{"text_format":"1","workbook":"xlsx","n_sheets":51,"sheets":["Control Panel","Monthly Inputs","Other Inputs","CET & DSM WY","WY Tariff Sheets","Calculations","CET & DSM","UT Tariff Sheets PT","UT Tariff Sheets","Utah Summary-by class","UT Summary - by cost","WY Summary - by cost","Model Checks","Royalty Detail","SDR#1","SDR#2","Wy SDR#1","SDR#3","SDR#4","Current Exh Updated Exh","SDR#5","Ut 1.1 p1","Ut 1.1 p2","Ut 1.2 p1","Ut 1.2 p2","Ut 1.2 p3","Ut 1.2 p4","Ut 1.2 p5","Ut 1.3 Redacted","Ut 1.4 p1","Ut 1.4 p2","Ut 1.4 p3","Ut 1.4 p4","Ut 1.5 p1","Ut 1.5 p2","Ut 1.5 p3","Ut 1.5 p4","Ut 1.5 p5","Ut 1.5 p6","Ut 1.6","Ut 1.7 Tot","Ut 1.7 p1","LEG - PR","Ut 1.6 Source","Ut 1.11","Ut 1.8 p1","Ut Storage","Ex 1.1 Data","Expenses","Rate Base","RevRun Fcst"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":15,"defined_names":867,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[[28,3,28,5],[20,0,20,1],[21,0,21,1],[0,0,0,1],[1,3,1,8],[18,0,18,1],[19,0,19,1]]}
["GO TO"]
["Utah",null,null,"FILING INFORMATION",null,null,null,null,null,null,"Model Checks"]
[1.1000000000000001,null,null,null,null,null,null,null,null,null,"(Must Be 0)"]
[1.2,null,null,null,null,"UTAH",null,null,null,null,{"$f":"'Model Checks'!D7","v":1.1070840933825821}]
["1.3 pg 1",null,null,null,"Current Case No.","21-057-28",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2",null,null,null,"Filing Date","2021-12-01",null,null,null,null,"the \"Model Checks\""]
[null,null,null,null,"Test-Year Ending","2022-12-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1",null,null,null,"Proposed Effective Date","2022-01-01",null,null,null,null,"problem.)"]
["1.4 pg 2",null,null,null,"Prior Case No. ","21-057-17"]
["1.4 pg 3",null,null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q27","v":28885223.017089993},null,{"$f":"F11-G11","v":28885223.017089993},null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,null,"Previous",{"$f":"'Ut 1.6'!F30","v":767.58},null,null,null,null,"New Data color"]
[1.8,null,null,null,"Proposed",{"$f":"'Ut 1.6'!H30","v":787.75999999999976}]
[1.9,null,null,null,"Difference",{"$f":"'Ut 1.6'!J30","v":20.179999999999723},null,{"$f":"F18-G18","v":20.179999999999723}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.6'!J32","v":2.63},null,{"$f":"F19-G19","v":2.63}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,null,"DEU Exhibit Headings"]
[]
[null,null,null,"UTAH"]
[null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,{"$f":"\"Docket No. \"&F5","v":"Docket No. 21-057-28"}]
[]
[null,null,null,"Test-Year (enter as text)"]
[null,null,null,null,"from","2022-01-01"]
[null,null,null,null,"to","2022-12-31"]

{"sheet":"Monthly Inputs","index":1,"n_rows":131,"n_cols":19,"rows_kept":131,"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,"Nov21","Dec21","Jan22","Feb22","Mar22","Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22",{"$f":"R3","v":"Dec22"}]
[null,null,null,null,11,12,11,12,1,2,3,4,5,6,7,8,9,10]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2021-10-26"]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,3871817.9885771996,3954506.9882662003,3908627.9883355997,3490498.9895263007,3812259.9884719993,3443894.988909001,3515208.9886062997,3360101.9856287618,3424343.2859343756,3384602.3919592961,3246630.991747471,3311505.5887503498,3618915.9866280481,3604665.7913976787,{"$f":"SUM(G7:R7)","v":42121256.965895176}]
[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$177","v":0}]
[null,"Gathering",null,null,659373.39998031722,673455.39635172824,{"$f":"G7/$S$7*$S$9","v":686383.72933438304},612957.21179368719,669460.80207390466,604773.20762622345,617296.46878386219,590058.5419544694,601339.78524818947,594360.99292129092,570132.20356055012,581524.65839707782,635508.17792391591,633005.73917171103,{"$f":"+'Ex 1.1 Data'!E1","v":7396801.5187892644}]
[null,null,null,null,null,null,null,null,null,null,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,1425537,1448150,1409483,1243915.0000000002,1343696,1270473,1279707,1210752,1185490,1160095,1097892,1110111,1401078,1420823.9999999998,{"$f":"SUM(G13:R13)","v":15133516}]
[null,"Samson Gathering",null,null,708423.70564984565,719661.28507139697,{"$f":"G13/$S$13*$S$14","v":721740.2717098071},636959.47385240183,688053.36150587199,650558.7709961551,655287.13570077973,619978.01850266533,607042.35149289435,594038.58046474389,562186.89433503174,568443.75900102779,717436.40498440433,727547.54744244146,{"$f":"+'Ex 1.1 Data'!L1","v":7749272.5699882247}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,90000,53892,0,0,0,0,0,0,0,0,40000,135000,10996,90000,{"$f":"SUM(G24:R24)","v":275996}]
[null,null,"Clay Basin",null,0,0,0,0,0,945000,2418000.9999999995,2166181,1976476,2051859,1865632,1576854,0,0,13000003]
[null,null,"Coalville",null,90186,10000,0,0,325000,0,0,0,0,0,42000,280800,0,37386,685186]
[null,null,"Leroy",null,300000,76296,0,0,0,0,0,0,0,0,47500,45000,0,272055,364555]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Injections",null,480186,140188,{"$f":"SUM(G24:G28)","v":0},0,325000,945000,2418000.9999999995,2166181,{"$f":"SUM(M24:M28)","v":1976476},{"$f":"SUM(N24:N28)","v":2051859},1995132,2037654,10996,399441,14325740]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,307500,13500,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G32:R32)","v":321000}]
[null,null,"Clay Basin",null,842361,3754649,3410049.9999999995,3080045,1599106.0000000002,0,0,0,0,0,0,0,2087659.0000000005,2672247,12849107]
[null,null,"Coalville",null,0,0,625000,60186,0,0,0,0,0,0,0,0,0,0,685186]
[null,null,"Leroy",null,0,0,443498,0,0,0,0,0,0,0,0,0,0,0,443498]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Withdrawls",null,842361,3754649,{"$f":"SUM(G32:G36)","v":4786048},3153731,1599106.0000000002,0,0,0,{"$f":"SUM(M32:M36)","v":0},{"$f":"SUM(N32:N36)","v":0},0,0,2087659.0000000005,2672247,14298791]
[]
[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",{"$f":"'Other Inputs'!E152","v":9.9000000000000008E-3},{"$f":"E24*-$D46","v":-891.00000000000011},-533.5308,0,{"$f":"H24*-$D46","v":0},0,0,0,0,{"$f":"M24*-$D46","v":0},0,-396.00000000000006,-1336.5,-108.86040000000001,-891.00000000000011,{"$f":"SUM(G46:R46)","v":-2732.3604}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E161","v":1.366E-2},0,0,0,{"$f":"H25*-$D47","v":0},0,-12908.7,-33029.893659999994,-29590.032460000002,-26998.66216,-28028.393940000002,-25484.53312,-21539.825639999999,0,0,{"$f":"SUM(G47:R47)","v":-177580.04098000002}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E164","v":1.0800000000000001E-2},{"$f":"E26*-$D48","v":-974.00880000000006},-108,{"$f":"G26*-$D48","v":0},0,-3510,0,0,0,0,0,-453.6,-3032.6400000000003,0,-403.7688,{"$f":"SUM(G48:R48)","v":-7400.0087999999996}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E158","v":2.9499999999999998E-2},-8850,-2250.732,0,0,0,0,0,0,0,0,-1401.25,-1327.5,0,-8025.6224999999995,{"$f":"SUM(G49:R49)","v":-10754.372499999999}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G50:R50)","v":0}]
[null,null,"Total Injections",null,{"$f":"SUM(E46:E50)","v":-10715.0088},-2892.2628,0,0,-3510,-12908.7,-33029.893659999994,-29590.032460000002,-26998.66216,-28028.393940000002,-27735.383119999999,-27236.465639999999,-108.86040000000001,-9320.3912999999993,{"$f":"SUM(S46:S50)","v":-198466.78268000003}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E153","v":1.84E-2},{"$f":"E32*-$D54","v":0},0,{"$f":"G32*-$D54","v":-5658},-248.4,0,0,0,0,{"$f":"M32*-$D54","v":0},0,0,0,0,0,{"$f":"SUM(G54:R54)","v":-5906.4}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E162","v":2.147E-3},-1808.5490669999999,-8061.2314029999998,-7321.3773499999988,-6612.8566149999997,-3433.2805820000008,0,0,0,0,0,0,0,-4482.2038730000013,-5737.3143090000003,{"$f":"SUM(G55:R55)","v":-27587.032729000002}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E165","v":2.3900000000000001E-2},0,0,-14937.5,-1438.4454000000001,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G56:R56)","v":-16375.945400000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E159","v":2.4299999999999999E-2},0,0,-10777.001399999999,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G57:R57)","v":-10777.001399999999}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":0}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E54:E58)","v":-1808.5490669999999},{"$f":"SUM(F54:F58)","v":-8061.2314029999998},{"$f":"SUM(G54:G58)","v":-38693.878749999996},-8299.7020149999989,-3433.2805820000008,0,0,0,0,0,0,0,-4482.2038730000013,-5737.3143090000003,{"$f":"SUM(S54:S58)","v":-60646.379529000005}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},{"$f":"E32*-$D62","v":0},{"$f":"F32*-$D62","v":0},{"$f":"G32*-$D62","v":-3536.25},{"$f":"H32*-$D62","v":-155.25},0,0,0,0,{"$f":"M32*-$D62","v":0},0,0,0,0,0,{"$f":"SUM(G62:R62)","v":-3691.5}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},{"$f":"E33*-$D63","v":-9687.1514999999999},-43178.463499999998,{"$f":"G33*-$D63","v":-39215.574999999997},-35420.517500000002,-18389.719000000001,0,0,0,0,0,0,0,-24008.078500000003,-30730.840499999998,{"$f":"SUM(G63:R63)","v":-147764.73050000001}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},0,0,-7187.5,-692.13900000000001,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G64:R64)","v":-7879.6390000000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},0,0,-5100.2269999999999,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G65:R65)","v":-5100.2269999999999}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G66:R66)","v":0}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E62:E66)","v":-9687.1514999999999},{"$f":"SUM(F62:F66)","v":-43178.463499999998},{"$f":"SUM(G62:G66)","v":-55039.551999999996},-36267.906500000005,-18389.719000000001,0,0,0,0,0,0,0,-24008.078500000003,-30730.840499999998,-164436.09650000001]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E51+E59","v":-12523.557867},{"$f":"F51+F59","v":-10953.494203},{"$f":"G51+G59","v":-38693.878749999996},{"$f":"H51+H59","v":-8299.7020149999989},-6943.2805820000012,-12908.7,-33029.893659999994,-29590.032460000002,-26998.66216,-28028.393940000002,-27735.383119999999,-27236.465639999999,-4591.0642730000009,-15057.705609000001,{"$f":"S51+S59","v":-259113.16220900003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S70/(S37+S29)","v":9.0521365121755196E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Nov21"},{"$f":"F3","v":"Dec21"},{"$f":"G3","v":"Jan22"},{"$f":"H3","v":"Feb22"},"Mar22","Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2021-11-23","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,null,null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,5.82,5.86,5.56,5.04,4.45,3.65,3.42,3.22,3.33,3.55,3.54,3.49,3.79,4.1399999999999997]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,1263.1710000000003,1408.016999999998,6860.66,5178.2220000000007,3102.498,704.76300000000003,0,174.59299999999999,802.45099999999991,4578.1409999999996,3631.9070000000002,7705.1469999999999,{"$f":"SUM(G82:R82)","v":35409.57}]
[null,null,"In DTH",null,null,null,{"$f":"G82*1000","v":1263171.0000000002},{"$f":"H82*1000","v":1408016.9999999979},6860660,5178222.0000000009,3102498,{"$f":"L82*1000","v":704763},{"$f":"M82*1000","v":0},174593,{"$f":"O82*1000","v":802450.99999999988},4578141,3631907,7705147,{"$f":"SUM(G83:R83)","v":35409570}]
[null,null,"In $",null,null,null,{"$f":"G83*G79","v":7023230.7600000007},{"$f":"H83*H79","v":7096405.6799999895},{"$f":"I83*I79","v":30529937},{"$f":"J83*J79","v":18900510.300000004},{"$f":"K83*K79","v":10610543.16},{"$f":"L83*L79","v":2269336.8600000003},0,619805.15,2840676.5399999996,15977712.090000002,{"$f":"Q83*Q79","v":13764927.529999999},31899308.579999998,{"$f":"SUM(G84:R84)","v":141532393.65000001}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2021-11-15"]
[null,"RESET FORMULAS TO WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,3200000,2500000,0,0,0,0,0,0,0,0,0,3000000,{"$f":"SUM(G89:R89)","v":8700000}]
[null,"Peaking Purchases ($)",null,null,null,null,28434300.088888891,20146429.761904769,0,0,0,0,0,0,0,0,0,19880914.642857146,{"$f":"SUM(G90:R90)","v":68461644.493650809}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,4805000,4340000,930000,900000,0,0,0,0,0,0,0,1550000,{"$f":"SUM(G92:R92)","v":12525000}]
[null,"Term Purchases ($)",null,null,null,null,27614170.31028571,22625163.232000001,4488834.1221428569,3602820.7928571426,0,0,0,0,0,0,0,6601404,{"$f":"SUM(G93:R93)","v":64932392.45728571}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G94:R94)","v":0}]
[]
[null,"Hedging Term Purchases (DTH)",null,null,null,null,2480000,2240000,0,0,0,0,0,0,0,0,0,{"$f":"0*2480000","v":0},{"$f":"SUM(G96:R96)","v":4720000}]
[null,"Hedging Term Purchases ($)",null,null,null,null,14483200,13081600,0,0,0,0,0,0,0,0,0,{"$f":"0*14483200","v":0},{"$f":"SUM(G97:R97)","v":27564800}]
[]
[]
[null,"Total Purchases (DTH)",null,null,0,0,{"$f":"G89+G92+G96","v":10485000},{"$f":"H89+H92+H96","v":9080000},930000,900000,0,0,0,0,0,0,0,4550000,{"$f":"SUM(G100:R100)","v":25945000}]
[null,"Total Purchases ($)",null,null,0,0,{"$f":"G90+G93+G97","v":70531670.399174601},{"$f":"H90+H93+H97","v":55853192.993904769},4488834.1221428569,3602820.7928571426,0,0,0,0,0,0,0,26482318.642857146,{"$f":"SUM(G101:R101)","v":160958836.9509365}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(L3),$F$119:$G$130,2,FALSE)","v":3.1},2,1.8,2,3.1,6.3,{"$f":"VLOOKUP(MONTH(R3),$F$119:$G$130,2,FALSE)","v":11.5},{"$f":"VLOOKUP(MONTH(G3),$F$119:$G$130,2,FALSE)","v":14.9},{"$f":"VLOOKUP(MONTH(H3),$F$119:$G$130,2,FALSE)","v":12.5},{"$f":"VLOOKUP(MONTH(I3),$F$119:$G$130,2,FALSE)","v":10.1},{"$f":"VLOOKUP(MONTH(J3),$F$119:$G$130,2,FALSE)","v":8.3000000000000007},{"$f":"VLOOKUP(MONTH(K3),$F$119:$G$130,2,FALSE)","v":4.4000000000000004},{"$f":"SUM(G105:R105)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(L3),$F$119:$H$130,3,FALSE)","v":3.7},2.2999999999999998,1.7,2.1,4.0999999999999996,8,{"$f":"VLOOKUP(MONTH(R3),$F$119:$H$130,3,FALSE)","v":12.3},{"$f":"VLOOKUP(MONTH(G3),$F$119:$H$130,3,FALSE)","v":14.7},{"$f":"VLOOKUP(MONTH(H3),$F$119:$H$130,3,FALSE)","v":14.1},{"$f":"VLOOKUP(MONTH(I3),$F$119:$H$130,3,FALSE)","v":11.8},{"$f":"VLOOKUP(MONTH(J3),$F$119:$H$130,3,FALSE)","v":9.4},{"$f":"VLOOKUP(MONTH(K3),$F$119:$H$130,3,FALSE)","v":5.8},{"$f":"SUM(G106:R106)","v":90.000000000000014}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"+G3","v":"Jan22"},{"$f":"+H3","v":"Feb22"},"Mar22","Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","12-Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2021-11-22",14822344.617892945,14694049.544173406,14342604.735163961,13676970.347309638,13688100.368881457,13337096.183029599,13400723.435038349,13200872.931532167,13283623.121275967,13366434.790438447,13033938.882130116,13322722.422509478,{"$f":"SUM(G110:R110)","v":164169481.37937552}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2021-11-22",3446307.356199346,3292554.7017419776,3356511.7858523717,3125434.889523332,3097642.6255705124,2968347.2442078767,2989129.6033133976,2974303.2918156916,2883696.053340469,2893900.2168650501,3436745.7205869998,3453596.7282466772,{"$f":"SUM(G112:R112)","v":37918170.217263699}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT","WY"]
[null,null,null,null,null,1,14.9,14.7]
[null,null,null,null,null,2,12.5,14.1]
[null,null,null,null,null,3,10.1,11.8]
[null,null,null,null,null,4,8.3000000000000007,9.4]
[null,null,null,null,null,5,4.4000000000000004,5.8]
[null,null,null,null,null,6,3.1,3.7]
[null,null,null,null,null,7,2,2.2999999999999998]
[null,null,null,null,null,8,1.8,1.7]
[null,null,null,null,null,9,2,2.1]
[null,null,null,null,null,10,3.1,4.0999999999999996]
[null,null,null,null,null,11,6.3,8]
[null,null,null,null,null,12,11.5,12.3]
[null,null,null,null,null,"Total",{"$f":"SUM(G119:G130)","v":80},{"$f":"SUM(H119:H130)","v":89.999999999999986}]

{"sheet":"Other Inputs","index":2,"n_rows":324,"n_cols":10,"rows_kept":324,"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"]
["INPUTS FROM QUESTAR PIPELINE TARIFF AND CONTRACTS"]
[]
[null,"Storage Commodity Rates",null,null,"Rate","Effective"]
[null,"  Peaking Injections",null,null,3.8719999999999997E-2,"2021-01-01",null,"1.3.2","1.3p2"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2021-01-01"},null,"1.3.2","1.3p2"]
[null,"  Spire Injections",null,null,0,{"$f":"$F$6","v":"2021-01-01"}]
[null,"  Spire Withdrawals",null,null,0,{"$f":"$F$6","v":"2021-01-01"}]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2021-01-01"},null,"1.3.2","1.3p2"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2021-01-01"},null,"1.3.2","1.3p2"]
[]
[null,"Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2021-01-01"},null,"1.3.2","1.3p2"]
[null,"  Spire",null,null,0,{"$f":"$F$6","v":"2021-01-01"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2021-01-01"},null,"1.3.2","1.3p2"]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2021-01-01"},null,"1.3.2","1.3p2"]
[]
[null,"Peak Hour Service"]
[null,"Kern River",null,28752,3,{"$f":"+F21*E21/E20","v":16.090799999999998}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},{"$f":"0.5191+0.0044+0.0012","v":0.52469999999999994}]
[]
[null,"Dominion Energy Questar Pipeline",null,{"$f":"(170000+54000)/24*8","v":74666.666666666672},3,{"$f":"(1250772+397304)/(D23*E23)","v":7.3574821428571431}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},{"$f":"+F23/E24*E23","v":0.23991789596273294}]
[]
[]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"2021-01-01","1.3p1"]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$28","v":"2021-01-01"},"Jan"]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$28","v":"2021-01-01"},"1.3p1"]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$28","v":"2021-01-01"}]
[null,"  T-1 Transportation - Yearly (Hyrum)",null,100000,12,5.2880399999999996,{"$f":"$G$28","v":"2021-01-01"}," "]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D28:D32)","v":1015902},12]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$28","v":"2021-01-01"},"1.3p1"]
[]
["Dominion Energy Overthrust Pipeline, LLC "]
[null,"Jan- Dec    #6546",null,8542,12,1.62,"2019-01-01"]
[null,"Systemwide Usage Charge",null,null,null,1.67E-3,{"$f":"+G38","v":"2019-01-01"}]
[]
[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,"2021-01-01","1.3p1"]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.1999999999999999E-3,"2021-10-01","1.3p1"]
[]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2021-01-01"]
[null,null,null,"Annual Charge",1.1999999999999999E-3,1.1999999999999999E-3,"2021-10-01"]
[null,null,null,"Total",{"$f":"SUM(E48:E49)","v":0.17772000000000002},{"$f":"SUM(F48:F49)","v":0.17772000000000002}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E50)/(1-$E272),5)","v":0.17868999999999999},{"$f":"ROUND((F50)/(1-E272),5)","v":0.17868999999999999},null,"1.6.3"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F50)/(1-E273),5)","v":0.18043000000000001}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS",null,null,null,15.789291666666665]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,{"$f":"0.2018-0.0222","v":0.17960000000000001},"2021-01-01"]
[null,"Jan - Dec      #20029",null,33000,12,{"$f":"(F58*(365-153))/E59","v":3.1729333333333334},null,"1.3.1"]
[null,"November - March     #20029",null,50000,5,{"$f":"F59","v":3.1729333333333334},null,"Jan"]
[null,"Jan - Dec    #1829",null,1885,12,{"$f":"F62*E62/E61","v":5.487166666666667}]
[null,"Days in Tariff Rate",null,null,365,{"$f":"0.2027-0.0223","v":0.1804},{"$f":"G58","v":"2021-01-01"}]
[]
[null,"Citadel Energy Marketing"]
[null,"Dec - Feb      #20017",null,56925,3,{"$f":"+E66*F66/E65","v":8.6999999999999993},null,"1.3.1"]
[null,"Days in Tariff Rate",null,null,{"$f":"31+31+28","v":90},0.28999999999999998]
[null,"Nov & Mar     #20017",null,6000,2,{"$f":"+F68*E68/E67","v":8.8449999999999989},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31","v":61},0.28999999999999998]
[null,"Nov - Mar     #20024",null,27000,5,{"$f":"+F70*E70/E69","v":8.7579999999999991},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31+31+28+31","v":151},0.28999999999999998]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",0.75764584698748261,{"$f":"D59+D61","v":34885},365,4.4000000000000003E-3,{"$f":"G62","v":"2021-01-01"},"1.3p1"]
[null,"November - March",{"$f":"C73","v":0.75764584698748261},{"$f":"D60","v":50000},{"$f":"30+31+31+28+31","v":151},4.4000000000000003E-3,{"$f":"G62","v":"2021-01-01"},"1.3p1"]
[]
[null,"Kern River Original System Period Two Rates #20017"]
[null,"Dec - Feb      #20017",{"$f":"+C73","v":0.75764584698748261},56925,{"$f":"31+31+28","v":90},4.4000000000000003E-3,{"$f":"+G74","v":"2021-01-01"},"1.3.1"]
[null,"Nov & Mar     #20017",{"$f":"+C73","v":0.75764584698748261},6000,61,4.4000000000000003E-3,{"$f":"+G74","v":"2021-01-01"},"1.3.2"]
[null,"Kern River 2002 Expansion Period Two Rates #20024"]
[null,"Nov - Mar     #20024",{"$f":"+C73","v":0.75764584698748261},27000,{"$f":"30+31+31+28+31","v":151},4.4000000000000003E-3,{"$f":"+G74","v":"2021-01-01"},"Jan"]
[]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total",null,null,"Effective"]
[null,"GS",null,"Winter",0.88317000000000001,5.6180000000000001E-2,{"$f":"E88+F88","v":0.93935000000000002},null,null,"2021-12-01"]
[null,null,null,"Summer",0.37354999999999999,2.3560000000000001E-2,{"$f":"E89+F89","v":0.39711000000000002},null,null,"2021-12-01"]
[]
[null,"FS",null,"Winter",0.93437000000000003,5.3190000000000001E-2,{"$f":"E91+F91","v":0.98755999999999999},null,null,"2021-12-01"]
[null,null,null,"Summer",0.75993999999999995,4.2979999999999997E-2,{"$f":"E92+F92","v":0.80291999999999997},null,null,"2021-12-01"]
[]
[null,"NGV",null,null,0.96426999999999996,6.2100000000000002E-2,{"$f":"E94+F94","v":1.02637},null,null,"2021-12-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17963000000000001,null,{"$f":"E96+F96","v":0.17963000000000001},null,null,"2021-12-01"]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,7.6931500000000002,null,null,"2021-12-01"]
[null,"Block 2",null,"Summer",null,null,6.4194000000000004,null,null,{"$f":"+J100","v":"2021-12-01"}]
[null,"Block 1",null,"Winter",null,null,8.9788700000000006,null,null,{"$f":"+J100","v":"2021-12-01"}]
[null,"Block 2",null,"Winter",null,null,7.7051299999999996,null,null,{"$f":"+J100","v":"2021-12-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"+J100","v":"2021-12-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,8.3779900000000005,null,null,"2021-11-01"]
[null,"Block 2",null,null,null,null,8.1302199999999996,null,null,{"$f":"+J107","v":"2021-11-01"}]
[null,"BSF",null,null,null,null,12,null,null,{"$f":"+J107","v":"2021-11-01"}]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":57254772.965895176},57909301,"EXH 1.2p1"]
[null,"AMOUNT",null,null,{"$f":"+D200+D222","v":239203844.07336515},232162407,"EXH 1.2p1"]
[null,"AVG COST",null,null,{"$f":"+E115/E114","v":4.1778847715604632},{"$f":"ROUND(+F115/F114,5)","v":4.0090700000000004}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 7)",null,null,null,4.44217]
[null,"191 Account Amortization (Line 8)",null,null,null,0.50038000000000005]
[null,"Tax Reform Surcredit 4",null,null,null,0]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F119:F121)","v":4.9425499999999998}]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,5.1212600000000004]
[null,"191 Account Amortization (Line 10)",null,null,null,0.63497000000000003]
[null,"Tax Reform Surcredit 4",null,null,null,0]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"SUM(F125:F127)","v":5.7562300000000004}]
[]
[null,"UT NGV RIN Credit",null,null,null,-0.36647999999999997]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,2021,"2021-10-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"October 2021 191 account (Actual/Forecast)",null,2021,85936416,2812939,null,"1.6.1"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through October 2021 (act/fcst)",null,"October",20707319,null,null,"1.6.2"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E137-E138","v":65229097}]
[]
[null,"SPRING SNG Amortization Balance March 2021",null,-8627117,-14000000,{"$f":"+D141-E141","v":5372883}]
[null,"Previous SPRING SNG Amortization",null,-13037885,-14000000,{"$f":"+D142-E142","v":962115}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2021,"Source"]
[null,"Utah",null,null,{"$f":"E148-E147","v":1190761},"2021 IRP"]
[null,"Wyoming",null,null,38421]
[null,"System Total Peak Day Demand Forecast",null,null,1229182,"2021-2022 Heating Season",null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,9.9000000000000008E-3]
[null,"Chalk Creek Withdrawls Factor",null,null,1.84E-2]
[null,null,null,null,null,null,null,null," "]
[null,"Spire Injections Factor",null,null,0]
[null,"Spire Withdrawls Factor",null,null,0]
[]
[null,"Leroy Injections Factor",null,null,2.9499999999999998E-2]
[null,"Leroy Withdrawls Factor",null,null,2.4299999999999999E-2]
[]
[null,"Clay Basin Injections Factor",null,null,1.366E-2]
[null,"Clay Basin Withdrawls Factor",null,null,2.147E-3]
[]
[null,"Coalville Injections Factor",null,null,1.0800000000000001E-2]
[null,"Coalville Withdrawls Factor",null,null,2.3900000000000001E-2]
[]
[null,"QPC Storage Field Reservation Charges",null,null,"Monthly Dth"]
[null,"  Peaking Storage Fields Maximum Daily Withdrawal Qty (Leroy, Chalk Creek, Coalville)",null,null,184625]
[null,"  Spire Maximum Storage Qty",null,null,0,"contract ends March 2021"]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["OTHER INPUTS FROM GLEN, TOM, TINA & Al",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,275653.61000000004,"2021-10-31"]
[]
[null,"Other gathering ",null,1321774.7664999999,"2021-10-31",null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D178:D180)","v":1597428.3765},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,2912877.888199999,"2021-10-31",null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02,"Verified with Will 11/15/21"]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,4132667.0402878858,6199000.5604318287,"2021-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,3326828.4908882054,null,null,null,null,"1.3p1"]
[]
[]
["OTHER INPUTS FROM JIM LIVSEY",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1400","v":27337911.633956783},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S110","v":164169481.37937552},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D198:D199)","v":191507393.01333231}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Royalty Detail'!F1405","v":42121256.965895176}]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$204,$D$204:$E$213,$I205)","v":"Forecast"},{"$f":"HLOOKUP(G$204,$D$204:$E$213,$I205)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,1663784.5822518673,{"$f":"HLOOKUP(F$204,$D$204:$E$213,$I207)","v":1663784.5822518673},{"$f":"HLOOKUP(G$204,$D$204:$E$213,$I207)","v":1663784.5822518673},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,6253868.3353366628,{"$f":"HLOOKUP(F$204,$D$204:$E$213,$I208)","v":6253868.3353366628},6253868.3353366628,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,709785.57301201671,709785.57301201671,709785.57301201671,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,6072000,6072000,6072000,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,910698.96972400963,910698.96972400963,910698.96972400963,null,8]
[null,"3rd Party & Liquids Credits from MLPX Acquisiiton",null,null,4188000,{"$f":"HLOOKUP(F$204,$D$204:$E$213,$I212)","v":4188000},4188000,null,9]
[null,"758001 Gas Well Royalities - Other",null,null,-97462.927194373537,-97462.927194373537,-97462.927194373537,null,10]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D207:D213)","v":0},{"$f":"SUM(E207:E213)","v":19700674.533130184},{"$f":"SUM(F207:F213)","v":19700674.533130184},{"$f":"SUM(G207:G213)","v":19700674.533130184}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1653","v":9778280.8427691534},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S112","v":37918170.217263699},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D220:D221)","v":47696451.060032852}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Royalty Detail'!F1658","v":15133516}]
[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$204,$D$204:$E$213,$I227)","v":"Forecast"},{"$f":"HLOOKUP(G$204,$D$204:$E$213,$I227)","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$226,$D$226:$E$234,$I229)","v":0},0,null,4]
[null,"490  Incidental Plant Prod Sales",null,null,1761820.347838012,1761820.347838012,1761820.347838012,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1384793.6908397404,1384793.6908397404,1384793.6908397404,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,0,0,0,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,590330.06901084934,590330.06901084934,590330.06901084934,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-157021.20262374589,-157021.20262374589,-157021.20262374589,null,9]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D229:D234)","v":0},{"$f":"SUM(E229:E235)","v":3579922.9050648562},{"$f":"SUM(F229:F234)","v":3579922.9050648562},{"$f":"SUM(G229:G234)","v":3579922.9050648562}]
[]
[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$199","v":90961425.679999992},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E244-E245","v":90961425.679999992}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":261619},0.17868999999999999]
[]
[null,null,null,null,{"$f":"'Rate Base'!$Q$4","v":"2021-10-31"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!P21","v":-13372878},{"$f":"'Rate Base'!P11","v":49638760.35999997},{"$f":"+E251/D251","v":-3.7118980940377959},null,"1.4.2"]
[]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.94617,2.3534899999999999]
[null,null,null,"Summer Blk 2",0.74377000000000004,1.0797399999999999]
[null,null,null,"Winter Blk 1",2.6480100000000002,3.0969699999999998]
[null,null,null,"Winter Blk 2",1.4456100000000001,1.8232299999999999]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test-Year",null,{"$f":"'Control Panel'!F36","v":"2022-01-01"},{"$f":"'Control Panel'!F37","v":"2022-12-31"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3"]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",8.7999999999999995E-2,"2020-09-01",null,null,"1.3p2"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",8.8999999999999996E-2,"2020-03-01"]
[]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,5.4200000000000003E-3,null,null,"Q","Q"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"Gathering Lost & Unaccounted For",null,null,1.985E-2,null,null,"Q","Q"]
[null,"QPC Lost & Unaccounted For %",null,null,1.15E-2,null,null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E274:E275)","v":3.1350000000000003E-2}]
[]
[null,"Capacity Release Credits",null,null,1559909.0700000003,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":"E278*E279","v":1403918.1630000004},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2E-3,"verified 11/2/21",null,"Ut Jan"]
[]
[null,"30010-187-GR-19"]
[null," (THIS WILL CHANGE ONLY WITH NEW GENERAL IN WYOMING)",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,50740.270000000004,139258.49400000001,null,null,"1.6p3"]
[null,"Wyoming Transportation",null,123190.09,595116,null,null,"1.6p3"]
[null,"Total",null,{"$f":"D287+D288","v":173930.36},{"$f":"SUM(E287:E288)","v":734374.49399999995},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,102965.02,465046,"Actual - 12 Months Ending October 2021"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,52621.120000000003,139813.367,"Actual - 12 Months Ending October 2021"]
[]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,{"$f":"+'RevRun Fcst'!T243","v":28196.416666666668}]
[null,"FS",null,{"$f":"+'RevRun Fcst'!T252","v":25}]
[null,"NGV",null,{"$f":"+'RevRun Fcst'!T261","v":1}]
[null,"IS",null,{"$f":"+'RevRun Fcst'!T279","v":3}]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","09/01/21-10/31/21",null,109270.15000000001]
[]
[]
[]
[null,"COS Allocation Factor from General Rate Case Docket No. 19-057-02","GS","FS","IS","TS"," TBF","NGV","Total"]
[null,"210 Design Day",0.80198074567401734,1.1435916113097647E-2,0,0.14586129877647361,4.0216558894445087E-2,5.0548054196638745E-4,{"$f":"SUM(C309:H309)","v":1}]
[null,"240 Firm Sales",0.97302738732351579,2.462406011648326E-2,0,0,0,2.3485525600009955E-3,{"$f":"SUM(C310:H310)","v":1}]
[]
[null,"Forecasted Demand Dths","TSF",208680]
[null,null,"TBF",45000]
[null,null,null,"."]
[]
[null,"Supplier non-gas Adder Rates",null,"TSF","Base SNG Annual Demand",null,1.8896200000000001]
[null,null,null,null,"SNG Amortization",null,0.11838]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G316:G317)","v":2.008}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G318/12,5)","v":0.16733000000000001}]
[]
[null,null,null,"TBF","Base SNG Annual Demand",null,1.1832400000000001]
[null,null,null,null,"SNG Amortization",null,7.3760000000000006E-2]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G321:G322)","v":1.2570000000000001}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G323/12,5)","v":0.10475}]

{"sheet":"CET & DSM WY","index":3,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":{"$error":"#REF!"}},{"$f":"G20-B11","v":{"$error":"#REF!"}},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B20","v":{"$error":"#REF!"}},null,{"$f":"B6/D6","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,"New DNG",null,null,"% Change",null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"D20","v":{"$error":"#REF!"}},null,{"$f":"D11+B11","v":{"$error":"#REF!"}},null,null,{"$f":"L5","v":{"$error":"#REF!"}},null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$107","v":"2021-11-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$109","v":12},{"$f":"'Other Inputs'!$G$109","v":12},{"$f":"'Other Inputs'!$G$109","v":12},{"$f":"'Other Inputs'!$G$109","v":12},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["WY GS","Dth","Base DNG","DNG Revenue",null,"CET Rate","Revenue",null,"DNG Rate","Revenue",null,"CET Rate","CET Amort"]
["Block 1 ",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B16*C16","v":{"$error":"#REF!"}},null,{"$f":"ROUND((G16/B16),5)","v":{"$error":"#REF!"}},{"$f":"D16*$L$5","v":{"$error":"#REF!"}},null,{"$f":"C16+F16","v":{"$error":"#REF!"}},{"$f":"I16*B16","v":{"$error":"#REF!"}},null,{"$f":"ROUND(F16,5)","v":{"$error":"#REF!"}},{"$f":"B16*L16","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"J24","v":{"$error":"#REF!"}},{"$f":"J31","v":{"$error":"#REF!"}},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B17*C17","v":{"$error":"#REF!"}},null,{"$f":"ROUND((G17/B17),5)","v":{"$error":"#REF!"}},{"$f":"D17*$L$5","v":{"$error":"#REF!"}},null,{"$f":"C17+F17","v":{"$error":"#REF!"}},{"$f":"I17*B17","v":{"$error":"#REF!"}},null,{"$f":"ROUND(F17,5)","v":{"$error":"#REF!"}},{"$f":"B17*L17","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$G$107","v":8.3779900000000005},{"$f":"J24","v":{"$error":"#REF!"}},{"$f":"J31","v":{"$error":"#REF!"}},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D16:D19)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G16:G19)","v":{"$error":"#REF!"}},null,null,{"$f":"B11","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(M16:M19)","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$107","v":"2021-11-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":{"$error":"#REF!"}},{"$f":"$F$16","v":{"$error":"#REF!"}},6.7919999999999994E-2,null,{"$f":"SUM(B24:D24)","v":{"$error":"#REF!"}},4.9688400000000001,null,null,{"$f":"SUM(F24:G24)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!G107","v":8.3779900000000005},{"$f":"J24-L24","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":{"$error":"#REF!"}},{"$f":"$F$17","v":{"$error":"#REF!"}},{"$f":"$D$24","v":6.7919999999999994E-2},null,{"$f":"SUM(B25:D25)","v":{"$error":"#REF!"}},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F25:G25)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$108","v":8.1302199999999996},{"$f":"J25-L25","v":{"$error":"#REF!"}}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$107","v":"2021-11-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":{"$error":"#REF!"}},4.505E-2,{"$f":"$F$6","v":{"$error":"#REF!"}},null,{"$f":"ROUND(SUM(B31:D31),5)","v":{"$error":"#REF!"}},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F31:I31)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"J31-L31","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":{"$error":"#REF!"}},2.8479999999999998E-2,{"$f":"$F$6","v":{"$error":"#REF!"}},null,{"$f":"ROUND(SUM(B32:D32),5)","v":{"$error":"#REF!"}},{"$f":"G25","v":4.9688400000000001},null,null,{"$f":"SUM(F32:I32)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$108","v":8.1302199999999996},{"$f":"J32-L32","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$J$107","v":"2021-11-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":{"$error":"#REF!"}},{"$f":"C31","v":4.505E-2},{"$f":"D24","v":6.7919999999999994E-2},null,{"$f":"SUM(B36:D36)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F36:I36)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"J36-L36","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":{"$error":"#REF!"}},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":6.7919999999999994E-2},null,{"$f":"SUM(B37:D37)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F37:I37)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$108","v":8.1302199999999996},{"$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$107","v":"2021-11-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":{"$error":"#REF!"}},{"$f":"$F$16","v":{"$error":"#REF!"}},{"$f":"$F$6","v":{"$error":"#REF!"}},null,{"$f":"SUM(B41:D41)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F41:I41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"J41-L41","v":{"$error":"#REF!"}}]
["Block 2 ",{"$f":"$C$17","v":{"$error":"#REF!"}},{"$f":"$F$17","v":{"$error":"#REF!"}},{"$f":"$F$6","v":{"$error":"#REF!"}},null,{"$f":"SUM(B42:D42)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(F42:I42)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$108","v":8.1302199999999996},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2021-11-01"},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":135.16},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D47-C47","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":130.13},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D48-C48","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":110.86},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":84.32},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,56.62,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["June",3.7,40.46,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,29.69,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,25.08,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,28.16,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,43.54,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":79.02},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":115.05},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":878.08999999999992},{"$f":"SUM(D47:D58)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F47:F58)","v":{"$error":"#REF!"}},{"$f":"F59/C59","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2021-11-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":135.16},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D65-C65","v":{"$error":"#REF!"}}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":130.13},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$f":"D66-C66","v":{"$error":"#REF!"}}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":110.86},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":84.32},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,56.62,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,40.46,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,29.69,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,25.08,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,28.16,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,43.54,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":79.02},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":115.05},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":878.08999999999992},{"$f":"SUM(D65:D76)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F65:F76)","v":{"$error":"#REF!"}},{"$f":"F77/C77","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2021-11-01"},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":135.16},{"$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$18),2)","v":130.13},{"$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$18),2)","v":110.86},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":84.32},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,56.62,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,40.46,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,29.69,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,25.08,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,28.16,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,43.54,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":79.02},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":115.05},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":878.08999999999992},{"$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":"2021-11-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":135.16},{"$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$18),2)","v":130.13},{"$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$18),2)","v":110.86},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":84.32},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,56.62,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,40.46,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,29.69,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,25.08,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,28.16,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,43.54,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":79.02},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":115.05},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":878.08999999999992},{"$f":"SUM(D101:D112)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F101:F112)","v":{"$error":"#REF!"}},{"$f":"F113/C113","v":{"$error":"#REF!"}}]

