":"ROUND(I169/(1-'Other Inputs'!$E$318),0)","v":2880737},{"$f":"ROUND(J169/(1-'Other Inputs'!$E$318),0)","v":276193},{"$f":"ROUND(K169/(1-'Other Inputs'!$E$318),0)","v":457008},{"$f":"ROUND(L169/(1-'Other Inputs'!$E$318),0)","v":35286},{"$f":"ROUND(M169/(1-'Other Inputs'!$E$318),0)","v":0},{"$f":"ROUND(N169/(1-'Other Inputs'!$E$318),0)","v":79211},{"$f":"ROUND(O169/(1-'Other Inputs'!$E$318),0)","v":930000},{"$f":"SUM(D171:O171)","v":49086029},167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
["Transported Volumes - total",null,null,{"$f":"+D161+D169+D137+D165","v":13020275.009043884},{"$f":"+E161+E169+E137+E165","v":19626862.491548158},{"$f":"+F161+F169+F137+F165","v":20497122.409360506},16620379,{"$f":"+H161+H169+H137+H165","v":13091846.999999998},8776430.2842712402,5708896.253435364,5865589.674117432,5525501.8230554182,5571792.0477795471,5749467.2753428631,8747119.005666133,{"$f":"+P161+P169+P137+P165","v":128801282.27362056},169]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":142074.66108469656},{"$f":"HLOOKUP(MONTH(E5),kernrivertrans,6,FALSE)","v":137491.60750131923},142074.66108469656,142074.66108469656,{"$f":"HLOOKUP(MONTH(H5),kernrivertrans,6,FALSE)","v":916404.31508112326},3428550.956390881,{"$f":"HLOOKUP(MONTH(J5),kernrivertrans,6,FALSE)","v":4751270.8827630915},4909646.5788551942,4751270.8827630915,3428550.956390881,1014590.4916969578,981861.76615834632,null,170]
["Storage Fuel %",null,{"$f":"(P154-P166)/(P163+P164+P152+P153)","v":3.6746956293560167E-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,{"$f":"D159/(D171+D159)","v":0.45775571989915209},0.37717086930088128,{"$f":"F159/(F171+F159)","v":0.33406427131672939},0.3742659322728758,{"$f":"H159/(H171+H159)","v":0.52652192950160825},0.66481164060334397,0.95433723095316669,0.92636904768409556,0.99398332447172333,1,0.98701565071792674,{"$f":"O159/(O171+O159)","v":0.89940127783845658},{"$f":"P159/(P171+P159)","v":0.5992396867881532},173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174]
["Peak Hour Service",null,null,{"$f":"IF(OR(D6=11,D6=12,D6=1),('Other Inputs'!$D$20*'Other Inputs'!$F$21+'Other Inputs'!$D$23*'Other Inputs'!$F$24)*16,0)","v":410750.43478260865},{"$f":"IF(OR(E6=11,E6=12,E6=1),('Other Inputs'!$D$20*'Other Inputs'!$F$21+'Other Inputs'!$D$23*'Other Inputs'!$F$24)*31,0)","v":795828.96739130421},{"$f":"IF(OR(F6=11,F6=12,F6=1),('Other Inputs'!$D$20*'Other Inputs'!$F$21+'Other Inputs'!$D$23*'Other Inputs'!$F$24)*31,0)","v":795828.96739130421},{"$f":"IF(OR(G6=11,G6=12,G6=1, G6=2),('Other Inputs'!$D$20*'Other Inputs'!$F$21+'Other Inputs'!$D$23*'Other Inputs'!$F$24)*14,0)","v":359406.63043478259},{"$f":"IF(OR(H6=11,H6=12,H6=1,H6=2),('Other Inputs'!$D$20*'Other Inputs'!$F$21+'Other Inputs'!$D$23*'Other Inputs'!$F$24)*14,0)","v":0},{"$f":"IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)","v":0},{"$f":"IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)","v":0},{"$f":"IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)","v":0},{"$f":"IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)","v":0},{"$f":"IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)","v":0},{"$f":"IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)","v":0},{"$f":"IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)","v":0},{"$f":"SUM(D179:O179)","v":2361814.9999999995},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,{"$f":"'Monthly Inputs'!G83","v":4944591.80932617},{"$f":"'Monthly Inputs'!H83","v":3865619.8753662091},{"$f":"'Monthly Inputs'!I83","v":4641085.2381591992},{"$f":"'Monthly Inputs'!J83","v":4165754.7470092797},{"$f":"'Monthly Inputs'!K83","v":4515041.85009766},{"$f":"'Monthly Inputs'!L83","v":1980737.2630615197},{"$f":"'Monthly Inputs'!M83","v":276192.99267578108},{"$f":"'Monthly Inputs'!N83","v":439650.00915527297},{"$f":"'Monthly Inputs'!O83","v":0},{"$f":"'Monthly Inputs'!P83","v":0},{"$f":"'Monthly Inputs'!Q83","v":79210.756668091009},{"$f":"'Monthly Inputs'!R83","v":0},{"$f":"SUM(D182:O182)","v":24907884.541519184},178]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G84","v":14734883.591791987},{"$f":"'Monthly Inputs'!H84","v":12524608.396186518},{"$f":"'Monthly Inputs'!I84","v":15315581.285925357},{"$f":"'Monthly Inputs'!J84","v":13622018.022720344},{"$f":"'Monthly Inputs'!K84","v":13951479.316801768},{"$f":"'Monthly Inputs'!L84","v":5466834.846049794},{"$f":"'Monthly Inputs'!M84","v":751244.94007812464},{"$f":"'Monthly Inputs'!N84","v":1209037.5251770006},{"$f":"'Monthly Inputs'!O84","v":0},{"$f":"'Monthly Inputs'!P84","v":0},{"$f":"'Monthly Inputs'!Q84","v":217829.58083725028},{"$f":"'Monthly Inputs'!R84","v":0},{"$f":"SUM(D183:O183)","v":77793517.505568147},179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G92","v":1350000},{"$f":"'Monthly Inputs'!H92","v":2416450},{"$f":"'Monthly Inputs'!I92","v":2416450},{"$f":"'Monthly Inputs'!J92","v":2182600},{"$f":"'Monthly Inputs'!K92","v":930000},{"$f":"'Monthly Inputs'!L92","v":900000},{"$f":"'Monthly Inputs'!M92","v":0},{"$f":"'Monthly Inputs'!N92","v":0},{"$f":"'Monthly Inputs'!O92","v":0},{"$f":"'Monthly Inputs'!P92","v":0},{"$f":"'Monthly Inputs'!Q92","v":0},{"$f":"'Monthly Inputs'!R92","v":930000},{"$f":"SUM(D185:O185)","v":11125500},181]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G93+'Monthly Inputs'!G94","v":4312416.7478571432},{"$f":"'Monthly Inputs'!H93+'Monthly Inputs'!H94","v":8204388.4741428569},{"$f":"'Monthly Inputs'!I93+'Monthly Inputs'!I94","v":8352338.3810714288},{"$f":"'Monthly Inputs'!J93+'Monthly Inputs'!J94","v":7477231.483},{"$f":"'Monthly Inputs'!K93+'Monthly Inputs'!K94","v":3126859.9765714281},{"$f":"'Monthly Inputs'!L93+'Monthly Inputs'!L94","v":2724484.2171428571},{"$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},{"$f":"'Monthly Inputs'!R93+'Monthly Inputs'!R94","v":2771452.08},{"$f":"SUM(D186:O186)","v":36969171.359785713},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":3080424.7636363637},{"$f":"'Monthly Inputs'!H90","v":13393647.209090913},{"$f":"'Monthly Inputs'!I90","v":17039625.863636363},{"$f":"'Monthly Inputs'!J90","v":10150400.800000001},{"$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":43664098.63636364},185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
["Future Purchases",null,null,{"$f":"+D171-D182-D185-D188","v":0.19067382998764515},{"$f":"+E171-E182-E185-E188","v":0.12463379092514515},{"$f":"+F171-F182-F185-F188","v":-0.23815919924527407},{"$f":"+G171-G182-G185-G188","v":0.25299072079360485},{"$f":"+H171-H182-H185-H188","v":0.1499023400247097},{"$f":"+I171-I182-I185-I188","v":-0.2630615197122097},{"$f":"+J171-J182-J185-J188","v":7.3242189246229827E-3},{"$f":"+K171-K182-K185-K188","v":17357.990844727028},35286,{"$f":"+M171-M182-M185-M188","v":0},0.2433319089905126,0,{"$f":"SUM(D191:O191)","v":52644.458480817717},187]
["Future Purchases Cost",null,null,{"$f":"ROUND(D191*D199,0)","v":1},{"$f":"ROUND(E191*E199,0)","v":0},{"$f":"ROUND(F191*F199,0)","v":-1},{"$f":"ROUND(G191*G199,0)","v":1},{"$f":"ROUND(H191*H199,0)","v":0},-1,0,48082,100212,0,1,0,{"$f":"SUM(D192:O192)","v":148295},188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
["Total Purchases Cost",null,null,{"$f":"+D183+D186+D189+D192","v":22127726.103285491},{"$f":"+E183+E186+E189+E192","v":34122644.079420283},{"$f":"+F183+F186+F189+F192","v":40707544.530633152},{"$f":"+G183+G186+G189+G192","v":31249651.305720344},{"$f":"+H183+H186+H189+H192","v":17078339.293373197},8191318.0631926507,{"$f":"+J183+J186+J189+J192","v":751244.94007812464},1257119.5251770006,100212,0,217830.58083725028,{"$f":"+O183+O186+O189+O192","v":2771452.08},158575082.50171751,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192]
["Gas Cost Purchases",null,null,{"$f":"IF(D171=0,0,ROUND(D194/D171,5))","v":3.0334400000000001},{"$f":"IF(E171=0,0,ROUND(E194/E171,5))","v":3.3186599999999999},3.3761100000000002,3.3428,3.1364899999999998,2.84348,2.72,2.7507600000000001,2.8399899999999998,0,2.75,2.9800599999999999,null,193]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":4.7013359919984339},{"$f":"+D198","v":4.7013359919984339},4.7013359919984339,4.7013359919984339,4.7013359919984339,4.7013359919984339,4.7013359919984339,4.7013359919984339,4.7013359919984339,4.7013359919984339,4.7013359919984339,4.7013359919984339,null,194]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E201,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D231+'Other Inputs'!$E$201","v":3},{"$f":"+E231+'Other Inputs'!$E$201","v":3.2600000000000002},{"$f":"+F231+'Other Inputs'!$E$201","v":3.32},{"$f":"+G231+'Other Inputs'!$E$201","v":3.29},{"$f":"+H231+'Other Inputs'!$E$201","v":3.11},{"$f":"+I231+'Other Inputs'!$E$201","v":2.78},{"$f":"+J231+'Other Inputs'!$E$201","v":2.74},{"$f":"+K231+'Other Inputs'!$E$201","v":2.77},{"$f":"+L231+'Other Inputs'!$E$201","v":2.84},{"$f":"+M231+'Other Inputs'!$E$201","v":2.85},{"$f":"+N231+'Other Inputs'!$E$201","v":2.77},{"$f":"+O231+'Other Inputs'!$E$201","v":2.82},null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
["System Production",null,null,{"$f":"+D161","v":5800264.7251810823},5864862.004811273,5697237.2137721097,5266641.0552229611,5703295.3290710775,5381722.5888982816,5437012.1365446085,5415710.596429063,5490766.5034865988,5571791.6700623175,5671492.2444027653,7831627.2303139241,{"$f":"SUM(D201:O201)","v":69132423.298196062},197]
["System Purchases",null,null,{"$f":"+D169","v":7180796.5166840749},10121669.446356026,11869437.555207536,9202520.6245866083,5360099.3753265049,2835797.0824045138,271884.11689075548,449879.07768836897,34735.319568819366,0.37771722953766584,77975.030940097757,915491.77535220888,{"$f":"SUM(D202:O202)","v":48320286.298722751},198]
["System Gathering of Production",null,null,{"$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$206","v":0},199]
["System Birch Creek Gathering",null,null,{"$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$190","v":0},200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Utah Production",null,null,{"$f":"ROUND(D201*$I$74,0)","v":5586347},5648562,5487119,5072403,5492954,5183241,5236491,5215975,5288263,5366300,5462323,7542791,{"$f":"SUM(D206:O206)","v":66582769},202]
["Utah Purchases",null,null,{"$f":"ROUND(D202*$I$74,0)","v":6915963},9748375,11431684,8863125,5162415,2731211,261857,433287,33454,0,75099,881728,{"$f":"SUM(D207:O207)","v":46538198},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,{"$f":"+D201-D206","v":213917.72518108226},216300.00481127296,210118.21377210971,194238.05522296112,210341.32907107752,198481.58889828157,200521.13654460851,199735.59642906301,202503.50348659884,205491.67006231751,209169.2444027653,288836.23031392414,{"$f":"SUM(D211:O211)","v":2549654.2981960624},207]
["Wyoming Purchases",null,null,{"$f":"+D202-D207","v":264833.51668407489},373294.44635602646,437753.55520753562,339395.62458660826,197684.37532650493,104586.08240451384,10027.116890755482,16592.077688368969,1281.3195688193664,0.37771722953766584,2876.0309400977567,33763.775352208875,{"$f":"SUM(D212:O212)","v":1782088.298722744},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,{"$f":"D34","v":18024},17188,20227,18141,14291,12938,10019,6552,7096,7051,6810,5253,143590]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D219:D220)","v":18024},{"$f":"SUM(E219:E220)","v":17188},20227,18141,14291,12938,10019,6552,7096,7051,6810,5253,143590]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G79","v":2.98},{"$f":"'Monthly Inputs'!H79","v":3.24},{"$f":"'Monthly Inputs'!I79","v":3.3},{"$f":"'Monthly Inputs'!J79","v":3.27},{"$f":"'Monthly Inputs'!K79","v":3.09},{"$f":"'Monthly Inputs'!L79","v":2.76},{"$f":"'Monthly Inputs'!M79","v":2.72},{"$f":"'Monthly Inputs'!N79","v":2.75},{"$f":"'Monthly Inputs'!O79","v":2.82},{"$f":"'Monthly Inputs'!P79","v":2.83},{"$f":"'Monthly Inputs'!Q79","v":2.75},{"$f":"'Monthly Inputs'!R79","v":2.8}]
[null,null,null,{"$f":"D221*D223","v":53711.519999999997},{"$f":"E221*E223","v":55689.120000000003},66749.099999999991,59321.07,44159.189999999995,35708.879999999997,27251.68,18018,20010.719999999998,19954.330000000002,18727.5,14708.4,{"$f":"SUM(D224:O224)","v":434009.51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P224/P221","v":3.0225608329270841}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$316","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$318","v":0.98440000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P225/P226/P227","v":3.1172182833183282}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":45347},55264,49041,49470,39968,45427,50441,50834,40872,44094,47544,46989,565291]
[null,{"$f":"B223","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G79","v":2.98},{"$f":"'Monthly Inputs'!H79","v":3.24},{"$f":"'Monthly Inputs'!I79","v":3.3},{"$f":"'Monthly Inputs'!J79","v":3.27},{"$f":"'Monthly Inputs'!K79","v":3.09},{"$f":"'Monthly Inputs'!L79","v":2.76},{"$f":"'Monthly Inputs'!M79","v":2.72},{"$f":"'Monthly Inputs'!N79","v":2.75},{"$f":"'Monthly Inputs'!O79","v":2.82},{"$f":"'Monthly Inputs'!P79","v":2.83},{"$f":"'Monthly Inputs'!Q79","v":2.75},{"$f":"'Monthly Inputs'!R79","v":2.8}]
[null,null,null,{"$f":"D230*D231","v":135134.06},{"$f":"E230*E231","v":179055.36000000002},161835.29999999999,161766.9,123501.12,125378.51999999999,137199.52000000002,139793.5,115259.04,124786.02,130746,{"$f":"O230*O231","v":131569.19999999998},{"$f":"SUM(D232:O232)","v":1666024.54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P232/P230","v":2.9471980625907719}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$315","v":0.99539999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$318","v":0.98440000000000005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P233/P234/P235","v":3.0077385458998958}]
[]
[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":"Nov17"},{"$f":"+E5","v":"Dec17"},"Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18"]
[null,null,null,31,30,31,31,28,31,30,31,30,31,31,30]
[null,null,null,4885,4885,4885,4885,34885,117885,168810,168810,168810,117885,34885,34885]
[null,null,null,{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453},{"$f":"'Other Inputs'!$C$82","v":0.93818906517447453}]
[null,null,null,{"$f":"D241*D242*D243","v":142074.66108469656},{"$f":"E241*E242*E243","v":137491.60750131923},{"$f":"F241*F242*F243","v":142074.66108469656},142074.66108469656,916404.31508112326,3428550.956390881,4751270.8827630915,4909646.5788551942,4751270.8827630915,3428550.956390881,1014590.4916969578,981861.76615834632,{"$f":"SUM(D244:O244)","v":24745862.420854975}]

{"sheet":"CET & DSM","index":7,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":true,"merged":[[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":-1.0092663909897319E-2},{"$f":"J20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$282","v":42000000},{"$f":"'Other Inputs'!$F$282","v":"2011-03-31"},{"$f":"B20","v":95293167},null,null,null,{"$f":"ROUND(B6/D6,5)","v":0.44074999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,null,null,"New DNG",null,null,null,"% Change",null,null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$281","v":-1886289.5139732135},{"$f":"'Other Inputs'!$F$281","v":"2011-07-31"},{"$f":"D20","v":186897089.88757998},null,null,null,{"$f":"D11+B11","v":185010800.37360677},null,null,null,{"$f":"P5","v":-1.0092663909897319E-2},null,null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$118","v":"2017-10-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$122","v":6.75},{"$f":"'Other Inputs'!$G$122","v":6.75},{"$f":"'Other Inputs'!$G$122","v":6.75},{"$f":"'Other Inputs'!$G$122","v":6.75},{"$f":"'Ut 1.8'!$C$12","v":6.75}]
["Utah GS","Dth","Base DNG","DNG Revenue",null,null,null,"CET Rate",null,"Revenue",null,"DNG Rate",null,"Revenue",null,"CET Rate","CET Amort"]
["Block 1 Summer",{"$f":"'Other Inputs'!E286","v":23076373},{"$f":"'Other Inputs'!E271","v":1.7266999999999999},{"$f":"B16*C16","v":39845973.259099998},null,null,null,{"$f":"ROUND((J16/B16),5)","v":-1.7430000000000001E-2},null,{"$f":"D16*$P$5","v":-402152.01626685221},null,{"$f":"C16+H16","v":1.7092699999999998},null,{"$f":"L16*B16","v":39443752.077709995},null,{"$f":"ROUND(H16,5)","v":-1.7430000000000001E-2},{"$f":"B16*P16","v":-402221.18139000004},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"N24","v":7.1182300000000005},{"$f":"N31","v":7.0754700000000001},{"$f":"N38","v":6.9773288006863714},{"$f":"N45","v":7.5987388006863714}]
["Block 2 Summer",{"$f":"'Other Inputs'!E287","v":4705902},{"$f":"'Other Inputs'!E272","v":0.72670000000000001},{"$f":"B17*C17","v":3419778.9834000003},null,null,null,{"$f":"ROUND((J17/B17),5)","v":-7.3299999999999997E-3},null,{"$f":"D17*$P$5","v":-34514.679925586526},null,{"$f":"C17+H17","v":0.71937000000000006},null,{"$f":"L17*B17","v":3385284.7217400004},null,{"$f":"ROUND(H17,5)","v":-7.3299999999999997E-3},{"$f":"B17*P17","v":-34494.261659999996}]
["Block 1 Winter",{"$f":"'Other Inputs'!E284","v":52526064},{"$f":"'Other Inputs'!E273","v":2.3494899999999999},{"$f":"B18*C18","v":123409462.10735999},null,null,null,{"$f":"ROUND((J18/B18),5)","v":-2.3709999999999998E-2},null,{"$f":"D18*$P$5","v":-1245530.2243507928},null,{"$f":"C18+H18","v":2.32578},null,{"$f":"L18*B18","v":122164069.12991999},null,{"$f":"ROUND(H18,5)","v":-2.3709999999999998E-2},{"$f":"B18*P18","v":-1245392.9774399998},null,{"$f":"'Other Inputs'!$G$120","v":8.1070499999999992},{"$f":"N26","v":8.3837600000000005},{"$f":"N33","v":8.3360599999999998},{"$f":"N40","v":8.2755888006863714},{"$f":"N47","v":9.5563888006863706}]
["Block 2 Winter",{"$f":"'Other Inputs'!E285","v":14984828},{"$f":"'Other Inputs'!E274","v":1.3494900000000001},{"$f":"B19*C19","v":20221875.537720002},null,null,null,{"$f":"ROUND((J19/B19),5)","v":-1.362E-2},null,{"$f":"D19*$P$5","v":-204092.59342998211},null,{"$f":"C19+H19","v":1.3358700000000001},null,{"$f":"L19*B19","v":20017782.180360001},null,{"$f":"ROUND(H19,5)","v":-1.362E-2},{"$f":"B19*P19","v":-204093.35735999999}]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":95293167},null,{"$f":"SUM(D16:D19)","v":186897089.88757998},null,null,null,null,null,{"$f":"B11","v":-1886289.5139732135},null,null,null,{"$f":"SUM(N16:N19)","v":185010888.10972998},null,null,{"$f":"SUM(Q16:Q19)","v":-1886201.77785}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E8","v":"2017-11-01"},null,{"$f":"'Other Inputs'!$J$118","v":"2017-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$f":"$H$16","v":-1.7430000000000001E-2},0.44103999999999999,1.519E-2,2.9080000000000002E-2,null,{"$f":"SUM(B24:F24)","v":2.1945799999999998},0.55715000000000003,1.244E-2,null,4.2133900000000004,0.14066999999999999,{"$f":"SUM(H24:M24)","v":7.1182300000000005},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"N24-P24","v":0.37210000000000054}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$f":"$H$17","v":-7.3299999999999997E-3},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.0800000000000001E-2,null,{"$f":"SUM(B25:F25)","v":1.1864000000000001},{"$f":"I24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H25:M25)","v":6.1100500000000011},null,{"$f":"'Other Inputs'!$G$119","v":5.6355700000000004},{"$f":"N25-P25","v":0.47448000000000068}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$f":"$H$18","v":-2.3709999999999998E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},3.4529999999999998E-2,null,{"$f":"SUM(B26:F26)","v":2.8165400000000003},1.18665,2.6509999999999999E-2,null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H26:M26)","v":8.3837600000000005},null,{"$f":"'Other Inputs'!$G$120","v":8.1070499999999992},{"$f":"N26-P26","v":0.27671000000000134}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$f":"$H$19","v":-1.362E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.434E-2,null,{"$f":"SUM(B27:F27)","v":1.80644},{"$f":"I26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H27:M27)","v":7.373660000000001},null,{"$f":"'Other Inputs'!$G$121","v":6.9964899999999997},{"$f":"N27-P27","v":0.37717000000000134}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2017-11-01"},null,{"$f":"'Other Inputs'!$J$118","v":"2017-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},-5.9900000000000002E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B31:F31)","v":2.1518199999999998},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H31:M31)","v":7.0754700000000001},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"N31-P31","v":0.32934000000000019}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},-2.2239999999999999E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B32:F32)","v":1.1712},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J25","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H32:M32)","v":6.094850000000001},null,{"$f":"'Other Inputs'!$G$119","v":5.6355700000000004},{"$f":"N32-P32","v":0.45928000000000058}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},-7.1120000000000003E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B33:F33)","v":2.76884},{"$f":"$I$26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H33:M33)","v":8.3360599999999998},null,{"$f":"'Other Inputs'!$G$120","v":8.1070499999999992},{"$f":"N33-P33","v":0.2290100000000006}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},-2.9530000000000001E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B34:F34)","v":1.7902400000000001},{"$f":"$I$26","v":1.18665},{"$f":"J27","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H34:M34)","v":7.3574600000000006},null,{"$f":"'Other Inputs'!$G$121","v":6.9964899999999997},{"$f":"N34-P34","v":0.3609700000000009}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2017-11-01"},null,{"$f":"'Other Inputs'!$J$118","v":"2017-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$f":"C31","v":-5.9900000000000002E-2},{"$f":"D24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B38:F38)","v":2.15211},{"$f":"'Ut 1.6 p3'!G17","v":0.57923000000000002},{"$f":"'Ut 1.6 p3'!$H$17","v":2.3710000000000009E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.0867599999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13551880068637168},{"$f":"SUM(H38:M38)","v":6.9773288006863714},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"N38-P38","v":0.23119880068637144}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$f":"C32","v":-2.2239999999999999E-2},{"$f":"D25","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B39:F39)","v":1.1714899999999999},{"$f":"'Ut 1.6 p3'!G17","v":0.57923000000000002},{"$f":"'Ut 1.6 p3'!$H$17","v":2.3710000000000009E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.0867599999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13551880068637168},{"$f":"SUM(H39:M39)","v":5.9967088006863714},null,{"$f":"'Other Inputs'!$G$119","v":5.6355700000000004},{"$f":"N39-P39","v":0.36113880068637094}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$f":"C33","v":-7.1120000000000003E-2},{"$f":"D26","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B40:F40)","v":2.7691300000000001},{"$f":"'Ut 1.6 p3'!G16","v":1.2336800000000001},{"$f":"'Ut 1.6 p3'!$H$16","v":5.0499999999999989E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.0867599999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13551880068637168},{"$f":"SUM(H40:M40)","v":8.2755888006863714},null,{"$f":"'Other Inputs'!$G$120","v":8.1070499999999992},{"$f":"N40-P40","v":0.16853880068637217}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$f":"C34","v":-2.9530000000000001E-2},{"$f":"D27","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B41:F41)","v":1.7905300000000002},{"$f":"'Ut 1.6 p3'!G16","v":1.2336800000000001},{"$f":"'Ut 1.6 p3'!$H$16","v":5.0499999999999989E-2},null,{"$f":"'Ut 1.6 p1'!$F$31","v":4.0867599999999999},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13551880068637168},{"$f":"SUM(H41:M41)","v":7.2969888006863712},null,{"$f":"'Other Inputs'!$G$121","v":6.9964899999999997},{"$f":"N41-P41","v":0.30049880068637158}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2017-11-01"},null,{"$f":"'Other Inputs'!$J$118","v":"2017-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.7266999999999999},{"$f":"$H$16","v":-1.7430000000000001E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F38","v":2.9080000000000002E-2},null,{"$f":"SUM(B45:F45)","v":2.1942899999999996},{"$f":"I38","v":0.57923000000000002},{"$f":"'Ut 1.6 p3'!$I$17","v":0.60294000000000003},null,{"$f":"'Ut 1.6 p1'!$F$33","v":4.2222788006863716},null,{"$f":"SUM(H45:L45)","v":7.5987388006863714},null,{"$f":"'Other Inputs'!$G$118","v":6.74613},{"$f":"N45-P45","v":0.85260880068637146}]
["Block 2 Summer",{"$f":"$C$17","v":0.72670000000000001},{"$f":"$H$17","v":-7.3299999999999997E-3},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F39","v":1.0800000000000001E-2},null,{"$f":"SUM(B46:F46)","v":1.18611},{"$f":"I39","v":0.57923000000000002},{"$f":"'Ut 1.6 p3'!$I$17","v":0.60294000000000003},null,{"$f":"$L$45","v":4.2222788006863716},null,{"$f":"SUM(H46:L46)","v":6.590558800686372},null,{"$f":"'Other Inputs'!$G$119","v":5.6355700000000004},{"$f":"N46-P46","v":0.9549888006863716}]
["Block 1 Winter",{"$f":"$C$18","v":2.3494899999999999},{"$f":"$H$18","v":-2.3709999999999998E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F40","v":3.4529999999999998E-2},null,{"$f":"SUM(B47:F47)","v":2.8162500000000001},{"$f":"I40","v":1.2336800000000001},{"$f":"'Ut 1.6 p3'!$I$16","v":1.2841800000000001},null,{"$f":"$L$45","v":4.2222788006863716},null,{"$f":"SUM(H47:L47)","v":9.5563888006863706},null,{"$f":"'Other Inputs'!$G$120","v":8.1070499999999992},{"$f":"N47-P47","v":1.4493388006863714}]
["Block 2 Winter",{"$f":"$C$19","v":1.3494900000000001},{"$f":"$H$19","v":-1.362E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F41","v":1.434E-2},null,{"$f":"SUM(B48:F48)","v":1.8061500000000001},{"$f":"I41","v":1.2336800000000001},{"$f":"'Ut 1.6 p3'!$I$16","v":1.2841800000000001},null,{"$f":"$L$45","v":4.2222788006863716},null,{"$f":"SUM(H48:L48)","v":8.5462888006863729},null,{"$f":"'Other Inputs'!$G$121","v":6.9964899999999997},{"$f":"N48-P48","v":1.5497988006863732}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2017-10-01"},{"$f":"N43","v":"2017-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":127.55},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":131.66999999999999},null,null,null,{"$f":"D53-C53","v":4.1199999999999903}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":108.09},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":111.55},null,null,null,3.4599999999999937]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":88.63},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":91.43},null,null,null,2.8000000000000114]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":62.74},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.83},null,null,null,3.0899999999999963]
["May",4.4000000000000004,36.43,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":38.07},null,null,null,1.6400000000000006]
["June",3.1,27.66,28.82,null,null,null,1.1600000000000001]
["July",2,20.239999999999998,20.99,null,null,null,0.75]
["August",1.8,18.89,19.559999999999999,null,null,null,0.66999999999999815]
["September",2,20.239999999999998,20.99,null,null,null,0.75]
["October",3.1,27.66,28.82,null,null,null,1.1600000000000001]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":57.82},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":59.57},null,null,null,1.75]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":99.98},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":103.16},null,null,null,3.1799999999999926]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":695.93000000000006},{"$f":"SUM(D53:D64)","v":720.46},null,null,null,{"$f":"SUM(H53:H64)","v":24.529999999999983},null,{"$f":"H65/C65","v":3.524779791070938E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2017-10-01"},{"$f":"D52","v":"2017-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":127.55},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":130.96},null,null,null,{"$f":"D71-C71","v":3.4100000000000108}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":108.09},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":110.95},null,null,null,2.8599999999999994]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":88.63},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":90.94},null,null,null,2.3100000000000023]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":62.74},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":65.48},null,null,null,2.740000000000002]
["May",4.4000000000000004,36.43,37.880000000000003,null,null,null,1.4500000000000028]
["June",3.1,27.66,28.68,null,null,null,1.0199999999999996]
["July",2,20.239999999999998,20.9,null,null,null,0.66000000000000014]
["August",1.8,18.89,19.489999999999998,null,null,null,0.59999999999999787]
["September",2,20.239999999999998,20.9,null,null,null,0.66000000000000014]
["October",3.1,27.66,28.68,null,null,null,1.0199999999999996]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":57.82},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":59.27},null,null,null,1.4500000000000028]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":99.98},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":102.61},null,null,null,2.6299999999999955]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":695.93000000000006},{"$f":"SUM(D71:D82)","v":716.74},null,null,null,{"$f":"SUM(H71:H82)","v":20.810000000000013},null,{"$f":"H83/C83","v":2.9902432715934089E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2017-10-01"},{"$f":"D70","v":"2017-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":127.55},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":130.06},null,null,null,{"$f":"D89-C89","v":2.5100000000000051}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":108.09},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":110.19},null,null,null,2.0999999999999943]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":88.63},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":90.33},null,null,null,1.7000000000000028]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":62.74},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":64.66},null,null,null,1.9199999999999946]
["May",4.4000000000000004,36.43,37.450000000000003,null,null,null,1.0200000000000031]
["June",3.1,27.66,28.38,null,null,null,0.71999999999999886]
["July",2,20.239999999999998,20.7,null,null,null,0.46000000000000085]
["August",1.8,18.89,19.309999999999999,null,null,null,0.41999999999999815]
["September",2,20.239999999999998,20.7,null,null,null,0.46000000000000085]
["October",3.1,27.66,28.38,null,null,null,0.71999999999999886]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":57.82},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":58.89},null,null,null,1.0700000000000003]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":99.98},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":101.92},null,null,null,1.9399999999999977]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":695.93000000000006},{"$f":"SUM(D89:D100)","v":710.96999999999991},null,null,null,{"$f":"SUM(H89:H100)","v":15.039999999999996},null,{"$f":"H101/C101","v":2.1611368959521784E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2017-10-01"},{"$f":"D52","v":"2017-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":127.55},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":149.13999999999999},null,null,null,{"$f":"D107-C107","v":21.589999999999989}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":108.09},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":126.2},null,null,null,18.11]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":88.63},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":103.27},null,null,null,14.64]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":62.74},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":69.819999999999993},null,null,null,7.0799999999999912]
["May",4.4000000000000004,36.43,40.18,null,null,null,3.75]
["June",3.1,27.66,30.31,null,null,null,2.6499999999999986]
["July",2,20.239999999999998,21.95,null,null,null,1.7100000000000009]
["August",1.8,18.89,20.43,null,null,null,1.5399999999999991]
["September",2,20.239999999999998,21.95,null,null,null,1.7100000000000009]
["October",3.1,27.66,30.31,null,null,null,2.6499999999999986]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":57.82},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":66.959999999999994},null,null,null,9.1399999999999935]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":99.98},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":116.65},null,null,null,16.670000000000002]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":695.93000000000006},{"$f":"SUM(D107:D118)","v":797.17},null,null,null,{"$f":"SUM(H107:H118)","v":101.24},null,{"$f":"H119/C119","v":0.1454744011610363}]

{"sheet":"UT Tariff Sheets PT","index":8,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":true,"merged":[[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":1.7266999999999999},{"$f":"'CET & DSM'!B39","v":0.72670000000000001},{"$f":"'CET & DSM'!B40","v":2.3494899999999999},{"$f":"'CET & DSM'!B41","v":1.3494900000000001},null,null,null,null,"First","Next","All Over","First","Next","All Over",null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"CET Amortization ",{"$f":"'CET & DSM'!C38","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C39","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C40","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C41","v":-2.9530000000000001E-2},null,null,null,null,200,1800,2000,200,1800,2000,null,null,null,null,"First","Next","All Over",null,null,null,null,"Distribution Non-Gas Rate",{"$f":"'Ut 1.8'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,"Base DNG",null,{"$f":"'Ut 1.8'!C52","v":6.5479399999999996}]
[null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D38,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D39,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D40,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D41,5)","v":0.44103999999999999},null,null,null,"Base DNG ",{"$f":"'Ut 1.8'!C19","v":0.92090000000000005},{"$f":"'Ut 1.8'!D19","v":0.49852999999999997},{"$f":"'Ut 1.8'!E19","v":5.3920000000000003E-2},{"$f":"'Ut 1.8'!F19","v":1.3948},{"$f":"'Ut 1.8'!G19","v":0.97241999999999995},{"$f":"'Ut 1.8'!H19","v":0.52781999999999996},null,null,null,null,2000,18000,20000,null,null,null,null,null,null,null,null,null,null,null,"Energy Assistance",null,{"$f":"'Other Inputs'!$E$279","v":0.26790000000000003}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$277","v":1.174E-2},{"$f":"'Other Inputs'!$E$277","v":1.174E-2},{"$f":"'Other Inputs'!$E$277","v":1.174E-2},{"$f":"'Other Inputs'!$E$277","v":1.174E-2},{"$f":"'Other Inputs'!$E$277","v":1.174E-2},{"$f":"'Other Inputs'!$E$277","v":1.174E-2},null,null,null,"Base DNG",{"$f":"'Ut 1.8'!C60","v":0.64583999999999997},{"$f":"'Ut 1.8'!D60","v":0.10682999999999999},{"$f":"'Ut 1.8'!E60","v":6.7390000000000005E-2},null,null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!#REF!,5)","v":{"$error":"#REF!"}},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":6.8158399999999997}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.1220300000000001},{"$f":"SUM(D6:D9)","v":1.1596899999999999},{"$f":"SUM(E6:E9)","v":2.7336},{"$f":"SUM(F6:F9)","v":1.77519},null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(K8:K9)","v":0.93264000000000002},0.51027,6.5659999999999996E-2,1.4065400000000001,0.98415999999999992,0.53955999999999993,null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$278","v":6.5700000000000003E-3},{"$f":"'Other Inputs'!$E$278","v":6.5700000000000003E-3},{"$f":"'Other Inputs'!$E$278","v":6.5700000000000003E-3},null,null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!#REF!,5)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(U9:U10)","v":0.65240999999999993},{"$f":"SUM(V9:V10)","v":0.1134},{"$f":"SUM(W9:W10)","v":7.3960000000000012E-2},null,null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(AC9:AF10)","v":{"$error":"#REF!"}},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND('Ut 1.6 p3'!G$22,5)","v":0.89024000000000003}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":0.57923000000000002},{"$f":"'CET & DSM'!I39","v":0.57923000000000002},{"$f":"'CET & DSM'!I40","v":1.2336800000000001},{"$f":"'CET & DSM'!I41","v":1.2336800000000001},null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.57923000000000002},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.57923000000000002},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.57923000000000002},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.2015499999999999},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.2015499999999999},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.2015499999999999},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$326),5)","v":0.17909},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$326),5)","v":0.17909},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$326),5)","v":0.17909},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$f":"ROUND('Ut 1.6 p3'!H$22,5)","v":3.6450000000000003E-2}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J38","v":2.3710000000000009E-2},{"$f":"'CET & DSM'!J39","v":2.3710000000000009E-2},{"$f":"'CET & DSM'!J40","v":5.0499999999999989E-2},{"$f":"'CET & DSM'!J41","v":5.0499999999999989E-2},null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":2.3709999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":2.3709999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":2.3709999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":4.9189999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":4.9189999999999998E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":4.9189999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate","Highest Gas Cost",null,null,null,null,null,"Supplier Non-Gas Rate",null,{"$f":"SUM(AK11:AM12)","v":0.92669000000000001}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.60294000000000003},{"$f":"SUM(D12:D13)","v":0.60294000000000003},{"$f":"SUM(E12:E13)","v":1.2841800000000001},{"$f":"SUM(F12:F13)","v":1.2841800000000001},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":0.60294000000000003},0.60294000000000003,0.60294000000000003,1.25074,1.25074,1.25074,null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Gas Cost",null,{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.0867599999999999}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.6 p1'!$F$31","v":4.0867599999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":4.0867599999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":4.0867599999999999},{"$f":"'Ut 1.6 p1'!$F$31","v":4.0867599999999999},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.0867599999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.0867599999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.0867599999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.0867599999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.0867599999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$31,5)","v":4.0867599999999999},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552}]
[null,"191 Amortization ",{"$f":"'Ut 1.6 p1'!$F$32","v":0.13551880068637168},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13551880068637168},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13551880068637168},{"$f":"'Ut 1.6 p1'!$F$32","v":0.13551880068637168},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},{"$f":"ROUND('Ut 1.6 p1'!$F$32,5)","v":0.13552},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":4.2222799999999996}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.2222788006863716},{"$f":"SUM(D16:D17)","v":4.2222788006863716},{"$f":"SUM(E16:E17)","v":4.2222788006863716},{"$f":"SUM(F16:F17)","v":4.2222788006863716},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":4.2222799999999996},4.2222799999999996,4.2222799999999996,4.2222799999999996,4.2222799999999996,4.2222799999999996,null,null,null,"Total Rate","$","$","$"]
[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,{"$f":"SUM(AK9,AK13,AK17)","v":11.96481}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":6.9472488006863724},{"$f":"SUM(D18,D14,D10)","v":5.9849088006863713},{"$f":"SUM(E18,E14,E10)","v":8.2400588006863718},{"$f":"SUM(F18,F14,F10)","v":7.281648800686372},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":5.75786},5.3354900000000001,4.8908800000000001,6.8795599999999997,6.4571800000000001,6.0125799999999998,null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02"]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,"Summer",{"$f":"ROUND(K8*175,0)","v":161}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25},null,null,null,null,null,null,null,null,"Winter",{"$f":"ROUND(N8*175,0)","v":244}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",5]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",null,5,null,null,null,null,null,"BSF Category 3",67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",null,21,null,null,null,null,null,"BSF Category 4",274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[null,"Pass Through Changes",null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"UT Tariff Sheets","index":9,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":true,"merged":[[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5],[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":1.7266999999999999},{"$f":"'CET & DSM'!B25","v":0.72670000000000001},{"$f":"'CET & DSM'!B26","v":2.3494899999999999},{"$f":"'CET & DSM'!B27","v":1.3494900000000001},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":1.7266999999999999},{"$f":"'CET & DSM'!B32","v":0.72670000000000001},{"$f":"'CET & DSM'!B33","v":2.3494899999999999},{"$f":"'CET & DSM'!B34","v":1.3494900000000001}]
[null,"CET Amortization ",{"$f":"'CET & DSM'!H16","v":-1.7430000000000001E-2},{"$f":"'CET & DSM'!H17","v":-7.3299999999999997E-3},{"$f":"'CET & DSM'!H18","v":-2.3709999999999998E-2},{"$f":"'CET & DSM'!H19","v":-1.362E-2},null,null,"CET Amortization ",{"$f":"'CET & DSM'!C31","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C32","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C33","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C34","v":-2.9530000000000001E-2}]
[null,"DSM Amortization  ",{"$f":"'CET & DSM'!D24","v":0.44103999999999999},{"$f":"'CET & DSM'!D25","v":0.44103999999999999},{"$f":"'CET & DSM'!D26","v":0.44103999999999999},{"$f":"'CET & DSM'!D27","v":0.44103999999999999},null,null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D31,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D32,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D33,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D34,5)","v":0.44074999999999998}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2},{"$f":"'Other Inputs'!$E$276","v":1.4189999999999999E-2}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.1644999999999999},{"$f":"SUM(D6:D9)","v":1.1746000000000001},{"$f":"SUM(E6:E9)","v":2.7810100000000002},{"$f":"SUM(F6:F9)","v":1.7910999999999999},null,null,"Distribution Non-Gas Rate",{"$f":"SUM(J6:J9)","v":2.12174},{"$f":"SUM(K6:K9)","v":1.1594},{"$f":"SUM(L6:L9)","v":2.7333099999999999},{"$f":"SUM(M6:M9)","v":1.7748999999999999}]
[]
[null,"Base SNG",{"$f":"'CET & DSM'!I24","v":0.55715000000000003},{"$f":"'CET & DSM'!I25","v":0.55715000000000003},{"$f":"'CET & DSM'!I26","v":1.18665},{"$f":"'CET & DSM'!I27","v":1.18665},null,null,"Base SNG",{"$f":"'CET & DSM'!I31","v":0.55715000000000003},{"$f":"'CET & DSM'!I32","v":0.55715000000000003},{"$f":"'CET & DSM'!I33","v":1.18665},{"$f":"'CET & DSM'!I34","v":1.18665}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J24","v":1.244E-2},{"$f":"'CET & DSM'!J25","v":1.244E-2},{"$f":"'CET & DSM'!J26","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J27","v":2.6509999999999999E-2},null,null,"SNG Amortization",{"$f":"'CET & DSM'!J31","v":1.244E-2},{"$f":"'CET & DSM'!J32","v":1.244E-2},{"$f":"'CET & DSM'!J33","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J34","v":2.6509999999999999E-2}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.56959000000000004},{"$f":"SUM(D12:D13)","v":0.56959000000000004},{"$f":"SUM(E12:E13)","v":1.21316},{"$f":"SUM(F12:F13)","v":1.21316},null,null,"Supplier Non-Gas Rate",{"$f":"SUM(J12:J13)","v":0.56959000000000004},{"$f":"SUM(K12:K13)","v":0.56959000000000004},{"$f":"SUM(L12:L13)","v":1.21316},{"$f":"SUM(M12:M13)","v":1.21316}]
[]
[null,"Base Gas Cost ",{"$f":"'CET & DSM'!L24","v":4.2133900000000004},{"$f":"'CET & DSM'!L25","v":4.2133900000000004},{"$f":"'CET & DSM'!L26","v":4.2133900000000004},{"$f":"'CET & DSM'!L27","v":4.2133900000000004},null,null,"Base Gas Cost ",{"$f":"'CET & DSM'!L31","v":4.2133900000000004},{"$f":"'CET & DSM'!L32","v":4.2133900000000004},{"$f":"'CET & DSM'!L33","v":4.2133900000000004},{"$f":"'CET & DSM'!L34","v":4.2133900000000004}]
[null,"191 Amortization ",{"$f":"'CET & DSM'!M24","v":0.14066999999999999},{"$f":"'CET & DSM'!M25","v":0.14066999999999999},{"$f":"'CET & DSM'!M26","v":0.14066999999999999},{"$f":"'CET & DSM'!M27","v":0.14066999999999999},null,null,"191 Amortization ",{"$f":"'CET & DSM'!M31","v":0.14066999999999999},{"$f":"'CET & DSM'!M32","v":0.14066999999999999},{"$f":"'CET & DSM'!M33","v":0.14066999999999999},{"$f":"'CET & DSM'!M34","v":0.14066999999999999}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.3540600000000005},{"$f":"SUM(D16:D17)","v":4.3540600000000005},{"$f":"SUM(E16:E17)","v":4.3540600000000005},{"$f":"SUM(F16:F17)","v":4.3540600000000005},null,null,"Commodity Rate",{"$f":"SUM(J16:J17)","v":4.3540600000000005},{"$f":"SUM(K16:K17)","v":4.3540600000000005},{"$f":"SUM(L16:L17)","v":4.3540600000000005},{"$f":"SUM(M16:M17)","v":4.3540600000000005}]
[]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":7.0881500000000006},{"$f":"SUM(D18,D14,D10)","v":6.0982500000000002},{"$f":"SUM(E18,E14,E10)","v":8.3482300000000009},{"$f":"SUM(F18,F14,F10)","v":7.3583200000000009},null,null,"Total Rate",{"$f":"SUM(J18,J14,J10)","v":7.0453900000000003},{"$f":"SUM(K18,K14,K10)","v":6.0830500000000001},{"$f":"SUM(L18,L14,L10)","v":8.3005300000000002},{"$f":"SUM(M18,M14,M10)","v":7.3421200000000004}]
[]
[]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75},null,null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":6.75}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25},null,null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":18.25}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5},null,null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":63.5}]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25},null,null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":420.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date",null,null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[]
[null,"New CET Only",null,null,null,null,null,null,"NEW DSM ONLY"]

{"sheet":"Utah Summary-by class","index":10,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,2,3,7],[3,9,3,14],[3,16,3,17]]}
["UTAH SUMMARY"]
[null,"NOT AN EXHIBIT !!!"]
["NEEDS TO BE UPDATED FOR GSR AND GSC RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total"]
[null,null,"COMMODITY",null,null,null,null,null,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!P52","v":76423554},{"$f":"'Ut 1.6 p1'!$H$33","v":4.0193599999999998},{"$f":"ROUND('Ut 1.6 p1'!$F$33,5)","v":4.2222799999999996},{"$f":"ROUND(B8*C8,0)","v":307173776},{"$f":"ROUND(B8*D8,0)","v":322681644},{"$f":"(F8-E8)","v":15507868},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.2616400000000001},{"$f":"'Ut 1.6 p3'!I16","v":1.2841800000000001},{"$f":"ROUND(B8*J8,0)","v":96419013},{"$f":"B8*K8","v":98141599.575720012},{"$f":"(M8-L8)","v":1722586.5757200122},null,null,{"$f":"G8+N8","v":17230454.575720012}]
["GS (S)",{"$f":"Calculations!P53","v":29471729},{"$f":"'Ut 1.6 p1'!$H$33","v":4.0193599999999998},{"$f":"D8","v":4.2222799999999996},{"$f":"ROUND(B9*C9,0)","v":118457489},{"$f":"ROUND(B9*D9,0)","v":124437892},{"$f":"(F9-E9)","v":5980403},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.59236},{"$f":"'Ut 1.6 p3'!I17","v":0.60294000000000003},{"$f":"ROUND(B9*J9,0)","v":17457873},{"$f":"B9*K9","v":17769684.283260003},{"$f":"(M9-L9)","v":311811.28326000273},null,null,{"$f":"G9+N9","v":6292214.2832600027}]
["Total",{"$f":"SUM(B8:B9)","v":105895283},null,null,{"$f":"SUM(E8:E9)","v":425631265},{"$f":"SUM(F8:F9)","v":447119536},{"$f":"SUM(G8:G9)","v":21488271},{"$f":"IF(G10=0,0,G10/E10)","v":5.0485649826499474E-2},null,null,null,{"$f":"SUM(L8:L9)","v":113876886},{"$f":"SUM(M8:M9)","v":115911283.85898001},{"$f":"SUM(N8:N9)","v":2034397.8589800149},{"$f":"IF(N10=0,0,N10/L10)","v":1.7864888393418266E-2},null,{"$f":"SUM(Q8:Q9)","v":23522668.858980015},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":4.360021033116887E-2}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":2041865},{"$f":"'Ut 1.6 p1'!$H$33","v":4.0193599999999998},{"$f":"D8","v":4.2222799999999996},{"$f":"ROUND(B13*C13,0)","v":8206991},{"$f":"ROUND(B13*D13,0)","v":8621326},{"$f":"(F13-E13)","v":414335},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.22878},{"$f":"'Ut 1.6 p3'!I19","v":1.25074},{"$f":"ROUND(B13*J13,0)","v":2509003},{"$f":"B13*K13","v":2553842.2300999998},{"$f":"(M13-L13)","v":44839.230099999812},null,null,{"$f":"G13+N13","v":459174.23009999981}]
["FS (S)",{"$f":"Calculations!P59","v":1929101},{"$f":"'Ut 1.6 p1'!$H$33","v":4.0193599999999998},{"$f":"D9","v":4.2222799999999996},{"$f":"ROUND(B14*C14,0)","v":7753751},{"$f":"ROUND(B14*D14,0)","v":8145205},{"$f":"(F14-E14)","v":391454},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.59236},{"$f":"'Ut 1.6 p3'!I20","v":0.60294000000000003},{"$f":"ROUND(B14*J14,0)","v":1142722},{"$f":"B14*K14","v":1163132.1569400001},{"$f":"(M14-L14)","v":20410.156940000132},null,null,{"$f":"G14+N14","v":411864.15694000013}]
["Total",{"$f":"SUM(B13:B14)","v":3970966},null,null,{"$f":"SUM(E13:E14)","v":15960742},{"$f":"SUM(F13:F14)","v":16766531},{"$f":"SUM(G13:G14)","v":805789},{"$f":"IF(G15=0,0,G15/E15)","v":5.0485685439937568E-2},null,null,null,{"$f":"SUM(L13:L14)","v":3651725},{"$f":"SUM(M13:M14)","v":3716974.3870399999},{"$f":"SUM(N13:N14)","v":65249.387039999943},{"$f":"IF(N15=0,0,N15/L15)","v":1.7868099881562807E-2},null,{"$f":"SUM(Q13:Q14)","v":871038.38703999994},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":4.4412484520177903E-2}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":281652},{"$f":"'Ut 1.6 p1'!$H$33","v":4.0193599999999998},{"$f":"D8","v":4.2222799999999996},{"$f":"ROUND(B18*C18,0)","v":1132061},{"$f":"ROUND(B18*D18,0)","v":1189214},{"$f":"(F18-E18)","v":57153},{"$f":"IF(G18=0,0,G18/E18)","v":5.0485795376750901E-2},null,{"$f":"'Ut 1.6 p3'!E22","v":0.91042000000000001},{"$f":"'Ut 1.6 p3'!I22","v":0.92669000000000001},{"$f":"ROUND(B18*J18,0)","v":256422},{"$f":"ROUND(B18*K18,0)","v":261004},{"$f":"(M18-L18)","v":4582},{"$f":"IF(N18=0,0,N18/L18)","v":1.7868981600642691E-2},null,{"$f":"G18+N18","v":61735},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":4.4462193631466862E-2}]
[]
[]
["IS",{"$f":"Calculations!P17","v":565291},{"$f":"'Ut 1.6 p1'!$H$33","v":4.0193599999999998},{"$f":"D8","v":4.2222799999999996},{"$f":"ROUND(B21*C21,0)","v":2272108},{"$f":"ROUND(B21*D21,0)","v":2386817},{"$f":"(F21-E21)","v":114709},{"$f":"IF(G21=0,0,G21/E21)","v":5.0485716347990497E-2},null,{"$f":"'Ut 1.6 p3'!E24","v":0.17877000000000001},{"$f":"'Ut 1.6 p3'!I24","v":0.17863999999999999},{"$f":"ROUND(B21*J21,0)","v":101057},{"$f":"ROUND(B21*K21,0)","v":100984},{"$f":"(M21-L21)","v":-73},{"$f":"IF(N21=0,0,N21/L21)","v":-7.2236460611338157E-4},null,{"$f":"G21+N21","v":114636},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":4.8305111528275532E-2}]
[]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":110713192},null,null,{"$f":"E10+E15+E18+E21","v":444996176},{"$f":"F10+F15+F18+F21","v":467462098},{"$f":"G10+G15+G18+G21","v":22465922},{"$f":"IF(G24=0,0,G24/E24)","v":5.048565181378098E-2},null,null,null,{"$f":"L10+L15+L18+L21","v":117886090},{"$f":"M10+M15+M18+M21","v":119990246.24602002},{"$f":"N10+N15+N18+N21","v":2104156.2460200149},{"$f":"IF(N24=0,0,N24/L24)","v":1.7849062989704848E-2},null,{"$f":"Q10+Q15+Q18+Q21","v":24570078.246020015},{"$f":"IF(Q24=0,0,Q24/(E24+L24))","v":4.365047493967418E-2}]
[null,null,null,null,null,null,{"$f":"IF(G24>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Increase"},null,null,null,null,null,null,{"$f":"IF(N24>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Increase to SNG"}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G24,-3)","v":22466000},null,null,null,null,null,null,{"$f":"ROUND(N24,-3)","v":2104000},null,null,{"$f":"ROUND(Q24,-3)","v":24570000}]
[null,null,null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]

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

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

{"sheet":"Model Checks","index":13,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model Checks"]
[null,"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,{"$f":"ABS(SUM(D10:D1992))","v":2.235774502158165}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$f":"Calculations!P25-'RevRun Fcst'!T205","v":0}]
[null,null,"Total System",{"$f":"Calculations!P47-'RevRun Fcst'!T370","v":0}]
[null,"Forecasted Utah Demand Check by Month"]
[null,null,1,{"$f":"Calculations!D25-'RevRun Fcst'!H205","v":0}]
[null,null,2,{"$f":"Calculations!E25-'RevRun Fcst'!I205","v":0}]
[null,null,3,{"$f":"Calculations!F25-'RevRun Fcst'!J205","v":0}]
[null,null,4,{"$f":"Calculations!G25-'RevRun Fcst'!K205","v":0}]
[null,null,5,{"$f":"Calculations!H25-'RevRun Fcst'!L205","v":0}]
[null,null,6,{"$f":"Calculations!I25-'RevRun Fcst'!M205","v":0}]
[null,null,7,{"$f":"Calculations!J25-'RevRun Fcst'!N205","v":0}]
[null,null,8,{"$f":"Calculations!K25-'RevRun Fcst'!O205","v":0}]
[null,null,9,{"$f":"Calculations!L25-'RevRun Fcst'!P205","v":0}]
[null,null,10,{"$f":"Calculations!M25-'RevRun Fcst'!Q205","v":0}]
[null,null,11,{"$f":"Calculations!N25-'RevRun Fcst'!R205","v":0}]
[null,null,12,{"$f":"Calculations!O25-'RevRun Fcst'!S205","v":0}]
[null,null,"Wyoming I-2 and I-4 Revenues",{"$f":"('RevRun Fcst'!T273+'RevRun Fcst'!T282)-Calculations!P65","v":0}]
[null,null,"System Sales Volumes",{"$f":"Calculations!H76-'RevRun Fcst'!T368","v":0}]
[null,null,"Utah Sales Volumes",{"$f":"Calculations!P20-'Utah Summary-by class'!B24","v":0}]
[null,"Company Production",null,{"$f":"Calculations!P120-'Monthly Inputs'!S7-'Monthly Inputs'!S13","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S29-SUM('Monthly Inputs'!S23:S28)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S37-SUM('Monthly Inputs'!S32:S36)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.3 p2'!D23:D28)-'Monthly Inputs'!S29-'Monthly Inputs'!S37","v":0}]
[null,"Injections",null,{"$f":"Calculations!P129-'Monthly Inputs'!S29","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P137-'Monthly Inputs'!S37","v":0}]
[null,"Sales for Resale",null,{"$f":"Expenses!S445-Calculations!P86","v":0}]
[null,"Incidental Plant Prod Sales",null,{"$f":"Expenses!S446-Calculations!P87","v":0}]
[null,"Incidental Gas & Oil Sales",null,{"$f":"Expenses!S447-Calculations!P89","v":0}]
[null,"Gasoline and Oil Costs",null,{"$f":"Expenses!S450+Calculations!P90","v":0}]
[null,"Wexpro Revenue Sharing",null,{"$f":"Expenses!S449-Calculations!P94","v":0}]
[null,"Storage Gas",null,{"$f":"'Rate Base'!U206-Calculations!P99","v":0}]
[null,"101 Production",null,{"$f":"'Rate Base'!U148-Calculations!P100","v":0}]
[null,"108 Production",null,{"$f":"'Rate Base'!U166-Calculations!P101","v":0}]
[null,"111 Production",null,{"$f":"'Rate Base'!U173-Calculations!P102","v":0}]
[null,"255 Production",null,{"$f":"'Rate Base'!U241-Calculations!P103","v":0}]
[null,"282 Production",null,{"$f":"'Rate Base'!U248-Calculations!P104","v":0}]
[null,"282.1 Production",null,{"$f":"'Rate Base'!U255-Calculations!P105","v":0}]
[null,"Production Rate Base",null,{"$f":"SUM(Calculations!P99:P105)-'Rate Base'!U275","v":0}]
[null,"Purchased Gas Cost",null,{"$f":"'Ut 1.2'!G24-Calculations!P194","v":0.49828249216079712}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.3 p2'!D53","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.5'!E43-'Ut 1.5'!F43-'Ut 1.5'!G43+'Ut 1.5'!G41","v":0}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T368","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E315))","v":0.78300179541110992}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":0.38407117128372192}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23-'Utah Summary-by class'!L24","v":-0.11202998459339142}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G76+'Ut 1.6 p1'!J22","v":0.68244902789592743}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P52+Calculations!P53-Calculations!P7-Calculations!P8","v":0}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P55+Calculations!P56-Calculations!P9","v":0}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P58+Calculations!P59-Calculations!P10","v":0}]