{"sheet":"WY Tariff Sheets","index":4,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":true,"merged":[[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!B32","v":{"$error":"#REF!"}},null,null,null,"Non Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"First","Next","All Over",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B24","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!B25","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Conservation Enabling Adjustment",{"$f":"ROUND('CET & DSM WY'!C31,5)","v":4.505E-2},{"$f":"'CET & DSM WY'!C32","v":2.8479999999999998E-2},null,null,null,"Core Service Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,48600,72900,121500]
[null,"Conservation Enabling Adjustment",{"$f":"'CET & DSM WY'!C24","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!C25","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D31","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!D32","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D24","v":6.7919999999999994E-2},{"$f":"'CET & DSM WY'!D25","v":6.7919999999999994E-2},null,null,null,null,null,null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G31","v":4.9688400000000001},{"$f":"ROUND('CET & DSM WY'!G32,5)","v":4.9688400000000001},null,null,null,"Total Rate",{"$f":"SUM(R7:R8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(T7:T8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(V7:V8)","v":{"$error":"#REF!"}},null,null,null,"Upstream Pipeline Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G24","v":4.9688400000000001},{"$f":"'CET & DSM WY'!G25","v":4.9688400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(BG9:BJ10)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(L7:L10)","v":{"$error":"#REF!"}},{"$f":"SUM(M7:M10)","v":{"$error":"#REF!"}},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total Rate",{"$f":"SUM(C8:C11)","v":{"$error":"#REF!"}},{"$f":"SUM(D8:D11)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"E16","v":12}]
[null,null,null,"BSF Category 1",{"$f":"'CET & DSM WY'!O14","v":12},null,null,null,null,null,null,null,"BSF Category 2",{"$f":"E17","v":44},null,null,null,null,null,null,"BSF Category 1",null,{"$f":"'Other Inputs'!G109","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",{"$f":"'Other Inputs'!G109","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date"]
[null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[]
[]
[null,"New CET ONLY",null,null,null,null,null,null,null,null,"New DSM ONLY",null,null,null,null,null,"New Pass Through Values"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"Calculations","index":5,"n_rows":262,"n_cols":17,"rows_kept":262,"cut":false,"hidden":false,"merged":[[4,0,4,1],[5,0,5,1],[2,3,2,15]]}
["GAS BALANCE FOR 12 MONTHS ENDING: _________________"]
[]
[null,null,null,"SALES VOLUMES IN DEKATHERMS (12 Months of Forecast)"]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["RATE CLASS",null,null,{"$f":"+'Monthly Inputs'!G3","v":"Jan22"},{"$f":"+'Monthly Inputs'!H3","v":"Feb22"},{"$f":"+'Monthly Inputs'!I3","v":"Mar22"},{"$f":"+'Monthly Inputs'!J3","v":"Apr22"},{"$f":"+'Monthly Inputs'!K3","v":"May22"},{"$f":"+'Monthly Inputs'!L3","v":"Jun22"},{"$f":"+'Monthly Inputs'!M3","v":"Jul22"},{"$f":"+'Monthly Inputs'!N3","v":"Aug22"},{"$f":"+'Monthly Inputs'!O3","v":"Sep22"},{"$f":"+'Monthly Inputs'!P3","v":"Oct22"},{"$f":"+'Monthly Inputs'!Q3","v":"Nov22"},{"$f":"+'Monthly Inputs'!R3","v":"Dec22"},"Total",1]
["UTAH",null,null,{"$f":"MONTH(D5)","v":1},{"$f":"MONTH(E5)","v":2},3,4,5,6,7,8,9,10,11,12,null,2]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":20381541},{"$f":"'RevRun Fcst'!I21","v":17083709},{"$f":"'RevRun Fcst'!J21","v":13126767},{"$f":"'RevRun Fcst'!K21","v":8982424},{"$f":"'RevRun Fcst'!L21","v":5173896},{"$f":"'RevRun Fcst'!M21","v":2884089},{"$f":"'RevRun Fcst'!N21","v":2361573},{"$f":"'RevRun Fcst'!O21","v":2304630},{"$f":"'RevRun Fcst'!P21","v":2681738},{"$f":"'RevRun Fcst'!Q21","v":6614316},{"$f":"'RevRun Fcst'!R21","v":11849853},{"$f":"'RevRun Fcst'!S21","v":18220268},{"$f":"SUM(D7:O7)","v":111664804},3]
[null,"GSC",null,{"$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":281659},{"$f":"'RevRun Fcst'!I48","v":266270},{"$f":"'RevRun Fcst'!J48","v":235451},{"$f":"'RevRun Fcst'!K48","v":208442},{"$f":"'RevRun Fcst'!L48","v":187635},{"$f":"'RevRun Fcst'!M48","v":165512},{"$f":"'RevRun Fcst'!N48","v":127903},{"$f":"'RevRun Fcst'!O48","v":132140},{"$f":"'RevRun Fcst'!P48","v":148628},{"$f":"'RevRun Fcst'!Q48","v":218567},{"$f":"'RevRun Fcst'!R48","v":190121},{"$f":"'RevRun Fcst'!S48","v":240336},2402664,6]
[null,"F-4",null,{"$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":17497},{"$f":"'RevRun Fcst'!I66","v":17639},{"$f":"'RevRun Fcst'!J66","v":16974},{"$f":"'RevRun Fcst'!K66","v":16167},{"$f":"'RevRun Fcst'!L66","v":13667},{"$f":"'RevRun Fcst'!M66","v":16073},{"$f":"'RevRun Fcst'!N66","v":18329},{"$f":"'RevRun Fcst'!O66","v":15892},{"$f":"'RevRun Fcst'!P66","v":16971},{"$f":"'RevRun Fcst'!Q66","v":17394},{"$f":"'RevRun Fcst'!R66","v":16247},{"$f":"'RevRun Fcst'!S66","v":19505},202355,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":20680697},17367618,{"$f":"SUM(F7:F12)","v":13379192},9207033,5375198,3065674,2507805,2452662,2847337,6850277,12056221,18480109,{"$f":"SUM(P7:P12)","v":114269823},9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":39159},{"$f":"'RevRun Fcst'!I102","v":34325},{"$f":"'RevRun Fcst'!J102","v":28274},{"$f":"'RevRun Fcst'!K102","v":22094},{"$f":"'RevRun Fcst'!L102","v":14665},{"$f":"'RevRun Fcst'!M102","v":13022},{"$f":"'RevRun Fcst'!N102","v":10282},{"$f":"'RevRun Fcst'!O102","v":10282},{"$f":"'RevRun Fcst'!P102","v":12438},{"$f":"'RevRun Fcst'!Q102","v":16059},{"$f":"'RevRun Fcst'!R102","v":24184},{"$f":"'RevRun Fcst'!S102","v":36835},{"$f":"SUM(D15:O15)","v":261619},11]
[null,"IS-4",null,{"$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,{"$f":"SUM(D15:D16)","v":39159},34325,28274,22094,14665,13022,10282,10282,12438,16059,24184,36835,261619,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":20719856},{"$f":"+E13+E17","v":17401943},{"$f":"+F13+F17","v":13407466},{"$f":"+G13+G17","v":9229127},5389863,3078696,2518087,2462944,2859775,6866336,12080405,18516944,{"$f":"+P13+P17","v":114531442},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":9299235},{"$f":"'RevRun Fcst'!I204","v":9082063},{"$f":"'RevRun Fcst'!J204","v":8616328},{"$f":"'RevRun Fcst'!K204","v":6322232},{"$f":"'RevRun Fcst'!L204","v":6911600},{"$f":"'RevRun Fcst'!M204","v":7144254},{"$f":"'RevRun Fcst'!N204","v":8514347},{"$f":"'RevRun Fcst'!O204","v":8947520},{"$f":"'RevRun Fcst'!P204","v":7383199},{"$f":"'RevRun Fcst'!Q204","v":7715399},{"$f":"'RevRun Fcst'!R204","v":8042377},{"$f":"'RevRun Fcst'!S204","v":9522265},{"$f":"SUM(D22:O22)","v":97500819},18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":30019091},26484006,22023794,15551359,12301463,10222950,11032434,11410464,10242974,14581735,20122782,28039209,{"$f":"+P20+P22","v":212032261},21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":581866},{"$f":"'RevRun Fcst'!I244","v":524162},{"$f":"'RevRun Fcst'!J244","v":425009},{"$f":"'RevRun Fcst'!K244","v":305390},{"$f":"'RevRun Fcst'!L244","v":198795},{"$f":"'RevRun Fcst'!M244","v":97787},{"$f":"'RevRun Fcst'!N244","v":53453},{"$f":"'RevRun Fcst'!O244","v":55956},{"$f":"'RevRun Fcst'!P244","v":85357},{"$f":"'RevRun Fcst'!Q244","v":212059},{"$f":"'RevRun Fcst'!R244","v":388778},{"$f":"'RevRun Fcst'!S244","v":548549},{"$f":"SUM(D28:O28)","v":3477161},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":19930},{"$f":"'RevRun Fcst'!I253","v":20081},{"$f":"'RevRun Fcst'!J253","v":19601},{"$f":"'RevRun Fcst'!K253","v":16978},{"$f":"'RevRun Fcst'!L253","v":16746},{"$f":"'RevRun Fcst'!M253","v":6254},{"$f":"'RevRun Fcst'!N253","v":12681},{"$f":"'RevRun Fcst'!O253","v":10874},{"$f":"'RevRun Fcst'!P253","v":12812},{"$f":"'RevRun Fcst'!Q253","v":21228},{"$f":"'RevRun Fcst'!R253","v":12867},{"$f":"'RevRun Fcst'!S253","v":23038},{"$f":"SUM(D30:O30)","v":193090},26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":231},{"$f":"'RevRun Fcst'!I262","v":242},{"$f":"'RevRun Fcst'!J262","v":476},{"$f":"'RevRun Fcst'!K262","v":254},{"$f":"'RevRun Fcst'!L262","v":246},{"$f":"'RevRun Fcst'!M262","v":264},{"$f":"'RevRun Fcst'!N262","v":332},{"$f":"'RevRun Fcst'!O262","v":350},{"$f":"'RevRun Fcst'!P262","v":405},{"$f":"'RevRun Fcst'!Q262","v":352},{"$f":"'RevRun Fcst'!R262","v":243},{"$f":"'RevRun Fcst'!S262","v":213},{"$f":"SUM(D31:O31)","v":3608},27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":602027},544485,445086,322622,215787,104305,66466,67180,98574,233639,401888,571800,3673859,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":18591},{"$f":"'RevRun Fcst'!I280","v":18231},{"$f":"'RevRun Fcst'!J280","v":16028},{"$f":"'RevRun Fcst'!K280","v":13114},{"$f":"'RevRun Fcst'!L280","v":8154},{"$f":"'RevRun Fcst'!M280","v":6762},{"$f":"'RevRun Fcst'!N280","v":4712},{"$f":"'RevRun Fcst'!O280","v":3970},{"$f":"'RevRun Fcst'!P280","v":4184},{"$f":"'RevRun Fcst'!Q280","v":6912},{"$f":"'RevRun Fcst'!R280","v":13006},{"$f":"'RevRun Fcst'!S280","v":16313},{"$f":"SUM(D34:O34)","v":129977},30]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":18591},18231,16028,13114,8154,6762,4712,3970,4184,6912,13006,16313,129977,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":620618},{"$f":"+E32+E36","v":562716},461114,335736,223941,111067,71178,71150,102758,240551,414894,588113,3803836,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":89344},{"$f":"'RevRun Fcst'!I328","v":43837},{"$f":"'RevRun Fcst'!J328","v":39488},{"$f":"'RevRun Fcst'!K328","v":38315},{"$f":"'RevRun Fcst'!L328","v":44625},{"$f":"'RevRun Fcst'!M328","v":47933},{"$f":"'RevRun Fcst'!N328","v":35746},{"$f":"'RevRun Fcst'!O328","v":30504},{"$f":"'RevRun Fcst'!P328","v":16140},{"$f":"'RevRun Fcst'!Q328","v":40373},{"$f":"'RevRun Fcst'!R328","v":36806},{"$f":"'RevRun Fcst'!S328","v":50787},{"$f":"SUM(D41:O41)","v":513898},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,{"$f":"+D39+D41","v":709962},606553,500602,374051,268566,159000,106924,101654,118898,280924,451700,638900,4317734,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":30729053},27090559,22524396,15925410,12570029,10381950,11139358,11512118,10361872,14862659,20574482,{"$f":"+O25+O44","v":28678109},216349995,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,"Month",{"$f":"MONTH(D5)","v":1},2,3,4,5,6,7,8,9,10,11,12,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$50>10,0,1))","v":0},0,1,1,1,1,1,1,1,0,0,"Total",47]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":20381541},{"$f":"IF(E51=0,E7+E8,0)","v":17083709},13126767,0,0,0,0,0,0,0,11849853,18220268,{"$f":"SUM(D52:O52)","v":80662138},48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},0,0,8982424,5173896,2884089,2361573,2304630,2681738,6614316,0,0,{"$f":"SUM(D53:O53)","v":31002666},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,{"$f":"IF(D51=0,D10,0)","v":281659},266270,235451,0,0,0,0,0,0,0,190121,240336,{"$f":"SUM(D58:O58)","v":1213837},54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},0,0,208442,187635,165512,127903,132140,148628,218567,0,0,{"$f":"SUM(D59:O59)","v":1188827},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,{"$f":"D5","v":"Jan22"},{"$f":"E5","v":"Feb22"},{"$f":"F5","v":"Mar22"},"Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","Total",60]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":6269.76},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":6171.98},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":5573.7300000000005},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":4782.37},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":3435.38},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":3057.36},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":2500.64},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":2299.13},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":2357.25},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":3098.1},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":4753.04},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":5651.1200000000008},{"$f":"SUM(D65:O65)","v":49949.86},61]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":20353},9986,8995,8728,10166,10919,8143,6949,3677,9197,8384,{"$f":"P66-SUM(D66:N66)","v":11569.319999999992},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":117066.31999999999},62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["I-2 Gas Cost (Rate Effective )",null,null,0,{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0,null,64]
["I-4 Gas Cost (Rate Effective )",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,"ALLOCATION BASES",null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,"DEMAND",null,null,"OTHER COST",null,null,null,null,null,null,null,null,null,69]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1190761},{"$f":"D74/D76","v":0.96874262721061644},null,"Utah Sales",{"$f":"+P20","v":114531442},{"$f":"H74/H76","v":0.96785543529969142},null,null,null,null,null,null,null,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E147","v":38421},{"$f":"1-E74","v":3.1257372789383564E-2},null,"Wyoming Sales",{"$f":"+P39","v":3803836},{"$f":"1-I74","v":3.2144564700308575E-2},null,null,null,null,null,null,null,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E148","v":1229182},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":118335278},{"$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!D3","v":"2020-11-30"},{"$f":"+Expenses!E3","v":"2020-12-31"},{"$f":"+Expenses!F3","v":"2021-01-31"},{"$f":"+Expenses!G3","v":"2021-02-28"},{"$f":"+Expenses!H3","v":"2021-03-31"},{"$f":"+Expenses!I3","v":"2021-04-30"},{"$f":"+Expenses!J3","v":"2021-05-31"},{"$f":"+Expenses!K3","v":"2021-06-30"},{"$f":"+Expenses!L3","v":"2021-07-31"},{"$f":"+Expenses!M3","v":"2021-08-31"},{"$f":"+Expenses!N3","v":"2021-09-30"},{"$f":"+Expenses!O3","v":"2021-10-31"},{"$f":"Expenses!P3","v":"2021-10-31"},77]
["EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"Gas Use In Dth (Acct 810 & 812)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,"Other Revenue (Yearly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!D13","v":70956.2},{"$f":"Expenses!E13","v":68278.080000000002},{"$f":"Expenses!F13","v":108760.56},{"$f":"Expenses!G13","v":43976.21},{"$f":"Expenses!H13","v":58465.11},{"$f":"Expenses!I13","v":-243301.46},{"$f":"Expenses!J13","v":75365.960000000006},{"$f":"Expenses!K13","v":74786.67},{"$f":"Expenses!L13","v":67778},{"$f":"Expenses!M13","v":69108.570000000007},{"$f":"Expenses!N13","v":97129.99},{"$f":"Expenses!O13","v":97138.4},{"$f":"Expenses!P13","v":588442.28999999992},82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!D14","v":324058.92},{"$f":"Expenses!E14","v":398999.99},{"$f":"Expenses!F14","v":392828.82},{"$f":"Expenses!G14","v":569686.21},{"$f":"Expenses!H14","v":170620.23},{"$f":"Expenses!I14","v":653866.38},{"$f":"Expenses!J14","v":682856.11},{"$f":"Expenses!K14","v":634958.11},{"$f":"Expenses!L14","v":1627073},{"$f":"Expenses!M14","v":359.4},{"$f":"Expenses!N14","v":902433.39},{"$f":"Expenses!O14","v":2189382.9300000002},{"$f":"Expenses!P14","v":8547123.4900000002},83]
[null,"Gas Processed by Others (account 491)",null,{"$f":"Expenses!D22","v":0},{"$f":"Expenses!E22","v":0},{"$f":"Expenses!F22","v":0},{"$f":"Expenses!G22","v":0},{"$f":"Expenses!H22","v":0},{"$f":"Expenses!I22","v":0},{"$f":"Expenses!J22","v":0},{"$f":"Expenses!K22","v":0},{"$f":"Expenses!L22","v":0},{"$f":"Expenses!M22","v":0},{"$f":"Expenses!N22","v":0},{"$f":"Expenses!O22","v":0},{"$f":"Expenses!P22","v":0},84]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!D15","v":77456.160000000003},{"$f":"Expenses!E15","v":81027.899999999994},{"$f":"Expenses!F15","v":127457.95},{"$f":"Expenses!G15","v":138811.4},{"$f":"Expenses!H15","v":173241.55},{"$f":"Expenses!I15","v":166979.59},{"$f":"Expenses!J15","v":212549.49},{"$f":"Expenses!K15","v":203206.68},{"$f":"Expenses!L15","v":176274},{"$f":"Expenses!M15","v":251590.28},{"$f":"Expenses!N15","v":158052.51},{"$f":"Expenses!O15","v":152048.32000000001},{"$f":"Expenses!P15","v":1918695.83},85]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!D18","v":0},{"$f":"-Expenses!E18","v":0},{"$f":"-Expenses!F18","v":0},{"$f":"-Expenses!G18","v":0},{"$f":"-Expenses!H18","v":0},{"$f":"-Expenses!I18","v":0},{"$f":"-Expenses!J18","v":0},{"$f":"-Expenses!K18","v":0},{"$f":"-Expenses!L18","v":0},{"$f":"-Expenses!M18","v":0},{"$f":"-Expenses!N18","v":0},{"$f":"-Expenses!O18","v":0},{"$f":"-Expenses!P18","v":0},86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!D16","v":59951.56},{"$f":"Expenses!E16","v":342343.1},{"$f":"Expenses!F16","v":454451.08},{"$f":"Expenses!G16","v":401636.71},{"$f":"Expenses!H16","v":740806.43},{"$f":"Expenses!I16","v":1065587.95},{"$f":"Expenses!J16","v":358482.73},{"$f":"Expenses!K16","v":551110.84},{"$f":"Expenses!L16","v":937063},{"$f":"Expenses!M16","v":150108.45000000001},{"$f":"Expenses!N16","v":147551.81},{"$f":"Expenses!O16","v":1014606.72},{"$f":"Expenses!P16","v":6223700.3799999999},89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!D17","v":20243},{"$f":"Expenses!E17","v":22814},{"$f":"Expenses!F17","v":22185},{"$f":"Expenses!G17","v":19996},{"$f":"Expenses!H17","v":35003},{"$f":"Expenses!I17","v":27481},{"$f":"Expenses!J17","v":41794},{"$f":"Expenses!K17","v":37568},{"$f":"Expenses!L17","v":47511},{"$f":"Expenses!M17","v":4721},{"$f":"Expenses!N17","v":16848},{"$f":"Expenses!O17","v":115027},{"$f":"Expenses!P17","v":411191},90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",91]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",92]
["Accounts",null,{"$f":"'Rate Base'!D4","v":"2020-10-31"},{"$f":"'Rate Base'!E4","v":"2020-11-30"},{"$f":"'Rate Base'!F4","v":"2020-12-31"},{"$f":"'Rate Base'!G4","v":"2021-01-31"},{"$f":"'Rate Base'!H4","v":"2021-02-28"},{"$f":"'Rate Base'!I4","v":"2021-03-31"},{"$f":"'Rate Base'!J4","v":"2021-04-30"},{"$f":"'Rate Base'!K4","v":"2021-05-31"},{"$f":"'Rate Base'!L4","v":"2021-06-30"},{"$f":"'Rate Base'!M4","v":"2021-07-31"},{"$f":"'Rate Base'!N4","v":"2021-08-31"},{"$f":"'Rate Base'!O4","v":"2021-09-30"},{"$f":"'Rate Base'!P4","v":"2021-10-31"},"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",{"$f":"'Rate Base'!D11","v":49932603.17999997},{"$f":"'Rate Base'!E11","v":52970477.479999967},{"$f":"'Rate Base'!F11","v":45826911.24999997},{"$f":"'Rate Base'!G11","v":33652911.519999973},{"$f":"'Rate Base'!H11","v":21131351.049999975},{"$f":"'Rate Base'!I11","v":14010245.199999973},{"$f":"'Rate Base'!J11","v":11574315.839999974},{"$f":"'Rate Base'!K11","v":17495294.929999974},{"$f":"'Rate Base'!L11","v":23415459.209999971},{"$f":"'Rate Base'!M11","v":30738132.549999971},{"$f":"'Rate Base'!N11","v":35307557.589999974},{"$f":"'Rate Base'!O11","v":37462513.809999973},{"$f":"'Rate Base'!P11","v":49638760.35999997},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":31114237.683333308},95]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!D5","v":79968136},{"$f":"'Rate Base'!E5","v":79968136},{"$f":"'Rate Base'!F5","v":79968136},{"$f":"'Rate Base'!G5","v":79968136},{"$f":"'Rate Base'!H5","v":79968136},{"$f":"'Rate Base'!I5","v":79968136},{"$f":"'Rate Base'!J5","v":79968136},{"$f":"'Rate Base'!K5","v":79968136},{"$f":"'Rate Base'!L5","v":79968136},{"$f":"'Rate Base'!M5","v":79968136},{"$f":"'Rate Base'!N5","v":79968136},{"$f":"'Rate Base'!O5","v":79968136},{"$f":"'Rate Base'!P5","v":79968136},79968136,96]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!D7","v":-71030895},{"$f":"'Rate Base'!E7","v":-71094180},{"$f":"'Rate Base'!F7","v":-71102647},{"$f":"'Rate Base'!G7","v":-71145931},{"$f":"'Rate Base'!H7","v":-71234109},{"$f":"'Rate Base'!I7","v":-71303759},{"$f":"'Rate Base'!J7","v":-71373554},{"$f":"'Rate Base'!K7","v":-71443468},{"$f":"'Rate Base'!L7","v":-71513383},{"$f":"'Rate Base'!M7","v":-71572680},{"$f":"'Rate Base'!N7","v":-71641946},{"$f":"'Rate Base'!O7","v":-71711214},{"$f":"'Rate Base'!P7","v":-71780483},-71378546.666666672,97]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!D9","v":-6150277.6799999997},{"$f":"'Rate Base'!E9","v":-6150278.0199999996},{"$f":"'Rate Base'!F9","v":-6150278.3600000003},{"$f":"'Rate Base'!G9","v":-6150278.7000000002},{"$f":"'Rate Base'!H9","v":-6150279.04},{"$f":"'Rate Base'!I9","v":-6150277},{"$f":"'Rate Base'!J9","v":-6150277},{"$f":"'Rate Base'!K9","v":-6150277},{"$f":"'Rate Base'!L9","v":-6150277},{"$f":"'Rate Base'!M9","v":-6150277},{"$f":"'Rate Base'!N9","v":-6150277},{"$f":"'Rate Base'!O9","v":-6150277},{"$f":"'Rate Base'!P9","v":-6150277},-6150277.538333334,98]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!D13","v":0},{"$f":"'Rate Base'!E13","v":0},{"$f":"'Rate Base'!F13","v":0},{"$f":"'Rate Base'!G13","v":0},{"$f":"'Rate Base'!H13","v":0},{"$f":"'Rate Base'!I13","v":0},{"$f":"'Rate Base'!J13","v":0},{"$f":"'Rate Base'!K13","v":0},{"$f":"'Rate Base'!L13","v":0},{"$f":"'Rate Base'!M13","v":0},{"$f":"'Rate Base'!N13","v":0},{"$f":"'Rate Base'!O13","v":0},{"$f":"'Rate Base'!P13","v":0},0,99]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!D15","v":-29974877},{"$f":"'Rate Base'!E15","v":-31061650},{"$f":"'Rate Base'!F15","v":-32579975},{"$f":"'Rate Base'!G15","v":-32506432},{"$f":"'Rate Base'!H15","v":-32847926},{"$f":"'Rate Base'!I15","v":-33351414},{"$f":"'Rate Base'!J15","v":-33507390},{"$f":"'Rate Base'!K15","v":-33963163},{"$f":"'Rate Base'!L15","v":-31483079},{"$f":"'Rate Base'!M15","v":-31080075},{"$f":"'Rate Base'!N15","v":-24954142},{"$f":"'Rate Base'!O15","v":-24655106},{"$f":"'Rate Base'!P15","v":-25179711},-30797303.833333332,100]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!D17","v":-700755.31},{"$f":"'Rate Base'!E17","v":-700755.31},{"$f":"'Rate Base'!F17","v":-700755.31},{"$f":"'Rate Base'!G17","v":-700755.31},{"$f":"'Rate Base'!H17","v":-700755.31},{"$f":"'Rate Base'!I17","v":-700755},{"$f":"'Rate Base'!J17","v":-700755},{"$f":"'Rate Base'!K17","v":-700755},{"$f":"'Rate Base'!L17","v":-700755},{"$f":"'Rate Base'!M17","v":-700755},{"$f":"'Rate Base'!N17","v":-700755},{"$f":"'Rate Base'!O17","v":-700755},{"$f":"'Rate Base'!P17","v":-700755.31},-700755.12916666677,101]
[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,{"$f":"Expenses!P8","v":814564},null,"Thirteen month average",null,{"$f":"P100","v":79968136},{"$f":"P101","v":-71378546.666666672},{"$f":"P102","v":-6150277.538333334},{"$f":"P103","v":0},{"$f":"P104","v":-30797303.833333332},{"$f":"P105","v":-700755.12916666677},{"$f":"SUM(H108:M108)","v":-29058747.167500004},null,null,104]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!P10","v":0},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E266*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$266","v":-5037992.568},{"$f":"I108*'Other Inputs'!$E$266","v":4496848.4400000004},{"$f":"J108*'Other Inputs'!$E$266","v":387467.48491500004},null,null,null,{"$f":"SUM(H109:M109)","v":-153676.64308499952},null,null,105]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":-2599905.7191420654},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":-29212423.810585003},null,null,null,106]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":-1785341.7191420654},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E269&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.089)"},{"$f":"M110*'Other Inputs'!E269","v":-2599905.7191420654},null,null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E268&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.088)"},{"$f":"M110*'Other Inputs'!E268","v":-2570693.29533148},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",110]
[null,null,null,{"$f":"D5","v":"Jan22"},{"$f":"E5","v":"Feb22"},"Mar22","Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","Total",111]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":5318110.9883356001},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":4734413.9895263007},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":5155955.9884719998},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":4714367.9889090005},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":4794915.9886063002},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":4570853.9856287614},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":4609833.2859343756},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":4544697.3919592965},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":4344522.9917474706},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":4421616.5887503494},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":5019993.9866280481},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":5025489.7913976787},{"$f":"SUM(D120:O120)","v":57254772.965895176},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,{"$f":"'Monthly Inputs'!G24","v":0},{"$f":"'Monthly Inputs'!H24","v":0},{"$f":"'Monthly Inputs'!I24","v":0},{"$f":"'Monthly Inputs'!J24","v":0},{"$f":"'Monthly Inputs'!K24","v":0},{"$f":"'Monthly Inputs'!L24","v":0},{"$f":"'Monthly Inputs'!M24","v":0},{"$f":"'Monthly Inputs'!N24","v":0},{"$f":"'Monthly Inputs'!O24","v":40000},{"$f":"'Monthly Inputs'!P24","v":135000},{"$f":"'Monthly Inputs'!Q24","v":10996},{"$f":"'Monthly Inputs'!R24","v":90000},{"$f":"SUM(D123:O123)","v":275996},119]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":0},{"$f":"'Monthly Inputs'!H26","v":0},{"$f":"'Monthly Inputs'!I26","v":325000},{"$f":"'Monthly Inputs'!J26","v":0},{"$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":42000},{"$f":"'Monthly Inputs'!P26","v":280800},{"$f":"'Monthly Inputs'!Q26","v":0},{"$f":"'Monthly Inputs'!R26","v":37386},{"$f":"SUM(D124:O124)","v":685186},120]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":0},{"$f":"'Monthly Inputs'!H27","v":0},{"$f":"'Monthly Inputs'!I27","v":0},{"$f":"'Monthly Inputs'!J27","v":0},{"$f":"'Monthly Inputs'!K27","v":0},{"$f":"'Monthly Inputs'!L27","v":0},{"$f":"'Monthly Inputs'!M27","v":0},{"$f":"'Monthly Inputs'!N27","v":0},{"$f":"'Monthly Inputs'!O27","v":47500},{"$f":"'Monthly Inputs'!P27","v":45000},{"$f":"'Monthly Inputs'!Q27","v":0},{"$f":"'Monthly Inputs'!R27","v":272055},{"$f":"SUM(D125:O125)","v":364555},121]
[null,"Ryckman",null,{"$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,{"$f":"SUM(D123:D126)","v":0},{"$f":"SUM(E123:E126)","v":0},325000,0,0,0,0,0,129500,460800,10996,399441,1325737,123]
[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":945000},{"$f":"'Monthly Inputs'!K25","v":2418000.9999999995},{"$f":"'Monthly Inputs'!L25","v":2166181},{"$f":"'Monthly Inputs'!M25","v":1976476},{"$f":"'Monthly Inputs'!N25","v":2051859},{"$f":"'Monthly Inputs'!O25","v":1865632},{"$f":"'Monthly Inputs'!P25","v":1576854},{"$f":"'Monthly Inputs'!Q25","v":0},{"$f":"'Monthly Inputs'!R25","v":0},{"$f":"SUM(D128:O128)","v":13000003},124]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":0},{"$f":"SUM(E127:E128)","v":0},325000,945000,2418000.9999999995,2166181,1976476,2051859,1995132,2037654,10996,399441,{"$f":"SUM(P127:P128)","v":14325740},125]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G32","v":307500},{"$f":"'Monthly Inputs'!H32","v":13500},{"$f":"'Monthly Inputs'!I32","v":0},{"$f":"'Monthly Inputs'!J32","v":0},{"$f":"'Monthly Inputs'!K32","v":0},{"$f":"'Monthly Inputs'!L32","v":0},{"$f":"'Monthly Inputs'!M32","v":0},{"$f":"'Monthly Inputs'!N32","v":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},{"$f":"SUM(D131:O131)","v":321000},127]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":625000},{"$f":"'Monthly Inputs'!H34","v":60186},{"$f":"'Monthly Inputs'!I34","v":0},{"$f":"'Monthly Inputs'!J34","v":0},{"$f":"'Monthly Inputs'!K34","v":0},{"$f":"'Monthly Inputs'!L34","v":0},{"$f":"'Monthly Inputs'!M34","v":0},{"$f":"'Monthly Inputs'!N34","v":0},{"$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":685186},128]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G35","v":443498},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":0},{"$f":"'Monthly Inputs'!L35","v":0},{"$f":"'Monthly Inputs'!M35","v":0},{"$f":"'Monthly Inputs'!N35","v":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},{"$f":"SUM(D133:O133)","v":443498},129]
[null,"Ryckman",null,{"$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,{"$f":"SUM(D131:D134)","v":1375998},{"$f":"SUM(E131:E134)","v":73686},0,0,0,0,0,0,0,0,0,0,1449684,131]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":3410049.9999999995},{"$f":"'Monthly Inputs'!H33","v":3080045},{"$f":"'Monthly Inputs'!I33","v":1599106.0000000002},{"$f":"'Monthly Inputs'!J33","v":0},{"$f":"'Monthly Inputs'!K33","v":0},{"$f":"'Monthly Inputs'!L33","v":0},{"$f":"'Monthly Inputs'!M33","v":0},{"$f":"'Monthly Inputs'!N33","v":0},{"$f":"'Monthly Inputs'!O33","v":0},{"$f":"'Monthly Inputs'!P33","v":0},{"$f":"'Monthly Inputs'!Q33","v":2087659.0000000005},{"$f":"'Monthly Inputs'!R33","v":2672247},{"$f":"SUM(D136:O136)","v":12849107},132]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":4786048},3153731,1599106.0000000002,0,0,0,0,0,0,0,2087659.0000000005,2672247,14298791,133]
[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":"Jan22"},"Feb22","Mar22","Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","Total",137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138]
["Utah Sales",null,null,{"$f":"+D20","v":20719856},{"$f":"+E20","v":17401943},13407466,9229127,5389863,3078696,2518087,2462944,2859775,6866336,12080405,18516944,{"$f":"SUM(D143:O143)","v":114531442},139]
["Wyoming Sales",null,null,{"$f":"+D39","v":620618},562716,461114,335736,223941,111067,71178,71150,102758,240551,414894,588113,{"$f":"SUM(D144:O144)","v":3803836},140]
["Total Sales",null,null,{"$f":"+D143+D144","v":21340474},17964659,13868580,9564863,5613804,3189763,2589265,2534094,2962533,7106887,12495299,19105057,118335278,141]
[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,{"$f":"+D150-D145-D147","v":116296},{"$f":"+E150-E145-E147","v":97899},75577,52124,30593,17383,14110,13810,16144,38729,68094,{"$f":"+O150-O145-O147","v":104114},{"$f":"SUM(D148:O148)","v":644873},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$272),0)","v":21456770},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$272),0)","v":18062558},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$272),0)","v":13944157},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$272),0)","v":9616987},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$272),0)","v":5644397},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$272),0)","v":3207146},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$272),0)","v":2603375},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$272),0)","v":2547904},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$272),0)","v":2978677},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$272),0)","v":7145616},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$272),0)","v":12563393},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$272),0)","v":19209171},{"$f":"SUM(D150:O150)","v":118980151},146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
["Peaking Injection",null,null,{"$f":"+D127","v":0},0,325000,0,0,0,0,0,129500,460800,10996,399441,{"$f":"SUM(D152:O152)","v":1325737},148]
["Clay Basin Injection",null,null,{"$f":"+D128","v":0},0,0,945000,2418000.9999999995,2166181,1976476,2051859,1865632,1576854,0,0,{"$f":"SUM(D153:O153)","v":13000003},149]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G51","v":0},{"$f":"-'Monthly Inputs'!H51","v":0},{"$f":"-'Monthly Inputs'!I51","v":3510},{"$f":"-'Monthly Inputs'!J51","v":12908.7},{"$f":"-'Monthly Inputs'!K51","v":33029.893659999994},{"$f":"-'Monthly Inputs'!L51","v":29590.032460000002},{"$f":"-'Monthly Inputs'!M51","v":26998.66216},{"$f":"-'Monthly Inputs'!N51","v":28028.393940000002},{"$f":"-'Monthly Inputs'!O51","v":27735.383119999999},{"$f":"-'Monthly Inputs'!P51","v":27236.465639999999},{"$f":"-'Monthly Inputs'!Q51","v":108.86040000000001},{"$f":"-'Monthly Inputs'!R51","v":9320.3912999999993},{"$f":"SUM(D154:O154)","v":198466.78268000003},150]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":21456770},{"$f":"SUM(E150:E154)","v":18062558},14272667,10574895.699999999,{"$f":"SUM(H150:H154)","v":8095427.8936599996},5402917.0324600004,4606849.6621599998,4627791.3939399999,5001544.3831200004,9210506.4656399991,12574497.860400001,{"$f":"SUM(O150:O154)","v":19617932.3913},{"$f":"SUM(D155:O155)","v":133504357.78268},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,{"$f":"D5","v":"Jan22"},"Feb22","Mar22","Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","Total",154]
["Company Production",null,null,{"$f":"+D120","v":5318110.9883356001},{"$f":"+E120","v":4734413.9895263007},5155955.9884719998,4714367.9889090005,4794915.9886063002,4570853.9856287614,4609833.2859343756,4544697.3919592965,4344522.9917474706,4421616.5887503494,5019993.9866280481,5025489.7913976787,{"$f":"SUM(D159:O159)","v":57254772.965895176},155]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-166723},{"$f":"ROUND(E159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-148424},{"$f":"ROUND(F159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-161639},{"$f":"ROUND(G159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-147795},{"$f":"ROUND(H159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-150321},{"$f":"ROUND(I159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-143296},{"$f":"ROUND(J159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-144518},{"$f":"ROUND(K159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-142476},{"$f":"ROUND(L159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-136201},{"$f":"ROUND(M159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-138618},{"$f":"ROUND(N159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-157377},{"$f":"ROUND(O159*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-157549},{"$f":"SUM(D160:O160)","v":-1794937},156]
["Company Production @ City Gate",null,null,{"$f":"SUM(D159:D160)","v":5151387.9883356001},{"$f":"SUM(E159:E160)","v":4585989.9895263007},4994316.9884719998,4566572.9889090005,4644594.9886063002,4427557.9856287614,4465315.2859343756,4402221.3919592965,4208321.9917474706,4282998.5887503494,4862616.9866280481,4867940.7913976787,{"$f":"SUM(D161:O161)","v":55459835.965895176},157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":1375998},73686,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D163:O163)","v":1449684},159]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":3410049.9999999995},3080045,1599106.0000000002,0,0,0,0,0,0,0,2087659.0000000005,2672247,{"$f":"SUM(D164:O164)","v":12849107},160]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G67+'Monthly Inputs'!G59","v":-93733.43075},{"$f":"'Monthly Inputs'!H67+'Monthly Inputs'!H59","v":-44567.608515},{"$f":"'Monthly Inputs'!I67+'Monthly Inputs'!I59","v":-21822.999582},{"$f":"'Monthly Inputs'!J67+'Monthly Inputs'!J59","v":0},{"$f":"'Monthly Inputs'!K67+'Monthly Inputs'!K59","v":0},{"$f":"'Monthly Inputs'!L67+'Monthly Inputs'!L59","v":0},{"$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":-28490.282373000005},{"$f":"'Monthly Inputs'!R67+'Monthly Inputs'!R59","v":-36468.154809},{"$f":"SUM(D165:O165)","v":-225082.47602899998},161]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G51","v":0},{"$f":"'Monthly Inputs'!H51","v":0},{"$f":"'Monthly Inputs'!I51","v":-3510},{"$f":"'Monthly Inputs'!J51","v":-12908.7},{"$f":"'Monthly Inputs'!K51","v":-33029.893659999994},{"$f":"'Monthly Inputs'!L51","v":-29590.032460000002},{"$f":"'Monthly Inputs'!M51","v":-26998.66216},{"$f":"'Monthly Inputs'!N51","v":-28028.393940000002},{"$f":"'Monthly Inputs'!O51","v":-27735.383119999999},{"$f":"'Monthly Inputs'!P51","v":-27236.465639999999},{"$f":"'Monthly Inputs'!Q51","v":-108.86040000000001},{"$f":"'Monthly Inputs'!R51","v":-9320.3912999999993},{"$f":"SUM(D166:O166)","v":-198466.78268000003},162]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D163:D166)","v":4692314.5692499997},{"$f":"SUM(E163:E166)","v":3109163.391485},1573773.0004180002,-12908.7,-33029.893659999994,-29590.032460000002,-26998.66216,-28028.393940000002,-27735.383119999999,-27236.465639999999,2059059.8572270006,2626458.4538910002,13875241.741291001,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D161-D167-D154","v":11613067.442414399},{"$f":"E155-E161-E167-E154","v":10367404.618988698},7701067.0111100003,6008322.7110909987,3450832.9050536994,975359.04683123901,141534.37622562423,225570.00198070332,793222.39137252979,4927507.8768896498,5652712.1561449524,12114212.754711321,{"$f":"SUM(D169:O169)","v":63970813.292813808},165]
["   Gas Reimbursement",null,null,{"$f":"+D171-D169","v":135103.55758560076},{"$f":"+E171-E169","v":120612.38101130165},89592.988889999688,69899.288909001276,40146.094946300611,11346.953168760985,1646.6237743757665,2623.9980192966759,9228.6086274702102,57325.123110350221,65762.843855047598,140934.24528867938,{"$f":"SUM(D170:O170)","v":744222.70718618482},166]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D169/(1-'Other Inputs'!$E$275),0)","v":11748171},{"$f":"ROUND(E169/(1-'Other Inputs'!$E$275),0)","v":10488017},{"$f":"ROUND(F169/(1-'Other Inputs'!$E$275),0)","v":7790660},{"$f":"ROUND(G169/(1-'Other Inputs'!$E$275),0)","v":6078222},{"$f":"ROUND(H169/(1-'Other Inputs'!$E$275),0)","v":3490979},{"$f":"ROUND(I169/(1-'Other Inputs'!$E$275),0)","v":986706},{"$f":"ROUND(J169/(1-'Other Inputs'!$E$275),0)","v":143181},{"$f":"ROUND(K169/(1-'Other Inputs'!$E$275),0)","v":228194},{"$f":"ROUND(L169/(1-'Other Inputs'!$E$275),0)","v":802451},{"$f":"ROUND(M169/(1-'Other Inputs'!$E$275),0)","v":4984833},{"$f":"ROUND(N169/(1-'Other Inputs'!$E$275),0)","v":5718475},{"$f":"ROUND(O169/(1-'Other Inputs'!$E$275),0)","v":12255147},{"$f":"SUM(D171:O171)","v":64715036},167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
["Transported Volumes - total",null,null,{"$f":"+D161+D169+D137+D165","v":21456769.999999996},{"$f":"+E161+E169+E137+E165","v":18062557.999999996},{"$f":"+F161+F169+F137+F165","v":14272667},10574895.699999999,{"$f":"+H161+H169+H137+H165","v":8095427.8936599996},5402917.0324600004,4606849.6621599998,4627791.3939399999,5001544.3831200004,9210506.4656399991,12574497.860400001,19617932.391299997,{"$f":"+P161+P169+P137+P165","v":133504357.78267999},169]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":3964844.0583286653},{"$f":"HLOOKUP(MONTH(E5),kernrivertrans,6,FALSE)","v":3581149.4720387943},2768767.5008357009,792914.26116474997,{"$f":"HLOOKUP(MONTH(H5),kernrivertrans,6,FALSE)","v":819344.7365369082},792914.26116474997,{"$f":"HLOOKUP(MONTH(J5),kernrivertrans,6,FALSE)","v":819344.7365369082},819344.7365369082,792914.26116474997,819344.7365369082,2679452.4201635816,3964844.0583286653,null,170]
["Storage Fuel %",null,{"$f":"(P154-P166)/(P163+P164+P152+P153)","v":1.3866901971599118E-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,{"$f":"D159/(D171+D159)","v":0.3116150894477428},0.31101563165461449,{"$f":"F159/(F171+F159)","v":0.39824738704407359},0.43681525877974781,{"$f":"H159/(H171+H159)","v":0.57868413674076891},0.82245697706340315,0.96987574802295118,0.95218956786143727,0.84409266468285449,0.47006222135484416,0.46747762580300195,{"$f":"O159/(O171+O159)","v":0.29081623854853389},{"$f":"P159/(P171+P159)","v":0.46941758334560135},173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174]
["Peak Hour Service",null,null,{"$f":"IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!D$20*16*'Other Inputs'!$F$21,0)+IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":528000.70344347833},{"$f":"IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!E$20*16*'Other Inputs'!$F$21,0)+IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":286647.09864347836},{"$f":"IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!F$20*31*'Other Inputs'!$F$21,0)+IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!G$20*31*'Other Inputs'!$F$21,0)+IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!H$20*14*'Other Inputs'!$F$21,0)+IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!$D$23*14*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!I$20*16*'Other Inputs'!$F$21,0)+IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!J$20*16*'Other Inputs'!$F$21,0)+IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!K$20*16*'Other Inputs'!$F$21,0)+IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!L$20*16*'Other Inputs'!$F$21,0)+IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!M$20*16*'Other Inputs'!$F$21,0)+IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!N$20*16*'Other Inputs'!$F$21,0)+IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":286621.91304347833},{"$f":"IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!O$20*16*'Other Inputs'!$F$21,0)+IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":286621.91304347833},{"$f":"SUM(D179:O179)","v":1387891.6281739133},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,{"$f":"'Monthly Inputs'!G83","v":1263171.0000000002},{"$f":"'Monthly Inputs'!H83","v":1408016.9999999979},{"$f":"'Monthly Inputs'!I83","v":6860660},{"$f":"'Monthly Inputs'!J83","v":5178222.0000000009},{"$f":"'Monthly Inputs'!K83","v":3102498},{"$f":"'Monthly Inputs'!L83","v":704763},{"$f":"'Monthly Inputs'!M83","v":0},{"$f":"'Monthly Inputs'!N83","v":174593},{"$f":"'Monthly Inputs'!O83","v":802450.99999999988},{"$f":"'Monthly Inputs'!P83","v":4578141},{"$f":"'Monthly Inputs'!Q83","v":3631907},{"$f":"'Monthly Inputs'!R83","v":7705147},{"$f":"SUM(D182:O182)","v":35409570},178]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G84","v":7023230.7600000007},{"$f":"'Monthly Inputs'!H84","v":7096405.6799999895},{"$f":"'Monthly Inputs'!I84","v":30529937},{"$f":"'Monthly Inputs'!J84","v":18900510.300000004},{"$f":"'Monthly Inputs'!K84","v":10610543.16},{"$f":"'Monthly Inputs'!L84","v":2269336.8600000003},{"$f":"'Monthly Inputs'!M84","v":0},{"$f":"'Monthly Inputs'!N84","v":619805.15},{"$f":"'Monthly Inputs'!O84","v":2840676.5399999996},{"$f":"'Monthly Inputs'!P84","v":15977712.090000002},{"$f":"'Monthly Inputs'!Q84","v":13764927.529999999},{"$f":"'Monthly Inputs'!R84","v":31899308.579999998},{"$f":"SUM(D183:O183)","v":141532393.65000001},179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G92+'Monthly Inputs'!G96","v":7285000},{"$f":"'Monthly Inputs'!H92+'Monthly Inputs'!H96","v":6580000},{"$f":"'Monthly Inputs'!I92+'Monthly Inputs'!I96","v":930000},{"$f":"'Monthly Inputs'!J92+'Monthly Inputs'!J96","v":900000},{"$f":"'Monthly Inputs'!K92+'Monthly Inputs'!K96","v":0},{"$f":"'Monthly Inputs'!L92+'Monthly Inputs'!L96","v":0},{"$f":"'Monthly Inputs'!M92+'Monthly Inputs'!M96","v":0},{"$f":"'Monthly Inputs'!N92+'Monthly Inputs'!N96","v":0},{"$f":"'Monthly Inputs'!O92+'Monthly Inputs'!O96","v":0},{"$f":"'Monthly Inputs'!P92+'Monthly Inputs'!P96","v":0},{"$f":"'Monthly Inputs'!Q92+'Monthly Inputs'!Q96","v":0},{"$f":"'Monthly Inputs'!R92+'Monthly Inputs'!R96","v":1550000},{"$f":"SUM(D185:O185)","v":17245000},181]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G93+'Monthly Inputs'!G94+'Monthly Inputs'!G97","v":42097370.31028571},{"$f":"'Monthly Inputs'!H93+'Monthly Inputs'!H94+'Monthly Inputs'!H97","v":35706763.232000001},{"$f":"'Monthly Inputs'!I93+'Monthly Inputs'!I94+'Monthly Inputs'!I97","v":4488834.1221428569},{"$f":"'Monthly Inputs'!J93+'Monthly Inputs'!J94+'Monthly Inputs'!J97","v":3602820.7928571426},{"$f":"'Monthly Inputs'!K93+'Monthly Inputs'!K94+'Monthly Inputs'!K97","v":0},{"$f":"'Monthly Inputs'!L93+'Monthly Inputs'!L94+'Monthly Inputs'!L97","v":0},{"$f":"'Monthly Inputs'!M93+'Monthly Inputs'!M94+'Monthly Inputs'!M97","v":0},{"$f":"'Monthly Inputs'!N93+'Monthly Inputs'!N94+'Monthly Inputs'!N97","v":0},{"$f":"'Monthly Inputs'!O93+'Monthly Inputs'!O94+'Monthly Inputs'!O97","v":0},{"$f":"'Monthly Inputs'!P93+'Monthly Inputs'!P94+'Monthly Inputs'!P97","v":0},{"$f":"'Monthly Inputs'!Q93+'Monthly Inputs'!Q94+'Monthly Inputs'!Q97","v":0},{"$f":"'Monthly Inputs'!R93+'Monthly Inputs'!R94+'Monthly Inputs'!R97","v":6601404},{"$f":"SUM(D186:O186)","v":92497192.457285702},182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G89","v":3200000},{"$f":"'Monthly Inputs'!H89","v":2500000},{"$f":"'Monthly Inputs'!I89","v":0},{"$f":"'Monthly Inputs'!J89","v":0},{"$f":"'Monthly Inputs'!K89","v":0},{"$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":3000000},{"$f":"SUM(D188:O188)","v":8700000},184]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G90","v":28434300.088888891},{"$f":"'Monthly Inputs'!H90","v":20146429.761904769},{"$f":"'Monthly Inputs'!I90","v":0},{"$f":"'Monthly Inputs'!J90","v":0},{"$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},{"$f":"'Monthly Inputs'!R90","v":19880914.642857146},{"$f":"SUM(D189:O189)","v":68461644.493650809},185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
["Future Purchases",null,null,{"$f":"+D171-D182-D185-D188","v":0},0,0,-9.3132257461547852E-10,388481,281943,143181,53601,1.1641532182693481E-10,406692,2086568,0,{"$f":"SUM(D191:O191)","v":3360465.9999999991},187]
["Future Purchases Cost",null,null,{"$f":"ROUND(D191*D199,0)","v":0},{"$f":"ROUND(E191*E199,0)","v":0},{"$f":"ROUND(F191*F199,0)","v":0},{"$f":"ROUND(G191*G199,0)","v":0},{"$f":"ROUND(H191*H199,0)","v":1336375},913495,479656,191356,0,1427489,7949824,0,{"$f":"SUM(D192:O192)","v":12298195},188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
["Total Purchases Cost",null,null,{"$f":"+D183+D186+D189+D192","v":77554901.159174591},62949598.673904762,35018771.122142859,22503331.092857148,11946918.16,3182831.8600000003,479656,811161.15,2840676.5399999996,17405201.090000004,21714751.530000001,58381627.222857147,314789425.60093653,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192]
["Gas Cost Purchases",null,null,{"$f":"IF(D171=0,0,ROUND(D194/D171,5))","v":6.6014400000000002},6.0020499999999997,4.4949700000000004,3.7022900000000001,3.4222299999999999,3.2257099999999999,3.35,3.5547,3.54,3.4916299999999998,3.7972999999999999,4.7638499999999997,null,193]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":3.9811805707712273},{"$f":"+D198","v":3.9811805707712273},3.9811805707712273,3.9811805707712273,3.9811805707712273,3.9811805707712273,3.9811805707712273,3.9811805707712273,3.9811805707712273,3.9811805707712273,3.9811805707712273,3.9811805707712273,null,194]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E185,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D231+'Other Inputs'!$E$185","v":5.5799999999999992},{"$f":"+E231+'Other Inputs'!$E$185","v":5.0599999999999996},{"$f":"+F231+'Other Inputs'!$E$185","v":4.47},{"$f":"+G231+'Other Inputs'!$E$185","v":3.67},{"$f":"+H231+'Other Inputs'!$E$185","v":3.44},{"$f":"+I231+'Other Inputs'!$E$185","v":3.24},{"$f":"+J231+'Other Inputs'!$E$185","v":3.35},{"$f":"+K231+'Other Inputs'!$E$185","v":3.57},{"$f":"+L231+'Other Inputs'!$E$185","v":3.56},{"$f":"+M231+'Other Inputs'!$E$185","v":3.5100000000000002},{"$f":"+N231+'Other Inputs'!$E$185","v":3.81},{"$f":"+O231+'Other Inputs'!$E$185","v":4.1599999999999993},null,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
["System Production",null,null,{"$f":"+D161","v":5151387.9883356001},4585989.9895263007,4994316.9884719998,4566572.9889090005,4644594.9886063002,4427557.9856287614,4465315.2859343756,4402221.3919592965,4208321.9917474706,4282998.5887503494,4862616.9866280481,4867940.7913976787,{"$f":"SUM(D201:O201)","v":55459835.965895176},197]
["System Purchases",null,null,{"$f":"+D169","v":11613067.442414399},10367404.618988698,7701067.0111100003,6008322.7110909987,3450832.9050536994,975359.04683123901,141534.37622562423,225570.00198070332,793222.39137252979,4927507.8768896498,5652712.1561449524,12114212.754711321,{"$f":"SUM(D202:O202)","v":63970813.292813808},198]
["System Gathering of Production",null,null,{"$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$190","v":0},199]
["System Birch Creek Gathering",null,null,{"$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$175","v":0},200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Utah Production",null,null,{"$f":"ROUND(D201*$I$74,0)","v":4985799},4438575,4833777,4419782,4495297,4285236,4321780,4260714,4073047,4145323,4706310,4711463,{"$f":"SUM(D206:O206)","v":53677103},202]
["Utah Purchases",null,null,{"$f":"ROUND(D202*$I$74,0)","v":11239770},10034149,7453520,5815188,3339907,944007,136985,218319,767725,4769115,5471008,11724807,{"$f":"SUM(D207:O207)","v":61914500},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,{"$f":"+D201-D206","v":165588.98833560012},147414.98952630069,160539.98847199976,146790.98890900053,149297.9886063002,142321.98562876135,143535.2859343756,141507.39195929654,135274.99174747057,137675.58875034936,156306.98662804812,156477.79139767867,{"$f":"SUM(D211:O211)","v":1782732.9658951815},207]
["Wyoming Purchases",null,null,{"$f":"+D202-D207","v":373297.44241439924},333255.61898869835,247547.01111000031,193134.71109099872,110925.90505369939,31352.046831239015,4549.3762256242335,7251.0019807033241,25497.39137252979,158392.87688964978,181704.1561449524,389405.75471132062,{"$f":"SUM(D212:O212)","v":2056313.2928138152},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,{"$f":"D34","v":18591},18231,16028,13114,8154,6762,4712,3970,4184,6912,13006,16313,129977]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D219:D220)","v":18591},{"$f":"SUM(E219:E220)","v":18231},16028,13114,8154,6762,4712,3970,4184,6912,13006,16313,129977]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G79","v":5.56},{"$f":"'Monthly Inputs'!H79","v":5.04},{"$f":"'Monthly Inputs'!I79","v":4.45},{"$f":"'Monthly Inputs'!J79","v":3.65},{"$f":"'Monthly Inputs'!K79","v":3.42},{"$f":"'Monthly Inputs'!L79","v":3.22},{"$f":"'Monthly Inputs'!M79","v":3.33},{"$f":"'Monthly Inputs'!N79","v":3.55},{"$f":"'Monthly Inputs'!O79","v":3.54},{"$f":"'Monthly Inputs'!P79","v":3.49},{"$f":"'Monthly Inputs'!Q79","v":3.79},{"$f":"'Monthly Inputs'!R79","v":4.1399999999999997}]
[null,null,null,{"$f":"D221*D223","v":103365.95999999999},{"$f":"E221*E223","v":91884.24},71324.600000000006,47866.1,27886.68,21773.640000000003,15690.960000000001,14093.5,14811.36,24122.880000000001,49292.74,67535.819999999992,{"$f":"SUM(D224:O224)","v":549648.48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P224/P221","v":4.2288134054486566}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$273","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$275","v":0.98850000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P225/P226/P227","v":4.3431578949273559}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":39159},34325,28274,22094,14665,13022,10282,10282,12438,16059,24184,36835,261619]
[null,{"$f":"B223","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G79","v":5.56},{"$f":"'Monthly Inputs'!H79","v":5.04},{"$f":"'Monthly Inputs'!I79","v":4.45},{"$f":"'Monthly Inputs'!J79","v":3.65},{"$f":"'Monthly Inputs'!K79","v":3.42},{"$f":"'Monthly Inputs'!L79","v":3.22},{"$f":"'Monthly Inputs'!M79","v":3.33},{"$f":"'Monthly Inputs'!N79","v":3.55},{"$f":"'Monthly Inputs'!O79","v":3.54},{"$f":"'Monthly Inputs'!P79","v":3.49},{"$f":"'Monthly Inputs'!Q79","v":3.79},{"$f":"'Monthly Inputs'!R79","v":4.1399999999999997}]
[null,null,null,{"$f":"D230*D231","v":217724.03999999998},{"$f":"E230*E231","v":172998},125819.3,80643.099999999991,50154.299999999996,41930.840000000004,34239.06,36501.1,44030.520000000004,56045.91,91657.36,{"$f":"O230*O231","v":152496.9},{"$f":"SUM(D232:O232)","v":1104240.43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P232/P230","v":4.2207960048773216}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$272","v":0.99458000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$275","v":0.98850000000000005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P233/P234/P235","v":4.2931688282380449}]
[]
[null,null,null,{"$f":"MONTH(D240)","v":1},{"$f":"MONTH(E240)","v":2},{"$f":"MONTH(F240)","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"+D5","v":"Jan22"},"Feb22","Mar22","Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22"]
[null,null,null,{"$f":"VLOOKUP(MONTH(D240),$C$250:$E$261,2,FALSE)","v":31},{"$f":"VLOOKUP(MONTH(E240),$C$250:$E$261,2,FALSE)","v":28},31,30,31,30,31,31,30,31,30,31]
[null,null,null,{"$f":"VLOOKUP(MONTH(D240),$C$250:$E$261,3,FALSE)","v":168810},{"$f":"VLOOKUP(MONTH(E240),$C$250:$E$261,3,FALSE)","v":168810},117885,34885,34885,34885,34885,34885,34885,34885,117885,168810]
[null,null,null,{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261},{"$f":"'Other Inputs'!$C$73","v":0.75764584698748261}]
[null,null,null,{"$f":"D241*D242*D243","v":3964844.0583286653},3581149.4720387943,2768767.5008357009,792914.26116474997,819344.7365369082,792914.26116474997,819344.7365369082,819344.7365369082,792914.26116474997,819344.7365369082,2679452.4201635816,3964844.0583286653,{"$f":"SUM(D244:O244)","v":22615179.239337299}]
[]
[]
[]
[]
[null,null,"Month","Days","Trans Dths"]
[null,null,1,31,168810]
[null,null,2,28,168810]
[null,null,3,31,117885]
[null,null,4,30,34885]
[null,null,5,31,34885]
[null,null,6,30,34885]
[null,null,7,31,34885]
[null,null,8,31,34885]
[null,null,9,30,34885]
[null,null,10,31,34885]
[null,null,11,30,117885]
[null,null,12,31,168810]
[null,null,"Total",null,{"$f":"SUM(E250:E261)","v":986395}]

{"sheet":"CET & DSM","index":6,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":true,"merged":[[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":{"$error":"#REF!"}},{"$f":"J20-B11","v":{"$error":"#REF!"}},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B20","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(B6/D6,5)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,null,null,"New DNG",null,null,null,"% Change",null,null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"D20","v":{"$error":"#REF!"}},null,null,null,{"$f":"D11+B11","v":{"$error":"#REF!"}},null,null,null,{"$f":"P5","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$100","v":"2021-12-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$104","v":6.75},{"$f":"'Other Inputs'!$G$104","v":6.75},{"$f":"'Other Inputs'!$G$104","v":6.75},{"$f":"'Other Inputs'!$G$104","v":6.75},{"$f":"'Ut 1.6 Source'!$C$18","v":6.75}]
["Utah GS","Dth","Base DNG","DNG Revenue",null,null,null,"CET Rate",null,"Revenue",null,"DNG Rate",null,"Revenue",null,"CET Rate","CET Amort"]
["Block 1 Summer",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!E256","v":1.94617},{"$f":"B16*C16","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND((J16/B16),5)","v":{"$error":"#REF!"}},null,{"$f":"D16*$P$5","v":{"$error":"#REF!"}},null,{"$f":"C16+H16","v":{"$error":"#REF!"}},null,{"$f":"L16*B16","v":{"$error":"#REF!"}},null,{"$f":"ROUND(H16,5)","v":{"$error":"#REF!"}},{"$f":"B16*P16","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"N24","v":{"$error":"#REF!"}},{"$f":"N31","v":{"$error":"#REF!"}},{"$f":"N38","v":{"$error":"#REF!"}},{"$f":"N45","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!E257","v":0.74377000000000004},{"$f":"B17*C17","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND((J17/B17),5)","v":{"$error":"#REF!"}},null,{"$f":"D17*$P$5","v":{"$error":"#REF!"}},null,{"$f":"C17+H17","v":{"$error":"#REF!"}},null,{"$f":"L17*B17","v":{"$error":"#REF!"}},null,{"$f":"ROUND(H17,5)","v":{"$error":"#REF!"}},{"$f":"B17*P17","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!E258","v":2.6480100000000002},{"$f":"B18*C18","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND((J18/B18),5)","v":{"$error":"#REF!"}},null,{"$f":"D18*$P$5","v":{"$error":"#REF!"}},null,{"$f":"C18+H18","v":{"$error":"#REF!"}},null,{"$f":"L18*B18","v":{"$error":"#REF!"}},null,{"$f":"ROUND(H18,5)","v":{"$error":"#REF!"}},{"$f":"B18*P18","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":8.9788700000000006},{"$f":"N26","v":{"$error":"#REF!"}},{"$f":"N33","v":{"$error":"#REF!"}},{"$f":"N40","v":{"$error":"#REF!"}},{"$f":"N47","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!E259","v":1.4456100000000001},{"$f":"B19*C19","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND((J19/B19),5)","v":{"$error":"#REF!"}},null,{"$f":"D19*$P$5","v":{"$error":"#REF!"}},null,{"$f":"C19+H19","v":{"$error":"#REF!"}},null,{"$f":"L19*B19","v":{"$error":"#REF!"}},null,{"$f":"ROUND(H19,5)","v":{"$error":"#REF!"}},{"$f":"B19*P19","v":{"$error":"#REF!"}}]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D16:D19)","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"B11","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(N16:N19)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(Q16:Q19)","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F8","v":"2022-01-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2021-12-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$f":"$H$16","v":{"$error":"#REF!"}},0.44103999999999999,1.519E-2,2.9080000000000002E-2,null,{"$f":"SUM(B24:F24)","v":{"$error":"#REF!"}},0.55715000000000003,1.244E-2,null,4.2133900000000004,0.14066999999999999,{"$f":"SUM(H24:M24)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"N24-P24","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":0.74377000000000004},{"$f":"$H$17","v":{"$error":"#REF!"}},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.0800000000000001E-2,null,{"$f":"SUM(B25:F25)","v":{"$error":"#REF!"}},{"$f":"I24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H25:M25)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":6.4194000000000004},{"$f":"N25-P25","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":2.6480100000000002},{"$f":"$H$18","v":{"$error":"#REF!"}},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},3.4529999999999998E-2,null,{"$f":"SUM(B26:F26)","v":{"$error":"#REF!"}},1.18665,2.6509999999999999E-2,null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H26:M26)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":8.9788700000000006},{"$f":"N26-P26","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.4456100000000001},{"$f":"$H$19","v":{"$error":"#REF!"}},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.434E-2,null,{"$f":"SUM(B27:F27)","v":{"$error":"#REF!"}},{"$f":"I26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H27:M27)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":7.7051299999999996},{"$f":"N27-P27","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2022-01-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2021-12-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},-5.9900000000000002E-2,{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B31:F31)","v":{"$error":"#REF!"}},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H31:M31)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"N31-P31","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":0.74377000000000004},-2.2239999999999999E-2,{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B32:F32)","v":{"$error":"#REF!"}},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J25","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H32:M32)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":6.4194000000000004},{"$f":"N32-P32","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":2.6480100000000002},-7.1120000000000003E-2,{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B33:F33)","v":{"$error":"#REF!"}},{"$f":"$I$26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H33:M33)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":8.9788700000000006},{"$f":"N33-P33","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.4456100000000001},-2.9530000000000001E-2,{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B34:F34)","v":{"$error":"#REF!"}},{"$f":"$I$26","v":1.18665},{"$f":"J27","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H34:M34)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":7.7051299999999996},{"$f":"N34-P34","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2022-01-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2021-12-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$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,{"$f":"SUM(B38:F38)","v":2.3715799999999998},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$29","v":4.6196000000000002},{"$f":"'Ut 1.5 p1'!$F$30","v":0.57020000000000004},{"$f":"SUM(H38:M38)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"N38-P38","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":0.74377000000000004},{"$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,{"$f":"SUM(B39:F39)","v":1.1885600000000001},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$29","v":4.6196000000000002},{"$f":"'Ut 1.5 p1'!$F$30","v":0.57020000000000004},{"$f":"SUM(H39:M39)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":6.4194000000000004},{"$f":"N39-P39","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":2.6480100000000002},{"$f":"C33","v":-7.1120000000000003E-2},{"$f":"D26","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B40:F40)","v":3.0676500000000004},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$29","v":4.6196000000000002},{"$f":"'Ut 1.5 p1'!$F$30","v":0.57020000000000004},{"$f":"SUM(H40:M40)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":8.9788700000000006},{"$f":"N40-P40","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.4456100000000001},{"$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,{"$f":"SUM(B41:F41)","v":1.8866500000000002},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$29","v":4.6196000000000002},{"$f":"'Ut 1.5 p1'!$F$30","v":0.57020000000000004},{"$f":"SUM(H41:M41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":7.7051299999999996},{"$f":"N41-P41","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2022-01-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2021-12-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$f":"$H$16","v":{"$error":"#REF!"}},{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F38","v":2.9080000000000002E-2},null,{"$f":"SUM(B45:F45)","v":{"$error":"#REF!"}},{"$f":"I38","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$31","v":5.1898},null,{"$f":"SUM(H45:L45)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.6931500000000002},{"$f":"N45-P45","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":0.74377000000000004},{"$f":"$H$17","v":{"$error":"#REF!"}},{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F39","v":1.0800000000000001E-2},null,{"$f":"SUM(B46:F46)","v":{"$error":"#REF!"}},{"$f":"I39","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L$45","v":5.1898},null,{"$f":"SUM(H46:L46)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":6.4194000000000004},{"$f":"N46-P46","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":2.6480100000000002},{"$f":"$H$18","v":{"$error":"#REF!"}},{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F40","v":3.4529999999999998E-2},null,{"$f":"SUM(B47:F47)","v":{"$error":"#REF!"}},{"$f":"I40","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L$45","v":5.1898},null,{"$f":"SUM(H47:L47)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":8.9788700000000006},{"$f":"N47-P47","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.4456100000000001},{"$f":"$H$19","v":{"$error":"#REF!"}},{"$f":"$H$6","v":{"$error":"#REF!"}},{"$f":"$E$24","v":1.519E-2},{"$f":"F41","v":1.434E-2},null,{"$f":"SUM(B48:F48)","v":{"$error":"#REF!"}},{"$f":"I41","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"$L$45","v":5.1898},null,{"$f":"SUM(H48:L48)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":7.7051299999999996},{"$f":"N48-P48","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2021-12-01"},{"$f":"N43","v":"2022-01-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":140.54},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$f":"D53-C53","v":{"$error":"#REF!"}}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":118.99},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":97.44},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":70.599999999999994},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,40.6,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["June",3.1,30.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,22.14,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,20.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,22.14,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,30.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":63.32},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":110.01},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":767.58},{"$f":"SUM(D53:D64)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H53:H64)","v":{"$error":"#REF!"}},null,{"$f":"H65/C65","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2021-12-01"},{"$f":"D52","v":"2022-01-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":140.54},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$f":"D71-C71","v":{"$error":"#REF!"}}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":118.99},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":97.44},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":70.599999999999994},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,40.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,30.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,22.14,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,20.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,22.14,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,30.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":63.32},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":110.01},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":767.58},{"$f":"SUM(D71:D82)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H71:H82)","v":{"$error":"#REF!"}},null,{"$f":"H83/C83","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2021-12-01"},{"$f":"D70","v":"2022-01-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":140.54},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$f":"D89-C89","v":{"$error":"#REF!"}}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":118.99},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":97.44},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":70.599999999999994},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,40.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,30.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,22.14,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,20.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,22.14,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,30.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":63.32},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":110.01},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":767.58},{"$f":"SUM(D89:D100)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H89:H100)","v":{"$error":"#REF!"}},null,{"$f":"H101/C101","v":{"$error":"#REF!"}}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2021-12-01"},{"$f":"D52","v":"2022-01-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":140.54},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$f":"D107-C107","v":{"$error":"#REF!"}}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":118.99},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":97.44},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":70.599999999999994},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,40.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,30.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,22.14,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,20.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,22.14,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,30.6,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":63.32},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":110.01},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":767.58},{"$f":"SUM(D107:D118)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H107:H118)","v":{"$error":"#REF!"}},null,{"$f":"H119/C119","v":{"$error":"#REF!"}}]

{"sheet":"UT Tariff Sheets PT","index":7,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":true,"merged":[[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":1.94617},{"$f":"'CET & DSM'!B39","v":0.74377000000000004},{"$f":"'CET & DSM'!B40","v":2.6480100000000002},{"$f":"'CET & DSM'!B41","v":1.4456100000000001},null,null,null,null,"First","Next","All Over","First","Next","All Over",null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"CET Amortization ",{"$f":"'CET & DSM'!C38","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C39","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C40","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C41","v":-2.9530000000000001E-2},null,null,null,null,200,1800,2000,200,1800,2000,null,null,null,null,"First","Next","All Over",null,null,null,null,"Distribution Non-Gas Rate",{"$f":"'Ut 1.6 Source'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,"Base DNG",null,{"$f":"'Ut 1.6 Source'!C62","v":8.1191399999999998}]
[null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D38,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D39,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D40,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D41,5)","v":0.44103999999999999},null,null,null,"Base DNG ",{"$f":"'Ut 1.6 Source'!C25","v":1.0381100000000001},{"$f":"'Ut 1.6 Source'!D25","v":0.54066999999999998},{"$f":"'Ut 1.6 Source'!E25","v":1.703E-2},{"$f":"'Ut 1.6 Source'!F25","v":1.56992},{"$f":"'Ut 1.6 Source'!G25","v":1.07247},{"$f":"'Ut 1.6 Source'!H25","v":0.54883000000000004},null,null,null,null,2000,18000,20000,null,null,null,null,null,null,null,null,null,null,null,"Energy Assistance",null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,null,null,"Base DNG",{"$f":"'Ut 1.6 Source'!C74","v":0.91912000000000005},{"$f":"'Ut 1.6 Source'!D74","v":0.13879},{"$f":"'Ut 1.6 Source'!E74","v":8.1689999999999999E-2},null,null,null,null,"Base SNG",{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":{"$error":"#REF!"}}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":{"$error":"#REF!"}},{"$f":"SUM(D6:D9)","v":{"$error":"#REF!"}},{"$f":"SUM(E6:E9)","v":{"$error":"#REF!"}},{"$f":"SUM(F6:F9)","v":{"$error":"#REF!"}},null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(K8:K9)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,"SNG Amortization",{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(U9:U10)","v":{"$error":"#REF!"}},{"$f":"SUM(V9:V10)","v":{"$error":"#REF!"}},{"$f":"SUM(W9:W10)","v":{"$error":"#REF!"}},null,null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(AC9:AF10)","v":{"$error":"#REF!"}},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!I39","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!I40","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!I41","v":{"$error":"#REF!"}},null,null,null,"Base SNG",{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND(#REF!/(1-'Other Inputs'!$E$283),5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!/(1-'Other Inputs'!$E$283),5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!/(1-'Other Inputs'!$E$283),5)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J38","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!J39","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!J40","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!J41","v":{"$error":"#REF!"}},null,null,null,"SNG Amortization",{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!,5)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate","Highest Gas Cost",null,null,null,null,null,"Supplier Non-Gas Rate",null,{"$f":"SUM(AK11:AM12)","v":{"$error":"#REF!"}}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":{"$error":"#REF!"}},{"$f":"SUM(D12:D13)","v":{"$error":"#REF!"}},{"$f":"SUM(E12:E13)","v":{"$error":"#REF!"}},{"$f":"SUM(F12:F13)","v":{"$error":"#REF!"}},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Gas Cost",null,{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":4.6196000000000002}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.5 p1'!$F$29","v":4.6196000000000002},{"$f":"'Ut 1.5 p1'!$F$29","v":4.6196000000000002},{"$f":"'Ut 1.5 p1'!$F$29","v":4.6196000000000002},{"$f":"'Ut 1.5 p1'!$F$29","v":4.6196000000000002},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":4.6196000000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":4.6196000000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":4.6196000000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":4.6196000000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":4.6196000000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$29,5)","v":4.6196000000000002},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.57020000000000004}]
[null,"191 Amortization ",{"$f":"'Ut 1.5 p1'!$F$30","v":0.57020000000000004},{"$f":"'Ut 1.5 p1'!$F$30","v":0.57020000000000004},{"$f":"'Ut 1.5 p1'!$F$30","v":0.57020000000000004},{"$f":"'Ut 1.5 p1'!$F$30","v":0.57020000000000004},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":0.57020000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":5.1898}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":5.1898},{"$f":"SUM(D16:D17)","v":5.1898},{"$f":"SUM(E16:E17)","v":5.1898},{"$f":"SUM(F16:F17)","v":5.1898},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":5.1898},5.1898,5.1898,5.1898,5.1898,5.1898,null,null,null,"Total Rate","$","$","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",null,{"$f":"SUM(AK9,AK13,AK17)","v":{"$error":"#REF!"}}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":{"$error":"#REF!"}},{"$f":"SUM(D18,D14,D10)","v":{"$error":"#REF!"}},{"$f":"SUM(E18,E14,E10)","v":{"$error":"#REF!"}},{"$f":"SUM(F18,F14,F10)","v":{"$error":"#REF!"}},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02"]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.6 Source'!C18","v":6.75},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,"Summer",{"$f":"ROUND(K8*175,0)","v":182}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.6 Source'!C19","v":18.25},null,null,null,null,null,null,null,null,"Winter",{"$f":"ROUND(N8*175,0)","v":275}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.6 Source'!C20","v":63.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",5]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.6 Source'!C21","v":420.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",null,5,null,null,null,null,null,"BSF Category 3",67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",null,21,null,null,null,null,null,"BSF Category 4",274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[null,"Pass Through Changes",null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"UT Tariff Sheets","index":8,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":true,"merged":[[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5],[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":1.94617},{"$f":"'CET & DSM'!B25","v":0.74377000000000004},{"$f":"'CET & DSM'!B26","v":2.6480100000000002},{"$f":"'CET & DSM'!B27","v":1.4456100000000001},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":1.94617},{"$f":"'CET & DSM'!B32","v":0.74377000000000004},{"$f":"'CET & DSM'!B33","v":2.6480100000000002},{"$f":"'CET & DSM'!B34","v":1.4456100000000001}]
[null,"CET Amortization ",{"$f":"'CET & DSM'!H16","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!H17","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!H18","v":{"$error":"#REF!"}},{"$f":"'CET & DSM'!H19","v":{"$error":"#REF!"}},null,null,"CET Amortization ",{"$f":"'CET & DSM'!C31","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C32","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C33","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C34","v":-2.9530000000000001E-2}]
[null,"DSM Amortization  ",{"$f":"'CET & DSM'!D24","v":0.44103999999999999},{"$f":"'CET & DSM'!D25","v":0.44103999999999999},{"$f":"'CET & DSM'!D26","v":0.44103999999999999},{"$f":"'CET & DSM'!D27","v":0.44103999999999999},null,null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D31,5)","v":{"$error":"#REF!"}},{"$f":"ROUND('CET & DSM'!D32,5)","v":{"$error":"#REF!"}},{"$f":"ROUND('CET & DSM'!D33,5)","v":{"$error":"#REF!"}},{"$f":"ROUND('CET & DSM'!D34,5)","v":{"$error":"#REF!"}}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,null,"Energy Assistance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":{"$error":"#REF!"}},{"$f":"SUM(D6:D9)","v":{"$error":"#REF!"}},{"$f":"SUM(E6:E9)","v":{"$error":"#REF!"}},{"$f":"SUM(F6:F9)","v":{"$error":"#REF!"}},null,null,"Distribution Non-Gas Rate",{"$f":"SUM(J6:J9)","v":{"$error":"#REF!"}},{"$f":"SUM(K6:K9)","v":{"$error":"#REF!"}},{"$f":"SUM(L6:L9)","v":{"$error":"#REF!"}},{"$f":"SUM(M6:M9)","v":{"$error":"#REF!"}}]
[]
[null,"Base SNG",{"$f":"'CET & DSM'!I24","v":0.55715000000000003},{"$f":"'CET & DSM'!I25","v":0.55715000000000003},{"$f":"'CET & DSM'!I26","v":1.18665},{"$f":"'CET & DSM'!I27","v":1.18665},null,null,"Base SNG",{"$f":"'CET & DSM'!I31","v":0.55715000000000003},{"$f":"'CET & DSM'!I32","v":0.55715000000000003},{"$f":"'CET & DSM'!I33","v":1.18665},{"$f":"'CET & DSM'!I34","v":1.18665}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J24","v":1.244E-2},{"$f":"'CET & DSM'!J25","v":1.244E-2},{"$f":"'CET & DSM'!J26","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J27","v":2.6509999999999999E-2},null,null,"SNG Amortization",{"$f":"'CET & DSM'!J31","v":1.244E-2},{"$f":"'CET & DSM'!J32","v":1.244E-2},{"$f":"'CET & DSM'!J33","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J34","v":2.6509999999999999E-2}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.56959000000000004},{"$f":"SUM(D12:D13)","v":0.56959000000000004},{"$f":"SUM(E12:E13)","v":1.21316},{"$f":"SUM(F12:F13)","v":1.21316},null,null,"Supplier Non-Gas Rate",{"$f":"SUM(J12:J13)","v":0.56959000000000004},{"$f":"SUM(K12:K13)","v":0.56959000000000004},{"$f":"SUM(L12:L13)","v":1.21316},{"$f":"SUM(M12:M13)","v":1.21316}]
[]
[null,"Base Gas Cost ",{"$f":"'CET & DSM'!L24","v":4.2133900000000004},{"$f":"'CET & DSM'!L25","v":4.2133900000000004},{"$f":"'CET & DSM'!L26","v":4.2133900000000004},{"$f":"'CET & DSM'!L27","v":4.2133900000000004},null,null,"Base Gas Cost ",{"$f":"'CET & DSM'!L31","v":4.2133900000000004},{"$f":"'CET & DSM'!L32","v":4.2133900000000004},{"$f":"'CET & DSM'!L33","v":4.2133900000000004},{"$f":"'CET & DSM'!L34","v":4.2133900000000004}]
[null,"191 Amortization ",{"$f":"'CET & DSM'!M24","v":0.14066999999999999},{"$f":"'CET & DSM'!M25","v":0.14066999999999999},{"$f":"'CET & DSM'!M26","v":0.14066999999999999},{"$f":"'CET & DSM'!M27","v":0.14066999999999999},null,null,"191 Amortization ",{"$f":"'CET & DSM'!M31","v":0.14066999999999999},{"$f":"'CET & DSM'!M32","v":0.14066999999999999},{"$f":"'CET & DSM'!M33","v":0.14066999999999999},{"$f":"'CET & DSM'!M34","v":0.14066999999999999}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.3540600000000005},{"$f":"SUM(D16:D17)","v":4.3540600000000005},{"$f":"SUM(E16:E17)","v":4.3540600000000005},{"$f":"SUM(F16:F17)","v":4.3540600000000005},null,null,"Commodity Rate",{"$f":"SUM(J16:J17)","v":4.3540600000000005},{"$f":"SUM(K16:K17)","v":4.3540600000000005},{"$f":"SUM(L16:L17)","v":4.3540600000000005},{"$f":"SUM(M16:M17)","v":4.3540600000000005}]
[]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":{"$error":"#REF!"}},{"$f":"SUM(D18,D14,D10)","v":{"$error":"#REF!"}},{"$f":"SUM(E18,E14,E10)","v":{"$error":"#REF!"}},{"$f":"SUM(F18,F14,F10)","v":{"$error":"#REF!"}},null,null,"Total Rate",{"$f":"SUM(J18,J14,J10)","v":{"$error":"#REF!"}},{"$f":"SUM(K18,K14,K10)","v":{"$error":"#REF!"}},{"$f":"SUM(L18,L14,L10)","v":{"$error":"#REF!"}},{"$f":"SUM(M18,M14,M10)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.6 Source'!C18","v":6.75},null,null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.6 Source'!C18","v":6.75}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.6 Source'!C19","v":18.25},null,null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.6 Source'!C19","v":18.25}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.6 Source'!C20","v":63.5},null,null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.6 Source'!C20","v":63.5}]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.6 Source'!C21","v":420.25},null,null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.6 Source'!C21","v":420.25}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date",null,null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[]
[null,"New CET Only",null,null,null,null,null,null,"NEW DSM ONLY"]

{"sheet":"Utah Summary-by class","index":9,"n_rows":31,"n_cols":18,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,2,3,7],[3,9,3,14],[3,16,3,17]]}
["UTAH SUMMARY"]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total"]
[null,null,"COMMODITY",null,null,null,null,null,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!P52","v":80662138},{"$f":"'Ut 1.5 p1'!$H$31","v":4.9425499999999998},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":5.1898},{"$f":"ROUND(B8*C8,0)","v":398676650},{"$f":"ROUND(B8*D8,0)","v":418620364},{"$f":"(F8-E8)","v":19943714},null,null,{"$f":"'Other Inputs'!G88","v":0.93935000000000002},{"$f":"'Ut 1.5 p6'!E31","v":0.94701999999999997},{"$f":"ROUND(B8*J8,0)","v":75769979},{"$f":"B8*K8","v":76388657.928759992},{"$f":"(M8-L8)","v":618678.92875999212},{"$f":"IF(N8=0,0,N8/L8)","v":8.1652250261279886E-3},null,{"$f":"G8+N8","v":20562392.928759992}]
["GS (S)",{"$f":"Calculations!P53","v":31002666},{"$f":"'Ut 1.5 p1'!$H$31","v":4.9425499999999998},{"$f":"D8","v":5.1898},{"$f":"ROUND(B9*C9,0)","v":153232227},{"$f":"ROUND(B9*D9,0)","v":160897636},{"$f":"(F9-E9)","v":7665409},null,null,{"$f":"'Other Inputs'!G89","v":0.39711000000000002},{"$f":"'Ut 1.5 p6'!E27","v":0.39825000000000005},{"$f":"ROUND(B9*J9,0)","v":12311469},{"$f":"B9*K9","v":12346811.734500002},{"$f":"(M9-L9)","v":35342.734500002116},{"$f":"IF(N9=0,0,N9/L9)","v":2.8707162808924032E-3},null,{"$f":"G9+N9","v":7700751.7345000021}]
["Total",{"$f":"SUM(B8:B9)","v":111664804},null,null,{"$f":"SUM(E8:E9)","v":551908877},{"$f":"SUM(F8:F9)","v":579518000},{"$f":"SUM(G8:G9)","v":27609123},{"$f":"IF(G10=0,0,G10/E10)","v":5.0024785160322764E-2},null,null,null,{"$f":"SUM(L8:L9)","v":88081448},{"$f":"SUM(M8:M9)","v":88735469.663259998},{"$f":"SUM(N8:N9)","v":654021.66325999424},{"$f":"IF(N10=0,0,N10/L10)","v":7.4251920025201479E-3},null,{"$f":"SUM(Q8:Q9)","v":28263144.663259994},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":4.4161831139025415E-2}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":1213837},{"$f":"'Ut 1.5 p1'!$H$31","v":4.9425499999999998},{"$f":"D8","v":5.1898},{"$f":"ROUND(B13*C13,0)","v":5999450},{"$f":"ROUND(B13*D13,0)","v":6299571},{"$f":"(F13-E13)","v":300121},null,null,{"$f":"'Other Inputs'!G91","v":0.98755999999999999},{"$f":"'Ut 1.5 p6'!E39","v":0.85609999999999997},{"$f":"ROUND(B13*J13,0)","v":1198737},{"$f":"B13*K13","v":1039165.8557},{"$f":"(M13-L13)","v":-159571.14430000004},{"$f":"IF(N13=0,0,N13/L13)","v":-0.1331160582346253},null,{"$f":"G13+N13","v":140549.85569999996}]
["FS (S)",{"$f":"Calculations!P59","v":1188827},{"$f":"'Ut 1.5 p1'!$H$31","v":4.9425499999999998},{"$f":"D9","v":5.1898},{"$f":"ROUND(B14*C14,0)","v":5875837},{"$f":"ROUND(B14*D14,0)","v":6169774},{"$f":"(F14-E14)","v":293937},null,null,{"$f":"'Other Inputs'!G92","v":0.80291999999999997},{"$f":"'Ut 1.5 p6'!E35","v":0.82318999999999998},{"$f":"ROUND(B14*J14,0)","v":954533},{"$f":"B14*K14","v":978630.49812999996},{"$f":"(M14-L14)","v":24097.498129999964},{"$f":"IF(N14=0,0,N14/L14)","v":2.5245327432367414E-2},null,{"$f":"G14+N14","v":318034.49812999996}]
["Total",{"$f":"SUM(B13:B14)","v":2402664},null,null,{"$f":"SUM(E13:E14)","v":11875287},{"$f":"SUM(F13:F14)","v":12469345},{"$f":"SUM(G13:G14)","v":594058},{"$f":"IF(G15=0,0,G15/E15)","v":5.0024727823420184E-2},null,null,null,{"$f":"SUM(L13:L14)","v":2153270},{"$f":"SUM(M13:M14)","v":2017796.3538299999},{"$f":"SUM(N13:N14)","v":-135473.64617000008},{"$f":"IF(N15=0,0,N15/L15)","v":-6.2915308423932004E-2},null,{"$f":"SUM(Q13:Q14)","v":458584.35382999992},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":3.2689346012565651E-2}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":202355},{"$f":"'Ut 1.5 p6'!D20","v":4.5760699999999996},{"$f":"'Ut 1.5 p6'!E20","v":4.8114100000000004},{"$f":"ROUND(B18*C18,0)","v":925991},{"$f":"ROUND(B18*D18,0)","v":973613},{"$f":"(F18-E18)","v":47622},{"$f":"IF(G18=0,0,G18/E18)","v":5.1428145629925127E-2},null,{"$f":"'Other Inputs'!G94","v":1.02637},{"$f":"'Ut 1.5 p6'!E55","v":1.03654},{"$f":"ROUND(B18*J18,0)","v":207691},{"$f":"ROUND(B18*K18,0)","v":209749},{"$f":"(M18-L18)","v":2058},{"$f":"IF(N18=0,0,N18/L18)","v":9.9089512785821236E-3},null,{"$f":"G18+N18","v":49680},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":4.3821812465929602E-2}]
[]
[]
["IS",{"$f":"Calculations!P17","v":261619},{"$f":"'Ut 1.5 p1'!$H$31","v":4.9425499999999998},{"$f":"D8","v":5.1898},{"$f":"ROUND(B21*C21,0)","v":1293065},{"$f":"ROUND(B21*D21,0)","v":1357750},{"$f":"(F21-E21)","v":64685},{"$f":"IF(G21=0,0,G21/E21)","v":5.0024554063407486E-2},null,{"$f":"'Other Inputs'!G96","v":0.17963000000000001},{"$f":"'Ut 1.5 p6'!E41","v":0.17904999999999999},{"$f":"ROUND(B21*J21,0)","v":46995},{"$f":"ROUND(B21*K21,0)","v":46843},{"$f":"(M21-L21)","v":-152},{"$f":"IF(N21=0,0,N21/L21)","v":-3.2343866368762632E-3},null,{"$f":"G21+N21","v":64533},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":4.8156798949300778E-2}]
[]
["TSF",{"$f":"'Ut 1.5 p3'!F18","v":208680},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D45","v":2.008},{"$f":"'Ut 1.5 p6'!E45","v":2.2160600000000001},{"$f":"ROUND(B23*J23,0)","v":419029},{"$f":"ROUND(B23*K23,0)","v":462447},{"$f":"(M23-L23)","v":43418},{"$f":"IF(N23=0,0,N23/L23)","v":0.10361574019936567},null,{"$f":"G23+N23","v":43418},{"$f":"IF(Q23=0,0,Q23/(E23+L23))","v":0.10361574019936567}]
[]
["TBF",{"$f":"'Ut 1.5 p3'!G18","v":45000},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D50","v":1.2570000000000001},{"$f":"'Ut 1.5 p6'!E50","v":1.3872800000000001},{"$f":"ROUND(B25*J25,0)","v":56565},{"$f":"ROUND(B25*K25,0)","v":62428},{"$f":"(M25-L25)","v":5863},{"$f":"IF(N25=0,0,N25/L25)","v":0.10365066737381773},null,{"$f":"G25+N25","v":5863},{"$f":"IF(Q25=0,0,Q25/(E25+L25))","v":0.10365066737381773}]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":114531442},null,null,{"$f":"E10+E15+E18+E21","v":566003220},{"$f":"F10+F15+F18+F21","v":594318708},{"$f":"G10+G15+G18+G21","v":28315488},{"$f":"IF(G27=0,0,G27/E27)","v":5.0027079351244681E-2},null,null,null,{"$f":"L10+L15+L18+L21+L23+L25","v":90964998},{"$f":"M10+M15+M18+M21+M23+M25","v":91534733.017089993},{"$f":"N10+N15+N18+N21+N23+N25","v":569735.01708999416},{"$f":"IF(N27=0,0,N27/L27)","v":6.2632334372171826E-3},null,{"$f":"Q10+Q15+Q18+Q21+Q23+Q25","v":28885223.017089993},{"$f":"IF(Q27=0,0,Q27/(E27+L27))","v":4.3967458737996352E-2}]
[null,null,null,null,null,null,{"$f":"IF(G27>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Increase"},null,null,null,null,null,null,{"$f":"IF(N27>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Increase to SNG"}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G27,-3)","v":28315000},null,null,null,null,null,null,{"$f":"ROUND(N27,-3)","v":570000},null,null,{"$f":"ROUND(Q27,-3)","v":28885000}]
[null,{"$f":"B27","v":114531442},null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]

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

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

{"sheet":"Model Checks","index":12,"n_rows":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model Checks"]
[null,"If the total of all checks is not zero, or very close to zero, find the checks below that are out of balance and follow the calculations"]
[null,"back through the model and correct any errors."]
[]
[null,null,null,"Total of all Checks"]
[null,null,null,{"$f":"ABS(SUM(D10:D1993))","v":1.1070840933825821}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$f":"Calculations!P25-'RevRun Fcst'!T205","v":0}]
[null,null,"Wyoming",{"$f":"Calculations!P44-'RevRun Fcst'!T329","v":0}]
[null,null,"Total System",{"$f":"Calculations!P47-'RevRun Fcst'!T370","v":0}]
[null,"Forecasted Utah Demand Check by Month"]
[null,null,1,{"$f":"Calculations!D25-'RevRun Fcst'!H205","v":0}]
[null,null,2,{"$f":"Calculations!E25-'RevRun Fcst'!I205","v":0}]
[null,null,3,{"$f":"Calculations!F25-'RevRun Fcst'!J205","v":0}]
[null,null,4,{"$f":"Calculations!G25-'RevRun Fcst'!K205","v":0}]
[null,null,5,{"$f":"Calculations!H25-'RevRun Fcst'!L205","v":0}]
[null,null,6,{"$f":"Calculations!I25-'RevRun Fcst'!M205","v":0}]
[null,null,7,{"$f":"Calculations!J25-'RevRun Fcst'!N205","v":0}]
[null,null,8,{"$f":"Calculations!K25-'RevRun Fcst'!O205","v":0}]
[null,null,9,{"$f":"Calculations!L25-'RevRun Fcst'!P205","v":0}]
[null,null,10,{"$f":"Calculations!M25-'RevRun Fcst'!Q205","v":0}]
[null,null,11,{"$f":"Calculations!N25-'RevRun Fcst'!R205","v":0}]
[null,null,12,{"$f":"Calculations!O25-'RevRun Fcst'!S205","v":0}]
[null,null,"Wyoming I-2 and I-4 Revenues",{"$f":"('RevRun Fcst'!T273+'RevRun Fcst'!T282)-Calculations!P65","v":0}]
[null,null,"System Sales Volumes",{"$f":"Calculations!H76-'RevRun Fcst'!T368","v":0}]
[null,null,"Utah Sales Volumes",{"$f":"Calculations!P20-'Utah Summary-by class'!B27","v":0}]
[null,"Company Production",null,{"$f":"Calculations!P120-'Monthly Inputs'!S7-'Monthly Inputs'!S13","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S29-SUM('Monthly Inputs'!S23:S28)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S37-SUM('Monthly Inputs'!S32:S36)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.4 p2'!D23:D28)-'Monthly Inputs'!S29-'Monthly Inputs'!S37","v":0}]
[null,"Injections",null,{"$f":"Calculations!P129-'Monthly Inputs'!S29","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P137-'Monthly Inputs'!S37","v":0}]
[null,"Sales for Resale",null,{"$f":"Expenses!P13-Calculations!P86","v":0}]
[null,"Incidental Plant Prod Sales",null,{"$f":"Expenses!P14-Calculations!P87","v":0}]
[null,"Incidental Gas & Oil Sales",null,{"$f":"Expenses!P15-Calculations!P89","v":0}]
[null,"Gasoline and Oil Costs",null,{"$f":"Expenses!P18+Calculations!P90","v":0}]
[null,"Wexpro Revenue Sharing",null,{"$f":"Expenses!P17-Calculations!P94","v":0}]
[null,"Storage Gas",null,{"$f":"'Rate Base'!Q11-Calculations!P99","v":0}]
[null,"101 Production",null,{"$f":"'Rate Base'!Q5-Calculations!P100","v":0}]
[null,"108 Production",null,{"$f":"'Rate Base'!Q7-Calculations!P101","v":0}]
[null,"111 Production",null,{"$f":"'Rate Base'!Q9-Calculations!P102","v":0}]
[null,"255 Production",null,{"$f":"'Rate Base'!Q13-Calculations!P103","v":0}]
[null,"282 Production",null,{"$f":"'Rate Base'!Q15-Calculations!P104","v":0}]
[null,"282.1 Production",null,{"$f":"'Rate Base'!Q17-Calculations!P105","v":0}]
[null,"Production Rate Base",null,{"$f":"SUM(Calculations!P99:P105)-'Rate Base'!Q19","v":-2.0954757928848267E-9}]
[null,"Purchased Gas Cost",null,{"$f":"'Ut 1.2 p4'!E25-Calculations!P194","v":0.39906346797943115}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.2 p5'!E43","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.1 p2'!F43-'Ut 1.1 p2'!G43-'Ut 1.1 p2'!H43+'Ut 1.1 p2'!H41","v":1.4901161193847656E-8}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T368","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E272))","v":0.58474934101104736}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-0.33929464221000671}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23+'SDR#4'!G33-'Utah Summary-by class'!L27","v":3.0439987778663635E-2}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G73-'Ut 1.1 p2'!H43","v":0.43212592601776123}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P52+Calculations!P53-Calculations!P7-Calculations!P8","v":0}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P55+Calculations!P56-Calculations!P9","v":0}]
[null,"Seasonal Volumes",null,{"$f":"Calculations!P58+Calculations!P59-Calculations!P10","v":0}]