{"sheet":"SDR#1","index":14,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[[3,1,3,4],[4,1,4,4]]}
[null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 17-057-20"}]
[]
[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":114952734},{"$f":"Calculations!P20","v":110713192},{"$f":"Calculations!P39","v":4239542}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":531227}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":115483961}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!F1416+'Ut 1.1'!F1632","v":73396231.298196077},{"$f":"$D$10/$C$10*C21","v":70689323.907629654},{"$f":"$E$10/$C$10*C21","v":2706907.3905664287}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$319","v":-4263807.2648061048},{"$f":"D21*-'Other Inputs'!$E$319","v":-4106554.8937659301},{"$f":"E21*-'Other Inputs'!$E$319","v":-157252.37104017555}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":49086029},{"$f":"$D$10/$C$10*C25","v":47275699.881958164},{"$f":"$E$10/$C$10*C25","v":1810329.1180418378}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$318","v":-765742.05239999993},{"$f":"D25*-'Other Inputs'!$E$318","v":-737500.91815854737},{"$f":"E25*-'Other Inputs'!$E$318","v":-28241.13424145267}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-12863304.547821047},{"$f":"$D$10/$C$10*C29","v":-12388896.345496096},{"$f":"$E$10/$C$10*C29","v":-474408.20232495153}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":11847135.259628296},{"$f":"$D$10/$C$10*C30","v":11410204.133545857},{"$f":"$E$10/$C$10*C30","v":436931.12608243892}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-1016169.2881927509},{"$f":"D29+D30","v":-978692.21195023879},{"$f":"E29+E30","v":-37477.076242512616}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P165+Calculations!P166-1","v":-952580.30872605462},{"$f":"D10/C10*C33","v":-917448.44116023334},{"$f":"E10/C10*C33","v":-35131.867565821223}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":115483961.38407117},{"$f":"SUM(D21:D30)+D33","v":111224827.32455288},{"$f":"SUM(E21:E30)+E33","v":4259134.0595183047}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.6000100594440129E-3},{"$f":"(+D36-D10)/D36","v":4.6000100594441222E-3},{"$f":"(+E36-E10)/E36","v":4.6000100594439748E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":-0.38407117128372192}]

{"sheet":"SDR#2","index":15,"n_rows":76,"n_cols":24,"rows_kept":76,"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. 17-057-20"}]
[]
[]
["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":4.2082965375226239E-2},"Transportation"]
[]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J12+K12+L12-(T12+$B$51*U12)*$J$39","v":9346960.2206937596},{"$f":"M12+N12+O12-(T12+$B$51*U12)*$K$39","v":357923.29452447186},{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4300845.0385158444},null,null,{"$f":"Q12*$J$39","v":6915963.4207967184},{"$f":"R12*$J$39","v":5586346.6646195678},{"$f":"S12*$J$39","v":42001.681075698987},{"$f":"Q12-J12","v":264833.09588735644},{"$f":"R12-K12","v":213918.06056151446},{"$f":"S12-L12","v":1608.3710330656104},{"$f":"SUM(J12:O12)-U12","v":9488121.2939739227},{"$f":"Calculations!D169","v":7180796.5166840749},{"$f":"Calculations!D161","v":5800264.7251810823},{"$f":"Calculations!D163+Calculations!D164","v":43610.052108764598},{"$f":"S12*$T$10","v":1835.2403129049526},{"$f":"V12*W12","v":3536550},117885,30,{"$f":"B12","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},14172351.684198074,542702.08561892482,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":4313728.8337234007},null,null,{"$f":"Q13*$J$39","v":9748374.7778886966},5648561.5487159742,3657926.946008957,373294.66846732982,216300.45609529875,140073.05399104301,{"$f":"SUM(J13:O13)-U13","v":14551421.4511673},{"$f":"Calculations!E169","v":10121669.446356026},{"$f":"Calculations!E161","v":5864862.004811273},{"$f":"Calculations!E163+Calculations!E164","v":3798000},{"$f":"S13*$T$10","v":159831.10249510925},{"$f":"V13*W13","v":5233110},168810,31,{"$f":"B13","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},15012425.359000206,574871.04004142899,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},4315971.8304351224,null,null,{"$f":"Q14*$J$39","v":11431683.903940054},5487118.8841658747,2946181.813544339,437753.65126748197,210118.32960623503,112818.18645566097,15392564.768979646,{"$f":"Calculations!F169","v":11869437.555207536},{"$f":"Calculations!F161","v":5697237.2137721097},{"$f":"Calculations!F163+Calculations!F164","v":3059000},128731.79108281707,{"$f":"V14*W14","v":5233110},168810,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},11737613.160922827,449468.60510972294,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},4307228.081866256,null,null,{"$f":"Q15*$J$39","v":8863124.8456762861},5072403.4309787042,2164128.9751664368,339395.77891032211,194237.62424425688,82871.02483356325,11989481.67980957,{"$f":"Calculations!G169","v":9202520.6245866083},{"$f":"Calculations!G161","v":5266641.0552229611},{"$f":"Calculations!G163+Calculations!G164","v":2247000},94560.423198133358,4726680,168810,28,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},9300993.9499229714,356163.10739594942,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},4300722.3085728865,null,null,5162414.9389922591,5492953.5716840746,2033296.0222047437,197684.43633424584,210341.75738700293,77861.036511077546,9520116.7631134018,{"$f":"Calculations!H169","v":5360099.3753265049},{"$f":"Calculations!H161","v":5703295.3290710775},{"$f":"Calculations!H163+Calculations!H164","v":2111157.0587158212},88843.749403602371,3654435,117885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},7511623.0770549169,287642.70045925095,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},4295944.6883423282,null,null,2731210.7849239213,5183240.6724265693,566668.69554568233,104586.2974805925,198481.91647171229,21699.453258028487,7759337.8201065063,{"$f":"Calculations!I169","v":2835797.0824045138},{"$f":"Calculations!I161","v":5381722.5888982816},{"$f":"Calculations!I163+Calculations!I164","v":588368.14880371082},24760.276433992523,1046550,34885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},4521176.2871690411,173129.47456936492,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":4287960.1954133334},null,null,261856.82921709938,5236491.1005909042,0,10027.287673656101,200521.03595370427,0,4627461.253435364,{"$f":"Calculations!J169","v":271884.11689075548},{"$f":"Calculations!J161","v":5437012.1365446085},{"$f":"Calculations!J163+Calculations!J164","v":0},0,1081435,34885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5516841.5658917557,211256.50072435703,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},4290618.6217075232,null,null,433287.20398155396,5215975.1770574274,0,16591.873706815008,199735.41937163565,0,5719039.674117432,{"$f":"Calculations!K169","v":449879.07768836897},{"$f":"Calculations!K161","v":5415710.596429063},{"$f":"Calculations!K163+Calculations!K164","v":0},0,146550,4885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5184882.3795811553,198544.78238956613,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},{"$f":"(+C20)*E20+F20*$J$33/$L$33","v":4289732.2906800732},null,null,33454.255247239758,5288262.9666527156,0,1281.0643215796081,202503.53683388326,0,5374066.8230554182,{"$f":"Calculations!L169","v":34735.319568819366},{"$f":"Calculations!L161","v":5490766.5034865988},{"$f":"Calculations!L163+Calculations!L164","v":0},0,151435,4885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5229465.3865203876,200252.00017446346,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":4289851.3273086017},null,null,0.36378673825636604,5366299.8650524486,0,1.3930491281299806E-2,205491.80500986893,0,5420357.0477795471,{"$f":"Calculations!M169","v":0.37771722953766584},{"$f":"Calculations!M161","v":5571791.6700623175},{"$f":"Calculations!M163+Calculations!M164","v":0},0,151435,4885,31,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},5405001.8472206937,206973.82062084993,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":4290320.009658671},null,null,75099.25402624163,5462323.4083416779,0,2875.7769138561271,209168.83606108744,0,5602917.2753428631,{"$f":"Calculations!N169","v":77975.030940097757},{"$f":"Calculations!N161","v":5671492.2444027653},{"$f":"Calculations!N163+Calculations!N164","v":0},0,146550,4885,30,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},7447347.1332360301,285181.38073314494,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$323/12)+('Other Inputs'!$D$36*'Other Inputs'!$F$36)","v":4397829.8728399994},{"$f":"(+C23)*E23+F23*$J$33/$L$33","v":4295773.0715723317},null,null,881727.76037662546,7542791.0154983671,0,33764.014975583414,288836.214815557,0,7665684.005666133,{"$f":"Calculations!O169","v":915491.77535220888},{"$f":"Calculations!O161","v":7831627.2303139241},{"$f":"Calculations!O163+Calculations!O164","v":0},0,1081435,34885,31,{"$error":"#REF!"}]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":100386682.05141182},{"$f":"SUM(D12:D23)","v":3844108.7923614951},null,null,{"$f":"SUM(G12:G23)","v":51578696.297796376},null,null,{"$f":"SUM(J12:J25)","v":46538198.338853434},66582768.305784307,11410204.133545859,1782087.9598693103,2549654.9924117569,436931.12608243886,{"$f":"SUM(P12:P23)","v":103110569.8565471},48320286.298722751,69132423.298196062,11847135.259628296,498562.58292655955,26189275]
[]
[]
[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},{"$f":"F32*J34","v":1850909.5445681636},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E161","v":1300103.2228731969},{"$f":"'Other Inputs'!E162","v":37076.777126802976},{"$f":"J33+K33","v":1337180}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33/L33","v":0.97227241124844599},{"$f":"K33/L33","v":2.7727588751553997E-2}]
[]
["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":"C36*D36*E36","v":761477.75999999989},{"$f":"F36*J34","v":740363.81782726536},null,null,"Dth Sales Allocation Base"]
[null,null,{"$f":"'Other Inputs'!E31","v":5},{"$f":"'Other Inputs'!D31","v":75000},{"$f":"'Other Inputs'!F31","v":6.8088699999999998},{"$f":"C37*D37*E37","v":2553326.25},{"$f":"F37*J34","v":2482528.6697914526},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":110713192},{"$f":"Calculations!P39","v":4239542},{"$f":"J38+K38","v":114952734}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E60","v":7},{"$f":"'Other Inputs'!D60","v":3000},{"$f":"'Other Inputs'!F60","v":14.285771428571428},{"$f":"C39*D39*E39","v":300001.19999999995},null,null,null,{"$f":"J38/L38","v":0.96311925908608664},{"$f":"K38/L38","v":3.6880740913913364E-2}]
[null,null,{"$f":"'Other Inputs'!E61","v":5},{"$f":"'Other Inputs'!D61","v":50000},{"$f":"'Other Inputs'!F61","v":14.285771428571428},{"$f":"C40*D40*E40","v":3571442.8571428568},{"$f":"(F39+F40+F41+F42)*J34","v":4244353.3557000477}]
[null,null,{"$f":"'Other Inputs'!E62","v":12},{"$f":"'Other Inputs'!D62","v":1885},{"$f":"'Other Inputs'!F62","v":17.742041666666669},{"$f":"C41*D41*E41","v":401324.98250000004}]
[null,null,{"$f":"+'Other Inputs'!E65","v":5},{"$f":"+'Other Inputs'!D65","v":3000},{"$f":"+'Other Inputs'!F65","v":6.1750800000000003},{"$f":"C42*D42*E42","v":92626.200000000012}]
[]
["V.  Transportation (KR #20024)",null,{"$f":"+'Other Inputs'!E73","v":5},{"$f":"+'Other Inputs'!D73","v":27000},{"$f":"+'Other Inputs'!F73","v":8.7579999999999991},{"$f":"C44*D44*E44","v":1182329.9999999998},{"$f":"F44*J34","v":1149546.8399913749}]
[]
["VI.  Transportation (KR #20017)",null,{"$f":"+'Other Inputs'!E69","v":3},{"$f":"+'Other Inputs'!D69","v":56925},{"$f":"+'Other Inputs'!F69","v":8.6999999999999993},1485742.4999999998,{"$f":"F46*J34","v":1444546.442969294}]
[null,null,{"$f":"+'Other Inputs'!E71","v":2},{"$f":"+'Other Inputs'!D71","v":6000},{"$f":"+'Other Inputs'!F71","v":8.8449999999999989},106139.99999999999,{"$f":"F47*J34","v":103196.99372991004}]
[]
["VII.  Transportation (Sequent)",null,{"$f":"+'Other Inputs'!E76","v":8},{"$f":"+'Other Inputs'!D76","v":30000},{"$f":"+'Other Inputs'!F76","v":14.276249999999999},{"$f":"C49*D49*E49","v":3426300},{"$f":"F49*J34","v":3331296.9626605506}]
[]
["VIII.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C83","v":0.93818906517447453},{"$f":"'Other Inputs'!E82","v":365},{"$f":"'Other Inputs'!D82","v":4885},{"$f":"'Other Inputs'!F82","v":4.4000000000000003E-3},{"$f":"B51*C51*D51*E51","v":7360.3840549039578}]
[null,{"$f":"'Other Inputs'!C82","v":0.93818906517447453},{"$f":"'Other Inputs'!E83","v":151},{"$f":"'Other Inputs'!D83","v":50000},{"$f":"'Other Inputs'!F83","v":4.4000000000000003E-3},{"$f":"B52*C52*D52*E52","v":31166.640745096043},{"$f":"(F51+F52)*J39","v":37106.119580167287}]
[]
["IX. Transportation (KR #20024)",{"$f":"+'Other Inputs'!C89","v":0.93818906517447453},{"$f":"+'Other Inputs'!E89","v":151},{"$f":"+'Other Inputs'!D89","v":27000},{"$f":"+'Other Inputs'!F89","v":4.4000000000000003E-3},{"$f":"B54*C54*D54*E54","v":16829.986002351863},{"$f":"+F54*J39","v":16209.283649014336}]
[]
["X.  Trans (KR #20017)",{"$f":"+'Other Inputs'!C86","v":0.93818906517447453},{"$f":"+'Other Inputs'!E86","v":90},{"$f":"+'Other Inputs'!D86","v":56925},{"$f":"+'Other Inputs'!F86","v":4.4000000000000003E-3},{"$f":"B56*C56*D56*E56","v":21148.939363882557}]
[null,{"$f":"+'Other Inputs'!C87","v":0.93818906517447453},{"$f":"+'Other Inputs'!E87","v":61},{"$f":"+'Other Inputs'!D87","v":6000},{"$f":"+'Other Inputs'!F87","v":4.4000000000000003E-3},{"$f":"B57*C57*D57*E57","v":1510.8596705569737},{"$f":"(F56+F57)*J39","v":21824.08885708902}]
[]
["XI. Transportation (Sequent)",{"$f":"+'Other Inputs'!C92","v":0.93818906517447453},{"$f":"+'Other Inputs'!E92","v":243},{"$f":"+'Other Inputs'!D92","v":30000},{"$f":"+'Other Inputs'!F92","v":4.4000000000000003E-3},{"$f":"B59*C59*D59*E59","v":30093.352454536449},{"$f":"+F59*J39","v":28983.487319429612}]
[]
["XII.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"'Other Inputs'!$D$197+'Other Inputs'!$D$199","v":5402789.6363200005},{"$f":"F61*$J$39","v":5203530.7515305066}]
[]
["XIII. Gathering                   Wexpro I","Demand",null,null,null,{"$f":"+'Other Inputs'!E205","v":12245844}]
["Wexpro I","Commodity",null,null,null,{"$f":"+'Other Inputs'!D205","v":5958489.5139843272},{"$f":"(F63)*'Ut 1.5'!G53+(F64)*'Ut 1.5'!G56","v":17645032.279633116}]
["Wexpro II","Commodity",null,null,null,{"$f":"+'Other Inputs'!D208","v":7101910.3289863616},{"$f":"(F65)*'Ut 1.5'!G56","v":6839986.61414917}]
[]
["XIV.  Storage Demand",null,12,{"$f":"'Other Inputs'!E183","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C67*D67*E67","v":6366793.125}]
[null,null,12,{"$f":"+'Other Inputs'!E184","v":2500000},{"$f":"+'Other Inputs'!E15","v":0.09},{"$f":"C68*D68*E68","v":2700000}]
[null,null,12,{"$f":"'Other Inputs'!E185","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C69*D69*E69","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E186","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C70*D70*E70","v":3829245.8399999994},{"$f":"SUM(F67:F70)*J34","v":16261312.536161307}]
[]
["XV. Peak Hour Service",null,{"$f":"+'Other Inputs'!E20","v":3},{"$f":"+'Other Inputs'!D20","v":25000},{"$f":"+'Other Inputs'!F20","v":11.653333333333334},{"$f":"C72*D72*E72","v":874000.00000000012},{"$f":"F72*J34","v":849766.08743114187}]
[null,null,{"$f":"+'Other Inputs'!E23","v":3},{"$f":"+'Other Inputs'!D23","v":83333},{"$f":"+'Other Inputs'!F23","v":5.9512838051352208},{"$f":"C73*D73*E73","v":1487815},{"$f":"F73*J34","v":1446561.4775416066}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G36+G37+G40+G52+G61+G65+G70+G64+G44+G46+G47+G54+G57+G59+G49+G72+G73","v":115275751.65088697}]

{"sheet":"SDR#3","index":16,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[4,2,4,7],[5,2,5,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 17-057-20"}]
[]
[]
[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,{"$f":"Calculations!D141","v":"Nov17"},{"$f":"Calculations!D20","v":11991185},null,{"$f":"Calculations!D39","v":447177},null,{"$f":"SUM(D11:F11)","v":12438362}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Dec17"},{"$f":"Calculations!E20","v":18732947},null,{"$f":"Calculations!E39","v":658525},null,{"$f":"SUM(D13:F13)","v":19391472}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Jan18"},{"$f":"Calculations!F20","v":19660803},null,{"$f":"Calculations!F39","v":685502},null,20346305]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Feb18"},{"$f":"Calculations!G20","v":15922735},null,{"$f":"Calculations!G39","v":621190},null,16543925]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"Mar18"},{"$f":"Calculations!H20","v":12506171},null,{"$f":"Calculations!H39","v":525454},null,13031625]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Apr18"},{"$f":"Calculations!I20","v":8355732},null,{"$f":"Calculations!I39","v":373040},null,8728772]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"May18"},{"$f":"Calculations!J20","v":5198663},null,{"$f":"Calculations!J39","v":246502},null,5445165]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Jun18"},{"$f":"Calculations!K20","v":3226449},null,{"$f":"Calculations!K39","v":135924},null,3362373]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"Jul18"},{"$f":"Calculations!L20","v":2697828},null,{"$f":"Calculations!L39","v":87473},null,2785301]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Aug18"},{"$f":"Calculations!M20","v":2559869},null,{"$f":"Calculations!M39","v":85571},null,2645440]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Sep18"},{"$f":"Calculations!N20","v":2821070},null,{"$f":"Calculations!N39","v":122654},null,2943724]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"Oct18"},{"$f":"Calculations!O20","v":7039740},null,{"$f":"Calculations!O39","v":250530},null,7290270]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":110713192},null,{"$f":"SUM(F11:F33)","v":4239542},null,{"$f":"SUM(H11:H33)","v":114952734}]

{"sheet":"SDR#4","index":17,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,2,4,6],[5,2,5,6]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 17-057-20"}]
[]
[]
[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":76423554},{"$f":"'Utah Summary-by class'!J8","v":1.2616400000000001},{"$f":"E12*F12","v":96419012.668560013}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":29471729},{"$f":"'Utah Summary-by class'!J9","v":0.59236},{"$f":"E13*F13","v":17457873.390439998}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":2041865},{"$f":"'Utah Summary-by class'!J13","v":1.22878},{"$f":"E15*F15","v":2509002.8747}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1929101},{"$f":"'Utah Summary-by class'!J14","v":0.59236},{"$f":"E16*F16","v":1142722.2683600001}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":281652},{"$f":"'Utah Summary-by class'!J18","v":0.91042000000000001},{"$f":"E18*F18","v":256421.61384000001}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":565291},{"$f":"'Utah Summary-by class'!J21","v":0.17877000000000001},{"$f":"E20*F20","v":101057.07207000001}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":110713192},null,{"$f":"SUM(G12:G20)","v":117886089.88797002}]

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

{"sheet":"Ut 1.1","index":19,"n_rows":1643,"n_cols":9,"rows_kept":1643,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,null,"Test Year Cost of Dominion Energy's Production"]
[null,null,null,"November 2017 through October 2018"]
[]
[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 $"]
[]
[1,"ACE UNIT (CO)","ACE UNIT 10 FT UN","MESAVERDE",2.8459968891143372,52476.368999999999,{"$f":"E12*F12","v":149347.58292601604},0.12685197631358325,{"$f":"G12*H12","v":18945.036051821895}]
[{"$f":"A12+1","v":2},null,"ACE UNIT 11 FT UN","FORT UNION",2.8459968891143372,47386.982000000004,134863.2033565171,0.12685197631358325,{"$f":"G13*H13","v":17107.663877754869}]
[{"$f":"A13+1","v":3},null,"ACE UNIT 12 FT UN","FORT UNION",2.8459968891143372,96304.37999999999,274081.96588808496,0.12685197631358325,34767.839044815686]
[{"$f":"A14+1","v":4},null,"ACE UNIT 13 FT UN","FORT UNION",2.8459968891143372,38407.83,109308.56469763232,0.12685197631358325,13866.007459895836]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",2.8459968891143372,57234.056999999993,162887.94817339265,0.12685197631358325,20662.658143459379]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",2.8459968891143372,7731.6310000000003,22004.197773779972,0.13315196276811,2929.9021227164799]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",2.8459968891143372,2308.7220000000002,6570.6156298298311,0.13315196276811,874.89036770666337]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",2.8459968891143372,7725.8310000000001,21987.69099182311,0.13315196276811,2927.7042122999387]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",2.8459968891143372,2307.777,6567.9261627696178,0.13315196276811,874.53225988879581]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",2.8459968891143372,7861.4780000000001,22373.741931840803,0.13315196276811,2979.1076526917682]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",2.8459968891143372,707.00800000000004,2012.1425685789495,0.13315196276811,267.92073237555354]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",2.8459968891143372,13407.087000000001,38156.527894085273,0.13315196276811,5080.6165815135928]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",2.8459968891143372,1108.0719999999999,3153.5694649147017,0.13315196276811,419.90396397897098]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",2.8459968891143372,9962.4739999999983,28353.170011882463,0.13315196276811,3775.2802377800667]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",2.8459968891143372,3224.1410000000001,9175.8952560659891,0.13315196276811,1221.7884634997758]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",2.8459968891143372,13735.27,39090.535691145487,0.13315196276811,5204.9815529328789]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",2.8459968891143372,9018.8310000000001,25667.564969447947,0.13315196276811,3417.6866551599778]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",2.8459968891143372,10161.34,28919.14202923308,0.13315196276811,3850.6405227621285]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",2.8459968891143372,6088.0160000000005,17326.474596878314,0.13315196276811,2307.0541004261449]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",2.8459968891143372,21596.088,61462.399265039465,0.13315196276811,8183.8390985772467]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",2.8459968891143372,3231.7770000000005,9197.627288311267,0.13315196276811,1224.6821262481744]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",2.8459968891143372,3109.8040000000001,8850.4925097553223,0.13315196276811,1178.460449138377]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",2.8459968891143372,1998.0030000000002,5686.3103224411134,0.13315196276811,757.14338034159869]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",2.8459968891143372,9763.723,27787.525284174106,0.13315196276811,3699.9635320562661]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",2.8459968891143372,4227.3959999999997,12031.155865054392,0.13375000000000004,1609.1670969510253]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",2.8459968891143372,10148.433000000001,28882.408747385285,0.13315196276811,3845.7494141851803]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",2.8459968891143372,9223.4629999999997,26249.947004861191,0.13315196276811,3495.2319662561381]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",2.8459968891143372,11756.412,33458.711979146465,0.13315196276811,4455.0931717162266]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",2.8459968891143372,10854.306000000002,30891.321109495093,0.13315196276811,4113.2400382292217]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",2.8459968891143372,11715.831,33343.218579389315,0.13315196276811,4439.7149988517995]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",2.8459968891143372,4333.7929999999997,12333.96139606549,0.13315196276811,1642.2911685922181]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",2.8459968891143372,5238.0380000000005,14907.439853062686,0.13315196276811,1984.954876282842]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",2.8459968891143372,14153.507999999998,40280.839738054878,0.13315196276811,5363.4728730696888]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",2.8459968891143372,15022.572,42754.193178496149,0.13315196276811,5692.8047382837021]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",2.8459968891143372,4491.0649999999996,12781.557018810279,0.13315196276811,1701.8894042871013]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",2.8459968891143372,17801.522000000001,50663.07623350044,0.13315196276811,6745.8880403609692]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",2.8459968891143372,4172.6329999999998,11875.300537415824,0.13315196276811,1581.2195750181086]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",2.8459968891143372,4227.1760000000004,12030.529745738788,0.13315196276811,1601.888648785251]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",2.8459968891143372,14147.235000000002,40262.98679956948,0.13315196276811,5361.0957192691803]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",2.8459968891143372,8545.2810000000009,24319.843142607857,0.13315196276811,3238.2348486507967]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",2.8459968891143372,2998.9179999999997,8534.9112987089884,0.13315196276811,1136.4401914748207]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",2.8459968891143372,972.91600000000005,2768.9159093695648,0.13375000000000004,370.3425028781794]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",2.8459968891143372,647.09700000000009,1841.6360489552205,0.13315196276811,245.21745462289473]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",2.8459968891143372,6478.7920000000004,18438.621877218855,0.13315196276811,2455.1386936907038]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",2.8459968891143372,1157.0250000000001,3292.8895506275162,0.13315196276811,438.45470684465351]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",2.8459968891143372,10377.910999999998,29535.502421505455,0.13315196276811,3932.7101187657172]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",2.8459968891143372,4665.3920000000007,13277.691118498919,0.13315196276811,1767.950633456833]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",2.8459968891143372,18654.752,53091.366159199461,0.13315196276811,7069.2196101378222]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",2.8459968891143372,19299.8,54927.170760528883,0.13315196276811,7313.6605960635625]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",2.8459968891143372,3952.1590000000006,11247.832219285232,0.13315196276811,1497.6709368842153]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",2.8459968891143372,3386.8740000000007,9639.032867822234,0.13315196276811,1283.4561455368548]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",2.8459968891143372,11660.140000000001,33184.72216663765,0.13315196276811,4418.6108904022112]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",2.8459968891143372,4884.42,13901.044125127852,0.13315196276811,1850.951309786878]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",2.8459968891143372,14638.598000000002,41661.404368995361,0.13315196276811,5547.297763407646]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",2.8459968891143372,4201.6959999999999,11958.013745004155,0.13315196276811,1592.2330009553409]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",2.8459968891143372,16786.702000000001,47774.901670489424,0.13315196276811,6361.3219284791239]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",2.8459968891143372,9252.1440000000002,26331.573041637883,0.13315196276811,3506.1006332659363]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",2.8459968891143372,13870.737000000001,39476.074351723139,0.13315196276811,5256.3167823117819]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",2.8459968891143372,8290.134,23593.695574340996,0.13315196276811,3141.5468746767742]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",2.8459968891143372,2073.8870000000002,5902.2759503746656,0.13315196276811,785.8996275913986]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",2.8459968891143372,28420.226000000002,80883.874783926411,0.13315196276811,10769.846683769842]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",2.8459968891143372,667.98400000000015,1901.080385978152,0.13315196276811,253.1325847729471]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",2.8459968891143372,12731.563,36233.988691563201,0.13315196276811,4824.6267131991426]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",2.8459968891143372,11946.880000000003,34000.783314622298,0.13315196276811,4527.2710339951645]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",2.8459968891143372,14598.564,41547.467729536555,0.13315196276811,5532.1268762325035]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",2.8459968891143372,16689.742999999999,47498.956658117779,0.13315196276811,{"$f":"G77*H77","v":6324.5793084657689}]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",2.8459968891143372,3247.3209999999999,9241.8654639556589,0.13315196276811,1230.5725261645057]
[{"$f":"A78+1","v":68},null,"BIRCH CREEK UNIT 132 FR","FRONTIER",2.8459968891143372,18350.374,52225.107318084614,0.13315196276811,6953.8755451781517]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",2.8459968891143372,6223.9900000000007,17713.456177878747,0.13315196276811,2358.5814574914589]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",2.8459968891143372,24902.916000000001,70873.621465875651,0.13315196276811,9436.9618066653966]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",2.8459968891143372,16277.451999999999,46325.577754707941,0.13315196276811,6168.3416044060568]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",2.8459968891143372,22479.177,63975.667811850559,0.13315196276811,8518.4857385484993]
[73,null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",2.8459968891143372,2712.7549999999997,7720.4922909293628,0.13315196276811,1027.9987020733067]
[74,null,"BIRCH CREEK UNIT 135 FR","FRONTIER",2.8459968891143372,4064.5409999999993,11567.671041677675,0.13315196276811,1540.25810385521]
[75,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",2.8459968891143372,5153.9890000000005,14668.236660529516,0.13315196276811,1953.1045016966523]
[76,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",2.8459968891143372,8403.6939999999995,23916.886981068819,0.13315196276811,3184.5804448323702]
[77,null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",2.8459968891143372,841.93999999999994,2396.1586208209251,0.13315196276811,319.05322346603361]
[78,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",2.8459968891143372,20166.531999999999,57393.887336224732,0.13315196276811,7642.1087497100962]
[79,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",2.8459968891143372,6523.9559999999992,18567.158480718812,0.13315196276811,2472.253594734269]
[80,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",2.8459968891143372,4685.7709999999997,13335.689689102177,0.13315196276811,1775.6732569704016]
[81,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",2.8459968891143372,9078.9210000000021,25838.580922514833,0.13315196276811,3440.4577649754924]
[82,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",2.8459968891143372,9073.8389999999999,25824.117566324348,0.13315196276811,3438.5319407105153]
[83,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",2.8459968891143372,3721.221,10590.583389706942,0.13315196276811,1410.1569651988229]
[84,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",2.8459968891143372,21080.090000000004,59993.87056225026,0.13315196276811,7988.3016194195579]
[85,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",2.8459968891143372,16161.618999999999,45995.917397051162,0.13315196276811,6124.4466807372191]
[86,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",2.8459968891143372,5388.4759999999987,15335.585933067265,0.13315196276811,2041.963367186924]
[87,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",2.8459968891143372,3216.1700000000005,9153.2098148628593,0.13315196276811,1218.7678524773185]
[88,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",2.8459968891143372,7503.0750000000007,21353.728108791558,0.13315196276811,2843.2908101021576]
[89,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",2.8459968891143372,722.95300000000009,2057.5219889758778,0.13315196276811,273.96309127068372]
[90,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",2.8459968891143372,11321.302000000001,32220.390272723929,0.13315196276811,4290.2082059677105]
[91,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",2.8459968891143372,1229.0619999999999,3497.9066285286453,0.13315196276811,465.75313316817136]
[92,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",2.8459968891143372,8997.8580000000002,{"$f":"E103*F103","v":25607.875876692553},0.13315196276811,3409.7389353037493]
[93,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",2.8459968891143372,15230.346000000001,43345.517336134995,0.13315196276811,5771.5407105055137]
[94,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",2.8459968891143372,5078.4950000000008,14453.380971382718,0.13315196276811,1924.4960449748612]
[95,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",2.8459968891143372,266.95,759.73886954907232,0.13315196276811,101.16072167168406]
[96,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",2.8459968891143372,26029.132000000005,74078.828698346464,0.13315196276811,9863.741440747428]
[97,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",2.8459968891143372,5373.4130000000005,15292.71668192654,0.13315196276811,2036.2552422551375]
[98,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",2.8459968891143372,19042.562999999995,54195.075058763767,0.13315196276811,7216.1806164394402]
[99,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",2.8459968891143372,6177.3050000000003,17580.590813110441,0.13315196276811,2340.8901733886582]
[100,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",2.8459968891143372,8528.7300000000014,24272.739048096126,0.13315196276811,3231.9628460121453]
[101,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",2.8459968891143372,1285.9960000000001,3659.9406154134813,0.13375000000000004,489.51705731155323]
[102,null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",2.8459968891143372,2924.4030000000002,8322.8418405166358,0.13375000000000004,1113.1800961691004]
[103,null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",2.8459968891143372,9865.1890000000003,28076.297204524981,0.13375000000000004,3755.2047511052174]
[104,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",2.8459968891143372,22944.893,65301.094099061331,0.13315196276811,8694.9688501950623]
[105,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",2.8459968891143372,5747.21,16356.541781086809,0.13315196276811,2177.9056422503068]
[106,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",2.8459968891143372,1435.037,4084.1108377639712,0.13315196276811,543.80737421078288]
[107,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",2.8459968891143372,1766.184,5026.5541696035161,0.13315196276811,669.29555364293549]
[108,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",2.8459968891143372,7061.9760000000006,20098.361727000112,0.13315196276811,2676.1363123735259]
[109,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",2.8459968891143372,1115.0360000000001,3173.3889872504942,0.13315196276811,422.54297227910814]
[110,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",2.8459968891143372,3354.3010000000004,9546.330211153112,0.13375000000000004,1276.821665741729]
[111,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",2.8459968891143372,4552.01,12955.006299217355,0.13315196276811,1724.9845164140199]
[112,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",2.8459968891143372,3791.7759999999994,10791.382700218403,0.13315196276811,1436.8937875159072]
[113,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",2.8459968891143372,15150.496000000001,43118.264484539213,0.13315196276811,5741.2815472708853]
[114,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",2.8459968891143372,8066.5409999999993,22957.350591913251,0.13315196276811,3056.8162912688813]
[115,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",2.8459968891143372,22954.668000000001,65328.913718652431,0.13315196276811,8698.6730871470791]
[116,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",2.8459968891143372,12643.397000000001,35983.068529837547,0.13315196276811,4791.2162011672799]
[117,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",2.8459968891143372,12504.882,35588.855270741871,0.13315196276811,4738.7259319694767]
[118,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",2.8459968891143372,4075.1420000000003,11597.841454699179,0.13315196276811,1544.2753535665479]
[119,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",2.8459968891143372,16308.652,46414.372857648312,0.13315196276811,6180.1648466467632]
[120,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",2.8459968891143372,5483.915,15607.20503016745,0.13315196276811,2078.1299830911153]
[121,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",2.8459968891143372,21936.739000000001,62431.890951313158,0.13315196276811,8312.9288194919536]
[122,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",2.8459968891143372,6525.3860000000004,18571.228256270249,0.13315196276811,2472.7954933369688]
[123,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",2.8459968891143372,4355.6930000000002,12396.288727937095,0.13315196276811,1650.5901751650219]
[124,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",2.8459968891143372,15983.092999999999,45487.83295642514,0.13315196276811,6056.7942402159279]
[125,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",2.8459968891143372,3627.0480000000002,10322.56732466838,0.13315196276811,1374.470100085553]
[126,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",2.8459968891143372,14494.138000000001,41250.271658393904,0.13315196276811,5492.5546360328881]
[127,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",2.8459968891143372,3952.7910000000002,11249.630889319151,0.13315196276811,1497.9104333296038]
[128,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",2.8459968891143372,5924.1750000000002,16860.183620568929,0.13315196276811,2244.966541709492]
[129,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",2.8459968891143372,7867.9939999999997,22392.28644757027,0.13315196276811,2981.5768913597308]
[130,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",2.8459968891143372,11794.545,33567.238378519061,0.13315196276811,{"$f":"G141*H141","v":4469.5436748048432}]
[131,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",2.8459968891143372,2305.866,6562.48746271452,0.13315196276811,873.80808630155241]
[{"$f":"A142+1","v":132},null,"BIRCH CREEK UNIT 184 FR","FRONTIER",2.8459968891143372,20790.526000000002,59169.772319050753,0.13315196276811,7878.5713208237921]
[133,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",2.8459968891143372,6283.3180000000011,17882.303481316121,0.13315196276811,2381.0638073522482]
[134,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",2.8459968891143372,14649.422999999999,41692.21228532002,0.13315196276811,5551.3998979350699]
[135,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",2.8459968891143372,8316.4570000000003,23668.610750453154,0.13315196276811,3151.5219774172265]
[136,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",2.8459968891143372,14780.753000000002,42065.977056767413,0.13315196276811,5601.167410866864]
[137,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",2.8459968891143372,21220.447,60393.326147615669,0.13315196276811,8041.4899146496464]
[138,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",2.8459968891143372,7598.3030000000008,21624.746700548138,0.13315196276811,2879.3774675411951]
[139,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",2.8459968891143372,10936.66,31125.700337301208,0.13315196276811,4144.4480924436793]
[140,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",2.8459968891143372,2682.2339999999995,7633.6296198767041,0.13315196276811,1016.4327669313647]
[141,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",2.8459968891143372,24124.474000000006,68658.177955519728,0.13315196276811,9141.9711548596333]
[142,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",2.8459968891143372,3747.0389999999998,10664.061337390096,0.13315196276811,1419.9406981530074]
[143,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",2.8459968891143372,15973.992000000002,45461.931538737314,0.13315196276811,6053.3454156123171]
[144,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",2.8459968891143372,1904.8520000000003,5421.2028662232242,0.13315196276811,721.84380220172602]
[145,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",2.8459968891143372,29875.080999999998,85024.387588038837,0.13315196276811,11321.164090503902]
[146,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",2.8459968891143372,990.93300000000011,2820.1922353207378,0.13315196276811,375.51413151633983]
[147,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",2.8459968891143372,18879.598000000002,53731.277175729265,0.13315196276811,7154.4250179857017]
[148,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",2.8459968891143372,1872.1700000000005,5328.1899958931899,0.13315196276811,709.45895595458626]
[149,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",2.8459968891143372,29382.834000000003,83623.454157362983,0.13315196276811,11134.627054501951]
[150,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",2.8459968891143372,4426.509,12597.830843636615,0.13315196276811,1677.4259034508505]
[151,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",2.8459968891143372,32449.254000000004,92350.47593808097,0.13315196276811,12296.647133724597]
[152,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",2.8459968891143372,490.9899999999999,1397.3560125862482,0.13315196276811,186.06069576167877]
[153,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",2.8459968891143372,23960.513999999999,68191.548305580523,0.13315196276811,9079.8385010844322]
[154,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",2.8459968891143372,3977.0149999999994,11318.572317961054,0.13315196276811,1507.0901198693109]
[155,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",2.8459968891143372,2343.223,6668.8053685011646,0.13315196276811,887.96452413443922]
[156,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",2.8459968891143372,1430.252,{"$f":"E167*F167","v":4070.4927426495587},0.13315196276811,541.99409811713599]
[157,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",2.8459968891143372,14441.340000000004,41100.008714642456,0.13315196276811,5472.5468301410692]
[158,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",2.8459968891143372,4515.1659999999993,12850.148389834823,0.13315196276811,1711.0224799679752]
[159,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",2.8459968891143372,7369.2179999999998,20972.771503205378,0.13315196276811,2792.5656903388813]
[160,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",2.8459968891143372,2774.1149999999998,7895.1226600454193,0.13315196276811,1051.2510784800293]
[161,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",2.8459968891143372,8329.5290000000005,23705.813621787656,0.13315196276811,3156.4756127560249]
[162,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",2.8459968891143372,3173.3830000000003,9031.4381459683227,0.13315196276811,1202.5537157544625]
[163,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",2.8459968891143372,7411.3669999999993,21092.727426084657,0.13315196276811,2808.538056915917]
[164,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",2.8459968891143372,5706.2520000000004,16239.975440502467,0.13315196276811,2162.3846052088052]
[165,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",2.8459968891143372,13307.629000000003,37873.470735487746,0.13315196276811,5042.9269652707681]
[166,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",2.8459968891143372,8376.6540000000005,23839.931225187171,0.13315196276811,3174.3336348904254]
[167,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",2.8459968891143372,19538.539000000001,55606.621211839156,0.13315196276811,7404.1307572592032]
[168,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",2.8459968891143372,11126.800000000001,31666.838185797409,0.13315196276811,4216.5016590990608]
[169,null,"BIRCH CREEK UNIT 28 ALMY","ALMY",2.8459968891143372,5325.0350000000008,15155.033044424967,0.13375000000000004,2026.9856696918398]
[170,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",2.8459968891143372,17400.855,49522.77919792966,0.13315196276811,6594.0552519360626]
[171,null,"BIRCH CREEK UNIT 33 ALMY","ALMY",2.8459968891143372,4321.25,12298.264057085329,0.13375000000000004,1644.8928176351633]
[172,null,"BIRCH CREEK UNIT 34 ALMY","ALMY",2.8459968891143372,281.96600000000001,802.47435883601327,0.13375000000000004,107.33094549431681]
[173,null,"BIRCH CREEK UNIT 36 ALMY","ALMY",2.8459968891143372,1989.2579999999998,5661.4220796458076,0.13375000000000004,757.21520315262694]
[174,null,"BIRCH CREEK UNIT 40 ALMY","ALMY",2.8459968891143372,3693.47,10511.604130037131,0.13375000000000004,1405.9270523924665]
[175,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",2.8459968891143372,1274.2370000000001,3626.4745379943861,0.13315196276811,482.8722026625274]
[176,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",2.8459968891143372,11436.421,32548.018588601877,0.13315196276811,4333.8325592852698]
[177,null,"BIRCH CREEK UNIT 48 ALMY","ALMY",2.8459968891143372,363.91999999999996,1035.7151878864895,0.13375000000000004,138.526906379818]
[178,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",2.8459968891143372,3758.4550000000004,10696.551237876227,0.13315196276811,1424.2667921728764]
[179,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",2.8459968891143372,4072.2959999999994,11589.741747552758,0.13315196276811,1543.196861662155]
[180,null,"BIRCH CREEK UNIT 52 ALMY","ALMY",2.8459968891143372,104.00800000000001,296.006444443004,0.13375000000000004,39.590861944251799]
[181,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",2.8459968891143372,6199.8370000000004,17644.716815015967,0.13315196276811,2349.4286764068506]
[182,null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",2.8459968891143372,942.98900000000003,2683.7437604690399,0.13375006649997334,358.95090643162263]
[183,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",2.8459968891143372,12075.570000000002,34367.034654282419,0.13315196276811,4576.0381187373587]
[184,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",2.8459968891143372,2656.9650000000001,7561.7141244856757,0.13315196276811,1006.8570775666083]
[185,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",2.8459968891143372,10596.106,30156.484712725764,0.13315196276811,4015.3951296859395]
[186,null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",2.8459968891143372,514.04200000000003,1462.9619328741123,0.13375006649997334,195.67125580884206]
[187,null,"BIRCH CREEK UNIT 66 MESA","ALMY",2.8459968891143372,2987.395,8502.116876555725,0.13375000000000004,1137.1581322393286]
[188,null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",2.8459968891143372,1296.0310000000002,3688.5001941957439,0.13375000000000004,493.33690097368088]
[189,null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",2.8459968891143372,1513.223,4306.6279505362645,0.13375006649997334,576.01177477486931]
[190,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",2.8459968891143372,6398.2139999999999,18209.2971398878,0.13315196276811,2424.6036548037923]
[191,null,"BIRCH CREEK UNIT 74 ALMY","ALMY",2.8459968891143372,2438.0419999999999,6938.6599475300964,0.13375006649997334,928.04622940285196]
[192,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",2.8459968891143372,19278.674999999999,54867.049076246345,0.13315196276811,7305.6552757964182]
[193,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",2.8459968891143372,10046.959000000001,28593.614059059295,0.13315196276811,3807.2958345975699]
[194,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",2.8459968891143372,1103.0829999999999,3139.3707864349099,0.13315196276811,{"$f":"G205*H205","v":418.01338207067334}]
[195,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",2.8459968891143372,2576.2070000000003,7331.8771077145802,0.13315196276811,976.25382766676989]
[{"$f":"A206+1","v":196},null,"BIRCH CREEK UNIT 87 FR","FRONTIER",2.8459968891143372,4305.241,12252.702492887498,0.13315196276811,1631.4713861416849]
[197,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",2.8459968891143372,1613.1589999999999,4591.0454956467947,0.13315196276811,611.30671890306121]
[198,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",2.8459968891143372,14540.746999999999,41382.920727398632,0.13315196276811,5510.2171199302302]
[199,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",2.8459968891143372,2438.9319999999998,6941.1928847614081,0.13315196276811,924.23345655802109]
[200,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",2.8459968891143372,7475.9620000000004,21276.564595136999,0.13315196276811,2833.0163368049693]
[201,null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",2.8459968891143372,2406.2000000000003,6848.0377145869188,0.13315196276811,911.82966280729056]
[202,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",2.8459968891143372,18518.245999999999,52702.870507854015,0.13315196276811,7017.4906516343008]
[203,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",2.8459968891143372,131.99,375.64312939420142,0.13315196276811,50.017619979193036]
[204,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",2.8459968891143372,18631.472000000002,53025.111351620886,0.13315196276811,7060.3976524659111]
[205,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",2.8459968891143372,725.92700000000002,2065.9859837241033,0.13315196276811,275.09008878426891]
[206,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",2.8459968891143372,9989.273000000001,28429.439882513845,0.13315196276811,3785.435720754705]
[207,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",2.8459968891143372,961.02099999999996,2735.0627763735492,0.13315196276811,364.17897696813441]
[208,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",2.8459968891143372,16165.189999999999,46006.080451942187,0.13315196276811,6125.7999114436798]
[209,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",2.8459968891143372,12599.562,35858.314256203215,0.13315196276811,4774.604924769159]
[210,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",2.8459968891143372,19296.208000000002,54916.947939703197,0.13315196276811,7312.299407405596]
[211,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",2.8459968891143372,1121.0749999999998,3190.5759624638549,0.13315196276811,424.83145176281397]
[212,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",2.8459968891143372,10042.745000000001,28581.621028168567,0.13315196276811,3805.6989389949313]
[213,"BRUFF AREA (WY)","BRUFF FEDERAL 10A-18D DK","DAKOTA",2.8459968891143372,392.95399999999995,1118.3458615650352,0.12499962199981253,139.79280996068408]
[214,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",2.8459968891143372,12741.283000000003,36261.651781325396,0.12499962199981253,4532.6927657545029]
[215,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",2.8459968891143372,8192.2250000000004,23315.046864924701,0.12499962199981253,2914.3720450235019]
[216,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",2.8459968891143372,12192.143,34698.801049637143,0.20312511999999999,7048.1981270636707]
[217,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",2.8459968891143372,13964.372000000001,39742.559270435362,0.18750015999999997,7451.7362220161122]
[218,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",2.8459968891143372,2298.9299999999998,6542.7476282916232,0.18750015999999997,1226.7662271442996]
[219,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",2.8459968891143372,9184.2899999999991,26138.460768723915,0.18750015999999997,4900.9655762894563]
[220,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",2.8459968891143372,13038.925999999999,{"$f":"E231*F231","v":37108.742833392047},0.18750015999999997,6957.8952186598608]
[221,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",2.8459968891143372,23013.543999999998,65496.474631495912,0.18749994666666664,12280.585500260167]
[222,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",2.8459968891143372,15567.624,44305.409474901695,0.18749994666666664,8307.2619135888945]
[223,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",2.8459968891143372,24666.242999999999,70200.050844138299,0.18749994666666664,13162.505789273217]
[224,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",2.8459968891143372,15682.592999999999,44632.610891246281,0.18749994666666664,8368.612161702762]
[225,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",2.8459968891143372,694.03499999999997,1975.221450936469,0.21887943372872165,432.33535266979828]
[226,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",2.8459968891143372,6809.2339999999995,19379.058781251573,0.18749994666666664,3633.5724879348677]
[227,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",2.8459968891143372,15743.232,44805.189296605284,0.17908361746350762,8023.8753803733071]
[228,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",2.8459968891143372,21988.261999999999,62578.525249030994,0.16954399382898069,10609.813098648423]
[229,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",2.8459968891143372,29651.923000000003,84389.280614257877,0.16954399382898069,14307.695671695858]
[230,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",2.8459968891143372,45367.88,129116.84534571254,0.17972711100929656,23205.797596619053]
[231,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",2.8459968891143372,11251.429000000004,32021.531932090849,0.18712338037139509,5991.9772998034096]
[232,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",2.8459968891143372,23918.672000000002,68072.466103746206,0.18712284107427321,12737.913256265152]
[233,null,"HAGOOD FED 12-1 FR","FRONTIER",2.8459968891143372,51046.549000000006,145278.31965402261,0.16166666666666671,23486.661677400327]
[234,null,"HAGOOD FED 12-2 FR","FRONTIER",2.8459968891143372,29057.583000000006,82697.790823181669,0.16166666666666671,13369.47618308104]
[235,null,"HAGOOD FED 12-3 FR","FRONTIER",2.8459968891143372,21572.890000000003,61396.377829205805,0.16166666666666671,9925.7477490549409]
[236,null,"HAGOOD FED 12-4 FR","FRONTIER",2.8459968891143372,30658.736999999997,87254.67012617462,0.16166666666666671,14106.171670398235]
[237,null,"HALEY FED 4-1 FR","FRONTIER",2.8459968891143372,24530.462,69813.618540537456,0.16656812863792678,11628.723793739393]
[238,null,"HALEY FED 4-2 FR","FRONTIER",2.8459968891143372,39608.286,112725.05873915096,0.16656812863792678,18776.402084780748]
[239,null,"HALEY FED 4-3 DK","DAKOTA",2.8459968891143372,4243.1680000000006,12076.042927989505,0.16656328362148606,2011.4253632399571]
[240,null,"HALEY FED 4-3 FR","FRONTIER",2.8459968891143372,7870.6559999999999,22399.862491289092,0.16656812863792678,3731.1031769209126]
[241,null,"HALEY FED 4-4 FR","FRONTIER",2.8459968891143372,26982.993999999995,76793.516982990812,0.16656812863792678,12791.352415381629]
[242,null,"HALEY FED 4-5 FR","FRONTIER",2.8459968891143372,28357.112000000001,80704.252536266838,0.16656812863792678,13442.756318088623]
[243,null,"LANSDALE FED 10-1 DK","DAKOTA",2.8459968891143372,13547.124000000002,38555.072760446179,0.16940006400000002,6531.2317931442403]
[244,null,"LANSDALE FED 10-1 FR","FRONTIER",2.8459968891143372,17247.218000000001,49085.528773876802,0.17500000000000002,8589.9675354284409]
[245,null,"LANSDALE FED 10-2 DK","DAKOTA",2.8459968891143372,954.13999999999987,2715.4794717795535,0.16940006400000002,460.00239631014261]
[246,null,"LANSDALE FED 10-2 FR","FRONTIER",2.8459968891143372,6993.5159999999996,19903.524779971343,0.17500000000000002,3483.1168364949854]
[247,null,"LANSDALE FED 10-3 FR","FRONTIER",2.8459968891143372,18926.468000000001,53864.669049922057,0.17500000000000002,9426.3170837363614]
[248,null,"LANSDALE FED 10-4 FR","FRONTIER",2.8459968891143372,12304.434000000001,35018.380886312683,0.17500000000000002,6128.2166551047203]
[249,null,"LANSDALE FED 28-1 FR","FRONTIER",2.8459968891143372,3588.4059999999995,10212.59231287922,0.17465000340923315,1783.6292822614639]
[250,null,"LANSDALE FED 28-2 FR","FRONTIER",2.8459968891143372,42945.432000000001,122222.56587367131,0.17465000340923315,21346.171546521917]
[251,null,"LANSDALE FED 28-3 FR","FRONTIER",2.8459968891143372,20500.597000000002,58344.635286986719,0.17464984122991803,10189.881289489704]
[252,null,"LANSDALE FED 28-4 DK","DAKOTA",2.8459968891143372,4603.0599999999995,13100.29444040664,0.16927521807241153,2217.5551982126344]
[253,null,"LANSDALE FED 28-4 FR","FRONTIER",2.8459968891143372,7591.1959999999999,21604.5202006572,0.17464984122991803,3773.2260228933369]
[254,null,"LANSDALE FED 4-1 DK","DAKOTA",2.8459968891143372,6175.6010000000006,17575.741234411391,0.1750001354794728,3075.7570971741497]
[255,null,"LANSDALE FED 4-1 FR","FRONTIER",2.8459968891143372,21887.247000000003,62291.036873277117,0.1750001354794728,10900.939891980332]
[256,null,"LANSDALE FED 4-2 FR","FRONTIER",2.8459968891143372,13744.781000000001,39117.60396755785,0.1750001354794728,6845.5859939549864]
[257,null,"LANSDALE FED 4-3 FR","FRONTIER",2.8459968891143372,50627.907999999996,144086.86867036685,0.1750001354794728,25215.221538127204]
[258,null,"LANSDALE FED 4-4 FR","FRONTIER",2.8459968891143372,34907.53,99346.721786665395,0.1750001354794728,{"$f":"G269*H269","v":17385.689772107937}]
[259,null,"LANSDALE FED 4-7 FR","FRONTIER",2.8459968891143372,23999.032000000003,68301.170413755433,0.17113239999999996,11688.543215714957]
[{"$f":"A270+1","v":260},null,"LANSDALE FED 4-8 FR","FRONTIER",2.8459968891143372,24524.182000000004,69795.745680073844,0.17113239999999996,11944.313468020666]
[261,null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",2.8459968891143372,56235.258000000002,160045.36932654216,0.17500000000000002,28007.93963214488]
[262,null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",2.8459968891143372,16246.300000000001,46236.919259618262,0.16625000000000001,7686.8878269115366]
[263,null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",2.8459968891143372,23838.971999999998,67845.64015168378,0.17500000000000002,11872.987026544663]
[264,null,"MFS FED 10-3R FR","FRONTIER",2.8459968891143372,53756.993000000002,152992.23484614122,0.13270636463754512,20303.043304204952]
[265,null,"MFS FEE 10-1 FR","FRONTIER",2.8459968891143372,39437.572,112239.20722622269,0.13270636463754512,14894.857160792097]
[266,null,"MFS STATE 10-2 FR","FRONTIER",2.8459968891143372,66299.891999999993,188689.28638061651,0.13270620023992194,25040.238221554071]
[267,null,"MFS STATE 10-4 FR","FRONTIER",2.8459968891143372,11224.778,31945.683268999052,0.13270636463754512,4239.3954924913123]
[268,null,"MFS STLD 36-1 FR","FRONTIER",2.8459968891143372,21705.246000000003,61773.062593461422,0.17500000000000004,10810.285953855751]
[269,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",2.8459968891143372,65957.989999999991,187716.23435223455,0.13469890909090909,25285.171985899429]
[270,null,"PANDO FEDERAL 32-1 DK","DAKOTA",2.8459968891143372,3699.3150000000001,10528.238981854005,0.17500000000000004,1842.4418218244514]
[271,null,"PANDO FEDERAL 32-1 FR","FRONTIER",2.8459968891143372,10005.557000000001,28475.784095856183,0.17500000000000004,4983.2622167748332]
[272,null,"PANDO FEDERAL 32-2 FR","FRONTIER",2.8459968891143372,53094.891000000003,151107.89461386483,0.17500000000000004,26443.881557426354]
[273,null,"PANDO FEDERAL 32-3 DK","DAKOTA",2.8459968891143372,2600.3689999999997,7400.6420845493594,0.17500000000000004,1295.1123647961383]
[274,null,"PANDO FEDERAL 32-3 FR","FRONTIER",2.8459968891143372,14743.064000000002,41958.714280013584,0.17500000000000004,7342.7749990023794]
[275,null,"PANDO FEDERAL 32-4 FR","FRONTIER",2.8459968891143372,9624.7090000000007,27391.891872630767,0.17500000000000004,4793.5810777103852]
[276,"BRUFF UNIT (WY)","AM TRIPP (NCT-1) 2 DK","DAKOTA",2.8459968891143372,32921.117999999995,93693.399414165993,8.9597349720777278E-2,8394.6802738394999]
[277,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",2.8459968891143372,15854.040999999999,45120.551365891151,0.13019363424459127,5874.4085614451251]
[278,null,"BERKLEY FED 1 DK","DAKOTA",2.8459968891143372,21244.731999999996,60462.4411820678,0.1875,11336.707721637713]
[279,null,"BERKLEY FED 1 FR","FRONTIER",2.8459968891143372,3457.37,9839.664264517236,0.1875,1844.9370495969818]
[280,null,"BERKLEY FED 2 DK","DAKOTA",2.8459968891143372,8688.0329999999994,24726.114890522702,0.1875,4636.1465419730066]
[281,null,"BERKLEY FED 2 FR","FRONTIER",2.8459968891143372,4889.0290000000005,13914.16132478978,0.1875,2608.905248398084]
[282,null,"BERKLEY FED 3 DK","DAKOTA",2.8459968891143372,1971.7850000000001,5611.6939760023133,0.1875,1052.1926205004338]
[283,null,"BERKLEY FED 4 FR","FRONTIER",2.8459968891143372,13353.074000000001,38002.807064113542,0.1875,7125.5263245212891]
[284,null,"BLACKS FORK 26-1 DK","DAKOTA",2.8459968891143372,4211.4920000000002,{"$f":"E295*F295","v":11985.893130529919},0.17499999999999996,2097.5312978427355]
[285,null,"BRUFF 149 E 2 DK","DAKOTA",2.8459968891143372,1409.0049999999999,4010.0238467465465,0.15015031152647965,602.10632981760625]
[286,null,"BRUFF 149 L-3  FR","FRONTIER",2.8459968891143372,7131.0800000000008,20295.031496025469,0.16710527999999999,3391.4069207521547]
[287,null,"BRUFF FEDERAL 2-26 FR","FRONTIER",2.8459968891143372,6970.3610000000008,19837.625722003904,0.13238430899440623,2626.1903732971459]
[288,null,"BRUFF FEDERAL 3A FR","FRONTIER",2.8459968891143372,2698.0589999999997,7678.667520646939,0.12494405241935486,959.40383721050875]
[289,null,"BRUFF FEDERAL 4-26 DK","DAKOTA",2.8459968891143372,581.96500000000003,1656.2705795734253,0.13238430899440623,219.26423618459262]
[290,null,"BRUFF FEDERAL 4-26 FR","FRONTIER",2.8459968891143372,5497.165,15644.914488948216,0.13238430899440623,2071.1411938959836]
[291,null,"BRUFF FEDERAL 4A FR","FRONTIER",2.8459968891143372,5127.9349999999995,14594.087057580527,0.12494405241935486,1823.4443783349698]
[292,null,"BRUFF FEDERAL 5A DK","DAKOTA",2.8459968891143372,1478.2110000000002,4206.9839074545944,0.12505732991285853,526.11417445263589]
[293,null,"BRUFF FEDERAL 5A FR","FRONTIER",2.8459968891143372,8389.5730000000003,23876.698658997637,0.12500138599789337,2984.6204254287468]
[294,null,"BRUFF UNIT 10 FR","FRONTIER",2.8459968891143372,147.95499999999998,421.0794697289117,0.1550036186960351,65.26884156658889]
[295,null,"BRUFF UNIT 12 FR","FRONTIER",2.8459968891143372,48290.063000000002,137433.36907313537,0.17109376661132791,23513.992772807516]
[296,null,"BRUFF UNIT 14 DK","DAKOTA",2.8459968891143372,4708.7479999999996,13401.082159623356,0.14325871492314249,1919.821808767093]
[297,null,"BRUFF UNIT 14 FR","FRONTIER",2.8459968891143372,25510.38,72602.462120124605,0.16710534736842106,12132.259652386054]
[298,null,"BRUFF UNIT 18 FR","FRONTIER",2.8459968891143372,5607.7560000000003,15959.656130912261,0.17109376661132791,2730.5976812593508]
[299,null,"BRUFF UNIT 19 FR","FRONTIER",2.8459968891143372,14128.623999999998,40210.019951466158,0.17109376661132791,6879.6837690129896]
[300,null,"BRUFF UNIT 2 FR","FRONTIER",2.8459968891143372,73051.73000000001,207904.99632442053,0.16710534736842106,34742.036630422597]
[301,null,"BRUFF UNIT 20 FR","FRONTIER",2.8459968891143372,554.97900000000004,1579.4685075237858,0.17109376661132791,270.23721619621705]
[302,null,"BRUFF UNIT 21 FR","FRONTIER",2.8459968891143372,19349.198000000004,55067.757314857365,0.17109376661132791,9421.7500178374521]
[303,null,"BRUFF UNIT 22 FR","FRONTIER",2.8459968891143372,32888.063000000002,93599.324986996347,0.17109376661132791,16014.261064302986]
[304,null,"BRUFF UNIT 23 FR","FRONTIER",2.8459968891143372,12644.918,35987.397291105888,0.17109376661132791,6157.2193530736049]
[305,null,"BRUFF UNIT 24 FR","FRONTIER",2.8459968891143372,33820.496999999996,96253.029250300766,0.17109376661132791,16468.29332218428]
[306,null,"BRUFF UNIT 25 FR","FRONTIER",2.8459968891143372,22687.084000000003,64567.370487075663,0.1708855291139309,11033.629269179131]
[307,null,"BRUFF UNIT 26 FR","FRONTIER",2.8459968891143372,26833.521000000004,76368.11728998425,0.17109376661132791,13066.108836159081]
[308,null,"BRUFF UNIT 27 FR","FRONTIER",2.8459968891143372,25814.814000000002,73468.880337065246,0.17109376661132791,12570.06746558542]
[309,null,"BRUFF UNIT 28 FR","FRONTIER",2.8459968891143372,25752.673999999999,73292.030090375672,0.1708855291139309,12524.547341827991]
[310,null,"BRUFF UNIT 29 FR","FRONTIER",2.8459968891143372,13714.723000000002,39032.058993064857,0.17109376661132791,6678.1419917190215]
[311,null,"BRUFF UNIT 3 FR","FRONTIER",2.8459968891143372,64743.798999999999,184260.65054344395,0.16710534736842106,30790.940015393444]
[312,null,"BRUFF UNIT 30 FR","FRONTIER",2.8459968891143372,7764.3850000000002,22097.415555886026,0.17109376661132791,3780.7300598322904]
[313,null,"BRUFF UNIT 31 FR","FRONTIER",2.8459968891143372,25215.825999999997,71764.162352448417,0.17109376661132791,12278.400844587255]
[314,null,"BRUFF UNIT 32 FR","FRONTIER",2.8459968891143372,17788.831999999999,50626.960532977573,0.17109376661132791,8661.9573696701736]
[315,null,"BRUFF UNIT 33 FR","FRONTIER",2.8459968891143372,24516.035999999996,69772.562189415083,0.17109376661132791,11937.650471110146]
[316,null,"BRUFF UNIT 34 FR","FRONTIER",2.8459968891143372,13025.332999999999,37070.05719767831,0.16710534736842106,6194.6047849852712]
[317,null,"BRUFF UNIT 35 FR","FRONTIER",2.8459968891143372,1949.0739999999998,5547.0585406536375,0.15499887791741471,859.78784954352579]
[318,null,"BRUFF UNIT 36 DK","DAKOTA",2.8459968891143372,17971.82,51147.74381172283,0.14119600737762761,7221.8572125890232]
[319,null,"BRUFF UNIT 37 FR","FRONTIER",2.8459968891143372,1880.8580000000002,5352.9160168658145,0.15499887791741471,829.69597620035825]
[320,null,"BRUFF UNIT 38 FR","FRONTIER",2.8459968891143372,819.02,2330.9283721224242,0.15499887791741471,361.2912821848418]
[321,null,"BRUFF UNIT 39 FR","FRONTIER",2.8459968891143372,5254.1800000000012,14953.379934846771,0.15500124831337442,2317.7925564054149]
[322,null,"BRUFF UNIT 4 FR","FRONTIER",2.8459968891143372,27462.873000000003,78159.251124142131,0.17109376661132791,{"$f":"G333*H333","v":13372.560670350142}]
[323,null,"BRUFF UNIT 41 FR","FRONTIER",2.8459968891143372,26037.642,74103.048131872813,0.17109376661132791,12678.569622262647]
[{"$f":"A334+1","v":324},null,"BRUFF UNIT 42 FR","FRONTIER",2.8459968891143372,19620.523000000001,55839.947420796307,0.17109376661132791,9553.8669316025462]
[325,null,"BRUFF UNIT 43 FR","FRONTIER",2.8459968891143372,62208.519,177045.25155041015,0.17109376661132791,30291.338948409713]
[326,null,"BRUFF UNIT 48 DK","DAKOTA",2.8459968891143372,25453.56,72440.752576885134,0.20039264749509189,14516.594195418913]
[327,null,"BRUFF UNIT 48 FR","FRONTIER",2.8459968891143372,49414.118999999999,140632.42895232566,0.17109376661132791,24061.331977153361]
[328,null,"BRUFF UNIT 5 FR","FRONTIER",2.8459968891143372,1676.8410000000001,4772.2842695393747,0.17109376661132791,816.50809101548134]
[329,null,"BRUFF UNIT 50 FR","FRONTIER",2.8459968891143372,67792.800000000003,192938.09790435046,0.16442297418638252,31723.455891296759]
[330,null,"BRUFF UNIT 51 DK","DAKOTA",2.8459968891143372,38517.213000000003,109619.86837535432,0.20039264749509189,21967.01564180075]
[331,null,"BRUFF UNIT 52 FR","FRONTIER",2.8459968891143372,65205.359000000004,185574.24886758355,0.16249999999999998,30155.815440982322]
[332,null,"BRUFF UNIT 53 FR","FRONTIER",2.8459968891143372,47754.819000000003,135910.06631421825,0.16249999999999998,22085.385776060462]
[333,null,"BRUFF UNIT 539-16E DK","DAKOTA",2.8459968891143372,111.994,318.7345755994711,0.14093007033656918,44.919286157929989]
[334,null,"BRUFF UNIT 539-16E FR","FRONTIER",2.8459968891143372,4517.04,12855.481788005025,0.16710534736842106,2148.2197497729903]
[335,null,"BRUFF UNIT 54 FR","FRONTIER",2.8459968891143372,38725.694000000003,110213.20465279376,0.16249999999999998,17909.645756078986]
[336,null,"BRUFF UNIT 55 DK","DAKOTA",2.8459968891143372,5775.027,16435.708876551304,0.20039264749509189,3293.5952152306982]
[337,null,"BRUFF UNIT 55 FR","FRONTIER",2.8459968891143372,5779.4919999999993,16448.416252661198,0.17109376661132791,2814.221491458788]
[338,null,"BRUFF UNIT 56 DK","DAKOTA",2.8459968891143372,70330.551000000007,200160.52935569725,0.17292019999999997,34611.798768293032]
[339,null,"BRUFF UNIT 56 FR","FRONTIER",2.8459968891143372,13393.406999999999,38117.594656642184,0.16249999999999998,6194.1091317043538]
[340,null,"BRUFF UNIT 6 FR","FRONTIER",2.8459968891143372,292.02199999999999,831.09370355294698,0.17109376661132791,142.19495214783205]
[341,null,"BRUFF UNIT 614-09E FR","FRONTIER",2.8459968891143372,19931.397000000001,56724.693857702834,0.17108541085410861,9704.7675542186207]
[342,null,"BRUFF UNIT 63 FR","FRONTIER",2.8459968891143372,36824.684000000008,104802.93610661854,0.17109376661132791,17931.129090407703]
[343,null,"BRUFF UNIT 7 FR","FRONTIER",2.8459968891143372,24081.766999999996,68536.633966376292,0.17109376661132791,11726.190856169194]
[344,null,"BRUFF UNIT 71 DK","DAKOTA",2.8459968891143372,22220.585999999999,63239.71863029759,0.17013638270803791,10759.376971232945]
[345,null,"BRUFF UNIT 71 FR","FRONTIER",2.8459968891143372,13051.267,37143.86528100061,0.1710943261226508,6355.1045998433246]
[346,null,"BRUFF UNIT 9 FR","FRONTIER",2.8459968891143372,17319.401000000002,49290.961367323747,0.17109376661132791,8433.3762402288703]
[347,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",2.8459968891143372,6903.860999999999,19648.366928877793,0.17109406710940669,3361.7190099196641]
[348,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",2.8459968891143372,11570.542000000001,{"$f":"E359*F359","v":32929.726537366783},0.17109406710940669,5634.0808420786434]
[349,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",2.8459968891143372,4347.1639999999998,12372.015220469839,0.17109406710940669,2116.7784024096677]
[350,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",2.8459968891143372,2987.9570000000003,8503.7163268074091,0.16710545959000112,1421.0174250141483]
[351,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",2.8459968891143372,2584.9649999999997,7356.8023484694422,0.19557569871587349,1438.8117596164902]
[352,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",2.8459968891143372,14655.343000000001,41709.060586903579,0.16710545959000112,6969.8117384417246]
[353,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",2.8459968891143372,1580.884,4499.1909460506304,0.19557569871587349,879.93241292998391]
[354,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",2.8459968891143372,420.03999999999996,1195.4325333035861,0.16710545959000112,199.76330288653506]
[355,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",2.8459968891143372,12832.571000000002,36521.457145338863,0.16710545959000112,6102.9348811683813]
[356,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",2.8459968891143372,3283.3999999999996,9344.5461857180144,0.14919028157450756,1394.1154766332611]
[357,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",2.8459968891143372,6144.8469999999998,17488.215446083566,0.19556701809666666,3420.1181466226303]
[358,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",2.8459968891143372,6657.4980000000005,18947.218597284922,0.149197957452951,2826.8863141294778]
[359,null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",2.8459968891143372,1926.0700000000004,5481.5892282164523,0.19556701809666666,1072.0180597930998]
[360,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",2.8459968891143372,5517.7599999999993,15703.527794879523,0.149197957452951,2342.9342718016687]
[361,null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",2.8459968891143372,2613.2909999999997,7437.4180563504942,0.15701492537313433,1167.7856410866746]
[362,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",2.8459968891143372,2244.0190000000002,6386.4710931134668,0.14999805261067006,957.9582270213574]
[363,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",2.8459968891143372,2854.9259999999999,8125.1105146516384,0.15500332882010159,1259.4191768022129]
[364,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",2.8459968891143372,16439.339999999997,46786.310499092877,0.14999805261067006,7017.8554637020789]
[365,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",2.8459968891143372,8188.4400000000005,23304.274766699404,0.16710527999999999,3894.2673600862386]
[366,null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",2.8459968891143372,9978.723,28399.414615333688,0.16710581305227967,4745.7072695041306]
[367,null,"CHAMPLIN 149 J6 DK","DAKOTA",2.8459968891143372,3951.2079999999992,11245.125676243681,0.13019404070020213,1464.0483499717577]
[368,null,"CHAMPLIN 149 J6 FR","FRONTIER",2.8459968891143372,7946.2460000000001,22614.991396137248,0.15499700777977254,3505.2559973665743]
[369,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",2.8459968891143372,9996.601999999999,28450.298193714159,0.17109406710940669,4867.6772284379622]
[370,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",2.8459968891143372,7259.0610000000015,20659.265023891214,0.17109406710940669,3534.6776764286619]
[371,null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",2.8459968891143372,7761.9529999999995,22090.494091451696,0.17109406710940669,3779.5524785627886]
[372,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",2.8459968891143372,3257.5639999999999,9271.0170100908563,0.17109406710940669,1586.216006496936]
[373,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",2.8459968891143372,3231.1709999999994,9195.9026141964605,0.17500000000000004,1609.2829574843811]
[374,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",2.8459968891143372,4406.4750000000004,12540.8141419601,0.17500000000000004,2194.6424748430181]
[375,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",2.8459968891143372,11623.674999999997,33080.942890076083,0.16876698508613705,5582.9709953648216]
[376,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",2.8459968891143372,10921.477999999999,31082.492412530672,0.17875790000000003,5556.2410704299173]
[377,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",2.8459968891143372,6686.06,19028.505960431808,0.17750914285714284,3377.7337828882837]
[378,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",2.8459968891143372,22390.135000000006,63722.254556850057,0.17750914285714284,11311.282787311118]
[379,null,"DONLEY (NCT 1) 2 FR","FRONTIER",2.8459968891143372,330.00299999999999,939.18751139839856,0.15503099666189787,145.60317594450129]
[380,null,"DONLEY 26-10 FR","MESAVERDE",2.8459968891143372,326.97199999999998,930.56129482749304,0.15500331169691342,144.24008243522925]
[381,null,"DONLEY NCT-1 4 FR","FRONTIER",2.8459968891143372,351.00400000000002,998.95629206668889,0.15503099666189787,154.86918958077271]
[382,null,"FABIAN DITCH 531-09E FR","MESAVERDE",2.8459968891143372,13623.047999999999,38771.152228255291,0.16710545959000112,6478.8712119364964]
[383,null,"FABIAN DITCH 533-09E FR","FRONTIER",2.8459968891143372,7800.7780000000002,22200.989920671564,0.16710545959000112,3709.9066240468042]
[384,null,"FABIAN DITCH 549-21E DK","DAKOTA",2.8459968891143372,1763.2099999999996,5018.0901748552897,0.16823366673644055,844.21171013001151]
[385,null,"FABIAN DITCH 549-21E FR","FRONTIER",2.8459968891143372,7048.3630000000003,20059.619171348597,0.16580913432087141,3326.0680896076669]
[386,null,"FABIAN DITCH 558-27E DK","DAKOTA",2.8459968891143372,4421.1630000000005,12582.616144267411,0.15242001129481419,{"$f":"G397*H397","v":1917.8424948275501}]
[387,null,"FABIAN DITCH 558-27E FR","FRONTIER",2.8459968891143372,843.125,2399.5311271345254,0.15499700777977254,371.92014478027642]
[{"$f":"A398+1","v":388},null,"FABIAN DITCH 559-27E DK","DAKOTA",2.8459968891143372,2715.9610000000002,7729.6165569558652,0.16596204625284744,1282.8229805422848]
[389,null,"FABIAN DITCH 559-27E FR","FRONTIER",2.8459968891143372,6816.2509999999993,19399.029141422488,0.15499700777977254,3006.7914707530958]
[390,null,"FABIAN DITCH 580-13E DK","DAKOTA",2.8459968891143372,20191.483999999997,57464.900650601907,0.14255602494634376,8191.9678106863712]
[391,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",2.8459968891143372,15508.552,44137.290746667932,0.16166719304507729,7135.5519036282676]
[392,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",2.8459968891143372,3911.9489999999996,11133.394684373941,0.17500000000000004,1948.3440697654403]
[393,null,"GREEN RIVER FEE 2 FR","FRONTIER",2.8459968891143372,18577.378999999997,52871.162841898011,0.12506329406329411,6612.2417859645993]
[394,null,"GREEN RIVER FEE 4 FR","FRONTIER",2.8459968891143372,24807.857000000004,70603.083847593341,0.12506329406329411,8829.8542370069772]
[395,null,"HAGOOD FED 12-5 DK","DAKOTA",2.8459968891143372,21551.941999999999,61336.759886372623,0.16166677333333332,9916.1160575512949]
[396,null,"HAGOOD FED 12-5 FR","FRONTIER",2.8459968891143372,26232.53,74657.698773598517,0.16166677333333332,12069.669265219629]
[397,null,"HALEY FED 4-7 FR","FRONTIER",2.8459968891143372,11779.110999999997,33523.313262532465,0.16656812863792678,5583.9155558830244]
[398,null,"HALEY FED 4-8 FR","FRONTIER",2.8459968891143372,17853.427999999996,50810.800548026789,0.16656812863792678,8463.4599618797674]
[399,null,"KOBUS 606-03E DK","DAKOTA",2.8459968891143372,20605.406999999999,58642.924220934787,0.17500006400000004,10262.51549181074]
[400,null,"KOBUS 616-09E DK","DAKOTA",2.8459968891143372,192.98500000000001,549.23470964573039,0.17500002709589457,96.116089070008613]
[401,null,"KOBUS 616-09E FR","FRONTIER",2.8459968891143372,19234.052999999996,54740.055003060275,0.17108541085410861,9365.2248003750701]
[402,null,"KOBUS 617-09E DK","DAKOTA",2.8459968891143372,42927.755000000005,122172.25718666245,0.17500006503016102,21380.152952547487]
[403,null,"KOBUS 617-09E FR","FRONTIER",2.8459968891143372,435.029,1238.091180674521,0.17109287109287116,211.82857477636648]
[404,null,"KOBUS 618-09E FR","FRONTIER",2.8459968891143372,9033.9459999999981,25710.582212426903,0.17108586085860852,4398.7170909890847]
[405,null,"KOBUS 630-15E DK","DAKOTA",2.8459968891143372,2545.1819999999998,7243.5800542298066,0.16939980800000001,1227.061070419159]
[406,null,"KOBUS 630-15E FR","FRONTIER",2.8459968891143372,24794.032000000003,70563.737940601335,0.17109287109287116,12072.952519302446]
[407,null,"KOBUS 631-15E FR","MESAVERDE",2.8459968891143372,11954.147000000001,34021.465174015488,0.17109406710940669,5820.8708456433487]
[408,null,"KOBUS 645-15E FR","FRONTIER",2.8459968891143372,11582.206999999999,32962.925091078294,0.17109287109287116,5639.721493451827]
[409,null,"KOBUS 649-11E DK","DAKOTA",2.8459968891143372,48925.813999999998,139242.71444138669,0.16405307716003781,22843.195776225923]
[410,null,"LANSDALE FED 4-5 FR","FRONTIER",2.8459968891143372,20149.513999999999,57345.454161165784,0.17113239999999996,9813.6651996902856]
[411,null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",2.8459968891143372,17424.423000000003,49589.853652612313,0.17500000000000002,8678.2243892071565]
[412,null,"LAWLER FED 30-4 FR","FRONTIER",2.8459968891143372,2568.0940000000001,{"$f":"E423*F423","v":7308.7875349531951},0.17500027978557234,1279.0398635101128]
[413,null,"LAWLER FEDERAL 1-30 FR","FRONTIER",2.8459968891143372,3038.23,8646.7931284138522,0.17500027978557234,1513.1912167203884]
[414,null,"LAWLER FEDERAL 2-30 FR","FRONTIER",2.8459968891143372,5817.6479999999992,16557.008109962244,0.17500027978557234,2897.481051655383]
[415,null,"LAWLER FEDERAL 30-3 FR","FRONTIER",2.8459968891143372,1775.0869999999998,5051.8920799073012,0.17500027978557234,884.0825274302947]
[416,null,"MCNAMARA 34-6 DK","MESAVERDE",2.8459968891143372,5038.9350000000004,14340.793334449354,0.15639283631941298,2242.7973446450665]
[417,null,"MCNAMARA 34-6 FR","MESAVERDE",2.8459968891143372,2492.2830000000004,7093.0296647925488,0.17147677545210113,1216.289855104724]
[418,null,"MCNAMARA 34-9 DK","MESAVERDE",2.8459968891143372,14105.743,40144.900696646342,0.15735303529411765,6316.9219761982404]
[419,null,"MCNAMARA 34-9 FR","MESAVERDE",2.8459968891143372,11352.686,32309.709039091889,0.17500159999999998,5654.2507773755424]
[420,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",2.8459968891143372,4131.4420000000009,11758.071079556319,0.17500017777777779,2057.6645292461035]
[421,null,"PANDO FEDERAL 32-8 DK","DAKOTA",2.8459968891143372,13941.724999999999,39678.105978887579,0.17500000000000004,6943.6685463053282]
[422,null,"PANDO FEDERAL 32-8 FR","FRONTIER",2.8459968891143372,23740.732999999997,67566.05226329407,0.17500000000000004,11824.059146076464]
[423,null,"STATE OF WYOMING 24-09 FR","MESAVERDE",2.8459968891143372,308.98599999999999,879.37319477988262,0.15502414678372017,136.32407922522546]
[424,null,"STATE OF WYOMING 24-6D FR","FRONTIER",2.8459968891143372,1808.1209999999996,5145.9067411423039,0.15500423181814293,797.6373214185661]
[425,null,"TRIPP 14-7 DK","DAKOTA",2.8459968891143372,48,136.60785067748819,0.13019328439125724,17.785424753332624]
[426,null,"TRIPP 14-7 FR","FRONTIER",2.8459968891143372,1126.203,3205.170234511234,0.15500964976586223,496.83231549155289]
[427,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",2.8459968891143372,2154.0419999999999,6130.3968310216251,0.17500000000000004,1072.8194454287845]
[428,null,"WG MCNAMARA 3 DK","DAKOTA",2.8459968891143372,9345.2709999999988,26596.612193930428,0.15735303529411765,4185.0576572554946]
[429,null,"WG MCNAMARA 3 FR","FRONTIER",2.8459968891143372,10605.257,30182.528430258048,0.17500000000000004,5281.94247529516]
[430,null,"WG MCNAMARA 4 DK","DAKOTA",2.8459968891143372,17672.501000000004,50295.882868870023,0.15735303529411765,7914.2098322141119]
[431,null,"WG MCNAMARA 4 FR","FRONTIER",2.8459968891143372,2149.1320000000001,6116.4229862960738,0.17500000000000004,1070.3740226018131]
[432,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",2.8459968891143372,4996.8599999999997,14221.048015339866,0.16828915504336733,2393.2481543327021]
[433,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",2.8459968891143372,760.95299999999997,2165.6698707622222,0.15500000000000008,335.67882996814461]
[434,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",2.8459968891143372,390.96100000000001,1112.6737897650305,0.15500000000000008,172.46443741357982]
[435,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",2.8459968891143372,82668.887999999992,235275.39807454153,0.15499991812808053,36467.667439105491]
[436,"BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",2.8459968891143372,43305.813999999998,123248.21192456411,0.1768634957733049,21798.10960878753]
[437,"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",3.0459968891143374,9848.3019999999997,29997.897255058506,0.1620568239947886,4861.3639556767685]
[438,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",3.0459968891143374,335859.48,1023026.931259559,0.16205668241123022,165788.35049726581]
[439,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",3.0459968891143374,19296.524000000001,58777.152074720158,0.1620568239947886,9525.2385886878474]
[440,null,"CANYON CREEK 225 MESA","LANCE",3.0459968891143374,263253.05099999998,801867.97439585789,0.1620568239947886,129948.1771937272]
[441,null,"CANYON CREEK 226 MESA","LANCE",3.0459968891143374,243345.886,741230.81173477217,0.1620568239947886,120121.51119681625]
[442,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",3.0459968891143374,175910.23400000003,535822.02552737517,0.16205668241123022,86833.539819831931]
[443,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",3.0459968891143374,178421.32799999998,543470.81003964879,0.1620568239947886,88073.153408900558]
[444,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",3.0459968891143374,30949.262999999999,94271.358818381457,0.1620568239947886,15277.317003780006]
[445,null,"CANYON CREEK 35 MESA REC","UPPER MESA",3.0459968891143374,24730.294999999998,75328.401636879848,0.1620568239947886,12207.481525876583]
[446,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",3.0459968891143374,272303.51899999997,829435.67176888674,0.1620568239947886,134415.71067484972]
[447,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",3.0459968891143374,353285.69399999996,1076107.1248925996,0.16205668241123022,174390.35057918209]
[448,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",3.0459968891143374,180108.66099999999,548610.42110854876,0.16205668241123022,88905.984781079358]
[449,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",3.0459968891143374,69025.487999999998,210251.42171759903,0.1620568239947886,34072.677643943018]
[450,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",3.0459968891143374,181614.71400000004,553197.85386139026,0.1620568239947886,{"$f":"G461*H461","v":89649.487237510111}]
[451,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",3.0459968891143374,75040.747999999992,228573.88496481293,0.1620568239947886,37041.957845547746]
[{"$f":"A462+1","v":452},null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",3.0459968891143374,116521.61,354924.46157459408,0.16205668241123022,57517.880749370881]
[453,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",3.0459968891143374,56419.245000000003,171852.84475617963,0.16205668241123022,27849.901884118655]
[454,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",3.0459968891143374,26987.727999999999,82204.535532263893,0.16205668241123022,13321.79430751478]
[455,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",3.0459968891143374,67294.773000000001,204979.66921165551,0.1620568239947886,33218.354175943241]
[456,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",3.0459968891143374,36278.475000000006,110504.12199181228,0.1620568239947886,17907.947048325772]
[457,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",3.0459968891143374,2438.8290000000002,7428.6655470818314,0.1620568239947886,1203.8659450795903]
[458,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",3.0459968891143374,164495.08899999998,501051.52936858602,0.16205668241123022,81198.748566546143]
[459,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",3.0459968891143374,156299.84399999998,476088.83859305619,0.16205668241123022,77153.377715406357]
[460,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",3.0459968891143374,111701.212,340241.54426230112,0.16205668241123022,55138.415881622263]
[461,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",3.0459968891143374,102715.87300000001,312872.22962066339,0.16205668241123022,50703.035550929344]
[462,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",3.0459968891143374,114703.031,349385.07559798541,0.16205668241123022,56620.186235406385]
[463,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",3.0459968891143374,96815.882999999987,294900.87843485764,0.1620609299179793,47791.910592781998]
[464,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",3.0459968891143374,71653.784,218257.20315727068,0.16205668241123022,35370.038256021166]
[465,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",3.0459968891143374,111734.774,340343.77400989359,0.16205668241123022,55154.982895360838]
[466,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",3.0459968891143374,241923.557,736898.40202547505,0.16205668241123022,119419.31030638547]
[467,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",3.0459968891143374,97145.54,295905.01263133239,0.1620568239947886,47953.426551171528]
[468,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",3.0459968891143374,96540.145000000004,294060.98134464707,0.1620568239947886,47654.588697504281]
[469,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",3.0459968891143374,67055.233999999997,204250.03416283394,0.16205668241123022,33100.082918809305]
[470,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",3.0459968891143374,52555.142999999996,160082.80208495914,0.16205668241123022,25942.487816982048]
[471,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",3.0459968891143374,112382.99500000001,342318.25315935217,0.16205668241123022,55474.960435812245]
[472,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",3.0459968891143374,108952.36499999998,331868.56485164975,0.16205668241123022,53781.518616434565]
[473,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",3.0459968891143374,119930.53899999998,365308.04870380566,0.16205668241123022,59200.610431058856]
[474,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",3.0459968891143374,231612.81299999997,705491.90787702065,0.16205668241123022,114329.67805851923]
[475,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",3.0459968891143374,124744.99699999999,379972.87279457733,0.16205668241123022,61577.1431713536]
[476,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",3.0459968891143374,149904.99100000004,{"$f":"E487*F487","v":456610.13624871284},0.1620568239947886,73996.788484294098]
[477,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",3.0459968891143374,234468.13700000002,714189.21589843428,0.16205668241123022,115739.13494237811]
[478,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",3.0459968891143374,135868.78899999999,413855.90862173226,0.16205668241123022,67068.115547523179]
[479,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",3.0459968891143374,72911.922000000006,222089.48759134725,0.1620568239947886,35991.11700168375]
[480,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",3.0459968891143374,9762.2139999999999,29735.673474868432,0.16205668241123022,4818.8645926007957]
[481,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",3.0459968891143374,65301.535000000003,198908.27246439105,0.16205668241123022,32234.414739728269]
[482,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",3.0459968891143374,93044.36099999999,283412.83415563137,0.16205668241123022,45928.943656025811]
[483,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",3.0459968891143374,116658.46500000001,355341.32147885382,0.1620568239947886,57585.485992974209]
[484,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",3.0459968891143374,120201.443,366133.22144505434,0.1620568239947886,59334.38702636613]
[485,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",3.0459968891143374,36492.432000000001,111155.83434821651,0.1620568239947886,18013.561482962799]
[486,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",3.0459968891143374,333221.86100000003,1014992.7519908902,0.16205668241123022,164486.35805908826]
[487,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",3.0459968891143374,321647.17499999999,979736.29444241489,0.16205668241123022,158772.81351520997]
[488,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",3.0459968891143374,212296.16500000001,646653.45816090412,0.1620568239947886,104794.60565480303]
[489,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",3.0459968891143374,141058.701,429664.36442850949,0.1620568239947886,69630.042283023664]
[490,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",3.0459968891143374,31520.710000000006,96011.984602675206,0.1620568239947886,15559.397290146089]
[491,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",3.0459968891143374,64515.492999999995,196513.99097767781,0.1620568239947886,31846.433248383008]
[492,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",3.0459968891143374,18660.224999999999,56838.987300173583,0.1620568239947886,9211.1457609462541]
[493,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",3.0459968891143374,172230.35500000001,524613.12554105802,0.16205668241123022,85017.062674570087]
[494,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",3.0459968891143374,141754.63900000002,431784.18941152602,0.16205668241123022,69973.51325365415]
[495,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",3.0459968891143374,184499.04,561983.50188458175,0.1620568239947886,91073.261452884617]
[496,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",3.0459968891143374,73731.85500000001,224587.00095862945,0.1620568239947886,36395.856085870029]
[497,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",3.0459968891143374,47870.597999999998,145813.69258804302,0.1620568239947886,23630.103915770698]
[498,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",3.0459968891143374,37256.950999999994,113484.55684388528,0.1620568239947886,18390.946854576097]
[499,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",3.0459968891143374,53613.467999999993,163306.45674263107,0.16205668241123022,26464.90259604387]
[500,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",3.0459968891143374,8842.5839999999989,26934.483355732213,0.1620568239947886,4364.9168285704582]
[501,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",3.0459968891143374,23430.053999999996,71367.871595780933,0.1620568239947886,11565.650606080144]
[502,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",3.0459968891143374,40213.677000000003,122490.73504184879,0.1620568239947886,19850.459489669174]
[503,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",3.0459968891143374,46990.539000000004,143133.03561180597,0.1620568239947886,23195.685159982248]
[504,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",3.0459968891143374,46163.750999999997,140614.64193584886,0.1620568239947886,22787.562279288079]
[505,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",3.0459968891143374,75283.059000000008,229311.96351701114,0.1620568239947886,37161.568511575657]
[506,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",3.0459968891143374,66157.395000000004,201515.21936190844,0.1620568239947886,32656.916436404012]
[507,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",3.0459968891143374,119192.9,363061.20260451629,0.1620568239947886,58836.545409816383]
[508,null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",3.0459968891143374,15691.903999999997,47797.490768280819,0.1620568239947886,7745.9095488278181]
[509,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",3.0459968891143374,98458.181999999986,299903.31607985322,0.1620568239947886,48601.37890940623]
[510,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",3.0459968891143374,86912.046999999991,264733.82478855905,0.1620568239947886,42901.922849226721]
[511,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",3.0459968891143374,44141.034999999996,134453.45529228708,0.1620568239947886,21789.099939793345]
[512,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",3.0459968891143374,215492.15399999998,656388.43071254762,0.1620568239947886,106372.22438819883]
[513,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",3.0459968891143374,109419.58400000002,333291.71247218497,0.1620568239947886,54012.196387026568]
[514,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",3.0459968891143374,82756.263999999996,252075.32269872481,0.1620568239947886,{"$f":"G525*H525","v":40850.526204016787}]
[515,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",3.0459968891143374,154202.85399999999,469701.41357655235,0.16205668241123022,76118.252808081248]
[{"$f":"A526+1","v":516},null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",3.0459968891143374,160373.57099999997,488497.39836215723,0.16205668241123022,79164.267745088335]
[517,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",3.0459968891143374,163504.356,498033.75973264314,0.1620568239947886,80709.769344455781]
[518,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",3.0459968891143374,180323.217,549263.95801708964,0.1620568239947886,89011.972571056453]
[519,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",3.0459968891143374,307896.16200000001,937850.75162224413,0.16205668241123022,151984.98140477957]
[520,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",3.0459968891143374,192706.27,586982.69893282757,0.16205668241123022,95124.468821843999]
[521,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",3.0459968891143374,63909.378999999994,194667.76961922913,0.16205668241123022,31547.212916885946]
[522,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",3.0459968891143374,46031.88,140212.96328008448,0.1620568239947886,22722.467512068408]
[523,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",3.0459968891143374,81741.161999999997,248983.32516459108,0.16205668241123022,40349.411651890201]
[524,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",3.0459968891143374,201812.89099999997,614721.43816917075,0.16205668241123022,99619.716876756007]
[525,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",3.0459968891143374,165322.92800000001,503573.12438727362,0.1620568239947886,81607.461187334193]
[526,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",3.0459968891143374,129275.05500000001,393771.41537008487,0.1620568239947886,63813.344954808636]
[527,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",3.0459968891143374,185580.66999999998,565278.14349975437,0.16205668241123022,91607.100575149525]
[528,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",3.0459968891143374,102493.698,312195.48526182439,0.16205668241123022,50593.364605295385]
[529,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",3.0459968891143374,217.01299999999998,661.02092289736959,0.1620568239947886,107.12295135885175]
[530,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",3.0459968891143374,113930.443,347031.77495341835,0.16205668241123022,56238.81814023164]
[531,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",3.0459968891143374,134063.663,408357.50044127292,0.16205668241123022,66177.061759255172]