{"sheet":"Royalty Detail","index":13,"n_rows":1671,"n_cols":9,"rows_kept":1671,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Test-Year Cost of Dominion Energy's Production"]
[null,null,null,"January 2022 through December 2022"]
[]
[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",3.8601866882853182,33530,129432.05965820672,0.12685197631358325,16418.712565981132]
[2,null,"ACE UNIT 11 FT UN","FORT UNION",3.8601866882853182,21114,81503.981736456204,0.12685197631358325,10338.941160695664]
[3,null,"ACE UNIT 12 FT UN","FORT UNION",3.8601866882853182,73061,282029.09963281365,0.1371675,38685.226523883968]
[4,null,"ACE UNIT 13 FT UN","FORT UNION",3.8601866882853182,30770,118777.94439853924,0.12685197631358325,15067.216989419609]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",3.8601866882853182,42514,164111.97686576203,0.12685197631358325,20817.928602150965]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",3.8601866882853182,6349,24508.325283923485,0.13297693241602584,3259.0419149102709]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",3.8601866882853182,1898,7326.6343343655335,0.13297693241602584,974.27335871786011]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",3.8601866882853182,6346,24496.744723858628,0.13297693241602584,3257.5019675571866]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",3.8601866882853182,1897,7322.7741476772489,0.13297693241602584,973.76004293349877]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",3.8601866882853182,5727,22107.289163810019,0.13297693241602584,2939.7594970375053]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",3.8601866882853182,641,2474.379667190889,0.13297693241602584,329.03541777563134]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",3.8601866882853182,12140,46862.666395783766,0.13297693241602584,6231.6536221469032]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",3.8601866882853182,722,2787.054788942,0.13297693241602584,370.61399630890151]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",3.8601866882853182,6507,25118.234780672567,0.13297693241602584,3340.1458088393656]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",3.8601866882853182,3111,12009.040787255624,0.13297693241602584,1596.9254051481889]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",3.8601866882853182,13264,51201.516233416463,0.13297693241602584,6808.6205637690709]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",3.8601866882853182,7138,27554.012580980601,0.13297693241602584,3664.0480687713834]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",3.8601866882853182,8047,31062.922280631956,0.13297693241602584,4130.6521167558594]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",3.8601866882853182,5232,20196.496753108786,0.13297693241602584,2685.6681837786323]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",3.8601866882853182,18565,71664.365868016932,0.13297693241602584,9529.7075366686367]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",3.8601866882853182,2740,10576.911525901773,0.13297693241602584,1406.4852491501249]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",3.8601866882853182,2632,10160.011363566957,0.13297693241602584,1351.0471444390978]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",3.8601866882853182,1715,6620.2201704093204,0.13297693241602584,880.33657017973132]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",3.8601866882853182,8370,32309.762580948114,0.13297693241602584,4296.4531151045785]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",3.8601866882853182,2645,10210.193790514666,0.13375000000000004,1365.6134194813369]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",3.8601866882853182,6351,24516.045657300056,0.13297693241602584,3260.0685464789935]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",3.8601866882853182,5783,22323.459618353994,0.13297693241602584,2968.5051809617412]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",3.8601866882853182,10112,39034.207791941139,0.13297693241602584,5190.649211462066]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",3.8601866882853182,9335,36034.842735143444,0.13297693241602584,4791.8028470132895]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",3.8601866882853182,9985,38543.964082528903,0.13297693241602584,5125.4581068481739]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",3.8601866882853182,3695,14263.389813214251,0.13297693241602584,1896.7018232152229]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",3.8601866882853182,4711,18185.339488512134,0.13297693241602584,2418.230660126364]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",3.8601866882853182,12735,49159.477475313528,0.13297693241602584,6537.0765138419119]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",3.8601866882853182,14396,55571.247564555444,0.13297693241602584,7389.6940316661303]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",3.8601866882853182,4304,16614.243506380011,0.13297693241602584,2209.3111358912911]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",3.8601866882853182,11698,45156.463879561656,0.13297693241602584,6004.7680454591828]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",3.8601866882853182,2740,10576.911525901773,0.13297693241602584,1406.4852491501249]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",3.8601866882853182,3766,14537.463068082508,0.13297693241602584,1933.1472439048794]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",3.8601866882853182,12601,48642.212459083297,0.13297693241602584,6468.2921987374903]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",3.8601866882853182,10778,41605.092126339157,0.13297693241602584,5532.5175238467309]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",3.8601866882853182,3791,14633.967735289641,0.13297693241602584,1945.9801385139135]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",3.8601866882853182,888,3427.8457791973624,0.13375000000000004,458.47437296764735]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",3.8601866882853182,594,2292.9508928414789,0.13297693241602584,304.90957591064745]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",3.8601866882853182,5965,23026.013595621924,0.13297693241602584,3061.928653715509]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",3.8601866882853182,1145,4419.9137580866891,0.13297693241602584,587.74657309375641]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",3.8601866882853182,10288,39713.600649079352,0.13297693241602584,5280.9927895096653]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",3.8601866882853182,3843,14834.697443080478,0.13297693241602584,1972.6725593007043]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",3.8601866882853182,15368,59323.349025568772,0.13297693241602584,7888.6369740653709]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",3.8601866882853182,15525,59929.398335629565,0.13297693241602584,7969.2275522101045]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",3.8601866882853182,3176,12259.952921994171,0.13297693241602584,1630.2909311316773]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",3.8601866882853182,3143,12132.566761280756,0.13297693241602584,1613.3515102477527]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",3.8601866882853182,10815,41747.919033805716,0.13297693241602584,5551.510207868102]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",3.8601866882853182,4305,16618.103693068293,0.13297693241602584,2209.8244516756517]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",3.8601866882853182,12905,49815.709212322028,0.13297693241602584,6624.3401971833428]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",3.8601866882853182,3615,13954.574878151425,0.13297693241602584,1855.6365604663142]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",3.8601866882853182,14469,55853.041192800272,0.13297693241602584,7427.1660839245096]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",3.8601866882853182,7222,27878.26826279657,0.13297693241602584,3707.1665946577377]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",3.8601866882853182,10832,41813.542207506565,0.13297693241602584,5560.2365762022446]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",3.8601866882853182,4616,17818.621753125029,0.13297693241602584,2369.4656606120352]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",3.8601866882853182,1153,4450.7952515929719,0.13297693241602584,591.85309936864735]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",3.8601866882853182,20115,77647.655234859179,0.13297693241602584,10325.347002428745]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",3.8601866882853182,522,2015.017451284936,0.13297693241602584,267.95083943662956]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",3.8601866882853182,9883,38150.225040323799,0.13297693241602584,5073.099896843315]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",3.8601866882853182,9285,35841.833400729178,0.13297693241602584,4766.1370577952221]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",3.8601866882853182,11354,43828.559658791506,0.13297693241602584,5828.1874156388749]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",3.8601866882853182,11638,44924.852678264535,0.13297693241602584,5973.9690983975006]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",3.8601866882853182,2720,10499.707792136065,0.13297693241602584,1396.2189334628974]
[68,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",3.8601866882853182,15392,59415.993506087616,0.13297693241602584,7900.956552890043]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",3.8601866882853182,5063,19544.125202788568,0.13297693241602584,2598.9178162215626]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",3.8601866882853182,20255,78188.081371219116,0.13297693241602584,10397.211212239334]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",3.8601866882853182,12200,47094.27759708088,0.13297693241602584,6262.4525692085845]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",3.8601866882853182,16851,65048.005884295897,0.13297693241602584,8649.8842822732677]
[73,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",3.8601866882853182,5532,21354.552759594379,0.13297693241602584,2839.6629190870399]
[74,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",3.8601866882853182,9025,34838.184861775,0.13297693241602584,4632.6749538612685]
[75,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",3.8601866882853182,17649,68128.434861547576,0.13297693241602584,9059.5102781936312]
[76,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",3.8601866882853182,7416,28627.144480323921,0.13297693241602584,3806.7498568238411]
[77,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",3.8601866882853182,5322,20543.913555054463,0.13315196276811,2735.4624127938823]
[78,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",3.8601866882853182,7355,28391.673092338515,0.13297693241602584,3775.4375939777983]
[79,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",3.8601866882853182,7351,28376.232345585373,0.13297693241602584,3773.3843308403525]
[80,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",3.8601866882853182,3232,12476.123376538148,0.13297693241602584,1659.0366150559134]
[81,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",3.8601866882853182,18313,70691.598822569038,0.13297693241602584,9400.3519590095748]
[82,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",3.8601866882853182,13487,52062.33786490409,0.13297693241602584,6923.0899836816543]
[83,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",3.8601866882853182,4492,17339.95860377765,0.13297693241602584,2305.8145033512264]
[84,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",3.8601866882853182,3077,11877.794439853924,0.13297693241602584,1579.4726684799027]
[85,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",3.8601866882853182,7177,27704.559861823727,0.13297693241602584,3684.0673843614759]
[86,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",3.8601866882853182,804,3103.5900973813959,0.13297693241602584,412.70589062653295]
[87,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",3.8601866882853182,12596,48622.911525641866,0.13297693241602584,6465.7256198156829]
[88,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",3.8601866882853182,1361,5253.714082756318,0.13297693241602584,698.62278251581006]
[89,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",3.8601866882853182,9994,38578.705762723468,0.13297693241602584,5130.0779489074257]
[90,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",3.8601866882853182,11670,45048.378652289663,0.13297693241602584,5990.3952034970634]
[91,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",3.8601866882853182,3888,15008.405844053317,0.13297693241602584,1995.7717695969652]
[92,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",3.8601866882853182,215,829.94013798134336,0.13297693241602584,110.36289363769227]
[93,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",3.8601866882853182,20996,81048.479707238541,0.13297693241602584,10777.578208451101]
[94,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",3.8601866882853182,4809,18563.637783964095,0.13297693241602584,2468.5356069937775]
[95,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",3.8601866882853182,17053,65827.763595329525,0.13297693241602584,8753.5740707142613]
[96,null,"BIRCH CREEK UNIT 15 BR ","LANCE",3.8601866882853182,391,1509.3329951195594,0.13297693241602584,200.70647168529152]
[97,null,"BIRCH CREEK UNIT 15 FR","LANCE",3.8601866882853182,1174,4531.859172046964,0.13297693241602584,602.63273084023592]
[98,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",3.8601866882853182,5179,19991.906858629663,0.13297693241602584,2658.4624472074802]
[99,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",3.8601866882853182,7152,27608.055194616594,0.13297693241602584,3671.2344897524422]
[100,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",3.8601866882853182,955,3686.4782873124791,0.13375000000000004,493.06647092804423]
[101,null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",3.8601866882853182,955,3686.4782873124791,0.13375000000000004,493.06647092804423]
[102,null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",3.8601866882853182,6318,24388.659496586639,0.13375000000000004,3261.9832076684638]
[103,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",3.8601866882853182,17952,69298.071428098032,0.13297693241602584,9215.0449608551244]
[104,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",3.8601866882853182,5048,19486.222402464286,0.13297693241602584,2591.2180794561423]
[105,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",3.8601866882853182,1262,4871.5556006160714,0.13297693241602584,647.80451986403557]
[106,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",3.8601866882853182,2083,8040.7688716983175,0.13297693241602584,1069.2367788247116]
[107,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",3.8601866882853182,8335,32174.656046858127,0.13297693241602584,4278.4870626519305]
[108,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",3.8601866882853182,831,3207.8151379650994,0.13297693241602584,426.56541680428967]
[109,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",3.8601866882853182,1409,5439.0030437940131,0.13375000000000004,727.46665710744946]
[110,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",3.8601866882853182,3386,13070.592126534088,0.13297693241602584,1738.0872458475628]
[111,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",3.8601866882853182,3107,11993.600040502484,0.13297693241602584,1594.8721420107436]
[112,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",3.8601866882853182,12437,48009.141842204503,0.13297693241602584,6384.108410102227]
[113,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",3.8601866882853182,6189,23890.695413797835,0.13297693241602584,3176.9113894124534]
[114,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",3.8601866882853182,17607,67966.307020639593,0.13297693241602584,9037.9510152504536]
[115,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",3.8601866882853182,10374,40045.576704271894,0.13297693241602584,5325.1379469647427]
[116,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",3.8601866882853182,10252,39574.633928301082,0.13297693241602584,5262.5134212726562]
[117,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",3.8601866882853182,3194,12329.436282383307,0.13297693241602584,1639.5306152501819]
[118,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",3.8601866882853182,12777,49321.60531622151,0.13297693241602584,6558.6357767850886]
[119,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",3.8601866882853182,4904,18930.3555193512,0.13297693241602584,2517.3006065081063]
[120,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",3.8601866882853182,19618,75729.142450781379,0.13297693241602584,10070.229057601149]
[121,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",3.8601866882853182,4257,16432.814732030598,0.13297693241602584,2185.1852940263066]
[122,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",3.8601866882853182,2831,10928.188514535736,0.13297693241602584,1453.1969855270083]
[123,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",3.8601866882853182,8242,31815.658684847593,0.13297693241602584,4230.7486947063244]
[124,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",3.8601866882853182,2715,10480.40685869464,0.13297693241602584,1393.6523545410907]
[125,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",3.8601866882853182,10848,41875.305194519133,0.13297693241602584,5568.4496287520269]
[126,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",3.8601866882853182,3435,13259.741274260068,0.13297693241602584,1763.2397192812696]
[127,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",3.8601866882853182,5151,19883.821631357674,0.13297693241602584,2644.0896052453622]
[128,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",3.8601866882853182,6677,25774.46651768107,0.13297693241602584,3427.4094921807969]
[129,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",3.8601866882853182,10016,38663.629869865748,0.13297693241602584,5141.3708961633756]
[130,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",3.8601866882853182,1948,7519.6436687797996,0.13297693241602584,999.93914793592808]
[131,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",3.8601866882853182,17544,67723.11525927762,0.13297693241602584,9005.612120835689]
[132,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",3.8601866882853182,5478,21146.102678426974,0.13297693241602584,2811.9438667315267]
[133,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",3.8601866882853182,12781,49337.046062974652,0.13297693241602584,6560.689039922534]
[134,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",3.8601866882853182,6950,26828.297483582963,0.13297693241602584,3567.5447013114481]
[135,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",3.8601866882853182,12354,47688.74634707682,0.13297693241602584,6341.5032000002338]
[136,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",3.8601866882853182,20439,78898.355721863612,0.13297693241602584,10491.661316561824]
[137,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",3.8601866882853182,6742,26025.378652419615,0.13297693241602584,3460.775018164285]
[138,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",3.8601866882853182,9707,37470.832183185586,0.13297693241602584,4982.7563187957157]
[139,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",3.8601866882853182,2118,8175.8754057883043,0.13297693241602584,1087.2028312773591]
[140,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",3.8601866882853182,19051,73540.416598523603,0.13297693241602584,9779.1790078682589]
[141,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",3.8601866882853182,3041,11738.827719075653,0.13297693241602584,1560.9933002428938]
[142,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",3.8601866882853182,12970,50066.62134706058,0.13297693241602584,6657.7057231668314]
[143,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",3.8601866882853182,1536,5929.2467532062492,0.13297693241602584,788.45304477904813]
[144,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",3.8601866882853182,24073,92926.274147092467,0.13297693241602584,12357.050876931005]
[145,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",3.8601866882853182,788,3041.8271103688307,0.13297693241602584,404.49283807675118]
[146,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",3.8601866882853182,15030,58018.605924928335,0.13297693241602584,7715.1362389512315]
[147,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",3.8601866882853182,1453,5608.8512580785673,0.13297693241602584,745.84783467705518]
[148,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",3.8601866882853182,22741,87784.505478296414,0.13297693241602584,11673.314252161674]
[149,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",3.8601866882853182,3462,13363.966314843772,0.13297693241602584,1777.0992454590262]
[150,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",3.8601866882853182,25371,97936.796468486806,0.13297693241602584,13023.334765032048]
[151,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",3.8601866882853182,365,1408.9681412241412,0.13297693241602584,187.36026129189617]
[152,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",3.8601866882853182,17933,69224.727881020604,0.13297693241602584,9205.2919609522578]
[153,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",3.8601866882853182,3201,12356.457589201304,0.13297693241602584,1643.1238257407115]
[154,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",3.8601866882853182,1882,7264.8713473529688,0.13297693241602584,966.06030616807834]
[155,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",3.8601866882853182,1075,4149.7006899067173,0.13297693241602584,551.81446818846132]
[156,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",3.8601866882853182,10868,41952.508928284835,0.13297693241602584,5578.7159444392537]
[157,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",3.8601866882853182,3524,13603.297889517462,0.13297693241602584,1808.9248240894306]
[158,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",3.8601866882853182,5751,22199.933644328867,0.13297693241602584,2952.0790758621779]
[159,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",3.8601866882853182,2210,8531.0125811105536,0.13297693241602584,1134.4278834386043]
[160,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",3.8601866882853182,6639,25627.779423526226,0.13297693241602584,3407.9034923750646]
[161,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",3.8601866882853182,2840,10962.930194730303,0.13297693241602584,1457.8168275862606]
[162,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",3.8601866882853182,6629,25589.177556643375,0.13297693241602584,3402.7703345314517]
[163,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",3.8601866882853182,5291,20424.247767717618,0.13297693241602584,2715.9538150559524]
[164,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",3.8601866882853182,12358,47704.187093829962,0.13297693241602584,6343.5564631376792]
[165,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",3.8601866882853182,6343,24485.164163793772,0.13297693241602584,3255.9620202041024]
[166,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",3.8601866882853182,14789,57088.300933051571,0.13297693241602584,7591.4271349201435]
[167,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",3.8601866882853182,4054,15649.196834308679,0.13297693241602584,2080.9821898009509]
[168,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",3.8601866882853182,16530,63808.88595735631,0.13297693241602584,8485.1099154932708]
[169,null,"BIRCH CREEK UNIT 36 ALMY","ALMY",3.8601866882853182,960,3705.7792207539055,0.13375000000000004,495.64797077583501]
[170,null,"BIRCH CREEK UNIT 38 ALMY","ALMY",3.8601866882853182,2723,10511.288352200922,0.13375000000000004,1405.8848171068737]
[171,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",3.8601866882853182,1069,4126.5395697770055,0.13297693241602584,548.73457348229317]
[172,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",3.8601866882853182,9601,37061.652394227342,0.13297693241602584,4928.3448456534115]
[173,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",3.8601866882853182,1591,6141.5570210619417,0.13297693241602584,816.68541291892279]
[174,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",3.8601866882853182,1726,6662.6822239804596,0.13297693241602584,885.98304380770639]
[175,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",3.8601866882853182,4627,17861.083806696166,0.13297693241602584,2375.1121342400097]
[176,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",3.8601866882853182,8405,32444.869115038098,0.13297693241602584,4314.4191675572256]
[177,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",3.8601866882853182,2030,7836.178977219196,0.13297693241602584,1042.0310422535595]
[178,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",3.8601866882853182,8096,31252.071428357936,0.13297693241602584,4155.8045901895657]
[179,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",3.8601866882853182,5191,20038.229098889085,0.13297693241602584,2664.6222366198162]
[180,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",3.8601866882853182,15567,60091.526176537547,0.13297693241602584,7990.7868151532812]
[181,null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",3.8601866882853182,953,3678.7579139359082,0.13375006649997334,492.03411562623091]
[182,null,"BIRCH CREEK UNIT 84 ALMY (NP)","ALMY",3.8601866882853182,1025,3956.6913554924513,0.13375000000000004,529.20746879711555]
[183,null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",3.8601866882853182,141,544.28632304822986,0.13375000000000004,72.79829570770076]
[184,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",3.8601866882853182,6903,26646.868709233553,0.13297693241602584,3543.418859446464]
[185,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",3.8601866882853182,758,2926.0215097202713,0.13297693241602584,389.09336454591045]
[186,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",3.8601866882853182,1769,6828.6702515767283,0.13297693241602584,908.05562253524477]
[187,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",3.8601866882853182,2960,11426.152597324543,0.13297693241602584,1519.4147217096238]
[188,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",3.8601866882853182,1514,5844.3226460639717,0.13297693241602584,777.1600975230981]
[189,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",3.8601866882853182,13648,52683.827921718024,0.13297693241602584,7005.7338249638333]
[190,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",3.8601866882853182,2083,8040.7688716983175,0.13297693241602584,1069.2367788247116]
[191,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",3.8601866882853182,6374,24604.829951130618,0.13297693241602584,3271.8748095193046]
[192,null,"BIRCH CREEK UNIT 931 BR","BEAR RIVER",3.8601866882853182,2124,8199.0365259180162,0.13297693241602584,1090.2827259835274]
[193,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",3.8601866882853182,16337,63063.86992651724,0.13297693241602584,8386.0399691115272]
[194,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",3.8601866882853182,105,405.31960226995841,0.13297693241602584,53.898157357942736]
[195,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",3.8601866882853182,15264,58921.889609987098,0.13297693241602584,7835.2521324917898]
[196,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",3.8601866882853182,869,3354.5022321199417,0.13297693241602584,446.07141661002134]
[197,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",3.8601866882853182,11914,45990.26420423128,0.13297693241602584,6115.6442548812356]
[198,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",3.8601866882853182,1299,5014.3825080826282,0.13297693241602584,666.79720388540579]
[199,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",3.8601866882853182,21812,84198.392044879365,0.13297693241602584,11196.443888489972]
[200,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",3.8601866882853182,9054,34950.130275735268,0.13297693241602584,4647.5611116077471]
[201,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",3.8601866882853182,13866,53525.34861976422,0.13297693241602584,7117.6366659546093]
[202,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",3.8601866882853182,1016,3921.9496752978835,0.13297693241602584,521.52883691114118]
[203,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",3.8601866882853182,9123,35216.483157226961,0.13297693241602584,4682.979900728682]
[204,"BRUFF AREA (WY)","BRUFF FEDERAL 10A-18D DK","DAKOTA",3.8601866882853182,401,1547.9348620024125,0.12499962199981253,193.49127263063355]
[205,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",3.8601866882853182,12973,50078.201907125433,0.12499962199981253,6259.7563088209699]
[206,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",3.8601866882853182,8196,31638.090097186468,0.12499962199981253,3954.7493029443208]
[207,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",3.8601866882853182,17555,67765.577312848764,0.1875008,12706.099958620993]
[208,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",3.8601866882853182,11355,43832.419845479788,0.18750015999999997,8218.5857342146337]
[209,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",3.8601866882853182,1799,6944.4758522252878,0.18750015999999997,1302.0903334083775]
[210,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",3.8601866882853182,7189,27750.882102083153,0.18750015999999997,5203.2948342817263]
[211,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",3.8601866882853182,12970,50066.62134706058,0.18750015999999997,9387.4995132332733]
[212,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",3.8601866882853182,20115,77647.655234859179,0.18749994666666664,14558.931215327815]
[213,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",3.8601866882853182,13610,52537.140827563184,0.18749994666666664,9850.7111031872519]
[214,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",3.8601866882853182,14297,55189.089082415194,0.18749994666666664,10347.951259534762]
[215,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",3.8601866882853182,9087,35077.516436448685,0.18749994666666664,6577.0324610332509]
[216,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",3.8601866882853182,517,1995.7165178435096,0.21887943372872165,436.82130130864357]
[217,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",3.8601866882853182,5066,19555.70576285342,0.18749994666666664,3666.6937875640419]
[218,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",3.8601866882853182,16210,62573.626217105011,0.16876672098372869,10560.345716722291]
[219,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",3.8601866882853182,10924,42168.679382828814,0.16876698508613705,7116.680884503965]
[220,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",3.8601866882853182,10499,40528.100040307552,0.17875790000000003,7244.7180541952948]
[221,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",3.8601866882853182,19049,73532.696225147025,0.17342212612269181,12752.196518899031]
[222,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",3.8601866882853182,25689,99164.335835361533,0.17342212612269181,17197.289956113036]
[223,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",3.8601866882853182,6664,25724.284090733359,0.17750914285714284,4566.2956195597144]
[224,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",3.8601866882853182,26532,102418.47321358607,0.17557642045653774,17982.268915465236]
[225,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",3.8601866882853182,10569,40798.313108487528,0.18194109958932919,7422.8899483479636]
[226,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",3.8601866882853182,20433,78875.194601733907,0.18193989341128353,14350.544498633713]
[227,null,"HAGOOD FED 12-1 FR","FRONTIER",3.8601866882853182,33127,127876.40442282773,0.16166666666666671,20673.352048357156]
[228,null,"HAGOOD FED 12-2 FR","FRONTIER",3.8601866882853182,25096,96875.245129208342,0.16166666666666671,15661.497962555353]
[229,null,"HAGOOD FED 12-3 FR","FRONTIER",3.8601866882853182,25082,96821.202515572353,0.16166666666666671,15652.761073350868]
[230,null,"HAGOOD FED 12-4 FR","FRONTIER",3.8601866882853182,27580,106463.94886290908,0.16166666666666671,17211.67173283697]
[231,null,"HAGOOD FED 12-5 DK","DAKOTA",3.8601866882853182,21279,82140.912540023288,0.16166677333333332,13279.456289001102]
[232,null,"HAGOOD FED 12-5 FR","FRONTIER",3.8601866882853182,25898,99971.114853213177,0.16166677333333332,16162.007564855046]
[233,null,"HALEY FED 4-1 FR","FRONTIER",3.8601866882853182,21496,82978.573051381201,0.16656812863792678,13821.585630214067]
[234,null,"HALEY FED 4-2 FR","FRONTIER",3.8601866882853182,33756,130304.4618497592,0.16656812863792678,21704.570363486513]
[235,null,"HALEY FED 4-3 DK","DAKOTA",3.8601866882853182,16449,63496.210835605198,0.16656328362148606,10576.137374300584]
[236,null,"HALEY FED 4-3 FR","FRONTIER",3.8601866882853182,30549,117924.84314042819,0.16656812863792678,19642.52044182218]
[237,null,"HALEY FED 4-4 FR","FRONTIER",3.8601866882853182,25173,97172.47950420632,0.16656812863792678,16185.838066122942]
[238,null,"HALEY FED 4-5 FR","FRONTIER",3.8601866882853182,22750,87819.247158490994,0.16656812863792678,14627.887657581414]
[239,null,"HALEY FED 4-7 FR","FRONTIER",3.8601866882853182,8517,32877.210024126056,0.16656812863792678,5476.295348554765]
[240,null,"HALEY FED 4-8 FR ","FRONTIER",3.8601866882853182,14884,57455.018668438679,0.16460859028482736,9457.5896278001292]
[241,null,"LANSDALE FED 10-1 DK","DAKOTA",3.8601866882853182,11898,45928.501217218713,0.16940006400000002,7780.2910456209283]
[242,null,"LANSDALE FED 10-1 FR","FRONTIER",3.8601866882853182,15142,58450.946834016286,0.17500000000000002,10228.915695952852]
[243,null,"LANSDALE FED 10-2 DK","DAKOTA",3.8601866882853182,5620,21694.249188163489,0.16625000000000001,3606.6689275321801]
[244,null,"LANSDALE FED 10-2 FR","FRONTIER",3.8601866882853182,41201,159043.55174404339,0.16625000000000001,26440.990477447216]
[245,null,"LANSDALE FED 10-3 FR","FRONTIER",3.8601866882853182,14967,57775.414163566355,0.17500000000000002,10110.697478624114]
[246,null,"LANSDALE FED 10-4 FR","FRONTIER",3.8601866882853182,12154,46916.709009419756,0.17500000000000002,8210.4240766484581]
[247,null,"LANSDALE FED 10-5 FR","FRONTIER",3.8601866882853182,31861,122989.40807545852,0.17500000000000002,21523.146413205242]
[248,null,"LANSDALE FED 10-6 FR","FRONTIER",3.8601866882853182,14206,54837.812093781227,0.16625000000000001,9116.7862605911287]
[249,null,"LANSDALE FED 10-7 FR","FRONTIER",3.8601866882853182,15887,61326.785916788853,0.17500000000000002,10732.18753543805]
[250,null,"LANSDALE FED 10-8 FR","FRONTIER",3.8601866882853182,11552,44592.876623071999,0.17500000000000002,7803.7534090376002]
[251,null,"LANSDALE FED 28-1 FR","FRONTIER",3.8601866882853182,5436,20983.974837518988,0.17465000340923315,3664.8512769119538]
[252,null,"LANSDALE FED 28-2 FR","FRONTIER",3.8601866882853182,39927,154125.67390316789,0.17465000340923315,26918.049472638628]
[253,null,"LANSDALE FED 28-3 FR","FRONTIER",3.8601866882853182,18275,70544.911728414183,0.17464984122991803,12320.657632946119]
[254,null,"LANSDALE FED 28-4 DK","DAKOTA",3.8601866882853182,4728,18250.962662212984,0.16927521807241153,3089.4356846775431]
[255,null,"LANSDALE FED 28-4 FR","FRONTIER",3.8601866882853182,7445,28739.089894284192,0.17464984122991803,5019.2774871290758]
[256,null,"LANSDALE FED 4-1 DK","DAKOTA",3.8601866882853182,4124,15919.409902488653,0.1750001354794728,2785.8988896887749]
[257,null,"LANSDALE FED 4-1 FR","FRONTIER",3.8601866882853182,14618,56428.209009354781,0.1750001354794728,9874.9442215010949]
[258,null,"LANSDALE FED 4-2 FR","FRONTIER",3.8601866882853182,11504,44407.587662034297,0.1750001354794728,7771.3338571725662]
[259,null,"LANSDALE FED 4-3 FR","FRONTIER",3.8601866882853182,13056,50398.597402253115,0.1750001354794728,8819.7613733697017]
[260,null,"LANSDALE FED 4-4 FR","FRONTIER",3.8601866882853182,23941,92416.7295042388,0.1750001354794728,16172.940183811581]
[261,null,"LANSDALE FED 4-5 FR","FRONTIER",3.8601866882853182,6361,24554.64752418291,0.17113239999999996,4202.0957619674782]
[262,null,"LANSDALE FED 4-7 FR","FRONTIER",3.8601866882853182,8769,33849.977069573957,0.17113239999999996,5792.8278158611574]
[263,null,"LANSDALE FED 4-8 FR","FRONTIER",3.8601866882853182,11640,44932.573051641106,0.17113239999999996,7689.4190645026647]
[264,null,"MCNAMARA 34-6 DK","MESAVERDE",3.8601866882853182,4539,17521.387378127059,0.15639283631941298,2740.2194683164535]
[265,null,"MCNAMARA 34-6 FR","MESAVERDE",3.8601866882853182,2240,8646.8181817591121,0.17147677545210113,1482.7284997286527]
[266,null,"MFS FED 10-3R FR","FRONTIER",3.8601866882853182,35668,137685.13879776074,0.13270636463754512,18271.694234466646]
[267,null,"MFS FEE 10-1 FR","FRONTIER",3.8601866882853182,31496,121580.43993423438,0.13270636463754512,16134.49819470566]
[268,null,"MFS STATE 10-2 FR","FRONTIER",3.8601866882853182,40722,157194.52232035474,0.13270620023992194,20860.687755663876]
[269,null,"MFS STATE 10-4 FR","FRONTIER",3.8601866882853182,7578,29252.494723826141,0.13270636463754512,3881.9922313779366]
[270,null,"MFS STATE 36-1 FR","FRONTIER",3.8601866882853182,19935,76952.821630967825,0.17500000000000004,13466.743785419372]
[271,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",3.8601866882853182,30562,117975.02556737589,0.13469890909090909,15891.107243897641]
[272,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",3.8601866882853182,3548,13695.94237003631,0.17500017777777779,2396.7923495905534]
[273,null,"PANDO FEDERAL 32-1 DK","DAKOTA",3.8601866882853182,9039,34892.227475410989,0.17500000000000004,6106.1398081969246]
[274,null,"PANDO FEDERAL 32-1 FR","FRONTIER",3.8601866882853182,24446,94366.123781822884,0.17500000000000004,16514.071661819009]
[275,null,"PANDO FEDERAL 32-2 FR","FRONTIER",3.8601866882853182,42404,163687.35633005062,0.17500000000000004,28645.287357758865]
[276,null,"PANDO FEDERAL 32-3 DK","DAKOTA",3.8601866882853182,2093,8079.3707385811713,0.17500000000000004,1413.8898792517052]
[277,null,"PANDO FEDERAL 32-3 FR","FRONTIER",3.8601866882853182,11795,45530.901988325328,0.17500000000000004,7967.9078479569343]
[278,null,"PANDO FEDERAL 32-4 FR","FRONTIER",3.8601866882853182,12179,47013.213676626889,0.17500000000000004,8227.3123934097075]
[279,"BRUFF UNIT (WY)","AM TRIPP (NCT 1) 1 FR","FRONTIER",3.8601866882853182,531,2049.759131479504,0.15499700777977254,317.70653204858849]
[280,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",3.8601866882853182,22753,87830.82771855584,8.9597349720777278E-2,7869.4093873647862]
[281,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",3.8601866882853182,20122,77674.676541677167,0.13019363424459127,10112.74842773405]
[282,null,"BERKLEY FED 1 DK","DAKOTA",3.8601866882853182,12985,50124.524147384858,0.1875,9398.3482776346609]
[283,null,"BERKLEY FED 1 FR","FRONTIER",3.8601866882853182,2117,8172.0152191000188,0.1875,1532.2528535812535]
[284,null,"BERKLEY FED 2 DK","DAKOTA",3.8601866882853182,7154,27615.775567993165,0.1875,5177.957918998718]
[285,null,"BERKLEY FED 2 FR","FRONTIER",3.8601866882853182,4036,15579.713473919544,0.1875,2921.1962763599145]
[286,null,"BERKLEY FED 4 FR","FRONTIER",3.8601866882853182,11049,42651.202718864479,0.1875,7997.1005097870893]
[287,null,"BRUFF 149 E 2 DK ","DAKOTA",3.8601866882853182,886,3420.1254058207919,0.15015031152647965,513.5328951436195]
[288,null,"BRUFF 149 E 2 FR","FRONTIER",3.8601866882853182,1653,6380.8885957356306,0.15701492537313433,1001.8947466737139]
[289,null,"BRUFF 149 L 3  FR","FRONTIER",3.8601866882853182,6343,24485.164163793772,0.16710527999999999,4091.6002134367241]
[290,null,"BRUFF 358 F 3  FR","FRONTIER",3.8601866882853182,10326,39860.287743234192,0.17109406710940669,6819.8587461411717]
[291,null,"BRUFF FED 3A FR","FRONTIER",3.8601866882853182,2135,8241.4985794891545,0.12494405241935486,1029.7262305297315]
[292,null,"BRUFF FEDERAL 4A FR","FRONTIER",3.8601866882853182,2309,8913.1710632508002,0.12494405241935486,1113.6477125494848]
[293,null,"BRUFF FEDERAL 5A DK","DAKOTA",3.8601866882853182,1174,4531.859172046964,0.12505732991285853,566.7422075972911]
[294,null,"BRUFF FEDERAL 5A FR","FRONTIER",3.8601866882853182,6672,25755.165584239643,0.12500138599789337,3219.4313946351986]
[295,null,"BRUFF UNIT 12 FR","FRONTIER",3.8601866882853182,42825,165312.49492581876,0.17109376661132791,28283.937424774365]
[296,null,"BRUFF UNIT 14 DK ","DAKOTA",3.8601866882853182,1225,4728.7286931495146,0.14325871492314249,677.43159580079043]
[297,null,"BRUFF UNIT 14 FR","FRONTIER",3.8601866882853182,10154,39196.335632849121,0.16710534736842106,6549.9172814964722]
[298,null,"BRUFF UNIT 18 FR","FRONTIER",3.8601866882853182,4543,17536.828124880201,0.17109376661132791,3000.4419783012245]
[299,null,"BRUFF UNIT 19 FR","FRONTIER",3.8601866882853182,12820,49487.593343817782,0.17109376661132791,8467.0187457234642]
[300,null,"BRUFF UNIT 2 FR","FRONTIER",3.8601866882853182,51717,199637.2749580518,0.16710534736842106,33360.45617955023]
[301,null,"BRUFF UNIT 21 FR","FRONTIER",3.8601866882853182,13642,52660.666801588312,0.17109376661132791,9009.9118353478552]
[302,null,"BRUFF UNIT 22 FR","FRONTIER",3.8601866882853182,35829,138306.62885457466,0.17109376661132791,23663.40207804415]
[303,null,"BRUFF UNIT 23 FR","FRONTIER",3.8601866882853182,18881,72884.184861515096,0.17109376661132791,12470.029714352942]
[304,null,"BRUFF UNIT 24 FR","FRONTIER",3.8601866882853182,7687,29673.255072849242,0.17109376661132791,5076.9089780324703]
[305,null,"BRUFF UNIT 25 FR","FRONTIER",3.8601866882853182,19845,76605.40482902214,0.1708855291139309,13090.755137194326]
[306,null,"BRUFF UNIT 26 FR","FRONTIER",3.8601866882853182,24124,93123.143668195014,0.17109376661132791,15932.789408879316]
[307,null,"BRUFF UNIT 27 FR","FRONTIER",3.8601866882853182,18285,70583.513595297045,0.17109376661132791,12076.399201681243]
[308,null,"BRUFF UNIT 28 FR","FRONTIER",3.8601866882853182,21556,83210.184252678315,0.1708855291139309,14219.416363686614]
[309,null,"BRUFF UNIT 29 FR","FRONTIER",3.8601866882853182,12694,49001.209821093827,0.17109376661132791,8383.8015568029368]
[310,null,"BRUFF UNIT 3 FR","FRONTIER",3.8601866882853182,48146,185852.54829418493,0.16710534736842106,31056.954642006025]
[311,null,"BRUFF UNIT 30 FR","FRONTIER",3.8601866882853182,9270,35783.930600404899,0.17109376661132791,6122.4074705816311]
[312,null,"BRUFF UNIT 32 FR","FRONTIER",3.8601866882853182,15645,60392.620738223806,0.17109376661132791,10332.800957632106]
[313,null,"BRUFF UNIT 33 FR","FRONTIER",3.8601866882853182,18559,71641.204747887226,0.17109376661132791,12257.363564889374]
[314,null,"BRUFF UNIT 35 FR","FRONTIER",3.8601866882853182,412,1590.396915573551,0.15499887791741471,246.50973735721774]
[315,null,"BRUFF UNIT 36 DK","DAKOTA",3.8601866882853182,23895,92239.160916577675,0.14119600737762761,13023.801245283281]
[316,null,"BRUFF UNIT 37 FR","FRONTIER",3.8601866882853182,1376,5311.6168830805982,0.15499887791741471,823.29465680468843]
[317,null,"BRUFF UNIT 38 FR","FRONTIER",3.8601866882853182,420,1621.2784090798336,0.15499887791741471,251.29633419910547]
[318,null,"BRUFF UNIT 39 FR","FRONTIER",3.8601866882853182,2115,8164.2948457234479,0.15500124831337442,1265.4758926855829]
[319,null,"BRUFF UNIT 4 FR","FRONTIER",3.8601866882853182,22514,86908.243100055653,0.17109376661132791,14869.458661561472]
[320,null,"BRUFF UNIT 41 FR","FRONTIER",3.8601866882853182,19368,74764.095778710049,0.17109376661132791,12791.670754069584]
[321,null,"BRUFF UNIT 42 FR","FRONTIER",3.8601866882853182,16401,63310.921874567503,0.17109376661132791,10832.104091155268]
[322,null,"BRUFF UNIT 43 FR","FRONTIER",3.8601866882853182,27868,107575.68262913525,0.17109376661132791,18405.52873680355]
[323,null,"BRUFF UNIT 48 DK","DAKOTA",3.8601866882853182,12620,48715.556006160718,0.20039264749509189,9762.2392422699704]
[324,null,"BRUFF UNIT 48 FR","FRONTIER",3.8601866882853182,24496,94559.13311623715,0.17109376661132791,16178.478252358967]
[325,null,"BRUFF UNIT 50 FR","FRONTIER",3.8601866882853182,46027,177672.81270170835,0.16442297418638252,29213.492296474968]
[326,null,"BRUFF UNIT 51 DK","DAKOTA",3.8601866882853182,11333,43747.495738337508,0.20039264749509189,8766.6764922857037]
[327,null,"BRUFF UNIT 52 FR","FRONTIER",3.8601866882853182,63218,244033.28206002124,0.16249999999999998,39655.408334753447]
[328,null,"BRUFF UNIT 53 FR","FRONTIER",3.8601866882853182,50402,194561.1294629566,0.16249999999999998,31616.183537730441]
[329,null,"BRUFF UNIT 54 FR","FRONTIER",3.8601866882853182,19220,74192.788148843814,0.16249999999999998,12056.328074187119]
[330,null,"BRUFF UNIT 55 DK","DAKOTA",3.8601866882853182,4945,19088.623173570897,0.20039264749509189,3825.2197347880351]
[331,null,"BRUFF UNIT 55 FR","FRONTIER",3.8601866882853182,4950,19107.924107012324,0.17109376661132791,3269.2467075921331]
[332,null,"BRUFF UNIT 56 DK","DAKOTA",3.8601866882853182,61711,238215.98072077526,0.18351390000000001,43715.943664394283]
[333,null,"BRUFF UNIT 56 FR","FRONTIER",3.8601866882853182,11756,45380.354707482198,0.16249999999999998,7374.3076399658557]
[334,null,"BRUFF UNIT 614-09E FR","FRONTIER",3.8601866882853182,17753,68529.89427712925,0.17108541085410861,11724.465118191283]
[335,null,"BRUFF UNIT 63 FR","FRONTIER",3.8601866882853182,22941,88556.542815953479,0.17109376661132791,15151.472468458813]
[336,null,"BRUFF UNIT 7 FR","FRONTIER",3.8601866882853182,20097,77578.171874470034,0.17109376661132791,13273.141632824059]
[337,null,"BRUFF UNIT 71 DK","DAKOTA",3.8601866882853182,19192,74084.702921571821,0.17013638270803791,12604.503369075837]
[338,null,"BRUFF UNIT 71 FR","FRONTIER",3.8601866882853182,11272,43512.024350352105,0.1710943261226508,7444.660484455866]
[339,null,"BRUFF UNIT 9 FR","FRONTIER",3.8601866882853182,19005,73362.848010862479,0.17109376661132791,12551.925995512827]
[340,null,"CHAMPLIN 149 AMOCO B 1 FR","MESAVERDE",3.8601866882853182,5116,19748.715097267686,0.17109406710940669,3378.8879861764708]
[341,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",3.8601866882853182,6357,24539.206777429768,0.17109406710940669,4198.5126911891766]
[342,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",3.8601866882853182,7461,28800.85288129676,0.17109406710940669,4927.655055680737]
[343,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",3.8601866882853182,3863,14911.901176846184,0.17109406710940669,2551.3378206801617]
[344,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",3.8601866882853182,15205,58694.138595378266,0.16710545959000112,9808.1110052199074]
[345,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",3.8601866882853182,1602,6184.01907463308,0.19557569871587349,1209.4438513936541]
[346,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",3.8601866882853182,9085,35069.796063072114,0.16710545959000112,5860.3543888472777]
[347,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",3.8601866882853182,1166,4500.9776785406812,0.19557569871587349,880.2818543851439]
[348,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",3.8601866882853182,573,2211.8869723874873,0.16710545959000112,369.61838908194716]
[349,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",3.8601866882853182,10764,41551.049512703168,0.16710545959000112,6943.4072252671549]
[350,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",3.8601866882853182,3327,12842.841111925254,0.14919028157450756,1916.0270817047904]
[351,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",3.8601866882853182,4257,16432.814732030598,0.19556701809666666,3213.7165760781982]
[352,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",3.8601866882853182,4609,17791.600446307031,0.149197957452951,2654.4704464080205]
[353,null,"CHAMPLIN 149 AMOCO D 4 DK ","DAKOTA",3.8601866882853182,1984,7658.6103895580709,0.19556701809666666,1497.7715966500225]
[354,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",3.8601866882853182,5799,22385.222605366562,0.149197957452951,3339.8294898503173]
[355,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",3.8601866882853182,1897,7322.7741476772489,0.14999805261067006,1098.4018618593466]
[356,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",3.8601866882853182,2411,9306.9101054559014,0.15500332882010159,1442.6020473751075]
[357,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",3.8601866882853182,15911,61419.430397307697,0.14999805261067006,9212.7949520527472]
[358,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",3.8601866882853182,3781,14595.365868406789,0.16710527999999999,2438.9627001425597]
[359,null,"CHAMPLIN 149 AMOCO L 2 FR ","FRONTIER",3.8601866882853182,11984,46260.477272411255,0.16710581305227967,7730.3946667927876]
[360,null,"CHAMPLIN 149 J6 DK","DAKOTA",3.8601866882853182,3798,14660.989042107638,0.13019404070020213,1908.7734040533792]
[361,null,"CHAMPLIN 149 J6 FR","FRONTIER",3.8601866882853182,7643,29503.406858564686,0.15499700777977254,4572.9397823867448]
[362,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",3.8601866882853182,8912,34401.983765998753,0.17109406710940669,5885.9753191565105]
[363,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",3.8601866882853182,7106,27430.48660695547,0.17109406710940669,4693.1935163741209]
[364,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",3.8601866882853182,4964,19161.966720648321,0.17109406710940669,3278.4988200508215]
[365,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",3.8601866882853182,2438,9411.1351460396054,0.17500000000000004,1646.9486505569314]
[366,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",3.8601866882853182,3318,12808.099431730685,0.17500000000000004,2241.4174005528703]
[367,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",3.8601866882853182,23622,91185.32995067579,0.17750914285714284,16186.229760690214]
[368,null,"DONLEY (NCT 1) 1 FR","FRONTIER",3.8601866882853182,3,11.580560064855955,0.15503099666189787,1.7953457687575916]
[369,null,"DONLEY (NCT 1) 2 FR","FRONTIER",3.8601866882853182,259,999.7883522658974,0.15503099666189787,154.99818470273871]
[370,null,"DONLEY (NCT 1) 4 FR","FRONTIER",3.8601866882853182,396,1528.6339285609861,0.15503099666189787,236.98564147600206]
[371,null,"DONLEY 26-10 FR","MESAVERDE",3.8601866882853182,382,1474.5913149249916,0.15500331169691342,228.56653721287989]
[372,null,"FABIAN DITCH 531-09E FR","MESAVERDE",3.8601866882853182,8137,31410.339082577633,0.16710545959000112,5248.8391482719098]
[373,null,"FABIAN DITCH 533-09E FR","FRONTIER",3.8601866882853182,5412,20891.330357000141,0.16710545959000112,3491.0553607530505]
[374,null,"FABIAN DITCH 549-21E DK","DAKOTA",3.8601866882853182,1608,6207.1801947627919,0.16823366673644055,1044.2566842587578]
[375,null,"FABIAN DITCH 549-21E FR","FRONTIER",3.8601866882853182,6429,24817.140218986311,0.16580913432087141,4114.9085360298013]
[376,null,"FABIAN DITCH 558-27E DK","DAKOTA",3.8601866882853182,3722,14367.614853797953,0.15242001129481419,2189.9120182954243]
[377,null,"FABIAN DITCH 558-27E FR","FRONTIER",3.8601866882853182,709,2736.8723619942907,0.15499700777977254,424.20702678427352]
[378,null,"FABIAN DITCH 559-27E DK","DAKOTA",3.8601866882853182,2077,8017.6077515686056,0.16596204625284744,1330.618588503017]
[379,null,"FABIAN DITCH 559-27E FR","FRONTIER",3.8601866882853182,5220,20150.17451284936,0.15499700777977254,3123.2167557318867]
[380,null,"FABIAN DITCH 580-13E DK","DAKOTA",3.8601866882853182,15550,60025.903002836698,0.14255602494634376,8557.0541258991998]
[381,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",3.8601866882853182,12057,46542.270900656084,0.16166719304507729,7524.3582944526506]
[382,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",3.8601866882853182,2863,11051.714488560867,0.17500000000000004,1934.0500354981523]
[383,null,"GREEN RIVER FEE 2 FR","FRONTIER",3.8601866882853182,26719,103140.32812429541,0.12506329406329411,12899.069185993401]
[384,null,"GREEN RIVER FEE 4 FR","FRONTIER",3.8601866882853182,21009,81098.662134186248,0.12506329406329411,10142.46583062747]
[385,null,"KOBUS 606-03E DK","DAKOTA",3.8601866882853182,19953,77022.304991356956,0.17500006400000004,13478.90830291499]
[386,null,"KOBUS 616-09E DK","DAKOTA",3.8601866882853182,239,922.58461850019103,0.17500002709589457,161.45233323578898]
[387,null,"KOBUS 616-09E FR","FRONTIER",3.8601866882853182,23316,90004.112824060474,0.17108541085410861,15398.390621063932]
[388,null,"KOBUS 617-09E DK","DAKOTA",3.8601866882853182,50556,195155.59821295255,0.17500006503016102,34152.242378266674]
[389,null,"KOBUS 617-09E FR","FRONTIER",3.8601866882853182,511,1972.5553977137977,0.17109287109287116,337.49016638459398]
[390,null,"KOBUS 618-09E FR","FRONTIER",3.8601866882853182,2659,10264.236404150661,0.17108586085860852,1756.0657212603842]
[391,null,"KOBUS 630-15E DK","DAKOTA",3.8601866882853182,2252,8693.1404220185359,0.16939980800000001,1472.616318406979]
[392,null,"KOBUS 630-15E FR","FRONTIER",3.8601866882853182,22769,87892.590705568407,0.17109287109287116,15037.795691606301]
[393,null,"KOBUS 631-15E FR","MESAVERDE",3.8601866882853182,7498,28943.679788763315,0.17109406710940669,4952.0918921718485]
[394,null,"KOBUS 645-15E FR","FRONTIER",3.8601866882853182,406,1567.2357954438392,0.17109287109287116,268.14287192200618]
[395,null,"KOBUS 649-11E DK","DAKOTA",3.8601866882853182,1221,4713.2879463963736,0.16405307716003781,773.2293911476404]
[396,null,"LAWLER FED 1-30 FR","FRONTIER",3.8601866882853182,3420,13201.838473935788,0.17500027978557234,2310.3254266226963]
[397,null,"LAWLER FED 30-3 FR (SLD)","FRONTIER",3.8601866882853182,1307,5045.264001588911,0.1875,945.98700029792076]
[398,null,"LAWLER FED 30-4 FR","FRONTIER",3.8601866882853182,1984,7658.6103895580709,0.17500027978557234,1340.2589609413535]
[399,null,"MCNAMARA 1-4 DK","DAKOTA",3.8601866882853182,37809,145949.79849737958,0.15735303529411765,22965.643794127529]
[400,null,"MCNAMARA 1-4 FR","FRONTIER",3.8601866882853182,8298,32031.829139391572,0.17500000000000004,5605.5700993935261]
[401,null,"MCNAMARA 3 DK","DAKOTA",3.8601866882853182,5125,19783.456777462256,0.15735303529411765,3112.9869725436693]
[402,null,"MCNAMARA 3 FR","FRONTIER",3.8601866882853182,9105,35146.999796837823,0.17500000000000004,6150.724964446621]
[403,null,"MCNAMARA 34-9 DK","MESAVERDE",3.8601866882853182,9875,38119.343546817516,0.15735303529411765,5998.1944105109724]
[404,null,"MCNAMARA 34-9 FR","MESAVERDE",3.8601866882853182,7949,30684.623985179995,0.17500159999999998,5369.8582928048745]
[405,null,"PORTER HOLLOW FED 12-4 FR","MESAVERDE",3.8601866882853182,1926,7434.7195616375229,0.17500000000000004,1301.0759232865669]
[406,null,"STATE OF WYOMING 24-6D FR","FRONTIER",3.8601866882853182,1418,5473.7447239885814,0.15500423181814293,848.45359611046285]
[407,null,"TRIPP 14-7 DK","DAKOTA",3.8601866882853182,20,77.20373376570636,0.13019328439125724,10.051407666225517]
[408,null,"TRIPP 14-7 FR","FRONTIER",3.8601866882853182,589,2273.6499594000525,0.15500964976586223,352.43768389676904]
[409,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",3.8601866882853182,1788,6902.0137986541486,0.17500000000000004,1207.8524147644764]
[410,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",3.8601866882853182,4164,16073.817370020064,0.1671050105685023,2686.0154214933787]
[411,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",3.8601866882853182,355,1370.3662743412879,0.15500000000000008,212.40677252289973]
[412,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",3.8601866882853182,389,1501.6126217429887,0.15500000000000008,232.74995637016337]
[413,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",3.8601866882853182,44628,172272.41152479718,0.15499991812808053,26702.209682070559]
[414,null,"BRUFF UNIT 34 FR","FRONTIER",3.8601866882853182,2663,10279.677150903803,0.16710534736842106,1717.7890211370009]
[415,"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",4.0601866882853184,194553,789921.50076597359,0.16205680775984846,128012.15679500237]
[416,null,"CANYON CREEK 11B-4D MESA","MESAVERDE",4.0601866882853184,2384,9679.4850648721986,0.16205680775984846,1568.6264503723182]
[417,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",4.0601866882853184,177263,719720.87292552041,0.16205680775984846,116635.66714444138]
[418,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",4.0601866882853184,3344,13577.264285626105,0.16205680775984846,2200.288108240366]
[419,null,"CANYON CREEK 225 MESA","LANCE",4.0601866882853184,154520,627380.04707384738,0.16205680775984846,101671.20768101116]
[420,null,"CANYON CREEK 226 MESA","LANCE",4.0601866882853184,67199,272840.48526608513,0.16205680775984846,44215.658069869722]
[421,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",4.0601866882853184,82836,336329.62451080262,0.16205680775984846,54504.505303289159]
[422,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",4.0601866882853184,136290,553362.84374640603,0.16205680775984846,89676.215990454381]
[423,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",4.0601866882853184,21691,88069.509455596839,0.16205680775984846,14272.263563349814]
[424,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",4.0601866882853184,184209,747922.92966235022,0.16205680775984846,121206.00243147415]
[425,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",4.0601866882853184,146996,596831.20243118866,0.16205680775984846,96720.559437470336]
[426,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",4.0601866882853184,106887,433981.1745507528,0.16205680775984846,70329.603775564581]
[427,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",4.0601866882853184,57824,234776.23506341025,0.16205680775984846,38047.087192252067]
[428,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",4.0601866882853184,124529,505610.98810548242,0.16205680775984846,81937.702700677197]
[429,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",4.0601866882853184,255970,1039285.986600393,0.16205680775984846,168423.36933800433]
[430,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",4.0601866882853184,78711,319581.35442162567,0.16205680775984846,51790.33411713739]
[431,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",4.0601866882853184,13005,52802.727881150568,0.16205680775984846,8557.041521431207]
[432,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",4.0601866882853184,4281,17381.659212549446,0.16205680775984846,2816.8162055553244]
[433,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",4.0601866882853184,46680,189529.51460915865,0.16203473849850808,30710.365337444189]
[434,null,"CANYON CREEK UNIT 11 UPR MESA ","UPPER MESA",4.0601866882853184,87047,353427.07065517211,0.16205680775984846,57275.262846291604]
[435,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",4.0601866882853184,89256,362396.02304959437,0.16205680775984846,58728.742640281729]
[436,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",4.0601866882853184,78302,317920.73806611699,0.16205680775984846,51521.219931649859]
[437,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",4.0601866882853184,55357,224759.75450341037,0.16205680775984846,36423.848327709908]
[438,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",4.0601866882853184,58912,239193.71818026467,0.16205680775984846,38762.970404502521]
[439,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",4.0601866882853184,61977,251638.19037985918,0.16205680775984846,40779.681843424987]
[440,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",4.0601866882853184,56399,228990.46903260367,0.16205680775984846,37109.464418854186]
[441,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",4.0601866882853184,45187,183467.65588354869,0.16205680775984846,29732.182639670282]
[442,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",4.0601866882853184,58799,238734.91708448844,0.16205680775984846,38688.618563524302]
[443,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",4.0601866882853184,127549,517872.75190410408,0.16205680775984846,83924.804999387095]
[444,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",4.0601866882853184,62573,254058.06164607723,0.16205680775984846,41171.838456018064]
[445,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",4.0601866882853184,63604,258244.11412169939,0.16205680775984846,41850.216757332601]
[446,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",4.0601866882853184,46381,188315.51878936135,0.16205680775984846,30517.811826643661]
[447,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",4.0601866882853184,30999,125861.72715015658,0.16205680775984846,20396.749721095424]
[448,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",4.0601866882853184,35497,144124.44687406396,0.16205680775984846,23356.347780564676]
[449,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",4.0601866882853184,66814,271277.31339109526,0.16205680775984846,43962.335425828889]
[450,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",4.0601866882853184,45281,183849.31343224749,0.16205680775984846,29794.032843669858]
[451,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",4.0601866882853184,68076,276401.26899171132,0.16205680775984846,44792.707313567924]
[452,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",4.0601866882853184,90059,365656.35296028748,0.16205680775984846,59257.101297852605]
[453,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",4.0601866882853184,69561,282430.64622381504,0.16205680775984846,45769.808940582567]
[454,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",4.0601866882853184,108801,441752.3718721309,0.16205680775984846,71588.979205939002]
[455,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",4.0601866882853184,54987,223257.48542874481,0.16205680775984846,36180.395397073269]
[456,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",4.0601866882853184,118489,481087.46050823911,0.16205680775984846,77963.498103257385]
[457,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",4.0601866882853184,206723,839333.97276240587,0.16205680775984846,136019.78427026709]
[458,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",4.0601866882853184,40526,164543.12572945081,0.16205705598510781,26665.374538302243]
[459,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",4.0601866882853184,7479,30366.136241685897,0.16205680775984846,4921.0391033282585]
[460,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",4.0601866882853184,50040,203171.74188179732,0.16205680775984846,32925.363916371978]
[461,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",4.0601866882853184,71840,291683.81168641726,0.16205680775984846,47269.347397125559]
[462,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",4.0601866882853184,103516,420294.28522454301,0.16205680775984846,68111.550183196683]
[463,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",4.0601866882853184,103189,418966.6041774737,0.16205680775984846,67896.390430985382]
[464,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",4.0601866882853184,110722,449551.99050032703,0.16205680775984846,72852.96050256872]
[465,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",4.0601866882853184,45596,185128.27223905738,0.16205680775984846,30001.296825157813]
[466,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",4.0601866882853184,135090,548490.61972046364,0.16205680775984846,88886.638918119323]
[467,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",4.0601866882853184,178063,722969.02227614867,0.16205680775984846,117162.05185933142]
[468,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",4.0601866882853184,202188,820921.02613103192,0.16205680775984846,133035.84091773417]
[469,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",4.0601866882853184,142289,577719.90368942963,0.16205680775984846,93623.443371236062]
[470,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",4.0601866882853184,91188,370240.30373136164,0.16205680775984846,59999.961726741174]
[471,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",4.0601866882853184,79082,321087.68368297955,0.16205680775984846,52034.445028667651]
[472,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",4.0601866882853184,82465,334823.2952494488,0.16205680775984846,54260.394391758906]
[473,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",4.0601866882853184,35877,145667.31781561236,0.16205680775984846,23606.380520137442]
[474,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",4.0601866882853184,46862,190268.46858642658,0.16205680775984846,30834.300636471296]
[475,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",4.0601866882853184,1222,4961.5481330846587,0.16205680775984846,804.05265199453561]
[476,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",4.0601866882853184,90848,368859.84025734459,0.16205680775984846,59776.248222912902]
[477,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",4.0601866882853184,65744,266932.91363462998,0.16205680775984846,43258.29586966346]
[478,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",4.0601866882853184,126078,511900.21728563635,0.16205680775984846,82956.915104883024]
[479,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",4.0601866882853184,30835,125195.85653327779,0.16205680775984846,20288.840854542967]
[480,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",4.0601866882853184,35722,145037.98887892815,0.16205680775984846,23504.3934816275]
[481,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",4.0601866882853184,26629,108118.71132234974,0.16205680775984846,17521.373216008582]
[482,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",4.0601866882853184,38326,155610.7150152231,0.16205680775984846,25217.775728594574]
[483,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",4.0601866882853184,5287,21466.207020964477,0.16205680775984846,3478.7449845295496]
[484,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",4.0601866882853184,14025,56944.118303201591,0.16205035385148611,9227.8145207947055]
[485,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",4.0601866882853184,32605,132382.38697154282,0.16205680775984846,21453.46703623718]
[486,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",4.0601866882853184,28340,115065.69074600592,0.16205680775984846,18647.178524979656]
[487,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",4.0601866882853184,30297,123011.47609498029,0.16205680775984846,19934.847133779414]
[488,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",4.0601866882853184,55867,226830.44971443588,0.16205680775984846,36759.418583452309]
[489,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",4.0601866882853184,58889,239100.33388643412,0.16205680775984846,38747.836843949437]
[490,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",4.0601866882853184,109845,445991.20677470078,0.16205680775984846,72275.911258870503]
[491,null,"CANYON CREEK UNIT 35 UPR MESA ","UPPER MESA",4.0601866882853184,52970,215068.08887847333,0.16205680775984846,34853.247934656756]
[492,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",4.0601866882853184,77443,314433.03770087991,0.16205680775984846,50956.014344036681]
[493,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",4.0601866882853184,50838,206411.77085904902,0.16205680775984846,33450.432669474794]
[494,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",4.0601866882853184,20478,83144.503002706755,0.16205680775984846,13474.132739397792]
[495,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",4.0601866882853184,99964,405872.50210775359,0.16226342936769927,65858.264078052845]
[496,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",4.0601866882853184,81029,328992.86716507107,0.16205680775984846,53315.533828531283]
[497,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",4.0601866882853184,46819,190093.88055883031,0.16205680775984846,30806.007458045959]
[498,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",4.0601866882853184,67893,275658.2548277551,0.16205680775984846,44672.296810036823]
[499,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",4.0601866882853184,57305,232668.99817219016,0.16203473849850808,37700.460275540689]
[500,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",4.0601866882853184,124698,506297.15965580265,0.16205680775984846,82048.901471697711]
[501,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",4.0601866882853184,137502,558283.79001260782,0.16205680775984846,90473.688833512788]
[502,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",4.0601866882853184,114042,463031.81030543428,0.16205680775984846,75037.457069362383]
[503,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",4.0601866882853184,95625,388255.35206728359,0.16205680775984846,62919.422951700057]
[504,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",4.0601866882853184,48748,197925.9806805327,0.16205680775984846,32075.252601824566]
[505,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",4.0601866882853184,37350,151647.97280745665,0.16205680775984846,24575.586376428728]
[506,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",4.0601866882853184,52380,212672.57873238498,0.16205680775984846,34465.039207425347]
[507,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",4.0601866882853184,57723,234366.15620789342,0.16205680775984846,37980.631121997198]
[508,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",4.0601866882853184,14937,60647.008562917799,0.16205680775984846,9828.2606078906538]
[509,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",4.0601866882853184,85687,347905.21675910405,0.16205680775984846,56380.408830978537]
[510,null,"CANYON CREEK UNIT 64 MESA","MESAVERDE",4.0601866882853184,119427,484895.9156218507,0.16205680775984846,78580.684181465956]
[511,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",4.0601866882853184,131398,533500.4104673143,0.16205680775984846,86457.373458901799]
[512,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",4.0601866882853184,81411,330543.85847999604,0.16205680775984846,53566.882529891271]
[513,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",4.0601866882853184,88831,360670.44370707311,0.16205680775984846,58449.100760496389]
[514,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",4.0601866882853184,34270,139142.59780753785,0.16205680775984846,22549.005224102075]
[515,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",4.0601866882853184,73239,297364.01286332845,0.16205680775984846,48189.862667289526]
[516,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",4.0601866882853184,4013,16293.529180088983,0.16205680775984846,2640.4773260671614]
[517,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",4.0601866882853184,43549,176817.07008813732,0.16203473849850808,28650.507713803705]
[518,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",4.0601866882853184,98803,401158.62536265433,0.16205680775984846,65010.486231600742]
[519,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",4.0601866882853184,84178,341778.39504648151,0.16205680775984846,55387.515662517195]
[520,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",4.0601866882853184,122740,498347.31412013998,0.16205680775984846,80760.574882004337]
[521,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",4.0601866882853184,63044,255970.40957625961,0.16205680775984846,41481.747456909579]
[522,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",4.0601866882853184,106983,434370.95247282821,0.16205680775984846,70392.769941351391]
[523,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",4.0601866882853184,202728,823113.52694270597,0.16205680775984846,133391.15060028495]
[524,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",4.0601866882853184,173441,704202.83940289391,0.16205680775984846,114120.86416905421]
[525,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",4.0601866882853184,155884,632918.14171666862,0.16205680775984846,102568.6936198987]
[526,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",4.0601866882853184,51093,207447.11846456176,0.16205680775984846,33618.217797345998]
[527,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",4.0601866882853184,97838,397240.54520845896,0.16205680775984846,64375.534669264627]
[528,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",4.0601866882853184,94504,383703.88278971572,0.16205680775984846,62181.826369960385]
[529,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",4.0601866882853184,116110,471428.2763768083,0.16205680775984846,76398.161557353131]
[530,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",4.0601866882853184,266,1080.0096590838946,0.16205680775984846,175.02291770093817]
[531,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",4.0601866882853184,39183,159090.29500708362,0.16205680775984846,25781.665354420529]
[532,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",4.0601866882853184,64740,262856.48619959148,0.16205680775984846,42597.683052476459]
[533,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",4.0601866882853184,44054,178867.46436572142,0.16205680775984846,28986.690287207261]
[534,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",4.0601866882853184,41693,169281.36359467977,0.16205680775984846,27433.19739738803]
[535,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",4.0601866882853184,37429,151968.72755583117,0.16205680775984846,24627.566867024118]
[536,"CH BUTTES (WY)","CHAMPLIN FEE 2-9 FR","FRONTIER",3.8601866882853182,14196,54799.21022689838,0.13238584835749112,7254.6399352084454]
[537,null,"CHAMPLIN FEE 3-9 FR","FRONTIER",3.8601866882853182,16049,61952.136160291069,0.13238584835749112,8201.5861031389359]
[538,null,"CHURCH BUTTES 1-25 FR ","FRONTIER",4.0601866882853184,4258,17288.274918718886,0.13238161126830639,2288.6496897894549]
[539,null,"CHURCH BUTTES 57 DK","DAKOTA",4.0601866882853184,9393,38137.333563063992,0.13238360026222168,5048.7575214796743]
[540,null,"CHURCH BUTTES 57 FR","FRONTIER",4.0601866882853184,20902,84866.022158539723,0.13238360026222168,11234.869553280971]
[541,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",4.0601866882853184,5035,20443.039975516578,0.13238360026222168,2706.3232322634049]
[542,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",4.0601866882853184,6073,24657.513757956738,0.13238498342330993,3264.2845501071392]
[543,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",4.0601866882853184,3178,12903.273295370742,0.13238161126830639,1708.1561094764884]
[544,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",4.0601866882853184,3003,12192.740624920811,0.13238498342330993,1614.135765514859]
[545,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",4.0601866882853184,7203,29245.524715719148,0.13238498342330993,3871.6683046964799]
[546,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",4.0601866882853184,1206,4896.5851460720942,0.13238445172096389,648.2317398677701]
[547,null,"CHURCH BUTTES UNIT 1 DK","DAKOTA",4.0601866882853184,219983,893172.04824906914,0.13238478908931198,118242.3932279218]
[548,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",4.0601866882853184,8443,34280.156209192945,0.13238478908931198,4538.1712497026765]
[549,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",4.0601866882853184,12419,50423.458481815367,0.13238478908931198,6675.2989162688064]
[550,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",4.0601866882853184,15484,62867.930681409867,0.13238478908931198,8322.7577437399304]
[551,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",4.0601866882853184,19653,79794.848984871365,0.13238478908931198,10563.624253275695]
[552,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",4.0601866882853184,14232,57784.576947676651,0.13238478908931198,7649.7990318332922]
[553,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",4.0601866882853184,21960,89161.699674745585,0.13238478908931198,11803.652806285771]
[554,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",4.0601866882853184,10946,44442.803489971098,0.13238478908931198,5883.5511665575623]
[555,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",4.0601866882853184,6291,25542.634456002939,0.13238478908931198,3381.4562752433421]
[556,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",4.0601866882853184,22170,90014.338879285511,0.13238478908931198,11916.529267548067]
[557,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",4.0601866882853184,29274,118857.90511286441,0.13238478908931198,15734.978699964011]
[558,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",4.0601866882853184,14962,60748.513230124932,0.13238478908931198,8042.179111459367]
[559,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",4.0601866882853184,18250,74098.407061207065,0.13238478908931198,9809.5019906518828]
[560,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",4.0601866882853184,2709,10999.045738564928,0.13238478908931198,1456.1063502836137]
[561,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",4.0601866882853184,4552,18481.969805074768,0.14093290000000003,2604.7176023416223]
[562,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",4.0601866882853184,14354,58279.919723647457,0.13238478908931198,7715.3748807571019]
[563,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",4.0601866882853184,33414,135667.07800236563,0.13238478908931198,17960.25750770641]
[564,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",4.0601866882853184,2221,9017.6746346816926,0.13238478908931198,1193.8029545883744]
[565,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",4.0601866882853184,17941,72843.8093745269,0.13238478908931198,9643.4123405087903]
[566,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",4.0601866882853184,16362,66432.774593724374,0.13238478908931198,8794.6888532080047]
[567,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",4.0601866882853184,889,3609.505965885648,0.13238478908931198,477.84368601038483]
[568,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",4.0601866882853184,10239,41572.251501353378,0.13238478908931198,5503.5337469745]
[569,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",4.0601866882853184,30163,122467.41107875005,0.13238478908931198,16212.822385974396]
[570,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",4.0601866882853184,2343,9513.017410652501,0.13238478908931198,1259.378803512184]
[571,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",4.0601866882853184,13300,54000.482954194733,0.13238478908931198,7148.8425466120561]
[572,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",4.0601866882853184,16415,66647.964488203506,0.13238478908931198,8823.1767220027759]
[573,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",4.0601866882853184,5949,24154.050608609359,0.13238478908931198,3197.6288954733177]
[574,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",4.0601866882853184,11542,46862.674756189146,0.13238478908931198,6203.9053137591245]
[575,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",4.0601866882853184,7343,29813.950852079091,0.13238478908931198,3946.9135954716035]
[576,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",4.0601866882853184,55673,226042.77349690854,0.13238478908931198,29924.624894551358]
[577,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",4.0601866882853184,22740,92328.645291608133,0.13238478908931198,12222.90823383144]
[578,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",4.0601866882853184,17685,71804.401582325852,0.13238478908931198,9505.8105591604672]
[579,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",4.0601866882853184,46971,190711.02893544969,0.13238478908931198,25247.23934262518]
[580,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",4.0601866882853184,67587,274415.8377011398,0.13238420608731807,36328.322811851722]
[581,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",4.0601866882853184,9961,40443.519602010056,0.13238478908931198,5354.1068125415559]
[582,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",4.0601866882853184,12884,52311.44529186804,0.13238478908931198,6925.2396519210324]
[583,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",4.0601866882853184,99309,403213.0798269267,0.13238478908931198,53379.278530939606]
[584,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",4.0601866882853184,22549,91553.149634145637,0.13238478908931198,12120.24440477859]
[585,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",4.0601866882853184,10374,42120.37670427189,0.13238478908931198,5576.0971863574041]
[586,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",4.0601866882853184,10792,43817.534739975155,0.13238478908931198,5800.7750949652118]
[587,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",4.0601866882853184,11233,45608.077069508981,0.13238478908931198,6037.815663616032]
[588,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",4.0601866882853184,2164,8786.2439934494287,0.13238478908931198,1163.1650579600368]
[589,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",4.0601866882853184,25201,102320.76473147831,0.13238478908931198,13545.712858433868]
[590,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",4.0601866882853184,15322,62210.180437907649,0.13238478908931198,8235.6816164804459]
[591,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",4.0601866882853184,13958,56672.085795086474,0.13238478908931198,7502.5221252339161]
[592,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",4.0601866882853184,18767,76197.523579050569,0.13238478908931198,10087.393088140487]
[593,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",4.0601866882853184,3830,15550.515016132769,0.13238478908931198,2058.6516506409157]
[594,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",4.0601866882853184,2800,11368.522727198892,0.13238478908931198,0]
[595,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",4.0601866882853184,37141,150799.393789605,0.13238478908931198,19963.545941632961]
[596,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",4.0601866882853184,27779,112787.92601387786,0.14093259999999996,15895.49566174344]
[597,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",4.0601866882853184,32300,131144.03003161578,0.13238478908931198,17361.474756057851]
[598,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",4.0601866882853184,37922,153970.39959315583,0.13238478908931198,20383.338876137022]
[599,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",4.0601866882853184,22212,90184.866720193488,0.13238478908931198,11939.104559800526]
[600,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",4.0601866882853184,23257,94427.761809451651,0.13238478908931198,12500.799331320046]
[601,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",4.0601866882853184,45740,185712.93912217047,0.13238478908931198,24585.568276844773]
[602,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",4.0601866882853184,4700,19082.877434940998,0.14093270000000002,2689.4014406753095]
[603,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",4.0601866882853184,41991,170491.29922778881,0.14093259999999996,24027.782077550262]
[604,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",4.0601866882853184,12896,52360.167532127467,0.13238478908931198,6931.6897354217353]
[605,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",4.0601866882853184,3256,13219.967857056996,0.13238478908931198,1750.122656523974]
[606,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",4.0601866882853184,10306,41844.284009468494,0.13238478908931198,5539.5467131867563]
[607,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",4.0601866882853184,13757,55855.988270741123,0.13238478908931198,7394.4832265971472]
[608,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",4.0601866882853184,7800,31669.456168625482,0.13238478908931198,4192.554275456695]
[609,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",4.0601866882853184,17071,69311.446955718668,0.13238478908931198,9175.7812867078501]
[610,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",4.0601866882853184,16314,66237.885632686681,0.13238478908931198,8768.8885192051948]
[611,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",4.0601866882853184,21960,89161.699674745585,0.13238478908931198,11803.652806285771]
[612,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",4.0601866882853184,18900,76737.528408592523,0.13238478908931198,10158.881513606608]
[613,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",4.0601866882853184,15522,63022.217775564714,0.13238478908931198,8343.1830081588232]
[614,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",4.0601866882853184,26076,105873.42808372797,0.13238478908931198,14016.031447026766]
[615,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",4.0601866882853184,147752,599900.70356753236,0.13238478908931198,79417.728116317638]
[616,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",4.0601866882853184,8758,35559.115016002819,0.13238478908931198,4707.48594159612]
[617,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",4.0601866882853184,105970,430257.98335759516,0.13238478908931198,56959.612380787941]
[618,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",4.0601866882853184,52337,212497.99070478871,0.13238478908931198,28131.501681356029]
[619,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",4.0601866882853184,54475,221178.66984434272,0.13238478908931198,29280.691558397877]
[620,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",4.0601866882853184,5870,23833.295860234819,0.13238478908931198,3155.1658457603589]
[621,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",4.0601866882853184,24585,99819.689731494553,0.13238478908931198,13214.608572064466]
[622,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",4.0601866882853184,2310,9379.0312499390857,0.13238478908931198,1241.6410738852519]
[623,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",4.0601866882853184,7314,29696.205438118817,0.13238478908931198,3931.325893678239]
[624,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",4.0601866882853184,13380,54325.297889257563,0.13238478908931198,7191.8431032834078]
[625,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",4.0601866882853184,12231,49660.14338441773,0.14093259999999996,6998.7331235387883]
[626,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",4.0601866882853184,7569,30731.553043631575,0.14093259999999996,4331.0776724769103]
[627,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",4.0601866882853184,7105,28847.626420267188,0.13238478908931198,3818.9869393743356]
[628,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",4.0601866882853184,15820,64232.153408673737,0.13238478908931198,8503.3600817596034]
[629,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",4.0601866882853184,5903,23967.282020948234,0.13238478908931198,3172.9035753872909]
[630,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",4.0601866882853184,6436,26131.36152580431,0.13238478908931198,3459.3947842101652]
[631,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",4.0601866882853184,7162,29079.05706149945,0.13238478908931198,3849.624836002673]
[632,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",4.0601866882853184,16273,66071.417978466983,0.13238478908931198,8746.8507339111275]
[633,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",4.0601866882853184,84159,341701.25149940408,0.13238478908931198,45236.04811130256]
[634,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",4.0601866882853184,6205,25193.458400810399,0.13238478908931198,3335.2306768216399]
[635,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",4.0601866882853184,1962,7966.0862824157948,0.13238478908931198,1054.5886523648762]
[636,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",4.0601866882853184,13017,52851.450121409987,0.14093259999999996,7448.4922793806236]
[637,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",4.0601866882853184,1233,5006.2101866557978,0.13238478908931198,662.74607969719295]
[638,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",4.0601866882853184,8713,35376.406615029977,0.13238478908931198,4683.2981284684847]
[639,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",4.0601866882853184,7114,28884.168100461753,0.13238478908931198,3823.8245019998622]
[640,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",4.0601866882853184,8352,33910.679220558981,0.13238478908931198,4489.2581164890153]
[641,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",4.0601866882853184,1927,7823.9797483258089,0.13238478908931198,1035.7759088211603]
[642,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",4.0601866882853184,19508,79206.121915069991,0.13238478908931198,10485.685744308872]
[643,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",4.0601866882853184,34613,140535.24184161972,0.13238478908931198,18604.728350818277]
[644,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",4.0601866882853184,27980,113604.02353822321,0.13238478908931198,15039.444695804912]
[645,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",4.0601866882853184,49162,199606.89796948282,0.14093259999999996,28131.119108773928]
[646,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",4.0601866882853184,10328,41933.608116610769,0.13238478908931198,5551.3718662713773]
[647,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",4.0601866882853184,47497,192846.68713348778,0.14093259999999996,27178.385019108973]
[648,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",4.0601866882853184,40459,164271.0932213357,0.14093259999999996,23151.152272525211]
[649,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",4.0601866882853184,22931,93104.140949070628,0.14093259999999996,13121.408654718987]
[650,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",4.0601866882853184,8967,36407.694033854452,0.13238478908931198,4819.8248959000239]
[651,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",4.0601866882853184,2508,10182.948214219579,0.13238478908931198,1348.067451646845]
[652,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",4.0601866882853184,16470,66871.274756059196,0.13238478908931198,8852.7396047143284]
[653,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",4.0601866882853184,5224,21210.415259602501,0.13238478908931198,2807.9363506392015]
[654,null,"CHURCH BUTTES UNIT 204","FRONTIER",4.0601866882853184,25037,101654.89411459952,0.13238370026528551,13457.451032966479]
[655,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",4.0601866882853184,89963,365266.57503821212,0.13238478908931198,48355.738497809056]
[656,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",4.0601866882853184,82976,336898.0506471626,0.13238478908931198,44600.177379524968]
[657,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",4.0601866882853184,23634,95958.452190935219,0.13238478908931198,12703.439454633786]
[658,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",4.0601866882853184,6282,25506.092775808371,0.13238478908931198,3376.6187126178152]
[659,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",4.0601866882853184,23203,94208.51172828424,0.13238478908931198,12471.773955566883]
[660,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",4.0601866882853184,33961,137888.0001208577,0.13238478908931198,18254.273813946773]
[661,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",4.0601866882853184,5992,24328.638636205629,0.13238478908931198,3220.7416946841686]
[662,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",4.0601866882853184,15291,62084.314650570806,0.13238478908931198,8219.0189007702975]
[663,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",4.0601866882853184,19070,77427.760145601016,0.13238478908931198,10250.257696533226]
[664,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",4.0601866882853184,4873,19785.289732014357,0.13238478908931198,2619.2714082436505]
[665,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",4.0601866882853184,12525,50853.838270773609,0.13238478908931198,6732.274653858346]
[666,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",4.0601866882853184,24525,99576.078530197439,0.14092039999999995,14032.300816906829]
[667,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",4.0601866882853184,33411,135654.89744230077,0.13238478908931198,17958.644986831234]
[668,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",4.0601866882853184,9440,38328.162337413407,0.13238478908931198,5074.0656872193849]
[669,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",4.0601866882853184,11399,46282.068059764344,0.13238478908931198,6127.0418187090854]
[670,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",4.0601866882853184,19259,78195.135429686939,0.13238478908931198,10351.846511669291]
[671,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",4.0601866882853184,3397,13792.454180105227,0.13238478908931198,1825.9111376572298]
[672,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",4.0601866882853184,20383,82758.785267319647,0.13238478908931198,10956.00433290177]
[673,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",4.0601866882853184,62792,254947.24253081172,0.13238478908931198,33751.136931343179]
[674,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",4.0601866882853184,17818,72344.406411867807,0.13238478908931198,9577.2989846265882]
[675,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",4.0601866882853184,9127,37057.323903980097,0.13238478908931198,4905.8260092427245]
[676,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",4.0601866882853184,15290,62080.25446388252,0.13238478908931198,8218.4813938119059]
[677,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",4.0601866882853184,31815,129174.83948779741,0.13238478908931198,17100.783881237789]
[678,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",4.0601866882853184,2923,11867.925689857986,0.13238478908931198,1571.1328393794768]
[679,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",4.0601866882853184,9696,39367.570129614447,0.13238478908931198,5211.6674685677071]
[680,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",4.0601866882853184,7992,32449.012012776264,0.13238478908931198,4295.7556114679364]
[681,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",4.0601866882853184,8731,35449.489975419114,0.13238478908931198,4692.9732537195387]
[682,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",4.0601866882853184,41571,168786.02081870896,0.13238478908931198,22344.701767309005]
[683,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",4.0601866882853184,11228,45587.776136067558,0.13238478908931198,6035.1281288240734]
[684,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",4.0601866882853184,34305,139284.70434162786,0.13238478908931198,18439.17620763358]
[685,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",4.0601866882853184,186698,758028.73432949232,0.13238478908931198,100351.47411784795]
[686,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",4.0601866882853184,8274,33593.984658872723,0.13238498342330993,4447.3391021877933]
[687,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",4.0601866882853184,15695,63724.630072638072,0.13238478908931198,8436.1717119606183]
[688,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",4.0601866882853184,11304,45896.350324377236,0.13238478908931198,6075.9786576618553]
[689,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",4.0601866882853184,23008,93416.7753240686,0.13238478908931198,12366.960098680465]
[690,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",4.0601866882853184,7786,31612.61355498949,0.13238478908931198,4185.0291780392081]
[691,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",4.0601866882853184,7384,29980.418506298793,0.13238478908931198,3968.9513807656713]
[692,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",4.0601866882853184,18003,73095.540949200586,0.13238478908931198,9676.7377719290871]
[693,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",4.0601866882853184,7210,29273.946022537144,0.13238478908931198,3875.4251700054829]
[694,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",4.0601866882853184,880,3572.96428569108,0.13238478908931198,473.00612338485786]
[695,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",4.0601866882853184,13758,55860.04845742941,0.13238478908931198,7395.0207335555397]
[696,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",4.0601866882853184,7678,31174.113392654675,0.14093290000000003,4393.4582053556633]
[697,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",4.0601866882853184,5119,20784.095657332546,0.14093290000000003,2929.1628748652824]
[698,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",4.0601866882853184,10614,43094.821509460366,0.13238478908931198,5705.0988563714554]
[699,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",4.0601866882853184,3129,12704.324147644762,0.13238478908931198,1681.8592728082049]
[700,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",4.0601866882853184,5554,22550.276866736658,0.13238478908931198,2985.3136469085234]
[701,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",4.0601866882853184,813,3300.9317775759637,0.13238478908931198,436.99315717260163]
[702,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",4.0601866882853184,3255,13215.907670368711,0.13238478908931198,1749.5851495655822]
[703,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",4.0601866882853184,61622,250196.82410551788,0.14093270000000002,35260.913952615723]
[704,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",4.0601866882853184,77399,314254.38948659535,0.13238478908931198,41602.501072573425]
[705,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",4.0601866882853184,1102,4474.3257304904209,0.13238478908931198,592.33266814785611]
[706,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",4.0601866882853184,125,507.52333603566478,0.13238478908931198,67.188369798985491]
[707,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",4.0601866882853184,23039,93542.64111140545,0.13238478908931198,12383.622814390614]
[708,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",4.0601866882853184,16814,68267.978976829341,0.13238478908931198,9037.6419984011372]
[709,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",4.0601866882853184,4345,17641.511160599708,0.13238478908931198,2335.4677342127356]
[710,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",4.0601866882853184,19793,80363.275121231301,0.13238478908931198,10638.875227450559]
[711,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",4.0601866882853184,6286,25522.333522561512,0.14093259999999996,3596.9288214017515]
[712,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",4.0601866882853184,38623,156816.59046164385,0.14093259999999996,22100.569816894662]
[713,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",4.0601866882853184,19346,78548.371671567773,0.13238478908931198,10398.609617049387]
[714,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",4.0601866882853184,15980,64881.78327879939,0.13238478908931198,8589.3611951023049]
[715,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",4.0601866882853184,4248,17247.673051836031,0.13238478908931198,2283.3295592487229]
[716,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",4.0601866882853184,7669,31137.571712460107,0.13238478908931198,4122.1408639073579]
[717,null,"CHURCH BUTTES UNIT 50 DK (TA)","DAKOTA",4.0601866882853184,30,121.80560064855955,0.13238478908931198,16.125208751756517]
[718,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",3.8601866882853182,41848,161541.092531364,0.15491770000000005,25025.574510446098]
[719,null,"CLAY BASIN UNIT 13 FR","FRONTIER",3.8601866882853182,43378,167447.17816444053,0.15491770000000005,25940.531712725355]
[720,null,"CLAY BASIN UNIT 14 FR","FRONTIER",3.8601866882853182,22399,86464.321630902836,0.15491770000000005,13394.85383911972]
[721,null,"CLAY BASIN UNIT 15 FR","LANCE",3.8601866882853182,109330,422034.21063023387,0.15491770000000005,65380.5692321514]
[722,null,"CLAY BASIN UNIT 16 FR","FRONTIER",3.8601866882853182,18531,71533.119520615233,0.15491770000000005,11081.746349958818]
[723,null,"CLAY BASIN UNIT 17 FR","FRONTIER",3.8601866882853182,37521,144838.06473115343,0.15491770000000005,22437.979860601416]
[724,null,"CLAY BASIN UNIT 19 FR","FRONTIER",3.8601866882853182,51781,199884.32690610207,0.15491770000000005,30965.620190341459]
[725,null,"CLAY BASIN UNIT 20 FR","FRONTIER",3.8601866882853182,39694,153226.25040479741,0.15491770000000005,23737.45829233529]
[726,null,"CLAY BASIN UNIT 22 FR","FRONTIER",3.8601866882853182,49622,191550.18384609406,0.15491770000000005,29674.513916014057]
[727,null,"CLAY BASIN UNIT 23 FR","FRONTIER",3.8601866882853182,37249,143788.09395193981,0.15491770000000005,22275.320802418431]
[728,null,"CLAY BASIN UNIT 61 FR","FRONTIER",3.8601866882853182,40878,157796.71144372722,0.15491770000000005,24445.503604425907]
[729,null,"CLAY BASIN UNIT 62 FR","FRONTIER",3.8601866882853182,90408,348991.75811449904,0.15491770000000005,54065.000486054545]
[730,null,"CLAY BASIN UNIT 7 FR","FRONTIER",3.8601866882853182,12165,46959.171062990899,0.15491770000000005,7274.806774985107]
[731,null,"CLAY BASIN UNIT 8 FR","FRONTIER",3.8601866882853182,33200,128158.19805107257,0.15491770000000005,19853.97327821665]
[732,null,"CLAY BASIN UNIT 9 FR","FRONTIER",3.8601866882853182,40489,156295.09882198425,0.15491770000000005,24212.877230774517]
[733,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",3.8601866882853182,5707,22030.08543004431,0.13375006649997342,2946.5253912685221]
[734,null,"DRY PINEY UNIT 10 FR","FRONTIER",3.8601866882853182,8166,31522.284496537908,0.13375006649997342,4216.1076476430262]
[735,null,"DRY PINEY UNIT 11 FR","FRONTIER",3.8601866882853182,14311,55243.13169605119,0.13375024338255648,7388.7823095614667]
[736,null,"DRY PINEY UNIT 13 FR","FRONTIER",3.8601866882853182,17782,68641.839691089524,0.13375006649997342,9180.8506233637399]
[737,null,"DRY PINEY UNIT 14 FR","FRONTIER",3.8601866882853182,12178,47009.353489938607,0.13375024338255648,6287.5124705359194]
[738,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",3.8601866882853182,22195,85676.843546492644,0.13375000000000004,11459.277824343395]
[739,null,"DRY PINEY UNIT 22 FR","FRONTIER",3.8601866882853182,8222,31738.454951081887,0.13375006649997342,4245.0204603136135]
[740,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",3.8601866882853182,24566,94829.346184417125,0.13375000000000004,12683.425052165794]
[741,null,"DRY PINEY UNIT 23 FR","FRONTIER",3.8601866882853182,580,2238.9082792054846,0.13375024338255648,299.45452725495426]
[742,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",3.8601866882853182,9610,37096.394074421907,0.13375000000000004,4961.6427074539315]
[743,null,"DRY PINEY UNIT 29 FR","FRONTIER",3.8601866882853182,6161,23782.610186525846,0.13375024338255648,3180.929900720299]
[744,null,"DRY PINEY UNIT 3 FR","FRONTIER",3.8601866882853182,5522,21315.950892711528,0.13375024338255648,2851.0136198307887]
[745,null,"DRY PINEY UNIT 31 FR","FRONTIER",3.8601866882853182,2416,9326.2110388973288,0.13375024338255648,1247.3829962896027]
[746,null,"DRY PINEY UNIT 35 FR","FRONTIER",3.8601866882853182,49671,191739.33299382005,0.13375024338255648,25645.182453932473]
[747,null,"DRY PINEY UNIT 6 FR","FRONTIER",3.8601866882853182,10914,42130.077515945966,0.13375024338255648,5634.9081214837433]
[748,null,"DRY PINEY UNIT 8 FR","FRONTIER",3.8601866882853182,4245,16386.492491771176,0.13375024338255648,2191.6973589608292]
[749,null,"DRY PINEY UNIT 9 FR","FRONTIER",3.8601866882853182,4869,18795.248985261213,0.13375024338255648,2513.8691262144348]
[750,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",3.8601866882853182,2353,9083.0192775353535,0.13375000000000004,1214.8538283703538]
[751,"E HIAW (CO)","F WILSON 29-E (DD) FT UN","FORT UNION",3.8601866882853182,7307,28206.38413130082,0.16249999999999998,4583.537421336383]
[752,null,"F WILSON 32 LANCE","LANCE",3.8601866882853182,37567,145015.63331881454,0.1925,27915.509413871798]
[753,null,"F WILSON 32 LEWIS","LEWIS",3.8601866882853182,33312,128590.53896016051,0.1925,24753.678749830899]
[754,null,"F WILSON 32 MESA","MESAVERDE",3.8601866882853182,4644,17926.706980397019,0.1925,3450.8910937264263]
[755,null,"F WILSON 33 FT UN","FORT UNION",3.8601866882853182,271172,1046774.5446357063,0.1925,201504.09984237349]
[756,null,"F WILSON 33 LANCE","LANCE",3.8601866882853182,13412,51772.823863282691,0.1925,9966.268593681918]
[757,null,"F WILSON 33 LEWIS","LEWIS",3.8601866882853182,13412,51772.823863282691,0.1925,9966.268593681918]
[758,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",3.8601866882853182,23082,89100.829139001711,0.16249999999999998,14478.884735087777]
[759,null,"F WILSON 35 ALMOND","MESAVERDE",3.8601866882853182,730,2817.9362824482823,0.1925,542.45273437129435]
[760,null,"F WILSON 35 LANCE","MESAVERDE",3.8601866882853182,31025,119762.292004052,0.1925,23054.241210780008]
[761,null,"F WILSON 35 LEWIS","MESAVERDE",3.8601866882853182,4744,18312.725649225551,0.1925,3525.1996874759188]
[762,null,"F WILSON 37 FT UN","FORT UNION",3.8601866882853182,15099,58284.958806420022,0.16249999999999998,9471.3058060432522]
[763,null,"F WILSON 37 LANCE","FORT UNION",3.8601866882853182,10202,39381.624593886816,0.16249999999999998,6399.5139965066064]
[764,null,"F WILSON 37 LEWIS","FORT UNION",3.8601866882853182,9384,36223.991882869428,0.16249999999999998,5886.3986809662811]
[765,null,"F WILSON 37 MESA","FORT UNION",3.8601866882853182,6121,23628.202718994431,0.23250000000000004,5493.5571321662064]
[766,null,"F WILSON A 2 WAS","WASATCH",3.8601866882853182,65752,253814.99512813624,0.1925,48859.386562166226]
[767,null,"F WILSON A 20 FT UN","FORT UNION",3.8601866882853182,6045,23334.82853068475,0.1925,4491.9544921568149]
[768,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",3.8601866882853182,114804,443164.87256190769,0.1925,85309.237968167232]
[769,null,"F WILSON A 22 FT UN","FORT UNION",3.8601866882853182,37674,145428.67329446107,0.1925,27995.019609183757]
[770,null,"F WILSON A 26 FT UN","FORT UNION",3.8601866882853182,46628,179992.78490136782,0.1925,34648.611093513304]
[771,null,"F WILSON A 9 WAS","WASATCH",3.8601866882853182,13420,51803.705356788967,0.1925,9972.2132811818756]
[772,null,"F WILSON B 12 FT UN","FORT UNION",3.8601866882853182,24403,94200.13575422662,0.16249999999999998,15307.522060061823]
[773,null,"F WILSON B 24 FT UN","FORT UNION",3.8601866882853182,83063,320638.68688904337,0.16249999999999998,52103.786619469538]
[774,null,"F WILSON B 25 FT UN","FORT UNION",3.8601866882853182,27401,105772.975445706,0.16249999999999998,17188.108509927224]
[775,null,"F WILSON B 3 WAS","WASATCH",3.8601866882853182,69340,267665.34496570396,0.16249999999999998,43495.618556926886]
[776,null,"F WILSON B 6 FT UN","WASATCH",3.8601866882853182,91651,353789.97016803769,0.16249999999999998,57490.870152306117]
[777,null,"G KUYKENDALL 9 FT UN","FORT UNION",3.8601866882853182,14783,57065.139812921858,0.1925,10985.039413987457]
[778,null,"G KUYKENDALL A 8 FT UN","FORT UNION",3.8601866882853182,6344,24489.024350482057,0.1925,4714.1371874677961]
[779,null,"HIAWATHA STATE LAND 2  WAS","WASATCH",3.8601866882853182,21315,82279.87926080155,0.13375000000000004,11004.933851132209]
[780,null,"HIAWATHA STATE LAND 4  WAS","WASATCH",3.8601866882853182,18806,72594.670859893697,0.13749999999999996,9981.7672432353793]
[781,null,"HIAWATHA STATE LAND 6   FT UN","FORT UNION",3.8601866882853182,11965,46187.133725333835,0.13375000000000004,6177.5291357634023]
[782,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",3.8601866882853182,33333,128671.6028806145,0.1925,24769.283554518293]
[783,null,"HIAWATHA UNIT 2  FT UN","FORT UNION",3.8601866882853182,39736,153388.37824570539,0.16249999999999998,24925.611464927122]
[784,null,"KS WHITFORD 1   WAS","WASATCH",3.8601866882853182,30911,119322.23072158748,0.15500000000000003,18494.945761846062]
[785,null,"STATE LAND 5  FT UN","FORT UNION",3.8601866882853182,7425,28661.886160518487,0.13375000000000004,3833.5272739693487]
[786,null,"STATE LAND 7 (HIAW) FT UN","FORT UNION",3.8601866882853182,20704,79921.305194259228,0.13749999999999996,10989.17946421064]
[787,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",3.8601866882853182,5729,22115.009537186586,0.1925,4257.1393359084177]
[788,null,"HIAWATHA UNIT 4 FT UN ","FORT UNION",3.8601866882853182,131126,506170.83968810062,0.1925,97437.886639959368]
[789,null,"HIAWATHA UNIT 6  FT UN","FORT UNION",3.8601866882853182,140905,543919.60531284276,0.1925,104704.52402272224]
[790,null,"MW NEWBERGER 7 FT UN","FORT UNION",3.8601866882853182,39846,153812.9987814168,0.1925,29609.002265422736]
[791,null,"MW NEWBERGER 8 FT UN","FORT UNION",3.8601866882853182,55106,212719.44764465073,0.16249999999999998,34566.910242255741]
[792,null,"MW NEWBERGER A 1 WAS","FORT UNION",3.8601866882853182,1193,4605.2027191243842,0.1925,886.50152343144396]
[793,null,"MW NEWBERGER A 3 WAS","WASATCH",3.8601866882853182,16474,63592.715502812331,0.1925,12241.597734291374]
[794,null,"MW NEWBERGER A 6 FT UN","FORT UNION",3.8601866882853182,75401,291061.93648340128,0.1925,56029.42277305475]
[795,null,"MW NEWBERGER B 4 WAS","WASATCH",3.8601866882853182,73004,281809.06899158139,0.16249999999999998,45793.97371113197]
[796,null,"MW NEWBERGER C 5 FT UN","FORT UNION",3.8601866882853182,4081,15753.421874892383,0.1925,3032.533710916784]
[797,null,"MW NEWBERGER D 2 FT UN","FORT UNION",3.8601866882853182,5367,20717.621956027302,0.16249999999999998,3366.613567854436]
[798,null,"WW WILSON A 1 WAS","WASATCH",3.8601866882853182,118960,459207.80843842146,0.1925,88397.503124396128]
[799,null,"WW WILSON A 2 WAS ","WASATCH",3.8601866882853182,1383,5338.6381898985946,0.1925,1027.6878515554795]
[800,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",3.8601866882853182,3311,12781.078124912689,0.16249999999999998,2076.9251952983118]
[801,null,"WW WILSON C 3 FT UN","FORT UNION",3.8601866882853182,8515,32869.489650749485,0.16249999999999998,5341.2920682467902]
[802,"EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",3.8601866882853182,6670,25747.445210863072,0.15499975950490077,3990.8478155493854]