[532,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",3.0459968891143374,151152.82299999997,460411.02863884997,0.16205668241123022,74612.683846753935]
[533,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",3.0459968891143374,253207.56200000001,771269.44615222572,0.16205668241123022,124989.36768857668]
[534,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",3.0459968891143374,112610.73400000001,343011.94544488221,0.16205668241123022,55587.377906219503]
[535,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",3.0459968891143374,258553.14100000003,787552.06315674074,0.16205694263374826,127628.27952008203]
[536,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",3.0459968891143374,55175.6,168064.70595501704,0.1620568239947886,27236.032472688097]
[537,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",3.0459968891143374,266668.84500000003,812272.47229371348,0.16205668241123022,131634.18207388712]
[538,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",3.0459968891143374,254923.573,776496.41031991167,0.1620568239947886,125836.54209979907]
[539,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",3.0459968891143374,266498.65100000001,811754.0618991676,0.1620568239947886,131550.28513624813]
[540,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",3.0459968891143374,2014.0600000000004,{"$f":"E551*F551","v":6134.8204944896233},0.1620568239947886,994.18952511512691]
[541,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",3.0459968891143374,63646.631999999998,193867.44307460502,0.1620568239947886,31417.542100660965]
[542,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",3.0459968891143374,121609.18300000002,370421.19310573622,0.1620568239947886,60029.282095075898]
[543,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",3.0459968891143374,84453.254000000001,257244.34895958297,0.1620568239947886,41688.20218299712]
[544,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",3.0459968891143374,58952.596999999994,179569.42706721119,0.16205668241123022,29100.425612997613]
[545,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",3.0459968891143374,57685.95,175711.2242456052,0.16205668241123022,28475.178063658499]
[546,"CH BUTTES (WY)","CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",3.0459968891143374,4504.4379999999992,13720.504135208404,0.13238161126830639,1816.3424448323492]
[547,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",3.0459968891143374,7744.0860000000002,23588.461865033893,0.13238360026222168,3122.7255063413068]
[548,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",3.0459968891143374,6698.6169999999993,20403.966543368413,0.13238498342330993,2701.1787726135976]
[549,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",3.0459968891143374,4004.7209999999991,12198.367707770856,0.13238161126830639,1614.8395719979831]
[550,null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",3.0459968891143374,15840.959000000003,48251.511834587771,0.13238584835749112,6387.8173287534246]
[551,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",3.0459968891143374,3078.828,9378.1005101181163,0.13238498342330993,1241.5196805741211]
[552,null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",3.0459968891143374,21133.376999999997,64372.200598480478,0.13238584835749112,8521.9683868684351]
[553,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",3.0459968891143374,7557.3949999999995,23019.801659808247,0.13238498342330993,3047.4760611415973]
[554,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",3.0459968891143374,3219.1419999999998,9805.4965176173064,0.13238445172096389,1298.0952803365878]
[555,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",3.0459968891143374,8583.6130000000012,26145.658495361389,0.13238478908931198,3461.2874855095956]
[556,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",3.0459968891143374,16809.258000000002,51200.947576320294,0.13238478908931198,6778.2266460640813]
[557,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",3.0459968891143374,18207.470999999998,55459.900024639508,0.13238478908931198,7342.047167676229]
[558,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",3.0459968891143374,21194.48,64558.320146396043,0.13238478908931198,8546.5395965409207]
[559,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",3.0459968891143374,15351.215999999999,46759.75618012224,0.13238478908931198,6190.2804597731347]
[560,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",3.0459968891143374,16182.32,49291.296378652725,0.13238478908931198,6525.4178750267083]
[561,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",3.0459968891143374,3228.201,9833.0902034357932,0.13238478908931198,1301.7515726780273]
[562,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",3.0459968891143374,7085.6149999999989,21582.761247461884,0.13238478908931198,2857.2292957102172]
[563,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",3.0459968891143374,22741.132999999998,69269.42037293539,0.13238478908931198,9170.2176064099422]
[564,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",3.0459968891143374,48667.596999999994,148241.34906267026,0.14092039999999995,20890.23020645111]
[565,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",3.0459968891143374,15334.586000000001,46709.101251856271,0.13238478908931198,6183.5745177783101]
[566,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",3.0459968891143374,23596.686999999998,71875.435195404716,0.13238478908931198,9515.2143290461645]
[567,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",3.0459968891143374,14351.195000000002,43713.69532507324,0.13238478908931198,5787.028335924264]
[568,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",3.0459968891143374,16293.105000000001,49628.747144013258,0.13238478908931198,6570.091223426989]
[569,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",3.0459968891143374,15072.646000000001,45911.232826721665,0.13238478908931198,6077.9488745958442]
[570,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",3.0459968891143374,42737.482000000004,130178.23722058001,0.13238478908931198,17233.618478464905]
[571,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",3.0459968891143374,2727.933,8309.2754317123417,0.13238478908931198,1100.0216755122401]
[572,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",3.0459968891143374,22098.047000000002,67310.582417502417,0.13238478908931198,8910.8972568198078]
[573,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",3.0459968891143374,21080.32,64210.589141534751,0.13238478908931198,8500.5053008025443]
[574,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",3.0459968891143374,1522.0130000000001,4636.0468631915801,0.13238478908931198,613.74208619178376]
[575,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",3.0459968891143374,17519.746999999999,53365.094860070247,0.13238478908931198,7064.7268277815265]
[576,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",3.0459968891143374,38601.757000000005,117580.83173634761,0.13238478908931198,15565.913610362259]
[577,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",3.0459968891143374,2888.1669999999999,8797.3476972426888,0.13238478908931198,1164.6350194448178]
[578,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",3.0459968891143374,16370.705,49865.116502608529,0.13238478908931198,{"$f":"G589*H589","v":6601.3829311118006}]
[579,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",3.0459968891143374,19363.962000000003,58982.568012928255,0.13238478908931198,7808.3948263375059]
[{"$f":"A590+1","v":580},null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",3.0459968891143374,6486.7120000000004,19758.504572580645,0.13238478908931198,2615.7254605612948]
[581,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",3.0459968891143374,12597.859,38373.039323501056,0.13238478908931198,5080.0067175575623]
[582,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",3.0459968891143374,24254.248,73878.363955807639,0.13238478908931198,9780.3716305530215]
[583,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",3.0459968891143374,68129.899999999994,207523.46345567089,0.13238478908931198,27472.949940662533]
[584,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",3.0459968891143374,27830.348000000005,84771.15343096944,0.13238478908931198,11222.411267816595]
[585,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",3.0459968891143374,20897.2,63652.806191200136,0.13238478908931198,8426.663322564882]
[586,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",3.0459968891143374,57574.302999999993,175371.14783092623,0.13238478908931198,23216.47241794772]
[587,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",3.0459968891143374,82852.2,252367.54345627889,0.13238420608731807,33409.476882666226]
[588,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",3.0459968891143374,15829.256000000001,48215.864532994463,0.13238478908931198,6383.0470569593099]
[589,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",3.0459968891143374,14265.092999999999,43451.428900926709,0.13238478908931198,5752.3082506784176]
[590,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",3.0459968891143374,134392.38900000002,409358.79881464399,0.13238478908931198,54192.878242930739]
[591,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",3.0459968891143374,27004.307000000001,82255.035114688522,0.13238478908931198,10889.31547519199]
[592,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",3.0459968891143374,12306.242999999999,37484.777894685089,0.13238478908931198,4962.4144156475895]
[593,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",3.0459968891143374,12811.148000000001,39022.71695398337,0.13238478908931198,5166.0141536450074]
[594,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",3.0459968891143374,12545.595999999998,38213.846388085265,0.13238478908931198,5058.9319943780338]
[595,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",3.0459968891143374,4763.317,14509.048763865438,0.13238478908931198,1920.7773604908687]
[596,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",3.0459968891143374,28685.576000000001,87376.175258452902,0.13238478908931198,11567.276533021048]
[597,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",3.0459968891143374,14984.351000000002,45642.286531397316,0.13238478908931198,6042.3444760129787]
[598,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",3.0459968891143374,16178.579999999996,49279.904350287426,0.13238478908931198,6523.9097437542687]
[599,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",3.0459968891143374,26505.658000000003,80736.151811928561,0.13238478908931198,10688.238429504836]
[600,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",3.0459968891143374,5700.3219999999992,17363.163078950016,0.13238478908931198,2298.6186821301267]
[601,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",3.0459968891143374,3419.8540000000003,10416.864645225223,0.13238478908931198,1379.0344290300518]
[602,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",3.0459968891143374,45410.644999999997,138320.68340267552,0.13238478908931198,18311.554498952693]
[603,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",3.0459968891143374,22463.018000000004,68422.282948119377,0.13238478908931198,9058.0694970960103]
[604,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",3.0459968891143374,27145.226999999999,{"$f":"E615*F615","v":82684.27699630252},0.13238478908931198,10946.140571157759]
[605,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",3.0459968891143374,31871.784,97081.354914524112,0.13238478908931198,12852.094694863916]
[606,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",3.0459968891143374,21157.308000000001,64445.094350033884,0.13238478908931198,8531.5502233700463]
[607,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",3.0459968891143374,14420.518999999997,43924.856013414188,0.13238478908931198,5814.9827991142338]
[608,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",3.0459968891143374,48349.79800000001,147273.33429730663,0.13238478908931198,19496.749299428673]
[609,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",3.0459968891143374,37077.951000000001,112939.32340073383,0.14093270000000002,15916.843783038603]
[610,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",3.0459968891143374,50705.907000000014,154450.03498172094,0.14093259999999996,21767.045000064878]
[611,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",3.0459968891143374,12698.633,38679.996614004667,0.13238478908931198,5120.6431937203097]
[612,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",3.0459968891143374,5136.335,15645.260431449091,0.13238478908931198,2071.1945024647462]
[613,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",3.0459968891143374,16266.702999999998,49548.326734146853,0.13238478908931198,6559.4447844283495]
[614,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",3.0459968891143374,15094.393000000002,45977.474121069237,0.13238478908931198,6086.7182143770506]
[615,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",3.0459968891143374,12396.48,37759.639515968098,0.13238478908931198,4998.8019134098868]
[616,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",3.0459968891143374,22241.365999999998,67747.131645653382,0.13238478908931198,8968.6897343156761]
[617,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",3.0459968891143374,10688.883999999998,32558.307412104008,0.13238478908931198,4310.2246598563715]
[618,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",3.0459968891143374,15078.375999999998,45928.686388896283,0.13238478908931198,6080.2594607431884]
[619,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",3.0459968891143374,17585.152000000002,53564.318286602771,0.13238478908931198,7091.1009790846847]
[620,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",3.0459968891143374,9438.3979999999992,28749.330946222981,0.13238478908931198,3805.9741137745591]
[621,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",3.0459968891143374,33251.127999999997,101282.83244754263,0.13238478908931198,13408.306411936055]
[622,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",3.0459968891143374,188401.389,573870.04479882016,0.13238478908931198,75971.664845365827]
[623,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",3.0459968891143374,14546.385000000002,44308.243457859469,0.13238478908931198,5865.7374650866132]
[624,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",3.0459968891143374,117313.20999999999,357335.67271201697,0.13238478908931198,47305.807666067776]
[625,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",3.0459968891143374,93316.399000000005,284241.46105735231,0.14093270000000002,40058.916558757519]
[626,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",3.0459968891143374,97131.114999999991,295861.07412620692,0.14093270000000002,41696.500001506487]
[627,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",3.0459968891143374,7201.8370000000004,21936.773097908535,0.13238478908931198,2904.0950798667145]
[628,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",3.0459968891143374,30163.512999999999,91877.966762759868,0.13238478908931198,12163.245251842782]
[629,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",3.0459968891143374,4261.018,12979.047572460197,0.13238478908931198,1718.2284754602897]
[630,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",3.0459968891143374,13494.666000000003,41104.710655637027,0.13238478908931198,5441.6384507237026]
[631,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",3.0459968891143374,17788.898000000001,54184.927968772259,0.13238478908931198,7173.2602609654768]
[632,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",3.0459968891143374,20083.462999999996,61174.165820642884,0.14093259999999996,8621.4342419343338]
[633,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",3.0459968891143374,12430.113999999998,37862.088575336566,0.14093259999999996,5336.0025843524763]
[634,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",3.0459968891143374,7835.9750000000004,23868.355473177722,0.13238478908931198,3159.8072052253578]
[635,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",3.0459968891143374,17440.496000000003,53123.696560611053,0.13238478908931198,7032.7693648211025]
[636,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",3.0459968891143374,7636.4450000000006,23260.587713892739,0.13238478908931198,3079.3479985971317]
[637,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",3.0459968891143374,7285.4180000000006,22191.360563897601,0.13238478908931198,2937.7985878564591]
[638,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",3.0459968891143374,8110.6460000000006,24705.002484707646,0.13238478908931198,3270.5665433889499]
[639,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",3.0459968891143374,22404.587,68244.302303891527,0.13238478908931198,9034.5075670479273]
[640,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",3.0459968891143374,57349.074000000008,174685.10099758796,0.13238478908931198,23125.650252610842]
[641,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",3.0459968891143374,12908.352999999999,39318.803081589722,0.13238478908931198,5205.2114532004452]
[642,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",3.0459968891143374,4078.7430000000004,12423.83848949688,0.13238478908931198,{"$f":"G653*H653","v":1644.7272381117209}]
[643,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",3.0459968891143374,20472.047999999999,62357.794521799391,0.14093259999999996,8788.2461122229433]
[{"$f":"A654+1","v":644},null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",3.0459968891143374,2586.9899999999998,7879.9634921698989,0.13238478908931198,1043.1873049423903]
[645,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",3.0459968891143374,18289.062000000002,55708.42595681925,0.13238478908931198,7374.9482207910696]
[646,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",3.0459968891143374,14072.141,42863.697709178319,0.13238478908931198,5674.5015808175967]
[647,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",3.0459968891143374,16514.655999999995,50303.590800793412,0.13238478908931198,6659.4302585980904]
[648,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",3.0459968891143374,2096.8980000000001,6387.1447847900763,0.13238478908931198,845.56081521733324]
[649,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",3.0459968891143374,21208.763999999996,64601.829165960138,0.13238478908931198,8552.2995289193968]
[650,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",3.0459968891143374,42822.834000000003,130438.21914705969,0.13238478908931198,17268.036130968951]
[651,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",3.0459968891143374,34610.479000000007,105423.41136475712,0.13238478908931198,13956.456078599147]
[652,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",3.0459968891143374,55947.052000000003,170414.54634711807,0.14093259999999996,24016.965094519845]
[653,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",3.0459968891143374,14182.779999999999,43200.703758993041,0.13238478908931198,5719.1160556441409]
[654,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",3.0459968891143374,58105.333999999995,176988.66660494954,0.14093259999999996,24943.472955168705]
[655,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",3.0459968891143374,49502.100999999995,150783.24565062372,0.14093259999999996,21250.274845981086]
[656,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",3.0459968891143374,26715.488999999998,81375.296385168287,0.14093259999999996,11468.432095332366]
[657,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",3.0459968891143374,9972.9279999999981,30377.507663361266,0.13238478908931198,4021.5199450730397]
[658,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",3.0459968891143374,10254.958999999999,31236.573211995074,0.13238478908931198,4135.2471565428204]
[659,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",3.0459968891143374,21668.029000000002,66000.748927239256,0.13238478908931198,8737.495226469202]
[660,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",3.0459968891143374,7579.9919999999993,23088.632051511562,0.13238478908931198,3056.5836845000867]
[661,null,"CHURCH BUTTES UNIT 204","FRONTIER",3.0459968891143374,41726.070999999996,127097.48246096396,0.13238370026528551,16825.635022584636]
[662,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",3.0459968891143374,81405.401999999987,247960.60124910201,0.13238478908931198,32826.211898821355]
[663,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",3.0459968891143374,103619.717,315625.33563290804,0.13238478908931198,41783.993489005836]
[664,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",3.0459968891143374,18224.592000000004,55512.050537378054,0.13238478908931198,7348.9511023060213]
[665,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",3.0459968891143374,4844.429000000001,14756.115663535284,0.13238478908931198,1953.4852598946113]
[666,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",3.0459968891143374,5482.5869999999995,16699.942946298706,0.13238478908931198,2210.8184247492977]
[667,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",3.0459968891143374,22943.956999999999,69887.221645973128,0.13238478908931198,9252.0050976401508]
[668,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",3.0459968891143374,4049.3409999999999,{"$f":"E679*F679","v":12334.28008896314},0.13238478908931198,1632.8710681458854]
[669,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",3.0459968891143374,18213.925999999999,55479.561934558747,0.13238478908931198,7344.6501054739811]
[670,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",3.0459968891143374,26103.687999999998,79511.752442411249,0.13238478908931198,10526.1465772102]
[671,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",3.0459968891143374,1822.1559999999997,5550.2815074810242,0.13238478908931198,734.77284675418389]
[672,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",3.0459968891143374,4690.3010000000004,14286.642255009867,0.13238478908931198,1891.3341217239338]
[673,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",3.0459968891143374,19064.082000000002,58069.134465820644,0.14092039999999995,8183.1256565772283]
[674,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",3.0459968891143374,35180.175999999999,107158.70665449488,0.13238478908931198,14186.182779538756]
[675,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",3.0459968891143374,10658.937,32467.08894326571,0.13238478908931198,4298.1487220981635]
[676,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",3.0459968891143374,11069.530999999999,33717.756989954716,0.13238478908931198,4463.7181476798296]
[677,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",3.0459968891143374,17118.577000000001,52143.132288064247,0.13238478908931198,6902.9575704114786]
[678,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",3.0459968891143374,3024.1640000000002,9211.5941361715722,0.13238478908931198,1219.4749468934165]
[679,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",3.0459968891143374,22901.483,69757.845974104886,0.13238478908931198,9234.8777266065863]
[680,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",3.0459968891143374,72776.915999999997,221678.25973533545,0.13238478908931198,29346.829660748102]
[681,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",3.0459968891143374,28279.532000000003,86139.366497609371,0.13238478908931198,11403.541866072963]
[682,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",3.0459968891143374,7506.6790000000001,22865.320881579926,0.13238478908931198,3027.0206823673993]
[683,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",3.0459968891143374,20157.133000000002,61398.564411463958,0.13238478908931198,8128.2359999981927]
[684,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",3.0459968891143374,33981.93,103508.85306610118,0.13238478908931198,13702.997682032388]
[685,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",3.0459968891143374,5898.0339999999997,17965.393215890592,0.13238478908931198,2378.3447917922322]
[686,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",3.0459968891143374,10028.154999999999,30545.728933556384,0.13238478908931198,4043.7898824481563]
[687,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",3.0459968891143374,7349.4960000000001,22386.541952558266,0.13238478908931198,2963.6376348284602]
[688,null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",3.0459968891143374,13935.409000000001,42447.212462535943,0.13238478908931198,5619.365269282036]
[689,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",3.0459968891143374,21536.978000000003,65601.56798892394,0.13238478908931198,8684.6497421418553]
[690,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",3.0459968891143374,33623.508000000002,102417.10076911104,0.13238478908931198,13558.466284457576]
[691,null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",3.0459968891143374,8190.3539999999994,24947.792804745168,0.13238360026222168,3302.6786300881145]
[692,null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",3.0459968891143374,18230.557000000001,55530.219908821608,0.13238360026222168,7351.2904348827033]
[693,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",3.0459968891143374,10847.828000000001,33042.450341647411,0.13238478908931198,4374.3178194730572]
[694,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",3.0459968891143374,21628.226000000002,65879.509113061838,0.13238478908931198,8721.4449192400971]
[695,null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",3.0459968891143374,4202.9380000000001,12802.136073140435,0.13238478908931198,1694.808083935369]
[696,null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",3.0459968891143374,7,21.321978223800361,0.13238478908931198,2.8227055901247136]
[697,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",3.0459968891143374,288011.484,877282.08429320378,0.13238478908931198,116138.80370098779]
[698,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",3.0459968891143374,10186.370000000001,31027.651331367615,0.13238498342330993,4107.5951071673417]
[699,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",3.0459968891143374,16935.57,51585.693535378101,0.13238478908931198,6829.1611587069146]
[700,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",3.0459968891143374,9049.6860000000015,27565.315403461576,0.13238478908931198,3649.2284658676235]
[701,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",3.0459968891143374,22327.010999999999,68008.006049221585,0.13238478908931198,9003.2255372108521]
[702,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",3.0459968891143374,10728.868999999999,32680.101597715249,0.13238478908931198,4326.3483574308202]
[703,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",3.0459968891143374,7224.4179999999997,22005.554753661621,0.13238478908931198,2913.2007248568002]
[704,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",3.0459968891143374,16680.754999999997,50809.527838078422,0.13238478908931198,6726.4086265715378]
[705,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",3.0459968891143374,6680.2519999999995,20348.026810499829,0.13238478908931198,2693.7692376916852]
[706,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",3.0459968891143374,1114.9720000000002,3396.2012434495919,0.13238478908931198,{"$f":"G717*H717","v":449.60538531893332}]
[707,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",3.0459968891143374,17483.894,53255.886733604828,0.13238478908931198,7050.2693329925632]
[{"$f":"A718+1","v":708},null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",3.0459968891143374,9879.094000000001,30091.689591268118,0.14093290000000003,4240.9090799972309]
[709,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",3.0459968891143374,6590.1390000000001,20073.542892831072,0.14093290000000003,2829.022613161073]
[710,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",3.0459968891143374,13678.922,41665.953858437671,0.13238478908931198,5515.9385137542758]
[711,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",3.0459968891143374,1395.1190000000001,4249.5281339443054,0.13238478908931198,562.57288574131439]
[712,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",3.0459968891143374,6748.86,20557.006565068186,0.13238478908931198,2721.4349784241535]
[713,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",3.0459968891143374,5540.8230000000003,16877.329621133173,0.13238478908931198,2234.3017222845128]
[714,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",3.0459968891143374,22161.095000000005,67502.626429367316,0.13238478908931198,8936.3209628264085]
[715,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",3.0459968891143374,71609.847000000023,218123.37119195375,0.14093270000000002,30740.715635184264]
[716,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",3.0459968891143374,93218.86,283944.35756678495,0.13238478908931198,37589.913889579009]
[717,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",3.0459968891143374,1969.9890000000003,6000.5803655894651,0.13238478908931198,794.38556611202785]
[718,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",3.0459968891143374,219.00200000000001,667.07941070981815,0.13238478908931198,88.311167092641796]
[719,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",3.0459968891143374,25902.594999999998,78899.22378998858,0.13238478908931198,10445.057100748065]
[720,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",3.0459968891143374,20114.750999999997,61269.468971309499,0.13238478908931198,8111.1457273809528]
[721,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",3.0459968891143374,15600.383,47518.718086992194,0.13238478908931198,6290.7554717409357]
[722,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",3.0459968891143374,21978.258000000002,66945.70549615231,0.13238478908931198,8862.5931025433165]
[723,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",3.0459968891143374,2952.9180000000001,8994.5790418097313,0.13238478908931198,1190.745449397127]
[724,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",3.0459968891143374,18133.309000000001,55234.002803349023,0.13238478908931198,7312.1418116798268]
[725,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",3.0459968891143374,23230.529000000002,70760.119066480402,0.13238478908931198,9367.563438550611]
[726,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",3.0459968891143374,16628.512999999999,50650.398868597316,0.13238478908931198,6705.342371508782]
[727,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",3.0459968891143374,4418.2170000000006,13457.875237432083,0.13238478908931198,1781.6179748977206]
[728,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",3.0459968891143374,10804.239999999998,32909.68142924468,0.13238478908931198,4356.7412350070044]
[729,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",2.8459968891143372,77755.847999999998,221292.90151844727,0.15491770000000005,34282.187329564367]
[730,null,"CLAY BASIN UNIT 13 FR","FRONTIER",2.8459968891143372,81829.352000000014,232886.0812302421,0.15491770000000005,36078.176066202286]
[731,null,"CLAY BASIN UNIT 14 FR","FRONTIER",2.8459968891143372,39068.485999999997,111188.78961840703,0.15491770000000005,17225.111553467501]
[732,null,"CLAY BASIN UNIT 15 FR","LANCE",2.8459968891143372,205958.79700000002,{"$f":"E743*F743","v":586158.09554773138},0.15491770000000005,90806.263998634808]
[733,null,"CLAY BASIN UNIT 16 FR","FRONTIER",2.8459968891143372,31539.155999999999,89760.339861291781,0.15491770000000005,13905.465402529646]
[734,null,"CLAY BASIN UNIT 17 FR","FRONTIER",2.8459968891143372,72943.918000000005,207598.16370781133,0.15491770000000005,32160.630045837614]
[735,null,"CLAY BASIN UNIT 18 FR","FRONTIER",2.8459968891143372,51109.474999999999,145457.406854267,0.15491770000000005,22533.926917827284]
[736,null,"CLAY BASIN UNIT 19 FR","FRONTIER",2.8459968891143372,83003.307000000001,236227.15350820229,0.15491770000000005,36595.767299037638]
[737,null,"CLAY BASIN UNIT 20 FR","FRONTIER",2.8459968891143372,75259.807000000015,214189.17659734547,0.15491770000000005,33181.694603354597]
[738,null,"CLAY BASIN UNIT 22 FR","FRONTIER",2.8459968891143372,90883.99,258655.55281029854,0.15491770000000005,40070.323333599998]
[739,null,"CLAY BASIN UNIT 23 FR","FRONTIER",2.8459968891143372,55215.531999999999,157143.23230279313,0.15491770000000005,24344.26811891442]
[740,null,"CLAY BASIN UNIT 61 FR","FRONTIER",2.8459968891143372,71234.657000000007,202733.61221912687,0.15491770000000005,31407.024917679038]
[741,null,"CLAY BASIN UNIT 62 FR","FRONTIER",2.8459968891143372,183545.00900000002,522368.52462646307,0.15491770000000005,80924.130387525045]
[742,null,"CLAY BASIN UNIT 7 FR","FRONTIER",2.8459968891143372,29529.713999999993,84041.474180436067,0.15491770000000005,13019.511884642545]
[743,null,"CLAY BASIN UNIT 8 FR","FRONTIER",2.8459968891143372,51146.981000000007,145564.14881359015,0.15491770000000005,22550.46313665912]
[744,null,"CLAY BASIN UNIT 9 FR","FRONTIER",2.8459968891143372,66931.821999999986,190487.75719475452,0.15491770000000005,29509.925222769831]
[745,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",2.8459968891143372,5693.768,16204.446015338763,0.13375006649997342,2167.345732146789]
[746,null,"DRY PINEY UNIT 10 FR","FRONTIER",2.8459968891143372,11982.722,34102.789535121927,0.13375006649997342,4561.2503681571552]
[747,null,"DRY PINEY UNIT 11 FR","FRONTIER",2.8459968891143372,20038.897000000001,57030.638523282629,0.13375024338255648,7627.8617827516528]
[748,null,"DRY PINEY UNIT 13 FR","FRONTIER",2.8459968891143372,35593.584000000003,101299.22933642985,0.13375006649997342,13548.778660143551]
[749,null,"DRY PINEY UNIT 14 FR","FRONTIER",2.8459968891143372,13056.014000000001,37157.375228233235,0.13375024338255648,4969.8079802331704]
[750,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",2.8459968891143372,23682.53,67400.406706356967,0.13375000000000004,9014.8043969752471]
[751,null,"DRY PINEY UNIT 22 BR","FRONTIER",2.8459968891143372,131.99,375.64312939420142,0.13375000000000004,50.242268556474457]
[752,null,"DRY PINEY UNIT 22 FR","FRONTIER",2.8459968891143372,17292.635000000002,49214.785414589714,0.13375006649997342,6582.4808219832967]
[753,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",2.8459968891143372,33373.485000000001,94980.834488904002,0.13375000000000004,12703.686612890913]
[754,null,"DRY PINEY UNIT 23 FR","FRONTIER",2.8459968891143372,1726.2049999999999,4912.7740599736144,0.13375024338255648,657.08472620498105]
[755,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",2.8459968891143372,5661.1069999999991,16111.492910943396,0.13375000000000004,2154.9121768386799]
[756,null,"DRY PINEY UNIT 29 FR","FRONTIER",2.8459968891143372,8940.5319999999992,25444.726259027182,0.13375024338255648,3403.2383299474113]
[757,null,"DRY PINEY UNIT 3 FR","FRONTIER",2.8459968891143372,8386.9959999999992,23869.364525014389,0.13375024338255648,3192.5333146076341]
[758,null,"DRY PINEY UNIT 31 FR","FRONTIER",2.8459968891143372,2133.0700000000002,6070.7105842631199,0.13375024338255648,811.95901815025388]
[759,null,"DRY PINEY UNIT 35 FR","FRONTIER",2.8459968891143372,78529.570000000007,223494.91192348659,0.13375024338255648,29892.498864529356]
[760,null,"DRY PINEY UNIT 6 FR","FRONTIER",2.8459968891143372,14285.602999999999,40656.781697122438,0.13375024338255648,5437.8544471415935]
[761,null,"DRY PINEY UNIT 8 FR","FRONTIER",2.8459968891143372,5979.32,17017.12611901914,0.13375024338255648,2276.0447600904686]
[762,null,"DRY PINEY UNIT 9 FR","FRONTIER",2.8459968891143372,6200.1440000000002,17645.590536060925,0.13375024338255648,2360.1020288270838]
[763,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",2.8459968891143372,7453.1229999999996,21211.564872186515,0.13375000000000004,2837.0468016549471]
[764,"E HIAW (CO)","F WILSON 29E (DD) FT UN","FORT UNION",2.8459968891143372,19867.954999999998,56544.13812306364,0.16249999999999998,9188.422444997841]
[765,null,"F WILSON 32 LANCE","LANCE",2.8459968891143372,33946.585999999996,96611.878152052304,0.1925,18597.786544270068]
[766,null,"F WILSON 32 LEWIS","LEWIS",2.8459968891143372,30103.420999999998,85674.242517699211,0.1925,16492.291684657099]
[767,null,"F WILSON 32 MESA","MESAVERDE",2.8459968891143372,4197.232,11945.309214891147,0.1925,2299.4720238665459]
[768,null,"F WILSON 33 FT UN","FORT UNION",2.8459968891143372,445700.52899999992,1268462.3190106142,0.1925,244178.99640954324]
[769,null,"F WILSON 33 LANCE","LANCE",2.8459968891143372,22040.117999999999,62726.107263712904,0.1925,12074.775648264735]
[770,null,"F WILSON 33 LEWIS","LEWIS",2.8459968891143372,22040.117999999999,62726.107263712904,0.1925,{"$f":"G781*H781","v":12074.775648264735}]
[771,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.8459968891143372,33029.875,94002.921497835414,0.16249999999999998,15275.474743398252]
[{"$f":"A782+1","v":772},null,"F WILSON 35 ALMOND","MESAVERDE",2.8459968891143372,2521.2610000000004,7175.5009626453038,0.1925,1381.2839353092211]
[773,null,"F WILSON 35 LANCE","MESAVERDE",2.8459968891143372,85564.745999999999,243517.00093385842,0.1925,46877.022679767746]
[774,null,"F WILSON 35 LEWIS","MESAVERDE",2.8459968891143372,12698.814999999999,36140.787985438481,0.1925,6957.1016871969077]
[775,null,"F WILSON 37 FT UN","FORT UNION",2.8459968891143372,3934.1109999999999,11196.467667430494,0.16249999999999998,1819.4259959574549]
[776,null,"F WILSON 37 LANCE","FORT UNION",2.8459968891143372,2657.3069999999998,7562.6874554217511,0.16249999999999998,1228.9367115060345]
[777,null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",2.8459968891143372,47391.302000000003,134875.49806307809,0.16249999999999998,21917.268435250186]
[778,null,"F WILSON 37 LEWIS","FORT UNION",2.8459968891143372,2444.248,6956.3222042239404,0.16249999999999998,1130.4023581863901]
[779,null,"F WILSON 37 MESA","FORT UNION",2.8459968891143372,9959.2950000000019,28344.122587771977,0.23250000000000004,6590.0085016569856]
[780,null,"F WILSON A 2 WAS","WASATCH",2.8459968891143372,130845.447,372385.73511677491,0.1925,71684.254009979166]
[781,null,"F WILSON A 20 FT UN","FORT UNION",2.8459968891143372,5488.7960000000003,15621.096340983218,0.1925,3007.0610456392697]
[782,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",2.8459968891143372,104282.459,296787.55390319345,0.1925,57131.604126364742]
[783,null,"F WILSON A 22 FT UN","FORT UNION",2.8459968891143372,55173.973999999995,157024.95836407531,0.1925,30227.3044850845]
[784,null,"F WILSON A 26 FT UN","FORT UNION",2.8459968891143372,72723.400999999998,206970.57301181447,0.1925,39841.835304774286]
[785,null,"F WILSON A 9 WAS","WASATCH",2.8459968891143372,93383.615000000005,265769.47778425098,0.1925,51160.624473468313]
[786,null,"F WILSON B 12 FT UN","FORT UNION",2.8459968891143372,56844.509000000005,161779.29577723195,0.16249999999999998,26289.135563800188]
[787,null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",2.8459968891143372,39709.728999999999,113013.76520157338,0.16249999999999998,18364.736845255673]
[788,null,"F WILSON B 24 FT UN","FORT UNION",2.8459968891143372,105126.12899999997,299188.63609863241,0.16249999999999998,48618.153366027764]
[789,null,"F WILSON B 25 FT UN","FORT UNION",2.8459968891143372,34300.740000000005,97619.79933431973,0.16249999999999998,15863.217391826955]
[790,null,"F WILSON B 3 WAS","WASATCH",2.8459968891143372,171086.63099999999,486912.01959505252,0.16249999999999998,79123.203184196027]
[791,null,"F WILSON B 6 FT UN","WASATCH",2.8459968891143372,55652.828000000009,158387.7753584153,0.16249999999999998,25738.013495742482]
[792,null,"F WILSON B 6 WAS","WASATCH",2.8459968891143372,63051.683000000005,179444.89367142334,0.16249999999999998,29159.795221606288]
[793,null,"G KUYKENDALL 9 FT UN","FORT UNION",2.8459968891143372,15066.15,42878.216030929972,0.1925,8254.0565859540202]
[794,null,"G KUYKENDALL A 8 FT UN","FORT UNION",2.8459968891143372,9705.2520000000004,27621.117000070702,0.1925,5317.0650225136105]
[795,null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",2.8459968891143372,21779.298999999999,61983.817201090991,0.13375000000000004,8290.3355506459229]
[796,null,"HIAWATHA STLD 7 FT UN","FORT UNION",2.8459968891143372,29908.734000000008,{"$f":"E807*F807","v":85120.163921348227},0.13749999999999996,11704.022539185378]
[797,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",2.8459968891143372,39107.107999999993,111298.70771025839,0.1925,21425.001234224739]
[798,null,"KS WHITFORD 1 WAS","WASATCH",2.8459968891143372,66243.12,188527.71344522771,0.15500000000000003,29221.795584010299]
[799,null,"STATE LAND 5  FT UN","FORT UNION",2.8459968891143372,38463.299000000006,109466.42929907462,0.13375000000000004,14641.134918751233]
[800,null,"STLD 3712100 NE4 2 WAS","WASATCH",2.8459968891143372,22565.888000000003,64222.447048102564,0.13375000000000004,8589.752292683721]
[801,null,"STLD 3712100 SE4 4 WAS","WASATCH",2.8459968891143372,45069.277000000002,128267.02213663235,0.13749999999999996,17636.715543786944]
[802,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",2.8459968891143372,5494.0730000000003,15636.114666567075,0.1925,3009.9520733141621]
[803,null,"HIAWATHA UNIT 4 FT UN (WILSON)","FORT UNION",2.8459968891143372,205166.72200000001,583903.85256178607,0.1925,112401.49161814382]
[804,null,"MW NEWBERGER 7 FT UN","FORT UNION",2.8459968891143372,39817.381000000001,113320.14245868032,0.1925,21814.127423295962]
[805,null,"MW NEWBERGER 8 FT UN","FORT UNION",2.8459968891143372,67706.438999999998,192692.31476700964,0.16249999999999998,31312.501149639062]
[806,null,"MW NEWBERGER A 1 WAS","FORT UNION",2.8459968891143372,2237.9630000000002,6369.2357359529897,0.1925,1226.0778791709506]
[807,null,"MW NEWBERGER A 3 WAS","WASATCH",2.8459968891143372,22357.502000000004,63629.381140367586,0.1925,12248.65586952076]
[808,null,"MW NEWBERGER A 6 FT UN","FORT UNION",2.8459968891143372,138398.05399999997,393880.43114347797,0.1925,75821.982995119513]
[809,null,"MW NEWBERGER B 4 WAS","WASATCH",2.8459968891143372,112685.201,320701.73149522382,0.16249999999999998,52114.031367973861]
[810,null,"MW NEWBERGER C 5 FT UN","FORT UNION",2.8459968891143372,46206.257000000005,131502.86367961759,0.1925,25314.301258326384]
[811,null,"MW NEWBERGER D 2 FT UN","FORT UNION",2.8459968891143372,7499.5390000000007,21343.664663791649,0.16249999999999998,3468.3455078661427]
[812,null,"WW WILSON A 1 WAS","WASATCH",2.8459968891143372,194564.31200000003,553729.42668467143,0.1925,106592.91463679925]
[813,null,"WW WILSON A 6 FT UN","FORT UNION",2.8459968891143372,153107.62099999998,435743.81306569692,0.1925,83880.68401514666]
[814,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",2.8459968891143372,5802.2910000000002,16513.302135736118,0.16249999999999998,2683.4115970571188]
[815,null,"WW WILSON C 3 FT UN","FORT UNION",2.8459968891143372,11636.923000000001,33118.646656863086,0.16249999999999998,5381.7800817402504]
[816,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",2.8459968891143372,5272.91,15006.68545657988,0.14120951073665619,2119.0867111025391]
[817,"GRANGER (WY)","GRANGER 1 FR","FRONTIER",2.8459968891143372,2600.212,7400.1952630377691,0.16500000000000004,1221.0322184012321]
[818,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",2.8459968891143372,15558.692999999999,44279.99187668501,0.17239620835829686,7633.702705676681]
[819,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",2.8459968891143372,5422.4170000000004,15432.181913480697,0.17239590299445887,2660.4449361492611]
[820,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",2.8459968891143372,5422.4170000000004,15432.181913480697,0.17239590299445887,2660.4449361492611]
[821,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",2.8459968891143372,187522.83999999997,533689.41927788546,0.17149599576399291,91525.598387768085]
[822,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",2.8459968891143372,7372.3150000000014,20981.585555570968,0.13473270000000004,2826.9056721830775]
[823,null,"ISLAND UNIT 11 WAS","WASATCH",2.8459968891143372,5437.1269999999986,15474.046527719565,0.13473270000000004,2084.8600686052823]
[824,null,"ISLAND UNIT 12 WAS","LANCE",2.8459968891143372,4032.0229999999997,11475.124914837457,0.13473270000000004,1546.0745626133212]
[825,null,"ISLAND UNIT 13 WAS","WASATCH",2.8459968891143372,19347.793000000001,55063.758689228154,0.13473270000000004,7418.8888803481723]
[826,null,"ISLAND UNIT 14 WAS","WASATCH",2.8459968891143372,9997.4249999999993,28452.6404491539,0.13473270000000004,3833.5010698437186]
[827,null,"ISLAND UNIT 15 WAS","WASATCH",2.8459968891143372,12471.782000000001,35494.652773712187,0.13473270000000004,4782.2904037647331]
[828,null,"ISLAND UNIT 17 WAS","WASATCH",2.8459968891143372,1940.0130000000004,5521.2709628413741,0.13473270000000004,743.89574425521823]
[829,null,"ISLAND UNIT 18 WAS","WASATCH",2.8459968891143372,4597.621000000001,13084.815063326751,0.13473270000000004,1762.9524624826845]
[830,null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",2.8459968891143372,8611.6769999999997,24508.805952057486,0.13473270000000004,3302.1375996967768]
[831,null,"ISLAND UNIT 21 WAS","WASATCH",2.8459968891143372,9166.7899999999991,26088.655823164412,0.13473270000000004,3514.9950384256649]
[832,null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",2.8459968891143372,10423.992,29666.648804152737,0.13473270000000004,3997.0676933352706]
[833,null,"ISLAND UNIT 23 WAS","WASATCH",2.8459968891143372,12529.95,35660.198720758191,0.13473270000000004,4804.5948561842988]
[834,null,"ISLAND UNIT 24 WAS","WASATCH",2.8459968891143372,23599.883000000002,67165.193601462335,0.13473270000000004,{"$f":"G845*H845","v":9049.3478799477471}]
[835,null,"ISLAND UNIT 25 WAS","WASATCH",2.8459968891143372,6572.2969999999987,18704.736816335488,0.13473270000000004,2520.139694054285]
[{"$f":"A846+1","v":836},null,"ISLAND UNIT 26 WAS","WASATCH",2.8459968891143372,22138.342000000004,63005.652462149286,0.13473270000000004,8488.9216714870236]
[837,null,"ISLAND UNIT 27 WAS","WASATCH",2.8459968891143372,23641.362000000005,67283.242706425925,0.13473270000000004,9065.2529545920752]
[838,null,"ISLAND UNIT 3 WAS","WASATCH",2.8459968891143372,9134.1790000000001,25995.845018613509,0.13473270000000004,3502.4903881393493]
[839,null,"ISLAND UNIT 30 WAS","WASATCH",2.8459968891143372,21114.936000000002,60093.042169848333,0.13473270000000004,8096.4978227575266]
[840,null,"ISLAND UNIT 32 WAS","WASATCH",2.8459968891143372,24653.370000000003,70163.414326184735,0.13473270000000004,9453.3062533855518]
[841,null,"ISLAND UNIT 33 WAS","WASATCH",2.8459968891143372,12593.697,35841.622484448562,0.13473270000000004,4829.0385697104639]
[842,null,"ISLAND UNIT 34 WAS","WASATCH",2.8459968891143372,8443.1080000000002,24029.059102456373,0.13473270000000004,3237.5000113335245]
[843,null,"ISLAND UNIT 35 WAS","WASATCH",2.8459968891143372,3776.3620000000001,10747.514504169598,0.13473270000000004,1448.0416474359315]
[844,null,"ISLAND UNIT 36 WAS","FRONTIER",2.8459968891143372,9964.4129999999986,28358.688399850456,0.13473270000000004,3820.8426565705327]
[845,null,"ISLAND UNIT 37 WAS","DAKOTA",2.8459968891143372,9965.8770000000004,28362.854939296125,0.13473270000000004,3821.4040256797043]
[846,null,"ISLAND UNIT 38 WAS","WASATCH",2.8459968891143372,12148.000999999998,34573.17305495785,0.13473270000000004,4658.1369532617209]
[847,null,"ISLAND UNIT 39 WAS","FRONTIER",2.8459968891143372,12369.886,35204.657074698996,0.13473270000000004,4743.2185002482993]
[848,null,"ISLAND UNIT 41 WAS","DAKOTA",2.8459968891143372,12026.794,34228.21831001898,0.13473270000000004,4611.6602690982954]
[849,null,"ISLAND UNIT 43 WAS","WASATCH",2.8459968891143372,2779.3240000000005,7909.9474578408181,0.13473270000000004,1065.7285778530299]
[850,null,"ISLAND UNIT 44 WAS","WASATCH",2.8459968891143372,8877.0239999999994,25263.982688593307,0.13473270000000004,3403.8846003874364]
[851,null,"ISLAND UNIT 45 WAS","WASATCH",2.8459968891143372,2502.2420000000002,7121.3729478112382,0.13473270000000004,959.48180496556745]
[852,null,"ISLAND UNIT 47 WAS","WASATCH",2.8459968891143372,9263.6689999999999,26364.373155784924,0.13473270000000004,3552.1431790864244]
[853,null,"ISLAND UNIT 50 WAS","WASATCH",2.8459968891143372,19347.793000000001,55063.758689228154,0.13473270000000004,7418.8888803481723]
[854,null,"ISLAND UNIT 51 WAS","WASATCH",2.8459968891143372,21762.418000000001,61935.773927605864,0.13473270000000004,8344.7740478559444]
[855,null,"ISLAND UNIT 52 WAS","WASATCH",2.8459968891143372,8059.6819999999989,22937.829899250817,0.13473270000000004,3090.4757544667914]
[856,null,"ISLAND UNIT 53 WAS","WASATCH",2.8459968891143372,17281.244000000002,49182.366664025816,0.13473270000000004,6626.4730530341931]
[857,null,"ISLAND UNIT 54 WAS","WASATCH",2.8459968891143372,20155.153999999999,57361.50558362039,0.13473270000000004,7728.4705233462528]
[858,null,"ISLAND UNIT 55 WAS","WASATCH",2.8459968891143372,6334.8909999999996,18029.080078878411,0.13473270000000004,2429.1066375435021]
[859,null,"ISLAND UNIT 56 WAS","WASATCH",2.8459968891143372,9791.7489999999998,27867.28719298842,0.13473270000000004,3754.634845186752]
[860,null,"ISLAND UNIT 57 WAS","WASATCH",2.8459968891143372,15440.287000000002,{"$f":"E871*F871","v":43943.008769032545},0.13473270000000004,5920.5602175754329]
[861,null,"ISLAND UNIT 58 WAS","WASATCH",2.8459968891143372,26357.01,75011.96846635548,0.13473270000000004,10106.565043786935]
[862,null,"ISLAND UNIT 59 WAS","WASATCH",2.8459968891143372,20377.796000000002,57995.144023006593,0.13473270000000004,7813.8423411085423]
[863,null,"ISLAND UNIT 60 WAS","WASATCH",2.8459968891143372,16679.420999999998,47469.580278228343,0.13473270000000004,6395.7047187524577]
[864,null,"ISLAND UNIT 64 WAS","WASATCH",2.8459968891143372,15341.225,43661.078625203096,0.13473270000000004,5882.5750080859025]
[865,null,"ISLAND UNIT 65 WAS","WASATCH",2.8459968891143372,13149.782000000001,37424.238664531709,0.13473270000000004,5042.2687207167528]
[866,null,"ISLAND UNIT 66 WAS","WASATCH",2.8459968891143372,15342.093000000003,43663.54895050286,0.13473270000000004,5882.9078416834182]
[867,null,"ISLAND UNIT 67 WAS","WASATCH",2.8459968891143372,12899.306999999999,36711.387593730789,0.13473270000000004,4946.2243712498539]
[868,null,"ISLAND UNIT 68 WAS","WASATCH",2.8459968891143372,16588.252,47210.113587844688,0.13473270000000004,6360.7460709970037]
[869,null,"ISLAND UNIT 69 WAS","WASATCH",2.8459968891143372,14029.082999999999,39926.726575126828,0.13473270000000004,5379.4356736285918]
[870,null,"ISLAND UNIT 70 WAS","WASATCH",2.8459968891143372,14029.082999999999,39926.726575126828,0.13473270000000004,5379.4356736285918]
[871,null,"ISLAND UNIT 71 WAS","WASATCH",2.8459968891143372,14118.739999999998,40181.890118214149,0.13473270000000004,5413.8145467303129]
[872,null,"ISLAND UNIT 72 WAS","WASATCH",2.8459968891143372,4677.9989999999998,13313.57060127998,0.13473270000000004,1793.7733137510756]
[873,null,"ISLAND UNIT 73 WAS","WASATCH",2.8459968891143372,5572.0870000000004,15858.142267874442,0.13473270000000004,2136.6103247348474]
[874,null,"ISLAND UNIT 74 WAS","WASATCH",2.8459968891143372,18751.143999999997,53365.697491334962,0.13473270000000004,7190.1045103907882]
[875,null,"ISLAND UNIT 75 WAS","WASATCH",2.8459968891143372,15949.984999999999,45393.607691420337,0.13473270000000004,6116.0033270058302]
[876,null,"ISLAND UNIT 76 WAS","WASATCH",2.8459968891143372,15951.788999999999,45398.741869808298,0.13473270000000004,6116.6950687223225]
[877,null,"ISLAND UNIT 77 WAS","WASATCH",2.8459968891143372,11254.851000000001,32031.27093344539,0.13473270000000004,4315.6596172946192]
[878,null,"ISLAND UNIT 78 WAS","WASATCH",2.8459968891143372,3753.0380000000005,10681.134472727896,0.13473270000000004,1439.098086573706]
[879,null,"ISLAND UNIT 79 WAS","WASATCH",2.8459968891143372,16253.695,46257.965406613257,0.13473270000000004,6232.4605757396039]
[880,null,"ISLAND UNIT 80 WAS","WASATCH",2.8459968891143372,14221.638000000001,40474.73750611025,0.13473270000000004,5453.270665989502]
[881,null,"ISLAND UNIT 81 WAS","WASATCH",2.8459968891143372,18961.316000000003,53963.846349513915,0.13473270000000004,7270.6947210551552]
[882,null,"ISLAND UNIT 82 WAS","WASATCH",2.8459968891143372,18283.706999999999,52035.373243478025,0.13473270000000004,7010.8663326015539]
[883,null,"ISLAND UNIT 83 WAS","WASATCH",2.8459968891143372,15239.419000000002,43371.339065909931,0.13473270000000004,5843.5376149655249]
[884,null,"ISLAND UNIT 86 MESA","MESAVERDE",2.8459968891143372,10177.328000000001,28964.643827496242,0.20545219999999997,5950.8497965755223]
[885,null,"ISLAND UNIT 86 WAS","WASATCH",2.8459968891143372,27512.813999999998,78301.383054781385,0.13473270000000004,10549.756752704947]
[886,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",2.8459968891143372,29425.507000000005,83744.901382612166,0.13968749999999996,11698.115911883635]
[887,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",2.8459968891143372,91466.13,260312.32143932756,0.13968769999999997,36362.429463520348]
[888,null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",2.8459968891143372,29597.375000000004,84234.037175950463,0.14954164296521585,12596.496312884703]
[889,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",2.8459968891143372,49413.175000000003,140629.74233126236,0.13968749999999996,19644.217131898207]
[890,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",2.8459968891143372,88290.91399999999,251275.66658106146,0.13968769999999997,35100.119930675333]
[891,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",2.8459968891143372,11596.162999999999,33002.643823662773,0.13968749999999996,4610.056809117892]
[892,null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",2.8459968891143372,2991.3209999999995,8513.2902603423863,0.14891328232520415,1267.7419960547766]
[893,null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",2.8459968891143372,4775.0480000000007,13589.77175337164,0.14891328232520415,2023.6975178449156]
[894,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",2.8459968891143372,41949.806000000004,119389.01737494997,0.13968749999999996,16677.153364563321]
[895,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",2.8459968891143372,10910.181,31050.341185674351,0.125,3881.2926482092939]
[896,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",2.8459968891143372,11244.703,32002.389757014655,0.18500000000000005,5920.4421050477131]
[897,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",2.8459968891143372,5799.2340000000004,16504.601923246097,0.125,2063.0752404057621]
[898,null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",2.8459968891143372,28.995000000000001,82.519679799870218,0.18500000000000005,{"$f":"G909*H909","v":15.266140762975995}]
[899,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",2.8459968891143372,6654.7419999999993,18939.375029858522,0.125,2367.4218787323152]
[{"$f":"A910+1","v":900},null,"JOHNSON RIDGE 7 MESA","FRONTIER",2.8459968891143372,2113.1089999999999,6013.9016403595078,0.125,751.73770504493848]
[901,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",2.8459968891143372,17949.899999999998,51085.359559913435,0.125,6385.6699449891794]
[902,null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",2.8459968891143372,297.90300000000002,847.83101125782844,0.18500000000000005,156.84873708269831]
[903,null,"JOHNSON RIDGE S90-17 TRANS","DAKOTA",2.8459968891143372,12.002000000000001,34.157654663150275,0.18500000000000005,6.3191661126828027]
[904,"KINNEY (WY)","KINNEY 13-1 FR","MESAVERDE",2.8459968891143372,241327.94700000001,686818.58641834965,0.12825976470588241,88091.190289644292]
[905,null,"KINNEY UNIT 18 MESA","MESAVERDE",2.8459968891143372,109697.21399999999,312197.92978850967,0.16001168927094148,49955.318132350214]
[906,null,"KINNEY UNIT 2 DK","DAKOTA",2.8459968891143372,117.03399999999999,333.0783999206073,0.17049203399779811,56.787213883196372]
[907,null,"KINNEY UNIT 4 FR","FRONTIER",2.8459968891143372,197471.06399999998,562002.03383409814,0.18791808745078439,105610.34734155475]
[908,null,"KINNEY UNIT 5 DK","DAKOTA",2.8459968891143372,37418.85,106493.93069423601,0.17049203399779811,18156.366852480842]
[909,null,"PIONEER 3 MESA","MESAVERDE",2.8459968891143372,18765.346000000001,53406.116339154178,0.16001200762674619,8545.6198949756326]
[910,"LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 DK","DAKOTA",2.8459968891143372,13341.019000000002,37968.498571615273,0.16500014076444472,6264.807608931138]
[911,null,"LEUCITE HILLS UNIT 1 FR","FRONTIER",2.8459968891143372,22710.438000000002,64633.835898424033,0.16500014076444472,10664.592021385986]
[912,null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",2.8459968891143372,17606.025999999998,50106.695225666132,0.16500014076444472,8267.6117654760419]
[913,null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",2.8459968891143372,5256.8619999999992,14961.012898503372,0.16500014076444472,2468.5692342317293]
[914,"LO HORSE DR (CO)","LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",2.8459968891143372,2705.0039999999999,7698.4329690418381,0.125,962.30412113022976]
[915,null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",2.8459968891143372,4594.1329999999998,13074.888226177516,0.125,1634.3610282721895]
[916,null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",2.8459968891143372,29517.486999999997,84006.676176472887,0.125,10500.834522059111]
[917,null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",2.8459968891143372,17041.181,48499.148112834351,0.125,6062.3935141042939]
[918,null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",2.8459968891143372,11124.540999999999,31660.409078824898,0.125,3957.5511348531122]
[919,"MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",2.8459968891143372,300.98099999999999,856.59098968252238,0.15000000000000002,128.48864845237838]
[920,null,"ES LAUZER B 2 DK","DAKOTA",2.8459968891143372,4149.1450000000004,11808.453762484309,0.15000000000000002,1771.2680643726467]
[921,"NO BAXTER (WY)","GW CAPPERS B 3 DK","DAKOTA",2.8459968891143372,1054.0340000000001,2999.7774850207416,0.15000000000000002,449.96662275311132]
[922,null,"NORTH BAXTER 14-1 MORR","MORRISON",2.8459968891143372,32335.759999999998,92027.472367147813,0.15000000000000002,13804.120855072175]
[923,null,"OF FEATHERSTONE 1 DK","DAKOTA",2.8459968891143372,8274.7060000000001,23549.787534335741,0.17500000000000004,4121.2128185087558]
[924,null,"TERESA LAURUNEN 1 DK","DAKOTA",2.8459968891143372,266.00700000000001,{"$f":"E935*F935","v":757.05509448263751},0.15500000000000003,117.34353964480883]
[925,null,"TERESA LAURUNEN 1 FR","FRONTIER",2.8459968891143372,7831.6659999999993,22288.897072582524,0.15500000000000003,3454.7790462502917]
[926,null,"UP 11-19-104 A1 3 MORR","MORRISON",2.8459968891143372,4317.07,12286.367790088831,0.15000000000000002,1842.9551685133249]
[927,null,"UPRR 11-19-104 #1  DK","DAKOTA",2.8459968891143372,12583.151,35811.608601255961,0.15000000000000002,5371.7412901883945]
[928,null,"UPRR 35-20-104 1  DK","DAKOTA",2.8459968891143372,10455.806999999999,29757.194195179909,0.15000000000000002,4463.5791292769873]
[929,"PINEDALE (WY)","MESA 12A4-8 LANCE","LANCE",2.8459968891143372,168267.38,478888.44001942006,0.21871569370647798,104740.41736686052]
[930,null,"MESA 4B2-16 LANCE","LANCE",2.8459968891143372,72450.611000000004,206194.213520433,0.16146353402870528,33292.846411278559]
[931,null,"MESA UNIT 1 LANCE","LANCE",2.8459968891143372,57972.174999999996,164988.62970519194,0.18802333333333335,31021.712119269207]
[932,null,"MESA UNIT 10-16 LANCE","LANCE",2.8459968891143372,10036.337,28563.38388010312,0.16606118067763384,4743.2692512784179]
[933,null,"MESA UNIT 10-7D LANCE","LANCE",2.8459968891143372,80647.865999999995,229523.57574970991,0.21459404564900905,49254.392691957037]
[934,null,"MESA UNIT 10A1-16 LANCE","LANCE",2.8459968891143372,2717.9159999999997,7735.1804808740826,0.15973186745092083,1235.554823279929]
[935,null,"MESA UNIT 10A-16 LANCE","LANCE",2.8459968891143372,13761.475,39165.115039624725,0.17314277563908706,6781.1567261847777]
[936,null,"MESA UNIT 10A2-16 LANCE","LANCE",2.8459968891143372,7798.2389999999996,22193.763934570099,0.15891728232064015,3526.9726489477175]
[937,null,"MESA UNIT 10A2-7 LANCE","LANCE",2.8459968891143372,150145.89499999999,427314.75008328789,0.21874060889063543,93471.088621168092]
[938,null,"MESA UNIT 10B1-16 LANCE","LANCE",2.8459968891143372,5551.84,15800.519368860543,0.15934556457447613,2517.7426794010285]
[939,null,"MESA UNIT 10B1-7 LANCE","LANCE",2.8459968891143372,111031.42300000001,315995.08445193811,0.21923531136067373,69277.280728263038]
[940,null,"MESA UNIT 10B2-16 LANCE","LANCE",2.8459968891143372,19172.529000000002,54564.957890454425,0.16017168344014432,8739.7611621546712]
[941,null,"MESA UNIT 10C2-16 LANCE","LANCE",2.8459968891143372,21795.739000000001,62030.605389948039,0.1605168577514294,9956.9578616133404]
[942,null,"MESA UNIT 10C3-7 LANCE","LANCE",2.8459968891143372,114923.716,327072.5382214596,0.22309331262946097,72967.696021951415]
[943,null,"MESA UNIT 10C4-16 LANCE","LANCE",2.8459968891143372,29872.376,85016.689166453783,0.17855998309987034,15180.578580768917]
[944,null,"MESA UNIT 10C4-7 LANCE","LANCE",2.8459968891143372,188471.20200000002,536388.45457963995,0.21763085554998193,116734.67827729967]
[945,null,"MESA UNIT 10D2-16 LANCE","LANCE",2.8459968891143372,15953.855,45404.621699381212,0.1771839574301742,8044.970558316325]
[946,null,"MESA UNIT 10D4-16 LANCE","LANCE",2.8459968891143372,21666.717000000004,61663.409179320741,0.17564123670606832,10830.63744776822]
[947,null,"MESA UNIT 11-16 LANCE","LANCE",2.8459968891143372,27471.310999999998,78183.265645892461,0.16253713216040649,12707.683781018592]
[948,null,"MESA UNIT 11A-16D LANCE","LANCE",2.8459968891143372,6455.5069999999996,18372.352839655825,0.15598881469780587,2865.8815426677802]
[949,null,"MESA UNIT 11B1-16 LANCE","LANCE",2.8459968891143372,26855.24,76429.929496418918,0.16041605958495306,12260.588124171298]
[950,null,"MESA UNIT 11B2-16 LANCE","LANCE",2.8459968891143372,30281.272999999997,86180.408756421966,0.16064526514322411,13844.474614826839]
[951,null,"MESA UNIT 11C2-16 LANCE","LANCE",2.8459968891143372,26123.591999999997,74347.661564492184,0.16130474217446553,11992.630379934832]
[952,null,"MESA UNIT 11D1-16 LANCE","LANCE",2.8459968891143372,21317.226000000002,60668.758880547277,0.16130773545836821,9786.3401080908479]
[953,null,"MESA UNIT 11D2-16 LANCE","LANCE",2.8459968891143372,11151.722999999998,31737.768966264797,0.15862030005683414,5034.2544365634012]
[954,null,"MESA UNIT 12-16 LANCE","LANCE",2.8459968891143372,12980.989000000001,36943.854311627438,0.1601988918589527,5918.364521721307]
[955,null,"MESA UNIT 12-8 LANCE","LANCE",2.8459968891143372,70346.869000000006,200206.97033293382,0.2118612219351633,42416.093374672346]
[956,null,"MESA UNIT 12A-16 LANCE","LANCE",2.8459968891143372,26836.018,76375.223744216361,0.15974326246146506,12200.427412125473]
[957,null,"MESA UNIT 12B1-16 LANCE","LANCE",2.8459968891143372,38497.076000000001,109562.55853599822,0.15885288079212032,17404.328050398628]
[958,null,"MESA UNIT 12B-16D LANCE","LANCE",2.8459968891143372,22790.974999999995,64863.043949882616,0.16178215508277546,10493.68303544079]
[959,null,"MESA UNIT 12C2-16 LANCE","LANCE",2.8459968891143372,28749.761000000002,81821.7303687807,0.17814795909463726,14576.374274789983]
[960,null,"MESA UNIT 12C3-8 LANCE","LANCE",2.8459968891143372,176363.70899999997,501930.56716666615,0.21896880707964608,109907.13752929505]
[961,null,"MESA UNIT 12D1-16 LANCE","LANCE",2.8459968891143372,27247.008999999995,77544.90285167034,0.16348451164052363,12677.390572917175]
[962,null,"MESA UNIT 12D2-16 LANCE","LANCE",2.8459968891143372,40029.778000000006,113924.62365993756,0.18474765965335066,{"$f":"G973*H973","v":21047.307598062205}]
[963,null,"MESA UNIT 13-05V LANCE","LANCE",2.8459968891143372,66776.064000000013,190044.47041129993,0.20475464566929127,38912.488200473825]
[{"$f":"A974+1","v":964},null,"MESA UNIT 13-9D LANCE","LANCE",2.8459968891143372,30639.536999999997,87200.02698590362,0.17501400024029512,15261.225543864677]
[965,null,"MESA UNIT 13A-16D LANCE","LANCE",2.8459968891143372,21968.918999999998,62523.475131204854,0.16207701499726726,10133.618216521556]
[966,null,"MESA UNIT 13A1-9 LANCE","LANCE",2.8459968891143372,57390.070999999989,163331.9635320509,0.17884088250596711,29210.432499504419]
[967,null,"MESA UNIT 13A2-9 LANCE","LANCE",2.8459968891143372,46954.489000000001,133632.32962395338,0.1746395406611537,23337.488663007101]
[968,null,"MESA UNIT 13AA-16D LANCE","LANCE",2.8459968891143372,24113.690000000002,68627.486725067516,0.1754845382200193,12043.062817148977]
[969,null,"MESA UNIT 13B1-16 LANCE","LANCE",2.8459968891143372,46118.373999999996,131252.74893501154,0.17908837804037789,23505.841920112151]
[970,null,"MESA UNIT 13B1-9 LANCE","LANCE",2.8459968891143372,61917.238000000005,176216.26673055204,0.1773073165485036,31244.433386189536]
[971,null,"MESA UNIT 13B2-16 LANCE","LANCE",2.8459968891143372,39321.494999999995,111908.85244532496,0.18014543642253578,20159.869063308222]
[972,null,"MESA UNIT 13C1-16 LANCE","LANCE",2.8459968891143372,64716.32699999999,184182.46531690616,0.18495113258938817,34064.755563467501]
[973,null,"MESA UNIT 13C2-16 LANCE","LANCE",2.8459968891143372,59534.736000000004,169435.67345024337,0.17712108905794205,30010.631006772943]
[974,null,"MESA UNIT 13C2-5 LANCE","LANCE",2.8459968891143372,213645.88400000002,608035.52123608266,0.20241841305925246,123077.58529226325]
[975,null,"MESA UNIT 13D1-16 LANCE","LANCE",2.8459968891143372,30014.000000000004,85419.75062987773,0.1756062868827854,15000.245234566297]
[976,null,"MESA UNIT 13D1-5 LANCE","LANCE",2.8459968891143372,277916.511,790949.52573951043,0.21682376229346673,171496.65195507384]
[977,null,"MESA UNIT 13D1-9 LANCE","LANCE",2.8459968891143372,36555.693000000007,104037.38855741877,0.17994848034361852,18721.369969826075]
[978,null,"MESA UNIT 13D2-9 LANCE","LANCE",2.8459968891143372,33403.410999999993,95066.003791807612,0.17755827280997685,16879.755436220072]
[979,null,"MESA UNIT 14-16 LANCE","LANCE",2.8459968891143372,12082.825000000001,34387.682361712941,0.16702222123805621,5743.507091282022]
[980,null,"MESA UNIT 14-6D LANCE","LANCE",2.8459968891143372,79338.94200000001,225798.38211762285,0.21087100972050571,47614.332830399711]
[981,null,"MESA UNIT 14A-16D LANCE","LANCE",2.8459968891143372,5524.4930000000004,15722.689891933933,0.16990476815254588,2671.3599808234117]
[982,null,"MESA UNIT 14A2-16 LANCE","LANCE",2.8459968891143372,26044.826999999997,74123.496619521087,0.17327562120691622,12843.794922776271]
[983,null,"MESA UNIT 14B1-16 LANCE","LANCE",2.8459968891143372,20867.402999999998,59388.564021895181,0.173422907174996,10299.337425625436]
[984,null,"MESA UNIT 14B1-6 LANCE","LANCE",2.8459968891143372,221388.08200000002,630069.7926589899,0.2175211671697839,137053.51669760721]
[985,null,"MESA UNIT 14B-16D LANCE","LANCE",2.8459968891143372,15492.337000000001,44091.142907110945,0.16153743228329803,7122.3700116506507]
[986,null,"MESA UNIT 14B1-9 LANCE","LANCE",2.8459968891143372,57915.019,164825.96390699773,0.17147017692816746,28262.737193488643]
[987,null,"MESA UNIT 14B2-9 LANCE","LANCE",2.8459968891143372,62693.223000000005,178424.71762655143,0.18028720938024972,32167.694425350011]
[988,null,"MESA UNIT 14C1-16 LANCE","LANCE",2.8459968891143372,11074.654,{"$f":"E999*F999","v":31518.430832017653},0.17146607506095693,5404.3416268463179]
[989,null,"MESA UNIT 14C1-9 LANCE","LANCE",2.8459968891143372,44544.748999999996,126774.21708037898,0.17447457362147334,22118.877471295225]
[990,null,"MESA UNIT 14C2-16 LANCE","LANCE",2.8459968891143372,18347.511000000002,52216.959228991087,0.17452689709603181,9113.2638700258158]
[991,null,"MESA UNIT 14C2-6 LANCE","LANCE",2.8459968891143372,204743.524,582699.43237030669,0.21635717902083715,126071.20540468264]
[992,null,"MESA UNIT 14C2-9 LANCE","LANCE",2.8459968891143372,36062.702999999994,102634.34055105427,0.1788077841686104,18351.819013540568]
[993,null,"MESA UNIT 14D1-16 LANCE","LANCE",2.8459968891143372,19874.313000000002,56562.232971284633,0.17238788793584589,9750.6438788550222]
[994,null,"MESA UNIT 14D1-9 LANCE","LANCE",2.8459968891143372,25249.297000000002,71859.420714323976,0.17877525146635012,12846.686008429519]
[995,null,"MESA UNIT 15-16 LANCE","LANCE",2.8459968891143372,20100.774000000001,57206.740272790354,0.16568682570714235,9478.4032048515764]
[996,null,"MESA UNIT 15-6 LANCE","LANCE",2.8459968891143372,73323.528999999995,208678.53543288488,0.19257007611565097,40185.241452013208]
[997,null,"MESA UNIT 15A1-16 LANCE","LANCE",2.8459968891143372,25641.784,72976.437495341786,0.17985397681021864,13125.102496979573]
[998,null,"MESA UNIT 15A1-9 LANCE","LANCE",2.8459968891143372,41155.305000000008,117127.87000055175,0.17793548511053087,20841.204368511371]
[999,null,"MESA UNIT 15A1R-16 LANCE","LANCE",2.8459968891143372,32284.401000000005,91881.304812919814,0.18111107465135354,16640.721855036489]
[1000,null,"MESA UNIT 15A2-9 LANCE","LANCE",2.8459968891143372,18395.739000000001,52354.215966959295,0.18247319533204695,9553.2410765951354]
[1001,null,"MESA UNIT 15B1-16 LANCE","LANCE",2.8459968891143372,11925.865000000002,33940.974689997558,0.18091577485149929,6140.4577352560345]
[1002,null,"MESA UNIT 15B1-6 LANCE","LANCE",2.8459968891143372,308855.48500000004,879001.7494959,0.21737860478951801,191076.17391296415]
[1003,null,"MESA UNIT 15B2-9 LANCE","LANCE",2.8459968891143372,30837.451000000001,87763.289614215813,0.17760710182525938,15587.383515031757]
[1004,null,"MESA UNIT 15C1-9 LANCE","LANCE",2.8459968891143372,17716.333999999999,50420.631450510562,0.18003003032103088,9077.2278088409403]
[1005,null,"MESA UNIT 15C2-16 LANCE","LANCE",2.8459968891143372,32373.096000000001,92133.730506999796,0.17955864802179736,16543.408087041509]
[1006,null,"MESA UNIT 15C2-9 LANCE","LANCE",2.8459968891143372,27640.789000000001,78665.599506665792,0.1773400464424445,13950.561069934851]
[1007,null,"MESA UNIT 15D2-16 LANCE ","LANCE",2.8459968891143372,46345.799999999996,131900.00262351523,0.181607177185064,23953.987147159136]
[1008,null,"MESA UNIT 15D2-9 LANCE","LANCE",2.8459968891143372,36504.342000000004,103891.24377116586,0.17658387953188459,18345.518874505207]
[1009,null,"MESA UNIT 16-6D LANCE","LANCE",2.8459968891143372,78527.917000000001,223490.20749062888,0.19656010805424268,43929.259333423128]
[1010,null,"MESA UNIT 16B2-6 LANCE","LANCE",2.8459968891143372,162892.46799999999,463591.45718815672,0.21657617370610627,100402.86396064916]
[1011,null,"MESA UNIT 16D3-6 LANCE","LANCE",2.8459968891143372,140769.83100000001,400630.50110715098,0.19963114081587774,79978.323981657319]
[1012,null,"MESA UNIT 1-7D LANCE","LANCE",2.8459968891143372,62141.398999999998,176854.22823921277,0.19427508367142873,34358.369988819017]
[1013,null,"MESA UNIT 1A3-16 LANCE","LANCE",2.8459968891143372,18178.634999999998,51736.338658345005,0.17255303114420653,8927.262055800622]
[1014,null,"MESA UNIT 1A-7D LANCE","LANCE",2.8459968891143372,79987.024000000005,227642.82147351385,0.19935842349779073,45382.514009548744]
[1015,null,"MESA UNIT 1B1-16 LANCE","LANCE",2.8459968891143372,27827.272000000001,79196.329544538501,0.17446914498318469,13817.315901442162]
[1016,null,"MESA UNIT 1B4-16 LANCE","LANCE",2.8459968891143372,24242.098999999998,68992.93833960178,0.17942690771833328,12379.189580676386]
[1017,null,"MESA UNIT 1C2-16 LANCE","LANCE",2.8459968891143372,50686.932999999997,144254.85363674682,0.17500754685234401,25245.688056510997]
[1018,null,"MESA UNIT 1C3-7 LANCE","LANCE",2.8459968891143372,164176.78099999999,467246.60799080582,0.20444660869826992,95526.9844294902]
[1019,null,"MESA UNIT 1D1-7 LANCE","LANCE",2.8459968891143372,181692.21100000004,517095.46728230588,0.2033065679828753,105128.90477266679]
[1020,null,"MESA UNIT 1D2-16 LANCE","LANCE",2.8459968891143372,44692.688000000002,127195.25101415768,0.1746312097723268,22212.260561897132]
[1021,null,"MESA UNIT 2 LANCE","LANCE",2.8459968891143372,4842.3959999999997,13781.44395185971,0.19807338666666668,2729.7372767017032]
[1022,null,"MESA UNIT 2-16D LANCE","LANCE",2.8459968891143372,11712.755999999999,33334.46713895529,0.1605199381248949,5350.8466025714451]
[1023,null,"MESA UNIT 2-7D LANCE","LANCE",2.8459968891143372,72532.882000000012,206428.35653049735,0.19928023737952127,41137.09189126196]
[1024,null,"MESA UNIT 2A1-16 LANCE","LANCE",2.8459968891143372,25338.930000000004,72114.51595348597,0.18576902538013132,13396.64334443902]
[1025,null,"MESA UNIT 2A1-7 LANCE","LANCE",2.8459968891143372,299453.32800000004,852243.23992293538,0.19874443502353759,169378.60122111297]
[1026,null,"MESA UNIT 2A2-16 LANCE","LANCE",2.8459968891143372,27860.979999999996,79292.262407676753,0.18216038388072869,{"$f":"G1037*H1037","v":14443.908958953871}]
[1027,null,"MESA UNIT 2A-7D LANCE","LANCE",2.8459968891143372,73859.938999999998,210205.15662417471,0.1923927910503688,40441.956776104889]
[{"$f":"A1038+1","v":1028},null,"MESA UNIT 2B1-16 LANCE","LANCE",2.8459968891143372,27522.885000000002,78330.045089451654,0.16378275134862583,12829.110298012311]
[1029,null,"MESA UNIT 2B1-7 LANCE","LANCE",2.8459968891143372,256658.75,730450.00406397437,0.19329425074275877,141191.78624059103]
[1030,null,"MESA UNIT 2B2-16 LANCE","LANCE",2.8459968891143372,16330.222,46475.761010546506,0.16524612513966322,7679.9394199098488]
[1031,null,"MESA UNIT 2C2-16 LANCE","LANCE",2.8459968891143372,25412.683000000001,72324.416762048801,0.1846830045537258,13357.090590211021]
[1032,null,"MESA UNIT 2C3-7 LANCE","LANCE",2.8459968891143372,138386.53899999999,393847.65948929987,0.2053675638987626,80883.534376546886]
[1033,null,"MESA UNIT 2D1-16 LANCE","LANCE",2.8459968891143372,51993.414999999994,147973.09734443069,0.17476110517478244,25859.942028048372]
[1034,null,"MESA UNIT 3 LANCE","LANCE",2.8459968891143372,13508.150000000001,38444.152877689841,0.15630809883457225,6009.1324476173486]
[1035,null,"MESA UNIT 3-16D LANCE","LANCE",2.8459968891143372,16694.992999999999,47513.898141785634,0.16404507072891669,7794.4207812757677]
[1036,null,"MESA UNIT 3-7 LANCE","LANCE",2.8459968891143372,48494.106000000007,138014.07481638095,0.20456547539449055,28232.914825943753]
[1037,null,"MESA UNIT 3A1-16 LANCE","LANCE",2.8459968891143372,27826.365000000005,79193.74822536009,0.16242437749182945,12862.995256748785]
[1038,null,"MESA UNIT 3A1-7 LANCE","LANCE",2.8459968891143372,177239.35400000002,504422.65011263482,0.21758360241981484,109754.09735365691]
[1039,null,"MESA UNIT 3A2-16 LANCE","LANCE",2.8459968891143372,35001.044000000002,99612.86233975405,0.16133210813105556,16070.753078241152]
[1040,null,"MESA UNIT 3B1-16 LANCE","LANCE",2.8459968891143372,36085.78300000001,102700.02615925507,0.16474805156609976,16919.629205524747]
[1041,null,"MESA UNIT 3B2-7 LANCE","LANCE",2.8459968891143372,241315.72999999998,686783.81687435531,0.21760727923573428,149449.15781316123]
[1042,null,"MESA UNIT 3C1-16 LANCE","LANCE",2.8459968891143372,43436.822,123621.0602850132,0.1605237947686223,19844.121710270945]
[1043,null,"MESA UNIT 3C4-7 LANCE","LANCE",2.8459968891143372,128261.64799999999,365032.25120067812,0.21540014381022629,78627.999403996713]
[1044,null,"MESA UNIT 3D1-16 LANCE","LANCE",2.8459968891143372,30588.328000000001,87054.286331208976,0.18169261896901806,15817.121275996149]
[1045,null,"MESA UNIT 3D2-16 LANCE","LANCE",2.8459968891143372,31531.900999999998,89739.692153861251,0.18307121068301388,16428.754088928341]
[1046,null,"MESA UNIT 3D4-7 LANCE","LANCE",2.8459968891143372,125963.93399999999,358492.96430460369,0.21847254238098046,78320.869337320852]
[1047,null,"MESA UNIT 4-16D LANCE","LANCE",2.8459968891143372,19852.904000000002,56501.303023885586,0.1584657683911174,8953.5223987793943]
[1048,null,"MESA UNIT 4-8 LANCE","LANCE",2.8459968891143372,72037.328000000023,205018.01138810921,0.19599672780504607,40182.859373167077]
[1049,null,"MESA UNIT 4A1-16 LANCE","LANCE",2.8459968891143372,40245.127999999997,114537.5090900083,0.16059466326365102,18394.112703367249]
[1050,null,"MESA UNIT 4A2-16 LANCE","LANCE",2.8459968891143372,45948.895000000004,130770.41222824133,0.16010046201487066,20936.403415616529]
[1051,null,"MESA UNIT 4A2-8 LANCE","LANCE",2.8459968891143372,234701.72200000004,667960.37068177806,0.21890757982433445,146221.58816451335]
[1052,null,"MESA UNIT 4B1-16 LANCE","LANCE",2.8459968891143372,50819.293000000005,{"$f":"E1063*F1063","v":144631.54978499003},0.1603223157655678,23187.664994292609]
[1053,null,"MESA UNIT 4C1-16 LANCE","LANCE",2.8459968891143372,23163.060999999998,65921.999548365624,0.15958891047025414,10520.420083944255]
[1054,null,"MESA UNIT 4C2-16 LANCE","LANCE",2.8459968891143372,27343.459000000003,77819.399251625437,0.17266711947950014,13436.851508403333]
[1055,null,"MESA UNIT 4D1-16 LANCE","LANCE",2.8459968891143372,25834.191000000003,73524.027218785617,0.15917334094312435,11703.065052007318]
[1056,null,"MESA UNIT 4D-16D LANCE","LANCE",2.8459968891143372,20608.661,58652.185094811968,0.15967293202475283,9365.166363747132]
[1057,null,"MESA UNIT 4D1-8 LANCE","LANCE",2.8459968891143372,85528.225999999995,243413.06512746797,0.20782367996478848,50586.998946299122]
[1058,null,"MESA UNIT 5-8 LANCE","LANCE",2.8459968891143372,49421.788000000015,140654.25490246832,0.20719855424441661,29143.358264117083]
[1059,null,"MESA UNIT 5A-16D LANCE","LANCE",2.8459968891143372,18958.916000000001,53957.015956980038,0.15794572419634748,8522.2799607990892]
[1060,null,"MESA UNIT 5A2-16 LANCE","LANCE",2.8459968891143372,24222.948000000008,68938.434653178381,0.15911708033041702,10969.282444562989]
[1061,null,"MESA UNIT 5B1-16 LANCE","LANCE",2.8459968891143372,26243.72,74689.545478787724,0.15798687529184152,11799.967907161563]
[1062,null,"MESA UNIT 5B1-8 LANCE","LANCE",2.8459968891143372,78243.47600000001,222680.68928949232,0.19729497019716721,43933.77995685504]
[1063,null,"MESA UNIT 5B2-16 LANCE","LANCE",2.8459968891143372,24949.284,71005.584649630109,0.15943483936688191,11320.763982765313]
[1064,null,"MESA UNIT 5B3-8 LANCE","LANCE",2.8459968891143372,147634.68900000001,420167.86561936268,0.21648465551502374,90959.895647090525]
[1065,null,"MESA UNIT 5C2-16 LANCE","LANCE",2.8459968891143372,15472.491999999998,44034.664098846464,0.15789094556434755,6952.6747521752959]
[1066,null,"MESA UNIT 5C3-8 LANCE","LANCE",2.8459968891143372,152307.48400000003,433466.62565283175,0.2187330968654497,94813.497416860468]
[1067,null,"MESA UNIT 5C4-8 LANCE","LANCE",2.8459968891143372,163876.68599999999,466392.53855436703,0.21651056864681806,100978.91373503902]
[1068,null,"MESA UNIT 5D1-16 LANCE","LANCE",2.8459968891143372,26116.546000000002,74327.6086704115,0.16025139484512829,11911.102964936294]
[1069,null,"MESA UNIT 5D2-16 LANCE","LANCE",2.8459968891143372,9297.6010000000006,26460.943522226353,0.16005531480111326,4235.214645384418]
[1070,null,"MESA UNIT 5D4-8 LANCE","LANCE",2.8459968891143372,167640.51500000001,477104.38417952543,0.21785248364017676,103938.37504912667]
[1071,null,"MESA UNIT 6 LANCE","LANCE",2.8459968891143372,5298.6459999999997,15079.930032518127,0.17636500160130178,2659.5718843325781]
[1072,null,"MESA UNIT 6-16 LANCE","LANCE",2.8459968891143372,12671.227999999999,36062.275469258486,0.20850189518186457,7519.0527799108586]
[1073,null,"MESA UNIT 6-7D LANCE","LANCE",2.8459968891143372,49210.341999999997,140052.4802442526,0.21336936707095838,29882.90906643408]
[1074,null,"MESA UNIT 6A1-16 LANCE","LANCE",2.8459968891143372,22701.907999999999,64609.559544959884,0.162176954883126,10478.181623341601]
[1075,null,"MESA UNIT 6A-16D LANCE","LANCE",2.8459968891143372,21399.078000000001,60901.709417915059,0.1577039958484692,9604.4429292075547]
[1076,null,"MESA UNIT 6A1-7 LANCE","LANCE",2.8459968891143372,87804.699000000008,249891.90020362078,0.22138067536401507,55321.23763507462]
[1077,null,"MESA UNIT 6B1-16 LANCE","LANCE",2.8459968891143372,33511.490000000005,95373.596289586232,0.16114606926923458,15369.080154137677]
[1078,null,"MESA UNIT 6B2-7 LANCE","LANCE",2.8459968891143372,77716.356,221180.50740930234,0.21020574870467948,46493.414158853309]
[1079,null,"MESA UNIT 6B3-16 LANCE","LANCE",2.8459968891143372,11843.443999999998,33706.404780399855,0.1759151494169669,5929.467233252808]
[1080,null,"MESA UNIT 6B3-7 LANCE","LANCE",2.8459968891143372,77367.995999999999,220189.07593301049,0.22034058873752044,48516.590624650125]
[1081,null,"MESA UNIT 6C2-7 LANCE","LANCE",2.8459968891143372,147512.99800000002,419821.5334119295,0.21378807397822244,89752.837042720363]
[1082,null,"MESA UNIT 6D2-16 LANCE","LANCE",2.8459968891143372,13950.964000000004,39704.400144146122,0.15816184986510651,6279.721374582552]
[1083,null,"MESA UNIT 6D2-7 LANCE","LANCE",2.8459968891143372,112518.69400000002,320227.85309120809,0.22039845845233072,70577.725174801686]
[1084,null,"MESA UNIT 6D3-16 LANCE","LANCE",2.8459968891143372,16789.539000000001,47782.975763663846,0.16022280630141666,7655.9224702867996]
[1085,null,"MESA UNIT 6D3-7 LANCE","LANCE",2.8459968891143372,119460.341,339983.75885853794,0.22015471481282736,74849.02747249449]
[1086,null,"MESA UNIT 7-16D LANCE","LANCE",2.8459968891143372,22398.673999999999,63746.556524286185,0.1599278055266701,10194.846894810924]
[1087,null,"MESA UNIT 7-7 LANCE","LANCE",2.8459968891143372,38522.584000000003,109635.15422464575,0.19589471514884155,21476.947307136292]
[1088,null,"MESA UNIT 7A2-16 LANCE","LANCE",2.8459968891143372,21530.039000000001,61274.424016510355,0.16007342292277119,9808.4067899440706]
[1089,null,"MESA UNIT 7A2-7 LANCE","LANCE",2.8459968891143372,111571.41400000002,317531.89715808787,0.20520109711792786,65157.893666776668]
[1090,null,"MESA UNIT 7B1-16 LANCE","LANCE",2.8459968891143372,25310.037999999997,72032.289411365651,0.16181508201595257,{"$f":"G1101*H1101","v":11655.910818896964}]
[1091,null,"MESA UNIT 7B2-16 LANCE","LANCE",2.8459968891143372,19354.126,55081.78238752691,0.15867002087459195,8739.827561238626]
[{"$f":"A1102+1","v":1092},null,"MESA UNIT 7B4-7 LANCE","LANCE",2.8459968891143372,142896.49300000002,406682.97454334871,0.20268416360703809,82428.198548540997]
[1093,null,"MESA UNIT 7C-16D LANCE","LANCE",2.8459968891143372,10662.806999999999,30346.315551226577,0.15735119738488698,4775.0290882051186]
[1094,null,"MESA UNIT 7C1-7 LANCE","LANCE",2.8459968891143372,104242.31100000002,296673.29282008932,0.20316124694850007,60272.516105646842]
[1095,null,"MESA UNIT 7C2-16 LANCE","LANCE",2.8459968891143372,13865.184999999999,39460.273376994774,0.15910847331523956,6278.4638536156308]
[1096,null,"MESA UNIT 7C3-7 LANCE","LANCE",2.8459968891143372,133813.23099999997,380832.03914833814,0.20318503196886212,77379.370049122037]
[1097,null,"MESA UNIT 7D1-16 LANCE","LANCE",2.8459968891143372,20994.448999999997,59750.136542669599,0.15996689584756185,9558.0438691988275]
[1098,null,"MESA UNIT 7D2-16 LANCE","LANCE",2.8459968891143372,22360.846000000001,63638.898153964772,0.15960687091275752,10157.205402689979]
[1099,null,"MESA UNIT 7D3-7 LANCE","LANCE",2.8459968891143372,133444.533,379782.72578731552,0.19965053031913899,75823.82260948568]
[1100,null,"MESA UNIT 7D4-7 LANCE","LANCE",2.8459968891143372,120768.38699999999,343706.45370535634,0.20109390214985917,69117.271969700028]
[1101,null,"MESA UNIT 8-17 LANCE","LANCE",2.8459968891143372,30524.376999999997,86872.281984153218,0.1657145062919787,14395.997319461507]
[1102,null,"MESA UNIT 8-7D LANCE","LANCE",2.8459968891143372,61315.364999999998,174503.33804491011,0.19820366324668995,34587.200849276662]
[1103,null,"MESA UNIT 8A1-16 LANCE","LANCE",2.8459968891143372,20543.643,58467.144069075533,0.18261355933738635,10676.893282745641]
[1104,null,"MESA UNIT 8A1-17 LANCE","LANCE",2.8459968891143372,33039.164000000004,94029.357962938418,0.17026424616129807,16009.837750590559]
[1105,null,"MESA UNIT 8A2-7 LANCE","LANCE",2.8459968891143372,140643.42500000002,400270.75002438563,0.20290504819611141,81216.955825191631]
[1106,null,"MESA UNIT 8B1-16 LANCE","LANCE",2.8459968891143372,37031.469999999994,105391.44841933089,0.17738547087789572,18694.911704366466]
[1107,null,"MESA UNIT 8B1-17 LANCE","LANCE",2.8459968891143372,42673.570999999996,121448.85031339979,0.17136267377295025,20811.799716354995]
[1108,null,"MESA UNIT 8B3-7 LANCE","LANCE",2.8459968891143372,116097.29699999999,330412.54609658325,0.22149869077492243,73185.946376001899]
[1109,null,"MESA UNIT 8C1-16 LANCE","LANCE",2.8459968891143372,35963.592999999993,102352.27379937413,0.17546622337055384,17959.366936965067]
[1110,null,"MESA UNIT 8C2-16 LANCE","LANCE",2.8459968891143372,51239.204000000005,145826.61518469491,0.18403300870464531,26836.910741653919]
[1111,null,"MESA UNIT 8C2-17 LANCE","LANCE",2.8459968891143372,58750.628999999994,167204.10736751056,0.17430848173523572,29145.094095126107]
[1112,null,"MESA UNIT 8C4-7 LANCE","LANCE",2.8459968891143372,95741.577999999994,272480.23314689763,0.22558787886096027,61468.23782714855]
[1113,null,"MESA UNIT 8D1-16 LANCE","LANCE",2.8459968891143372,43157.082000000002,122824.92111525236,0.17622084113564307,21644.310911348777]
[1114,null,"MESA UNIT 8D1-17 LANCE","LANCE",2.8459968891143372,36898.357000000004,105012.60923543024,0.1761550632397326,18498.50282083654]
[1115,null,"MESA UNIT 8D2-17 LANCE","LANCE",2.8459968891143372,25179.781000000003,71661.578394580298,0.17607947581382705,12618.133159709172]
[1116,null,"MESA UNIT 8D4-7 LANCE","LANCE",2.8459968891143372,139212.28600000002,{"$f":"E1127*F1127","v":396197.73288249545},0.22145203923000822,87738.795885134707]
[1117,null,"MESA UNIT 9-16 LANCE","LANCE",2.8459968891143372,16714.578999999998,47569.639836855822,0.17200788427431893,8182.3531040289281]
[1118,null,"MESA UNIT 9-17D LANCE","LANCE",2.8459968891143372,33342.590999999993,94892.910261011682,0.16606230071798228,15758.134999768628]
[1119,null,"MESA UNIT 9-7 LANCE","LANCE",2.8459968891143372,80158.688000000009,228131.37668348677,0.19640335556318378,44805.767889885465]
[1120,null,"MESA UNIT 9A1-16 LANCE","LANCE",2.8459968891143372,39818.826999999997,113324.25777018197,0.1785189757718422,20230.530427237114]
[1121,null,"MESA UNIT 9A2-16 LANCE","LANCE",2.8459968891143372,47381.678999999996,134848.11103501412,0.18022936255530966,24303.589093628216]
[1122,null,"MESA UNIT 9A2-17 LANCE","LANCE",2.8459968891143372,37878.808999999994,107802.97257735614,0.17748195154366289,19133.081955237143]
[1123,null,"MESA UNIT 9B1-16 LANCE","LANCE",2.8459968891143372,28738.576000000001,81789.897893575951,0.17680775301784224,14461.088066121913]
[1124,null,"MESA UNIT 9B1-17 LANCE","LANCE",2.8459968891143372,25834.970000000005,73526.244250362244,0.17081384119628421,12559.300209140582]
[1125,null,"MESA UNIT 9B2-16 LANCE","LANCE",2.8459968891143372,28228.41,80337.967044644043,0.18173543231766565,14600.255172380761]
[1126,null,"MESA UNIT 9B3-17 LANCE","LANCE",2.8459968891143372,81546.603999999992,232081.38130183876,0.17069027599668987,39614.035028103877]
[1127,null,"MESA UNIT 9B3-7 LANCE","LANCE",2.8459968891143372,123117.25900000001,350391.33611028414,0.21921202070177895,76809.992825131587]
[1128,null,"MESA UNIT 9B-7D LANCE","LANCE",2.8459968891143372,34318.769,97671.109812233553,0.20871669522772118,20385.591259233239]
[1129,null,"MESA UNIT 9C1-17 LANCE","LANCE",2.8459968891143372,38854.786,110580.6000832033,0.17544098695610069,19400.369616795058]
[1130,null,"MESA UNIT 9C2-16 LANCE","LANCE",2.8459968891143372,23697.907999999999,67444.172446517769,0.1831777010835611,12354.268460236379]
[1131,null,"MESA UNIT 9C3-7 LANCE","LANCE",2.8459968891143372,164792.45300000001,468998.80858752067,0.22167517508468768,103965.39300814857]
[1132,null,"MESA UNIT 9C4-7 LANCE","LANCE",2.8459968891143372,161684.149,460152.58507309901,0.22062245567028796,101519.99330185819]
[1133,null,"MESA UNIT 9D1-16 LANCE","LANCE",2.8459968891143372,32043.667000000001,91196.176597815749,0.17902400799732002,16326.305048572376]
[1134,null,"MESA UNIT 9D2-16 LANCE","LANCE",2.8459968891143372,31046.344999999998,88357.80128837045,0.17950338988222725,15860.524853802723]
[1135,null,"MESA UNIT 9D2-17 LANCE","LANCE",2.8459968891143372,55492.582999999999,157931.71858691916,0.17757560810749098,28044.820967533306]
[1136,null,"MESA UNIT 9D3-7 LANCE","LANCE",2.8459968891143372,178388.15299999996,507692.12849285232,0.22373373602390098,113587.85665763223]
[1137,null,"STEWART POINT 10D3-20 LANCE","LANCE",2.8459968891143372,150938.64800000002,429570.92265512404,0.20485650000000008,88000.395716899453]
[1138,null,"STEWART POINT 1-20D LANCE","LANCE",2.8459968891143372,83138.799999999988,236612.76616469902,0.20794450000000006,49202.323353735272]
[1139,null,"STEWART POINT 13C3-20 LANCE","LANCE",2.8459968891143372,30649.792000000005,87229.212684001512,0.20485650000000008,17869.471208200164]
[1140,null,"STEWART POINT 14-20 LANCE","LANCE",2.8459968891143372,116235.53800000003,330805.97955253144,0.20485650000000008,67767.755150203186]
[1141,null,"STEWART POINT 15-20D LANCE","LANCE",2.8459968891143372,89088.736000000004,253546.26551112847,0.20485650000000008,51940.600540680512]
[1142,null,"STEWART POINT 15D3-20 LANCE","LANCE",2.8459968891143372,310020.484,882317.33302572113,0.20485650000000008,180748.44073298373]
[1143,null,"STEWART POINT 16A1-20 LANCE","LANCE",2.8459968891143372,228366.878,649931.42436475342,0.20485650000000008,133142.67683537817]
[1144,null,"STEWART POINT 16A2-20 LANCE","LANCE",2.8459968891143372,372368.97099999996,1059760.9330687067,0.20485650000000008,217098.91558518959]
[1145,null,"STEWART POINT 16B3-20 LANCE","LANCE",2.8459968891143372,258646.272,736106.48549302074,0.20485650000000008,150796.19824540106]
[1146,null,"STEWART POINT 16D4-20  LANCE","LANCE",2.8459968891143372,58643.425999999999,166899.00796300685,0.20485650000000008,34190.346624773723]
[1147,null,"STEWART POINT 1C3-20 LANCE","LANCE",2.8459968891143372,32775.051999999996,93277.69603256062,0.20485650000000008,19108.542337294261]
[1148,null,"STEWART POINT 1C4-20 LANCE","LANCE",2.8459968891143372,26046.854000000003,74129.26545521534,0.20485650000000008,15185.861868726328]
[1149,null,"STEWART POINT 1D3-20 LANCE","LANCE",2.8459968891143372,29080.725999999999,82763.655729186416,0.20485650000000008,16954.672839886083]
[1150,null,"STEWART POINT 2-20 LANCE","LANCE",2.8459968891143372,74364.344000000012,211640.69168502846,0.20485650000000008,43355.97135617405]
[1151,null,"STEWART POINT 2B3-29 LANCE","LANCE",2.8459968891143372,451590.10900000005,1285224.0453688046,0.20485650000000008,263286.4996500946]
[1152,null,"STEWART POINT 2C3-29 LANCE","LANCE",2.8459968891143372,412882.39300000004,1175062.0060480833,0.20485650000000008,240719.08984198928]
[1153,null,"STEWART POINT 3-20D LANCE","LANCE",2.8459968891143372,120823.591,343863.56411762303,0.20485650000000008,70442.686222661869]
[1154,null,"STEWART POINT 3A2-29 LANCE","LANCE",2.8459968891143372,357030.32699999993,1016107.1999614744,0.20485650000000008,{"$f":"G1165*H1165","v":208156.16460890786}]
[1155,null,"STEWART POINT 4-29D LANCE","LANCE",2.8459968891143372,41374.956999999995,117752.99890923945,0.20485650000000008,24122.467221050621]
[{"$f":"A1166+1","v":1156},null,"STEWART POINT 4A3-20 LANCE","LANCE",2.8459968891143372,33162.851000000002,94381.370780162295,0.20485650000000008,19334.637283226326]
[1157,null,"STEWART POINT 4B3-20 LANCE","LANCE",2.8459968891143372,533,1516.9163418979417,0.20485650000000008,310.75017259401579]
[1158,null,"STEWART POINT 4B4-20 LANCE","LANCE",2.8459968891143372,46401.303,132057.96398885176,0.20485650000000008,27052.932299882221]
[1159,null,"STEWART POINT 4C3-20 LANCE","LANCE",2.8459968891143372,7717.15,21962.984892828707,0.20485650000000008,4499.2602146977661]
[1160,null,"STEWART POINT 4C4-20 LANCE","LANCE",2.8459968891143372,26232.757999999998,74658.347660889238,0.20485650000000008,15294.247797592961]
[1161,null,"STEWART POINT 4D3-20 LANCE","LANCE",2.8459968891143372,41345.515999999996,117669.20991482705,0.20485650000000008,24105.302500916776]
[1162,null,"STEWART POINT 5-20 LANCE","LANCE",2.8459968891143372,41813.594999999994,119001.36129268679,0.20839888000000001,24799.750411871282]
[1163,null,"STEWART POINT 5A3-20 LANCE","LANCE",2.8459968891143372,37413.344000000005,106478.26063536457,0.20485650000000008,21812.76379984857]
[1164,null,"STEWART POINT 5B3-20 LANCE","LANCE",2.8459968891143372,31409.356999999996,89390.932311081619,0.20485650000000008,18312.3135249851]
[1165,null,"STEWART POINT 5B4-20 LANCE","LANCE",2.8459968891143372,28061.183000000001,79862.03952286813,0.20485650000000008,16360.257899516442]
[1166,null,"STEWART POINT 7-20 LANCE","LANCE",2.8459968891143372,41842.010999999999,119082.23314028788,0.20485650000000008,24394.769493303393]
[1167,null,"STEWART POINT 7D3-20 LANCE","LANCE",2.8459968891143372,135455.86799999999,385506.97894028225,0.20485650000000008,78973.610431279958]
[1168,null,"STEWART POINT 8A3-20 LANCE","LANCE",2.8459968891143372,27960.542999999998,79575.618395947648,0.20485650000000008,16301.582669929456]
[1169,null,"STEWART POINT 8B3-20 LANCE","LANCE",2.8459968891143372,26630.998000000003,75791.737462010147,0.20485650000000008,15526.430065386288]
[1170,null,"STEWART POINT 8B4-20 LANCE","LANCE",2.8459968891143372,35259.244999999995,100347.70158252024,0.20485650000000008,20556.878929239567]
[1171,null,"STEWART POINT 8C3-20 LANCE","LANCE",2.8459968891143372,51498.955999999998,146565.86856863613,0.20485650000000008,30024.97085443082]
[1172,null,"STEWART POINT 8C4-20 LANCE","LANCE",2.8459968891143372,40699.85300000001,115831.65502541086,0.20485650000000008,23728.867437713088]
[1173,null,"STEWART POINT 8D3-20 LANCE","LANCE",2.8459968891143372,21283.469000000001,60572.686563561438,0.20485650000000008,12408.708565008228]
[1174,null,"STEWART POINT 9C3-20 LANCE","LANCE",2.8459968891143372,145103.084,412962.92566489638,0.20485650000000008,84598.139581470881]
[1175,"POWDER WASH (CO)","BW MUSSER 15 UPPER FT UN","FORT UNION",2.8459968891143372,8557.08,24353.423059902514,0.11004610000000004,2679.9992293923387]
[1176,null,"BW MUSSER 23 FT UN","FORT UNION",2.8459968891143372,103456.18600000002,294435.98351563432,0.11004610000000004,32401.531685559858]
[1177,null,"BW MUSSER 24 FT UN","FORT UNION",2.8459968891143372,31179.076999999997,88735.556147456373,0.11004610000000004,9765.0018853586025]
[1178,null,"BW MUSSER 26R FT UN","FORT UNION",2.8459968891143372,65942.257000000012,187671.45828317816,0.11004610000000004,20652.512065376457]
[1179,null,"BW MUSSER 27 FT UN","FORT UNION",2.8459968891143372,90492.680000000008,257541.88576761921,0.11004599999999998,28341.45436118342]
[1180,null,"BW MUSSER 28 FT UN","FORT UNION",2.8459968891143372,8054.9560000000001,{"$f":"E1191*F1191","v":22924.379717952866},0.11004599999999998,2522.7362904418405]
[1181,null,"BW MUSSER 29 FT UN","FORT UNION",2.8459968891143372,52647.98799999999,149836.01006612892,0.11004599999999998,16488.853563737219]
[1182,null,"BW MUSSER 31 FT UN","FORT UNION",2.8459968891143372,101214.46799999999,288056.06106136262,0.11004599999999998,31699.417295558706]
[1183,null,"BW MUSSER 32 FT UN","FORT UNION",2.8459968891143372,53944.571000000004,153526.0812506075,0.11004599999999998,16894.931137304349]
[1184,null,"BW MUSSER 34 FT UN","FORT UNION",2.8459968891143372,14127.914000000001,40207.999293674897,0.11004599999999998,4424.7294902717467]
[1185,null,"BW MUSSER 36 FT UN","FORT UNION",2.8459968891143372,99956.067999999985,284474.65857610112,0.11004599999999998,31305.298277665617]
[1186,null,"BW MUSSER 37 FT UN","FORT UNION",2.8459968891143372,170219.29900000003,484443.59542122332,0.11004599999999998,53311.079901723933]
[1187,null,"BW MUSSER 38 FT UN","FORT UNION",2.8459968891143372,129631.61500000001,368931.17302086746,0.11004599999999998,40599.399866254375]
[1188,null,"BW MUSSER 39 FT UN","FORT UNION",2.8459968891143372,166566.40300000002,474047.46476896509,0.11004599999999998,52167.027307965524]
[1189,null,"BW MUSSER 42 FT UN","FORT UNION",2.8459968891143372,65208.835999999996,185584.14439876698,0.11004599999999998,20422.792754506707]
[1190,null,"BW MUSSER 72 FT UN","FORT UNION",2.8459968891143372,25023.243999999999,71216.074579549007,0.11004599999999998,7837.0441431810486]
[1191,null,"BW MUSSER 73 FT UN","FORT UNION",2.8459968891143372,54822.725000000006,156025.30480277081,0.11004599999999998,17169.960692325712]
[1192,null,"BW MUSSER A 1 WAS","WASATCH",2.8459968891143372,16643.091,47366.185211246826,0.11004610000000004,5212.463954375391]
[1193,null,"BW MUSSER A 14 FT UN","FORT UNION",2.8459968891143372,19613.104000000003,55818.83296987597,0.11004610000000004,6142.6448748862704]
[1194,null,"BW MUSSER B 10 FT UN","FORT UNION",2.8459968891143372,24453.438999999998,69594.411322147207,0.11004610000000004,7658.5935477981466]
[1195,null,"BW MUSSER B 11 FT UN","FORT UNION",2.8459968891143372,17506.199999999997,49822.590740213403,0.11004610000000004,5482.7818028565998]
[1196,null,"BW MUSSER B 13 FT UN","FORT UNION",2.8459968891143372,21044.554,59892.735216798683,0.11004610000000004,6590.9619289413513]
[1197,null,"BW MUSSER B 18 FT UN","FORT UNION",2.8459968891143372,33302.32,94778.299120290176,0.11004610000000004,10429.982182821368]
[1198,null,"BW MUSSER B 19 FT UN","FORT UNION",2.8459968891143372,32437.338,92316.563039150278,0.11004610000000004,10159.077727862639]
[1199,null,"BW MUSSER B 20 FT UN","FORT UNION",2.8459968891143372,19287.493000000002,54892.145076814559,0.11004610000000004,6040.6664863376445]
[1200,null,"BW MUSSER B 6 WAS","FRONTIER",2.8459968891143372,2404.8689999999997,6844.249692727506,0.11004610000000004,753.18298611086061]
[1201,null,"CARL ALLEN 22 FT UN","FORT UNION",2.8459968891143372,79506.627999999997,226275.61595197086,0.11004610000000004,24900.74906061219]
[1202,null,"CARL ALLEN 23 FT UN","FORT UNION",2.8459968891143372,44406.245999999999,126380.03797324598,0.11004610000000004,13907.630296807629]
[1203,null,"CARL ALLEN 25 FT UN","WASATCH",2.8459968891143372,157818.71600000001,449151.57478001912,0.11004610000000004,49427.379113399475]
[1204,null,"CARL ALLEN 26 FT UN","MESAVERDE",2.8459968891143372,80754.473000000013,229826.97894006778,0.11004610000000004,25291.5627071366]
[1205,null,"CARL ALLEN 27 FT UN","FORT UNION",2.8459968891143372,80699.797999999995,229671.37406015539,0.11004599999999998,25274.416029823853]
[1206,null,"CARL ALLEN 28 FT UN","FORT UNION",2.8459968891143372,31725.588,90290.924753323154,0.11004599999999998,9936.1551054041975]
[1207,null,"CARL ALLEN 29 FT UN","FORT UNION",2.8459968891143372,98569.116000000009,280527.39749875024,0.11004599999999998,30870.917985147462]
[1208,null,"CARL ALLEN 30 FT UN","FORT UNION",2.8459968891143372,81738.834000000003,232628.46728383322,0.11004599999999998,25599.832310716705]
[1209,null,"CARL ALLEN 31 FT UN","FORT UNION",2.8459968891143372,148644.462,423041.67643607431,0.11004599999999998,46554.044325084222]
[1210,null,"CARL ALLEN 32 FT UN","FORT UNION",2.8459968891143372,80751.337999999989,229818.05673982034,0.11004599999999998,25290.557871990262]
[1211,null,"CARL ALLEN 33 FT UN","FORT UNION",2.8459968891143372,19972.009000000002,56840.275483363548,0.11004599999999998,6255.0449558422233]
[1212,null,"CARL ALLEN 34 FT UN","FORT UNION",2.8459968891143372,98243.39,279600.38231604657,0.11004599999999998,30768.903672351655]
[1213,null,"CARL ALLEN 35 FT UN","FORT UNION",2.8459968891143372,52714.005000000005,150023.89424275764,0.11004599999999998,16509.529465838503]
[1214,null,"CARL ALLEN 36 FT UN","FORT UNION",2.8459968891143372,75605.87999999999,215174.09927875185,0.11004599999999998,23679.048929229521]
[1215,null,"CARL ALLEN 37 FT UN","FORT UNION",2.8459968891143372,15.004000000000001,42.70133732427152,0.11004610000000004,4.6991156373205181]
[1216,null,"CARL ALLEN 40 FT UN","FORT UNION",2.8459968891143372,36471.823000000004,103798.69479832874,0.11004599999999998,11422.631167776883]
[1217,null,"CARL ALLEN 41 FT UN","FORT UNION",2.8459968891143372,1869.951,5321.8747287962442,0.11004599999999998,585.65102640511134]
[1218,null,"CARL ALLEN A 11 FT UN","FORT UNION",2.8459968891143372,1596.163,4542.6749325194078,0.11004609999999999,{"$f":"G1229*H1229","v":499.903659891524}]
[1219,null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",2.8459968891143372,30300.335999999999,86234.661995119153,0.11004599999999998,9489.7796139148795]
[{"$f":"A1230+1","v":1220},null,"CARL ALLEN A 16 WAS","WASATCH",2.8459968891143372,30414.026000000002,86558.223381442571,0.11004610000000004,9525.3949060565701]
[1221,null,"CARL ALLEN A 19 FT UN","FORT UNION",2.8459968891143372,76781.262999999992,218519.23564026973,0.11004610000000004,24047.189657192695]
[1222,null,"CARL ALLEN A 2 WAS","WASATCH",2.8459968891143372,17834.843999999997,50757.910541839497,0.11004610000000004,5585.7100992783253]
[1223,null,"CARL ALLEN A 20 FT UN","FORT UNION",2.8459968891143372,26657.668999999998,75867.643045039702,0.11004610000000004,8348.9382332987461]
[1224,null,"CARL ALLEN A 8 FT UN","FORT UNION",2.8459968891143372,20225.861999999997,57562.740331655878,0.11004610000000004,6334.5550788114379]
[1225,null,"CARL ALLEN B 10 WAS","WASATCH",2.8459968891143372,3305.3440000000001,9406.9987414527404,0.11004610000000004,1035.2035242017828]
[1226,null,"CARL ALLEN B 15 WAS","WASATCH",2.8459968891143372,8945.2139999999999,25458.051216462016,0.11004610000000004,2801.5592499719014]
[1227,null,"CARL ALLEN B 17 WAS","WASATCH",2.8459968891143372,17618.642999999996,50142.603168416084,0.11004610000000004,5517.9979225318348]
[1228,null,"CARL ALLEN B 6 FT UN","FORT UNION",2.8459968891143372,46042.703999999998,131037.39235041225,0.11004610000000004,14420.153982332706]
[1229,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",2.8459968891143372,46042.703999999998,131037.39235041225,0.11004610000000004,14420.153982332706]
[1230,null,"CARL ALLEN B 7 FT UN","FORT UNION",2.8459968891143372,4210.6469999999999,11983.488263158617,0.11004610000000004,1318.73614775638]
[1231,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",2.8459968891143372,9283.3310000000001,26420.33114661869,0.11004610000000004,2907.454403393916]
[1232,null,"H STEWART 5 FT UN","FORT UNION",2.8459968891143372,116044.948,330263.56100543507,0.11004610000000004,36344.216860760222]
[1233,null,"H STEWART A 1 FT UN","FORT UNION",2.8459968891143372,7004.6749999999993,19935.283259256968,0.11004610000000004,2193.8001750765188]
[1234,null,"H STEWART A 2 FT UN","FORT UNION",2.8459968891143372,59129.427000000003,168282.1652971133,0.11004610000000004,18518.795990502666]
[1235,null,"JA LEE 1 FT UN","FORT UNION",2.8459968891143372,16129.833000000001,45905.45453993378,0.11004610000000004,5051.7162408470085]
[1236,null,"JC DONNELL 14 FT UN","FORT UNION",2.8459968891143372,56382.362999999998,160464.02969891531,0.11004599999999998,17658.424612246832]
[1237,null,"JC DONNELL 14-29 FT UN","FORT UNION",2.8459968891143372,101333.34699999998,288394.39032554359,0.11004610000000004,31736.677917203811]
[1238,null,"JC DONNELL 15 FT UN","FORT UNION",2.8459968891143372,69082.454000000012,196608.44917638434,0.11004599999999998,21635.973398064387]
[1239,null,"JC DONNELL 16 FT UN","FORT UNION",2.8459968891143372,75287.573999999993,214268.20139296545,0.11004599999999998,23579.358490490271]
[1240,null,"JC DONNELL 18 FT UN","FORT UNION",2.8459968891143372,2838.2370000000005,8077.6136725692104,0.11004599999999998,888.90907421155111]
[1241,null,"JC DONNELL A 1 FT UN","FORT UNION",2.8459968891143372,15271.422,43462.419504352249,0.11004610000000004,4782.8697630178995]
[1242,null,"JC DONNELL A 11 FT UN","FORT UNION",2.8459968891143372,65483.562000000005,186366.01374012584,0.11004610000000004,20508.85298464727]
[1243,null,"JC DONNELL B 10 FT UN","FORT UNION",2.8459968891143372,31556.349000000002,89809.271085806336,0.11004610000000004,9883.1600268357561]
[1244,null,"JC DONNELL B 3 WAS","WASATCH",2.8459968891143372,56198.117999999995,{"$f":"E1255*F1255","v":159939.66900208042},0.11004610000000004,17600.736808969847]
[1245,null,"JC DONNELL B 5 FT UN","FORT UNION",2.8459968891143372,21328.862000000001,60701.874900349001,0.11004610000000004,6680.0045954712987]
[1246,null,"JC DONNELL B 9 FT UN","FORT UNION",2.8459968891143372,6347.1070000000009,18063.846776875835,0.11004610000000004,1987.8558887927563]
[1247,null,"MFS 20-1 FT UN (PC)","FORT UNION",2.8459968891143372,83765.118000000002,238395.26524429538,0.125,29799.408155536923]
[1248,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",2.8459968891143372,11757.810000000001,33462.690682797453,0.11004610000000004,3682.4386051481979]
[1249,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",2.8459968891143372,22589.383000000002,64289.313745012296,0.11004599999999998,7074.7818203836214]
[1250,null,"STEWART 6 FT UN","FORT UNION",2.8459968891143372,49210.201000000001,140052.07895869124,0.11004599999999998,15412.171081088134]
[1251,"RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",2.8459968891143372,31550.819000000003,89793.532723009528,0.15500000000000003,13917.997572066479]
[1252,null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",2.8459968891143372,45643.454999999994,129901.13093843023,0.125,16237.641367303779]
[1253,"SHUTE CR (WY)","SHUTE CREEK UNIT 15 FR","FRONTIER",2.8459968891143372,154.02000000000001,438.34044086139028,0.17823297856830436,78.126722401669255]
[1254,null,"SHUTE CREEK UNIT 34 FR","FRONTIER",2.8459968891143372,249.035,708.75283528058901,0.17781543419078832,126.02719313937021]
[1255,"SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",2.8459968891143372,106553.05099999998,303249.65167164127,0.13375000000000004,40559.640911082031]
[1256,null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",2.8459968891143372,34888.625,99292.91821547669,0.13375000000000004,13280.427811320011]
[1257,null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",2.8459968891143372,11454.928999999998,32600.692299025603,0.13375000000000004,4360.3425949946759]
[1258,null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",2.8459968891143372,44323.950000000004,126145.82381325944,0.13375000000000004,16872.003935023455]
[1259,null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",2.8459968891143372,81171.828999999998,231014.77281772095,0.13375000000000004,30898.225864370186]
[1260,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",2.8459968891143372,160872.29599999997,457842.05396068079,0.20374999999999999,93285.318494488703]
[1261,null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",2.8459968891143372,128080.17399999998,364515.77676122298,0.13375000000000004,48753.985141813588]
[1262,null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",2.8459968891143372,25327.761999999999,72082.731860228319,0.13375000000000004,9641.0653863055395]
[1263,null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",2.8459968891143372,15807.800999999999,44988.952469738506,0.13375000000000004,6017.2723928275263]
[1264,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",2.8459968891143372,56866.563000000009,161842.06139262451,0.13375000000000004,21646.375711263536]
[1265,null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",2.8459968891143372,51674.73,147066.12082582334,0.13375000000000004,19670.093660453877]
[1266,null,"SUGARLOAF STLD 2 MESA","MESAVERDE",2.8459968891143372,37247.626000000004,106006.62772289432,0.125,13250.82846536179]
[1267,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.8459968891143372,29975.154000000002,85309.19503472319,0.13524037536921907,11537.247558941885]
[1268,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.8459968891143372,54266.942999999999,154443.55095974504,0.13524037536921907,20887.003805151035]
[1269,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.8459968891143372,59638.753999999994,169731.70835465522,0.13541854348367693,22984.820728383649]
[1270,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.8459968891143372,66400.26999999999,188974.96185635202,0.13524644635772132,25558.192041657545]
[1271,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.8459968891143372,103171.67200000002,293626.25755672483,0.13523994172718318,39709.997961542344]
[1272,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.8459968891143372,87288.481,248422.74538151594,0.13523994172718318,33596.677609103077]
[1273,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.8459968891143372,67855.911999999997,193117.71446001623,0.13524037536921907,26117.312194018261]
[1274,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.8459968891143372,67136.248999999996,191069.55580080554,0.13523994172718318,25840.235592339715]
[1275,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.8459968891143372,46016.405999999995,130962.54832422231,0.13524037536921907,17711.424194677318]
[1276,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.8459968891143372,40308.238000000005,114717.11995368033,0.13523994172718318,15514.336617646011]
[1277,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.8459968891143372,75966.101999999984,216199.28997014239,0.13524037536921907,29238.873130120697]
[1278,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.8459968891143372,22897.089,65165.044063774112,0.13524037536921907,8812.9450201365125]
[1279,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.8459968891143372,120213.33400000002,342126.77459406282,0.13524037536921907,46269.353419961255]
[1280,null,"TRAIL UNIT 16 MESA","MESAVERDE",2.8459968891143372,106028.802,301757.64064852003,0.13523994172718318,40809.685737038133]
[1281,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.8459968891143372,76777.474000000002,218508.45215805693,0.13523994172718318,29551.070336752611]
[1282,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.8459968891143372,56698.278000000006,161363.12280613987,0.13524037536921907,{"$f":"G1293*H1293","v":21822.809299051751}]
[1283,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.8459968891143372,35445.701999999997,100878.35762447384,0.13524037536921907,13642.826951764164]
[{"$f":"A1294+1","v":1284},null,"TRAIL UNIT 17 MESA","MESAVERDE",2.8459968891143372,30285.584999999999,86192.680695007832,0.13524037536921907,11656.730491272101]
[1285,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.8459968891143372,34695.002,98741.867759815708,0.13524037536921907,13353.887260495267]
[1286,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.8459968891143372,50999.671999999999,145144.90785785156,0.13541854348367693,19655.312016182754]
[1287,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.8459968891143372,59081.951000000008,168147.04874880574,0.13523994172718318,22740.197074386317]
[1288,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.8459968891143372,56670.725000000006,161284.7070538541,0.13524037536921907,21812.204323277761]
[1289,null,"TRAIL UNIT 2 MESA","MESAVERDE",2.8459968891143372,8024.5820000000022,22837.935408442914,0.13524037536921907,3088.6109572957989]
[1290,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",2.8459968891143372,28449.3,80966.619297480516,0.13523994172718318,10949.92087563829]
[1291,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.8459968891143372,23430.343000000001,66682.68328888189,0.13770523751522534,9182.5547404480276]
[1292,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",2.8459968891143372,37530.911999999997,106812.85879762394,0.13524037536921907,14445.411118050055]
[1293,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",2.8459968891143372,45880.436000000002,130575.57812720945,0.13523994172718318,17659.03357691706]
[1294,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.8459968891143372,48596.566000000006,138305.6756576396,0.13524037536921907,18704.511491632642]
[1295,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.8459968891143372,189659.67,539770.83081045188,0.13524037536921907,72998.809772160748]
[1296,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.8459968891143372,42172.273000000001,120022.15776488055,0.13524037536921907,16231.841668746078]
[1297,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.8459968891143372,54052.85100000001,153834.24579376081,0.13523994172718318,20804.534436793387]
[1298,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.8459968891143372,27023.505000000005,76908.811162965751,0.13523994172718318,10401.143139986423]
[1299,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.8459968891143372,94148.044000000009,267945.04034019978,0.13523994172718318,36236.871641696365]
[1300,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.8459968891143372,21761.849000000002,61934.154555375957,0.13523994172718318,8375.9714529914017]
[1301,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.8459968891143372,16096.539000000002,45810.699919507613,0.13524037536921907,6195.456253040863]
[1302,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",2.8459968891143372,91225.868000000002,259628.53653475517,0.13523994172718318,35112.148151674141]
[1303,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.8459968891143372,51162.777999999991,145609.10702644743,0.13523994172718318,19692.167149203928]
[1304,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.8459968891143372,26496.07,75407.732793755713,0.13537754051135248,10208.513401155908]
[1305,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.8459968891143372,35472.459000000003,100954.50796323588,0.13523994172718318,13653.081774044471]
[1306,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.8459968891143372,41876.773000000001,119181.16568414727,0.13523994172718318,16118.053902101841]
[1307,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.8459968891143372,70586.622000000003,200889.30662508964,0.13523994172718318,27168.258121591356]
[1308,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.8459968891143372,24019.602000000003,{"$f":"E1319*F1319","v":68359.712569764524},0.13524037536921907,9244.9931880668773]
[1309,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.8459968891143372,55809.230999999992,158832.89780986341,0.13523994172718318,21480.551844165569]
[1310,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.8459968891143372,20238.437999999998,57598.531588533384,0.13523994172718318,7789.6220556045746]
[1311,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.8459968891143372,41329.073000000004,117622.41318797936,0.13537754051135248,15923.433006398716]
[1312,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.8459968891143372,33734.531000000003,96008.370281731186,0.13523994172718318,12984.166402223151]
[1313,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.8459968891143372,94864.97,269985.40950592491,0.13523994172718318,36512.811048770971]
[1314,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.8459968891143372,75406.347000000009,214606.22898147625,0.13523994172718318,29023.333901745376]
[1315,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.8459968891143372,46796.393999999993,133182.39174576881,0.13523994172718318,18011.578898784654]
[1316,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.8459968891143372,56901.240999999995,161940.75487274516,0.13523994172718318,21900.858252246111]
[1317,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.8459968891143372,39174.846000000012,111491.48984753327,0.13523994172718318,15078.102590057235]
[1318,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.8459968891143372,96634.038,275020.17153055663,0.135223254069267,37189.122529049848]
[1319,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.8459968891143372,40538.082999999999,115371.25810865879,0.13770523751522534,15887.226500283226]
[1320,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.8459968891143372,86809.731999999989,247060.22721684931,0.13523994172718318,33412.410731911339]
[1321,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.8459968891143372,90038.076000000001,256248.08419784028,0.13523994172718318,34654.975974618246]
[1322,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.8459968891143372,37650.425999999999,107152.99526982955,0.13523994172718318,14491.364836184883]
[1323,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.8459968891143372,155637.74200000003,442944.52956077992,0.13523994172718318,59903.792366174443]
[1324,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.8459968891143372,41634.58,118491.885159582,0.13523994172718318,16024.835644125951]
[1325,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.8459968891143372,61865.663999999997,176069.48728699284,0.13523994172718318,23811.627200627929]
[1326,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.8459968891143372,69613.402000000002,198119.52553266578,0.13541854348367693,26829.057583310743]
[1327,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",2.8459968891143372,84206.282000000007,239650.81661588463,0.13523994172718318,32410.362474004098]
[1328,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.8459968891143372,46456.676999999996,132215.55822058956,0.13523994172718318,17880.824389179528]
[1329,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.8459968891143372,59430.661,169139.47632400878,0.13523994172718318,22874.412921825227]
[1330,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.8459968891143372,100866.79399999999,287066.58193893667,0.13879679143874571,39843.920502412198]
[1331,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.8459968891143372,78507.956000000006,223433.39854672528,0.13523994172718318,30217.119799365621]
[1332,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.8459968891143372,49116.728000000003,139786.05509147508,0.13523994172718318,18904.657944843908]
[1333,null,"TRAIL UNIT 68 MESA","MESAVERDE",2.8459968891143372,110645.10600000001,314895.62747172615,0.13523994172718318,42586.466309421026]
[1334,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.8459968891143372,39021.154000000002,111054.08289365149,0.13540884456969426,15037.705049376396]
[1335,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.8459968891143372,56504.714999999997,160812.24311029221,0.13523994172718318,21748.238387253532]
[1336,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.8459968891143372,47291.530000000013,134591.5472614574,0.13523994172718318,18202.15300861092]
[1337,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.8459968891143372,66366.944000000003,188880.11616402544,0.13541854348367693,25577.870223960032]
[1338,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.8459968891143372,31093.16,88491.036632734351,0.13523994172718318,11967.522637589025]
[1339,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.8459968891143372,19344.541000000001,55054.503507344751,0.13524037536921907,7445.5917200992917]
[1340,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.8459968891143372,36553.964999999997,104032.47067479436,0.13524037536921907,14069.390384646464]
[1341,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.8459968891143372,40623.522000000004,115614.41723686786,0.13541854348367693,15656.335987930757]
[1342,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.8459968891143372,38363.53,109182.48703544454,0.13523994172718318,14765.833184302453]
[1343,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.8459968891143372,44964.630000000005,127969.19710017722,0.13523994172718318,17306.546758702385]
[1344,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.8459968891143372,139789.264,397839.81047558278,0.13523994172718318,53803.832785471415]
[1345,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",2.8459968891143372,7246.7659999999996,20624.273492139549,0.18406250000000002,3796.1553396469362]
[1346,null,"LASHER 10 LEWIS","LEWIS",2.8459968891143372,7246.7659999999996,20624.273492139549,0.18406250000000002,{"$f":"G1357*H1357","v":3796.1553396469362}]
[1347,null,"LASHER 10 MESA","MESAVERDE",2.8459968891143372,7470.5199999999986,21261.076680066435,0.25406249999999997,5401.6422940293778]
[{"$f":"A1358+1","v":1348},null,"LASHER 11 FT UN","FORT UNION",2.8459968891143372,18605.588,52951.445568143041,0.18406250000000002,9746.3754498863291]
[1349,null,"LASHER 11 LANCE","LANCE",2.8459968891143372,18605.588,52951.445568143041,0.18406250000000002,9746.3754498863291]
[1350,null,"LASHER 11 LEWIS","LEWIS",2.8459968891143372,18605.588,52951.445568143041,0.18406250000000002,9746.3754498863291]
[1351,null,"LASHER 11 MESA","MESAVERDE",2.8459968891143372,18598.565999999995,52931.46097798767,0.25406249999999997,13447.899304719991]
[1352,null,"LASHER 12 FT UN","FORT UNION",2.8459968891143372,12956.851999999999,36875.160484714877,0.18406250000000002,6787.3342267178332]
[1353,null,"LASHER 12 LANCE","LANCE",2.8459968891143372,12956.851999999999,36875.160484714877,0.18406250000000002,6787.3342267178332]
[1354,null,"LASHER 12 LEWIS","LEWIS",2.8459968891143372,12956.851999999999,36875.160484714877,0.18406250000000002,6787.3342267178332]
[1355,null,"LASHER 12 MESA","MESAVERDE",2.8459968891143372,12955.319,36870.797571483869,0.25406249999999997,9367.4870080051187]
[1356,null,"LASHER 6 FT UN","FORT UNION",2.8459968891143372,5319.5280000000002,15139.360139556613,0.1925,2914.326826864648]
[1357,null,"LASHER 6 LANCE","LANCE/LEWIS",2.8459968891143372,5319.5280000000002,15139.360139556613,0.1925,2914.326826864648]
[1358,null,"LASHER 6 LEW/LNC/FT UN","LANCE/LEWIS",2.8459968891143372,35797.590000000004,101879.82977779052,0.1925,19611.867232224675]
[1359,null,"LASHER 6 LEWIS ","LANCE/LEWIS",2.8459968891143372,2878.3069999999998,8191.6527679160199,0.1925,1576.8931578238339]
[1360,null,"LASHER 7 FT UN","FORT UNION",2.8459968891143372,10991.805999999999,31282.645681748301,0.1925,6021.9092937365485]
[1361,null,"LASHER 7 LEWIS","LEWIS",2.8459968891143372,35355.383000000002,100621.31003144593,0.1925,19369.602181053342]
[1362,null,"LASHER 7 MESA","FORT UNION",2.8459968891143372,632.96599999999989,1801.4192669151453,0.23250000000000004,418.82997955777137]
[1363,null,"LASHER 8 FT UN","FORT UNION",2.8459968891143372,2582.0909999999999,7348.6229534101276,0.18406250000000002,1352.6059123620516]
[1364,null,"LASHER 8 LEWIS","LEWIS",2.8459968891143372,29465.108,83857.605705417969,0.18406250000000002,15435.040550153497]
[1365,null,"LASHER 8 MESA","MESAVERDE",2.8459968891143372,1399.7509999999997,3983.686991534682,0.25406249999999997,1012.10547628678]
[1366,null,"LASHER 9 FT UN","FORT UNION",2.8459968891143372,1529.0279999999998,4351.6089313687162,0.18406250000000002,800.96801893005443]
[1367,null,"LASHER 9 LEWIS","LEWIS",2.8459968891143372,40474.275999999998,115189.66358515508,0.18406250000000002,21202.097453642611]
[1368,null,"LASHER 9 MESA","MESAVERDE",2.8459968891143372,1945.9760000000001,5538.241642291162,0.25406249999999997,1407.0595172445981]
[1369,null,"WB LASHER A 2 WAS","WASATCH",2.8459968891143372,15867.035,45157.532249468306,0.1925,8692.8249580226493]
[1370,null,"WB LASHER A 4 FT UN","FORT UNION",2.8459968891143372,31226.202000000001,88869.673750855902,0.1925,17107.412197039761]
[1371,null,"WB LASHER A 5 FT UN","FORT UNION",2.8459968891143372,27326.719999999998,77771.760109698531,0.18406250000000002,14314.864595191388]
[1372,null,"WHEELER 4 FT UN","FORT UNION",2.8459968891143372,6317.5679999999993,{"$f":"E1383*F1383","v":17979.778874768283},0.1925,3461.1074333928946]
[1373,null,"WHEELER 5 FT UN","FORT UNION",2.8459968891143372,4458.8860000000004,12689.975684915473,0.1925,2442.8203193462286]
[1374,null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",2.8459968891143372,42585.371999999996,121197.83623377679,0.1925,23330.583475002033]
[1375,null,"WHEELER 5 LEWIS","LEWIS",2.8459968891143372,2093.857,5959.1105082502791,0.1925,1147.1287728381787]
[1376,null,"WHEELER 5 MESA","MESAVERDE",2.8459968891143372,2208.0539999999996,6284.1148149964674,0.26249999999999996,1649.5801389365724]
[1377,null,"WHEELER 6 FT UN","FORT UNION",2.8459968891143372,742.12899999999991,2112.0968253215337,0.1925,406.57863887439527]
[1378,null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",2.8459968891143372,18264.082999999999,51979.52340052605,0.1925,10006.058254601265]
[1379,null,"WHEELER 6 LEWIS","LEWIS",2.8459968891143372,2372.002,6750.7103129729858,0.1925,1299.5117352472998]
[1380,null,"WHEELER 6 MESA","MESAVERDE",2.8459968891143372,14997.773000000001,42683.615301643003,0.26249999999999996,11204.449016681287]
[1381,null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",2.8459968891143372,8306.5450000000001,23640.401229288254,0.1925,4550.7772366379895]
[1382,null,"WHEELER 7 LEWIS","LEWIS",2.8459968891143372,1533.357,4363.9292519016926,0.1925,840.0563809910758]
[1383,null,"WHEELER 7 MESA","MESAVERDE",2.8459968891143372,4352.84,12388.169098812452,0.26249999999999996,3251.8943884382679]
[1384,null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",2.8459968891143372,434.01400000000001,1235.2024938320699,0.1925,237.77648006267344]
[1385,null,"WHEELER 8 MESA","MESAVERDE",2.8459968891143372,43.001000000000005,122.38071222880563,0.26249999999999996,32.124936960061476]
[1386,null,"WHEELER 9 FT UN","FORT UNION",2.8459968891143372,3303.7739999999999,9402.53052633683,0.1925,1809.9871263198397]
[1387,null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",2.8459968891143372,48839.417999999991,138996.83169415474,0.1925,26756.890101124787]
[1388,null,"WHEELER 9 LEWIS","LEWIS",2.8459968891143372,6607.5479999999998,18805.06105267366,0.1925,3619.9742526396794]
[1389,null,"WHEELER 9 MESA","MESAVERDE",2.8459968891143372,6650.1309999999994,18926.252138202814,0.26249999999999996,4968.1411862782379]
[1390,null,"WM WHEELER A 2 FT UN","FORT UNION",2.8459968891143372,34140.998,97165.174099258802,0.1925,18704.29601410732]
[1391,null,"WM WHEELER A 3 FT UN","FORT UNION",2.8459968891143372,22410.172000000002,63779.279796517229,0.1925,12277.511360829567]
[1392,null,"WM WHEELER A 4 (LEWIS)","LEWIS",2.8459968891143372,2292.4799999999996,6524.390948356835,0.1925,1255.9452575586909]
[1393,null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",2.8459968891143372,44965.89,127972.78305625748,0.1925,24634.760738329565]
[]
[{"$f":"A1404+1","v":1394},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F12:F1404)","v":57171205.171999998},{"$f":"SUM(G12:G1404)","v":166232524.31322911},null,{"$f":"SUM(I12:I1404)","v":27424642.29323259}]
[]
[{"$f":"A1406+1","v":1395},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1416-F1406","v":-87704.324434116483},null,"+",{"$f":"I1406/F1406*F1408","v":-42071.174080361285}]
[]
[]
[{"$f":"A1408+1","v":1396},"Total Wexpro I Test Year Royalties",null,null,null,null,null,null,{"$f":"I1406+I1408","v":27382571.119152229}]
[]
[{"$f":"A1411+1","v":1397},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S107","v":251843347.95070025}]
[]
[]
[{"$f":"A1413+1","v":1398},"Total Wexpro I Company Production",null,null,null,{"$f":"+'Monthly Inputs'!S7","v":57083500.847565882},null,null,{"$f":"I1411+I1413","v":279225919.06985247}]
[]
[]
[null,"WEXPRO II"]
[null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth","Value $","Rate","Royalty $"]
[]
[{"$f":"A1416+1","v":1399},"CANYON CR (WY)","CANYON CREEK 11B-4D MESA","MESAVERDE",3.0187755769602869,4073.799,{"$f":"E1424*F1424","v":12297.88492664524},0.16319156100731588,{"$f":"G1424*H1424","v":2006.9110382675772}]
[{"$f":"+A1424+1","v":1400},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",3.0187755769602869,139109.77799999999,419941.20034276741,0.16319195705051903,68531.026330080305]
[{"$f":"+A1425+1","v":1401},null,"CANYON CREEK 13-31 MESA","MESAVERDE",3.0187755769602869,6529.76,19711.880011412202,0.21400050000000004,4218.352178382218]
[1402,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",3.0187755769602869,7998.5420000000004,24145.803240891088,0.16319156100731588,3940.3913226565237]
[1403,null,"CANYON CREEK 225 MESA","MESAVERDE",3.0187755769602869,108734.72999999998,328245.74729137094,0.16319195705051903,53567.065893988933]
[1404,null,"CANYON CREEK 226 MESA","MESAVERDE",3.0187755769602869,100692.45099999999,303967.91186307039,0.16319195705051903,49605.118417494137]
[1405,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",3.0187755769602869,22204.080999999998,67029.137431647934,0.16319224196663776,10938.635214560505]
[1406,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",3.0187755769602869,72886.334999999992,220027.48799214573,0.16319195705051903,35906.716370347836]
[1407,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",3.0187755769602869,73895.691999999995,223074.51025217964,0.16319156100731588,36403.877548995682]
[1408,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",3.0187755769602869,12818.433000000001,38695.972475301787,0.16319156100731588,6314.8561529406279]
[1409,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",3.0187755769602869,49374.258000000002,149049.80418093607,0.16319195705051903,24323.729242283593]
[1410,null,"CANYON CREEK 35 MESA REC","MESAVERDE",3.0187755769602869,9946.35,30025.79845989895,0.16319156100731588,4899.956921161971]
[1411,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",3.0187755769602869,89261.785999999978,269461.29953265557,0.16319195705051903,43973.916820110171]
[1412,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",3.0187755769602869,112846.67400000001,340658.78341239947,0.16319195705051903,55592.773551518359]
[1413,null,"CANYON CREEK 49 MESA","MESAVERDE",3.0187755769602869,26440.151000000002,79816.882089942112,0.16319195705051903,13025.473193928176]
[1414,null,"CANYON CREEK 50 MESA","MESAVERDE",3.0187755769602869,33813.796000000002,102076.26152911744,0.16319195705051903,16658.024887337284]
[1415,null,"CANYON CREEK 79 MESA","MESAVERDE",3.0187755769602869,106843,322535.03896916792,0.16319263801007278,52635.343860060137]
[1416,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",3.0187755769602869,146353.10800000004,441807.18804263131,0.16319195705051903,72099.379655663681]
[1417,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",3.0187755769602869,74618.107999999993,225255.32202938499,0.16319195705051903,36759.856838020227]
[1418,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",3.0187755769602869,1371.9479999999999,4141.6031152595115,0.16500000000000004,683.36451401781949]
[1419,null,"CANYON CREEK SHALLOW 4-16","WASATCH",3.0187755769602869,1550.1279999999997,4679.488547562295,0.16498060000000003,772.02482826995617]
[1420,null,"CANYON CREEK SHALLOW 6-35","WASATCH",3.0187755769602869,4,12.075102307841147,0.16247060000000002,1.9618491170163361]
[1421,null,"CANYON CREEK SHALLOW 7-10","WASATCH",3.0187755769602869,499.09199999999998,1506.6467402562635,0.16498060000000003,248.56748319552256]
[1422,null,"CANYON CREEK SHALLOW 9-25","WASATCH",3.0187755769602869,8189.9659999999994,24723.669336935131,0.16247060000000002,4016.8693913734533]
[1423,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",3.0187755769602869,28586.825999999997,86297.212151613319,0.16319156100731588,14082.976761601287]
[1424,null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",3.0187755769602869,31057.63,93756.014922269111,0.16319156100731588,15300.190428990298]
[1425,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",3.0187755769602869,48264.509000000005,145699.72100317996,0.16319195705051903,23777.022612223551]
[1426,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",3.0187755769602869,23376.779000000006,70569.249513198141,0.16319195705051903,11516.333935645192]
[1427,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",3.0187755769602869,11203.682999999999,33821.404612405153,0.16319161657074216,5519.3696933915517]
[1428,null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",3.0187755769602869,15085.444999999998,45539.57293357767,0.16319156100731588,7431.6739946370517]
[1429,null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",3.0187755769602869,1015.0690000000001,3064.2655061295018,0.16318301343240038,500.03607924717164]
[1430,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",3.0187755769602869,68166.815999999992,205780.3192999457,0.16319195705051903,33581.693029038834]
[1431,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",3.0187755769602869,64783.663000000008,195567.3396504258,0.16319138721769949,31914.90545202799]
[1432,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",3.0187755769602869,46274.282999999996,139691.67536174858,0.16319195705051903,22796.557885949522]
[1433,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",3.0187755769602869,42550.703000000001,128451.02299889081,0.16319195705051903,20962.173828330222]
[1434,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",3.0187755769602869,47511.937999999995,143427.87804845136,0.16319195705051903,23406.276114329954]
[1435,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",3.0187755769602869,40115.720999999998,121100.35880695289,0.16319195705051903,19762.604553226702]
[1436,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",3.0187755769602869,29689.675999999999,89626.468796663976,0.16319195705051903,14626.318846454871]
[1437,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",3.0187755769602869,46287.402000000009,139731.27867854276,0.16319195705051903,22803.020828722856]
[1438,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",3.0187755769602869,100216.28000000001,302530.45847781369,0.16319195705051903,49370.537586385202]
[1439,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",3.0187755769602869,40246.47099999999,121495.06371364043,0.16319156100731588,19826.969102112282]
[1440,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",3.0187755769602869,39988.659999999996,120716.79016336873,0.16319127609096529,19699.927032365427]
[1441,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",3.0187755769602869,27771.669000000002,83836.436108625116,0.16319161657074216,13681.403536096273]
[1442,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",3.0187755769602869,21779.491000000002,65747.39550942638,0.16319195705051903,10729.446144157797]
[1443,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",3.0187755769602869,46575.72,140601.64601534078,0.16319195705051903,22945.057777767772]
[1444,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",3.0187755769602869,45135.455000000002,136253.80920899007,5.2423504156027118E-2,7142.9021333420169]
[1445,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",3.0187755769602869,49681.476999999992,149977.2293949142,0.16319195705051903,24475.077577970678]
[1446,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",3.0187755769602869,95957.478999999992,289674.09403187956,0.16319195705051903,47272.4823118985]
[1447,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",3.0187755769602869,51658.679999999993,155945.96152200681,0.1631928117982932,25449.259949364732]
[1448,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",3.0187755769602869,62125.656000000003,187543.41303543633,0.16319195705051903,30605.576605186678]
[1449,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",3.0187755769602869,97178.898000000016,293361.28387831489,0.16319195705051903,47874.202038955082]
[1450,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",3.0187755769602869,56292.904000000002,169935.64375137005,0.16319195705051903,27732.130276425883]
[1451,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",3.0187755769602869,30195.54,91153.558685127427,0.16319156100731588,14875.491533197921]
[1452,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",3.0187755769602869,4041.7649999999994,12201.181469812893,0.16319156100731588,1991.1298501923027]
[1453,null,"CANYON CREEK UNIT 14 UPPER MESA","MESAVERDE",3.0187755769602869,27052.804,81666.344003493563,0.16319138721769949,13327.243966927968]
[1454,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",3.0187755769602869,38527.167000000001,116304.87078907032,0.16319195705051903,18980.01947857613]
[1455,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",3.0187755769602869,48312.095999999998,145843.37547656076,0.16319156100731588,23800.408106596042]
[1456,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",3.0187755769602869,49757.727999999996,150207.41405143301,0.16319156100731588,24512.582373925587]
[1457,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",3.0187755769602869,15093.104000000001,45562.693735721616,0.16318270853613154,7435.043771997287]
[1458,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",3.0187755769602869,138027.53700000001,416674.15764358238,0.16319604280784142,67999.573667723336]
[1459,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",3.0187755769602869,133231.81999999998,402196.96428996901,0.16319138721769949,65635.080537227594]
[1460,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",3.0187755769602869,87929.919999999984,265440.6949800718,0.16319156100731588,43317.681368664715]
[1461,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",3.0187755769602869,58437.220999999998,176408.85554023078,0.16319668946844978,28789.34121708366]
[1462,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",3.0187755769602869,13032.984999999999,39343.656812889763,0.16319156100731588,6420.5527710315991]
[1463,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",3.0187755769602869,26718.513999999996,80657.197515871492,0.16319156100731588,13162.57396909047]
[1464,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",3.0187755769602869,7711.5679999999993,23279.493138468482,0.16319195705051903,3799.0260444108012]
[{"$f":"+A1489+1","v":1465},null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",3.0187755769602869,71343.513999999996,215370.0576377243,0.16319195705051903,35146.66119598331]
[1466,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",3.0187755769602869,58717.181999999993,177253.99496953216,0.16319195705051903,28926.426334100808]
[1467,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",3.0187755769602869,3307.2609999999995,9983.8787334332537,0.16319195705051903,1629.2887094640298]
[1468,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",3.0187755769602869,76422.165000000008,230701.36524042927,0.16319184592347247,37648.581650650878]
[1469,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",3.0187755769602869,30527.408999999996,92155.396717077645,0.16319156100731588,15038.983045508374]
[1470,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",3.0187755769602869,19826.13,59850.637029639656,0.16319156100731588,9767.1188841491585]
[1471,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",3.0187755769602869,15429.376,46577.823436537205,0.16319156100731588,7601.1077149316488]
[1472,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",3.0187755769602869,3662.0310000000004,11054.849744871457,0.16319156100731588,1804.0581865669008]
[1473,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",3.0187755769602869,9705.8720000000012,{"$f":"E1498*F1498","v":29299.849346702696},0.16319156100731588,4781.4881521675979]
[1474,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",3.0187755769602869,16672.457999999999,50330.409018296144,0.16319156100731588,{"$f":"G1499*H1499","v":8213.4980138324372}]
[1475,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",3.0187755769602869,19468.009999999998,58769.553120018631,0.16319156100731588,9590.6951133582115]
[1476,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",3.0187755769602869,19118.803,57715.375557115061,0.16319156100731588,9418.6622312890904]
[1477,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",3.0187755769602869,31160.078000000001,94065.282442577547,0.16319156100731588,15350.660278398293]
[1478,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",3.0187755769602869,27422.721000000005,82783.040408595989,0.16319156100731588,13509.493589210488]
[1479,null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",3.0187755769602869,6527.1940000000004,19704.133833281725,0.16319156100731588,3215.5483585503116]
[1480,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",3.0187755769602869,40775.447,123091.9235432386,0.16319156100731588,20087.563150414284]
[1481,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",3.0187755769602869,36029.826000000001,108765.95877092874,0.16319156100731588,17749.686596285221]
[1482,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",3.0187755769602869,18284.784,55197.659369194218,0.16319156100731588,9007.7921964089001]
[1483,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",3.0187755769602869,45323.860999999997,136822.56464034284,0.16319156100731588,22328.287904681929]
[1484,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",3.0187755769602869,34269.622000000003,103452.29792526095,0.16319156100731588,16882.541988217239]
[1485,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",3.0187755769602869,63907.695999999989,192922.99186460258,0.16319195705051903,31483.480602425858]
[1486,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",3.0187755769602869,66480.740999999995,200690.43726902237,0.16319195705051903,32751.065219256183]
[1487,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",3.0187755769602869,67739.084999999992,204489.09540363689,0.16319156100731588,33370.894687893451]
[1488,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",3.0187755769602869,74747.61,225646.25950415252,0.16319156100731588,36823.565323944538]
[1489,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",3.0187755769602869,127560.42799999999,385076.3046330011,0.16319309671382989,62841.794624177572]
[1490,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",3.0187755769602869,79845.012000000002,241034.17216770104,0.16319195705051903,39334.838272098874]
[1491,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",3.0187755769602869,19060.379000000004,57539.006612806748,0.16319156100731588,9389.8803079542049]
[1492,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",3.0187755769602869,83631.508999999991,252464.7568335344,0.16319195705051903,41200.21775394788]
[1493,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",3.0187755769602869,68478.167999999991,206720.22111338342,0.15704964840367813,32465.338043787466]
[1494,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",3.0187755769602869,53557.057000000001,161676.73564546998,0.16319156100731588,26384.278868551395]
[1495,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",3.0187755769602869,76894.195999999996,232126.32089479736,0.16319195705051903,37881.14858975877]
[1496,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",3.0187755769602869,42440.373999999996,128117.96450826035,0.16319138721769949,20907.748355610995]
[1497,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",3.0187755769602869,86.988,262.59724988862143,0.13321607213810671,34.982174184431031]
[1498,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",3.0187755769602869,47196.010999999999,142474.16533674905,0.1631928117982932,23250.759649918997]
[1499,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",3.0187755769602869,55514.400000000009,167585.51488960418,0.16319195705051903,27348.608148153402]
[1500,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",3.0187755769602869,62620.568999999996,189037.44431255644,0.16319195705051903,30849.390493194594]
[1501,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",3.0187755769602869,104901.27499999998,316673.40696199465,0.16319195705051903,51678.553027983369]
[1502,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",3.0187755769602869,46655.143999999986,140841.40924676522,0.16319195705051903,22984.185208732684]
[1503,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",3.0187755769602869,22880.554999999997,69071.260621296562,0.16319184592347247,11271.866521050641]
[1504,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",3.0187755769602869,110499.02900000001,333571.7700230265,0.16319195705051903,54436.22996686335]
[1505,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",3.0187755769602869,105449.77999999998,318329.22045983525,0.16319263801007278,51948.985242530551]
[1506,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",3.0187755769602869,110100.18099999998,332367.73742170696,0.16319263801007278,54239.967859287543]
[1507,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",3.0187755769602869,7428.5729999999985,22425.194744066604,0.16319195705051903,3659.6114175232424]
[1508,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",3.0187755769602869,835.97999999999979,2523.6360068272602,0.16319156100731588,411.83609936840986]
[1509,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",3.0187755769602869,26376.116000000002,79623.574795871464,0.16319195705051903,12993.926998296645]
[1510,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",3.0187755769602869,50374.739999999991,152070.03480772441,0.16319195705051903,24816.606589013096]
[1511,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",3.0187755769602869,34976.135999999999,105585.10513324145,0.16319195705051903,17230.639942078476]
[1512,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",3.0187755769602869,24412.242999999999,73695.082947219722,0.16319195705051903,12026.444811157118]
[1513,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",3.0187755769602869,23897.234999999997,72140.389374880557,0.16319195705051903,11772.731324473227]
[1514,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",2.8187755769602867,28336.804,79875.091044310553,0.17487163740179393,13967.887958535952]
[1515,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",2.8187755769602867,50689.747000000003,142883.02084589598,0.17487163740179393,24986.187812236487]
[1516,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",2.8187755769602867,55371.208999999995,156079.01159596362,0.17481222605833471,27284.519458075036]
[1517,null,"TRAIL UNIT 114 MESA","MESAVERDE",2.8187755769602867,76685.73,216159.86282537074,0.17487163740179393,37800.229152819746]
[1518,null,"TRAIL UNIT 115 MESA","MESAVERDE",2.8187755769602867,118618.91600000001,334360.10338630382,0.17487163740179393,58470.09876099605]
[1519,null,"TRAIL UNIT 116 MESA","MESAVERDE",2.8187755769602867,100889.50499999999,284384.87266561273,0.17487163740179393,49730.848335336363]
[1520,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",2.8187755769602867,63181.909,178095.62199492732,0.17487163740179393,31143.873032343887]
[1521,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",2.8187755769602867,34312.993999999999,96720.629459584845,0.13524153273042358,13080.646174765616]
[1522,null,"TRAIL UNIT 13 MESA","MESAVERDE",2.8187755769602867,22018.678000000004,62065.711783352781,0.13524153273042358,8393.8619915853415]
[1523,null,"TRAIL UNIT 132 MESA","MESAVERDE",2.8187755769602867,37471.879999999997,105624.82016678662,0.17487163740179393,18470.785252836002]
[1524,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",2.8187755769602867,70971.267999999996,200052.07690430313,0.17487163740179393,34983.434253885091]
[1525,null,"TRAIL UNIT 15 MESA","MESAVERDE",2.8187755769602867,21278.672000000002,59979.800943748705,0.20547125431789964,12324.124933649988]
[1526,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",2.8187755769602867,111717.143,314905.55421617982,0.20547125431789964,64704.039216471821]
[1527,null,"TRAIL UNIT 16 MESA","MESAVERDE",2.8187755769602867,98629.517000000007,278014.4736869894,0.20547125431789964,57123.982626996418]
[1528,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",2.8187755769602867,71420.543000000005,201318.48230164198,0.20547934127456613,41366.789129736797]
[{"$f":"+A1553+1","v":1529},null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",2.8187755769602867,52767.780000000006,148740.5295144135,0.17487163740179393,26010.499944195344]
[1530,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",2.8187755769602867,33008.517999999996,93043.604370054003,0.17487163740179393,16270.687445956053]
[1531,null,"TRAIL UNIT 17 MESA","MESAVERDE",2.8187755769602867,15784.984,44494.327381908894,0.13524153273042358,6017.4810329386137]
[1532,null,"TRAIL UNIT 18 MESA","MESAVERDE",2.8187755769602867,32336.168000000001,91148.400610884768,0.17487163740179393,15939.270061380093]
[1533,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",2.8187755769602867,47321.900000000009,133389.81597535702,0.17481222605833471,23318.170664163779]
[1534,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",2.8187755769602867,54987.266000000003,154996.76244461877,0.17487163740179393,27104.537640667364]
[1535,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",2.8187755769602867,52755.410000000011,148705.66126052651,0.17487163740179393,26004.402475544786]
[1536,null,"TRAIL UNIT 2 MESA","LANCE",2.8187755769602867,4079.8680000000004,11500.232275621813,0.13524153273042358,1555.3090397109811]
[1537,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",2.8187755769602867,14464.654999999999,{"$f":"E1562*F1562","v":40772.616243156495},0.13524153273042358,5514.1511141538494]
[1538,null,"TRAIL UNIT 20 MESA","MESAVERDE",2.8187755769602867,21947.479000000003,61865.017781048788,0.17405417716150842,{"$f":"G1563*H1563","v":10767.864764962535}]
[1539,null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",2.8187755769602867,35089.835000000006,98910.369897566285,0.17487163740179393,17296.618340004523]
[1540,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",2.8187755769602867,42888.430999999997,120892.86183694644,0.17487163740179393,21140.73269961567]
[1541,null,"TRAIL UNIT 22W MESA","MESAVERDE",2.8187755769602867,45599.214,128533.95075178558,0.17487163740179393,22476.942429686285]
[1542,null,"TRAIL UNIT 23W MESA","MESAVERDE",2.8187755769602867,176445.008,497358.8792269624,0.17487163740179393,86973.961586739984]
[1543,null,"TRAIL UNIT 25W MESA","MESAVERDE",2.8187755769602867,39207.592000000004,110517.40276102354,0.17487163740179393,19326.359182213728]
[1544,null,"TRAIL UNIT 26 MESA","MESAVERDE",2.8187755769602867,50039.595000000001,141050.38826698408,0.17487163740179393,24665.712352406288]
[1545,null,"TRAIL UNIT 27 MESA","MESAVERDE",2.8187755769602867,25148.261000000002,70887.303909822876,0.17487163740179393,12396.178905709316]
[1546,null,"TRAIL UNIT 28 MESA","MESAVERDE",2.8187755769602867,87535.771999999997,246743.6962239641,0.17487340372141916,43148.910005488484]
[1547,null,"TRAIL UNIT 29 MESA","MESAVERDE",2.8187755769602867,20219.024000000001,56992.891041173891,0.17487163740179393,9966.4401766321098]
[1548,null,"TRAIL UNIT 3 MESA","MESAVERDE",2.8187755769602867,8475.8230000000003,23891.442867038269,0.13524153273042358,3231.1153524796009]
[1549,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",2.8187755769602867,48025.390999999996,135372.79922476836,0.13524153273042358,18308.024857165568]
[1550,null,"TRAIL UNIT 32 MESA","MESAVERDE",2.8187755769602867,47606.896000000015,134193.1557396884,0.17487163740179393,23466.576872313253]
[1551,null,"TRAIL UNIT 33 MESA","MESAVERDE",2.8187755769602867,24631.065999999999,69429.447275296901,0.17482691652526658,12138.136183193728]
[1552,null,"TRAIL UNIT 35 MESA","MESAVERDE",2.8187755769602867,33026.178999999996,93093.386765518691,0.17487163740179393,16279.392974964747]
[1553,null,"TRAIL UNIT 37 MESA","MESAVERDE",2.8187755769602867,36259.704999999994,102207.97088178477,0.17487163740179393,17873.275223612578]
[1554,null,"TRAIL UNIT 38 MESA","MESAVERDE",2.8187755769602867,61192.236000000004,172487.18033639004,0.17487163740179393,30163.115656243037]
[1555,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",2.8187755769602867,22316.126999999997,62904.15375994402,0.17487163740179393,11000.152367375622]
[1556,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",2.8187755769602867,27370.739999999998,77151.973435329986,0.13524153273042358,10434.151140570952]
[1557,null,"TRAIL UNIT 40 MESA","MESAVERDE",2.8187755769602867,18777.189999999999,52928.68457594292,0.17487163740179393,9255.7257373182129]
[1558,null,"TRAIL UNIT 41 MESA","MESAVERDE",2.8187755769602867,38446.855000000003,108373.05588493349,0.17482691652526658,18946.527194783317]
[1559,null,"TRAIL UNIT 43 MESA","MESAVERDE",2.8187755769602867,31145.218999999997,87791.382656279471,0.17487163740179393,15352.222834871043]
[1560,null,"TRAIL UNIT 44 MESA","MESAVERDE",2.8187755769602867,108570.20799999998,306035.0506958983,0.17487163740179393,53516.850417532747]
[1561,null,"TRAIL UNIT 45 MESA","MESAVERDE",2.8187755769602867,88532.502000000008,249553.25440478776,0.17487163740179393,43639.786216711676]
[1562,null,"TRAIL UNIT 46 MESA","MESAVERDE",2.8187755769602867,43394.646000000001,122319.7683156374,0.17487163740179393,21390.258171963585]
[1563,null,"TRAIL UNIT 47 MESA","MESAVERDE",2.8187755769602867,52744.606000000014,148675.20720919303,0.17487163740179393,25999.076925722584]
[1564,null,"TRAIL UNIT 48 MESA","MESAVERDE",2.8187755769602867,36408.229000000007,102626.62670557726,0.17487163740179393,17946.486253026967]
[1565,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",2.8187755769602867,89558.888999999996,252446.40901289726,0.17487163740179393,44145.716900288331]
[1566,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",2.8187755769602867,37456.831000000006,105582.40041312897,0.17405417716150842,18377.057826644068]
[1567,null,"TRAIL UNIT 50 MESA","MESAVERDE",2.8187755769602867,80394.338000000003,226613.59648029032,0.17487163740179393,39628.290674017771]
[1568,null,"TRAIL UNIT 51 MESA","MESAVERDE",2.8187755769602867,83676.569000000003,235865.46906103226,0.17487163740179393,41246.180781244875]
[1569,null,"TRAIL UNIT 52 MESA","MESAVERDE",2.8187755769602867,34603.383000000009,97539.170880602804,0.17510948906845633,17080.03437706321]
[1570,null,"TRAIL UNIT 55 MESA","MESAVERDE",2.8187755769602867,180863.29900000003,509813.04998966592,0.17487163740179393,89151.842820495498]
[1571,null,"TRAIL UNIT 56 MESA","MESAVERDE",2.8187755769602867,47584.126000000004,134128.97221980098,0.17487163740179393,23455.352995096328]
[1572,null,"TRAIL UNIT 57 MESA","MESAVERDE",2.8187755769602867,57851.418999999994,163070.16696969626,0.17487163740179393,28516.347109374718]
[1573,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",2.8187755769602867,64557.845000000001,181974.07678718778,0.17481222605833471,31811.293448078628]
[1574,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",2.8187755769602867,42675.409999999996,120292.40344476678,0.13524047252850316,16268.4014834596]
[1575,null,"TRAIL UNIT 61 MESA","MESAVERDE",2.8187755769602867,43183.224000000009,121723.81714560532,0.17487163740179393,21286.043215048561]
[1576,null,"TRAIL UNIT 62 MESA","MESAVERDE",2.8187755769602867,55951.955999999998,157716.00705595658,0.17487163740179393,27580.056398348013]
[1577,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",2.8187755769602867,82836.555999999982,233497.66093230306,0.17487163740179393,40832.118296720721]
[1578,null,"TRAIL UNIT 63 MESA","MESAVERDE",2.8187755769602867,72924.819999999992,205558.70157022504,0.17487163740179393,35946.386725771961]
[1579,null,"TRAIL UNIT 64 MESA","MESAVERDE",2.8187755769602867,45663.123,128714.09588013354,0.17487163740179393,22508.44470325045]
[1580,null,"TRAIL UNIT 68 MESA","MESAVERDE",2.8187755769602867,102062.76300000001,287692.02366148599,0.17254442339236128,49639.654337252658]
[1581,null,"TRAIL UNIT 70 MESA","MESAVERDE",2.8187755769602867,36307.441000000006,102342.52795272658,0.17487163740179393,17896.805438932162]
[1582,null,"TRAIL UNIT 74 MESA","MESAVERDE",2.8187755769602867,48544.672999999995,136836.53864392344,0.17487163740179393,23928.829569056743]
[1583,null,"TRAIL UNIT 75 MESA","MESAVERDE",2.8187755769602867,41561.26,117151.86463569649,0.17487163740179393,20486.538393517563]
[1584,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",2.8187755769602867,61727.14899999999,173994.98003658856,0.17481222605833471,30416.449783171556]
[1585,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",2.8187755769602867,29020.5,81802.276631176006,0.17487163740179393,14304.898057688251]
[1586,null,"TRAIL UNIT 8 MESA","MESAVERDE",2.8187755769602867,9953.119999999999,28055.611570554967,0.13524153273042358,3794.28391049126]
[1587,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",2.8187755769602867,33993.171999999999,95819.123017010264,0.17487163740179393,16756.046936388506]
[1588,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",2.8187755769602867,37520.910000000003,105763.024733325,0.17481222605833471,18488.669788295254]
[1589,null,"TRAIL UNIT 93 MESA","MESAVERDE",2.8187755769602867,32467.484,91518.550944548871,0.17487163740179393,16003.998856312755]
[1590,null,"TRAIL UNIT 94 MESA","MESAVERDE",2.8187755769602867,36609.048000000003,103192.69039816683,0.17487163740179393,18045.47473782381]
[1591,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",2.8187755769602867,129939.77100000001,366271.05297061254,0.17487163740179393,64050.418765850212]
[1592,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",2.8187755769602867,26210.415999999997,73881.280482769129,0.14633312000000001,10811.278282638714]
[{"$f":"+A1617+1","v":1593},null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",2.8187755769602867,27549.954000000002,77657.137481579368,0.1516666666666667,11777.999184706207]
[1594,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",2.8187755769602867,15331.572,43216.26071000818,0.12499994482758617,5402.0302044056025]
[1595,null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",2.8187755769602867,14099.593999999997,39743.591212255786,0.1516666666666667,6027.7780005254617]
[]
[{"$f":"A1620+1","v":1596},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1424:F1621)","v":9652071.1799999997},{"$f":"SUM(G1424:G1621)","v":28288871.643666264},null,{"$f":"SUM(I1424:I1621)","v":4733774.922027899}]
[]
[{"$f":"A1622+1","v":1597},"Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1632-F1622","v":6660659.2706301883},null,"+",{"$f":"I1622/F1622*F1624","v":3266662.7951123156}]
[]
[]
[{"$f":"A1624+1","v":1598},"Total Wexpro II Test Year Royalties",null,null,null,null,null,null,{"$f":"I1622+I1624","v":8000437.7171402145}]
[]
[{"$f":"A1627+1","v":1599},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S109","v":45384241.32952673}]
[]
[]
[{"$f":"A1629+1","v":1600},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":16312730.450630188},null,null,{"$f":"I1627+I1629","v":53384679.046666943}]
[]
[]
[]
[]
["Summary of WEXPRO I & WEXPRO II"]
[{"$f":"A1632+1","v":1601},"Total Wexpro Test Year Royalties",null,null,null,null,null,null,{"$f":"I1627+I1411","v":35383008.836292446}]
[]
[{"$f":"A1638+1","v":1602},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1629+I1413","v":297227589.28022701}]
[]
[]
[{"$f":"A1640+1","v":1603},"Total Wexpro Company Production",null,null,null,{"$f":"F1632+F1416","v":73396231.298196077},null,null,{"$f":"I1638+I1640","v":332610598.11651945}]