[803,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",3.8601866882853182,5728,22111.149350498301,0.14120951073665619,3122.3045816089984]
[804,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",3.8601866882853182,2196,8476.9699674745589,0.17239620835829686,1461.397480759769]
[805,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",3.8601866882853182,1970,7604.5677759220771,0.17239590299445887,1310.9963286126501]
[806,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",3.8601866882853182,1970,7604.5677759220771,0.17239590299445887,1310.9963286126501]
[807,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",3.8601866882853182,162789,628395.93079927866,0.17149599576399291,107767.38588646347]
[808,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",3.8601866882853182,798,3080.428977251684,0.13473270000000004,415.03451326335806]
[809,null,"ISLAND UNIT 11 WAS","WASATCH",3.8601866882853182,3696,14267.249999902537,0.13473270000000004,1922.2651140618691]
[810,null,"ISLAND UNIT 12 WAS","LANCE",3.8601866882853182,3139,12117.126014527614,0.13473270000000004,1632.573104177545]
[811,null,"ISLAND UNIT 13 WAS","WASATCH",3.8601866882853182,13570,52382.733360031765,0.13473270000000004,7057.6670989771537]
[812,null,"ISLAND UNIT 14 WAS","WASATCH",3.8601866882853182,9586,37003.749593903063,0.13473270000000004,4985.6150929104642]
[813,null,"ISLAND UNIT 15 WAS","WASATCH",3.8601866882853182,9379,36204.690949427997,0.13473270000000004,4877.9557642819991]
[814,null,"ISLAND UNIT 17 WAS","WASATCH",3.8601866882853182,1696,6546.8766233318993,0.13473270000000004,882.07836402839007]
[815,null,"ISLAND UNIT 18 WAS","WASATCH",3.8601866882853182,2973,11476.335024272252,0.13473270000000004,1546.2376039247665]
[816,null,"ISLAND UNIT 19 LWR WAS","WASATCH",3.8601866882853182,8613,33247.787946201446,0.13473270000000004,4479.564239019177]
[817,null,"ISLAND UNIT 21 WAS","WASATCH",3.8601866882853182,7126,27507.690340721176,0.13473270000000004,3706.185390369285]
[818,null,"ISLAND UNIT 22 LWR WAS","WASATCH",3.8601866882853182,14188,54768.328733392096,0.13473270000000004,7379.0848047374993]
[819,null,"ISLAND UNIT 23 WAS","WASATCH",3.8601866882853182,11664,45025.21753215995,0.13473270000000004,6066.369126195249]
[820,null,"ISLAND UNIT 24 WAS","WASATCH",3.8601866882853182,27521,106236.19784830025,0.13473270000000004,14313.489773835687]
[821,null,"ISLAND UNIT 25 WAS","WASATCH",3.8601866882853182,3002,11588.280438232525,0.13473270000000004,1561.3203118002518]
[822,null,"ISLAND UNIT 26 WAS","WASATCH",3.8601866882853182,16870,65121.349431373317,0.13473270000000004,8773.9752365323948]
[823,null,"ISLAND UNIT 27 WAS","WASATCH",3.8601866882853182,27825,107409.69460153898,0.13473270000000004,14471.598159840776]
[824,null,"ISLAND UNIT 3 WAS","WASATCH",3.8601866882853182,7587,29287.23640402071,0.13473270000000004,3945.9484362520025]
[825,null,"ISLAND UNIT 30 WAS","WASATCH",3.8601866882853182,18727,72289.716111519156,0.13473270000000004,9739.7886339384804]
[826,null,"ISLAND UNIT 32 WAS","WASATCH",3.8601866882853182,22219,85769.488027011481,0.13473270000000004,11555.954699496933]
[827,null,"ISLAND UNIT 33 WAS","WASATCH",3.8601866882853182,12781,49337.046062974652,0.13473270000000004,6647.3134260889465]
[828,null,"ISLAND UNIT 34 WAS","WASATCH",3.8601866882853182,8094,31244.351054981365,0.13473270000000004,4209.6357773854888]
[829,null,"ISLAND UNIT 35 WAS","WASATCH",3.8601866882853182,3619,13970.015624904567,0.13473270000000004,1882.2179241855802]
[830,null,"ISLAND UNIT 36 WAS","FRONTIER",3.8601866882853182,13559,52340.271306460629,0.13473270000000004,7051.9460718519704]
[831,null,"ISLAND UNIT 37 WAS","DAKOTA",3.8601866882853182,7095,27388.024553384334,0.13473270000000004,3690.0624957437662]
[832,null,"ISLAND UNIT 38 WAS","WASATCH",3.8601866882853182,8483,32745.963676724354,0.13473270000000004,4411.9521002670008]
[833,null,"ISLAND UNIT 39 WAS","FRONTIER",3.8601866882853182,8804,33985.083603663945,0.13473270000000004,4578.9020736473749]
[834,null,"ISLAND UNIT 41 WAS","DAKOTA",3.8601866882853182,8561,33047.058238410609,0.13473270000000004,4452.5193835183063]
[835,null,"ISLAND UNIT 43 WAS","WASATCH",3.8601866882853182,3783,14603.08624178336,0.13473270000000004,1967.5132376883255]
[836,null,"ISLAND UNIT 44 WAS","WASATCH",3.8601866882853182,8156,31483.682629655053,0.13473270000000004,4241.8815666365263]
[837,null,"ISLAND UNIT 45 WAS","WASATCH",3.8601866882853182,2300,8878.429383056231,0.13473270000000004,1196.2147625385005]
[838,null,"ISLAND UNIT 47 WAS","WASATCH",3.8601866882853182,8521,32892.650770879198,0.13473270000000004,4431.7156485176365]
[839,null,"ISLAND UNIT 50 WAS","WASATCH",3.8601866882853182,13570,52382.733360031765,0.13473270000000004,7057.6670989771537]
[840,null,"ISLAND UNIT 51 WAS","WASATCH",3.8601866882853182,15273,58956.631290181664,0.13473270000000004,7943.3861166306615]
[841,null,"ISLAND UNIT 52 WAS","WASATCH",3.8601866882853182,5653,21821.635348876905,0.13473270000000004,2940.0878489696283]
[842,null,"ISLAND UNIT 53 WAS","WASATCH",3.8601866882853182,13559,52340.271306460629,0.13473270000000004,7051.9460718519704]
[843,null,"ISLAND UNIT 54 WAS","WASATCH",3.8601866882853182,15822,61075.873782050301,0.13473270000000004,8228.9173795148508]
[844,null,"ISLAND UNIT 55 WAS","WASATCH",3.8601866882853182,4970,19185.12784077803,0.13473270000000004,2584.8640738331947]
[845,null,"ISLAND UNIT 56 WAS","WASATCH",3.8601866882853182,7684,29661.674512784386,0.13473270000000004,3996.3974936286259]
[846,null,"ISLAND UNIT 57 WAS","WASATCH",3.8601866882853182,14196,54799.21022689838,0.13473270000000004,7383.2455517376338]
[847,null,"ISLAND UNIT 58 WAS","WASATCH",3.8601866882853182,12778,49325.465502909799,0.13473270000000004,6645.7531459638967]
[848,null,"ISLAND UNIT 59 WAS","WASATCH",3.8601866882853182,18746,72363.059658596569,0.13473270000000004,9749.6704080637974]
[849,null,"ISLAND UNIT 60 WAS","WASATCH",3.8601866882853182,15340,59215.263798296779,0.13473270000000004,7978.2323727567828]
[850,null,"ISLAND UNIT 64 WAS","WASATCH",3.8601866882853182,13505,52131.821225293221,0.13473270000000004,7023.8610296010656]
[851,null,"ISLAND UNIT 65 WAS","WASATCH",3.8601866882853182,13505,52131.821225293221,0.13473270000000004,7023.8610296010656]
[852,null,"ISLAND UNIT 66 WAS","WASATCH",3.8601866882853182,13507,52139.541598669792,0.13473270000000004,7024.9012163510997]
[853,null,"ISLAND UNIT 67 WAS","WASATCH",3.8601866882853182,1398,5396.5409902228748,0.13473270000000004,727.09053827340176]
[854,null,"ISLAND UNIT 68 WAS","WASATCH",3.8601866882853182,1796,6932.8952921604314,0.13473270000000004,934.08770153006401]
[855,null,"ISLAND UNIT 69 WAS","WASATCH",3.8601866882853182,6591,25442.490462488531,0.13473270000000004,3427.9354347353296]
[856,null,"ISLAND UNIT 70 WAS","WASATCH",3.8601866882853182,6591,25442.490462488531,0.13473270000000004,3427.9354347353296]
[857,null,"ISLAND UNIT 71 WAS","WASATCH",3.8601866882853182,6593,25450.210835865102,0.13473270000000004,3428.9756214853628]
[858,null,"ISLAND UNIT 72 WAS","WASATCH",3.8601866882853182,2197,8480.8301541628443,0.13473270000000004,1142.6451449117767]
[859,null,"ISLAND UNIT 73 WAS","WASATCH",3.8601866882853182,2701,10426.364245058645,0.13473270000000004,1404.7722059202133]
[860,null,"ISLAND UNIT 74 WAS","WASATCH",3.8601866882853182,9085,35069.796063072114,0.13473270000000004,4725.0483120270774]
[861,null,"ISLAND UNIT 75 WAS","WASATCH",3.8601866882853182,9203,35525.298092289784,0.13473270000000004,4786.4193302790536]
[862,null,"ISLAND UNIT 76 WAS","WASATCH",3.8601866882853182,9202,35521.437905601495,0.13473270000000004,4785.8992369040361]
[863,null,"ISLAND UNIT 77 WAS","WASATCH",3.8601866882853182,6498,25083.493100477997,0.13473270000000004,3379.566750858773]
[864,null,"ISLAND UNIT 78 WAS","WASATCH",3.8601866882853182,2170,8376.6051135791404,0.13473270000000004,1128.6026237863246]
[865,null,"ISLAND UNIT 79 WAS","WASATCH",3.8601866882853182,9969,38482.201095516335,0.13473270000000004,5184.8108555418748]
[866,null,"ISLAND UNIT 80 WAS","WASATCH",3.8601866882853182,8722,33668.548295224544,0.13473270000000004,4536.2544168960012]
[867,null,"ISLAND UNIT 81 WAS","WASATCH",3.8601866882853182,11631,44897.831371446533,0.13473270000000004,6049.2060448196962]
[868,null,"ISLAND UNIT 82 WAS","WASATCH",3.8601866882853182,11220,43311.294642561268,0.13473270000000004,5835.4476676878166]
[869,null,"ISLAND UNIT 83 WAS","WASATCH",3.8601866882853182,7512,28997.722402399311,0.13473270000000004,3906.9414331257467]
[870,null,"ISLAND UNIT 86 MESA","MESAVERDE",3.8601866882853182,7288,28133.040584223399,0.20545219999999997,5779.9950807179821]
[871,null,"ISLAND UNIT 86 WAS","WASATCH",3.8601866882853182,19744,76215.525973505326,0.13473270000000004,10268.723596330505]
[872,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",3.8601866882853182,23703,91498.005072426895,0.13968749999999996,12781.127583554629]
[873,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",3.8601866882853182,68769,265461.17836669303,0.13968769999999997,37081.661445333099]
[874,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",3.8601866882853182,51589,199143.17106195129,0.13968749999999996,27817.811707716315]
[875,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",3.8601866882853182,10965,42326.947037048514,0.13968769999999997,5912.5538796271203]
[876,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",3.8601866882853182,11895,45916.92065715386,0.13968749999999996,6414.019854296178]
[877,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",3.8601866882853182,32516,125517.83035628541,0.13968749999999996,17533.271927893613]
[878,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",3.8601866882853182,9815,37887.732345520395,0.125,4735.9665431900494]
[879,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",3.8601866882853182,13778,53185.652191195113,0.18500000000000005,9839.3456553710985]
[880,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",3.8601866882853182,9132,35251.224837421527,0.125,4406.4031046776909]
[881,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",3.8601866882853182,18969,73223.881290084202,0.125,9152.9851612605253]
[882,null,"JOHNSON RIDGE 7 TRANS","FRONTIER",3.8601866882853182,2658,10260.376217462375,0.125,1282.5470271827969]
[883,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",3.8601866882853182,14946,57694.350243112363,0.125,7211.7937803890454]
[884,"KINNEY (WY)","KINNEY 13-1 FR","MESAVERDE",3.8601866882853182,245681,948374.52576462529,0.16634007142238183,157752.68635085528]
[885,null,"KINNEY UNIT 18 MESA","MESAVERDE",3.8601866882853182,52956,204420.04626483732,0.16001168927094148,32709.59692368063]
[886,null,"KINNEY UNIT 2 DK ","DAKOTA",3.8601866882853182,21,81.063920453991685,0.17049203399779811,13.820752682036751]
[887,null,"KINNEY UNIT 4 FR","FRONTIER",3.8601866882853182,20198,77968.050729986862,0.16538662015534086,12894.872390332685]
[888,null,"PIONEER 3 MESA","MESAVERDE",3.8601866882853182,33147,127953.60815659344,0.16001200762674619,20474.113724222523]
[889,"PINEDALE (WY)","MESA 12A4-8 LANCE","LANCE",3.8601866882853182,86120,332439.2775951316,0.21316038531673312,70862.884506594652]
[890,null,"MESA 4B2-16 LANCE","LANCE",3.8601866882853182,39450,152284.3648528558,0.16146353402870528,24588.371726458852]
[891,null,"MESA UNIT 1 LANCE","LANCE",3.8601866882853182,24573,94856.367491235127,0.18802333333333335,17835.210403593668]
[892,null,"MESA UNIT 10-16 LANCE","LANCE",3.8601866882853182,6855,26461.579748195858,0.16606118067763384,4394.2411755807689]
[893,null,"MESA UNIT 10-7D LANCE","LANCE",3.8601866882853182,42438,163818.60267745232,0.21459404564900905,35154.49670112208]
[894,null,"MESA UNIT 10A1-16 LANCE","LANCE",3.8601866882853182,3197,12341.016842448162,0.15973186745092083,1971.2536664875113]
[895,null,"MESA UNIT 10A-16 LANCE","LANCE",3.8601866882853182,12211,47136.739650652024,0.17314277563908706,8161.3859376909022]
[896,null,"MESA UNIT 10A2-16 LANCE","LANCE",3.8601866882853182,13703,52896.138189573714,0.15891728232064015,8406.1105263440804]
[897,null,"MESA UNIT 10A2-7 LANCE","LANCE",3.8601866882853182,51684,199509.88879733838,0.21521996979231489,42938.51224023127]
[898,null,"MESA UNIT 10B1-16 LANCE","LANCE",3.8601866882853182,782,3018.6659902391189,0.15934556457447613,481.01103647642242]
[899,null,"MESA UNIT 10B1-7 LANCE","LANCE",3.8601866882853182,71824,277254.0486994047,0.21923531136067373,60783.877692621383]
[900,null,"MESA UNIT 10B2-16 LANCE","LANCE",3.8601866882853182,17026,65723.538554745828,0.16017168344014432,10527.049811956869]
[901,null,"MESA UNIT 10C2-16 LANCE","LANCE",3.8601866882853182,13867,53529.208806452509,0.1605168577514294,8592.340395531899]
[902,null,"MESA UNIT 10C3-7 LANCE","LANCE",3.8601866882853182,73854,285090.22767662391,0.21932752057727259,62528.132777124054]
[903,null,"MESA UNIT 10C4-16 LANCE","LANCE",3.8601866882853182,13002,50190.147321085708,0.17855998309987034,8961.9518574330668]
[904,null,"MESA UNIT 10C4-7 LANCE","LANCE",3.8601866882853182,105048,405504.89123099612,0.21763085554998193,88250.376408304044]
[905,null,"MESA UNIT 10D2-16 LANCE","LANCE",3.8601866882853182,14575,56262.22098175851,0.1771839574301742,9968.7629673589545]
[906,null,"MESA UNIT 10D4-16 LANCE","LANCE",3.8601866882853182,13230,51070.269886014758,0.17564123670606832,8970.0453616923114]
[907,null,"MESA UNIT 11-16 LANCE","LANCE",3.8601866882853182,18680,72108.28733716975,0.16253713216040649,11720.274228782126]
[908,null,"MESA UNIT 11A-16D LANCE","LANCE",3.8601866882853182,5568,21493.519480372652,0.15598881469780587,3352.7486274275302]
[909,null,"MESA UNIT 11B1-16 LANCE","LANCE",3.8601866882853182,21503,83005.594358199203,0.16041605958495306,13315.430370449327]
[910,null,"MESA UNIT 11B2-16 LANCE","LANCE",3.8601866882853182,21041,81222.188108211383,0.16064526514322411,13047.959944156442]
[911,null,"MESA UNIT 11C2-16 LANCE","LANCE",3.8601866882853182,20060,77435.34496700349,0.16130474217446553,12490.688355093294]
[912,null,"MESA UNIT 11D1-16 LANCE","LANCE",3.8601866882853182,13260,51186.075486663321,0.16130773545836821,8256.7099237547536]
[913,null,"MESA UNIT 11D2-16 LANCE","LANCE",3.8601866882853182,10956,42292.205356853949,0.15862030005683414,6708.4023037694215]
[914,null,"MESA UNIT 12-16 LANCE","LANCE",3.8601866882853182,10101,38991.745738370002,0.1601988918589527,6246.4344589329157]
[915,null,"MESA UNIT 12-8 LANCE","LANCE",3.8601866882853182,36680,141591.64772630547,0.2118612219351633,29997.779503108264]
[916,null,"MESA UNIT 12A-16 LANCE","LANCE",3.8601866882853182,12098,46700.538554875777,0.15974326246146506,7460.0963874632889]
[917,null,"MESA UNIT 12B1-16 LANCE","LANCE",3.8601866882853182,23375,90231.863838669306,0.15885288079212032,14333.591510014967]
[918,null,"MESA UNIT 12B-16D LANCE","LANCE",3.8601866882853182,11322,43705.033684766371,0.16178215508277546,7070.6945374867983]
[919,null,"MESA UNIT 12C2-16 LANCE","LANCE",3.8601866882853182,16446,63484.630275540345,0.17814795909463726,11309.657317465131]
[920,null,"MESA UNIT 12C3-8 LANCE","LANCE",3.8601866882853182,104253,402436.0428138093,0.21896880707964608,88120.9402207932]
[921,null,"MESA UNIT 12D1-16 LANCE","LANCE",3.8601866882853182,15646,60396.480924912088,0.16348451164052363,9873.889188815454]
[922,null,"MESA UNIT 12D2-16 LANCE","LANCE",3.8601866882853182,18587,71749.289975159205,0.18474765965335066,13255.513404700278]
[923,null,"MESA UNIT 13-05V LANCE","LANCE",3.8601866882853182,30605,118141.01359497216,0.20475464566929127,24189.921377649447]
[924,null,"MESA UNIT 13-9D LANCE","LANCE",3.8601866882853182,26492,102264.06574605465,0.17501400024029512,17897.643227053566]
[925,null,"MESA UNIT 13A-16D LANCE","LANCE",3.8601866882853182,11739,45314.731533781349,0.16207701499726726,7344.4764223978191]
[926,null,"MESA UNIT 13A1-9 LANCE","LANCE",3.8601866882853182,30543,117901.68202029847,0.17884088250596711,21085.640861448093]
[927,null,"MESA UNIT 13A2-9 LANCE","LANCE",3.8601866882853182,27393,105742.09395219972,0.1746395406611537,18466.750716360719]
[928,null,"MESA UNIT 13AA-16D LANCE","LANCE",3.8601866882853182,13058,50406.317775629686,0.1754845382200193,8845.5293982279254]
[929,null,"MESA UNIT 13B1-16 LANCE","LANCE",3.8601866882853182,25866,99847.588879188042,0.17908837804037789,17881.542743616261]
[930,null,"MESA UNIT 13B1-9 LANCE","LANCE",3.8601866882853182,36093,139325.718140282,0.1773073165485036,24703.46920964657]
[931,null,"MESA UNIT 13B2-16 LANCE","LANCE",3.8601866882853182,16534,63824.326704109451,0.18014543642253578,11497.661188486301]
[932,null,"MESA UNIT 13C1-16 LANCE","LANCE",3.8601866882853182,25598,98813.058846727581,0.18495113258938817,18275.587148324128]
[933,null,"MESA UNIT 13C2-16 LANCE","LANCE",3.8601866882853182,25272,97554.637986346555,0.17712108905794205,17278.983722794983]
[934,null,"MESA UNIT 13C2-5 LANCE","LANCE",3.8601866882853182,106507,411136.9036092044,0.20241841305925246,83221.679578669995]
[935,null,"MESA UNIT 13D1-16 LANCE","LANCE",3.8601866882853182,18289,70598.954342050187,0.1756062868827854,12397.620229814733]
[936,null,"MESA UNIT 13D1-5 LANCE","LANCE",3.8601866882853182,119618,461747.81127931317,0.21682376229346673,100117.89767235433]
[937,null,"MESA UNIT 13D1-9 LANCE","LANCE",3.8601866882853182,20495,79114.526176407599,0.17994848034361852,14236.538758549976]
[938,null,"MESA UNIT 13D2-9 LANCE","LANCE",3.8601866882853182,19757,76265.708400453033,0.17755827280997685,13541.607458213783]
[939,null,"MESA UNIT 14-16 LANCE","LANCE",3.8601866882853182,13149,50757.594764263646,0.16702222123805621,8477.6462222284463]
[940,null,"MESA UNIT 14-6D LANCE","LANCE",3.8601866882853182,64748,249939.3676930978,0.21087100972050571,52704.966834348277]
[941,null,"MESA UNIT 14A-16D LANCE","LANCE",3.8601866882853182,10601,40921.839082512655,0.16990476815254588,6952.8155816901035]
[942,null,"MESA UNIT 14A2-16 LANCE","LANCE",3.8601866882853182,14826,57231.127840518129,0.17327562120691622,9916.7592289382173]
[943,null,"MESA UNIT 14B1-16 LANCE","LANCE",3.8601866882853182,13200,50954.464285366201,0.173422907174996,8836.6713299127114]
[944,null,"MESA UNIT 14B1-6 LANCE","LANCE",3.8601866882853182,75397,291046.49573664815,0.2175211671697839,63308.773453311238]
[945,null,"MESA UNIT 14B-16D LANCE","LANCE",3.8601866882853182,5940,22929.508928414791,0.16153743228329803,3703.9739958130817]
[946,null,"MESA UNIT 14B1-9 LANCE","LANCE",3.8601866882853182,31803,122765.51724753798,0.17147017692816746,21050.624963113332]
[947,null,"MESA UNIT 14B2-9 LANCE","LANCE",3.8601866882853182,31223,120526.60896833248,0.18028720938024972,21729.405986965241]
[948,null,"MESA UNIT 14C1-16 LANCE","LANCE",3.8601866882853182,12153,46912.848822731474,0.17146607506095693,8043.9620575618001]
[949,null,"MESA UNIT 14C1-9 LANCE","LANCE",3.8601866882853182,28751,110984.22747489119,0.17447457362147334,19363.925767390247]
[950,null,"MESA UNIT 14C2-16 LANCE","LANCE",3.8601866882853182,8244,31823.379058224164,0.17452689709603181,5554.0356021427024]
[951,null,"MESA UNIT 14C2-6 LANCE","LANCE",3.8601866882853182,89386,345046.64731907146,0.21635717902083715,74653.319244551996]
[952,null,"MESA UNIT 14C2-9 LANCE","LANCE",3.8601866882853182,18771,72459.564325803702,0.1788077841686104,12956.33413891985]
[953,null,"MESA UNIT 14D1-16 LANCE","LANCE",3.8601866882853182,6265,24184.06960210752,0.17238788793584589,4169.040680400808]
[954,null,"MESA UNIT 14D1-9 LANCE","LANCE",3.8601866882853182,15016,57964.563311292339,0.17877525146635012,10362.62938211346]
[955,null,"MESA UNIT 15-06V LANCE","LANCE",3.8601866882853182,29154,112539.88271027016,0.19257007611565097,21671.813779563156]
[956,null,"MESA UNIT 15-16 LANCE","LANCE",3.8601866882853182,13016,50244.189934721704,0.16568682570714235,8324.800340510792]
[957,null,"MESA UNIT 15A1-16 LANCE","LANCE",3.8601866882853182,17199,66391.350851819181,0.17985397681021864,11940.748476502176]
[958,null,"MESA UNIT 15A1-9 LANCE","LANCE",3.8601866882853182,26131,100870.53835158364,0.17793548511053087,17948.448174949444]
[959,null,"MESA UNIT 15A1R-16 LANCE","LANCE",3.8601866882853182,19677,75956.893465390211,0.18111107465135354,13756.634602695194]
[960,null,"MESA UNIT 15A2-9 LANCE","LANCE",3.8601866882853182,13797,53258.995738272533,0.18247319533204695,9718.33913253846]
[961,null,"MESA UNIT 15B1-16 LANCE","LANCE",3.8601866882853182,8889,34313.199472168191,0.18091577485149929,6207.7990701413646]
[962,null,"MESA UNIT 15B1-6 LANCE","LANCE",3.8601866882853182,127573,492455.59638462291,0.21737860478951801,107049.31046287934]
[963,null,"MESA UNIT 15B2-9 LANCE","LANCE",3.8601866882853182,16637,64221.925933002836,0.17760710182525938,11406.270138597101]
[964,null,"MESA UNIT 15C1-9 LANCE","LANCE",3.8601866882853182,3937,15197.554991779298,0.18003003032103088,2736.016285975561]
[965,null,"MESA UNIT 15C2-16 LANCE","LANCE",3.8601866882853182,17583,67873.662540120757,0.17955864802179736,12187.303081991795]
[966,null,"MESA UNIT 15C2-9 LANCE","LANCE",3.8601866882853182,10702,41311.717938029476,0.1773400464424445,7326.2219777473147]
[967,null,"MESA UNIT 15D2-16 LANCE ","LANCE",3.8601866882853182,27763,107170.36302686529,0.181607177185064,19462.907107207557]
[968,null,"MESA UNIT 15D2-9 LANCE","LANCE",3.8601866882853182,16655,64291.409293391975,0.17658387953188459,11352.826473599414]
[969,null,"MESA UNIT 16-6D LANCE","LANCE",3.8601866882853182,42805,165235.29119205303,0.19656010805424268,32478.666691084196]
[970,null,"MESA UNIT 16B2-6 LANCE","LANCE",3.8601866882853182,55172,212974.21996607757,0.21657617370610627,46125.141658295703]
[971,null,"MESA UNIT 16D3-6 LANCE","LANCE",3.8601866882853182,56534,218231.79423552219,0.19963114081587774,43565.862045533184]
[972,null,"MESA UNIT 1-7D LANCE","LANCE",3.8601866882853182,48029,185400.90645165555,0.19427508367142873,36018.77661365411]
[973,null,"MESA UNIT 1A3-16 LANCE","LANCE",3.8601866882853182,13329,51452.428368155008,0.17255303114420653,8878.2724746553067]
[974,null,"MESA UNIT 1A-7D LANCE","LANCE",3.8601866882853182,34645,133736.16781564485,0.19935842349779073,26661.431580362936]
[975,null,"MESA UNIT 1B1-16 LANCE","LANCE",3.8601866882853182,29856,115249.73376544646,0.17446914498318469,20107.522509597115]
[976,null,"MESA UNIT 1B4-16 LANCE","LANCE",3.8601866882853182,29010,111984.01582715708,0.17942690771833328,20092.945673747687]
[977,null,"MESA UNIT 1C2-16 LANCE","LANCE",3.8601866882853182,38166,147327.88514509745,0.17500754685234401,25783.491762187401]
[978,null,"MESA UNIT 1C3-7 LANCE","LANCE",3.8601866882853182,85843,331370.00588247657,0.20444660869826992,67747.473926998093]
[979,null,"MESA UNIT 1D1-7 LANCE","LANCE",3.8601866882853182,99468,383965.04951036401,0.2033065679828753,78062.6164413269]
[980,null,"MESA UNIT 1D2-16 LANCE","LANCE",3.8601866882853182,34238,132165.07183351272,0.1746312097723268,23080.146383932799]
[981,null,"MESA UNIT 2 LANCE","LANCE",3.8601866882853182,2128,8214.4772726711562,0.19807338666666668,1627.0693330943395]
[982,null,"MESA UNIT 2-16D LANCE","LANCE",3.8601866882853182,3391,13089.893059975513,0.1605199381248949,2101.1888240487606]
[983,null,"MESA UNIT 2-7D LANCE","LANCE",3.8601866882853182,64457,248816.05336680677,0.19928023737952127,49584.122178772886]
[984,null,"MESA UNIT 2A1-16 LANCE","LANCE",3.8601866882853182,11164,43095.124188017289,0.18576902538013132,8005.7392190436949]
[985,null,"MESA UNIT 2A1-7 LANCE","LANCE",3.8601866882853182,125771,485499.53997233277,0.19874443502353759,96490.331775988685]
[986,null,"MESA UNIT 2A2-16 LANCE","LANCE",3.8601866882853182,11454,44214.578327620038,0.18216038388072869,8054.1445612838133]
[987,null,"MESA UNIT 2A-7D LANCE","LANCE",3.8601866882853182,53950,208257.07183299292,0.1923927910503688,40067.159305926652]
[988,null,"MESA UNIT 2B1-16 LANCE","LANCE",3.8601866882853182,11136,42987.038960745303,0.16378275134862583,7040.5355133214389]
[989,null,"MESA UNIT 2B1-7 LANCE","LANCE",3.8601866882853182,103802,400695.09861739259,0.19329425074275877,77452.058863544735]
[990,null,"MESA UNIT 2B2-16 LANCE","LANCE",3.8601866882853182,3720,14359.894480421384,0.16524612513966322,2372.916920304071]
[991,null,"MESA UNIT 2C2-16 LANCE","LANCE",3.8601866882853182,18724,72278.135551454296,0.1846830045537258,13348.543237184043]
[992,null,"MESA UNIT 2C3-7 LANCE","LANCE",3.8601866882853182,64203,247835.56594798228,0.2053675638987626,50897.386426208242]
[993,null,"MESA UNIT 2D1-16 LANCE","LANCE",3.8601866882853182,36009,139001.46245846603,0.17476110517478244,24292.049200152556]
[994,null,"MESA UNIT 3 LANCE","LANCE",3.8601866882853182,11518,44461.630275670293,0.15630809883457225,6949.7128994756822]
[995,null,"MESA UNIT 3-16D LANCE","LANCE",3.8601866882853182,16632,64202.624999561413,0.16404507072891669,10532.124159035167]
[996,null,"MESA UNIT 3-7 LANCE","LANCE",3.8601866882853182,28725,110883.86262099576,0.20456547539449055,22683.01007064138]
[997,null,"MESA UNIT 3A1-16 LANCE","LANCE",3.8601866882853182,8092,31236.630681604795,0.16242437749182945,5073.5902934018386]
[998,null,"MESA UNIT 3A1-7 LANCE","LANCE",3.8601866882853182,87808,338955.27272495721,0.21758360241981484,73751.109298686992]
[999,null,"MESA UNIT 3A2-16 LANCE","LANCE",3.8601866882853182,15385,59388.972199269621,0.16133210813105556,9581.3480846448183]
[1000,null,"MESA UNIT 3B1-16 LANCE","LANCE",3.8601866882853182,14774,57030.398132727292,0.16474805156609976,9395.6469724057552]
[1001,null,"MESA UNIT 3B2-7 LANCE","LANCE",3.8601866882853182,86308,333164.99269252922,0.21760727923573428,72499.127596414575]
[1002,null,"MESA UNIT 3C1-16 LANCE","LANCE",3.8601866882853182,24456,94404.725648705746,0.1605237947686223,15154.204805220936]
[1003,null,"MESA UNIT 3C4-7 LANCE","LANCE",3.8601866882853182,64875,250429.61140251003,0.21540014381022629,53942.574310439748]
[1004,null,"MESA UNIT 3D1-16 LANCE","LANCE",3.8601866882853182,11506,44415.308035410868,0.18169261896901806,8069.9336392694731]
[1005,null,"MESA UNIT 3D2-16 LANCE","LANCE",3.8601866882853182,11675,45067.679585731086,0.16098212940748963,7255.0910271654402]
[1006,null,"MESA UNIT 3D4-7 LANCE","LANCE",3.8601866882853182,60480,233464.09090749605,0.21847254238098046,51005.493495225004]
[1007,null,"MESA UNIT 4-16D LANCE","LANCE",3.8601866882853182,15924,61469.612824255404,0.1584657683911174,9740.8294289001169]
[1008,null,"MESA UNIT 4-8 LANCE","LANCE",3.8601866882853182,45635,176159.6195199005,0.19599672780504607,34526.708997282418]
[1009,null,"MESA UNIT 4A1-16 LANCE","LANCE",3.8601866882853182,22556,87070.370940963636,0.16059466326365102,13983.03690150524]
[1010,null,"MESA UNIT 4A2-16 LANCE","LANCE",3.8601866882853182,26298,101515.18952852729,0.16010046201487066,16252.62874504438]
[1011,null,"MESA UNIT 4A2-8 LANCE","LANCE",3.8601866882853182,106599,411492.04078452662,0.21890757982433445,90078.726765117055]
[1012,null,"MESA UNIT 4B1-16 LANCE","LANCE",3.8601866882853182,30378,117264.7512167314,0.1603223157655678,18800.156472739563]
[1013,null,"MESA UNIT 4C1-16 LANCE","LANCE",3.8601866882853182,16820,64928.340096959051,0.15958891047025414,10361.84305471581]
[1014,null,"MESA UNIT 4C2-16 LANCE","LANCE",3.8601866882853182,19681,75972.334212143352,0.17266711947950014,13117.924108544672]
[1015,null,"MESA UNIT 4D1-16 LANCE","LANCE",3.8601866882853182,14798,57123.042613246136,0.15917334094312435,9092.4655375868479]
[1016,null,"MESA UNIT 4D-16D LANCE","LANCE",3.8601866882853182,18400,71027.435064449848,0.15967293202475283,11341.158810938447]
[1017,null,"MESA UNIT 4D1-8 LANCE","LANCE",3.8601866882853182,50743,195877.45312366189,0.20782367996478848,40707.973130289771]
[1018,null,"MESA UNIT 5-8 LANCE","LANCE",3.8601866882853182,30669,118388.06554302243,0.20719855424441661,24529.836020307481]
[1019,null,"MESA UNIT 5A-16D LANCE","LANCE",3.8601866882853182,8171,31541.585429979335,0.15794572419634748,4981.8585530390483]
[1020,null,"MESA UNIT 5A2-16 LANCE","LANCE",3.8601866882853182,15897,61365.3877836717,0.15911708033041702,9764.2813374816815]
[1021,null,"MESA UNIT 5B1-16 LANCE","LANCE",3.8601866882853182,10000,38601.866882853181,0.15798687529184152,6098.5883292535927]
[1022,null,"MESA UNIT 5B1-8 LANCE","LANCE",3.8601866882853182,50320,194244.59415451722,0.19729497019716721,38323.481414676316]
[1023,null,"MESA UNIT 5B2-16 LANCE","LANCE",3.8601866882853182,13821,53351.640218791385,0.15943483936688191,8506.110188242681]
[1024,null,"MESA UNIT 5B3-8 LANCE","LANCE",3.8601866882853182,66840,258014.87824499066,0.21648465551502374,55856.262034617597]
[1025,null,"MESA UNIT 5C2-16 LANCE","LANCE",3.8601866882853182,13754,53093.007710676269,0.15789094556434755,8382.9051902938718]
[1026,null,"MESA UNIT 5C3-8 LANCE","LANCE",3.8601866882853182,61051,235668.25750650695,1,235668.25750650695]
[1027,null,"MESA UNIT 5C4-8 LANCE","LANCE",3.8601866882853182,78728,303904.77759532654,0.21651056864681806,65798.596211648925]
[1028,null,"MESA UNIT 5D1-16 LANCE","LANCE",3.8601866882853182,16804,64866.577109946484,0.16025139484512829,10394.959460697995]
[1029,null,"MESA UNIT 5D2-16 LANCE","LANCE",3.8601866882853182,2833,10935.908887912306,0.16005531480111326,1750.3503396910967]
[1030,null,"MESA UNIT 5D4-8 LANCE","LANCE",3.8601866882853182,76591,295655.55864246079,0.21205894039857404,62696.404488668704]
[1031,null,"MESA UNIT 6 LANCE","LANCE",3.8601866882853182,1906,7357.5158278718163,0.17636500160130178,1297.608290764216]
[1032,null,"MESA UNIT 6-16 LANCE","LANCE",3.8601866882853182,2126,8206.7568992945871,0.20850189518186457,1711.1243667997639]
[1033,null,"MESA UNIT 6-7D LANCE","LANCE",3.8601866882853182,25434,98179.988229848779,0.21336936707095838,20948.601947636977]
[1034,null,"MESA UNIT 6A1-16 LANCE","LANCE",3.8601866882853182,6307,24346.197443015502,0.162176954883126,3948.3921642916025]
[1035,null,"MESA UNIT 6A-16D LANCE","LANCE",3.8601866882853182,18351,70838.285916723878,0.1577039958484692,11171.480748123697]
[1036,null,"MESA UNIT 6A1-7 LANCE","LANCE",3.8601866882853182,47786,184462.88108640222,0.22138067536401507,40836.517194499727]
[1037,null,"MESA UNIT 6B1-16 LANCE","LANCE",3.8601866882853182,19381,74814.278205657756,0.16114606926923458,12056.026858056712]
[1038,null,"MESA UNIT 6B2-7 LANCE","LANCE",3.8601866882853182,35362,136503.92167114542,0.21020574870467948,28693.909056008044]
[1039,null,"MESA UNIT 6B3-16 LANCE","LANCE",3.8601866882853182,10569,40798.313108487528,0.1759151494169669,7177.0413464397825]
[1040,null,"MESA UNIT 6B3-7 LANCE","LANCE",3.8601866882853182,36443,140676.78348118186,0.22034058873752044,30996.805293944301]
[1041,null,"MESA UNIT 6C2-7 LANCE","LANCE",3.8601866882853182,63550,245314.86404053197,0.21378807397822244,52445.392301454827]
[1042,null,"MESA UNIT 6D2-16 LANCE","LANCE",3.8601866882853182,19890,76779.113229994982,0.15816184986510651,12143.526579458479]
[1043,null,"MESA UNIT 6D2-7 LANCE","LANCE",3.8601866882853182,54906,211947.41030699367,0.22039845845233072,46712.882504625035]
[1044,null,"MESA UNIT 6D3-16 LANCE","LANCE",3.8601866882853182,13780,53193.372564571684,0.16022280630141666,8522.7914289324599]
[1045,null,"MESA UNIT 6D3-7 LANCE","LANCE",3.8601866882853182,45328,174974.5422065969,0.22015471481282736,38521.470438998367]
[1046,null,"MESA UNIT 7-16D LANCE","LANCE",3.8601866882853182,11649,44967.314731835671,0.1599278055266701,7191.5239654895831]
[1047,null,"MESA UNIT 7-7V LANCE","LANCE",3.8601866882853182,21507,83021.035104952345,0.19589471514884155,16263.382023246613]
[1048,null,"MESA UNIT 7A2-16 LANCE","LANCE",3.8601866882853182,13664,52745.590908730584,0.16007342292277119,8443.1672808447056]
[1049,null,"MESA UNIT 7A2-7 LANCE","LANCE",3.8601866882853182,54346,209785.70576155389,0.20520109711792786,43048.256981929662]
[1050,null,"MESA UNIT 7B1-16 LANCE","LANCE",3.8601866882853182,13499,52108.660105163508,0.16181508201595257,8431.9671086584294]
[1051,null,"MESA UNIT 7B2-16 LANCE","LANCE",3.8601866882853182,9086,35073.656249760403,0.15867002087459195,5565.1377692977458]
[1052,null,"MESA UNIT 7B4-7 LANCE","LANCE",3.8601866882853182,61492,237370.59983604078,0.20268416360703809,48111.261492668855]
[1053,null,"MESA UNIT 7C-16D LANCE","LANCE",3.8601866882853182,15689,60562.46895250836,0.15735119738488698,9529.5770062622323]
[1054,null,"MESA UNIT 7C1-7 LANCE","LANCE",3.8601866882853182,46551,179695.55052636986,0.20316124694850007,36507.172116034497]
[1055,null,"MESA UNIT 7C2-16 LANCE","LANCE",3.8601866882853182,13604,52513.979707433471,0.15910847331523956,8355.4191389572097]
[1056,null,"MESA UNIT 7C3-7 LANCE","LANCE",3.8601866882853182,64394,248572.86160544478,0.20318503196886212,50506.284831893834]
[1057,null,"MESA UNIT 7D1-16 LANCE","LANCE",3.8601866882853182,12187,47044.095170133172,0.15996689584756185,7525.4978723234808]
[1058,null,"MESA UNIT 7D2-16 LANCE","LANCE",3.8601866882853182,11286,43566.066963988102,0.15960687091275752,6953.4436260977991]
[1059,null,"MESA UNIT 7D3-7 LANCE","LANCE",3.8601866882853182,23732,91609.95048638717,1,91609.95048638717]
[1060,null,"MESA UNIT 7D4-7 LANCE","LANCE",3.8601866882853182,44553,171982.89752317578,0.20109480159250817,34584.866654727695]
[1061,null,"MESA UNIT 8-17 LANCE","LANCE",3.8601866882853182,16782,64781.653002804211,0.1657145062919787,10735.259644137979]
[1062,null,"MESA UNIT 8-7D LANCE","LANCE",3.8601866882853182,27477,106066.34963401569,0.19820366324668995,21022.739044666119]
[1063,null,"MESA UNIT 8A1-16 LANCE","LANCE",3.8601866882853182,9692,37412.929382861301,0.18261355933738635,6832.1081998425871]
[1064,null,"MESA UNIT 8A1-17 LANCE","LANCE",3.8601866882853182,20023,77292.518059536931,0.17026424616129807,13160.152321315572]
[1065,null,"MESA UNIT 8A2-7 LANCE","LANCE",3.8601866882853182,82119,316994.67065530206,0.20290504819611141,64319.818927224529]
[1066,null,"MESA UNIT 8B1-16 LANCE","LANCE",3.8601866882853182,23770,91756.63758054201,0.17738547087789572,16276.294363396866]
[1067,null,"MESA UNIT 8B1-17 LANCE","LANCE",3.8601866882853182,30416,117411.43831088624,0.17136267377295025,20119.93800048127]
[1068,null,"MESA UNIT 8B3-7 LANCE","LANCE",3.8601866882853182,51512,198845.9366869533,0.22149869077492243,44044.114642073269]
[1069,null,"MESA UNIT 8C1-16 LANCE","LANCE",3.8601866882853182,23098,89162.592126014279,0.17546622337055384,15645.023306280807]
[1070,null,"MESA UNIT 8C2-16 LANCE","LANCE",3.8601866882853182,30826,118994.11485308321,0.18403300870464531,21898.844974559026]
[1071,null,"MESA UNIT 8C2-17 LANCE","LANCE",3.8601866882853182,39962,154260.7804372579,0.17430848173523572,26888.962429310977]
[1072,null,"MESA UNIT 8C4-7 LANCE","LANCE",3.8601866882853182,73666,284364.51257922623,0.22558787886096027,64149.187216078499]
[1073,null,"MESA UNIT 8D1-16 LANCE","LANCE",3.8601866882853182,27877,107610.42430932981,0.17622084113564307,18963.19948675355]
[1074,null,"MESA UNIT 8D1-17 LANCE","LANCE",3.8601866882853182,25034,96635.913554534651,0.1761550632397326,17022.905463428382]
[1075,null,"MESA UNIT 8D2-17 LANCE","LANCE",3.8601866882853182,17469,67433.601257656221,0.17607947581382705,11873.673161686736]
[1076,null,"MESA UNIT 8D4-7 LANCE","LANCE",3.8601866882853182,79089,305298.30498979753,0.22145203923000822,67608.932213455657]
[1077,null,"MESA UNIT 9-16 LANCE","LANCE",3.8601866882853182,11426,44106.493100348045,0.17200788427431893,7586.6645609507132]
[1078,null,"MESA UNIT 9-17D LANCE","LANCE",3.8601866882853182,13678,52799.633522366581,0.16606230071798228,8768.028619790497]
[1079,null,"MESA UNIT 9-7 LANCE","LANCE",3.8601866882853182,25901,99982.695413278023,0.19640335556318378,19636.936877419546]
[1080,null,"MESA UNIT 9A1-16 LANCE","LANCE",3.8601866882853182,15194,58651.676541807123,0.1785189757718422,10470.437223544792]
[1081,null,"MESA UNIT 9A2-16 LANCE","LANCE",3.8601866882853182,27446,105946.68384667885,0.18022936255530966,19094.703294535851]
[1082,null,"MESA UNIT 9A2-17 LANCE","LANCE",3.8601866882853182,25674,99106.433035037262,0.17748195154366289,17589.603145589754]
[1083,null,"MESA UNIT 9B1-16 LANCE","LANCE",3.8601866882853182,22164,85557.177759155791,0.17680775301784224,15127.172354144443]
[1084,null,"MESA UNIT 9B1-17 LANCE","LANCE",3.8601866882853182,16910,65275.756898904729,0.17081384119628421,11150.002772896765]
[1085,null,"MESA UNIT 9B2-16 LANCE","LANCE",3.8601866882853182,15754,60813.381087246904,0.18173543231766565,11051.946102589767]
[1086,null,"MESA UNIT 9B3-17 LANCE","LANCE",3.8601866882853182,23531,90834.052962041824,0.17069027599668987,15504.489569988864]
[1087,null,"MESA UNIT 9B3-7 LANCE","LANCE",3.8601866882853182,73276,282859.03977079497,0.21921202070177895,62006.101681920823]
[1088,null,"MESA UNIT 9B-7D LANCE","LANCE",3.8601866882853182,43203,166771.6454939906,0.20871669522772118,34808.026705194796]
[1089,null,"MESA UNIT 9C1-17 LANCE","LANCE",3.8601866882853182,27947,107880.63737750979,0.17544098695610069,18926.685494963524]
[1090,null,"MESA UNIT 9C2-16 LANCE","LANCE",3.8601866882853182,9246,35691.286119886056,0.1831777010835611,6537.8477401563414]
[1091,null,"MESA UNIT 9C3-7 LANCE","LANCE",3.8601866882853182,58474,225720.55641079569,0.21870354650134921,49365.88620529887]
[1092,null,"MESA UNIT 9C4-7 LANCE","LANCE",3.8601866882853182,46479,179417.6170848133,0.21752568021099888,39027.939198210552]
[1093,null,"MESA UNIT 9D1-16 LANCE","LANCE",3.8601866882853182,19833,76559.082588762714,0.17902400799732002,13705.913813638141]
[1094,null,"MESA UNIT 9D2-16 LANCE","LANCE",3.8601866882853182,18922,73042.452515734796,0.17950338988222725,13111.367831886013]
[1095,null,"MESA UNIT 9D2-17 LANCE","LANCE",3.8601866882853182,28004,108100.66801874206,0.17757560810749098,19196.041860254125]
[1096,null,"MESA UNIT 9D3-7 LANCE","LANCE",3.8601866882853182,77927,300812.76805800997,0.22373373602390098,67301.964441309756]
[1097,null,"STEWART POINT 10A2-20 LANCE","MESAVERDE",3.8601866882853182,135226,521997.60511007044,0.20794450000000006,108546.53099581107]
[1098,null,"STEWART POINT 10B2-20 LANCE","MESAVERDE",3.8601866882853182,98843,381552.43283018569,0.20794450000000006,79341.729868656577]
[1099,null,"STEWART POINT 10D3-20 LANCE","LANCE",3.8601866882853182,80060,309046.54626412259,0.20794450000000006,64264.529539619856]
[1100,null,"STEWART POINT 11A4-20 LANCE","LANCE",3.8601866882853182,143967,555739.49695237237,0.20794450000000006,115562.97182401262]
[1101,null,"STEWART POINT 11B1-20","LANCE",3.8601866882853182,174175,672348.01643209532,0.20283262795999948,136374.11507661481]
[1102,null,"STEWART POINT 11B3-20 LANCE","MESAVERDE",3.8601866882853182,196068,756859.08359872573,0.20283262795999948,153515.71692172647]
[1103,null,"STEWART POINT 11C3-20 LANCE","LANCE",3.8601866882853182,219446,847102.52799745998,0.20185152321254365,170988.93559348371]
[1104,null,"STEWART POINT 11D3-20 LANCE","LANCE",3.8601866882853182,75267,290544.67146717105,0.20794450000000006,60417.166435905165]
[1105,null,"STEWART POINT 1-20D LANCE","LANCE",3.8601866882853182,67202,259412.26582614996,0.20794450000000006,53943.353911085855]
[1106,null,"STEWART POINT 12A3-20 LANCE","MESAVERDE",3.8601866882853182,155534,600390.27637576871,0.20283262795999948,121778.73755892756]
[1107,null,"STEWART POINT 13C3-20 LANCE","LANCE",3.8601866882853182,25572,98712.693992832152,0.20794450000000006,20526.76179599249]
[1108,null,"STEWART POINT 14-20 LANCE","LANCE",3.8601866882853182,25980,100287.65016165256,0.20794450000000006,20854.265269039766]
[1109,null,"STEWART POINT 14B4-20 LANCE","LANCE",3.8601866882853182,95303,367887.37195365567,0.20794450000000006,76500.15561721698]
[1110,null,"STEWART POINT 14C3-20 LANCE","LANCE",3.8601866882853182,334175,1289977.8865577462,0.20185152321254365,260384.00131217891]
[1111,null,"STEWART POINT 14D2-20 LANCE","MESAVERDE",3.8601866882853182,59245,228696.76034746369,0.20794450000000006,47556.233482073178]
[1112,null,"STEWART POINT 15-20D LANCE","LANCE",3.8601866882853182,46154,178163.05641112057,0.20794450000000006,37048.027683882276]
[1113,null,"STEWART POINT 15B3-20 LANCE","LANCE",3.8601866882853182,50650,195518.45576165136,0.20794450000000006,40656.987524128723]
[1114,null,"STEWART POINT 15D3-20 LANCE","LANCE",3.8601866882853182,95606,369057.00852020615,0.20794450000000006,76743.37510823003]
[1115,null,"STEWART POINT 16A1-20 LANCE","LANCE",3.8601866882853182,70095,270579.78591535939,0.20794450000000006,56265.57829227647]
[1116,null,"STEWART POINT 16A2-20 LANCE","LANCE",3.8601866882853182,88273,340750.25953500991,0.20794450000000006,70857.142343877887]
[1117,null,"STEWART POINT 16B3-20 LANCE","LANCE",3.8601866882853182,111851,431765.74127140112,0.20794450000000006,89783.31118581089]
[1118,null,"STEWART POINT 16D4-20 LANCE","LANCE",3.8601866882853182,99377,383613.77252173005,0.20794450000000006,79770.374120144916]
[1119,null,"STEWART POINT 1A3-29 LANCE","LANCE",3.8601866882853182,162069,625616.59638371319,0.20794450000000006,130093.53032671308]
[1120,null,"STEWART POINT 1B2-29 LANCE","LANCE",3.8601866882853182,185960,717840.31655353773,0.20794450000000006,149270.94570556717]
[1121,null,"STEWART POINT 1C3-20 LANCE","LANCE",3.8601866882853182,18468,71289.92775925326,0.20794450000000006,14824.348382934044]
[1122,null,"STEWART POINT 1C3-29 LANCE","MESAVERDE",3.8601866882853182,180421,696458.74248712545,0.20794450000000006,144824.7649771141]
[1123,null,"STEWART POINT 1C4-20 LANCE","LANCE",3.8601866882853182,9411,36328.216923453132,0.20794450000000006,7554.2529040390018]
[1124,null,"STEWART POINT 1D3-20 LANCE","LANCE",3.8601866882853182,23506,90737.548294834691,0.20794450000000006,18868.374111395256]
[1125,null,"STEWART POINT 2-20 LANCE","LANCE",3.8601866882853182,61128,235965.49188150492,0.20794450000000006,49067.726226553612]
[1126,null,"STEWART POINT 2B1-20 LANCE","LANCE",3.8601866882853182,161727,624296.41253631969,0.20794450000000006,129819.00535665877]
[1127,null,"STEWART POINT 2B3-29 LANCE","LANCE",3.8601866882853182,83825,323580.1491455168,0.20794450000000006,67286.712323989937]
[1128,null,"STEWART POINT 2C2-20 LANCE","LANCE",3.8601866882853182,134463,519052.28266690875,0.20794450000000006,107934.06739302904]
[1129,null,"STEWART POINT 2C3-29 LANCE","LANCE",3.8601866882853182,84703,326969.39305783133,0.20794450000000006,67991.48695471423]
[1130,null,"STEWART POINT 2D1-29 LANCE","MESAVERDE",3.8601866882853182,151386,584378.22199276113,0.20794450000000006,121518.23718317375]
[1131,null,"STEWART POINT 3-20D LANCE","LANCE",3.8601866882853182,66839,258011.01805830238,0.20794450000000006,53651.972144624677]
[1132,null,"STEWART POINT 3A1-20 LANCE","LANCE",3.8601866882853182,123381,476273.69378733082,0.20794450000000006,99038.495117759638]
[1133,null,"STEWART POINT 3A2-29 LANCE","LANCE",3.8601866882853182,81234,313578.40543616953,0.20794450000000006,65206.904729221576]
[1134,null,"STEWART POINT 3B1-29 LANCE","LANCE",3.8601866882853182,171222,660948.88514158875,0.20185152321254365,133413.53923146226]
[1135,null,"STEWART POINT 3B2-20 LANCE","LANCE",3.8601866882853182,123549,476922.20515096275,0.20794450000000006,99173.349489014407]
[1136,null,"STEWART POINT 3B4-29 LANCE","LANCE",3.8601866882853182,179728,693783.63311214373,0.20185152321254365,140041.28312361875]
[1137,null,"STEWART POINT 3D3-20 LANCE","LANCE",3.8601866882853182,158352,611268.28246335674,0.20794450000000006,127109.87736270152]
[1138,null,"STEWART POINT 3D4-20 LANCE","LANCE",3.8601866882853182,113524,438223.83360090246,0.20794450000000006,91126.235966222885]
[1139,null,"STEWART POINT 4-29D LANCE","LANCE",3.8601866882853182,30740,118662.13879789069,0.20794450000000006,24675.139121257987]
[1140,null,"STEWART POINT 4A3-20 LANCE","LANCE",3.8601866882853182,16877,65148.370738191312,0.20794450000000006,13547.245378967827]
[1141,null,"STEWART POINT 4B3-20 LANCE","LANCE",3.8601866882853182,790,3049.5474837454012,0.20794450000000006,634.13662673369572]
[1142,null,"STEWART POINT 4B4-20 LANCE","LANCE",3.8601866882853182,38323,147933.93445515825,0.20794450000000006,30762.048033310664]
[1143,null,"STEWART POINT 4C3-20 LANCE ","LANCE",3.8601866882853182,7068,27283.79951280063,0.20794450000000006,5673.5160477895724]
[1144,null,"STEWART POINT 4C4-20 LANCE","LANCE",3.8601866882853182,16338,63067.730113205529,0.20794450000000006,13114.587604525472]
[1145,null,"STEWART POINT 4D3-20 LANCE","LANCE",3.8601866882853182,26981,104151.69703662617,0.20794450000000006,21657.772564432715]
[1146,null,"STEWART POINT 5-20V LANCE","LANCE",3.8601866882853182,30575,118025.2079943236,0.20839888000000001,24596.321157784085]
[1147,null,"STEWART POINT 5A3-20 LANCE","LANCE",3.8601866882853182,6873,26531.063108584993,0.20794450000000006,5516.9886525831535]
[1148,null,"STEWART POINT 5B3-20 LANCE","LANCE",3.8601866882853182,27494,106131.97280771653,0.20794450000000006,22069.560019514218]
[1149,null,"STEWART POINT 5B4-20 LANCE","LANCE",3.8601866882853182,17555,67765.577312848764,0.20794450000000006,14091.479091531684]
[1150,null,"STEWART POINT 6B4-20","LANCE",3.8601866882853182,186709,720731.59638306347,0.20283262795999948,146187.88374818242]
[1151,null,"STEWART POINT 6C3-20","MESAVERDE",3.8601866882853182,152442,588454.57913559047,0.20283262795999948,119357.78872116729]
[1152,null,"STEWART POINT 6D4-20 LANCE","LANCE",3.8601866882853182,263638,1017691.8981261647,0.20283262795999948,206421.12215053005]
[1153,null,"STEWART POINT 7-20 LANCE","LANCE",3.8601866882853182,19498,75265.920048187138,0.20794450000000006,15651.134111460255]
[1154,null,"STEWART POINT 7D3-20 LANCE","LANCE",3.8601866882853182,73095,282160.34598021535,0.20794450000000006,58673.692064682909]
[1155,null,"STEWART POINT 8A3-20 LANCE","LANCE",3.8601866882853182,8212,31699.853084199032,0.20794450000000006,6591.8100996672274]
[1156,null,"STEWART POINT 8B3-20 LANCE","LANCE",3.8601866882853182,22529,86966.145900379939,0.20794450000000006,18084.13172618156]
[1157,null,"STEWART POINT 8B4-20 LANCE ","LANCE",3.8601866882853182,38500,148617.18749898474,0.20794450000000006,30904.126745882641]
[1158,null,"STEWART POINT 8C3-20 LANCE","LANCE",3.8601866882853182,21299,82218.116273788997,0.20794450000000006,17096.805079494919]
[1159,null,"STEWART POINT 8C4-20 LANCE","LANCE",3.8601866882853182,33920,130937.53246663799,0.20794450000000006,27227.739720008813]
[1160,null,"STEWART POINT 8D3-20 LANCE","LANCE",3.8601866882853182,13261,51189.935673351603,0.20794450000000006,10644.665578627266]
[1161,null,"STEWART POINT 9C3-20 LANCE","LANCE",3.8601866882853182,74722,288440.86972205556,0.20794450000000006,59979.692433917997]
[1162,null,"STEWART POINT 9C4-20 LANCE","LANCE",3.8601866882853182,81290,313794.57589071349,0.20794450000000006,65251.85618630649]
[1163,"POWDER WASH (CO)","BW MUSSER 23 FT UN","FORT UNION",3.8601866882853182,64526,249082.40624829844,0.11004610000000004,27410.547386240883]
[1164,null,"BW MUSSER 24 FT UN","FORT UNION",3.8601866882853182,44190,170581.64975532822,0.11004610000000004,18771.845287139833]
[1165,null,"BW MUSSER 26R FT UN","FORT UNION",3.8601866882853182,43414,167586.14488521879,0.11004610000000004,18442.201658653281]
[1166,null,"BW MUSSER 27 FT UN","FORT UNION",3.8601866882853182,59236,228662.01866726912,0.11004599999999998,25163.340506258293]
[1167,null,"BW MUSSER 28 FT UN","FORT UNION",3.8601866882853182,8423,32514.352475427237,0.11004599999999998,3578.0744325108649]
[1168,null,"BW MUSSER 29 FT UN","FORT UNION",3.8601866882853182,34006,131269.50852183052,0.11004599999999998,14445.684334793357]
[1169,null,"BW MUSSER 31 FT UN","FORT UNION",3.8601866882853182,43352,167346.81331054511,0.11004599999999998,18415.847417572244]
[1170,null,"BW MUSSER 32 FT UN","FORT UNION",3.8601866882853182,52992,204559.01298561558,0.11004599999999998,22510.901143015049]
[1171,null,"BW MUSSER 34 FT UN","FORT UNION",3.8601866882853182,4305,16618.103693068293,0.11004599999999998,1828.755839007393]
[1172,null,"BW MUSSER 36 FT UN","FORT UNION",3.8601866882853182,39512,152523.6964275295,0.11004599999999998,16784.622697063907]
[1173,null,"BW MUSSER 37 FT UN","FORT UNION",3.8601866882853182,127089,490587.26602749282,0.11004599999999998,53987.166277261465]
[1174,null,"BW MUSSER 38 FT UN","FORT UNION",3.8601866882853182,75055,289726.31188925455,0.11004599999999998,31883.221718164899]
[1175,null,"BW MUSSER 39 FT UN","FORT UNION",3.8601866882853182,83855,323695.95474616537,0.11004599999999998,35621.445035996505]
[1176,null,"BW MUSSER 42 FT UN","FORT UNION",3.8601866882853182,4360,16830.413960923986,0.11004599999999998,1852.1197347438406]
[1177,null,"BW MUSSER 72 FT UN","FORT UNION",3.8601866882853182,11746,45341.752840599351,0.11004599999999998,4989.6785330965949]
[1178,null,"BW MUSSER 73 FT UN","FORT UNION",3.8601866882853182,37140,143367.33360291671,0.11004599999999998,15777.00159366657]
[1179,null,"BW MUSSER A 1 WAS","WASATCH",3.8601866882853182,7785,30051.553368301204,0.11004610000000004,3307.056247123412]
[1180,null,"BW MUSSER A 14 FT UN","FORT UNION",3.8601866882853182,13141,50726.713270757369,0.11004610000000004,5582.2769612650945]
[1181,null,"BW MUSSER B 10 FT UN","FORT UNION",3.8601866882853182,17662,68178.617288495283,0.11004610000000004,7502.7909359914829]
[1182,null,"BW MUSSER B 11 FT UN","FORT UNION",3.8601866882853182,10707,41331.0188714709,0.11004610000000004,4548.3174358317756]
[1183,null,"BW MUSSER B 13 FT UN","FORT UNION",3.8601866882853182,13266,51209.236606793034,0.11004610000000004,5635.3767725548087]
[1184,null,"BW MUSSER B 15 UPPER FT UN","FORT UNION",3.8601866882853182,4660,17988.469967409583,0.11004610000000004,1979.5609648805523]
[1185,null,"BW MUSSER B 18 FT UN","FORT UNION",3.8601866882853182,38851,149972.11302657289,0.11004610000000004,16503.846147333548]
[1186,null,"BW MUSSER B 19 FT UN","FORT UNION",3.8601866882853182,31797,122742.35612740826,0.11004610000000004,13507.317596632387]
[1187,null,"BW MUSSER B 20 FT UN","FORT UNION",3.8601866882853182,5597,21605.464894332927,0.11004610000000004,2377.5971503082515]
[1188,null,"BW MUSSER B 6 WAS","FRONTIER",3.8601866882853182,10605,40937.279829265797,0.11004610000000004,4504.9879898193685]
[1189,null,"CARL ALLEN 11 FT UN","FORT UNION",3.8601866882853182,2338,9025.1164772110733,0.11004610000000004,993.17887036281786]
[1190,null,"CARL ALLEN 11 LOWER FT UN","FORT UNION",3.8601866882853182,25869,99859.169439252903,0.11004599999999998,10989.102160112023]
[1191,null,"CARL ALLEN 20 FT UN","FORT UNION",3.8601866882853182,20891,80643.160104968585,0.11004610000000004,8874.4652612273858]
[1192,null,"CARL ALLEN 22 FT UN","FORT UNION",3.8601866882853182,42827,165320.21529919532,0.11004610000000004,18192.844944836783]
[1193,null,"CARL ALLEN 23 FT UN","FORT UNION",3.8601866882853182,38350,148038.15949574194,0.11004610000000004,16291.022103684372]
[1194,null,"CARL ALLEN 25 FT UN","WASATCH",3.8601866882853182,98628,380722.49269220437,0.11004610000000004,41897.025503055607]
[1195,null,"CARL ALLEN 26 FT UN","MESAVERDE",3.8601866882853182,53495,206500.68688982309,0.11004610000000004,22724.595239546168]
[1196,null,"CARL ALLEN 27 FT UN","FORT UNION",3.8601866882853182,105927,408897.9953299989,0.11004599999999998,44997.588794085052]
[1197,null,"CARL ALLEN 28 FT UN","FORT UNION",3.8601866882853182,27886,107645.16598952438,0.11004599999999998,11845.919936483197]
[1198,null,"CARL ALLEN 29 FT UN","FORT UNION",3.8601866882853182,60355,232981.56757146039,0.11004599999999998,25638.689584968924]
[1199,null,"CARL ALLEN 30 FT UN","FORT UNION",3.8601866882853182,54387,209943.97341577359,0.11004599999999998,23103.494498512217]
[1200,null,"CARL ALLEN 31 FT UN","FORT UNION",3.8601866882853182,95835,369940.99127182347,0.11004599999999998,40710.526325499079]
[1201,null,"CARL ALLEN 32 FT UN","FORT UNION",3.8601866882853182,14432,55710.214285333714,0.11004599999999998,6130.6862412438322]
[1202,null,"CARL ALLEN 33 FT UN","FORT UNION",3.8601866882853182,5787,22338.900365107136,0.11004599999999998,2458.3066295785793]
[1203,null,"CARL ALLEN 34 FT UN","FORT UNION",3.8601866882853182,45737,176553.3585621056,0.11004599999999998,19428.990896325467]
[1204,null,"CARL ALLEN 35 FT UN","FORT UNION",3.8601866882853182,35698,137800.94439840928,0.11004599999999998,15164.442727267344]
[1205,null,"CARL ALLEN 36 FT UN","FORT UNION",3.8601866882853182,76443,295084.25101259456,0.11004599999999998,32472.841486931975]
[1206,null,"CARL ALLEN 37 FT UN (NP)","FORT UNION",3.8601866882853182,759,2929.8816964085563,0.11004610000000004,322.42205415114574]
[1207,null,"CARL ALLEN 40 FT UN","FORT UNION",3.8601866882853182,19527,75377.865462147412,0.11004599999999998,8295.0325826474727]
[1208,null,"CARL ALLEN A 16 WAS ","WASATCH",3.8601866882853182,19324,74594.247564425488,0.11004610000000004,8208.8060268995268]
[1209,null,"CARL ALLEN A 19 FT UN","FORT UNION",3.8601866882853182,41656,160799.93668721322,0.11004610000000004,17695.405912674742]
[1210,null,"CARL ALLEN A 2 WAS","WASATCH",3.8601866882853182,9615,37115.695007863331,0.11004610000000004,4084.4374844048302]
[1211,null,"CARL ALLEN B 10 WAS","WASATCH",3.8601866882853182,798,3080.428977251684,0.11004610000000004,338.98919527353667]
[1212,null,"CARL ALLEN B 15 WAS","WASATCH",3.8601866882853182,7193,27766.322848836295,0.11004610000000004,3055.5755408553246]
[1213,null,"CARL ALLEN B 17 WAS","WASATCH",3.8601866882853182,4291,16564.0610794323,0.11004610000000004,1822.8103219533155]
[1214,null,"CARL ALLEN B 6 FT UN","FORT UNION",3.8601866882853182,30196,116562.19723946346,0.11004610000000004,12827.215213633724]
[1215,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",3.8601866882853182,30196,116562.19723946346,0.11004610000000004,12827.215213633724]
[1216,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",3.8601866882853182,5993,23134.098822893913,0.11004610000000004,2545.8173524740669]
[1217,null,"H STEWART 6 FT UN","FORT UNION",3.8601866882853182,25314,97716.765827254538,0.11004599999999998,10753.33921222605]
[1218,null,"H STEWART A 1 FT UN","FORT UNION",3.8601866882853182,4755,18355.187702796688,0.11004610000000004,2019.9168214607353]
[1219,null,"H STEWART A 2 FT UN","FORT UNION",3.8601866882853182,20856,80508.05357087859,0.11004610000000004,8859.5973140662645]
[1220,null,"HW STEWART 5 FT UN","FORT UNION",3.8601866882853182,92104,355538.63473783096,0.11004610000000004,39125.640152222833]
[1221,null,"JA LEE 1 FT UN","FORT UNION",3.8601866882853182,12806,49433.550730181785,0.11004610000000004,5439.9694670086592]
[1222,null,"JC DONNELL 14 FT UN","FORT UNION",3.8601866882853182,42842,165378.1180995196,0.11004599999999998,18199.200384379732]
[1223,null,"JC DONNELL 14-29 FT UN","FORT UNION",3.8601866882853182,49637,191608.08664641835,0.11004610000000004,21085.722663900426]
[1224,null,"JC DONNELL 15 FT UN","FORT UNION",3.8601866882853182,56772,219150.51866733408,0.11004599999999998,24116.63797726544]
[1225,null,"JC DONNELL 16 FT UN","FORT UNION",3.8601866882853182,46144,178124.45454423773,0.11004599999999998,19601.88372477518]
[1226,null,"JC DONNELL 18 FT UN","FORT UNION",3.8601866882853182,3206,12375.758522642731,0.11004599999999998,1361.9027223827418]
[1227,null,"JC DONNELL A 1 FT UN","FORT UNION",3.8601866882853182,16982,65553.690340461268,0.11004610000000004,7213.927962575437]
[1228,null,"JC DONNELL A 11 FT UN","FORT UNION",3.8601866882853182,49910,192661.91761232022,0.11004610000000004,21201.692651757159]
[1229,null,"JC DONNELL B 10 FT UN","FORT UNION",3.8601866882853182,11773,45445.977881183047,0.11004610000000004,5001.1526265104594]
[1230,null,"JC DONNELL B 3 WAS","WASATCH",3.8601866882853182,29862,115272.89488557617,0.11004610000000004,12685.332517867608]
[1231,null,"JC DONNELL B 5 FT UN","FORT UNION",3.8601866882853182,13917,53722.218140866775,0.11004610000000004,5911.9205897516413]
[1232,null,"JC DONNELL B 9 FT UN","FORT UNION",3.8601866882853182,5792,22358.201298548563,0.11004610000000004,2460.4328559202058]
[1233,null,"MFS 20-1 FT UN (PC)","FORT UNION",3.8601866882853182,51382,198344.11241747622,0.125,24793.014052184528]
[1234,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",3.8601866882853182,9815,37887.732345520395,0.11004610000000004,4169.3971824683731]
[1235,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",3.8601866882853182,7305,28198.663757924249,0.11004599999999998,3103.1501519045314]
[1236,null,"CARL ALLEN 41 FT UN","FORT UNION",3.8601866882853182,435,1679.1812094041134,0.11004599999999998,184.78717537008501]
[1237,null,"CARL ALLEN B 7 FT UN","FORT UNION",3.8601866882853182,300,1158.0560064855954,0.11004610000000004,127.43954709531452]
[1238,"SUGAR LOAF (CO)","SUGAR LOAF GOVERNMENT 1 MESA","MESAVERDE",3.8601866882853182,58287,224998.70150008635,0.13375000000000004,30093.576325636557]
[1239,null,"SUGAR LOAF GOVERNMENT 10 MESA","MESAVERDE",3.8601866882853182,55511,214282.8232534063,0.13375000000000004,28660.3276101431]
[1240,null,"SUGAR LOAF GOVERNMENT 15 MESA","MESAVERDE",3.8601866882853182,49837,192380.12398407541,0.13375000000000004,25730.841582870093]
[1241,null,"SUGAR LOAF GOVERNMENT 2 MESA","MESAVERDE",3.8601866882853182,93713,361749.67511928204,0.13375000000000004,48384.019047203983]
[1242,null,"SUGAR LOAF GOVERNMENT 3 FT UN","FORT UNION",3.8601866882853182,14658,56582.616476886193,0.13375000000000004,7567.9249537835303]
[1243,null,"SUGAR LOAF GOVERNMENT 4 MESA","MESAVERDE",3.8601866882853182,13409,51761.243303217831,0.13375000000000004,6923.0662918053868]
[1244,null,"SUGAR LOAF GOVT 8 MESA","MESAVERDE",3.8601866882853182,22966,88653.047483160612,0.13375000000000004,11857.345100872735]
[1245,null,"SUGARLOAF GOVERNMENT 12 MESA","MESAVERDE",3.8601866882853182,9746,37621.379464028709,0.13375000000000004,5031.8595033138408]
[1246,null,"SUGARLOAF GOVERNMENT 14 MESA","MESAVERDE",3.8601866882853182,14966,57771.553976878073,0.13375000000000004,7726.9453444074443]
[1247,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",3.8601866882853182,158520,611916.79382698867,0.20374999999999999,124678.04674224893]
[1248,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",3.8601866882853182,47992,185258.07954418898,0.13375000000000004,24778.268139035281]
[1249,null,"SUGARLOAF STATE LAND 2 MESA","MESAVERDE",3.8601866882853182,17763,68568.496144012111,0.125,8571.0620180015139]
[1250,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",3.8601866882853182,58601,226210.80012020792,0.13524037536921907,30592.833520828306]
[1251,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",3.8601866882853182,40399,155947.68202003857,0.13524037536921907,21090.423054349631]
[1252,null,"TRAIL UNIT 104 MESA","MESAVERDE",3.8601866882853182,44267,170878.88413032619,0.13523994172718318,23109.650332191399]
[1253,null,"TRAIL UNIT 105 MESA","MESAVERDE",3.8601866882853182,48603,187616.65361073133,0.13523994172718318,25373.265301364416]
[1254,null,"TRAIL UNIT 106 MESA","MESAVERDE",3.8601866882853182,132690,512208.17166857887,0.13523994172718318,69271.003288645647]
[1255,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",3.8601866882853182,28800,111173.37662261716,0.13541854348367693,15054.936736397074]
[1256,null,"TRAIL UNIT 114 MESA","MESAVERDE",3.8601866882853182,31618,122051.38271020519,0.13524644635772132,16507.015784601481]
[1257,null,"TRAIL UNIT 115 MESA","MESAVERDE",3.8601866882853182,42173,162795.65320505673,0.13523994172718318,22016.474652890593]
[1258,null,"TRAIL UNIT 116 MESA","MESAVERDE",3.8601866882853182,53632,207029.53246611819,0.13523994172718318,27998.661906523801]
[1259,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",3.8601866882853182,148337,572608.51278017927,0.13524037536921907,77439.790208001723]
[1260,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",3.8601866882853182,101728,392689.07142588886,0.13523994172718318,53107.247136538885]
[1261,null,"TRAIL UNIT 13 MESA","MESAVERDE",3.8601866882853182,99800,385246.63149087474,0.13524037536921907,52100.899052553112]
[1262,null,"TRAIL UNIT 132 MESA","MESAVERDE",3.8601866882853182,37600,145143.01947952795,0.13523994172718318,19629.133496518774]
[1263,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",3.8601866882853182,123626,477219.43952596077,0.13524037536921907,64539.336134979276]
[1264,null,"TRAIL UNIT 15 MESA","MESAVERDE",3.8601866882853182,25562,98674.092125949304,0.13524037536921907,13344.721258330288]
[1265,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",3.8601866882853182,134194,518013.89244775998,0.13524037536921907,70056.393261105331]
[1266,null,"TRAIL UNIT 155 MESA","MESAVERDE",3.8601866882853182,115553,446056.15239143337,0.13523994172718318,60324.608056468991]
[1267,null,"TRAIL UNIT 16 MESA","MESAVERDE",3.8601866882853182,102717,396506.79606060305,0.13523994172718318,53623.555993668058]
[1268,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",3.8601866882853182,74385,287139.98680810339,0.13523994172718318,38832.795083472047]
[1269,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",3.8601866882853182,80588,311084.7248355372,0.13524037536921907,42071.214958388278]
[1270,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",3.8601866882853182,90589,349690.45190507866,0.13524037536921907,47292.267978674688]
[1271,null,"TRAIL UNIT 17 MESA","MESAVERDE",3.8601866882853182,29625,114358.03064045255,0.13524037536921907,15465.822990299459]
[1272,null,"TRAIL UNIT 177 MESA","MESAVERDE",3.8601866882853182,89593,345845.70596354653,0.13523994172718318,46772.153121106559]
[1273,null,"TRAIL UNIT 18 MESA","MESAVERDE",3.8601866882853182,48589,187562.61099709533,0.13524037536921907,25366.037916477988]
[1274,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",3.8601866882853182,34736,134087.44480427881,0.13541854348367693,18157.92647484336]
[1275,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",3.8601866882853182,63014,243245.80397561105,0.13523994172718318,32896.548355043458]
[1276,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",3.8601866882853182,99139,382695.04808991816,0.13524037536921907,51755.821955621876]
[1277,null,"TRAIL UNIT 2 MESA","MESAVERDE",3.8601866882853182,15253,58879.427556415962,0.13524037536921907,7962.8758842544357]
[1278,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",3.8601866882853182,54079,208755.03591578171,0.13523994172718318,28232.018892506352]
[1279,null,"TRAIL UNIT 20 MESA","MESAVERDE",3.8601866882853182,7593,29310.397524150419,0.13770523751522534,4036.1952527288063]
[1280,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",3.8601866882853182,42418,163741.39894368662,0.13524037536921907,22144.44825662523]
[1281,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",3.8601866882853182,51843,200123.65848077575,0.13523994172718318,27064.71191117082]
[1282,null,"TRAIL UNIT 22W MESA","MESAVERDE",3.8601866882853182,73149,282368.79606138275,0.13524037536921907,38187.661971895868]
[1283,null,"TRAIL UNIT 23W MESA","MESAVERDE",3.8601866882853182,105844,408577.59983487125,0.13524037536921907,55256.187969122569]
[1284,null,"TRAIL UNIT 25W MESA","MESAVERDE",3.8601866882853182,97846,377703.82670196524,0.13524037536921907,51080.807301564244]
[1285,null,"TRAIL UNIT 26 MESA","MESAVERDE",3.8601866882853182,44405,171411.58989330955,0.13523994172718318,23181.693428535003]
[1286,null,"TRAIL UNIT 27 MESA","MESAVERDE",3.8601866882853182,27251,105193.94744246321,0.13523994172718318,14226.423322171095]
[1287,null,"TRAIL UNIT 28 MESA","MESAVERDE",3.8601866882853182,123088,475142.65908766323,0.13523994172718318,64258.265527114439]
[1288,null,"TRAIL UNIT 29 MESA","MESAVERDE",3.8601866882853182,21493,82966.992491316341,0.13523994172718318,11220.451229805267]
[1289,null,"TRAIL UNIT 3 MESA","MESAVERDE",3.8601866882853182,19696,76030.237012467624,0.13524037536921907,10282.357792976814]
[1290,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",3.8601866882853182,111607,430823.85571945953,0.13523994172718318,58264.593142180078]
[1291,null,"TRAIL UNIT 32 MESA","MESAVERDE",3.8601866882853182,55416,213916.10551801921,0.13523994172718318,28930.001644762884]
[1292,null,"TRAIL UNIT 33 MESA","MESAVERDE",3.8601866882853182,21106,81473.10024294992,0.13537754051135248,11029.627928725435]
[1293,null,"TRAIL UNIT 35 MESA","MESAVERDE",3.8601866882853182,37522,144841.92491784171,0.13523994172718318,19588.413485541954]
[1294,null,"TRAIL UNIT 37 MESA","MESAVERDE",3.8601866882853182,59758,230677.03611855404,0.13523994172718318,31196.748922472576]
[1295,null,"TRAIL UNIT 38 MESA","MESAVERDE",3.8601866882853182,70623,272617.964486774,0.13523994172718318,36868.837630974609]
[1296,null,"TRAIL UNIT 3C-15D MESA ","MESAVERDE",3.8601866882853182,27053,104429.63047818272,0.13524037536921907,14123.102425538271]
[1297,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",3.8601866882853182,66502,256710.13514435024,0.13523994172718318,34717.463717699247]
[1298,null,"TRAIL UNIT 40 MESA","MESAVERDE",3.8601866882853182,16137,62291.832588860183,0.13523994172718318,8424.3438093969016]
[1299,null,"TRAIL UNIT 41 MESA","MESAVERDE",3.8601866882853182,47504,183374.30844030576,0.13537754051135248,24824.762869618738]
[1300,null,"TRAIL UNIT 43 MESA","MESAVERDE",3.8601866882853182,43284,167084.32061574172,0.13523994172718318,22596.4737835989]
[1301,null,"TRAIL UNIT 44 MESA","MESAVERDE",3.8601866882853182,39344,151875.18506389754,0.13523994172718318,20539.591177846665]
[1302,null,"TRAIL UNIT 45 MESA","MESAVERDE",3.8601866882853182,39237,151462.14508825104,0.13523994172718318,20483.731675609233]
[1303,null,"TRAIL UNIT 46 MESA","MESAVERDE",3.8601866882853182,65248,251869.46103724043,0.13523994172718318,34062.81123353343]
[1304,null,"TRAIL UNIT 47 MESA","MESAVERDE",3.8601866882853182,48840,188531.51785585494,0.13523994172718318,25496.991488563217]
[1305,null,"TRAIL UNIT 48 MESA","MESAVERDE",3.8601866882853182,34824,134427.14123284793,0.13523994172718318,18179.918746882176]
[1306,null,"TRAIL UNIT 49 MESA","MESAVERDE",3.8601866882853182,52204,201517.18587524674,0.13523994172718318,27253.172474794308]
[1307,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",3.8601866882853182,34920,134797.71915492331,0.135223254069267,18227.786225243894]
[1308,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",3.8601866882853182,56346,217506.07913812454,0.13523994172718318,29415.509467948053]
[1309,null,"TRAIL UNIT 50 MESA","MESAVERDE",3.8601866882853182,41310,159464.31209306649,0.13523994172718318,21565.944275031663]
[1310,null,"TRAIL UNIT 51 MESA","MESAVERDE",3.8601866882853182,44615,172222.22909784946,0.13523994172718318,23291.32422731875]
[1311,null,"TRAIL UNIT 52 MESA","MESAVERDE",3.8601866882853182,41482,160128.26420345157,0.13523994172718318,21655.737119749781]
[1312,null,"TRAIL UNIT 53 MESA","MESAVERDE",3.8601866882853182,66709,257509.1937888253,0.13523994172718318,34825.528362214653]
[1313,null,"TRAIL UNIT 54 MESA","MESAVERDE",3.8601866882853182,62445,241049.35774997668,0.13523994172718318,32599.501095481777]
[1314,null,"TRAIL UNIT 55 MESA","MESAVERDE",3.8601866882853182,56695,218853.28429233612,0.13523994172718318,29597.705414498188]
[1315,null,"TRAIL UNIT 56 MESA","MESAVERDE",3.8601866882853182,40154,155001.93628140868,0.13523994172718318,20962.452830298269]
[1316,null,"TRAIL UNIT 57 MESA","MESAVERDE",3.8601866882853182,25260,97508.315746087144,0.13523994172718318,13187.018939416603]
[1317,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",3.8601866882853182,56737,219015.4121332441,0.13541854348367693,29658.748111561141]
[1318,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",3.8601866882853182,83183,321101.9092916376,0.13523994172718318,43425.803501088325]
[1319,null,"TRAIL UNIT 61 MESA","MESAVERDE",3.8601866882853182,22883,88332.651988032943,0.13523994172718318,11946.102707469126]
[1320,null,"TRAIL UNIT 62 MESA","MESAVERDE",3.8601866882853182,37523,144845.78510452999,0.13523994172718318,19588.935536964735]
[1321,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",3.8601866882853182,101573,392090.74248920463,0.13523994172718318,53026.329166008021]
[1322,null,"TRAIL UNIT 63 MESA","MESAVERDE",3.8601866882853182,48133,185802.36586723721,0.13523994172718318,25127.901132657928]
[1323,null,"TRAIL UNIT 64 MESA","MESAVERDE",3.8601866882853182,30258,116801.52881413716,0.13523994172718318,15796.231950469815]
[1324,null,"TRAIL UNIT 67 MESA","MESAVERDE",3.8601866882853182,78890,304530.12783882878,0.13523994172718318,41184.636743094845]
[1325,null,"TRAIL UNIT 68 MESA ","MESAVERDE",3.8601866882853182,65652,253428.97645930771,0.13523994172718318,34273.720008336451]
[1326,null,"TRAIL UNIT 70 MESA","MESAVERDE",3.8601866882853182,33906,130883.489853002,0.13523994172718318,17700.67554077036]
[1327,null,"TRAIL UNIT 71 MESA","MESAVERDE",3.8601866882853182,55691,214977.65685729767,0.13523994172718318,29073.565786027317]
[1328,null,"TRAIL UNIT 74 MESA","MESAVERDE",3.8601866882853182,54922,212009.17329400624,0.13523994172718318,28672.108241909682]
[1329,null,"TRAIL UNIT 75 MESA","MESAVERDE",3.8601866882853182,53255,205574.24208463461,0.13523994172718318,27801.848520135831]
[1330,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",3.8601866882853182,28294,109220.12215834479,0.13541854348367693,14790.429861792321]
[1331,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",3.8601866882853182,76378,294833.33887785603,0.13523994172718318,39873.243569072103]
[1332,null,"TRAIL UNIT 8 MESA","MESAVERDE",3.8601866882853182,10285,39702.020089014499,0.13524037536921907,5369.3160997545974]
[1333,null,"TRAIL UNIT 82 MESA","MESAVERDE",3.8601866882853182,43021,166069.09151672266,0.13523994172718318,22459.174259407824]
[1334,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",3.8601866882853182,15317,59126.479504466217,0.1352399124043277,7996.2599089602882]
[1335,null,"TRAIL UNIT 84 MESA","MESAVERDE",3.8601866882853182,75122,289984.94439736969,0.13523994172718318,39217.546982060732]
[1336,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",3.8601866882853182,77971,300982.61627229454,0.13524037536921907,40705.002004274735]
[1337,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",3.8601866882853182,20967,80936.534293278266,0.13541854348367693,10960.307588612412]
[1338,null,"TRAIL UNIT 93 MESA","MESAVERDE",3.8601866882853182,77164,297867.44561484829,0.13523994172718318,40283.575987376986]
[1339,null,"TRAIL UNIT 94 MESA","MESAVERDE",3.8601866882853182,53231,205481.59760411578,0.13523994172718318,27789.319285989121]
[1340,null,"TRAIL UNIT 95 MESA","MESAVERDE",3.8601866882853182,62814,242473.76663795399,0.13523994172718318,32792.138070487512]
[1341,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",3.8601866882853182,113345,437532.86018369941,0.13523994172718318,59171.918514971294]
[1342,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",3.8601866882853182,2958,11418.432223947972,0.18406250000000002,2101.7051812204236]
[1343,null,"LASHER 10 LEWIS","LEWIS",3.8601866882853182,5176,19980.326298564807,0.18406250000000002,3677.6288093295852]
[1344,null,"LASHER 10 MESA","MESAVERDE",3.8601866882853182,6658,25701.12297060365,0.25406249999999997,6529.6915547189892]
[1345,null,"LASHER 11 FT UN","FORT UNION",3.8601866882853182,13946,53834.16355482705,0.18406250000000002,9908.8507293103539]
[1346,null,"LASHER 11 LANCE","LANCE",3.8601866882853182,13946,53834.16355482705,0.18406250000000002,9908.8507293103539]
[1347,null,"LASHER 11 LEWIS","LEWIS",3.8601866882853182,13946,53834.16355482705,0.18406250000000002,9908.8507293103539]
[1348,null,"LASHER 11 MESA","MESAVERDE",3.8601866882853182,13936,53795.561687944195,0.25406249999999997,13667.43489134332]
[1349,null,"LASHER 12 FT UN","FORT UNION",3.8601866882853182,10724,41396.642045171749,0.1925,7968.8535936955623]
[1350,null,"LASHER 12 LANCE","LANCE",3.8601866882853182,10724,41396.642045171749,0.1925,7968.8535936955623]
[1351,null,"LASHER 12 LEWIS","LEWIS",3.8601866882853182,10724,41396.642045171749,0.1925,7968.8535936955623]
[1352,null,"LASHER 12 MESA","MESAVERDE",3.8601866882853182,10725,41400.502231860039,0.25406249999999997,10518.315098281941]
[1353,null,"LASHER 6 FT UN","FORT UNION",3.8601866882853182,12208,47125.159090587164,0.1925,9071.5931249380301]
[1354,null,"LASHER 6 LANCE","LANCE/LEWIS",3.8601866882853182,12208,47125.159090587164,0.1925,9071.5931249380301]
[1355,null,"LASHER 6 LEWIS ","LANCE/LEWIS",3.8601866882853182,12969,50062.761160372291,0.1925,9637.0815233716658]
[1356,null,"LASHER 6 MESA","MESAVERDE",3.8601866882853182,763,2945.3224431616977,0.26254,773.26495422767209]
[1357,null,"LASHER 7 FT UN","FORT UNION",3.8601866882853182,22071,85198.180397145261,0.1925,16400.649726450461]
[1358,null,"LASHER 7 LEWIS","LEWIS",3.8601866882853182,19100,73729.565746249573,0.1925,14192.941406153042]
[1359,null,"LASHER 7 MESA","FORT UNION",3.8601866882853182,1276,4925.5982142520661,0.23250000000000004,1145.2015848136057]
[1360,null,"LASHER 8 FT UN","FORT UNION",3.8601866882853182,5775,22292.578124847714,0.18406250000000002,4103.2276611047828]
[1361,null,"LASHER 8 LEWIS","LEWIS",3.8601866882853182,15159,58516.570007717135,0.18406250000000002,10770.706167045437]
[1362,null,"LASHER 8 MESA","MESAVERDE",3.8601866882853182,3127,12070.80377426819,0.25406249999999997,3066.7385839000117]
[1363,null,"LASHER 9 FT UN","FORT UNION",3.8601866882853182,4149,16015.914569695786,0.18406250000000002,2947.929275484631]
[1364,null,"LASHER 9 LEWIS","LEWIS",3.8601866882853182,28291,109208.54159827993,0.18406250000000002,20101.197187933401]
[1365,null,"LASHER 9 MESA","MESAVERDE",3.8601866882853182,5281,20385.645900834767,0.25406249999999997,5179.2281616808323]
[1366,null,"WB LASHER A 2 WAS","WASATCH",3.8601866882853182,8746,33761.192775743395,0.1925,6499.0296093306033]
[1367,null,"WB LASHER A 4 FT UN","FORT UNION",3.8601866882853182,14250,55007.660308065788,0.1925,10588.974609302664]
[1368,null,"WB LASHER A 5 FT UN","FORT UNION",3.8601866882853182,15758,60828.821834000046,0.18406250000000002,11196.305018820634]
[1369,null,"WHEELER  4 LEWIS","LEWIS",3.8601866882853182,10439,40296.488839010439,0.1925,7757.07410150951]
[1370,null,"WHEELER 2  FT UN","FORT UNION",3.8601866882853182,18750,72378.50040534971,0.1925,13932.86132802982]
[1371,null,"WHEELER 3 FT UN","FORT UNION",3.8601866882853182,16686,64411.07508072882,0.1925,12399.131953040298]
[1372,null,"WHEELER 4 FT UN","FORT UNION",3.8601866882853182,28830,111289.18222326573,0.1925,21423.167577978653]
[1373,null,"WHEELER 5 FT UN","FORT UNION",3.8601866882853182,23530,90830.192775353542,0.1925,17484.812109255556]
[1374,null,"WHEELER 5 LEWIS","LEWIS",3.8601866882853182,11051,42658.92309224105,0.1925,8211.8426952564023]
[1375,null,"WHEELER 5 MESA","MESAVERDE",3.8601866882853182,1069,4126.5395697770055,0.26249999999999996,1083.2166370664638]
[1376,null,"WHEELER 6 FT UN","FORT UNION",3.8601866882853182,4366,16853.575081053699,0.1925,3244.3132031028372]
[1377,null,"WHEELER 6 LEWIS","LEWIS",3.8601866882853182,13971,53930.668222034183,0.1925,10381.65363274158]
[1378,null,"WHEELER 6 MESA","MESAVERDE",3.8601866882853182,10770,41574.210632832874,0.26249999999999996,10913.230291118627]
[1379,null,"WHEELER 7 LEWIS","LEWIS",3.8601866882853182,5637,21759.872361864338,0.1925,4188.7754296588855]
[1380,null,"WHEELER 7 MESA","MESAVERDE",3.8601866882853182,2534,9781.7130681149956,0.26249999999999996,2567.6996803801858]
[1381,null,"WHEELER 9   (LEWIS)","LEWIS",3.8601866882853182,30003,115817.1812086244,0.1925,22294.807382660198]
[1382,null,"WHEELER 9 FT UN","FORT UNION",3.8601866882853182,15004,57918.241071032913,0.1925,11149.261406173837]
[1383,null,"WHEELER 9 MESA","MESAVERDE",3.8601866882853182,5001,19304.793628114876,0.26249999999999996,5067.5083273801538]
[]
[{"$f":"A1393+1","v":1384},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F11:F1393)","v":43419890},{"$f":"SUM(G11:G1393)","v":170260376.9848128},null,{"$f":"SUM(I11:I1393)","v":28180761.959151022}]
[]
[{"$f":"+A1395+1","v":1385},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1405-F1395","v":-1298633.0341048241},null,"+",{"$f":"I1395/F1395*F1397","v":-842850.32519423927}]
[]
[]
[{"$f":"+A1397+1","v":1386},"Total Wexpro I Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1395+I1397","v":27337911.633956783}]
[]
[{"$f":"+A1400+1","v":1387},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S110","v":164169481.37937552}]
[]
[]
[{"$f":"+A1402+1","v":1388},"Total Wexpro I Company Production",null,null,null,{"$f":"+'Monthly Inputs'!S7","v":42121256.965895176},null,null,{"$f":"I1400+I1402","v":191507393.01333231}]
[]
[]
[null,"WEXPRO II"]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test-Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth","Value $","Rate","Royalty $"]
[{"$f":"A1405+1","v":1389},"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",4.0658392081522896,91293,371182.658829847,0.16237846803229031,60272.071500942831]
[{"$f":"+A1411+1","v":1390},null,"CANYON CREEK 11B-4D MESA","MESAVERDE",4.0658392081522896,1121,4557.805752338717,0.16237846803229031,740.08951565352118]
[{"$f":"+A1412+1","v":1391},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",4.0658392081522896,83250,338481.11407867813,0.16237846803229031,54962.044761958648]
[1392,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",4.0658392081522896,1572,6391.4992352153995,0.16237846803229031,1037.8418542438317]
[1393,null,"CANYON CREEK 220 MESA","MESAVERDE",4.0658392081522896,50134,203836.78286150689,0.16237846803229031,33098.704529682094]
[1394,null,"CANYON CREEK 221 MESA","LANCE",4.0658392081522896,18507,75246.486225274421,0.16237846803229031,12218.409158072895]
[1395,null,"CANYON CREEK 225 MESA","MESAVERDE",4.0658392081522896,72514,294830.26433995512,0.16237846803229031,47874.086653077102]
[1396,null,"CANYON CREEK 226 MESA","MESAVERDE",4.0658392081522896,31234,126992.42182742861,0.16237846803229031,20620.834908048244]
[1397,null,"CANYON CREEK 227 MESA","MESAVERDE",4.0658392081522896,85368,347092.56152154465,0.16237846803229031,56360.358405271894]
[1398,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",4.0658392081522896,17966,73046.867213664038,0.16237846803229031,11861.238392712901]
[1399,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",4.0658392081522896,38891,158124.55264425068,0.16237846803229031,25676.022616664664]
[1400,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",4.0658392081522896,64017,260282.82858828513,0.16237846803229031,42264.326961276958]
[1401,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",4.0658392081522896,10161,41312.992194035418,0.16237846803229031,6708.3403822974387]
[1402,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",4.0658392081522896,51553,209606.20869787497,0.16237846803229031,34035.535058417459]
[1403,null,"CANYON CREEK 35 UPR MESA","MESAVERDE",4.0658392081522896,24795,100812.48316613602,0.16237846803229031,16369.776575048223]
[1404,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",4.0658392081522896,46864,190541.48865084891,0.16237846803229031,30939.835023716878]
[1405,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",4.0658392081522896,85735,348584.72451093653,0.16237846803229031,56602.653545543828]
[1406,null,"CANYON CREEK 49 MESA","MESAVERDE",4.0658392081522896,22832,92831.24080053308,0.16237846803229031,15073.794666727204]
[1407,null,"CANYON CREEK 50 MESA","MESAVERDE",4.0658392081522896,24540,99775.694168057191,0.16237846803229031,16201.42436586745]
[1408,null,"CANYON CREEK 79 MESA","MESAVERDE",4.0658392081522896,73042,296977.02744185954,0.16237846803229031,48222.674756792592]
[1409,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",4.0658392081522896,68858,279965.55619495036,0.16237846803229031,45460.378116744119]
[1410,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",4.0658392081522896,50126,203804.25614784166,0.16237846803229031,33093.42289174701]
[1411,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",4.0658392081522896,2616,10636.23536852639,0.16500000000000004,1754.9788358068547]
[1412,null,"CANYON CREEK SHALLOW 13-31 MSA","MESAVERDE",4.0658392081522896,7901,32124.195583611239,0.21400050000000004,6874.5939169905978]
[1413,null,"CANYON CREEK SHALLOW 4-16","WASATCH",4.0658392081522896,7825,31815.191803791666,0.16498060000000003,5248.8894329046325]
[1414,null,"CANYON CREEK SHALLOW 7-10","WASATCH",4.0658392081522896,868,3529.1484326761874,0.16498060000000003,582.24102591197709]
[1415,null,"CANYON CREEK SHALLOW 9-25","WASATCH",4.0658392081522896,21534,87553.7815083514,0.16247060000000002,14224.915413930759]
[1416,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",4.0658392081522896,27093,110155.78166646998,0.16237846803229031,17886.927071900845]
[1417,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",4.0658392081522896,58094,236200.86295839911,0.16237846803229031,38353.934275089792]
[1418,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",4.0658392081522896,120159,488547.17341237096,0.16237846803229031,79329.541580206467]
[1419,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",4.0658392081522896,36895,150009.13758477871,0.16237846803229031,24358.253951861429]
[1420,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",4.0658392081522896,6093,24773.1582952719,0.16237846803229031,4022.6274923076758]
[1421,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",4.0658392081522896,2006,8156.0734515534932,0.16237846803229031,1324.3707122220906]
[1422,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",4.0658392081522896,21857,88867.04757258459,0.16237846803229031,14430.095043388948]
[1423,null,"CANYON CREEK UNIT 11 UPR MESA","UPPER MESA",4.0658392081522896,40846,166073.26829618841,0.16237846803229031,26966.722887050601]
[1424,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",4.0658392081522896,41821,170037.46152413692,0.16237846803229031,27610.42251038886]
[1425,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",4.0658392081522896,36669,149090.2579237363,0.16237846803229031,24209.04768019533]
[1426,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",4.0658392081522896,25909,105341.82804401767,0.16237846803229031,17105.244657508545]
[1427,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",4.0658392081522896,27590,112176.50375292166,0.16237846803229031,18215.048828617884]
[1428,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",4.0658392081522896,29077,118222.40665544412,0.16237846803229031,19196.773279801459]
[1429,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",4.0658392081522896,26427,107447.93275384056,0.16237846803229031,17447.23071380518]
[1430,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",4.0658392081522896,21187,86142.935303122562,0.16237846803229031,13987.757866325739]
[1431,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",4.0658392081522896,27524,111908.15836518363,0.16237846803229031,18171.47531565345]
[1432,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",4.0658392081522896,59782,243063.99954176019,0.16237846803229031,39468.35987939233]
[1433,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",4.0658392081522896,29314,119186.01054777621,0.16237846803229031,19353.241803628294]
[1434,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",4.0658392081522896,29806,121186.40343818715,0.16237846803229031,19678.062536635909]
[1435,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",4.0658392081522896,21736,88375.08102839817,0.16237846803229031,14350.210269620819]
[1436,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",4.0658392081522896,14530,59076.643694452767,0.16237846803229031,9592.774899594704]
[1437,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",4.0658392081522896,16615,67553.918443450297,0.16237846803229031,10969.30178642574]
[1438,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",4.0658392081522896,31360,127504.7175676558,0.16237846803229031,20704.0207055258]
[1439,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",4.0658392081522896,21247,86386.885655611695,0.16237846803229031,14027.370150838862]
[1440,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",4.0658392081522896,31918,129773.45584580478,0.16237846803229031,21072.414951497849]
[1441,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",4.0658392081522896,42223,171671.92888581412,0.16237846803229031,27875.824816626784]
[1442,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",4.0658392081522896,32603,132558.55570338911,0.16237846803229031,21524.655199689343]
[1443,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",4.0658392081522896,50992,207325.27290210154,0.16237846803229031,33665.160198219761]
[1444,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",4.0658392081522896,25801,104902.71740953722,0.16237846803229031,17033.942545384922]
[1445,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",4.0658392081522896,55570,225938.68479702272,0.16237846803229031,36687.57750657107]
[1446,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",4.0658392081522896,96953,394195.30874798895,0.16237846803229031,64008.83034001413]
[1447,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",4.0658392081522896,18926,76950.07285349023,0.16237846803229031,12495.034944922874]
[1448,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",4.0658392081522896,3504,14246.700585365623,0.16237846803229031,2313.3574155664032]
[1449,null,"CANYON CREEK UNIT 14 UPPER MESA ","MESAVERDE",4.0658392081522896,23454,95360.192788003798,0.16237846803229031,15484.442016179915]
[1450,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",4.0658392081522896,33652,136823.62103274086,0.16237846803229031,22217.209973927114]
[1451,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",4.0658392081522896,48511,197237.92582667572,0.16237846803229031,32027.192233602113]
[1452,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",4.0658392081522896,48334,196518.27228683277,0.16237846803229031,31910.335994288398]
[1453,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",4.0658392081522896,51944,211195.95182826254,0.16237846803229031,34293.675112494653]
[1454,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",4.0658392081522896,21426,87114.670873870957,0.16237846803229031,14145.546799636346]
[1455,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",4.0658392081522896,63460,258018.15614934429,0.16237846803229031,41896.592920046787]
[1456,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",4.0658392081522896,83437,339241.42601060256,0.16237846803229031,55085.503048691207]
[1457,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",4.0658392081522896,94836,385587.92714433052,0.16237846803229031,62611.176901442755]
[1458,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",4.0658392081522896,66786,271541.13735565881,0.16237846803229031,44092.433891557594]
[1459,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",4.0658392081522896,42745,173794.29695246962,0.16237846803229031,28220.451691890958]
[1460,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",4.0658392081522896,37063,150692.1985717483,0.16237846803229031,24469.168348498177]
[1461,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",4.0658392081522896,38688,157299.18728499577,0.16237846803229031,25542.001054061933]
[1462,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",4.0658392081522896,16844,68484.99562211716,0.16237846803229031,11120.488672317493]
[1463,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",4.0658392081522896,21921,89127.261281906336,0.16237846803229031,14472.348146869614]
[1464,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",4.0658392081522896,582,2366.3184191446326,0.16237846803229031,384.23915977729644]
[1465,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",4.0658392081522896,42598,173196.61858887124,0.16237846803229031,28123.401594833806]
[1466,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",4.0658392081522896,30804,125244.11096792313,0.16237846803229031,20336.946869037525]
[1467,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",4.0658392081522896,3756,15271.29206582,0.16237846803229031,2479.7290105215216]
[1468,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",4.0658392081522896,59200,240697.68112261556,0.16237846803229031,39084.120719615035]
[1469,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",4.0658392081522896,14414,58605.006346307106,0.16237846803229031,9516.1911495359982]
[1470,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",4.0658392081522896,16711,67944.239007432916,0.16237846803229031,11032.681441646739]
[1471,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",4.0658392081522896,12484,50757.936674573182,0.16237846803229031,8241.9959976971968]
[1472,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",4.0658392081522896,2486,10107.676271466591,0.16237846803229031,1641.2689883270771]
[1473,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",4.0658392081522896,6578,26745.090311225762,0.16237846803229031,4342.8267921220895]
[1474,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",4.0658392081522896,15273,62097.56222610992,0.16237846803229031,10083.307022815548]
[1475,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",4.0658392081522896,13304,54091.924825258058,0.16237846803229031,8783.3638860432166]
[1476,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",4.0658392081522896,14209,57771.509308635883,0.16237846803229031,9380.8491774494942]
[1477,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",4.0658392081522896,26223,106618.50155537749,0.16237846803229031,17312.548946460556]
[1478,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",4.0658392081522896,27500,111810.57822418796,0.16237846803229031,18155.630401848201]
[1479,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",4.0658392081522896,36309,147626.5558088015,0.16237846803229031,23971.373973116595]
[1480,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",4.0658392081522896,23858,97002.791828097324,0.16237846803229031,15751.164731901612]
[1481,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",4.0658392081522896,9598,39023.924719845672,0.16237846803229031,6336.6451126159636]
[{"$f":"+A1503+1","v":1482},null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",4.0658392081522896,37998,154493.75823137071,0.16237846803229031,25086.459782161015]
[1483,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",4.0658392081522896,21940,89204.512226861232,0.16237846803229031,14484.892036965437]
[1484,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",4.0658392081522896,31844,129472.58374440151,0.16237846803229031,21023.55980059833]
[1485,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",4.0658392081522896,26857,109196.24361334604,0.16237846803229031,17731.118752815895]
[1486,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",4.0658392081522896,58447,237636.10419887688,0.16237846803229031,38586.986548975336]
[1487,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",4.0658392081522896,64420,261921.36178917051,0.16237846803229031,42530.389472256764]
[1488,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",4.0658392081522896,53457,217347.56655019693,0.16237846803229031,35292.564886967244]
[1489,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",4.0658392081522896,44862,182401.67855612803,0.16237846803229031,29618.105130462329]
[1490,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",4.0658392081522896,17466,71013.947609587893,0.16237846803229031,11531.136021770206]
[1491,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",4.0658392081522896,27014,109834.58036902595,0.16237846803229031,17834.770897291899]
[1492,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",4.0658392081522896,7002,28469.00613548233,0.16237846803229031,4622.7536026814942]
[1493,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",4.0658392081522896,40183,163377.61690118344,0.16237846803229031,26529.007143180588]
[1494,null,"CANYON CREEK UNIT 64","MESAVERDE",4.0658392081522896,55965,227544.6912842429,0.16237846803229031,36948.358379615805]
[1495,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",4.0658392081522896,61644,250634.59214733975,0.16237846803229031,40697.66110878293]
[1496,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",4.0658392081522896,38162,155160.55586150769,0.16237846803229031,25194.733359830221]
[1497,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",4.0658392081522896,41615,169199.89864725753,0.16237846803229031,27474.420333560469]
[1498,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",4.0658392081522896,16059,65293.311843717616,0.16237846803229031,10602.227949937464]
[1499,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",4.0658392081522896,34297,139446.08732199908,0.16237846803229031,22643.042032443191]
[1500,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",4.0658392081522896,1861,7566.5267663714112,0.16237846803229031,1228.6410246487092]
[1501,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",4.0658392081522896,20455,83166.74100275508,0.16237846803229031,13504.487995265634]
[1502,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",4.0658392081522896,46292,188215.82862378578,0.16237846803229031,30562.197911358431]
[1503,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",4.0658392081522896,39448,160389.22508319153,0.16237846803229031,26043.756657894832]
[1504,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",4.0658392081522896,57525,233887.40044896046,0.16237846803229031,37978.277776957009]
[1505,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",4.0658392081522896,29525,120043.90262069635,0.16237846803229031,19492.545004166113]
[1506,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",4.0658392081522896,50205,204125.45744528569,0.16237846803229031,33145.57906635596]
[1507,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",4.0658392081522896,95056,386482.41177012405,0.16237846803229031,62756.421944657544]
[1508,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",4.0658392081522896,81345,330735.690387148,0.16237846803229031,53704.354728666978]
[1509,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",4.0658392081522896,23925,97275.20305504353,0.16237846803229031,15795.398449607934]
[1510,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",4.0658392081522896,45834,186353.67426645203,0.16237846803229031,30259.824139574921]
[1511,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",4.0658392081522896,44325,180218.32290135024,0.16237846803229031,29263.575184069872]
[1512,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",4.0658392081522896,54464,221441.86663280631,0.16237846803229031,35957.391062045834]
[1513,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",4.0658392081522896,3189,12965.961234797651,0.16237846803229031,2105.3929218725057]
[1514,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",4.0658392081522896,127,516.36157943534079,0.16237846803229031,83.846002219444415]
[1515,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",4.0658392081522896,18403,74823.63894762659,0.16237846803229031,12149.747864916817]
[1516,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",4.0658392081522896,30404,123617.77528466222,0.16237846803229031,20072.864972283369]
[1517,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",4.0658392081522896,20659,83996.172201218156,0.16237846803229031,13639.169762610254]
[1518,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",4.0658392081522896,19553,79499.354037001714,0.16237846803229031,12908.983318085013]
[1519,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",4.0658392081522896,17541,71318.885550199309,0.16237846803229031,11580.65137741161]
[1520,null,"CANYON CREEK SHALLOW 6-35","WASATCH",4.0658392081522896,39,158.56772911793931,0.16247060000000002,25.762594090429072]
[1521,"TRAIL (WY)","TRAIL BUFFER 22-9 MESA","LANCE",3.8658392081522894,334956,1294886.0378058583,0.15000000000000002,194232.90567087877]
[1522,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",3.8658392081522894,57860,223677.45658369147,0.17254442339236128,38594.297772102967]
[1523,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",3.8658392081522894,40071,154908.04290987039,0.17254442339236128,26728.518942722745]
[1524,null,"TRAIL UNIT 104 MESA","MESAVERDE",3.8658392081522894,43843,169489.98840302083,0.17254478634386886,29244.61383642404]
[1525,null,"TRAIL UNIT 105 MESA","MESAVERDE",3.8658392081522894,48043,185726.51307726043,0.17254442339236128,32046.074107589749]
[1526,null,"TRAIL UNIT 106 MESA","MESAVERDE",3.8658392081522894,131180,507120.78732541733,0.17254442339236128,87500.863839344413]
[1527,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",3.8658392081522894,28452,109990.85715034894,0.17250250110305895,18973.697956904467]
[1528,null,"TRAIL UNIT 114 MESA","MESAVERDE",3.8658392081522894,31263,120857.73116446502,0.17254442339236128,20853.327536281628]
[1529,null,"TRAIL UNIT 115 MESA","MESAVERDE",3.8658392081522894,41684,161143.64155262004,0.17254442339236128,27804.436715042175]
[1530,null,"TRAIL UNIT 116 MESA","MESAVERDE",3.8658392081522894,53019,204962.92897702623,0.17254514929505801,35365.359180293366]
[1531,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",3.8658392081522894,146672,567010.3683381126,0.17254442339236128,97834.477062390026]
[1532,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",3.8658392081522894,100606,388926.61937536922,0.13600035617229708,52894.158759937636]
[1533,null,"TRAIL UNIT 13 MESA","MESAVERDE",3.8658392081522894,98615,381229.73351193801,0.13600035617229708,51847.379541093469]
[1534,null,"TRAIL UNIT 132 MESA","MESAVERDE",3.8658392081522894,37140,143577.26819077603,0.17254442339236128,24773.456952227865]
[1535,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",3.8658392081522894,122201,472409.41707541794,0.17254442339236128,81511.610474399495]
[1536,null,"TRAIL UNIT 15 MESA","MESAVERDE",3.8658392081522894,25279,97724.549342881728,0.20075967340053091,19619.148609291005]
[1537,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",3.8658392081522894,132719,513070.31386676372,0.20075967340053091,103003.82864339938]
[1538,null,"TRAIL UNIT 155 MESA","MESAVERDE",3.8658392081522894,114227,441583.21522961155,0.17254442339236128,76192.7212515383]
[1539,null,"TRAIL UNIT 16 MESA","MESAVERDE",3.8658392081522894,101662,393008.94557917805,0.20075967340053091,78900.347557962814]
[1540,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",3.8658392081522894,73617,284591.48498654709,0.20075967340053091,57134.493578471287]
[1541,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",3.8658392081522894,79683,308041.6656231989,0.17254442339236128,53150.871575777412]
[1542,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",3.8658392081522894,89515,346050.59671775217,0.17254442339236128,59709.1006752471]
[1543,null,"TRAIL UNIT 17 MESA","MESAVERDE",3.8658392081522894,29309,113303.88135173546,0.13600035617229708,15409.368219539712]
[1544,null,"TRAIL UNIT 177 MESA","MESAVERDE",3.8658392081522894,88584,342451.50041496241,0.17254442339236128,59088.096678948663]
[1545,null,"TRAIL UNIT 18 MESA","MESAVERDE",3.8658392081522894,47950,185366.99003090229,0.17254442339236128,31984.040410859619]
[{"$f":"+A1567+1","v":1546},null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",3.8658392081522894,34316,132660.13826695396,0.17250250110305895,22884.20564772718]
[1547,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",3.8658392081522894,62262,240694.88077797784,0.17254442339236128,41530.559417329328]
[1548,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",3.8658392081522894,97965,378716.93802663905,0.17254442339236128,65345.495700727057]
[1549,null,"TRAIL UNIT 2 MESA","LANCE",3.8658392081522894,15107,58401.232917556634,0.13600035617229708,7942.5884776889825]
[1550,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",3.8658392081522894,53560,207054.34798863661,0.13600035617229708,28159.465073477324]
[1551,null,"TRAIL UNIT 20 MESA","MESAVERDE",3.8658392081522894,7461,28843.02633202423,0.17191984109024158,4958.6885035632595]
[1552,null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",3.8658392081522894,41945,162152.62558594777,0.17254442339236128,27978.531283284807]
[1553,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",3.8658392081522894,51266,198186.11284513527,0.17254639725361337,34196.299757126159]
[1554,null,"TRAIL UNIT 22W MESA","MESAVERDE",3.8658392081522894,72347,279681.86919219367,0.17254442339236128,48257.546853064872]
[1555,null,"TRAIL UNIT 23W MESA","MESAVERDE",3.8658392081522894,104523,404069.11155370175,0.17254442339236128,69719.871863697175]
[1556,null,"TRAIL UNIT 25W MESA","MESAVERDE",3.8658392081522894,96723,373915.56573011389,0.17254442339236128,64517.045686331068]
[1557,null,"TRAIL UNIT 26 MESA","MESAVERDE",3.8658392081522894,43893,169683.28036342844,0.17254442339236128,29277.903769632139]
[1558,null,"TRAIL UNIT 27 MESA","MESAVERDE",3.8658392081522894,26938,104137.97658920637,0.17254442339236128,17968.427123831832]
[1559,null,"TRAIL UNIT 28 MESA","MESAVERDE",3.8658392081522894,121659,470314.13222459937,0.17254442339236128,81150.08075797226]
[1560,null,"TRAIL UNIT 29 MESA","MESAVERDE",3.8658392081522894,21243,82122.022298779091,0.17254442339236128,14169.696985357474]
[1561,null,"TRAIL UNIT 3 MESA","MESAVERDE",3.8658392081522894,19480,75306.547774806604,0.13600035617229708,10241.717319479805]
[1562,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",3.8658392081522894,110394,426765.45354476385,0.13600035617229708,58040.253684119787]
[1563,null,"TRAIL UNIT 32 MESA","MESAVERDE",3.8658392081522894,54748,211646.96496792155,0.17254442339236128,36518.503533133313]
[1564,null,"TRAIL UNIT 33 MESA","MESAVERDE",3.8658392081522894,20845,80583.418293934476,0.17251001251755713,13901.446498594178]
[1565,null,"TRAIL UNIT 35 MESA","MESAVERDE",3.8658392081522894,37069,143302.79360699721,0.17254442339236128,24726.097893433889]
[1566,null,"TRAIL UNIT 37 MESA","MESAVERDE",3.8658392081522894,59093,228444.03632734323,0.17254442339236128,39416.744525525071]
[1567,null,"TRAIL UNIT 38 MESA","MESAVERDE",3.8658392081522894,69855,270048.19788547821,0.17254442339236128,46595.310592296119]
[1568,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",3.8658392081522894,26733,103345.47955153516,0.17254442339236128,17831.686179426699]
[1569,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",3.8658392081522894,65728,254093.87947343368,0.13600035617229708,34556.858109587709]
[1570,null,"TRAIL UNIT 40 MESA","MESAVERDE",3.8658392081522894,15941,61625.342817155644,0.17254442339236128,10633.109242742714]
[1571,null,"TRAIL UNIT 41 MESA","MESAVERDE",3.8658392081522894,46931,181427.69987779509,0.17251001251755713,31298.094776950031]
[1572,null,"TRAIL UNIT 43 MESA","MESAVERDE",3.8658392081522894,42769,165338.07709346525,0.17254442339236128,28528.16317689374]
[1573,null,"TRAIL UNIT 44 MESA","MESAVERDE",3.8658392081522894,38893,150354.08432266698,0.17254442339236128,25942.758784141042]
[1574,null,"TRAIL UNIT 45 MESA","MESAVERDE",3.8658392081522894,38790,149955.90288422731,0.17254442339236128,25874.054797439927]
[1575,null,"TRAIL UNIT 46 MESA","MESAVERDE",3.8658392081522894,64469,249226.78791036995,0.17254442339236128,43002.692413925099]
[1576,null,"TRAIL UNIT 47 MESA","MESAVERDE",3.8658392081522894,48240,186488.08340126646,0.17254442339236128,32177.478820018103]
[1577,null,"TRAIL UNIT 48 MESA","MESAVERDE",3.8658392081522894,34402,132992.60043885506,0.17254442339236128,22947.131558172943]
[1578,null,"TRAIL UNIT 49 MESA","MESAVERDE",3.8658392081522894,51636,199616.4733521516,0.17254442339236128,34442.709294163651]
[1579,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",3.8658392081522894,34492,133340.52596758876,0.17254442339236128,23007.164167911778]
[1580,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",3.8658392081522894,55772,215605.58431706947,0.17254442339236128,37201.541226161884]
[1581,null,"TRAIL UNIT 50 MESA","MESAVERDE",3.8658392081522894,40823,157815.1539944009,0.17254442339236128,27230.124748540606]
[1582,null,"TRAIL UNIT 51 MESA","MESAVERDE",3.8658392081522894,44078,170398.46061693662,0.17254442339236128,29401.30413409531]
[1583,null,"TRAIL UNIT 52 MESA","MESAVERDE",3.8658392081522894,40984,158437.55410691342,0.17254442339236128,27337.516417073417]
[1584,null,"TRAIL UNIT 53 MESA","MESAVERDE",3.8658392081522894,65988,255098.99766755328,0.17254442339236128,44015.909460517294]
[1585,null,"TRAIL UNIT 54 MESA","MESAVERDE",3.8658392081522894,61765,238773.55869152615,0.17254442339236128,41199.046005771517]
[1586,null,"TRAIL UNIT 55 MESA","MESAVERDE",3.8658392081522894,56059,216715.0801698092,0.17254442339236128,37392.978548329076]
[1587,null,"TRAIL UNIT 56 MESA","MESAVERDE",3.8658392081522894,39695,153454.48736760512,0.17254442339236128,26477.716039813815]
[1588,null,"TRAIL UNIT 57 MESA","MESAVERDE",3.8658392081522894,24961,96495.212474689295,0.17254442339236128,16649.710796568652]
[1589,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",3.8658392081522894,56050,216680.28761693582,0.17250250110305895,37377.8915536516]
[1590,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",3.8658392081522894,82225,317868.628890322,0.13600035617229708,43230.246745083517]
[1591,null,"TRAIL UNIT 61 MESA","MESAVERDE",3.8658392081522894,22605,87387.295300282509,0.17254442339236128,15078.190479405248]
[1592,null,"TRAIL UNIT 62 MESA","MESAVERDE",3.8658392081522894,37082,143353.04951670321,0.17254442339236128,24734.769270396169]
[1593,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",3.8658392081522894,100457,388350.60933335451,0.17254442339236128,67007.731961495811]
[1594,null,"TRAIL UNIT 63 MESA","MESAVERDE",3.8658392081522894,47562,183867.04441813918,0.17254442339236128,31725.233159985506]
[1595,null,"TRAIL UNIT 64 MESA","MESAVERDE",3.8658392081522894,29885,115530.60473563118,0.17254442339236128,19934.161578280284]
[1596,null,"TRAIL UNIT 67 MESA","MESAVERDE",3.8658392081522894,78077,301833.12785490631,0.17254442339236128,52079.623006437672]
[1597,null,"TRAIL UNIT 68 MESA","MESAVERDE",3.8658392081522894,64995,251260.21933385805,0.17254442339236128,43353.549666398765]
[1598,null,"TRAIL UNIT 70 MESA","MESAVERDE",3.8658392081522894,33503,129517.21099072615,0.17254442339236128,22347.472489781641]
[1599,null,"TRAIL UNIT 71 MESA","MESAVERDE",3.8658392081522894,55142,213170.10561593354,0.17254478634386886,36781.390328401212]
[1600,null,"TRAIL UNIT 74 MESA","MESAVERDE",3.8658392081522894,54314,209969.19075158346,0.17254442339236128,36229.012948392687]
[1601,null,"TRAIL UNIT 75 MESA","MESAVERDE",3.8658392081522894,52678,203644.6778070463,0.17254442339236128,35137.753509139999]
[1602,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",3.8658392081522894,27955,108069.53506389724,0.17250250110305895,18642.265091567002]
[1603,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",3.8658392081522894,75506,291894.05525074678,0.17254442339236128,50364.691454898151]
[1604,null,"TRAIL UNIT 8 MESA","MESAVERDE",3.8658392081522894,10079,38963.793378966926,0.13600035617229708,5299.0897773632923]
[1605,null,"TRAIL UNIT 82 MESA","MESAVERDE",3.8658392081522894,42549,164487.59246767176,0.17254442339236128,28381.416797532132]
[1606,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",3.8658392081522894,14152,54709.3564737712,0.17254438555028606,9439.792296618416]
[1607,null,"TRAIL UNIT 84 MESA","LANCE",3.8658392081522894,74282,287162.26805996837,0.17254442339236128,49548.247962449925]
[1608,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",3.8658392081522894,77033,297797.1917215953,0.17254442339236128,51383.244733467123]
[1609,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",3.8658392081522894,20712,80069.261679250223,0.17250250110305895,13812.147901145978]
[{"$f":"+A1631+1","v":1610},null,"TRAIL UNIT 93 MESA","MESAVERDE",3.8658392081522894,76318,295033.11668776645,0.17254442339236128,50906.319000541909]
[1611,null,"TRAIL UNIT 94 MESA","MESAVERDE",3.8658392081522894,52649,203532.56847000989,0.17254442339236128,35118.409668224151]
[1612,null,"TRAIL UNIT 95 MESA","MESAVERDE",3.8658392081522894,62139,240219.38255537511,0.17254442339236128,41448.514850686246]
[1613,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",3.8658392081522894,111967,432846.41861918737,0.17254442339236128,74685.235718096315]
[1614,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",3.8658392081522894,77941,301307.37372259761,0.14633312000000001,44091.248075833726]
[1615,null,"WHISKEY CANYON UNIT 10 MESA","MESAVERDE",3.8658392081522894,140832,544433.8673625032,0.14633333333333334,79668.822590712967]
[1616,null,"WHISKEY CANYON UNIT 12 MESA","MESAVERDE",3.8658392081522894,160180,619230.12436183367,0.14633333333333334,90614.008198281663]
[1617,null,"WHISKEY CANYON UNIT 13 MESA","MESAVERDE",3.8658392081522894,234677,907223.54785155482,0.14633333333333334,132757.04583561086]
[1618,null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",3.8658392081522894,71939,278104.60679526755,0.1516666666666667,42179.198697282256]
[1619,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",3.8658392081522894,79406,306970.82816254068,0.12499994482758617,38371.336583996017]
[1620,null,"WHISKEY CANYON UNIT 5 MESA","MESAVERDE",3.8658392081522894,168025,649557.63294978847,0.14633333333333334,95051.933621652381]
[1621,null,"WHISKEY CANYON UNIT 8 MESA","MESAVERDE",3.8658392081522894,117625,454719.33685891307,0.14633333333333334,66540.596293687617]
[1622,null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",3.8658392081522894,39422,152399.11326377955,0.1516666666666667,23113.865511673237]
[1623,null,"WHISKEY CANYON UNIT 9 MESA","MESAVERDE",3.8658392081522894,101789,393499.90715861338,0.14633333333333334,57582.153080877099]
[1624,null,"WHISKEY CANYON UNIT 15 MESA","MESAVERDE",3.8658392081522894,105551,408043.19425968232,0.14633333333333334,59710.320760000184]
[]
[{"$f":"A1646+1","v":1625},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1411:F1646)","v":11532933},{"$f":"SUM(G1411:G1646)","v":45507592.376393437},null,{"$f":"SUM(I1411:I1646)","v":7451821.3622558154}]
[]
[{"$f":"+A1648+1","v":1626},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1658-F1648","v":3600583},null,"+",{"$f":"I1648/F1648*F1650","v":2326459.4805133375}]
[]
[]
[{"$f":"+A1650+1","v":1627},"Total Wexpro II Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1648+I1650","v":9778280.8427691534}]
[]
[{"$f":"+A1653+1","v":1628},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S112","v":37918170.217263699}]
[]
[]
[{"$f":"+A1655+1","v":1629},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":15133516},null,null,{"$f":"I1653+I1655","v":47696451.060032852}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[null,null,null,null,null,"Base Year",null,null,"Test-Year"]
[null,null,null,null,null,"Dth",null,null,"Royalty $"]
[]
[{"$f":"+A1658+1","v":1630},"Total Wexpro Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1653+I1400","v":37116192.476725936}]
[]
[{"$f":"+A1666+1","v":1631},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1655+I1402","v":202087651.59663922}]
[]
[]
[{"$f":"+A1668+1","v":1632},"Total Wexpro Company Production",null,null,null,{"$f":"F1658+F1405","v":57254772.965895176},null,null,{"$f":"I1666+I1668","v":239203844.07336515}]