{"sheet":"Ut 1.2","index":20,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,1,7,6],[12,2,12,3]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,"Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$186+Calculations!$P$189-G16,0)","v":80633270}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S94","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$185+Calculations!$P$188","v":24125500},{"$f":"G17/E17","v":3.3422424405711797},{"$f":"G15+G16","v":80633270}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$182","v":24907884.541519184},{"$f":"G19/E19","v":3.1232486994359263},{"$f":"ROUND(Calculations!P183,0)","v":77793518}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P191","v":52644.458480817717},{"$f":"G21/E21","v":2.8169156693678379},{"$f":"ROUND(Calculations!P192,0)","v":148295}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":49086029},{"$f":"G24/E24","v":3.230554319234094},{"$f":"G17+G19+G21","v":158575083}]

{"sheet":"Ut 1.3 p1","index":21,"n_rows":79,"n_cols":14,"rows_kept":79,"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$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING & PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D28+'Other Inputs'!D29+'Other Inputs'!D30","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 Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D31","v":75000}," x",{"$f":"'Other Inputs'!E31","v":5},"x",{"$f":"'Other Inputs'!F31","v":6.8088699999999998},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2553326}]
[{"$f":"A18+1","v":3},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D36","v":203542}," x",{"$f":"'Other Inputs'!E36","v":12},"x",{"$f":"'Other Inputs'!F36","v":0.86753000000000002},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2118945}]
[{"$f":"A19+1","v":4},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E323,0)","v":-40496}]
[{"$f":"A20+1","v":5},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L20)","v":57992456}]
[]
[null,"Kern River Demand"]
[{"$f":"A21+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D62","v":1885}," x",{"$f":"'Other Inputs'!E62","v":12},"x",{"$f":"'Other Inputs'!F62","v":17.742041666666669},"=",{"$f":"ROUND(F24*H24*J24,0)","v":401325}]
[{"$f":"A24+1","v":7},"October - April",null,null,null,{"$f":"'Other Inputs'!D60","v":3000}," x",{"$f":"'Other Inputs'!E60","v":7},"x",{"$f":"'Other Inputs'!F60","v":14.285771428571428},"=",{"$f":"ROUND(F25*H25*J25,0)","v":300001}]
[{"$f":"A25+1","v":8},"May - September",null,null,null,3000," x",{"$f":"'Other Inputs'!E65","v":5},"x",{"$f":"'Other Inputs'!F65","v":6.1750800000000003},"=",{"$f":"ROUND(F26*H26*J26,0)","v":92626}]
[9,"November - March",null,null,null,{"$f":"'Other Inputs'!D61","v":50000}," x",{"$f":"'Other Inputs'!E61","v":5},"x",{"$f":"J25","v":14.285771428571428},"=",{"$f":"ROUND(F27*H27*J27,0)","v":3571443}]
[10,"December - February",null,null,null,{"$f":"'Other Inputs'!D69","v":56925}," x",{"$f":"'Other Inputs'!E69","v":3},"x",{"$f":"'Other Inputs'!F69","v":8.6999999999999993},"=",{"$f":"ROUND(F28*H28*J28,0)","v":1485743}]
[11,"November & March",null,null,null,{"$f":"'Other Inputs'!D71","v":6000}," x",{"$f":"'Other Inputs'!E71","v":2},"x",{"$f":"'Other Inputs'!F71","v":8.8449999999999989},"=",106140]
[12,"November - March",null,null,null,{"$f":"'Other Inputs'!D73","v":27000}," x",{"$f":"'Other Inputs'!E73","v":5},"x",{"$f":"'Other Inputs'!F73","v":8.7579999999999991},"=",1182330]
[13,"October - May",null,null,null,{"$f":"'Other Inputs'!D76","v":30000}," x",{"$f":"'Other Inputs'!E76","v":8},"x",{"$f":"'Other Inputs'!F76","v":14.276249999999999},"=",3426300]
[14,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L24:L31)","v":10565908}]
[]
[{"$f":"A32+1","v":15},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L21+L32","v":68558364}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A34+1","v":16},"QPC Commodity (SNG)",null,null,null,{"$f":"F41-(D44*F44*H44)-(D45*F45*H45)-(D46*F46*H46)-(D47*F47*H47)-(D48*F48*H48)-(D49*F49*H49)","v":104230790.84377332},null,null,"x",{"$f":"'Other Inputs'!F44","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F39*J39,0)","v":278296}]
[]
[{"$f":"A39+1","v":17},"Total ACA",null,null,null,{"$f":"Calculations!$P$173","v":128801282.27362056},null,null,"x",{"$f":"'Other Inputs'!F45","v":1.2999999999999999E-3},"=",{"$f":"ROUND(F41*J41,0)","v":167442}]
[]
[null,"Kern River Commodity"]
[{"$f":"A41+1","v":18},"January - December",null,{"$f":"'Other Inputs'!C82","v":0.93818906517447453},"x",{"$f":"'Other Inputs'!D82","v":4885}," x",{"$f":"'Other Inputs'!E82","v":365},"x",{"$f":"'Other Inputs'!F82","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D44*F44*H44*J44,0)","v":7360}]
[{"$f":"A44+1","v":19},"November - March",null,{"$f":"'Other Inputs'!C83","v":0.93818906517447453},"x",{"$f":"'Other Inputs'!D83","v":50000}," x",{"$f":"'Other Inputs'!E83","v":151},"x",{"$f":"'Other Inputs'!F83","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D45*F45*H45*J45,0)","v":31167}]
[{"$f":"A45+1","v":20},"November & March",null,{"$f":"'Other Inputs'!C87","v":0.93818906517447453},"x",{"$f":"'Other Inputs'!D87","v":6000}," x",{"$f":"'Other Inputs'!E87","v":61},"x",{"$f":"'Other Inputs'!F87","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D46*F46*H46*J46,0)","v":1511}]
[{"$f":"A46+1","v":21},"December - February",null,{"$f":"'Other Inputs'!C86","v":0.93818906517447453},"x",{"$f":"'Other Inputs'!D86","v":56925}," x",{"$f":"'Other Inputs'!E86","v":90},"x",{"$f":"'Other Inputs'!F86","v":4.4000000000000003E-3},"=",21149]
[22,"November - March",null,{"$f":"'Other Inputs'!C87","v":0.93818906517447453},"x",{"$f":"'Other Inputs'!D89","v":27000}," x",{"$f":"'Other Inputs'!E89","v":151},"x",{"$f":"'Other Inputs'!F89","v":4.4000000000000003E-3},"=",16830]
[23,"December - February",null,{"$f":"'Other Inputs'!C92","v":0.93818906517447453},"x",{"$f":"'Other Inputs'!D92","v":30000}," x",{"$f":"'Other Inputs'!E92","v":243},"x",{"$f":"'Other Inputs'!F92","v":4.4000000000000003E-3},"=",30093]
[{"$f":"A49+1","v":24},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L44:L49)","v":108110}]
[]
[{"$f":"A50+1","v":25},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L41+L50+L39","v":553848}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A52+1","v":26},"QEPFS/Tesoro Field Services Demand",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!E205","v":12245844}]
[{"$f":"A57+1","v":27},"QEPFS/Tesoro Field Services Commodity",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D205","v":5958489.5139843272}]
[{"$f":"A58+1","v":28},null,"Total QEPFS/Tesoro Field Services (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L57+L58","v":18204333.513984326}," 1/"]
[]
[{"$f":"A59+1","v":29},"Wexpro II Gathering",null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D208","v":7101910.3289863616},null,{"$f":"'Other Inputs'!D208","v":7101910.3289863616}]
[{"$f":"A61+1","v":30},"Other Wexpro I Gathering Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D197,0)","v":1902464}]
[{"$f":"A62+1","v":31},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$199,0)","v":3500326}]
[{"$f":"A63+1","v":32},null,"Total Wexpro II Gathering, Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L61:L63)","v":12504700.328986362}]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$f":"A64+1","v":33},"Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D20","v":25000},"x",{"$f":"'Other Inputs'!E20","v":3},"x ",{"$f":"'Other Inputs'!F20","v":11.653333333333334},"=",{"$f":"ROUND(F69*H69*J69,0)","v":874000}]
[{"$f":"A69+1","v":34},"Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D23","v":83333},"x",{"$f":"'Other Inputs'!E23","v":3},"x ",{"$f":"'Other Inputs'!F23","v":5.9512838051352208},"=",{"$f":"ROUND(F70*H70*J70,0)","v":1487815}]
[{"$f":"A70+1","v":35},null,"Total Peak Hour Service",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L69:L70)","v":2361815}]
[]
[]
[{"$f":"A71+1","v":36},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M72)","v":102183060.84297068}]
[]
[]
[]
[]
[" 1/","See paragraph 7c in application."]

{"sheet":"Ut 1.3 p2","index":22,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[59,1,59,7],[6,1,6,10],[9,1,9,2],[35,9,35,10],[13,1,13,2]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$f":"'Other Inputs'!E183","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Ryckman Demand",null,{"$f":"'Other Inputs'!E184","v":2500000},"x",12,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D17*F17*H17,0)","v":2700000}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E185","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[4,"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E186","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[5,null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":16725058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A20+1","v":6},"Aquifer Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S24+'Monthly Inputs'!S26+'Monthly Inputs'!S27)","v":1162589.7274017336},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":45015}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":922125.19836425781},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":35705}]
[{"$f":"A24+1","v":8},"Ryckman Injections",null,{"$f":"'Monthly Inputs'!S28","v":0},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":0}]
[{"$f":"A25+1","v":9},"Ryckman Withdrawals",null,{"$f":"'Monthly Inputs'!S36","v":0},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",0]
[10,"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":11700714.820419313},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D27*H27,0)","v":122740}]
[{"$f":"A27+1","v":11},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":10925010.061264038},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":194574}]
[{"$f":"A28+1","v":12},null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":398034}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":17123092}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A31+1","v":14},null,{"$f":"+'Rate Base'!H8","v":"2016-08-21"},{"$f":"+'Rate Base'!H206","v":52516754.780000001}]
[{"$f":"A38+1","v":15},null,{"$f":"+'Rate Base'!I8","v":"2016-09-20"},{"$f":"+'Rate Base'!I206","v":67227540.260000005}]
[16,null,{"$f":"+'Rate Base'!J8","v":"2016-10-20"},{"$f":"+'Rate Base'!J206","v":70093975.680000007}]
[17,null,{"$f":"+'Rate Base'!K8","v":"2016-11-19"},{"$f":"+'Rate Base'!K206","v":72768412.530000001}]
[18,null,{"$f":"+'Rate Base'!L8","v":"2016-12-19"},{"$f":"+'Rate Base'!L206","v":49333980.549999997}]
[19,null,{"$f":"+'Rate Base'!M8","v":"2017-01-18"},{"$f":"+'Rate Base'!M206","v":33078465.640000001}]
[20,null,{"$f":"+'Rate Base'!N8","v":"2017-02-17"},{"$f":"+'Rate Base'!N206","v":21745044.18}]
[21,null,{"$f":"+'Rate Base'!O8","v":"2017-03-19"},{"$f":"+'Rate Base'!O206","v":8937825.6400000006}]
[22,null,{"$f":"+'Rate Base'!P8","v":"2017-04-18"},{"$f":"+'Rate Base'!P206","v":5265628.42}]
[23,null,{"$f":"+'Rate Base'!Q8","v":"2017-05-18"},{"$f":"+'Rate Base'!Q206","v":9895288.8399999999}]
[24,null,{"$f":"+'Rate Base'!R8","v":"2017-06-17"},{"$f":"+'Rate Base'!R206","v":21769885.129999999}]
[25,null,{"$f":"+'Rate Base'!S8","v":"2017-07-17"},{"$f":"+'Rate Base'!S206","v":34448175.630000003}]
[26,null,{"$f":"+'Rate Base'!T8","v":"2017-08-16"},{"$f":"+'Rate Base'!T206","v":48018857.409999996}]
[]
[]
[{"$f":"A50+1","v":27},"12-Month Average   3/",null,{"$f":"(SUM(D39:D49)+D38/2+D50/2)/12","v":37069335.716249995},null,"x ",null,{"$f":"'Other Inputs'!E313","v":0.1079},null,"  =",{"$f":"D53*H53","v":3999781.3237833744}]
[]
[]
[{"$f":"A53+1","v":28},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K53+K31","v":21122873.323783375}]
[]
[]
[]
["1/","Dominion Energy Questar Pipeline, LLC Tariff included in Exhibit 1.9."]
["2/","Dominion Energy planned volumes."]
["3/","(½ of Line 14 + sum of Lines 15 through 25 + ½ of Line 26) / 12"]

{"sheet":"Ut 1.4 p1","index":23,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D216","v":279225919.06985247}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.4 p3'!H28","v":-19051641.18601355}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":260174277.88383892},{"$f":"F22","v":54657851.646050267},{"$f":"E17/F22","v":4.7600531314084291}]
[]
[{"$f":"A17+1","v":4},null,null,"Gathering  4/",{"$f":"'Ut 1.3 p1'!L62+'Ut 1.3 p1'!M59","v":20106797.513984326}]
[]
[]
[{"$f":"A19+1","v":5},"Total Wexpro I Cost of Production",null,null,{"$f":"SUM(E17:E19)","v":280281075.39782327},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E317)","v":54657851.646050267},{"$f":"E22/F22","v":5.1279197216321108}]
[]
[null,"WEXPRO II"]
[{"$f":"A22+1","v":6},null,"Wexpro II Production  5/",null,{"$f":"'Other Inputs'!D237","v":53384679.046666943}]
[{"$f":"A25+1","v":7},null,"Wexpro II Revenue Sharing Credits  6/",null,{"$f":"-'Ut 1.4 p3'!H44","v":-2584351.8589411639}]
[{"$f":"A26+1","v":8},null,null,"Net Cost of Wexpro II Production",{"$f":"E25+E26","v":50800327.187725782},{"$f":"F32","v":15619553.59559156},{"$f":"E27/F32","v":3.252354612878539}]
[]
[{"$f":"A27+1","v":9},null,null,"Gathering  7/",{"$f":"'Ut 1.3 p1'!L61","v":7101910.3289863616}]
[]
[]
[{"$f":"A29+1","v":10},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E27:E29)","v":57902237.516712144},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E317)","v":15619553.59559156},{"$f":"E32/F32","v":3.707035361948781}]
[]
[{"$f":"A32+1","v":11},"Sales of Cost-of-Service Gas 8/",null,null,{"$f":"-'Other Inputs'!E255","v":0},{"$f":"'Other Inputs'!F255","v":0},{"$f":"'Other Inputs'!G255","v":0}]
[]
[]
[{"$f":"A34+1","v":12},"Total Cost-of-Service Production",null,null,{"$f":"E22+E32+E34","v":338183312.9145354},{"$f":"F22+F32","v":70277405.241641819},{"$f":"E37/F37","v":4.8121200797286976}]
[]
[{"$f":"A37+1","v":13},"Dominion Energy Contract Gas  9/",null,null,{"$f":"'Ut 1.2'!G24","v":158575083},{"$f":"'Ut 1.2'!E24","v":49086029},{"$f":"E39/F39","v":3.230554319234094}]
[]
[{"$f":"A39+1","v":14},"Injection / Withdrawal Adjustment  10/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":-4330716.2925209254}]
[]
[{"$f":"A41+1","v":15},"Transportation, Other Costs & Peak Hour Service 11/",null,null,{"$f":"'Ut 1.3 p1'!M34+'Ut 1.3 p1'!M52+'Ut 1.3 p1'!L63+'Ut 1.3 p1'!M71","v":74974353},{"$f":"'Ut 1.3 p1'!F41","v":128801282.27362056},{"$f":"E43/F43","v":0.58209321892252075}]
[]
[{"$f":"A43+1","v":16},"Storage and Working Gas  12/",null,null,{"$f":"'Ut 1.3 p2'!K56","v":21122873.323783375}]
[]
[null,"Gas Management Costs",null,null,{"$f":"'Ut 1.3 p1'!M66","v":0}]
[]
[]
[{"$f":"A45+1","v":17},"Dominion Energy - Related Gas Costs for Rate Purposes  13/",null,null,{"$f":"E37+E39+E41+E43+E45+E47","v":588524905.94579792},{"$f":"'Ut 1.6 p1'!H20","v":114952734},{"$f":"E50/F50","v":5.1197121239917438}]
[]
[]
["1/","Estimated into-pipe volumes used for Wexpro dths."]
["2/","Exhibit 1.1, Page 18, Line 1398, Column H."]
["3/","Exhibit 1.4, Page 3, Line 8."]
["4/","Exhibit 1.3, Page 1, Lines 28 + 30."]
["5/","Exhibit 1.1, Page 21, Line 1600, Column H."]
["6/","Exhibit 1.4, Page 3, Line 16."]
["7/","Exhibit 1.3, Page 1, Line 29."]
["8/","Exhibit 1.4, Page 3, Line 17."]
["9/","Exhibit 1.2, Line 6."]
["10/","Exhibit 1.4, Page 2, Line 6."]
["11/","Exhibit 1.3, Page 1, Lines 15 + 25 + 31 +35."]
["12/","Exhibit 1.3, Page 2, Line 28."]
["13/","Exhibit 1.6, Page 1, Line 4."]

{"sheet":"Ut 1.4 p2","index":24,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,2,10,3],[7,1,7,8]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F37","v":70277405.241641819},{"$f":"H15/E15","v":4.8121200797286976},null,{"$f":"'Ut 1.4 p1'!E37","v":338183312.9145354}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":49086029},{"$f":"H16/E16","v":3.230554319234094},null,{"$f":"'Ut 1.2'!G24","v":158575083}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":119363434.24164182},{"$f":"(+H15+H16)/(+E15+E16)","v":4.1617300898773353},null,{"$f":"SUM(H15:H16)","v":496758395.9145354}]
[]
[]
[null,null,"Storage  3/"]
[null,{"$f":"B17+1","v":4},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S37","v":11847135.259628296},{"$f":"'Ut Storage'!L27","v":4.7390359883465045},null,{"$f":"E21*F21","v":56144000.354187302}]
[null,{"$f":"B21+1","v":5},"    Injections",null,{"$f":"-'Monthly Inputs'!S29","v":-12863304.547821047},{"$f":"'Ut Storage'!K27","v":4.7013359919984339},null,{"$f":"E22*F22","v":-60474716.646708228}]
[null,{"$f":"B22+1","v":6},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":-4330716.2925209254}]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.4, Page 1, Line 12."]
[null,"2/","Exhibit 1.2, Line 6."]
[null,"3/","Dominion Energy planned volumes."]

{"sheet":"Ut 1.4 p3","index":25,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,3,7,8],[11,6,11,7],[12,6,12,7],[10,6,10,7],[10,2,10,3],[11,2,11,3],[12,2,12,3]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES  1/"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!E7","v":"2018-10-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F223","v":2864257.5999999996}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F224","v":3053672.9999999995}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F225","v":468514.61564943759}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F228","v":-77258.060120592243}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":391256.55552884535}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F226","v":12742454.030484702}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F227","v":0}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B25+1","v":8},null,null,"Total Wexpro I",null,null,{"$f":"SUM(H15:H25)","v":19051641.18601355}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B28+1","v":9},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E244","v":0}]
[]
[null,{"$f":"B31+1","v":10},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E245","v":562982.70857713418}]
[]
[null,{"$f":"B33+1","v":11},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E246","v":1537181.2847785361}]
[null,{"$f":"B35+1","v":12},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E249","v":-258355.59571401333}]
[null,{"$f":"B36+1","v":13},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F35+F36","v":1278825.6890645227}]
[]
[null,{"$f":"B37+1","v":14},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!E247","v":522369.61152705969}]
[]
[null,{"$f":"B39+1","v":15},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E248","v":220173.84977244734}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B41+1","v":16},null,null,"Total Wexpro II",null,null,{"$f":"SUM(H31:H41)","v":2584351.8589411639}]
[]
[null,17,null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E255","v":0}]
[]
[]
[null,18,null,null,"Grand Total (Line 8 + Line 16 + Line 17)",null,null,{"$f":"H28+H44+H46","v":21635993.044954713}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]

{"sheet":"Ut 1.5","index":26,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,2]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,"Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Dominion Energy Production (Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E15+'Ut 1.4 p1'!E25","v":332610598.11651939},{"$f":"CHOOSE($D15,F$53,F$56)*$E15","v":12266925.294357112},320343672.82216227]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E16+'Ut 1.4 p1'!E26+'Ut 1.4 p1'!E34","v":-21635993.044954713},-797951.4539062063,-20838041.591048509]
[{"$f":"A16+1","v":3},"Gathering (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L57","v":12245844},339547.72634768498,11906296.273652315]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L62+'Ut 1.3 p1'!L58+'Ut 1.3 p1'!L61","v":14962863.842970688},551841.50472276402,14411022.338247923]
[{"$f":"A18+1","v":5},"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(E15:E18)","v":338183312.91453534},{"$f":"SUM(F15:F18)","v":12360363.071521355},{"$f":"SUM(G15:G18)","v":325822949.843014}]
[]
[{"$f":"A19+1","v":6},"Dominion Energy Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E39","v":158575083},{"$f":"CHOOSE($D21,F$53,F$56)*$E21","v":5848366.5515253078},{"$f":"CHOOSE($D21,G$53,G$56)*$E21","v":152726716.44847471}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E41","v":-4330716.2925209254},{"$f":"CHOOSE($D24,F$53,F$56)*$E24","v":-159720.02555612769},{"$f":"CHOOSE($D24,G$53,G$56)*$E24","v":-4170996.2669647979}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M34","v":68558364},{"$f":"CHOOSE($D27,F$53,F$56)*$E27","v":1900958.1224713444},{"$f":"CHOOSE($D27,G$53,G$56)*$E27","v":66657405.877528653}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M52","v":553848},{"$f":"CHOOSE($D28,F$53,F$56)*$E28","v":20426.324593689089},{"$f":"CHOOSE($D28,G$53,G$56)*$E28","v":533421.67540631094}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J20","v":16725058},{"$f":"CHOOSE($D31,F$53,F$56)*$E31","v":463745.53006988816},{"$f":"CHOOSE($D31,G$53,G$56)*$E31","v":16261312.469930112}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J29","v":398034},{"$f":"CHOOSE($D32,F$53,F$56)*$E32","v":14679.788828928591},{"$f":"CHOOSE($D32,G$53,G$56)*$E32","v":383354.21117107139}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (Exhibit 1.3, p 1)",null,2,{"$f":"'Ut 1.3 p1'!L63","v":3500326},{"$f":"CHOOSE($D35,F$53,F$56)*$E35","v":129094.61632023471},{"$f":"CHOOSE($D35,G$53,G$56)*$E35","v":3371231.3836797653}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K53","v":3999781.3237833744},{"$f":"CHOOSE($D38,F$53,F$56)*$E38","v":147514.89871476404},{"$f":"CHOOSE($D38,G$53,G$56)*$E38","v":3852266.4250686103}]
[]
[{"$f":"A38+1","v":14},"Peak Hour Service (Exhibit 1.3, p 1)",null,1,{"$f":"'Ut 1.3 p1'!M71","v":2361815},{"$f":"CHOOSE($D40,F$53,F$56)*$E40","v":65487.4350272515},{"$f":"CHOOSE($D40,G$53,G$56)*$E40","v":2296327.5649727485}]
[]
[]
[{"$f":"A40+1","v":15},"Totals",null,null,{"$f":"SUM(E19:E40)","v":588524905.9457978},{"$f":"SUM(F19:F40)","v":20790916.313516635},567733989.63228118]
[]
[]
[]
[]
[]
[]
["1/","Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F52:G52)","v":1337180},{"$f":"'Other Inputs'!$E$162","v":37076.777126802976},{"$f":"'Other Inputs'!$E$161","v":1300103.2228731969}]
[null,null,null," Percent-",{"$f":"F53+G53","v":1},{"$f":"F52/E52","v":2.7727588751553997E-2},{"$f":"G52/E52","v":0.97227241124844599}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F55+G55","v":114952734},{"$f":"'Ut 1.6 p1'!H19","v":4239542},{"$f":"'Ut 1.6 p1'!H18","v":110713192}]
[null,null,null," Percent-",{"$f":"F56+G56","v":1},{"$f":"F55/E55","v":3.6880740913913364E-2},{"$f":"G55/E55","v":0.96311925908608664}]

{"sheet":"Ut 1.6 p1","index":27,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,1,7,9]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Dominion Energy - Related Gas Costs (Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G43","v":567733989.63228118}]
[]
[null,null,null,null,null,null,null,"Total       "]
[null,"Test-Year Sales:",null,"Firm",null,"+     Interruptible",null,"=    Sales Dth   "]
[]
[{"$f":"A13+1","v":2},"Utah",null,{"$f":"Calculations!P13","v":110147901},null,{"$f":"Calculations!P17","v":565291},null,{"$f":"D18+F18","v":110713192}]
[{"$f":"A18+1","v":3},"Wyoming",null,{"$f":"Calculations!P32","v":4095952},null,{"$f":"Calculations!P36","v":143590},null,{"$f":"D19+F19","v":4239542}]
[{"$f":"A19+1","v":4},"Total Dth",null,null,null,null,null,{"$f":"SUM(H18:H19)","v":114952734}]
[]
[{"$f":"A20+1","v":5},"Supplier Non-Gas Costs  2/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-115275750.96843794}]
[]
[]
[{"$f":"A22+1","v":6},"Commodity Portion of Test-Year Gas Cost (Lines 1 + 5)",null,null,null,null,null,null,null,{"$f":"J13+J22","v":452458238.66384327}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!E5","v":"17-057-20"},null,{"$f":"'Control Panel'!E9","v":"17-057-07"},null,"Difference"]
[]
[{"$f":"A25+1","v":7},"Gas Cost (line 6/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J25)/H18,5)","v":4.0867599999999999},null,{"$f":"'Other Inputs'!F137","v":4.0682999999999998},null,{"$f":"F31-H31","v":1.8460000000000143E-2}]
[{"$f":"A31+1","v":8},"191 Account Amortization (Commodity Portion)   3/",null,null,null,{"$f":"D49/H18","v":0.13551880068637168},null,{"$f":"'Other Inputs'!F138","v":-4.8939999999999997E-2},null,{"$f":"F32-H32","v":0.18445880068637166}]
[{"$f":"A32+1","v":9},"Total Sales Unit Commodity Cost (Lines 7 + 8)",null,null,null,{"$f":"F31+F32","v":4.2222788006863716},null,{"$f":"H31+H32","v":4.0193599999999998},null,{"$f":"J31+J32","v":0.2029188006863718}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, Line 15, Column E."]
[]
["2/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["3/","191 Account (August 2017) actual",null,{"$f":"'Other Inputs'!E155","v":27904274}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E156","v":12900555}]
[null,"191 Account Commodity Portion",null,{"$f":"(D47-D48)","v":15003719},null,{"$f":"H18","v":110713192},null,{"$f":"D49/F49","v":0.13551880068637168}]
[null,"See Application, paragraph 11."]

{"sheet":"Ut 1.6 p2","index":28,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[[7,2,7,5]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.5'!G27+'Ut 1.5'!G31+'Ut 1.5'!G17+'Ut 1.5'!G40+(+'Ut 1.3 p1'!L39+'Ut 1.3 p1'!L50+'Ut 1.3 p1'!L62+'Ut 1.3 p1'!L63+'Ut 1.3 p1'!L58+'Ut 1.3 p1'!L61)*'Ut 1.5'!G56","v":115275750.96843794}]
[null,{"$f":"B14+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"E44","v":4714987}]
[null,{"$f":"1+B15","v":3},"     Total",null,null,{"$f":"SUM(F14:F15)","v":119990737.96843794}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E261-(D29*('Other Inputs'!G113-'Other Inputs'!F262))","v":117886089.87904997}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":2104648.0893879682}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":565291},{"$f":"'Ut 1.6 p3'!E24","v":0.17877000000000001},{"$f":"D29*E29","v":101057.07207000001}]
[null," 6c","IS SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":565291},{"$f":"'Ut 1.6 p3'!I24","v":0.17863999999999999},{"$f":"D30*E30","v":100983.58424}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":1.7869176813552152},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.6, Page 1, Line 5."]
[]
[null,"2/","Spring pass through SNG amortization from Docket No. 17-057-07",null,4714987]
[null,null,"Amortization will be adjusted in the 2018 spring pass-through."]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 9/11/2017"}]

{"sheet":"Ut 1.6 p3","index":29,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[12,4,12,5],[12,6,12,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!"]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G105","v":1.2616400000000001},{"$f":"'Other Inputs'!E105","v":1.2111400000000001},{"$f":"ROUND(E16*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.2336800000000001},{"$f":"I16-G16","v":5.0499999999999989E-2},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.2841800000000001},null,{"$f":"ROUND(G16*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H16","v":0}]
[null,{"$f":"B16+1","v":2},null,"Summer",{"$f":"'Other Inputs'!G106","v":0.59236},{"$f":"'Other Inputs'!E106","v":0.56864999999999999},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.57923000000000002},{"$f":"I17-G17","v":2.3710000000000009E-2},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.60294000000000003},null,{"$f":"ROUND(G17*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H17","v":0}]
[null," "]
[null,{"$f":"B17+1","v":3},"FS","Winter",{"$f":"'Other Inputs'!G108","v":1.22878},{"$f":"'Other Inputs'!E108","v":1.1795899999999999},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.2015499999999999},{"$f":"I19-G19","v":4.9190000000000067E-2},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.25074},null,{"$f":"ROUND(G19*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H19","v":-6.9388939039072284E-17}]
[null,{"$f":"B19+1","v":4},null,"Summer",{"$f":"'Other Inputs'!G109","v":0.59236},{"$f":"'Other Inputs'!E109","v":0.56864999999999999},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.57923000000000002},{"$f":"I20-G20","v":2.3710000000000009E-2},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.60294000000000003},null,{"$f":"ROUND(G20*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H20","v":0}]
[]
[null,{"$f":"B20+1","v":5},"NGV",null,{"$f":"'Other Inputs'!G111","v":0.91042000000000001},{"$f":"'Other Inputs'!E111","v":0.87397999999999998},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.89024000000000003},{"$f":"I22-G22","v":3.6449999999999982E-2},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.92669000000000001},null,{"$f":"ROUND(G22*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H22","v":-9.9999999999822453E-6}]
[]
[null,{"$f":"B22+1","v":6},"IS  5/",null,{"$f":"'Other Inputs'!F262","v":0.17877000000000001},{"$f":"'Other Inputs'!F262","v":0.17877000000000001},{"$f":"'Other Inputs'!$F$54","v":0.17863999999999999},{"$f":"I24-G24","v":0},{"$f":"'Other Inputs'!$F$54","v":0.17863999999999999}]
[]
[]
[]
[]
[]
[]
[null,"1/","Current Dominon Energy Utah Tariff  (excluding bad debt surcharge)."]
[]
[null,"2/","Exhibit 1.6 page 2 (line 1 - line 6c)/(line 4 - line 6b)*Exhibit 1.6 page 3 column C.  (N.A. to line 6)"]
[]
[null,"3/","Column G - Column E"]
[]
[null,"4/","(Current Dominion Energy Utah rates) x (1+Exhibit 1.6, Page 2, Line 7, % change)."]
[null,null,{"$f":"\"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E315,\"0.000%\")","v":"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.460%"}]
[null,null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$48,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$50,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$315,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F48+'Other Inputs'!F50)/(1-('Other Inputs'!$E$315)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00130)  /  ( 1 -  0.00460 )  =  $0.17864"}]
[]
[null,"5/",{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$326,\"0.00%\")&\"  = \"&TEXT($I$24,\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$326,\"0.00000\")&\" )  =  \"&TEXT($I$24/(1-('Other Inputs'!$E$326)),(\"$0.00000\"))","v":"IS Tariff rate has an adjustment for bad debt of  0.25%  = $0.17864  /  ( 1 -  0.00250 )  =  $0.17909"}]

{"sheet":"Ut 1.7","index":30,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,2,6,9],[7,2,7,9],[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$33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J118","v":"2017-10-01"},null,{"$f":"'Control Panel'!E5","v":"17-057-20"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":127.55},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":130.9},null,{"$f":"H16-F16","v":3.3500000000000085}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":108.09},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":110.91},null,2.8199999999999932]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":88.63},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":90.91},null,2.2800000000000011]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":62.74},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":64.510000000000005},null,1.7700000000000031]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":36.43},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":37.369999999999997},null,0.93999999999999773]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":27.66},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":28.32},null,0.66000000000000014]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":20.239999999999998},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.67},null,0.43000000000000327]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":18.89},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":19.28},null,0.39000000000000057]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":20.239999999999998},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":20.67},null,0.43000000000000327]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":27.66},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":28.32},null,0.66000000000000014]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":57.82},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":59.24},null,1.4200000000000017]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":99.98},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":102.57},null,2.5899999999999892]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":695.93000000000006},null,{"$f":"SUM(H16:H27)","v":713.67000000000007},null,{"$f":"H30-F30","v":17.740000000000009}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":2.5499999999999998},"%"]

{"sheet":"Ut 1.7 Tot","index":31,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[4,0,4,12],[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8],[14,5,14,6],[14,7,14,8],[7,1,7,9],[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
["NOT USED"]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J118","v":"2017-10-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G116","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":127.55},null,{"$f":"'CET & DSM'!D107","v":149.13999999999999},null,{"$f":"H17-F17","v":21.589999999999989}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G117","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":108.09},null,{"$f":"'CET & DSM'!D108","v":126.2},null,18.11]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G118","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":88.63},null,{"$f":"'CET & DSM'!D109","v":103.27},null,14.64]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G119","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":62.74},null,{"$f":"'CET & DSM'!D110","v":69.819999999999993},null,7.0799999999999912]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G120","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":36.43},null,{"$f":"'CET & DSM'!D111","v":40.18},null,3.75]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G121","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":27.66},null,{"$f":"'CET & DSM'!D112","v":30.31},null,2.6499999999999986]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G122","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":20.239999999999998},null,{"$f":"'CET & DSM'!D113","v":21.95},null,1.7100000000000009]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G123","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":18.89},null,{"$f":"'CET & DSM'!D114","v":20.43},null,1.5399999999999991]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G124","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":20.239999999999998},null,{"$f":"'CET & DSM'!D115","v":21.95},null,1.7100000000000009]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G125","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$118)+'Other Inputs'!$G$122,2)","v":27.66},null,{"$f":"'CET & DSM'!D116","v":30.31},null,2.6499999999999986]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G126","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":57.82},null,{"$f":"'CET & DSM'!D117","v":66.959999999999994},null,9.1399999999999935]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G127","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$120)+'Other Inputs'!$G$122,2)","v":99.98},null,{"$f":"'CET & DSM'!D118","v":116.65},null,16.670000000000002]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":695.93000000000006},null,{"$f":"SUM(H17:H28)","v":797.17},null,{"$f":"H31-F31","v":101.2399999999999}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":14.549999999999999},"%"]

{"sheet":"Ut 1.8 p1","index":32,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,39,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[38,0,38,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!E32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E33","v":"Docket No. 17-057-20"}]
[null,null,null,null,null," Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 17"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 500"]
["Affecting All Firm Sales Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
[]
[]
["Date Issued: October 2, 2017"]
["To Become Effective November 1, 2017"]

{"sheet":"LEG - PR","index":33,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[[6,0,6,11],[1,0,1,11],[2,0,2,11],[5,0,5,11]]}
[]
["LEGISLATIVE TARIFF"]
["SHEETS"]
[]
[]
["PROPOSED TARIFF"]
["SHEETS"]

{"sheet":"Ut 1.8","index":34,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,7],[3,2,3,4],[2,2,2,7],[3,5,3,7]]}
["SUMMARY OF PROPOSED RATES"]
[]
["UTAH RATE CLASSES",null,"Rates per Dth Used Each Month"]
[null,null,"All Season Rates or Summer Rates:  Apr. 1 - Oct. 31",null,null,"Winter Rates:  Nov. 1 - Mar. 31"]
["UT GS",null,"First 45 Dth","All Over 45 Dth",null,"First 45 Dth","All Over 45 Dth"]
[null,"Distribution Non-Gas Cost",2.1344099999999999,1.0238499999999999,null,2.82605,1.71549]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.60294000000000003},{"$f":"C7","v":0.60294000000000003},null,{"$f":"'Ut 1.6 p3'!I16","v":1.2841800000000001},{"$f":"F7","v":1.2841800000000001},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2222788006863716},{"$f":"C8","v":4.2222788006863716},null,{"$f":"D8","v":4.2222788006863716},{"$f":"F8","v":4.2222788006863716}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":6.9596288006863718},{"$f":"SUM(D6:D9)","v":5.8490688006863714},null,{"$f":"SUM(F6:F9)","v":8.3325088006863712},{"$f":"SUM(G6:G9)","v":7.2219488006863717}]
[]
[null,"BSF Category 1",6.75]
[null,"BSF Category 2",18.25]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]
[]
[]
["UT FS",null,"First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth","First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth"]
[null,"Distribution Non-Gas Cost",0.92090000000000005,0.49852999999999997,5.3920000000000003E-2,1.3948,0.97241999999999995,0.52781999999999996]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$20","v":0.60294000000000003},{"$f":"C20","v":0.60294000000000003},{"$f":"D20","v":0.60294000000000003},{"$f":"'Ut 1.6 p3'!$I$19","v":1.25074},{"$f":"F20","v":1.25074},{"$f":"G20","v":1.25074}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2222788006863716},{"$f":"C21","v":4.2222788006863716},{"$f":"D21","v":4.2222788006863716},{"$f":"E21","v":4.2222788006863716},{"$f":"F21","v":4.2222788006863716},{"$f":"G21","v":4.2222788006863716}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":5.7461188006863715},{"$f":"SUM(D19:D22)","v":5.3237488006863716},4.8791388006863716,6.8678188006863721,6.4454388006863716,6.0008388006863713]
[]
[null,"Minimum Monthly DNG Charge:",143,null,null,218]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",{"$f":"C14","v":63.5}]
[null,"BSF Category 4",{"$f":"C15","v":420.25}]
[]
[]
["UT Future Rate Class"]
[null,null,"First 10,000 Dth","All Over 10,000 Dth"]
[null,"Distribution Non-Gas Cost"]
[null,"Supplier Non-Gas Cost"]
[null,"Commodity Cost"]
[]
[null,"Total Rate",{"$f":"SUM(C35:C38)","v":0},{"$f":"SUM(D35:D38)","v":0}]
[]
[null,"Minimum Yearly Distribution Non-Gas Charge",null,{"$f":"ROUND(((10000*C35))*12,-2)","v":0}]
[]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",{"$f":"C14","v":63.5}]
[null,"BSF Category 4",{"$f":"C15","v":420.25}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",6.5479399999999996]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I22","v":0.92669000000000001}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F33","v":4.2222788006863716}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":11.696908800686371}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.64583999999999997,0.10682999999999999,6.7390000000000005E-2]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$24/(1-'Other Inputs'!$E$326)","v":0.1790877192982456},{"$f":"C61","v":0.1790877192982456},{"$f":"D61","v":0.1790877192982456}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2222788006863716},{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2222788006863716},{"$f":"('Ut 1.6 p1'!$F$33)","v":4.2222788006863716}]
[]
[null,"Total Rate",{"$f":"SUM(C60:C62)","v":5.0472065199846172},{"$f":"SUM(D60:D62)","v":4.508196519984617},4.4687565199846171]
[]
[null,"BSF Category 1",{"$f":"C12","v":6.75}]
[null,"BSF Category 2",{"$f":"C13","v":18.25}]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]

{"sheet":"Ut 1.9","index":35,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[null,null,null,{"$f":"'Control Panel'!$E$32","v":"Dominion Energy Utah"}]
[null,null,null,{"$f":"'Control Panel'!$E$33","v":"Docket No. 17-057-20"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 2  of  2"]

{"sheet":"Ut 1.10","index":36,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,17,31,17],[16,16,31,16],[16,15,31,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.10",{"$f":"CONCATENATE(\"Docket No. \",'Control Panel'!E5)","v":"Docket No. 17-057-20"},"Dominion Energy Utah"]

{"sheet":"Ut 1.11","index":37,"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. 17-057-20"}]
[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 Storage","index":38,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,12]]}
["Storage Injection / Withdrawal adjustment"]
[]
[null,null,"   (A)   ","   (B)   ","   (C)   ","   (D)   ","   (E)   ","   (F)   ","   (G)   ",null,"   (H)   ","   (I)   ","   (J)   "]
[null,null,null,null,null,null,"Injections",null,"(J) / (C)"]
[null,null,null,null,"Storage",null,"-------------------------------------------------------------",null,"Storage",null,null,null,"Storage"]
[null,null,"Injection Dth","Withdrawal Dth","Inventory Dth","% that is","Co. Prod.","Purchased","Inventory",null,null,null,"Inventory"]
["Line","Month","Per IRPs","Per IRPs","Balance","Co. Prod. (1)"," $/Dth (2)","$/Dth (3)","Average $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,{"$f":"+Expenses!S9","v":"2017-08-01"},null,null,{"$f":"-1*'Other Inputs'!D266","v":9940657},null,null,null,{"$f":"M8/E8","v":4.8305516838575153},null,null,null,{"$f":"'Other Inputs'!E266","v":48018857.409999996}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Sep17"},{"$f":"'Monthly Inputs'!E29","v":1847664.6423339844},{"$f":"-'Monthly Inputs'!E37","v":0},{"$f":"E8+C9+D9","v":11788321.642333984},{"$f":"F21","v":0.98701565071792674},{"$f":"'Other Inputs'!F134","v":4.6755699999999996},{"$f":"'Monthly Inputs'!E79","v":2.64},{"$f":"M9/E9","v":4.8021176977645954}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":8590050.575593425},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":56608907.985593423}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Oct17"},{"$f":"'Monthly Inputs'!F29","v":412273.74744415283},{"$f":"-'Monthly Inputs'!F37","v":-262822.11399078357},{"$f":"E9+C10+D10","v":11937773.275787354},{"$f":"F22","v":0.89940127783845658},{"$f":"G9","v":4.6755699999999996},{"$f":"'Monthly Inputs'!F79","v":2.77},{"$f":"M10/E10","v":4.791127012563221},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":1848582.7508457485},{"$f":"D10*I9","v":-1262102.7249590456},{"$f":"M9+L10+K10","v":57195388.011480123}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Nov17"},{"$f":"'Monthly Inputs'!G29","v":511457.50427246105},{"$f":"-'Monthly Inputs'!G37","v":-43610.052108764598},{"$f":"E10+C11+D11","v":12405620.72795105},{"$f":"Calculations!D177","v":0.45775571989915209},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!D197","v":3.0334400000000001},{"$f":"M11/E11","v":4.7522290789631692},null,1967904.8531546909,{"$f":"D11*I10","v":-208941.29867759172},{"$f":"M10+L11+K11","v":58954351.565957218}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Dec17"},{"$f":"'Monthly Inputs'!H29","v":144663.74588012689},{"$f":"-'Monthly Inputs'!H37","v":-3798000},8752284.4738311768,{"$f":"Calculations!E177","v":0.37717086930088128},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!E197","v":3.3186599999999999},{"$f":"M12/E12","v":4.7378445049150786},null,561577.3757395026,{"$f":"D12*I11","v":-18048966.041902117},{"$f":"M11+L12+K12","v":41466962.899794601}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Jan18"},{"$f":"'Monthly Inputs'!I29","v":56458.305358886697},{"$f":"-'Monthly Inputs'!I37","v":-3059000},{"$f":"E12+C13+D13","v":5749742.7791900635},{"$f":"Calculations!F177","v":0.33406427131672939},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!F197","v":3.3761100000000002},{"$f":"M13/E13","v":4.7291837586334573},null,217693.60840626984,{"$f":"D13*I12","v":-14493066.340535225},27191590.167665645]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Feb18"},{"$f":"'Monthly Inputs'!J29","v":0},{"$f":"-'Monthly Inputs'!J37","v":-2247000},3502742.7791900635,{"$f":"Calculations!G177","v":0.3742659322728758},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!G197","v":3.3428},{"$f":"M14/E14","v":4.7291837586334573},null,0,{"$f":"D14*I13","v":-10626475.905649379},16565114.262016267]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Mar18"},{"$f":"'Monthly Inputs'!K29","v":0},{"$f":"-'Monthly Inputs'!K37","v":-2111157.0587158212},1391585.7204742422,{"$f":"Calculations!H177","v":0.52652192950160825},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!H197","v":3.1364899999999998},{"$f":"M15/E15","v":4.7291837586334573},null,0,-9984049.6740032416,6581064.588013025]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Apr18"},{"$f":"'Monthly Inputs'!L29","v":0},{"$f":"-'Monthly Inputs'!L37","v":-588368.14880371082},{"$f":"E15+C16+D16","v":803217.57167053141},{"$f":"Calculations!I177","v":0.66481164060334397},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!I197","v":2.84348},4.7291837586334582,null,0,-2782501.0934197423,3798563.4945932827]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"May18"},{"$f":"'Monthly Inputs'!M29","v":222400.55847168001},{"$f":"-'Monthly Inputs'!M37","v":0},1025618.1301422114,{"$f":"Calculations!J177","v":0.95433723095316669},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!J197","v":2.72},{"$f":"M17/E17","v":4.7264524446531171},null,1048971.8238979315,0,4847535.318491214]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jun18"},{"$f":"'Monthly Inputs'!N29","v":2402097.3510742188},{"$f":"-'Monthly Inputs'!N37","v":0},3427715.4812164302,{"$f":"Calculations!K177","v":0.92636904768409556},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!K197","v":2.7507600000000001},4.6801218460085856,null,11194590.787051631,{"$f":"D18*I17","v":0},16042126.105542846]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jul18"},{"$f":"'Monthly Inputs'!O29","v":2634037.9638671856},{"$f":"-'Monthly Inputs'!O37","v":0},6061753.4450836163,{"$f":"Calculations!L177","v":0.99398332447172333},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!L197","v":2.8399899999999998},4.7323235306959202,null,12644052.35990341,0,{"$f":"M18+L19+K19","v":28686178.465446256}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Aug18"},{"$f":"'Monthly Inputs'!P29","v":2816996.5859375061},{"$f":"-'Monthly Inputs'!P37","v":0},8878750.0310211219,{"$f":"Calculations!M177","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!M197","v":0},4.7576409014304897,null,13555725.83571706,0,{"$f":"M19+L20+K20","v":42241904.301163316}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Sep18"},{"$f":"'Monthly Inputs'!Q29","v":2697647.638320921},{"$f":"-'Monthly Inputs'!Q37","v":0},11576397.669342043,{"$f":"Calculations!N177","v":0.98701565071792674},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!N197","v":2.75},4.7640967383886847,null,12909174.077639483,0,{"$f":"M20+L21+K21","v":55151078.378802799}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Oct18"},{"$f":"'Monthly Inputs'!R29","v":1377544.8946380613},{"$f":"-'Monthly Inputs'!R37","v":0},12953942.563980104,{"$f":"Calculations!O177","v":0.89940127783845658},{"$f":"'Ut 1.4 p2'!$F$15","v":4.8121200797286976},{"$f":"Calculations!O197","v":2.9800599999999999},4.7496045316027038,null,6375025.9251982486,0,{"$f":"M21+L22+K22","v":61526104.304001048}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":12863304.547821047},{"$f":"SUM(D11:D22)","v":-11847135.259628296},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":60474716.646708228},{"$f":"SUM(L11:L22)","v":-56144000.354187302},{"$f":"L26+K26","v":4330716.2925209254}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.7013359919984339},{"$f":"L26/D26","v":4.7390359883465045}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":39,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["QEPFS gathered",36394732.36599993,"Adjusted test year->",-1.5340646426860755E-3,36338900.493897222,null,null,"Samson Gathered",9652071.1800000034,"Adjusted test year->",0.69007564764251861,16312730.450630194]
["Birch Creek",1787793.8760000006,"Adjusted test year->",-1.5340646426860755E-3,1785051.2846264183]
["Other",18988678.93]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S107","v":251843347.95070025},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"'Monthly Inputs'!S109","v":45384241.32952673}]
[]
["do not change the order of the months below!!!!!",null,null,null,null,null,null,"do not change the order of the months below!!!!!"]
["\\/",null,"2017-08-31",null,null,null,null,"\\/",null,"2017-08-31"]
["\\/","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",4944637.9091265714,3.3,{"$f":"C11+0.1","v":3.4},{"$f":"B11*D11","v":16811768.891030341},null,null,"January",1103981.3046455383,3.3,{"$f":"J11+0.1","v":3.4},{"$f":"I11*K11","v":3753536.4357948303}]
["February",4424291.6529860226,3.27,{"$f":"C12+0.1","v":3.37},{"$f":"B12*D12","v":14909862.870562896},null,null,"February",1167174.4022369385,3.27,{"$f":"J12+0.1","v":3.37},{"$f":"I12*K12","v":3933377.7355384827}]
["March",4798884.8332710592,3.09,{"$f":"C13+0.1","v":3.19},15308442.618134679,null,null,"March",1256166.4958000183,3.09,3.19,4007171.1216020584]
["April",4545112.5807996793,2.76,2.86,12999021.981087083,null,null,"April",1168533.0080986023,2.76,2.86,3342004.4031620026]
["May",4604872.7191900248,2.72,{"$f":"C15+0.1","v":2.8200000000000003},12985741.068115871,null,null,"May",1167472.4173545837,2.72,2.8200000000000003,3292272.2169399266]
["June",4374904.5804073345,2.75,2.85,12468478.054160904,null,null,"June",1374825.0160217285,2.75,2.85,3918251.2956619263]
["July",4443113.0918578757,2.82,2.92,12973890.228224996,null,null,"July",1386301.4116287231,2.82,2.92,4048000.1219558716]
["August",4368342.2992928168,2.83,2.93,12799242.936927954,null,null,"August",1547095.3707695007,2.83,2.93,4532989.4363546371]
["September",4162288.801752924,2.75,2.85,11862523.084995834,null,null,"September",1858998.4426498413,2.75,2.85,5298145.5615520477]
["October",6274592.9316536458,2.8,2.9,18196319.501795571,null,null,"October",2040057.2986602783,2.8,2.9,5916166.1661148071]
["November",5057460.7205233369,2.98,3.08,15576979.019211877,null,null,"November",1100541.0046577454,2.98,3.08,3389666.2943458557]
["December",5084998.7267045835,3.24,3.3400000000000003,16983895.74719331,null,null,"December",1141584.2781066895,3.24,3.3400000000000003,3812891.4888763432]
[]
[null,{"$f":"SUM(B11:B22)","v":57083500.847565874},"CANYON CREEK",{"$f":"E24/B24","v":3.0459968891143379},{"$f":"SUM(E11:E22)","v":173876166.00144133},null,null,null,{"$f":"SUM(I11:I22)","v":16312730.450630188},"CANYON CREEK",{"$f":"L24/I24","v":3.0187755769602869},{"$f":"SUM(L11:L22)","v":49244472.277898788}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D24-0.2","v":2.8459968891143377},null,null,null,null,null,"All Others ->",{"$f":"K24-0.2","v":2.8187755769602867}]

{"sheet":"Expenses","index":40,"n_rows":1072,"n_cols":19,"rows_kept":1072,"cut":false,"hidden":false,"merged":[[8,4,8,5],[10,2,10,4]]}
["%,LACTUALS"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ending"]
[null,null,"FERC Acct",null,"Description",null,"2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-08-01"]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.95791999999999999,0.95823000000000003,0.95740999999999998,0.96726000000000001,0.96730000000000005,0.96545000000000003,0.96153999999999995,0.95935000000000004,0.95455999999999996,0.97494000000000003,0.96862000000000004,0.97204000000000002]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,2358446.5815695999,1978292.1959073001,5169897.6651109001,2675093.6524998001,2313097.999417,-4770576.7526790006,3155118.3943351996,1841781.0822039999,1970901.8055135999,1944763.8853571999,2222731.6593444003,2389591.6132967998,23249139.781876799]
[null,504,null,null,"Wyoming",null,103603.04843039997,86235.314092699904,229980.82488910016,90547.077500199899,78195.290583000053,-170721.8673209995,126199.48566480028,78040.757795999991,93821.004486400168,49988.494642799953,72008.960655599833,68734.806703200098,906633.1981232008]
[null,505,null,null,"Total",null,2462049.63,2064527.51,5399878.4900000002,2765640.73,2391293.29,-4941298.62,3281317.88,1919821.8399999999,2064722.81,1994752.38,2294740.62,2458326.42,24155772.979999997]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,23750.560000000001,21659.089999999997,24114.06,29770.07,31545.49,31249.960000000003,31630.550000000003,20721.22,32355.49,26778.160000000003,33343.26,20897.510000000002,327815.42000000004]
[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,23750.560000000001,21659.089999999997,24114.06,29770.07,31545.49,31249.960000000003,31630.550000000003,20721.22,32355.49,26778.160000000003,33343.26,20897.510000000002,327815.42000000004]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,1987201.49,2076209.75,2222788.9900000002,1955326.51,2056137.76,1941090.6099999999,1962342.05,2038774.28,2087577.14,2205794.59,1843923.98,1880747.4,24257914.549999997]
[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,1987201.49,2076209.75,2222788.9900000002,1955326.51,2056137.76,1941090.6099999999,1962342.05,2038774.28,2087577.14,2205794.59,1843923.98,1880747.4,24257914.549999997]
[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,2697.3302944000002,248.83316640000001,0,0,0,0,0,226.48334800000001,0,274.84533540000001,0,0,3447.4921442000004]
[null,524,null,null,"Wyoming",null,118.48970559999998,10.846833599999997,0,0,0,0,0,9.596652000000006,0,7.0646646000000146,0,0,145.9978558]
[null,525,null,null,"Total",null,2815.82,259.68,0,0,0,0,0,236.08,0,281.91000000000003,0,0,3593.49]
[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,1940745.92,1948488.8377499999,12446330,33732922.634460002,44629270.036964998,17521413.164773498,4806681.1426005997,6328601.7060000002,1338902.60656,0,0,0,124693356.0491091]
[null,539,null,null,"Wyoming",null,85254.080000000075,84936.162250000052,553670,1141798.3655399978,1508712.0130349994,627028.66522650048,192259.24739939999,268158.29399999976,63735.893440000014,0,0,0,4525552.7208908973]
[null,540,null,null,"Total",null,2026000,2033425,13000000,34874721,46137982.049999997,18148441.829999998,4998940.3899999997,6596760,1402638.5,0,0,0,129218908.77]
[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,0,0,0,976232.59393800003,-373.47453000000002,1085312.065675,125488.66231999999,0,70240.343039999992,0,0,0,2256900.1904430003]
[null,549,null,null,"Wyoming",null,0,0,0,33043.706062000012,-12.625470000000007,38839.434325000038,5019.3376800000115,0,3343.6569600000075,0,0,0,80233.50955700007]
[null,550,null,null,"Total",null,0,0,0,1009276.3,-386.1,1124151.5,130508,0,73584,0,0,0,2337133.7000000002]
[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,-10229486.86576,-8168644.3620600002,-1809283.73829,4234609.1461800002,9229402.0238000005,16384202.0503,-3077400.1161400001,-6947856.3749000002,-10552461.29696,-12471449.05398,-10242545.30078,-7819161.6909600003,-41470075.579549998]
[null,559,null,null,"Wyoming",null,-449366.13423999958,-356077.63793999981,-80485.261709999992,143333.85381999984,312003.97619999945,586331.94969999976,-123090.88385999994,-294397.62509999983,-502329.70304000005,-320567.94601999968,-331823.69921999983,-224912.30903999973,-1641381.4204499994]
[null,560,null,null,"Total",null,-10678853,-8524722,-1889769,4377943,9541406,16970534,-3200491,-7242254,-11054791,-12792017,-10574369,-8044074,-43111457]
[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,632.61994719999996,2221192.4046039004,2170782.5965159,22877610.150998399,16949533.49927,11878773.347908501,13548647.8124172,5558115.7266775006,912107.4044768,-46897.928796,4754580.5787669998,792.80554440000003,80825871.018330827]
[null,569,null,null,"Wyoming",null,27.790052800000012,96823.52539609978,96566.393484100234,774365.68900160119,572986.40072999895,425098.78209150024,541923.36758279987,235510.92332249973,43419.125523200026,-1205.4712040000013,154032.27123299986,22.804455599999983,2939571.6016691998]
[null,570,null,null,"Total",null,660.41,2318015.9300000002,2267348.9900000002,23651975.84,17522519.899999999,12303872.130000001,14090571.18,5793626.6500000004,955526.53,-48103.4,4908612.8499999996,815.61,83765442.61999999]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-14092388.246948801,-4967896.8171104994,-4731315.1810743995,-210421.47402360002,-1225573.926827,-936921.59935150004,-1233994.8974656002,-2035193.3236705002,-5331396.0549919996,-11530120.978176601,-17035026.322877001,-13192038.3229756,-76522287.145493105]
[null,574,null,null,"Wyoming",null,-619057.64305119962,-216554.53288950026,-210470.65892560035,-7122.3859763999935,-41431.063173000002,-33529.070648499997,-49357.742534399964,-86236.106329499977,-253790.89500800055,-296371.91182339936,-551877.02712300047,-379459.06702440046,-2745258.104506901]
[null,575,null,null,"Total",null,-14711445.890000001,-5184451.3499999996,-4941785.84,-217543.86000000002,-1267004.99,-970450.67,-1283352.6400000001,-2121429.4300000002,-5585186.9500000002,-11826492.890000001,-17586903.350000001,-13571497.390000001,-79267545.25]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,301304.1568,301509.94419000001,309800.64262,322953.60509999999,325509.99220000004,325638.56140000001,325138.02022000001,325672.4632,324216.304,330341.84502000001,325999.71582000004,323828.32172000001,3841913.57229]
[null,579,null,null,"Wyoming",null,13235.843200000003,13143.055809999991,13781.357380000001,10931.394900000014,11004.007799999963,11653.438599999994,13004.979779999994,13799.536800000002,15433.695999999996,8491.1549799999921,10561.284179999959,9314.6782799999928,144354.4277099999]
[null,580,null,null,"Total",null,314540,314653,323582,333885,336514,337292,338143,339472,339650,338833,336561,333143,3986268]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,26464999.7661344,24566355.783251099,25441097.114829201,26183753.919443399,26006869.732455,24538741.885983504,26315587.297179997,25647248.826335505,25491583.50544,30062203.388151001,26611087.177323401,24771566.352553599,312101094.74908012]
[null,584,null,null,"Wyoming",null,1162568.0538656004,1070866.786748901,1131737.0051707998,886272.67055660114,879173.61754499748,878153.74401649833,1052579.702820003,1086736.5036644973,1213477.9945599996,772723.26184899732,862108.89267659932,712535.48744640127,11708933.720919896]
[null,585,null,null,"Total",null,27627567.82,25637222.57,26572834.120000001,27070026.59,26886043.349999998,25416895.630000003,27368167,26733985.330000002,26705061.5,30834926.649999999,27473196.07,25484101.84,323810028.46999997]
[null,586]
[null,587,813,"Other Gas Supply Expenses - SNG Cost"]
[null,588,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,589,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,590,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,591]
[null,592,813.5,"CO2 Processing Expenses"]
["%,FACCOUNT,TQGCACCTS,V813005,V813007,V813008",593,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V813006",594,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,595,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,596]
["%,FACCOUNT,TQGCACCTS,V858000",597,858,"Transportation GRI & ACA - Gas Cost"]
[null,598,null,null,"Utah",null,4585988.2894255994,4563953.7053292003,6120439.3398083001,6682806.2172186002,6588456.2228510007,6312626.1924705002,5989750.4585853992,4647481.0208155001,4612196.4827455999,4651881.8989770003,4631232.3138424,4634523.9227407994,64021336.064809904]
[null,599,null,null,"Wyoming",null,201455.64057440031,198946.33467079978,272265.29019169975,226200.89278140012,222725.64714899939,225906.29752949998,239580.05141460057,196925.10918449983,219554.77725439984,119572.65102299955,150036.20615759958,133308.59725920018,2406477.4951900989]
[null,600,null,null,"Total",null,4787443.93,4762900.04,6392704.6299999999,6909007.1100000003,6811181.8700000001,6538532.4900000002,6229330.5099999998,4844406.13,4831751.26,4771454.55,4781268.5199999996,4767832.5199999996,66427813.559999987]
[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,13343891.601462401,24541369.365027398,47364651.489519902,99460657.025814593,106903875.35560101,74311549.486480519,51948989.374052793,37425573.110010006,20956223.729823999,15173570.651888002,13145327.0614402,13010747.911919996,517586426.16304088]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,497839.1685376016,978329.85497260047,2007044.9504800995,3299371.2641854002,3543357.2643989949,2588761.3735194993,1998117.5459472039,1498546.9899899969,896665.55017599906,332637.29811199778,365046.88855979824,319544.99808000133,18325263.146959193]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,13841730.770000003,25519699.219999999,49371696.439999998,102760028.28999999,110447232.62,76900310.860000014,53947106.919999994,38924120.100000001,21852889.279999997,15506207.949999999,13510373.949999997,13330292.909999998,535911689.31000006]
[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,-2247,-697,-1437,-4254,-3059,-620,-1026,-666,-2201,-517,-2920,-344,-19988]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-58429.53,-64127.94,-68607.92,-95473.91,-119129.06999999999,-85342.02,-91810.39,-76634.570000000007,-65162.960000000006,-63495.320000000007,-55982.46,-57654.82,-901850.91]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-60676.53,-64824.94,-70044.92,-99727.91,-122188.06999999999,-85962.02,-92836.39,-77300.570000000007,-67363.960000000006,-64012.320000000007,-58902.46,-57998.82,-921838.91]
[null,623,null,null,null,null,-2553.2683824000005,-2707.7377437999985,-2983.2131428000012,-3265.0917733999991,-3995.549888999994,-2969.9877909999977,-3570.4875594000046,-3142.2681704999977,-3061.0183424000029,-1604.1487391999983,-1848.3591947999978,-1621.6470071999991,-33322.777735899996]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,1059270.98,924984.4,918469.24,-202256.13,2750487.5,413356.81,961605.27,658383.09000000008,633813.13,957297.87,818280.21,935578.86,10829271.23]
[null,628,null,null,"Wyoming",null,62806.17,54745.7,59625.760000000002,63164.760000000009,104798.89,31269.780000000002,57621.86,49464.83,42184.75,53793.18,40972.770000000004,53331.78,673780.2300000001]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,1122077.1499999999,979730.1,978095,-139091.37,2855286.39,444626.59,1019227.13,707847.92,675997.88,1011091.05,859252.98,988910.64,11503051.460000001]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,143051.13,155636.1,185774.23,207612.75,177916.23,152345.06,174551.69,131648.77000000002,156206.44,160492.58000000002,144422.67000000001,163885.92000000001,1953543.5699999998]
[null,633,null,null,"Wyoming",null,2730.5,2805.6,3924.28,3840.34,2086.41,2372.39,2724.17,2406.37,3003.53,2900.08,2214.4900000000002,2981.02,33989.18]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,145781.63,158441.70000000001,189698.51,211453.09,180002.64,154717.45000000001,177275.86000000002,134055.14000000001,159209.97,163392.66,146637.16,166866.94,1987532.7499999998]
[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,2247,697,1437,4254,3059,620,1026,666,2201,517,2920,344,19988]
[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,2247,697,1437,4254,3059,620,1026,666,2201,517,2920,344,19988]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,1242165.2,1036185.9999999999,1026877.39,1004920.88,680600.99,715701.25,957067.53,1090244.1700000002,1165098.93,1294194.98,850340.36,1115787.83,12179185.51]
[null,648,null,null,"Wyoming",null,46983.82,33096.39,32068.82,26300.71,29022.1,16317.150000000001,24715.300000000003,31605.65,45910.86,47290.45,42581.41,42671.03,418563.69000000006]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,1289149.02,1069282.3899999999,1058946.21,1031221.59,709623.09,732018.4,981782.83000000007,1121849.82,1211009.79,1341485.43,892921.77,1158458.8600000001,12597749.199999999]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,295542.84999999998,171488.61000000002,197749.12,272437.88,175821.30000000002,170807.41999999998,170216.5,252562.52999999997,154728.83000000002,130631.61,167896.18,146718.04,2306600.87]
[null,653,null,null,"Wyoming",null,12608.720000000001,8512.81,11663.35,18222.420000000002,11604.56,10149.23,12453.460000000001,12420.64,6840.52,11924.86,9725.85,8223.6200000000008,134350.04]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,308151.57,180001.42,209412.47,290660.3,187425.86000000002,180956.65,182669.96,264983.17,161569.35,142556.47,177622.03,154941.66,2440950.91]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,269578.26,318647.15000000002,308246.90999999997,322536.98000000004,220914.59000000003,206673.35,213380.29,193153.77,215599.54,209860.40000000002,193053.77,227680.95,2899325.9600000004]
[null,658,null,null,"Wyoming",null,12842.04,9750.0400000000009,9477.57,12242.670000000002,9296.2100000000009,13372.470000000001,18614.54,22679.289999999997,14885.460000000001,13067.68,22499.219999999998,18396.340000000004,177123.53]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,282420.3,328397.19,317724.48,334779.65000000002,230210.80000000002,220045.82,231994.83000000002,215833.06,230485,222928.08000000002,215552.99,246077.29,3076449.49]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,213612.65,259943.49,307612.2,391560.06,310376.46000000002,258580.47,225455.46000000002,222558.62000000002,223818.91,198600.32000000001,222723.23,207922.47,3042764.3400000003]
[null,663,null,null,"Wyoming",null,8998.75,12226.95,14705.460000000001,17578.260000000002,14868.18,11885.34,13245.99,8427.58,6097.85,5055.71,5574.3,6657.49,125321.86000000003]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,222611.4,272170.44,322317.66000000003,409138.32,325244.64,270465.81,238701.45,230986.2,229916.76,203656.03,228297.53,214579.96,3168086.1999999993]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,517574.89,667426.34,868267.05999999994,345958.54000000004,839009.65,617360.21000000008,778968.74,667466.77,698510.72,556582.19000000006,529540.93000000005,613819.54999999993,7700485.5899999989]
[null,668,null,null,"Wyoming",null,35161.78,42316.75,62613.54,58464.000000000007,51691.14,62229.460000000006,64319.66,68472.31,69541.649999999994,45667.83,33841.11,41708.17,636027.4]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,552736.67000000004,709743.09,930880.6,404422.54000000004,890700.79,679589.67,843288.4,735939.08,768052.37,602250.02,563382.04,655527.72,8336512.9900000002]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,18587.86,3489.34,27619.01,19634.5,3553.83,8868.35,3613.41,3507.7000000000003,3907.5299999999997,3733.54,3275.5,3399.8900000000003,103190.45999999999]
[null,673,null,null,"Wyoming",null,630.36,112.37,886.52,632.33000000000004,114.07000000000001,286.55,121,117.08,129.59,123.82000000000001,108.28,111.31,3373.2800000000007]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,19218.22,3601.71,28505.53,20266.830000000002,3667.9,9154.9,3734.41,3624.78,4037.12,3857.36,3383.78,3511.2000000000003,106563.73999999999]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,81377.78,52845.99,29858.320000000003,52215.54,45283.619999999995,77746.06,29485.100000000002,49130.710000000006,42078.009999999995,40285.67,37656.51,40846.800000000003,578810.11]
[null,678,null,null,"Wyoming",null,2597.38,1600.68,886.01,1584.02,1327.91,2355,887.64,1515.49,1291.1600000000001,1189.04,1131.1300000000001,1224.6100000000001,17590.07]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,83975.16,54446.67,30744.33,53799.56,46611.53,80101.06,30372.74,50646.200000000004,43369.17,41474.71,38787.64,42071.41,596400.18000000005]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,6206.1600000000008,6335.6,6493.0300000000007,7227.2,6724.75,7103.33,6825.66,7075.21,6941.82,6732.58,6739.88,6902.9299999999994,81308.150000000009]
[null,683,null,null,"Wyoming",null,208.86,200.65,201.15,205.37,205.09,211.39000000000001,218.73000000000002,211.37,216.77,216.18,216.36,388.39,2700.31]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,6415.02,6536.25,6694.18,7432.57,6929.84,7314.72,7044.39,7286.58,7158.59,6948.76,6956.24,7291.32,84008.459999999992]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,711030.12,769463.85,677933.05,740300.37,751104.41999999993,756653.34,707952.4,784718.4,685739.80999999994,696087.04000000004,666493.44999999995,681255.97000000009,8628732.2200000007]
[null,688,null,null,"Wyoming",null,10838.23,12244.730000000001,10992.6,19490.02,17807.16,10332.39,9372.33,15876.86,12511.52,9690.0300000000007,10985.28,15552.44,155693.59000000003]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,721868.35,781708.58,688925.65,759790.39,768911.58,766985.73,717324.73,800595.26,698251.33,705777.07000000007,677478.73,696808.41,8784425.8100000005]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,67971.83,99041.95,128187.29,27719.03,68492.69,74082.98,80516.22,107011.17,73327.150000000009,86888.33,93700.1,75567.16,982505.9]
[null,693,null,null,"Wyoming",null,1621.55,22733.88,10136.99,8730.75,10245.56,12046.44,3290.64,15250.460000000001,-344.57,5772.3,5127.7300000000005,8968.99,103580.72]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,69593.38,121775.83,138324.28,36449.78,78738.25,86129.42,83806.86,122261.63,72982.58,92660.63,98827.83,84536.150000000009,1086086.6199999999]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,9749.5300000000007,6410.1100000000006,7536.8100000000013,10829.739999999998,9493.2200000000012,5233.58,6501.27,5310.8099999999995,4740.5599999999995,9670.09,5514.2000000000007,7619.5599999999995,88609.48]
[null,698,null,null,"Wyoming",null,1237.1400000000001,7668.57,10885.59,11636.880000000001,8326.7900000000009,8814.5300000000007,5790.16,6260.33,8457.58,4388.1500000000005,9083.77,1951.3500000000001,84500.840000000011]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,10986.67,14078.68,18422.400000000001,22466.62,17820.010000000002,14048.11,12291.43,11571.14,13198.14,14058.24,14597.970000000001,9570.91,173110.32]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,55239.520000000004,86082.12000000001,42254.17,43320.520000000004,90642.3,57741.310000000005,45010.51,48598.570000000007,34042.199999999997,31108.65,27580.720000000001,16832.36,578452.94999999995]
[null,703,null,null,"Wyoming",null,4487.92,3377.2599999999998,4032.7700000000004,1509.3400000000001,7665.83,7765.7699999999995,9778.76,6610.88,5103.93,4482.33,4711.1499999999996,1566.4500000000003,61092.39]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,59727.44,89459.38,46286.94,44829.86,98308.13,65507.08,54789.270000000004,55209.450000000004,39146.129999999997,35590.980000000003,32291.87,18398.810000000001,639545.34000000008]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,61685.250000000007,52454.92,96744.11,82629,68386.78,58122.15,49703.39,41041.879999999997,43761.32,46934.14,33483.72,43729.84,678676.5]
[null,708,null,null,"Wyoming",null,301.13,298.22000000000003,830.75,98.64,394.5,214.61,200.64000000000001,-30.38,229.41,349.87,-1.1100000000000001,291.72000000000003,3177.9999999999991]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,61986.380000000005,52753.14,97574.86,82727.64,68781.279999999999,58336.76,49904.03,41011.5,43990.73,47284.01,33482.61,44021.56,681854.5]
[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,4754891.01,4611132.9700000007,4831058.9399999995,3330900.8600000003,6201867.3300000001,3580995.6700000004,4411879.4399999995,4263078.17,4144515.8999999994,4429616.9899999993,3803621.43,4287892.1300000008,52651450.839999996]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,204054.35,211690.6,232931.15999999997,243700.50999999998,269454.40000000002,189622.5,223354.88000000009,241288.75999999995,216060.00999999995,205911.50999999995,188771.74000000002,204024.70999999996,2630865.13]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,4958945.3599999994,4822823.5699999984,5063990.1000000015,3574601.37,6471321.7300000004,3770618.17,4635234.32,4504366.9300000006,4360575.91,4635528.5,3992393.1700000004,4491916.84,55282315.970000014]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,106431.54000000001,96427.8,77245.75,117118.36,92628.489999999991,98702.89,88676.49,85767.180000000008,86143.79,89140.64,87342.49,81312.850000000006,1106938.27]
[null,731,null,null,"Wyoming",null,2361.4299999999998,2154.2400000000002,1782.82,2702.02,1991.32,1961.25,2013.95,1789.29,1864.99,1792.97,1816.06,1665.04,23895.380000000005]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,108792.97,98582.040000000008,79028.570000000007,119820.38,94619.81,100664.14,90690.44,87556.47,88008.78,90933.61,89158.55,82977.89,1130833.6500000001]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,233635.1,262895.46999999997,284907.52999999997,292436.52999999997,178920.48,212593.27,183657.63,155594.16,168809.2,147871.54999999999,134618.15000000002,137159.18000000002,2393098.2499999995]
[null,736,null,null,"Wyoming",null,7826.2300000000005,8770.34,9319.01,10975.76,6100.4000000000005,7744.6,6755.18,5248.22,5588.12,5685.72,4646.46,4503.21,83163.250000000015]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,241461.33000000002,271665.81,294226.53999999998,303412.28999999998,185020.88,220337.87,190412.81,160842.38,174397.32,153557.26999999999,139264.61000000002,141662.39000000001,2476261.5]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,1086642.46,1350426.6600000001,1368609.2,1439645,1301420.0900000001,902309.06,1050515.02,1177063.1199999999,1054472.44,974445.69,1130120.8,1240314.43,14075983.969999999]
[null,741,null,null,"Wyoming",null,45585.919999999998,55295.640000000007,58324.840000000004,59301.270000000004,47956.78,34331.980000000003,43513.91,47137.57,43888.85,42248.05,44733.26,49088.06,571406.12999999989]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,1132228.3799999999,1405722.3,1426934.04,1498946.27,1349376.87,936641.04,1094028.93,1224200.69,1098361.29,1016693.74,1174854.06,1289402.49,14647390.1]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,74491.990000000005,61654.600000000006,66593.37000000001,116168.37,-65689.45,-96532.09,-103131.08,37845.740000000005,-56311.76,38906.79,52585.24,29275.530000000002,155857.25]
[null,746,null,null,"Wyoming",null,4014.91,3893.1400000000003,5568.12,6921.21,2457.42,1054.42,1061.3899999999999,4742.88,85.710000000000036,2649.21,2922.55,2555.25,37926.21]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,78506.900000000009,65547.740000000005,72161.490000000005,123089.58,-63232.03,-95477.67,-102069.69,42588.62,-56226.05,41556,55507.79,31830.780000000002,193783.46000000005]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,22599.140000000003,22383.66,23206.34,22369.8,24374.18,23358.53,21680.41,24078.13,24275.68,24610.95,24303.68,24744.720000000001,281985.21999999997]
[null,751,null,null,"Wyoming",null,347.17,347.06,378.16,375.77,473.71000000000004,450.66,419.62,462.09000000000003,457.81,446.62,413.27,429.41,5001.3500000000004]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,22946.31,22730.720000000001,23584.5,22745.57,24847.89,23809.19,22100.03,24540.22,24733.49,25057.57,24716.95,25174.13,286986.57]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,30049.8,42114.68,83630.280000000013,127378.81000000001,127890.43,114698.68000000001,84928.78,51978.189999999995,39087.64,30649.18,28529.48,28115.68,789051.63000000012]
[null,756,null,null,"Wyoming",null,2954.7400000000002,4737.1099999999997,8351.15,12118.550000000001,12885.29,10129.780000000001,8065.68,7013.37,4602.53,2140.11,2316.52,2101.4700000000003,77416.3]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,33004.54,46851.79,91981.430000000008,139497.36000000002,140775.72,124828.46,92994.46,58991.56,43690.17,32789.29,30846,30217.15,866467.92999999993]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,3811.71,7020.1,25449.34,56155.450000000004,60508.31,41482.379999999997,28788.05,10828.68,6003.92,3852.98,3833.02,3521.5,251255.44]
[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,3811.71,7020.1,25449.34,56155.450000000004,60508.31,41482.379999999997,28788.05,10828.68,6003.92,3852.98,3833.02,3521.5,251255.44]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,26894.41,49332.73,89134.16,188899.56,203440.57,139523.70000000001,96983.5,79246.740000000005,43080.66,26511.08,26100.420000000002,23973.59,993121.11999999988]
[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,26894.41,49332.73,89134.16,188899.56,203440.57,139523.70000000001,96983.5,79246.740000000005,43080.66,26511.08,26100.420000000002,23973.59,993121.11999999988]
[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,1584556.15,1892255.7000000002,2018775.9700000002,2360171.88,1923493.1,1436136.4199999997,1452098.8,1622401.9399999997,1365561.5699999996,1335988.8599999999,1487433.2799999998,1568417.48,20047291.149999999]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,63090.400000000001,75197.53,83724.099999999991,92394.580000000016,71864.92,55672.69,61829.73000000001,66393.42,56488.009999999995,54962.680000000008,56848.119999999995,60342.44,798808.61999999988]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,1647646.5499999998,1967453.23,2102500.0699999998,2452566.4600000004,1995358.02,1491809.1099999999,1513928.53,1688795.36,1422049.5799999998,1390951.5400000003,1544281.4000000001,1628759.92,20846099.770000003]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,51591.29,46505.51,48889.99,46009.78,37500.870000000003,26424.600000000002,22988.03,42504.93,33944.14,34048.07,35543.67,21560.37,447511.25]
[null,774,null,null,"Wyoming",null,1426.15,1284.2,1365.44,1252.07,1013.72,647.69000000000005,615.13,1184.74,910.05000000000007,896.19,946.94,575.93000000000006,12118.250000000002]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,53017.440000000002,47789.71,50255.43,47261.85,38514.590000000004,27072.29,23603.16,43689.67,34854.19,34944.26,36490.61,22136.3,459629.49999999994]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,847876.6100000001,1731334.97,2551057.16,3762271.48,3789352.36,3408692.11,2350843.1800000002,1720890.46,1122954.3,695254.37000000011,608661.46000000008,609012.38,23198200.840000004]
[null,779,null,null,"Wyoming",null,9127.34,14061.550000000001,28197.03,34163.440000000002,33604.15,31437.02,25329.5,22005.87,15991.890000000001,8628.9500000000007,8566.9600000000009,9031.33,240145.03]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,857003.95000000007,1745396.52,2579254.19,3796434.92,3822956.51,3440129.13,2376172.6800000002,1742896.33,1138946.19,703883.32000000007,617228.42000000004,618043.71,23438345.870000001]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,52363.020000000004,245003.55,39250.71,20223.09,11174,75557.22,73593.94,98871.33,57946.32,47731.29,34335.58,31880.950000000004,787931]
[null,784,null,null,"Wyoming",null,1741.8400000000001,7838.92,779.05000000000007,635.5,358.67,1990.98,1175.08,3093.23,1597.54,1466.78,1118.53,1043.71,22839.829999999998]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,54104.86,252842.47,40029.760000000002,20858.59,11532.67,77548.2,74769.02,101964.56,59543.86,49198.07,35454.11,32924.660000000003,810770.83000000007]
[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,951830.92000000016,2022844.03,2639197.8600000003,3828504.3499999996,3838027.23,3510673.93,2447425.15,1862266.72,1214844.76,777033.7300000001,678540.71000000008,662453.69999999995,24433643.090000004]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,12295.33,23184.670000000002,30341.519999999997,36051.01,34976.54,34075.69,27119.71,26283.84,18499.480000000003,10991.920000000002,10632.430000000002,10650.970000000001,275103.11]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,964126.25000000012,2046028.7,2669539.38,3864555.36,3873003.7699999996,3544749.62,2474544.8600000003,1888550.56,1233344.24,788025.65,689173.14,673104.67,24708746.200000003]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B324+1","v":801},null,null,"Utah",null,123501.97,422455.39,678269.92999999993,90584.44,539421.17000000004,523413.20000000007,-163688.68000000002,532211.47,491354.74,-11829.36,503706.26,521758.43,4251158.96]
[null,{"$f":"+B325+1","v":802},null,null,"Wyoming",null,24530.59,10215.450000000001,20393.650000000001,2007.43,19525.27,16913.599999999999,-5915.3,18703.420000000002,18827.32,323.85000000000002,15975,17391.71,158891.99]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,148032.56,432670.84,698663.58,92591.87,558946.44000000006,540326.80000000005,-169603.98,550914.89,510182.06,-11505.51,519681.26,539150.14,4410050.95]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,3205621.31,3404106.5700000003,2832973.7800000003,2369953.39,2932782.4,2926011.98,3069380.27,1836818.62,3495539.31,2355743.1800000002,2488727.52,2561192.9300000002,33478851.259999998]
[null,806,null,null,"Wyoming",null,141877.57999999999,104388.11,167575.09,127222.04000000001,121974.73,152798.78,148815.05000000002,102002.58,153375.59,98017.13,116292.46,113071.1,1547410.2400000002]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,3347498.89,3508494.68,3000548.87,2497175.4300000002,3054757.13,3078810.76,3218195.32,1938821.2000000002,3648914.9,2453760.31,2605019.98,2674264.0300000003,35026261.499999993]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-283680.45,-284032.5,-283946.53000000003,-186257.23,-280696.39,-280528.98,-280092.39,-318719.01,-318674.53999999998,-318566.14,-255408.15000000002,-255377.88,-3345980.1900000004]
[null,810,null,null,"Wyoming",null,-9620.26,-9147.2100000000009,-9114.18,-5998.37,-9009.86,-9064.27,-9378.86,-10638.24,-10568.710000000001,-10565.11,-8443.24,-8360.51,-109908.82000000002]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-293300.71000000002,-293179.71000000002,-293060.71000000002,-192255.6,-289706.25,-289593.25,-289471.25,-329357.25,-329243.25,-329131.25,-263851.39,-263738.39,-3455889.0100000007]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,307018.14,131928.27000000002,188453.29,-79250.25,-275530.63,413323.71,-20229.27,-113091.31000000001,231144.72000000003,162006.09000000003,44208.7,68628.84,1058610.3]
[null,814,null,null,"Wyoming",null,18087.990000000002,9465.2800000000007,12228.630000000001,-14708.720000000001,-19835.12,33031.69,-4732.47,-7945.7,21641.39,12539.02,1620.19,5876.55,67268.730000000025]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,325106.13,141393.55000000002,200681.92,-93958.97,-295365.75,446355.4,-24961.74,-121037.01000000001,252786.11000000002,174545.11000000002,45828.89,74505.39,1125879.03]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,55805.2,-2860.08,52919.44,52913.99,32529.91,63101.19,38808.549999999996,52546.11,79905.95,52556.97,52562.400000000001,79938.97,610728.6]
[null,818,null,null,"Wyoming",null,1892.48,-92.11,1698.63,1704.08,1044.1600000000001,2038.88,1299.51,1753.89,2650.05,1743.03,1737.6000000000001,2617.0300000000002,20087.23]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,57697.68,-2952.19,54618.07,54618.07,33574.07,65140.07,40108.06,54300,82556,54300,54300,82556,630815.83000000007]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,5585.74,564.19000000000005,1065.2900000000002,-1226.57,1713.98,1486.29,2558.7200000000003,-1259.18,919.72,-55.85,778.53000000000009,576.61,12707.470000000003]
[null,822,null,null,"Wyoming",null,855.44,-113.01,-18.400000000000002,-11.49,97.28,48,72.37,-58.78,67.680000000000007,-2.39,13.17,23.11,972.98000000000013]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,6441.18,451.18,1046.8900000000001,-1238.06,1811.26,1534.29,2631.09,-1317.96,987.4,-58.24,791.7,599.72,13680.450000000003]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,75200.490000000005,8183.5599999999995,22018.880000000001,43159.020000000004,20499.18,14870.1,13522.210000000001,17291.399999999998,9431.93,12926.88,9102.39,14626.9,260832.93999999997]
[null,826,null,null,"Wyoming",null,11516.56,-1639.27,-380.48,404,1163.51,480.18,382.38,807.06000000000006,819.62,553.27,154.01,586.44000000000005,14847.28]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,86717.05,6544.29,21638.400000000001,43563.020000000004,21662.69,15350.28,13904.59,18098.46,10251.550000000001,13480.15,9256.4,15213.34,275680.21999999997]
[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,174228.43,147534.17000000001,152105.91,166321.07,165542.40000000002,168230.75,173176.02000000002,170589.38999999998,169262.44,161172.63,168195.1,169098.40000000002,1985456.71]
[null,838,null,null,"Wyoming",null,3727.44,3667.66,3587.13,3397.9,3279.08,3482.01,3929.27,3566.48,3757.59,3203.53,3783.57,3842.86,43224.520000000004]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,177955.87,151201.83000000002,155693.04,169718.97,168821.48,171712.76,177105.29,174155.87,173020.03,164376.16,171978.67,172941.26,2028681.2299999997]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,81018.099999999991,85384.81,58503.41,70458.91,70304.45,69226.37000000001,72066.459999999992,68412.92,70549.040000000008,70565.310000000012,72818.8,70958.45,860267.03000000014]
[null,842,null,null,"Wyoming",null,2729.71,2732.89,1866.1100000000001,2254.9500000000003,2245.7400000000002,2222.59,2398.41,2268.81,2325.14,2325.6799999999998,2392.69,2308.61,28071.33]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,83747.81,88117.7,60369.520000000004,72713.86,72550.19,71448.960000000006,74464.87,70681.73,72874.180000000008,72890.990000000005,75211.490000000005,73267.06,888338.3600000001]
[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,3939896.46,4032742.17,3900199.58,2642928.5900000003,3327051.2600000016,4101086.07,3042372.2499999995,2355259.9300000006,4422328.9799999986,2592657.7199999997,3218217.0000000005,3368758.5500000007,40943498.559999995]
[null,850,null,"Total Utah Distribution",null,null,3744298.93,3913264.3800000004,3702363.4000000004,2526656.77,3206566.4699999997,3899134.6100000003,2905501.8899999997,2244800.41,4229433.3100000005,2484519.7100000004,3084691.55,3231401.6500000004,39172633.079999998]
[null,851,null,"Total Wyoming Distribution",null,null,195597.52999999997,119477.79,197836.18,116271.82,120484.79,201951.46000000002,136870.36000000002,110459.52,192895.67,108138.01000000001,133525.45000000001,137356.9,1770865.4800000002]
[null,852,null,"Total Utility O&M Expenses",null,null,11449938.09,12804222.729999997,13666184.210000003,12434923.869999999,15544546.710000001,12822300.949999999,11573243.57,10359672.210000001,11370934.75,9343151.0899999999,9385162.25,10104541.16,140858821.59]
[null,853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5442319.5622640997]
[null,854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90503552.689999998]
[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,53813.4,49115.01,58245.2,67188.039999999994,65281.21,54563.130000000005,45151.91,56613.49,53521.91,54263.54,57459.13,53246.659999999996,668462.63000000012]
[null,861,null,null,"Distribution - Wyoming",null,147665.76,140268.4,142211.38,143575.60999999999,143891.51999999999,144801.22,145165.35999999999,145479.06,145483.01,145721.24,146195.45000000001,147570,1738028.01]
[null,862,null,null,"Distribution - Utah",null,4403699.08,4447137.03,4464085.3600000003,4489031.5199999996,4512042.6100000003,4526154.41,4553795.71,4605775.76,4610235.71,4621536.79,4644051.3,4728713.45,54606258.729999997]
[null,863,null,null,"General",null,615620.13999999966,637478.6799999997,655744.91999999993,682718.09999999963,676382.29,691087.68000000063,660236.44000000041,704353.16000000015,723316.75,662184,665507.37000000011,669532.5,8044162.0300000003]
[null,864,null,null,"Total Depreciation Expense",null,5220798.38,5273999.12,5320286.8600000003,5382513.2699999996,5397597.6299999999,5416606.4400000004,5404349.4199999999,5512221.4699999997,5532557.3799999999,5483705.5700000003,5513213.25,5599062.6100000003,65056911.399999999]
[null,{"$f":"+B389+1","v":865}]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,1402.6100000000001,1280.1500000000001,1518.1200000000001,1751.21,1701.51,1455.3600000000001,1189.3700000000001,1491.28,1409.8500000000001,1429.39,1513.55,1402.6000000000001,17545]
[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,1402.6100000000001,1280.1500000000001,1518.1200000000001,1751.21,1701.51,1455.3600000000001,1189.3700000000001,1491.28,1409.8500000000001,1429.39,1513.55,1402.6000000000001,17545]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,5222200.99,5275279.2700000005,5321804.9800000004,5384264.4799999995,5399299.1399999997,5418061.8000000007,5405538.79,5513712.75,5533967.2299999995,5485134.96,5514726.7999999998,5600465.21,65074456.399999999]
[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,49714.479999999996,54021.32,66795.490000000005,79036.610000000015,94852.28,88014.299999999988,82282.94,76132.460000000006,69429.58,62036.18,59179.009999999995,34262.1,815756.75]
[null,879,null,null,"Distribution - Utah",null,1553383.02,1561152.8900000001,1165567.54,1629126.3999999997,1668488.4699999995,1666806.3499999996,1661212.0899999999,1654814.6499999997,1660113.43,1796129.8900000001,1679545.38,1674835.5600000003,19371175.669999998]
[null,880,null,null,"General",null,136469.45000000001,151741.25,122235.31999999999,210710.94999999995,167947.57,154289.01,135068.51999999996,130187.73000000001,135028.90000000002,133130.69999999998,125187.92999999996,141366.47,1743363.8]
[null,881,null,null,"Total Other Taxes",null,1739566.9500000002,1766915.46,1354598.35,1918873.96,1931288.32,1909109.6600000001,1878563.55,1861134.8399999999,1864571.9100000001,1991296.77,1863912.32,1850464.13,21930296.219999999]
[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,-4577715.7,-56655.159999999218,5515010.9900000002,10190422.73,11924429.539999999,9421241.8200000003,6607400.2899999991,2216846.7000000002,-845620.69,-1282797.1900000004,-1434171.83,-1844528.6600000001,35833862.840000004]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,-1088809,-819564.75,346896.96,1636037.37,1354181.92,912656.20000000007,-230332.95,50749.630000000005,-628966.64,-1020051.19,-1254486.19,-2883406.35,-3625094.99]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,436169.01,810027.73,438099.09,820992.38,345124.96,429753,1170767,264313,507543,836151.91,1049106.1299999999,2406733,9514780.2100000009]
[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,-3490788.74,1700723.2800000007,7654605.3899999997,14566326.440000003,15555024.74,12672760.68,9426397.8900000006,4393044.17,897527.58000000019,524600.2999999997,224360.42999999993,-470737.88000000035,63653844.280000001]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,1731412.25,6976002.5500000007,12976410.370000001,19950590.920000002,20954323.879999999,18090822.48,14831936.68,9906756.9199999999,6431494.8099999996,6009735.2599999998,5739087.2299999995,5129727.33,128728300.68000001]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,27023081.110000003,45299924.5,76014291.019999996,135145543.07999998,146946103.21000001,107813434.29000002,80352287.169999987,59190549.230000004,39655318.839999996,30859094.299999997,28634623.429999996,28564561.399999999,805498811.58000016]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,30049.8,42114.68,83630.280000000013,127378.81000000001,127890.43,114698.68000000001,84928.78,51978.189999999995,39087.64,30649.18,28529.48,28115.68,789051.63000000012]
[null,756,null,null,"Wyoming",null,2954.7400000000002,4737.1099999999997,8351.15,12118.550000000001,12885.29,10129.780000000001,8065.68,7013.37,4602.53,2140.11,2316.52,2101.4700000000003,77416.3]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,33004.54,46851.79,91981.430000000008,139497.36000000002,140775.72,124828.46,92994.46,58991.56,43690.17,32789.29,30846,30217.15,866467.92999999993]
[]
[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,438,136,305,829,596,121,200,130,429,101,569,67,3921]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,11747.31,13229.28,13598.380000000001,17918.34,23069.82,16248.18,17328.78,15159.32,13067.25,12708.15,11042.28,11085.89,176202.97999999998]
[null,621]
[null,622,null,"Total Production Expenses",null,null,12185.31,13365.28,13903.380000000001,18747.34,23665.82,16369.18,17528.78,15289.32,13496.25,12809.15,11611.28,11152.89,180123.97999999998]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,-41915.69,196399.97,187216.47,145011.65,171844.18,237121.02000000002,303728.10000000003,143089.38,186990.68,121843.02,48049.88,102062.51000000001,1801441.17]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,642.20000000000005,561220.41,312700.71000000002,362550.92,307112.90000000002,629719.14,1667.23,434.78000000000003,411.79,1844712.8900000001,564.5,794828.26,4816565.7300000004]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,128005.1,122116.68000000001,126659.46,159392.83000000002,174768.06,164329.42000000001,166812.68,111488.19,175984.67,173107.59,199307.35,131012.40000000001,1832984.4300000002]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,888399.94000000006,1074015.8,988323.81,1025671.24,943825.71,1082240.6200000001,1273399.6200000001,967292.74,809200.96,843687.44000000006,828855.09,905412.15,11630325.120000001]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,6244,7054,0,8471,6289,5961,4108,5868,13631,57626]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,23750.560000000001,21659.089999999997,24114.06,29770.07,31545.49,31249.960000000003,31630.550000000003,20721.22,32355.49,26778.160000000003,33343.26,20897.510000000002,327815.42000000004]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,66729.149999999994,72418.320000000007,78525.75,111936.96000000001,243456.59,299453.35000000003,314529.88,254215.93,240230.98,134248.81,119973.95,106147.63,2041867.2999999998]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,245080,240587,224835,205343,184792,176946,199558,196806,219703,234215,221483,250161,2599509]
["%,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,0,2464.0500000000002,768.58,1077.24,0,0,0,0,0,0,0,0,4309.87]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,642.20000000000005,561220.41,312700.71000000002,362550.92,307112.90000000002,629719.14,1667.23,434.78000000000003,411.79,1844712.8900000001,564.5,794828.26,4816565.7300000004]
["%,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,128005.1,122116.68000000001,126659.46,159392.83000000002,174768.06,164329.42000000001,166812.68,111488.19,175984.67,173107.59,199307.35,131012.40000000001,1832984.4300000002]
["%,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,-21162.150000000005,-31110.630000000005,42806.370000000017,-40091.359999999993,1919.5899999999983,-48656.97,-22706.700000000004,-17638.43,-8501.9900000000016,-33216.020000000004,-22227.350000000002,-21421.97,-222007.61]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,888399.94000000006,1074015.8,988323.81,1025671.24,943825.71,1082240.6200000001,1273399.6200000001,967292.74,809200.96,843687.44000000006,828855.09,905412.15,11630325.120000001]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,0,0,0,6244,7054,0,8471,6289,5961,4108,5868,13631,57626]
["%,FACCOUNT,TQGCACCTS,V495017",null,4974,"Standby Charges",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930203"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930203"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V880000"]
["%,V880001"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V880008"]
["%,V880009"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V907000"]
["%,V908003"]
["%,V908007"]
["%,V909001"]
["%,V909002"]
["%,V909004"]
["%,V909005"]
["%,V920000"]
["%,V920002"]
["%,V921000"]
["%,V921010"]
["%,V921011"]
["%,V921012"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930208"]
["%,V931000"]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NOTHER_OPER_EXPENSES"]
[]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888006"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NMAINTENANCE_EXPENSE"]
[]
[]
[null,null,"GAS USED"]
[]
[null,null,810,"Compressor Station Fuel"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02157",null,null,"Allen Station"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02162",null,null,"Indianola"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02155",null,null,"Lark Station"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02156",null,null,"CNG Compressors"]
[null,null,null,"TOTAL ACCOUNT 810"]
[]
[null,null,"812 Other Utility Use:"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04110",null,null,"Logan Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04111",null,null,"Ogden Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04100,V04102",null,null,"Price Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSOUTHERN",null,null,"Southern Utah Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04101",null,null,"Provo Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSALT_LAKE",null,null,"Salt Lake Region"]
[null,null,null,"Wyoming Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04140",null,null,"  Evanston & Lyman"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04141",null,null,"  Rock Springs"]
[null,null,null,"Gas Used for CNG Vehicles"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01908,V01910,V01911,V01914,V01915,V01933,V01934,V01942,V01943,V01944,V01946",null,null,"  Wyoming"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01923,V01930,V01953,V01954,V01955,V01965,V01972,V01975,V01976,V01979,V01980,V01982,V01983,V01986,V01990",null,null,"  Salt Lake North"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01931,V01957,V01958,V01959",null,null,"  Salt Lake South"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01926,V01927,V01928,V01929,V01936,V01937,V01956,V01960,V01961,V01968,V01969,V01974,V01978",null,null,"  Southern Utah Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01920,V01922,V01925,V01952,V01967",null,null,"  Provo & Roosevelt"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01921,V01935,V01938,V01945,V01970",null,null,"  Price"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01918,V01949,V01973",null,null,"  Ogden"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01917,V01940",null,null,"  Brigham"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01916,V01948,V01977",null,null,"  Logan"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01924,V01932,V01964,V01971",null,null,"  Heber"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01919,V01941,V01950,V01951,V01966",null,null,"  Layton"]
[null,null,null,"TOTAL ACCOUNT 812"]
[]
[]
[null,null,null,"TOTAL ACCOUNTS 810 AND 812"]