{"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,{"$f":"'Control Panel'!F32","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 21-057-28"}]
[]
[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":118335278},{"$f":"Calculations!P20","v":114531442},{"$f":"Calculations!P39","v":3803836}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":644873}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":118980151}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Royalty Detail'!F1405+'Royalty Detail'!F1658","v":57254772.965895176},{"$f":"$D$10/$C$10*C21","v":55414343.21189148},{"$f":"$E$10/$C$10*C21","v":1840429.754003695}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$276","v":-1794937.1324808139},{"$f":"D21*-'Other Inputs'!$E$276","v":-1737239.659692798},{"$f":"E21*-'Other Inputs'!$E$276","v":-57697.472788015846}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2 p4'!F25","v":64715036},{"$f":"$D$10/$C$10*C25","v":62634799.338215202},{"$f":"$E$10/$C$10*C25","v":2080236.6617847977}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$275","v":-744222.91399999999},{"$f":"D25*-'Other Inputs'!$E$275","v":-720300.19238947483},{"$f":"E25*-'Other Inputs'!$E$275","v":-23922.721610525172}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.2 p5'!G18","v":-14325740},{"$f":"$D$10/$C$10*C29","v":-13865245.323690202},{"$f":"$E$10/$C$10*C29","v":-460494.67630979838}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.2 p5'!G17","v":14298791},{"$f":"$D$10/$C$10*C30","v":13839162.58756431},{"$f":"$E$10/$C$10*C30","v":459628.41243568977}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-26949},{"$f":"D29+D30","v":-26082.736125892028},{"$f":"E29+E30","v":-866.26387410861207}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P165+Calculations!P166","v":-423549.25870900002},{"$f":"D10/C10*C33","v":-409934.4521586608},{"$f":"E10/C10*C33","v":-13614.806550339181}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":118980150.66070536},{"$f":"SUM(D21:D30)+D33","v":115155585.50973985},{"$f":"SUM(E21:E30)+E33","v":3824565.1509655039}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":5.4200020518072418E-3},{"$f":"(+D36-D10)/D36","v":5.4200020518071698E-3},{"$f":"(+E36-E10)/E36","v":5.4200020518073407E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":0.33929464221000671}]