{"sheet":"Rate Base","index":41,"n_rows":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,{"$f":"+H8-30","v":"2016-07-22"},"2016-08-21","2016-09-20","2016-10-20","2016-11-19","2016-12-19","2017-01-18","2017-02-17","2017-03-19","2017-04-18","2017-05-18","2017-06-17","2017-07-17","2017-08-16","2017-08-31"]
[]
[null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,{"$f":"+B16+1","v":2},null,null,"Distribution - Wyoming",null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08]
[null,3,null,null,"Distribution - Utah",null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005]
[null,4]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D16)","v":"%,FACCOUNT,TQGCACCTS,N302"},5,null,null,"Total Intangible Plant",null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006]
[null,6]
[null,7,null,null,"Production & Gathering Plant"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D23)","v":"%,FACCOUNT,TQGCACCTS,N325"},8,null,"325","Land & Land Rights",null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6899999985]
["%,FACCOUNT,TQGCACCTS,N326,N327,N328,N329",9,null,"326...9","Structures",null,null,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99,1437567.99]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D25)","v":"%,FACCOUNT,TQGCACCTS,N330"},10,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D26)","v":"%,FACCOUNT,TQGCACCTS,N331"},11,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000004]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.1200000006]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D28)","v":"%,FACCOUNT,TQGCACCTS,N336"},13,null,"336","Purification Equipment",null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D29)","v":"%,FACCOUNT,TQGCACCTS,N337"},14,null,"337","Other Equipment",null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.62999999996]
[null,15]
[null,16,null,null,"Total Production & Gathering Plant",null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,400188.28,434507.8,434507.8,434507.8,434507.8,434507.8,413058.09999999992]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D34)","v":"%,FACCOUNT,TQGCACCTS,N374"},21,null,null,null,"Utah",null,18294430.879999999,18418181.009999998,18418181.009999998,18418031.009999998,18477460.699999999,18477460.699999999,18477460.699999999,19326879.5,20027866.07,20028667.969999999,20028996.870000001,20028996.870000001,20034792.789999999,19107732.853750002]
[null,22,null,null,null,"Total",null,18694619.16,18818369.289999999,18818369.289999999,18818219.289999999,18877648.98,18877648.98,18877648.98,19727067.780000001,20462373.870000001,20463175.77,20463504.670000002,20463504.670000002,20469300.59,19520790.953750003]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,982959.23,982959.23,982959.23,982959.23,982959.23,982959.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,1006934.23,995945.68833333359]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D39)","v":"%,FACCOUNT,TQGCACCTS,N375"},26,null,null,null,"Utah",null,15308202.85,15682663.449999999,15720786.76,15719204.08,15717299.49,15717299.49,15963930.390000001,15376216.299999999,15404847.799999999,15421744.869999999,15421744.869999999,15421744.869999999,15420355.25,15577646.785000002]
[null,27,null,null,null,"Total",null,16291162.08,16665622.68,16703745.99,16702163.310000001,16700258.720000001,16700258.720000001,16970864.620000001,16383150.529999999,16411782.029999999,16428679.1,16428679.1,16428679.1,16427289.48,16573592.473333336]
[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,37816474.769999996,37827950.850000001,37934373.75,38402677.700000003,39044359.799999997,39090198.479999997,39250212.109999999,39192146.390000001,39229270.780000001,39231919.189999998,39235900.380000003,39238064.979999997,39357142.270000003,38855323.577500001]
[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"]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D44)","v":"%,FACCOUNT,TQGCACCTS,N376"},37,null,null,null,"Utah",null,1362940251.9200001,1412065207.9000001,1434797260.78,1439989573.2,1447530588.71,1449459876.51,1450999382.7700002,1461271901.6499999,1475408774.5599999,1476524363.8699999,1480318381.7299998,1480556610.52,1522276861.23,1454294206.5645835]
[null,38,null,null,null,"Total",null,1400756726.6900001,1449893158.75,1472731634.53,1478392250.9000001,1486574948.51,1488550074.99,1490249594.8800001,1500464048.04,1514638045.3399999,1515756283.0599999,1519554282.1099999,1519794675.5,1561634003.5,1493149530.1420836]
[null,39]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D55)","v":"%,FACCOUNT,TQGCACCTS,N377"},42,null,null,null,"Utah",null,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,16459988.107916666]
[null,43,null,null,null,"Total",null,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,18299037.550000001,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,14286566.039999999,16459988.107916666]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,6952282.3200000003,6952282.3200000003,7247108.5700000003,7409635.5899999999,7415821.6100000003,7415821.6100000003,7610196.4800000004,7652724.2199999997,7657526.3700000001,7657526.3700000001,7657526.3700000001,7657526.3700000001,7657082.8099999996,7469864.8704166673]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D60)","v":"%,FACCOUNT,TQGCACCTS,N378"},47,null,null,null,"Utah",null,87291009.360000014,88313327.060000002,88231416.189999998,88640085.129999995,93390624.239999995,94192625.209999993,95777520.839999989,96119085.320000008,96486034.219999999,96749881.659999996,96905219.439999998,96905219.439999998,97518669.980000004,93676323.201666668]
[null,48,null,null,null,"Total",null,94243291.680000007,95265609.379999995,95478524.75999999,96049720.719999999,100806445.84999999,101608446.81999999,103387717.31999999,103771809.54000001,104143560.59,104407408.03,104562745.81,104562745.81,105175752.79000001,101146188.07208334]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,18369697.889999997,18403908.259999998,18453966.59,18485667.209999997,18560613.77,18615215.960000001,18615281.229999997,18704577.069999997,18761099.129999999,18761510.43,18814962.66,18975847.969999999,19365906.030000001,18668371.019999996]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D65)","v":"%,FACCOUNT,TQGCACCTS,N380"},52,null,null,null,"Utah",null,368134610.12,369704194.25999999,370916976.03000003,372168730.12,372177276.20000005,375791949.81,375812269.87,381276386.12,382741454.23000002,383336380.83999997,384402788.77999997,385396869.39999998,386742438.70000005,377596983.3391667]
[null,53,null,null,null,"Total",null,386504308.00999999,388108102.51999998,389370942.62,390654397.32999998,390737889.97000003,394407165.76999998,394427551.10000002,399980963.19,401502553.36000001,402097891.26999998,403217751.44,404372717.37,406108344.73000002,396265354.35916668]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,9228368.074000001,9238832.493999999,9402561.1640000008,9683422.6640000008,9680436.6140000001,9728463.6699999999,9742610.5539999995,9790277.074000001,9815017.6140000001,9826048.4539999999,9804010.2139999997,9190454.1940000001,10744765.4,9657391.7872499991]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,297975146.43599999,300844765.19599998,301291237.39600003,302880516.62599999,302623091.46600002,305777058.38,307526144.426,309189993.39600003,310696462.85599995,314409978.90600002,315385351.39600003,319532399.56599998,320756390.40000004,308293564.00233334]
[null,58,null,null,null,"Total",null,307203514.50999999,310083597.69,310693798.56,312563939.28999996,312303528.08000004,315505522.05000001,317268754.98000002,318980270.47000003,320511480.46999997,324236027.36000001,325189361.61000001,328722853.75999999,331501155.80000001,317950955.78958333]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,786219.69,786002.98,785461.19,777817.98,777059.48,776409.34,776300.98,772616.83,768390.8899999999,765194.35000000009,764869.28,763894.06,762593.77,774035.34083333332]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,13897326.07,13895619.470000001,13893098.050000001,13879873.390000001,13940732.08,13937991.460000001,13935872.579999998,13931237.049999999,13926092.819999998,13918862.92,13913305.380000001,13908129.359999999,13904015.25,13915123.768333333]
[null,63,null,null,null,"Total",null,14683545.76,14681622.450000001,14678559.24,14657691.370000001,14717791.560000001,14714400.800000001,14712173.559999999,14703853.879999999,14694483.709999999,14684057.27,14678174.66,14672023.42,14666609.02,14689159.109166667]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",{"$f":"+B80+1","v":66},null,null,null,"Wyoming",null,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.440000000002,68977.439999999988]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D80)","v":"%,FACCOUNT,TQGCACCTS,N387"},67,null,null,null,"Utah",null,1965336.4200000002,2261975.04,2229062.54,2231447.98,2231447.98,2231447.98,2236827.67,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2237018.35,2225706.527083334]
[null,68,null,null,null,"Total",null,2034313.86,2330952.48,2298039.98,2300425.42,2300425.42,2300425.42,2305805.11,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2305995.79,2294683.967083334]
[null,69,null,null,null,null," "]
[null,70,null,null,"Total Distribution Plant",null,null,2258710519.3000007,2314146072.79,2339072652.5199995,2348437845.1799998,2361317974.6399999,2370962981.1000004,2376499148.0999999,2390603725.2600002,2408956841.1999998,2414666083.6899996,2420687061.2299995,2425609761.46,2472575017.7399998,2378050242.9741669]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.020000000004]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D88)","v":"%,FACCOUNT,TQGCACCTS,N389"},75,null,null,null,"Distribution - Utah",null,3899703.98,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3781110.1054166672]
[null,76,null,null,null,"Total",null,3911288,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3792694.1254166672]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,369795.75,369795.75,369795.75,1607117.2,1607117.2,1607117.2,1607117.2,1607117.2,1607117.2,1610054.2,1610054.2,1610054.2,1610054.2,1350198.5229166665]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D93)","v":"%,FACCOUNT,TQGCACCTS,N390"},80,null,null,null,"Distribution - Utah",null,28796982.740000002,28294795.769999996,36632281.099999994,38786668.339999989,41645291.410000004,42582632.790000007,42648696.68999999,42696717.989999995,43235000.579999991,43485867.859999999,43277352.829999998,43268310.270000003,43449156.890000001,40223057.120416664]
[null,81,null,null,null,"General",null,48702162.589999996,48704963.310000002,50822167.420000002,50852681.950000003,50926959.789999999,50944607.549999997,50965884.490000002,51041952.799999997,51041952.800000004,51041952.799999997,51079235.469999999,51013931.399999999,51014683.170000002,50691226.055]
[null,82,null,null,null,"Total",null,77868941.079999998,77369554.829999998,87824244.269999996,91246467.489999995,94179368.400000006,95134357.540000007,95221698.379999995,95345787.989999995,95884070.579999998,96137874.859999999,95966642.5,95892295.870000005,96073894.260000005,92264481.698333323]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,186766.51000000007,186766.51000000007,186766.51,186766.51000000007,180960.97999999998,180960.98,180960.97999999998,178421.97999999998,178421.98000000004,178421.97999999998,168421.97999999998,168421.97999999998,168421.98,179407.21791666668]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D99)","v":"%,FACCOUNT,TQGCACCTS,N391"},86,null,null,null,"Distribution - Utah",null,14334114.939999998,14604927.810000002,14604927.810000002,14780393.889999986,14434180.159999996,14453973.200000003,14601103.799999997,14177800.730000004,14243010.199999996,14372516.780000001,12787006.360000007,12948692.49000001,13047737.009999998,14141621.600416668]
[null,87,null,null,null,"General",null,57168226.469999999,57198549.319999993,57219739.109999999,58456120.650000006,61972563.670000002,44505532.539999999,44635858.590000004,42082261.390000001,42080453.480000004,42082261.390000001,39391714.5,39391644.739999995,39582500.490000002,48116005.238333337]
[null,88,null,null,null,"Total",null,71689107.920000002,71990243.640000001,72011433.430000007,73423281.049999997,76587704.810000002,59140466.719999999,59417923.370000005,56438484.100000009,56501885.659999996,56633200.150000006,52347142.840000004,52508759.210000008,52798659.480000004,62437034.056666672]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,2803896.0100000002,2806850.57,2882396.9699999997,2877562.7,2877562.6999999997,2845508.48,2806503.92,2806503.92,2806503.92,2806503.92,2806503.92,2806503.92,3015429.18,2836547.2945833337]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D105)","v":"%,FACCOUNT,TQGCACCTS,N392"},92,null,null,null,"Distribution - Utah",null,50245487.240000002,50439570.520000003,50852323.539999999,50915390.419999994,51124024.919999994,50349790.300000004,49393619.890000001,49443229.280000001,49443229.280000001,49607393.32,49793846,49828945.350000001,49437046.869999997,50086052.489583321]
[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,53049383.25,53246421.090000004,53734720.509999998,53792953.119999997,54001587.619999997,53195298.780000001,52200123.810000002,52249733.200000003,52249733.200000003,52413897.240000002,52600349.920000002,52635449.270000003,52452476.049999997,52922599.784166656]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D111)","v":"%,FACCOUNT,TQGCACCTS,N393"},98,null,null,null,"Distribution - Utah",null,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000011]
[null,99,null,null,null,"Total",null,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,57397.910000000011]
[null,100]
[null,101,null,"394","Tools, Shop & Garage Equipment"]
[" ",102,null,null,null,"Distribution - Wyoming",null,2229403.0099999998,2220363.16,2220363.16,2614218.66,2614218.66,2632043.1,2632683.1800000002,2622572.71,2622572.71,2625915.9700000002,2308319.5200000005,2320084.8800000004,2344115.19,2476676.2341666664]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D116)","v":"%,FACCOUNT,TQGCACCTS,N394"},103,null,null,null,"Distribution - Utah",null,28466336.140000001,28512618.489999998,28630569.949999999,28854803.859999999,28776820.039999999,29024551.939999998,29043445.52,28724943.309999999,28932884.259999998,29099120.420000002,29452612.120000001,29635233.780000001,29872090.709999997,28988068.092916671]
[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,30695739.149999999,30732981.649999999,30850933.109999999,31469022.52,31391038.699999999,31656595.039999999,31676128.699999999,31347516.02,31555456.969999999,31725036.390000001,31760931.640000001,31955318.66,32216205.899999999,31464744.327083338]
[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]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D122)","v":"%,FACCOUNT,TQGCACCTS,N395"},109,null,null,null,"Distribution - Utah",null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.830000000009]
[null,110,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Total",null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.830000000009]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,974544.97000000009,971291.14,971291.14,971291.14,971291.14,971291.14,963408.25999999989,965413.25999999989,965413.26,971119.68458333332]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D128)","v":"%,FACCOUNT,TQGCACCTS,N396"},115,null,null,null,"Distribution - Utah",null,11278315.49,11278315.49,11282614.43,11282614.43,11282614.43,11282614.43,11198223.01,11193609.779999999,11189596.859999999,11189596.859999999,11180863.27,11180863.27,11036358.32,11224905.26375]
[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,12252860.460000001,12252860.460000001,12257159.4,12257159.4,12257159.4,12253905.57,12169514.15,12164900.92,12160888,12160888,12144271.529999999,12146276.529999999,12001771.58,12196024.948333334]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,49809.310000000056,49809.310000000056,49809.3100000001,49809.310000000056,49809.3100000001,49809.31,49809.3100000001,49809.3100000001,91573.830000000075,98853.000000000276,98857.010000000286,100365.69000000022,100365.69,67783.516666666779]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D134)","v":"%,FACCOUNT,TQGCACCTS,N397"},121,null,null,null,"Distribution - Utah",null,16950242.460000001,15150810.539999999,15382643.049999999,15581976.77,15675305.119999999,15675305.119999999,15763113.449999999,15652531.799999999,15705182.18,15715937.99,14315009.34,14334407.17,14370288.33,15384373.993749999]
[null,122,null,null,null,"Total",null,17000051.77,15200619.85,15432452.359999999,15631786.08,15725114.43,15725114.43,15812922.76,15702341.109999999,15796756.01,15814790.99,14413866.35,14434772.859999999,14470654.02,15452157.510416666]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",125,null,null,null,"Distribution - Wyoming",null,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.92,3863.9199999999987]
[{"$f":"\"%,FACCOUNT,TQGCACCTS,N\"&(D139)","v":"%,FACCOUNT,TQGCACCTS,N398"},126,null,null,null,"Distribution - Utah",null,272654.16000000003,272665.77,272654.16000000003,295447.91000000003,325391.74000000005,325391.74000000005,325391.74000000005,328910.55000000005,328910.55000000005,328910.55000000005,325277.08,325277.08,325277.08,312766.20750000002]
[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,276518.08,276529.69,276518.08,299311.83,329255.66000000003,329255.66000000003,329255.66000000003,332774.47000000003,332774.47000000003,332774.47000000003,329141,329141,329141,316630.1275]
[null,129]
[null,130,null,null,"Total General Plant",null,null,266862405.45000005,264975264.82000002,276293514.76999998,282026035.10000002,288377282.63000005,271341047.35000002,270733620.44000006,267487591.42000005,268387618.5,269124515.71000004,263468399.39000002,263808067.01000005,264248855.90000007,270964882.31791669]
[null,{"$f":"+B145+1","v":131}]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136]
[null,134,null,null,"Distribution - Wyoming",null,null,74616050.773999989,74671984.934,75286479.294,76222229.17400001,76941299.304000005,77089117.090000004,77481584.384000003,77599324.613999993,77752607.334000006,77763501.343999982,77798571.453999996,77347090.123999998,79408792.829999998,76913850.904333323]
[null,135,null,null,"Distribution - Utah",null,null,2184164094.4860001,2239543713.8159995,2263855799.1860003,2272285241.9659996,2284446301.296,2293943489.9699998,2299087189.6760001,2313074026.6059999,2331273859.8260002,2336972208.3059998,2342958115.7359996,2348332297.296,2393235850.8699999,2301206018.0298333]
[null,136,null,null,"General",null,null,266862405.45000005,264975264.82000002,276293514.76999998,282026035.10000002,288377282.63000005,271341047.35000002,270733620.44000006,267487591.42000005,268387618.5,269124515.71000004,263468399.39000002,263808067.01000005,264248855.90000007,270964882.31791669]
[null,137,null,null,"Total",null,null,2605610686.71,2659159099.5699997,2695403929.2500005,2710501642.2399993,2729733019.23,2722341790.4099998,2727270530.5,2738129078.6399999,2757382221.6600003,2763828361.3599997,2764193222.5799994,2769455590.4300003,2816861635.5999999,2729052887.2520833]
[null,138]
[null,139,"105","Gas Plant Held for Future Use"]
[null,140,null,null,"Distribution - Utah",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.8300000000008]
["%,FACCOUNT,TQGCACCTS,N105",141,null,null,"Total",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.8300000000008]
[null,142]
[null,143,"106","Completed Construction Not Classified - Gas"]
[null,144,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,145,null,null,"Distribution - Wyoming",null,null,909358.04,1120918.79,898256.46,743792.91,155755.46,118669.23,41327.620000000003,109182.78,276963.56,950180.8,1588249.67,1993330.3800000001,2239100.69,797571.41875000007]
[null,146,null,null,"Distribution - Utah",null,null,13856961.85,10408845.210000001,9103425.8399999999,17405559.77,19167111.399999999,11100303.43,16627548.82,7179101.2120000003,6777010.3099999996,9121644.75,9719600.2219999917,12826474.791999988,9308466.1199999992,11751611.645083332]
[null,147,null,null,"General",null,null,1195212.94,708590.78,844986.55,871491.64,1995407.03,1050953.3899999999,1490322.23,462115.64999999997,471060.27,1131562.3699999994,1107897.0900000001,1200519.75,1438369,1054308.1433333333]
[null,148,null,null,"Total",null,null,15961532.83,12238354.779999999,10846668.850000001,19020844.32,21318273.890000001,12269926.050000001,18159198.669999998,7750399.6420000009,7525034.1399999987,11203387.92,12415746.981999991,16020324.921999989,12985935.809999999,13603491.207166664]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-68698903.879999995,-68752717.280000001,-68801832.290000007,-68860077.489999995,-68927265.530000001,-68992546.739999995,-69047109.870000005,-69092261.780000001,-69148875.269999996,-69202397.180000007,-69256660.719999999,-69314119.849999994,-69367366.510000005,-69035749.932916671]
[null,152,null,null,"Distribution - Wyoming",null,null,-21544141.780000001,-27545760.41,-21890644.920000002,-21345997.739999998,-21431368.719999999,-21551340.98,-21565256.16,-21440799.239999998,-21574450.350000001,-21691853.879999999,-21221477.809999999,-20757179.850000001,-20797669.989999998,-21932252.995416667]
[null,153,null,null,"Distribution - Utah",null,null,-479795633.27999997,-476697127.57999998,-484584324.30000001,-487750623.95999998,-490365351.56999999,-493315380.68000001,-495628361.25999999,-493969005.87,-497252232.76999998,-500051378.44,-503340730.22000003,-506346697.06999999,-509573960.37,-493665500.87875003]
[null,154,null,null,"General",null,null,-144776600.27000001,-145296683.21000001,-146454406.06999999,-149081871.31999999,-149721236.30000001,-132419416.83,-132602402.33,-129688646.31,-130830172.95999999,-132007188.29000001,-126638206.45,-127752212.18000001,-127774055.2,-136563980.83208334]
[null,155,null,null,"Total",null,null,-714815279.20999992,-718292288.48000002,-721731207.57999992,-727038570.50999999,-730445222.11999989,-716278685.23000002,-718843129.62,-714190713.20000005,-718805731.35000002,-722952817.78999996,-720457075.20000005,-724170208.95000005,-727513052.07000005,-721197484.63916671]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6127217.0199999996,-6128619.6299999999,-6129899.7799999993,-6131417.8899999997,-6133169.1100000003,-6134870.6200000001,-6136325.9799999995,-6137515.3499999996,-6139006.6299999999,-6140416.4799999995,-6141845.8700000001,-6143359.4199999999,-6144762.0199999996,-6136036.3566666665]
[null,159,null,null,"Distribution - Wyoming",null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08]
[null,160,null,null,"Distribution - Utah",null,null,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005,-58742.880000000005]
[null,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,-6196842.9799999995,-6198245.5899999999,-6199525.7399999993,-6201043.8499999996,-6202795.0700000003,-6204496.5800000001,-6205951.9399999995,-6207141.3099999996,-6208632.5899999999,-6210042.4399999995,-6211471.8300000001,-6212985.3799999999,-6214387.9799999995,-6205662.3166666664]
[null,163]
[null,164,"254","Other Regulatory Liabilities - ARC"]
[null,165,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,166,null,null,"Distribution - Wyoming",null,null,-5884730.96,-5752871.2199999997,-5689566.4800000004,-6231444.8899999997,-6216691.4100000001,-6202088.1500000004,-6317115.3899999997,-6261169.71,-6236339.0700000003,-6213637.6699999999,-6181248.29,-6140761.1100000003,-6196748.9800000004,-6123639.4466666663]
[null,167,null,null,"Distribution - Utah",null,null,-188266735.96000001,-187685972.68000001,-186525517.40000001,-185093236.97,-184187333.43000001,-184221250.78,-187162682.28999999,-186271724.06,-186481184.78999999,-186218622.28,-186141349.55000001,-186299261.02000001,-186248871.44,-186128828.24583331]
[null,168,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,169,null,null,"Total",null,null,-194151466.92000002,-193438843.90000001,-192215083.88,-191324681.85999998,-190404024.84,-190423338.93000001,-193479797.67999998,-192532893.77000001,-192717523.85999998,-192432259.94999999,-192322597.84,-192440022.13000003,-192445620.41999999,-192252467.69249997]
[null,170]
[null,171]
[null,172,"System Net Utility Plant"]
[null,173,null,null,"Production",null,null,5142015.1000000052,5086799.0899999989,5036403.9299999941,4976640.6200000057,4907701.3599999985,4840718.6400000053,4784700.1499999957,4738358.8699999992,4680254.1000000043,4625322.3399999933,4569629.4100000011,4510656.730000006,4456007.4699999951,4796349.7104166625]
[null,174,null,null,"Distribution - Wyoming",null,null,48085652.993999995,42483389.014000013,48593641.273999989,49377696.374000013,49438111.554000005,49443474.110000007,49629657.374000013,49995655.364,50207898.394000009,50797307.513999984,51973211.943999998,52431596.463999994,54642591.469999999,55768286.247666657]
[null,175,null,null,"Distribution - Utah",null,null,1529899944.2159998,1585510715.8859994,1601790640.4460003,1616788197.9259994,1629001984.816,1627448419.0599995,1632864952.0660002,1639953655.0079999,1654258709.6960001,1659765109.4559996,1663136893.3079996,1668454071.1179998,1706662742.2999997,1819238422.7461665]
[null,176,null,null,"General",null,null,123281018.12000003,120387172.39000002,130684095.25,133815655.42000002,140651453.36000001,139972583.91000003,139621540.34000009,138261060.76000005,138028505.81,138248889.79000002,137938090.03000003,137256374.58000004,137913169.70000005,135455209.62916666]
[null,177,null,null,"Total"]
[null,178]
[null,179,null,"System Net Utility Plant",null,null,null,1900565134.1799998,1946911957.1099999,1978324901.6100004,1996287909.0299995,2014408312.76,2012133571.48,2020385684.4400001,2025486660.602,2039897928.6900003,2045873925.8799996,2049945459.3619993,2055097757.852,2096125168.1899996,2015258268.3334165]
["%,FACCOUNT,TQGCACCTS,N154,N156",180]
[null,181]
[null,182,"WORKING CAPITAL"]
[null,183]
["%,FACCOUNT,TQGCACCTS,N164",184,154,"Plant Materials & Operating Supplies"]
[null,185,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,186,null,null,"Distribution - Utah",null,null,17915033.130000003,18396119.350000001,19876592.350000001,21442433.919999998,27456296.739999998,28347023.73,30117522.52,25273283.419999998,24060178.699999999,24379560.43,25423043.52,22002243.219999999,22628439.690000001,23920502.859166671]
[null,187,null,null,"Total",null,null,17915033.130000003,18396119.350000001,19876592.350000001,21442433.919999998,27456296.739999998,28347023.73,30117522.52,25273283.419999998,24060178.699999999,24379560.43,25423043.52,22002243.219999999,22628439.690000001,23920502.859166671]
["%,FACCOUNT,TQGCACCTS,N165",188]
[null,189,1641,"Gas Stored Underground"]
[null,190,null,null,"Production",null,null,52516754.780000001,67227540.260000005,70093975.680000007,72768412.530000001,49333980.549999997,33078465.640000001,21745044.18,8937825.6400000006,5265628.42,9895288.8399999999,21769885.129999999,34448175.630000003,48018857.409999996,37069335.716249995]
[null,191,null,null,"Total",null,null,52516754.780000001,67227540.260000005,70093975.680000007,72768412.530000001,49333980.549999997,33078465.640000001,21745044.18,8937825.6400000006,5265628.42,9895288.8399999999,21769885.129999999,34448175.630000003,48018857.409999996,37069335.716249995]
[null,192]
[null,193,165,"Prepayments"]
[null,194,null,null,"General",null,null,3684501.12,3634648.64,2862506.09,3165148.13,3471463.42,3721756.81,3178912.65,2679809.7000000002,2310232.3199999998,3646873.1,4896628.5600000005,4793895.25,4367971.97,3532342.6012500003]
["%,FACCOUNT,V190008",{"$f":"+B209+1","v":195},null,null,"Total",null,null,3684501.12,3634648.64,2862506.09,3165148.13,3471463.42,3721756.81,3178912.65,2679809.7000000002,2310232.3199999998,3646873.1,4896628.5600000005,4793895.25,4367971.97,3532342.6012500003]
[null,196]
[null,197,"190008","Accum Deferred Income Tax Federal"]
[null,198,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,199,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,200,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,201,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V190009",202,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,203]
[null,204,"190009","Accum Deferred Income Tax State"]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,N235",205,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,206,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N235",207,null,null,"Distribution - Utah",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,208,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,209,null,null,"Total",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,210]
[null,211,2351,"Customer Deposits"]
["%,FACCOUNT,TQGCACCTS,N252",212,null,null,"Distribution - Wyoming",null,null,-237150.03,-244763.01,-252050.08000000002,-259216.62,-265894.62,-266412.97000000003,-270447.93,-272492.83,-272979.68,-261693.76,-263417.59999999998,-260801,-250950.09,-261185.01333333334]
[null,213,null,null,"Distribution - Utah",null,null,-6384698.4100000001,-6337942.3799999999,-6323029.9100000001,-6404124.2699999996,-6457564.5700000003,-6454721.1000000006,-6541838.6500000004,-6608572.3300000001,-6662069.9500000002,-6673252.6200000001,-6782840.1100000003,-6797581.7400000002,-6760662.6600000001,-6551351.513749999]
[null,214,null,null,"Total",null,null,-6621848.4400000004,-6582705.3899999997,-6575079.9900000002,-6663340.8899999997,-6723459.1900000004,-6721134.0700000003,-6812286.5800000001,-6881065.1600000001,-6935049.6299999999,-6934946.3799999999,-7046257.71,-7058382.7400000002,-7011612.75,-6812536.5270833327]
[null,215]
["%,FACCOUNT,V253000",216,252,"Misc Customer Credits"]
[null,217,null,null,"Distribution - Wyoming",null,null,-646556.32999999996,-646556.32999999996,-588423.32999999996,-588423.32999999996,-510513.99,-510513.99,-510513.99,-510513.99,-510513.99,-465842.24,-465842.24,-465842.24,-465842.24,-527474.91208333347]
[null,218,null,null,"Distribution - Utah",null,null,-22316646.75,-22914532.330000002,-21918911.270000003,-21559048.370000001,-19210044.66,-18175778.650000002,-18025179.91,-17537599.620000001,-17278147.050000001,-17044300.110000003,-17012595.390000001,-16967883.640000001,-16893271.25,-18937415]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",219,null,null,"Total",null,null,-22963203.079999998,-23561088.66,-22507334.600000001,-22147471.699999999,-19720558.649999999,-18686292.640000001,-18535693.899999999,-18048113.609999999,-17788661.039999999,-17510142.350000001,-17478437.629999999,-17433725.879999999,-17359113.489999998,-19464889.912083331]
[null,220]
[null,221,2531,"Unclaimed Customer Deposits"]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",222,null,null,"General",null,null,-73509.680000000008,-73804.23,-43545.05,-42999.29,-43731.46,-46434.92,-45619.700000000004,-44176.62,-44370.28,-45040.33,-45851.590000000004,-46197.35,-16591.05,-47235.098750000005]
["%,FACCOUNT,V255000",223,null,null,"Total",null,null,-73509.680000000008,-73804.23,-43545.05,-42999.29,-43731.46,-46434.92,-45619.700000000004,-44176.62,-44370.28,-45040.33,-45851.590000000004,-46197.35,-16591.05,-47235.098750000005]
[null,224]
[null,225,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",226,null,null,"Production",null,null,-1252.1500000000001,-1220.31,-1188.47,-1156.6300000000001,-1124.79,-1140.29,-1155.79,-1171.29,-1186.79,-1202.29,-1217.79,-1233.29,-1248.79,-1187.3500000000004]
[null,227,null,null,"Distribution - Wyoming",null,null,-4505.3756790000061,-4185.4013600000071,-3689.8957679999876,-3387.663288000002,-3207.2751887985778,-2908.5873809999912,-2737.4087950000094,-2637.0551160000082,-2432.9661690000003,-2223.1647870000011,-2028.4282110000013,-1827.9792000000016,-1618.5319430000031,-2860.6482562332162]
[null,228,null,null,"Distribution - Utah",null,null,-132436.13432099999,-123418.29864000001,-114575.99423200001,-105540.41671200001,-96382.994811201424,-90615.122619000016,-84719.741204999998,-78753.534884000008,-72891.063831000007,-67034.305213,-61162.481789000005,-55296.370799999997,-49439.258056999999,-86777.335077100128]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",229,null,null,"General",null,null,-775.25,-759.75,-744.25,-728.75,-713.25,-697.75,-682.25,-666.75,-651.25,-635.75,-620.25,-604.75,-589.25,-682.25]
["%,FACCOUNT,V282000",230,null,null,"Total",null,null,-138968.91,-129583.76000000001,-120198.61,-110813.46,-101428.31,-95361.75,-89295.19,-83228.63,-77162.070000000007,-71095.509999999995,-65028.950000000004,-58962.39,-52895.83,-91507.583333333343]
[null,231]
[null,232,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",233,null,null,"Production",null,null,-670309.82999999996,-603250.09,-536537.85,-470134.26,-501863.93,-438066.81,-374397.71,-310747.40000000002,-247869.66,-184984.29,-121778.19,-58772.590000000004,3661.83,-348477.23166666663]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,V282100",234,null,null,"Distribution - Wyoming",null,null,-12866995.054669017,-12923073.929264022,-12391411.813871957,-12448102.026141006,-12933784.639236018,-12586227.283711961,-12766682.663012043,-13508423.98650004,-13510450.475503996,-13546304.788845006,-13648064.698710006,-13719206.710080013,-13980648.330860028,-13117129.558970049]
[null,235,null,null,"Distribution - Utah",null,null,-378227079.55533099,-381073082.45073605,-384769223.24612802,-387812413.28385901,-388677872.77076399,-392115614.63628799,-395114552.57698798,-403418242.26349998,-404769750.00449598,-408456959.66115499,-411525290.40128994,-415006002.97991997,-427049267.46913999,-397948098.14894658]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",236,null,null,"General",null,null,-13888953.99,-13788364.390000001,-13688296.029999999,-13588690.640000001,-13636285.140000001,-13540589.470000001,-13445085.810000001,-13349610.35,-13255293.74,-13160965.699999999,-13066156.550000001,-12971648.16,-12877996.529999999,-13406205.103333332]
["%,FACCOUNT,V282100",237,null,null,"Total",null,null,-405653338.43000001,-408387770.86000001,-411385468.94,-414319340.20999998,-415749806.48000002,-418680498.19999999,-421700718.75999999,-430587024,-431783363.88,-435349214.44,-438361289.83999997,-441755630.44,-453904250.5,-424819910.04291666]
[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,-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,-55478231.439999998,-55868106.489999995,-56294464.649999999,-56711167.519999996,-57918912.489999995,-58335847.619999997,-58765600.619999997,-60030901.839999996,-60200680.619999997,-60708223.619999997,-61137112.379999995,-61620621.139999993,-63352241.879999995,-58917239.637499988]
[null,243,null,null,"General",null,null,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3500000001,-1119041.3499999999]
[null,244,null,null,"Total",null,null,-57298028.100000001,-57687903.149999999,-58114261.310000002,-58530964.18,-59738709.149999999,-60155644.280000001,-60585397.280000001,-61850698.5,-62020477.280000001,-62528020.280000001,-62956909.039999999,-63440417.799999997,-65172038.539999999,-60737036.297499992]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,248,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,249]
[null,250,"System Working Capital (W/O WC Cash)"]
[null,251,null,"Production",null,null,null,51144437.490000002,65922314.549999997,68855494.050000012,71596366.329999998,48130236.519999996,31938503.230000004,20668735.370000001,7925151.6400000006,4315816.66,9008346.9500000011,20946133.84,33687414.439999998,47320515.139999993,36018915.824583322]
[null,252,null,"Distribution - Wyoming",null,null,null,-13755206.790348018,-13818578.670624021,-13235575.119639957,-13299129.639429007,-13713400.524424817,-13366062.831092961,-13550381.991807044,-14294067.86161604,-14296377.111672996,-14276063.953632006,-14379352.966921005,-14447677.929280013,-14699059.192803029,-13908650.132642949]
[null,253,null,"Distribution - Utah",null,null,null,-444624059.15965199,-447920962.59937602,-449543612.72035998,-451149859.94057101,-444904480.74557525,-446825553.39890695,-448414368.97819299,-462400786.16838396,-464923359.98832697,-468570209.88636804,-471095957.24307895,-478445142.65071994,-491476442.82719702,-458520378.77610701]
[null,254,null,"General",null,null,null,-11397779.15,-11347321.08,-11989120.589999998,-11586311.9,-11328307.779999999,-10985006.68,-11431516.460000001,-11833685.369999999,-12109124.299999999,-10678810.029999999,-9335041.1799999997,-9343596.3599999994,-9646246.209999999,-11040821.20083333]
[null,255]
[null,256]
[null,257,null,"System Working Capital (W/O WC Cash)",null,null,null,-418632607.61000001,-407164547.80000001,-405912814.38,-404438935.14999998,-421815952.52999997,-439238119.67999995,-452727532.05999994,-480603387.75999999,-487013044.74000007,-484516736.92000008,-473864217.55000001,-468549002.5,-468501233.09000003,-447450934.28500003]
[null,258]
[null,{"$f":"+B273+1","v":259},"RATE BASE (W/O Working Cap. Cash)"]
[null,260,null,"Production",null,null,null,56286452.590000004,71009113.640000001,73891897.980000004,76573006.950000003,53037937.879999995,36779221.870000012,25453435.519999996,12663510.51,8996070.7600000054,13633669.289999995,25515763.25,38198071.170000002,51776522.609999985,40815265.534999982]
[null,261,null,"Distribution - Wyoming",null,null,null,34330446.20365198,28664810.343375992,35358066.154360034,36078566.73457101,35724711.029575184,36077411.278907046,36079275.382192969,35701587.502383962,35911521.282327011,36521243.560367979,37593858.977078989,37983918.534719981,39943532.277196974,41859636.11502371]
[null,262,null,"Distribution - Utah",null,null,null,1085275885.0563478,1137589753.2866235,1152247027.7256403,1165638337.9854283,1184097504.0704248,1180622865.6610925,1184450583.0878072,1177552868.8396158,1189335349.7076731,1191194899.5696316,1192040936.0649207,1190008928.4672799,1215186299.4728026,1360718043.9700594]
["%,FACCOUNT,TQGCACCTS,N164",263,null,"General",null,null,null,111883238.97000003,109039851.31000002,118694974.66,122229343.52000001,129323145.58000001,128987577.23000002,128190023.88000008,126427375.39000005,125919381.51000001,127570079.76000002,128603048.85000002,127912778.22000004,128266923.49000005,124414388.42833333]
[null,264]
[null,265]
[null,266,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,1481932526.5699997,1539747409.3099999,1572412087.2300005,1591848973.8799996,1592592360.23,1572895451.8000002,1567658152.3800001,1544883272.842,1552884883.9500003,1561357188.9599996,1576081241.8119993,1586548755.352,1627623935.0999994,1567807334.0484164]
[null,267]
[null,268,1641,"Gas Stored Underground  (DTH)"]
[null,269,null,null,"Production (DTH)",null,null,-10339158,-13172245,-13935547,-14491603,-10108797,-6873456,-4682346,-2083235,-1177668,-2329286,-4631983,-7175343,-9940657,-7566784.708333333]
[null,270,null,null,"Total (DTH)",null,null,-10339158,-13172245,-13935547,-14491603,-10108797,-6873456,-4682346,-2083235,-1177668,-2329286,-4631983,-7175343,-9940657,-7566784.708333333]

{"sheet":"RevRun Fcst","index":42,"n_rows":419,"n_cols":22,"rows_kept":419,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"9/11/2017"]
[]
[]
[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,"Nov17","Dec17","Jan18","Feb18","Mar18","Apr18","May18","Jun18","Jul18","Aug18","Sep18","Oct18","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,{"$f":"MONTH(H8)","v":11},{"$f":"MONTH(I8)","v":12},1,2,3,4,5,6,7,8,9,10]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,32139827.350000001,45973596.340000004,47786385.359999999,40200015.520000003,33136576.990000002,19481417.32,14848342.439999999,11897565.18,11204137.16,11018031.98,11349925.060000001,17727161.77,296762982.46999997]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,14650755.390000001,23013117.260000002,24101862.119999997,19463326.59,15189951.300000001,4681030.71,2852722.83,1693723.6900000002,1427231.6,1350119.94,1477873.04,3975171.58,113876886.04999998,null,{"$f":"S16/S21","v":0.59236000045300541}]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,46674693.399999999,73315686.729999989,76784233.640000001,62006686.82,48392475.420000002,31762353.32,19356675.050000001,11492479.68,9684241.9699999988,9161013.7400000002,10027861.07,26972863.84,425631264.67999995]
[19,null,null,"Total Revenue",null,null,7,93465276.140000001,142302400.32999998,148672481.12,121670028.93000001,96719003.710000008,55924801.350000001,37057740.32,25083768.549999997,22315610.729999997,21529165.66,22855659.170000002,48675197.189999998,836271133.20000005]
[20,null,null,"# of Customers",null,null,8,995314,999558,1004128,1005599,1007989,1008240,1008902,1009175,1007371,1008793,1009578,1012584,1006435.9166666666]
[21,null,null,"Total Dth",null,null,9,11612469,18240637,19103597,15427005,12039846,7902341,4815860,2859281,2409399,2279222,2494890,6710736,105895283]
[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,29,321422.49,383151.48,428252.88,388226.17000000004,373776.45,196486.06999999998,177064.97999999998,178061.28,157244.47,152850.99,165200.78,166456.71,3088194.7499999995]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,381595.17,513117.65,595858.77,522371.58,496059.70999999996,226952.08000000002,182541.06,171867.33,133723.49,124830.98,150095.72,152711.6,3651725.14]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,1248204.21,1678416.4000000001,1949064.04,1708686.21,1622619.6500000001,1539945.44,1238601.95,1166177.1099999999,907358.46,847019.83000000007,1018449.5499999999,1036199.05,15960741.9]
[46,null,null,"Total Revenue",null,null,34,1951221.8699999999,2574685.5300000003,2973175.69,2619283.96,2492455.81,1963383.5899999999,1598207.99,1516105.7199999997,1198326.42,1124701.8,1333746.0499999998,1355367.36,22700661.789999999]
[47,null,null,"# of Customers",null,null,35,527,527,527,527,527,527,527,527,508,508,508,508,520.66666666666663]
[48,null,null,"Total Dth",null,null,36,310548,417583,484919,425114,403701,383132,308159,290140,225747,210735,253386,257802,3970966]
[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,47,123737.06,105529.75,126041.44,114655.09,122842.42,134640.84,131230.35999999999,142025.70000000001,118255.35,139987,136907.26999999999,131284.57999999999,1527136.86]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,20776.689999999999,17719.5,21163.62,19251.740000000002,20626.48,22607.55,22034.9,23847.54,19856.259999999998,23505.22,22988.11,22044,256421.61000000004]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,91725.81,78228.800000000003,93434.04,84993.39,91062.62,99808.75,97280.57,105283.12,87662.24,103771.84,101488.84,97320.76,1132060.7799999998]
[64,null,null,"Total Revenue",null,null,52,236239.56,201478.05,240639.09999999998,218900.21999999997,234531.52,257057.13999999998,250545.83,271156.36,225773.85000000003,267264.06,261384.22,250649.33999999997,2915619.25]
[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,54,22821,19463,23246,21146,22656,24832,24203,26194,21810,25818,25250,24213,281652]
[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,83,23917.440000000002,26014.6,24705.34,24796.36,22757.519999999997,23934.53,25001.72,25084.83,22953.309999999998,23648.83,24387.059999999998,24268.54,291470.08000000002]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,8127.09,9904.41,8789.1299999999992,8866.01,7163.0599999999995,8141.43,9040.0400000000009,9110.4700000000012,7325.08,7902.53,8520.84,8421.369999999999,101311.45999999999]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,182265.91999999998,222125.91,197113.43,198837.74,160645.78,182587.47,202740.54,204320.15000000002,164279.29,177229.66,191096.45,188865.7,2272108.04]
[91,null,null,"Total Revenue",null,null,88,214310.44999999998,258044.91999999998,230607.9,232500.11,190566.36,214663.43,236782.30000000002,238515.45,194557.68,208781.02000000002,224004.35,221555.61000000002,2664889.58]
[92,null,null,"# of Customers",null,null,89,43,43,43,43,43,43,43,43,43,43,43,43,43]
[93,null,null,"Total Dth",null,null,90,45347,55264,49041,49470,39968,45427,50441,50834,40872,44094,47544,46989,565291]
[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,110,159830.79999999999,163344.58000000002,151116.52000000002,139611.58000000002,147713.87,153904.94,145150.91000000003,169149.32999999996,214955.02999999997,220736.65000000002,156517.76000000001,143456.84999999998,1965488.8200000003]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125,null,null,null,null,null,113]
[126,null,null,"Commodity Revenue",null,null,114,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,"Total Revenue",null,null,115,159830.79999999999,163344.58000000002,151116.52000000002,139611.58000000002,147713.87,153904.94,145150.91000000003,169149.32999999996,214955.02999999997,220736.65000000002,156517.76000000001,143456.84999999998,1965488.8200000003]
[128,null,null,"# of Customers",null,null,116,7,7,7,7,7,7,7,7,7,7,7,7,7]
[129,null,null,"Total Dth",null,null,117,446951,481133,396714,337402,370721,405440,372125,473797,768801,795778,423102,343456,5615420]
[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,128,2408.1400000000003,3859.48,4504.38,3254.32,2660.8900000000003,2083.09,1706.5700000000002,1437.54,1481.1799999999998,1801.03,1746.31,1687.6799999999998,28630.61]
[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,133,2408.1400000000003,3859.48,4504.38,3254.32,2660.8900000000003,2083.09,1706.5700000000002,1437.54,1481.1799999999998,1801.03,1746.31,1687.6799999999998,28630.61]
[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,135,2476,4704,5694,3775,2864,1977,1399,986,1053,1544,1460,1370,29302]
[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,144,2807022,3322669,3495024,3253701,2964627,3908328,4078011,3858798,3937127,3536405,3111962,2661426,40935100]
[157,null,null,null,null,null,145]
[158,null,"TS","Distribution Non-Gas Rev",null,null,146,1676929.6300000001,1821856.68,1804164.55,1733023.35,1716993.8100000003,1622557,1641255.6300000001,1590459.1800000002,1677595.7999999998,1692278.73,1668920.4,1737116.89,20383151.650000002]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161,null,null,null,null,null,149]
[162,null,null,"Commodity Revenue",null,null,150,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,"Total Revenue",null,null,151,1676929.6300000001,1821856.68,1804164.55,1733023.35,1716993.8100000003,1622557,1641255.6300000001,1590459.1800000002,1677595.7999999998,1692278.73,1668920.4,1737116.89,20383151.650000002]
[164,null,null,"# of Customers",null,null,152,685,685,685,685,685,685,685,685,777,777,777,777,715.66666666666663]
[165,null,null,"Total Dth",null,null,153,3804019,4615413,4521423,4111724,4029669,3506351,3595358,3322331,3287840,3369506,3238487,3619655,45021776]
[166,null,null,null,null,null,154]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,155,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,156,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,"Supplier Non-Gas Revenue",null,null,157,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,158,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,"Commodity Revenue",null,null,159,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,"Total Revenue",null,null,160,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,"# of Customers",null,null,161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,"Total Dth",null,null,162,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,163]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,164,null,null,null,null,null,null,null,null,null,null,null,null,0]
[177,null,null,null,null,null,165]
[178,null,null,"Supplier Non-Gas Revenue",null,null,166,null,null,null,null,null,null,null,null,null,null,null,null,0]
[179,null,null,null,null,null,167]
[180,null,null,"Commodity Revenue",null,null,168,null,null,null,null,null,null,null,null,null,null,null,null,0]
[181,null,null,"Total Revenue",null,null,169,null,null,null,null,null,null,null,null,null,null,null,null,0]
[182,null,null,"# of Customers",null,null,170,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,"Total Dth",null,null,171,null,null,null,null,null,null,null,null,null,null,null,null,0]
[184,null,null,null,null,null,172]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,173,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,null,null,null,null,174,0,0,0,0,0,0,0,0,0,0,0,0]
[187,null,null,"Supplier Non-Gas Revenue",null,null,175,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,176,0,0,0,0,0,0,0,0,0,0,0,0]
[189,null,null,"Commodity Revenue",null,null,177,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,"Total Revenue",null,null,178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,"# of Customers",null,null,179,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,"Total Dth",null,null,180,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,181]
[194,null,"CET","Distribution Non-Gas Revenue",null,null,182]
[195,null,"DSM","Distribution Non-Gas Rev",null,null,183]
[196,null,null,null,null,null,184,null,null,null,null,null,null,null,null,null,null,null,null,0]
[197,null,"Utah Totals",null,null,null,185]
[198,null,null,"Distribution Non-Gas Rev",null,null,186,34666778.910000004,48696058.909999996,50543876.470000006,42822288.390000008,35742027.950000003,21833729.790000003,17188458.609999999,14222489.039999997,13615328.300000001,13468041.210000001,13722310.640000001,20150139.02,326671527.23999989]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,15061254.34,23553858.82,24727673.639999997,20013815.920000002,15713800.550000001,4938731.7699999996,3066338.83,1898549.0300000003,1588136.4300000002,1506358.67,1659477.71,4158348.5500000003,117886344.25999998]
[200,null,null,"Commodity Revenue",null,null,188,48196889.339999996,75294457.839999989,79023845.150000006,63999204.159999996,50266803.469999999,33584694.979999997,20895298.109999999,12968260.059999999,10843541.959999999,10289035.07,11338895.91,28295249.350000001,444996175.39999998]
[201,null,null,"Total Utah Revenue",null,null,189,97924922.590000004,147544375.56999999,154295395.25999999,126835308.47,101722631.97,60357156.539999999,41150095.549999997,29089298.129999995,26047006.689999998,25263434.950000003,26720684.260000002,52603736.920000002,889554046.89999986]
[202,null,null,"# of Customers",null,null,190,996579,1000823,1005393,1006864,1009254,1009505,1010167,1010440,1008709,1010131,1010916,1013922,1007725.25]
[203,null,null,"Sales Dth",null,null,191,11991185,18732947,19660803,15922735,12506171,8355732,5198663,3226449,2697828,2559869,2821070,7039740,110713192]
[204,null,null,"Transportation Dth",null,null,192,7060468,8423919,8418855,7706602,7367881,7822096,8046893,7655912,7994821,7703233,6775011,6625907,91601598]
[205,null,null,"Total Utah Dth",null,null,193,19051653,27156866,28079658,23629337,19874052,16177828,13245556,10882361,10692649,10263102,9596081,13665647,202314790]
[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,225,1264054.1800000002,1718142.0799999998,1763552.95,1632477.4200000002,1434653.96,1105498.47,843253.17999999993,613740.58000000007,507462.50000000006,507462.07999999996,586535.29,869266.96,12846099.650000002]
[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,229,2049640.54,3081450.1399999997,3185660.9800000004,2886932.53,2436522.52,1688691.9300000002,1095819.99,577565.53,337312.70999999996,337253.04000000004,514161.81,1151505.8500000001,19342517.57]
[242,null,null,"Total Revenue",null,null,230,3313694.7200000002,4799592.22,4949213.9300000006,4519409.95,3871176.48,2794190.4000000004,1939073.17,1191306.1100000001,844775.21,844715.12,1100697.1000000001,2020772.81,32188617.220000006]
[243,null,null,"# of Customers",null,null,231,27646,27731,27718,27694,27679,27685,27650,27628,27633,27635,27694,27758,27679.25]
[244,null,null,"Total Dth",null,null,232,412167,619656,640612,580540,489966,339583,220361,116144,67831,67819,103394,231559,3889632]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,15472.179999999998,18909.079999999998,21134.489999999998,19467.649999999998,18479.8,17964.04,14441.9,12490.61,11988.579999999998,10302.26,11821.96,12801.54,185274.09]
[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,238,80838.490000000005,105429.18,119994.62999999999,109059.35,102649.36,99322.53,76979.56,62841.78,59848.13,49862.66,58858.53,64701.619999999995,990385.82000000018]
[251,null,null,"Total Revenue",null,null,239,96310.67,124338.26,141129.12,128527,121129.16,117286.57,91421.459999999992,75332.39,71836.709999999992,60164.920000000006,70680.489999999991,77503.16,1175659.9099999999]
[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,241,16256,21201,24130,21931,20642,19973,15480,12637,12035,10027,11836,13011,199159]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,6413.62,4217.17,4682.82,5078.18,4876.1099999999997,4797.04,5640.47,5192.3999999999996,4489.53,5921.62,5394.47,6211.55,62914.98000000001]
[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,247,3630.17,2386.96,2650.52,2874.3,2759.93,2715.17,3192.56,2938.95,2541.12,3351.69,3053.32,3515.8,35610.490000000005]
[260,null,null,"Total Revenue",null,null,248,10043.790000000001,6604.13,7333.34,7952.4800000000005,7636.0399999999991,7512.21,8833.0300000000007,8131.3499999999995,7030.65,9273.31,8447.7900000000009,9727.35,98525.47]
[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,250,730,480,533,578,555,546,642,591,511,674,614,707,7161]
[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,261,6193.36,5983.12,6747.39,6222.78,5254.54,4914.2800000000007,4180.17,3308.26,3445.0699999999997,3433.76,3373.1400000000003,2981.58,56037.450000000004]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,3253.88,3102.95,3651.58,3275,2579.9499999999998,2335.6999999999998,1808.72,1182.8399999999999,1281.04,1272.92,1229.4000000000001,948.33,25922.310000000005]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,89630.48,85473.189999999988,100585.63,90212.3,71066.850000000006,64338.61,49822.89,32582.05,35287.269999999997,35063.49,33865.040000000001,26122.329999999998,714050.13]
[278,null,null,"Total Revenue",null,null,266,99077.72,94559.25999999998,110984.6,99710.080000000002,78901.340000000011,71588.59,55811.78,37073.15,40013.379999999997,39770.17,38467.58,30052.239999999998,796009.89]
[279,null,null,"# of Customers",null,null,267,5,5,5,5,5,5,5,5,5,5,5,5,5]
[280,null,null,"Total Dth",null,null,268,18024,17188,20227,18141,14291,12938,10019,6552,7096,7051,6810,5253,143590]
[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,288,7086.63,7775.6500000000005,7909.9800000000005,7564.55,7242.53,6800.079999999999,6477.56,6029.079999999999,5639.82,5977.39,6126.2699999999995,6595.16,81224.700000000012]
[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,293,7086.63,7775.6500000000005,7909.9800000000005,7564.55,7242.53,6800.079999999999,6477.56,6029.079999999999,5639.82,5977.39,6126.2699999999995,6595.16,81224.700000000012]
[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,295,14394,18513,19316,17251,15326,12681,10753,8072,5745,7763,8653,11456,149923]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,3298.29,3822.99,3309.7699999999995,2574.8000000000002,3129.15,1971.94,3652.0599999999995,1457.3799999999999,824.48,758.73,4509.42,3248.98,32557.99]
[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,302,3298.29,3822.99,3309.7699999999995,2574.8000000000002,3129.15,1971.94,3652.0599999999995,1457.3799999999999,824.48,758.73,4509.42,3248.98,32557.99]
[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,304,45628,51174,38494,28649,40733,22194,59404,18166,8406,7021,95653,48634,464156]
[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,309,1292133.3400000003,1747251.45,1796117.65,1663246.03,1463264.4100000001,1133173.83,867515.72,634731.85000000009,527385.68000000005,527119.72,607124.86,891261.63,13150326.170000002]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,3253.88,3102.95,3651.58,3275,2579.9499999999998,2335.6999999999998,1808.72,1182.8399999999999,1281.04,1272.92,1229.4000000000001,948.33,25922.310000000005]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,10384.92,11598.64,11219.75,10139.35,10371.68,8772.0199999999986,10129.619999999999,7486.4599999999991,6464.2999999999993,6736.1200000000008,10635.689999999999,9844.14,113782.69]
[324,null,null,"Commodity Revenue",null,null,312,2223739.6800000002,3274739.4699999997,3408891.7600000002,3089078.4799999995,2612998.66,1855068.2400000002,1225815,675928.31,434989.23,425530.88000000006,609938.69999999995,1245845.6000000003,21082564.009999998]
[325,null,null,"Total Wyoming Revenue",null,null,313,3529511.8200000003,5036692.51,5219880.74,4765738.8599999994,4089214.7,2999349.79,2105269.06,1319329.46,970120.25000000012,960659.64000000013,1228928.6499999999,2147899.7000000002,34372595.18]
[326,null,null,"# of Customers",null,null,314,27682,27767,27754,27730,27715,27721,27686,27664,27669,27671,27730,27794,27715.25]
[327,null,null,"Sales Dth",null,null,315,447177,658525,685502,621190,525454,373040,246502,135924,87473,85571,122654,250530,4239542]
[328,null,null,"Transportation Dth",null,null,316,60022,69687,57810,45900,56059,34875,70157,26238,14151,14784,104306,60090,614079]
[329,null,null,"Total Wyoming Dth",null,null,317,507199,728212,743312,667090,581513,407915,316659,162162,101624,100355,226960,310620,4853621]
[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,349,35958912.250000007,50443310.359999999,52339994.120000005,44485534.420000009,37205292.359999999,22966903.620000005,18055974.329999998,14857220.889999997,14142713.98,13995160.930000002,14329435.5,21041400.649999999,339821853.41000003]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,15064508.220000001,23556961.77,24731325.219999995,20017090.920000002,15716380.5,4941067.47,3068147.5500000003,1899731.8700000003,1589417.4700000002,1507631.5899999999,1660707.1099999999,4159296.8800000004,117912266.56999999]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,10384.92,11598.64,11219.75,10139.35,10371.68,8772.0199999999986,10129.619999999999,7486.4599999999991,6464.2999999999993,6736.1200000000008,10635.689999999999,9844.14,113782.69]
[364,null,null,"Commodity Revenue",null,null,352,50420629.019999996,78569197.309999987,82432736.910000011,67088282.639999993,52879802.129999995,35439763.219999999,22121113.109999999,13644188.369999999,11278531.189999999,10714565.950000001,11948834.609999999,29541094.950000003,466078739.41000003]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,101454434.41,152581068.07999998,159515276,131601047.33000001,105811846.66999999,63356506.329999998,43255364.609999999,30408627.589999996,27017126.940000001,26224094.590000004,27949612.909999996,54751636.620000005,923926642.08000016]
[367,null,null,"# of Customers",null,null,355,1024261,1028590,1033147,1034594,1036969,1037226,1037853,1038104,1036378,1037802,1038646,1041716,1035440.5]
[368,null,null,"Sales Dth",null,null,356,12438362,19391472,20346305,16543925,13031625,8728772,5445165,3362373,2785301,2645440,2943724,7290270,114952734]
[369,null,null,"Transportation Dth",null,null,357,7120490,8493606,8476665,7752502,7423940,7856971,8117050,7682150,8008972,7718017,6879317,6685997,92215677]
[370,null,null,"SystemTotal Dth",null,null,358,19558852,27885078,28822970,24296427,20455565,16585743,13562215,11044523,10794273,10363457,9823041,13976267,207168411]
[371,null,null,null,null,null,359]
[372,null,null,null,null,null,360]
[null,null,null,null,null,null,361]
[null,null,null,null,null,null,362]
[null,null,null,null,null,null,363]
[null,null,null,null,null,null,364]
[null,null,null,null,null,null,365]
[null,null,null,null,null,null,366]
[null,null,null,null,null,null,367]
[null,null,null,null,null,null,368]
[null,null,null,null,null,null,369]
[null,null,null,null,null,null,370]
[null,null,null,null,null,null,371]
[null,null,null,null,null,null,372]
[null,null,null,null,null,null,373]
[null,null,null,null,null,null,374]
[null,null,null,null,null,null,375]
[null,null,null,null,null,null,376]
[null,null,null,null,null,null,377]
[null,null,null,null,null,null,378]
[null,null,null,null,null,null,379]
[null,null,null,null,null,null,380]
[null,null,null,null,null,null,381]
[null,null,null,null,null,null,382]
[null,null,null,null,null,null,383]
[null,null,null,null,null,null,384]
[null,null,null,null,null,null,385]
[null,null,null,null,null,null,386]
[null,null,null,null,null,null,387]
[null,null,null,null,null,null,388]
[null,null,null,null,null,null,389]
[null,null,null,null,null,null,390]
[null,null,null,null,null,null,391]
[null,null,null,null,null,null,392]
[null,null,null,null,null,null,393]
[null,null,null,null,null,null,394]
[null,null,null,null,null,null,395]
[null,null,null,null,null,null,396]
[null,null,null,null,null,null,397]
[null,null,null,null,null,null,398]
[null,null,null,null,null,null,399]
[null,null,null,null,null,null,400]
[null,null,null,null,null,null,401]
[null,null,null,null,null,null,402]
[null,null,null,null,null,null,403]
[null,null,null,null,null,null,404]
[null,null,null,null,null,null,405]
[null,null,null,null,null,null,406]
[null,null,null,null,null,null,407]