{"sheet":"SDR#2","index":15,"n_rows":73,"n_cols":26,"rows_kept":73,"cut":false,"hidden":false,"merged":[[28,9,28,11],[4,0,4,6],[5,0,5,6],[9,20,9,22],[8,20,8,22],[8,2,8,3]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 21-057-28"}]
[]
[]
["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,null,"Overthrust"]
[null,"Month ","Utah","Wyoming","$/dth","Demand","b*d+e*(Ut %)",null,null,"purchased","production","withdrawn","purchased","production","withdrawn","Total","purchased","co production","withdrawls",{"$f":"-Calculations!P165/Calculations!P137","v":1.5741364149528446E-2},"Transportation",null,null,"Transportation"]
[]
[null,"Jan22",{"$f":"J12+K12+L12-((T12+$B$51*U12)+(X12))*$J$39","v":16691168.764473591},{"$f":"M12+N12+O12-((T12+$B$51*U12)+(X12))*$K$39","v":554349.68354262109},{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4194863.5726316748},null,null,{"$f":"Q12*$J$39","v":11239770.444642663},{"$f":"R12*$J$39","v":4985798.8638481544},{"$f":"S12*$J$39","v":4632202.5704052178},{"$f":"Q12-J12","v":373296.99777173623},{"$f":"R12-K12","v":165589.12448744569},{"$f":"S12-L12","v":153845.42959478218},{"$f":"SUM(J12:O12)-U12","v":16317393.430749997},{"$f":"Calculations!D169","v":11613067.442414399},{"$f":"Calculations!D161","v":5151387.9883356001},{"$f":"Calculations!D163+Calculations!D164","v":4786048},{"$f":"S12*$T$10","v":75338.924405122321},{"$f":"V12*W12","v":5233110},{"$f":"Calculations!D242","v":168810},{"$f":"Calculations!D241","v":31},{"$f":"+W12*$D$39","v":264802},{"$f":"B12","v":"Jan22"},11]
[null,"Feb22",{"$f":"J13+K13+L13-((T13+$B$51*U13)+(X13))*$J$39","v":13779508.922701478},{"$f":"M13+N13+O13-((T13+$B$51*U13)+(X13))*$K$39","v":457647.18567407102},{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":4187089.4408541434},null,null,{"$f":"Q13*$J$39","v":10034148.910439339},{"$f":"R13*$J$39","v":4438575.337593005},3052355.6898231311,333255.70854935981,147414.65193329565,101375.31017686892,{"$f":"SUM(J13:O13)-U13","v":13380445.608514998},{"$f":"Calculations!E169","v":10367404.618988698},{"$f":"Calculations!E161","v":4585989.9895263007},{"$f":"Calculations!E163+Calculations!E164","v":3153731},{"$f":"S13*$T$10","v":49644.028100656498},{"$f":"V13*W13","v":4726680},{"$f":"Calculations!E242","v":168810},{"$f":"Calculations!E241","v":28},{"$f":"+W13*$D$39","v":239176},{"$f":"B13","v":"Feb22"},12]
[null,"Mar22",10874580.147843651,361168.24104295298,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},{"$f":"(+C14)*E14+F14*$J$33/$L$33","v":4179333.2810252728},null,null,{"$f":"Q14*$J$39","v":7453519.564309963},4833776.8429022115,1547703.4337203486,247547.44680003729,160540.14556978829,51402.566279651597,10640054.999582,{"$f":"Calculations!F169","v":7701067.0111100003},{"$f":"Calculations!F161","v":4994316.9884719998},{"$f":"Calculations!F163+Calculations!F164","v":1599106.0000000002},{"$f":"S14*$T$10","v":25172.10985969584},{"$f":"V14*W14","v":3654435},{"$f":"Calculations!F242","v":117885},{"$f":"Calculations!F241","v":31},264802,"Mar22",1]
[null,"Apr22",9219521.2697274927,306200.16910775687,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},4174914.2738207029,null,null,{"$f":"Q15*$J$39","v":5815187.7929640003},4419782.4880083334,0,193134.91812699847,146790.50090066716,0,9528345.6999999993,{"$f":"Calculations!G169","v":6008322.7110909987},{"$f":"Calculations!G161","v":4566572.9889090005},{"$f":"Calculations!G163+Calculations!G164","v":0},0,1046550,{"$f":"Calculations!G242","v":34885},{"$f":"Calculations!G241","v":30},256260,"Apr22",2]
[null,"May22",6785906.5763358939,225374.58078719742,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},4168416.5225893473,null,null,3339907.3834672468,4495296.5044883164,0,110925.52158645261,149298.48411798384,0,7013992.8936599996,{"$f":"Calculations!H169","v":3450832.9050536994},{"$f":"Calculations!H161","v":4644594.9886063002},{"$f":"Calculations!H163+Calculations!H164","v":0},0,1081435,{"$f":"Calculations!H242","v":34885},{"$f":"Calculations!H241","v":31},264802,"May22",3]
[null,"Jun22",4213793.6050948501,139949.16620040088,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},4161548.9809561335,null,null,944006.55484434101,4285236.0614953497,0,31352.491986898007,142321.92413341161,0,4356367.0324600004,{"$f":"Calculations!I169","v":975359.04683123901},{"$f":"Calculations!I161","v":4427557.9856287614},{"$f":"Calculations!I163+Calculations!I164","v":0},{"$f":"S17*$T$10","v":0},1046550,{"$f":"Calculations!I242","v":34885},{"$f":"Calculations!I241","v":30},256260,"Jun22",4]
[null,"Jul22",3409467.1735104332,113235.75211265811,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":4159401.4293838032},null,null,136984.81531172185,4321779.6698183808,0,4549.5609139023873,143535.61611599475,0,3525414.6621599998,{"$f":"Calculations!J169","v":141534.37622562423},{"$f":"Calculations!J161","v":4465315.2859343756},{"$f":"Calculations!J163+Calculations!J164","v":0},0,1081435,{"$f":"Calculations!J242","v":34885},{"$f":"Calculations!J241","v":31},264802,"Jul22",5]
[null,"Aug22",3429735.7424382949,113908.91496479639,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},4159455.5464628404,null,null,218319.15245758588,4260713.9016003786,0,7250.8495231174456,141507.49035891797,0,3546356.3939399999,{"$f":"Calculations!K169","v":225570.00198070332},{"$f":"Calculations!K161","v":4402221.3919592965},{"$f":"Calculations!K163+Calculations!K164","v":0},0,1081435,{"$f":"Calculations!K242","v":34885},{"$f":"Calculations!K241","v":31},264802,"Aug22",6]
[null,"Sep22",3825322.9048504927,127047.21710475729,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},{"$f":"(+C20)*E20+F20*$J$33/$L$33","v":4160511.764186481},null,null,767724.60289132199,4073047.3132040123,0,25497.788481207797,135274.67854345823,0,3954994.3831200004,{"$f":"Calculations!L169","v":793222.39137252979},{"$f":"Calculations!L161","v":4208321.9917474706},{"$f":"Calculations!L163+Calculations!L164","v":0},0,1046550,{"$f":"Calculations!L242","v":34885},{"$f":"Calculations!L241","v":30},256260,"Sep22",7]
[null,"Oct22",7865141.4330129549,261218.29609013695,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":4171298.079656675},null,null,4769115.2811296899,4145323.4635029333,0,158392.59575995989,137675.12524741609,0,8129071.465640001,{"$f":"Calculations!M169","v":4927507.8768896498},{"$f":"Calculations!M161","v":4282998.5887503494},{"$f":"Calculations!M163+Calculations!M164","v":0},0,1081435,{"$f":"Calculations!M242","v":34885},{"$f":"Calculations!M241","v":31},264802,"Oct22",8]
[null,"Nov22",9324719.1061184853,309694.01595189387,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":4175195.1520438669},null,null,5471008.1845095297,4706310.2802885631,2020552.110202319,181703.97163542267,156306.70633948501,67106.889797681477,9066438.1427730042,{"$f":"Calculations!N169","v":5652712.1561449524},{"$f":"Calculations!N161","v":4862616.9866280481},{"$f":"Calculations!N163+Calculations!N164","v":2087659.0000000005},32862.60053904041,3536550,{"$f":"Calculations!N242","v":117885},{"$f":"Calculations!N241","v":30},256260,"Nov22",9]
[null,"Dec22",14888219.811144108,494469.86351174285,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$280/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4284211.3430899996},{"$f":"(+C23)*E23+F23*$J$33/$L$33","v":4190049.6989262854},null,null,11724806.659024199,4711462.953671325,2586348.7834132947,389406.09568712115,156477.83772635367,85898.216586705297,14421290.546109002,{"$f":"Calculations!O169","v":12114212.754711321},{"$f":"Calculations!O161","v":4867940.7913976787},{"$f":"Calculations!O163+Calculations!O164","v":2672247},42064.813124484943,5233110,{"$f":"Calculations!O242","v":168810},{"$f":"Calculations!O241","v":31},264802,"Dec22",10]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":104307085.45725174},{"$f":"SUM(D12:D23)","v":3464263.0860909857},null,null,{"$f":"SUM(G12:G23)","v":50082077.742537223},null,null,{"$f":"SUM(J12:J25)","v":61914499.345991604},53677103.680420965,13839162.587564312,2056313.9468222139,1782732.285474218,459628.41243568948,{"$f":"SUM(P12:P23)","v":103880165.258709},63970813.292813808,55459835.965895176,14298791,225082.47602899998,29849275]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E29","v":12},{"$f":"'Other Inputs'!D29","v":30000},{"$f":"'Other Inputs'!F29","v":5.2880399999999996},{"$f":"C32*D32*E32","v":1903694.4},{"$f":"F32*J34","v":1844189.914462138},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E146","v":1190761},{"$f":"'Other Inputs'!E147","v":38421},{"$f":"J33+K33","v":1229182}]
["III.  Transportation (TL 112  demand)",null,{"$f":"'Other Inputs'!E30","v":12},{"$f":"'Other Inputs'!D30","v":12000},{"$f":"'Other Inputs'!F30","v":5.2880399999999996},{"$f":"C34*D34*E34","v":761477.75999999989},{"$f":"F34*J34","v":737675.96578485519},null,null,{"$f":"J33/L33","v":0.96874262721061644},{"$f":"K33/L33","v":3.1257372789383508E-2}]
[null,null,{"$f":"'Other Inputs'!E31","v":5},{"$f":"'Other Inputs'!D31","v":75000},{"$f":"'Other Inputs'!F31","v":6.8088699999999998},{"$f":"C35*D35*E35","v":2553326.25},{"$f":"F35*J34","v":2473515.979550831}]
[null,null,null,null,null,null,null,null,null,"Dth Sales Allocation Base"]
["III.  Transportation (Hyrum)",null,{"$f":"+'Other Inputs'!E32","v":12},{"$f":"'Other Inputs'!D32","v":100000},{"$f":"'Other Inputs'!F32","v":5.2880399999999996},{"$f":"C37*D37*E37","v":6345648},{"$f":"F37*J34","v":6147299.7148737935},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":114531442},{"$f":"Calculations!P39","v":3803836},{"$f":"J38+K38","v":118335278}]
["IV. Transportation (Overthrust Pipeline)",null,{"$f":"'Other Inputs'!E38","v":12},{"$f":"'Other Inputs'!D38","v":8542},{"$f":"'Other Inputs'!F38","v":1.62},{"$f":"C39*D39*E39","v":166056.48000000001},{"$f":"F39*J34","v":160865.99070054721},null,null,{"$f":"J38/L38","v":0.96785543529969142},{"$f":"K38/L38","v":3.2144564700308562E-2}]
[null,null,365,{"$f":"'Other Inputs'!D38","v":8542},{"$f":"'Other Inputs'!F39","v":1.67E-3},{"$f":"C40*D40*E40","v":5206.7761},{"$f":"F40*J39","v":5039.4065487735297}]
[]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E59","v":12},{"$f":"'Other Inputs'!D59","v":33000},{"$f":"'Other Inputs'!F59","v":3.1729333333333334},{"$f":"C42*D42*E42","v":1256481.6000000001}]
[null,null,{"$f":"'Other Inputs'!E60","v":5},{"$f":"'Other Inputs'!D60","v":50000},{"$f":"'Other Inputs'!F60","v":3.1729333333333334},{"$f":"C43*D43*E43","v":793233.33333333337},{"$f":"(F42+F43+F44)*J34","v":2105886.2835041867}]
[null,null,{"$f":"'Other Inputs'!E61","v":12},{"$f":"'Other Inputs'!D61","v":1885},{"$f":"'Other Inputs'!F61","v":5.487166666666667},{"$f":"C44*D44*E44","v":124119.71}]
[]
["V.  Transportation (KR #20024)",null,{"$f":"+'Other Inputs'!E69","v":5},{"$f":"+'Other Inputs'!D69","v":27000},{"$f":"+'Other Inputs'!F69","v":8.7579999999999991},{"$f":"C46*D46*E46","v":1182329.9999999998},{"$f":"F46*J34","v":1145373.4704299278}]
[]
["VI.  Transportation (KR #20017)",null,{"$f":"+'Other Inputs'!E65","v":3},{"$f":"+'Other Inputs'!D65","v":56925},{"$f":"+'Other Inputs'!F65","v":8.6999999999999993},{"$f":"C48*D48*E48","v":1485742.4999999998},{"$f":"F48*J34","v":1439302.092808469}]
[null,null,{"$f":"+'Other Inputs'!E67","v":2},{"$f":"+'Other Inputs'!D67","v":6000},{"$f":"+'Other Inputs'!F67","v":8.8449999999999989},{"$f":"C49*D49*E49","v":106139.99999999999},{"$f":"F49*J34","v":102822.34245213482}]
[]
["VIII.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C74","v":0.75764584698748261},{"$f":"'Other Inputs'!E73","v":365},{"$f":"'Other Inputs'!D73","v":34885},{"$f":"'Other Inputs'!F73","v":4.4000000000000003E-3},{"$f":"B51*C51*D51*E51","v":42447.343447686282}]
[null,{"$f":"'Other Inputs'!C73","v":0.75764584698748261},{"$f":"'Other Inputs'!E74","v":151},{"$f":"'Other Inputs'!D74","v":50000},{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},{"$f":"B52*C52*D52*E52","v":25168.995036924174},{"$f":"(F51+F52)*J39","v":65442.840717393934}]
[]
["IX. Transportation (KR #20024)",{"$f":"+'Other Inputs'!C80","v":0.75764584698748261},{"$f":"+'Other Inputs'!E80","v":151},{"$f":"+'Other Inputs'!D80","v":27000},{"$f":"+'Other Inputs'!F80","v":4.4000000000000003E-3},{"$f":"B54*C54*D54*E54","v":13591.257319939054},{"$f":"+F54*J39","v":13154.372269659731}]
[]
["X.  Trans (KR #20017)",{"$f":"+'Other Inputs'!C77","v":0.75764584698748261},{"$f":"+'Other Inputs'!E77","v":90},{"$f":"+'Other Inputs'!D77","v":56925},{"$f":"+'Other Inputs'!F77","v":4.4000000000000003E-3},{"$f":"B56*C56*D56*E56","v":17079.079976545931}]
[null,{"$f":"+'Other Inputs'!C78","v":0.75764584698748261},{"$f":"+'Other Inputs'!E78","v":61},{"$f":"+'Other Inputs'!D78","v":6000},{"$f":"+'Other Inputs'!F78","v":4.4000000000000003E-3},{"$f":"B57*C57*D57*E57","v":1220.1128719886422},{"$f":"(F56+F57)*J39","v":17710.973260051429}]
[]
["XII.  Other Trans",null,null,null,null,{"$f":"'Other Inputs'!$D$183","v":2912877.888199999},{"$f":"F59*$J$39","v":2819244.6964586559}]
[]
["Storage Commodity",null,null,null,null,{"$f":"+'Ut 1.4 p2'!J29","v":472678},{"$f":"+F61*J39","v":457483.97144658753}]
["Total ACA",null,null,{"$f":"+'Ut 1.4 p1'!F41","v":133504357.78267999},{"$f":"+'Ut 1.4 p1'!J41","v":1.1999999999999999E-3},{"$f":"+D62*E62","v":160205.22933921596},{"$f":"+F62*J39","v":155055.50197939377}]
[]
["XIV.  Storage Demand",null,12,{"$f":"'Other Inputs'!E168","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C64*D64*E64","v":6366793.125}]
[null,null,5,{"$f":"+'Other Inputs'!E169","v":0},{"$f":"+'Other Inputs'!E15","v":0},{"$f":"C65*D65*E65","v":0}]
[null,null,12,{"$f":"'Other Inputs'!E170","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C66*D66*E66","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E171","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C67*D67*E67","v":3829245.8399999994},{"$f":"SUM(F64:F67)*J34","v":13586671.599692021}]
[]
["XV. Peak Hour Service",null,{"$f":"+'Other Inputs'!E20","v":3},{"$f":"+'Other Inputs'!D20","v":28752},{"$f":"+'Other Inputs'!F20","v":16.090799999999998},{"$f":"C69*D69*E69","v":1387928.0447999998},{"$f":"F69*J34","v":1344545.060498846}]
[null,null,{"$f":"+'Other Inputs'!E23","v":3},{"$f":"+'Other Inputs'!D23","v":74666.666666666672},{"$f":"+'Other Inputs'!F23","v":7.3574821428571431},{"$f":"C70*D70*E70","v":1648076},{"$f":"F70*J34","v":1596561.474082764}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G34+G35+G43+G52+G59+G67++G46+G48+G49+G54+G57+G69+G70+G61+G62+G37+G39+G40","v":86299919.394058257}]

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

{"sheet":"SDR#3","index":17,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[4,2,4,7],[5,2,5,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 21-057-28"}]
[]
[]
[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,{"$f":"Calculations!D141","v":"Jan22"},{"$f":"Calculations!D20","v":20719856},null,{"$f":"Calculations!D39","v":620618},null,{"$f":"SUM(D11:F11)","v":21340474}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Feb22"},{"$f":"Calculations!E20","v":17401943},null,{"$f":"Calculations!E39","v":562716},null,{"$f":"SUM(D13:F13)","v":17964659}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Mar22"},{"$f":"Calculations!F20","v":13407466},null,{"$f":"Calculations!F39","v":461114},null,13868580]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Apr22"},{"$f":"Calculations!G20","v":9229127},null,{"$f":"Calculations!G39","v":335736},null,9564863]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"May22"},{"$f":"Calculations!H20","v":5389863},null,{"$f":"Calculations!H39","v":223941},null,5613804]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Jun22"},{"$f":"Calculations!I20","v":3078696},null,{"$f":"Calculations!I39","v":111067},null,3189763]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"Jul22"},{"$f":"Calculations!J20","v":2518087},null,{"$f":"Calculations!J39","v":71178},null,2589265]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Aug22"},{"$f":"Calculations!K20","v":2462944},null,{"$f":"Calculations!K39","v":71150},null,2534094]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"Sep22"},{"$f":"Calculations!L20","v":2859775},null,{"$f":"Calculations!L39","v":102758},null,2962533]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Oct22"},{"$f":"Calculations!M20","v":6866336},null,{"$f":"Calculations!M39","v":240551},null,7106887]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Nov22"},{"$f":"Calculations!N20","v":12080405},null,{"$f":"Calculations!N39","v":414894},null,12495299]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"Dec22"},{"$f":"Calculations!O20","v":18516944},null,{"$f":"Calculations!O39","v":588113},null,19105057]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":114531442},null,{"$f":"SUM(F11:F33)","v":3803836},null,{"$f":"SUM(H11:H33)","v":118335278}]

{"sheet":"SDR#4","index":18,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[[4,2,4,6],[5,2,5,6]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 21-057-28"}]
[]
[]
[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":80662138},{"$f":"'Utah Summary-by class'!J8","v":0.93935000000000002},{"$f":"E12*F12","v":75769979.330300003}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":31002666},{"$f":"'Utah Summary-by class'!J9","v":0.39711000000000002},{"$f":"E13*F13","v":12311468.695260001}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":1213837},{"$f":"'Utah Summary-by class'!J13","v":0.98755999999999999},{"$f":"E15*F15","v":1198736.86772}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1188827},{"$f":"'Utah Summary-by class'!J14","v":0.80291999999999997},{"$f":"E16*F16","v":954532.97483999992}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":202355},{"$f":"'Utah Summary-by class'!J18","v":1.02637},{"$f":"E18*F18","v":207691.10135000001}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":261619},{"$f":"'Utah Summary-by class'!J21","v":0.17963000000000001},{"$f":"E20*F20","v":46994.620970000004}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":114531442},null,{"$f":"SUM(G12:G21)","v":90489403.59043999}]
[]
[]
[]
[null,null,"Rate Schedule","Season","Trans Dth","SNG Rate","SNG Revenue"]
[null,9,"TSF","annual",{"$f":"'Utah Summary-by class'!B23","v":208680},{"$f":"'Utah Summary-by class'!J23","v":2.008},{"$f":"E28*F28","v":419029.44}]
[]
[null,10,"TBF","annual",{"$f":"'Utah Summary-by class'!B25","v":45000},{"$f":"'Utah Summary-by class'!J25","v":1.2570000000000001},{"$f":"E30*F30","v":56565.000000000007}]
[]
[]
[null,11,"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E28:E30)","v":253680},null,{"$f":"SUM(G28:G30)","v":475594.44}]

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

{"sheet":"SDR#5","index":20,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":false,"merged":[[4,1,4,5],[5,1,5,5]]}
[null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,{"$f":"+'SDR#4'!H2","v":"Docket No. 21-057-28"}]
[]
[]
[null,"Standard Data Request #5"]
[null,"RIN Proceeds"]
[]
[]
[null,null,null,null,null,"Total","Volumes","Rate"]
["Total RIN Proceeds, Docket No. 21-057-17",null,null,null,null,-74159.94,202355,-0.36647999999999997]
[]
[null,"Month","NGV Dths","Rate","Refund"]
[null,"2021-09-01",16971,-0.33706000000000003,{"$f":"+C13*D13","v":-5720.2452600000006}]
[null,"2021-10-01",17394,-0.33706000000000003,{"$f":"+C14*D14","v":-5862.8216400000001}]
[null,null,"Estimated Dths",null,{"$f":"SUM(E13:E14)","v":-11583.066900000002}]
[]
[null,"2021-09-01",20224.651999999998,-0.33706000000000003,{"$f":"+C17*D17","v":-6816.9212031199995}]
[null,"2021-10-01",17660.120000000006,-0.33706498558372638,{"$f":"+C18*D18","v":-5952.6080932068799}]
[null,null,"Actual Dths",null,{"$f":"SUM(E17:E18)","v":-12769.52929632688}]
["True up of Estimated Volumes",null,null,null,null,{"$f":"E19-E15","v":-1186.4623963268787}]
[]
[null,"Month","NGV Dths","Rate","Refund"]
[null,"2021-11-01",16247,{"$f":"+H10","v":-0.36647999999999997},{"$f":"+C23*D23","v":-5954.2005599999993}]
[null,"2021-12-01",19505,{"$f":"+H10","v":-0.36647999999999997},{"$f":"+C24*D24","v":-7148.1923999999999}]
["Expected Amortized Total",null,null,null,null,{"$f":"SUM(E23:E24)","v":-13102.392959999999}]
[]
["Remaining to be Amortized",null,null,null,null,{"$f":"F10+F20-F25","v":-62244.009436326887}]
[]
[null,"Document No.","Date","RIN Proceed"]
[null,"1800000232","2021-10-12",7161]
[null,"1800000233","2021-10-12",7164.08]
["New RIN Proceeds",null,null,null,null,{"$f":"SUM(D30:D31)","v":14325.08}]
[]
["Total RIN Proceeds",null,null,null,null,{"$f":"+F27+-F32","v":-76569.089436326889},{"$f":"SUM('RevRun Fcst'!H66:S66)","v":202355},{"$f":"+F34/G34","v":-0.37838990603803657}]

{"sheet":"Ut 1.1 p1","index":21,"n_rows":44,"n_cols":6,"rows_kept":44,"cut":false,"hidden":false,"merged":[[8,1,8,4],[11,1,11,3],[13,1,13,2]]}
[null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,"DEU Exhibit 1.1"]
[null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[]
[null,"TABLE OF CONTENTS"]
[]
[]
[]
[]
[null,"DEU Exhibit",null,"Description","Type"]
[]
[null,1.1000000000000001,"Page 2","Test-Year Gas Cost Allocation","Summary"]
[]
[null,1.2,"Page 1","Test-Year Royalties & Company Production","Commodity"]
[null,null,"Page 2","Test-Year Other Revenues","Commodity"]
[null,null,"Page 3","Summary of Wexpro Test-Year Gas Costs and Revenue Credits","Commodity"]
[null,null,"Page 4","Test-Year Purchased Gas Costs","Commodity"]
[null,null,"Page 5","Test-Year Storage Gas & Working Gas Charges","Commodity"]
[]
[null,1.3,null,"Confidential Comparison of Natural Gas Price Forecasts","Commodity"]
[]
[null,1.4,"Page 1","Test-Year Transportation Charges","SNG"]
[null,null,"Page 2","Test-Year Storage Charges","SNG"]
[null,null,"Page 3","Supplier Non-Gas Cost Class Allocation","SNG"]
[null,null,"Page 4","Supplier Non-Gas Cost Summary","SNG"]
[]
[null,1.5,"Page 1","Test-Year Gas Cost Change","Commodity"]
[null,null,"Page 2","Test-Year Supplier Non-Gas Cost Change","SNG"]
[null,null,"Page 3","Supplier Non-Gas Rate Calculation","SNG"]
[null,null,"Page 4","General Service Summer / Winter Differential","SNG"]
[null,null,"Page 5","Firm Service Summer / Winter Differential","SNG"]
[null,null,"Page 6","Summary of Rates","Summary"]
[]
[null,1.6,null,"Effect on GS Typical Customer","Summary"]
[]
[null,1.7,"Page1-8","Legislative Rate Schedules","Summary"]
[null,null,"Page 9-17","Proposed Rate Schedules","Summary"]
[]
[null,1.8,"Page1-8","Legislative Combined Rate Schedules","Summary"]
[null,null,"Page 9-17","Proposed Combined Rate Schedules","Summary"]

{"sheet":"Ut 1.1 p2","index":22,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[[7,2,7,7],[10,2,10,3]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.1"]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,null,"Allocation"]
[null,null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[null,"COMMODITY"]
[1,null,"Dominion Energy Production (DEU Exhibit 1.2, p 1)",null,2,{"$f":"'Ut 1.2 p3'!E15+'Ut 1.2 p3'!E28","v":239203844.07336515},{"$f":"CHOOSE($E16,G$53,G$56)*$F16","v":7689103.4423788069},231514740.63098633]
[{"$f":"A16+1","v":2},null,"Other Revenue's Credit  (DEU Exhibit 1.2, p 2)",null,2,{"$f":"'Ut 1.2 p3'!E16+'Ut 1.2 p3'!E29+'Ut 1.2 p3'!E47","v":-23280597.438195039},-748344.6706138982,-22532252.767581139]
[{"$f":"A17+1","v":3},null,"Gathering (DEU Exhibit 1.2, p 3, ln 4)","- Demand",1,{"$f":"'Ut 1.2 p3'!E19","v":6199000.5604318287},193764.47143901497,6005236.0889928136]
[{"$f":"A18+1","v":4},null,"Gathering (DEU Exhibit 1.2, p 3, lns 5, 6, 12)","- Commodity",2,{"$f":"'Ut 1.2 p3'!E21+'Ut 1.2 p3'!E20+'Ut 1.2 p3'!E32","v":9056923.5311760902},291130.86443363695,8765792.6667424534]
[{"$f":"A19+1","v":5},null,"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(F16:F19)","v":231179170.72677803},{"$f":"SUM(G16:G19)","v":7425654.1076375609},{"$f":"SUM(H16:H19)","v":223753516.61914045}]
[]
[{"$f":"A20+1","v":6},null,"Dominion Energy Contract Gas (DEU Exhibit 1.2, p 4)",null,2,{"$f":"'Ut 1.2 p4'!E25","v":314789426},{"$f":"CHOOSE($E22,G$53,G$56)*$F22","v":10118769.071029995},{"$f":"CHOOSE($E22,H$53,H$56)*$F22","v":304670656.92896998}]
[]
[{"$f":"A22+1","v":7},null,"Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 5, ln 3)",null,2,{"$f":"'Ut 1.2 p5'!E21","v":-2081608.375131391},{"$f":"CHOOSE($E24,G$53,G$56)*$F24","v":-66912.395095115178},{"$f":"CHOOSE($E24,H$53,H$56)*$F24","v":-2014695.9800362757}]
[]
[{"$f":"A24+1","v":8},null,"Working Gas Costs (DEU Exhibit 1.2, p 5, ln 17)",null,2,{"$f":"'Ut 1.2 p5'!I43","v":2769167.1538166641},{"$f":"CHOOSE($E26,G$53,G$56)*$F26","v":89013.672741829068},{"$f":"CHOOSE($E26,H$53,H$56)*$F26","v":2680153.4810748352}]
[]
[]
[{"$f":"A26+1","v":9},null,"TOTAL COMMODITY",null,null,{"$f":"SUM(F20:F27)","v":546656155.50546336},{"$f":"SUM(G20:G27)","v":17566524.456314273},{"$f":"SUM(H20:H27)","v":529089631.04914898}]
[]
[null,"SNG"]
[{"$f":"A29+1","v":10},null,"Transportation (DEU Exhibit 1.4, p 1, ln 15)","- Demand",1,{"$f":"'Ut 1.4 p1'!M36","v":68088786},{"$f":"CHOOSE($E32,G$53,G$56)*$F32","v":2128276.5667785569},{"$f":"CHOOSE($E32,H$53,H$56)*$F32","v":65960509.433221437}]
[{"$f":"A32+1","v":11},null,"Transportation (DEU Exhibit 1.4, p 1, ln 25)","- Commodity",2,{"$f":"'Ut 1.4 p1'!M55","v":552668},{"$f":"CHOOSE($E33,G$53,G$56)*$F33","v":17765.272283790131},{"$f":"CHOOSE($E33,H$53,H$56)*$F33","v":534902.72771620983}]
[]
[{"$f":"A33+1","v":12},null,"Other Transportation (DEU Exhibit 1.4, p 1, ln 26)",null,2,{"$f":"'Ut 1.4 p1'!M59","v":2912878},{"$f":"CHOOSE($E35,G$53,G$56)*$F35","v":93633.195335105396},{"$f":"CHOOSE($E35,H$53,H$56)*$F35","v":2819244.8046648945}]
[]
[{"$f":"A35+1","v":13},null,"Peak Hour Service (DEU Exhibit 1.4, p 1, ln 29)",null,1,{"$f":"'Ut 1.4 p1'!L65+'Ut 1.4 p1'!L66","v":3036004},{"$f":"CHOOSE($E37,G$53,G$56)*$F37","v":94897.50881805949},{"$f":"CHOOSE($E37,H$53,H$56)*$F37","v":2941106.4911819403}]
[]
[{"$f":"A37+1","v":14},null,"Storage (DEU Exhibit 1.4, p 2, ln 5)","- Demand",1,{"$f":"'Ut 1.4 p2'!J20","v":14025058},{"$f":"CHOOSE($E39,G$53,G$56)*$F39","v":438386.46629872551},{"$f":"CHOOSE($E39,H$53,H$56)*$F39","v":13586671.533701275}]
[{"$f":"A39+1","v":15},null,"Storage (DEU Exhibit 1.4, p 2, ln 12)","- Commodity",2,{"$f":"'Ut 1.4 p2'!J29","v":472678},{"$f":"CHOOSE($E40,G$53,G$56)*$F40","v":15194.02855341245},{"$f":"CHOOSE($E40,H$53,H$56)*$F40","v":457483.97144658753}]
[]
[]
[{"$f":"A40+1","v":16},null,"TOTAL SNG",null,null,{"$f":"SUM(F32:F40)","v":89088072},{"$f":"SUM(G32:G40)","v":2788153.03806765},{"$f":"SUM(H32:H40)","v":86299918.961932331}]
[]
[]
[{"$f":"A43+1","v":17},null,"TOTAL GAS  COST",null,null,{"$f":"F29+F43","v":635744227.50546336},{"$f":"G29+G43","v":20354677.494381923},{"$f":"H29+H43","v":615389550.01108134}]
[]
[]
[]
["1/",null,"Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(G52:H52)","v":1229182},{"$f":"'Other Inputs'!$E$147","v":38421},{"$f":"'Other Inputs'!$E$146","v":1190761}]
[null,null,null,null," Percent-",{"$f":"G53+H53","v":1},{"$f":"G52/F52","v":3.1257372789383508E-2},{"$f":"H52/F52","v":0.96874262721061644}]
[]
[null,null,"#2  Commodity Sales - All",null," Dth-",{"$f":"G55+H55","v":118335278},{"$f":"'Ut 1.5 p1'!H21","v":3803836},{"$f":"'Ut 1.5 p1'!H20","v":114531442}]
[null,null,null,null," Percent-",{"$f":"G56+H56","v":1},{"$f":"G55/F55","v":3.2144564700308562E-2},{"$f":"H55/F55","v":0.96785543529969142}]

{"sheet":"Ut 1.2 p1","index":23,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[7,2,7,6]]}
[null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,"                     DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 1 of 5"]
[]
[]
[]
[null,null,"TEST-YEAR ROYALTIES & COMPANY PRODUCTION"]
[]
[null,"COMMODITY"]
[null,null,"(A)",null,"(B)",null,"(C)      "]
[null,null,null,null,"Base Year",null,"Test-Year"]
[null,null,null,null,"Dth    ",null,"Royalty $"]
[]
[null,"WEXPRO I"]
[{"$f":"A15+1","v":1},null,"Royalties Based on Historical Production",null,{"$f":"+'Royalty Detail'!F1395","v":43419890},null,{"$f":"+'Royalty Detail'!I1395","v":28180761.959151022}]
[]
[{"$f":"A16+1","v":2},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1397","v":-1298633.0341048241},null,{"$f":"G16/E16*E18","v":-842850.32519423927}]
[]
[]
[{"$f":"A18+1","v":3},null,"Total Wexpro I Test-Year Royalties",null,null,null,{"$f":"G16+G18","v":27337911.633956783}]
[]
[{"$f":"A21+1","v":4},null,"Wexpro I Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S110","v":164169481.37937552}]
[]
[]
[{"$f":"A23+1","v":5},null,"Total Wexpro I Company Production (IRP Forecast)",null,{"$f":"+'Monthly Inputs'!S7","v":42121256.965895176},null,{"$f":"G21+G23","v":191507393.01333231}]
[]
[]
[]
[null,"WEXPRO II"]
[{"$f":"A26+1","v":6},null,"Royalties Based on Historical Production",null,{"$f":"+'Royalty Detail'!F1648","v":11532933},null,{"$f":"+'Royalty Detail'!I1648","v":7451821.3622558154}]
[]
[{"$f":"A31+1","v":7},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1650","v":3600583},null,{"$f":"G31/E31*E33","v":2326459.4805133375}]
[]
[]
[{"$f":"A33+1","v":8},null,"Total Wexpro II Test-Year Royalties",null,null,null,{"$f":"G31+G33","v":9778280.8427691534}]
[]
[{"$f":"A36+1","v":9},null,"Wexpro II Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S112","v":37918170.217263699}]
[]
[]
[{"$f":"A38+1","v":10},null,"Total Wexpro II Company Production (IRP Forecast)",null,{"$f":"'Monthly Inputs'!S13","v":15133516},null,{"$f":"G36+G38","v":47696451.060032852}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A41+1","v":11},null,"Total Wexpro Test-Year Royalties",null,null,null,{"$f":"G36+G21","v":37116192.476725936}]
[]
[{"$f":"A46+1","v":12},null,"Total Wexpro Operator Service Fee",null,null,null,{"$f":"G38+G23","v":202087651.59663922}]
[]
[]
[{"$f":"A48+1","v":13},null,"Total Wexpro Company Production",null,{"$f":"E41+E26","v":57254772.965895176},null,{"$f":"G46+G48","v":239203844.07336515}]

{"sheet":"Ut 1.2 p2","index":24,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[7,3,7,8],[11,6,11,7],[12,6,12,7],[10,6,10,7],[10,2,10,3],[11,2,11,3],[12,2,12,3]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 5"]
[]
[]
[]
[null,null,null," TEST-YEAR OTHER REVENUES  1/"]
[]
[null,"COMMODITY"]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!P2","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2022-12-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F207","v":1663784.5822518673}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F208","v":6253868.3353366628}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F209","v":709785.57301201671}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F213","v":-97462.927194373537}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":612322.64581764315}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F210","v":6072000}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F211","v":910698.96972400963}]
[]
[null,{"$f":"B25+1","v":8},null,null,"3rd Party & Liquids Credits from MLPX Acquisition",null,null,{"$f":"'Other Inputs'!F212","v":4188000}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"1+B27","v":9},null,null,"Total Wexpro I",null,null,{"$f":"SUM(H15:H27)","v":19700674.533130184}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B30+1","v":10},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E229","v":0}]
[]
[null,{"$f":"B33+1","v":11},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E230","v":1761820.347838012}]
[]
[null,{"$f":"B35+1","v":12},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E231","v":1384793.6908397404}]
[null,{"$f":"B37+1","v":13},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E234","v":-157021.20262374589}]
[null,{"$f":"B38+1","v":14},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F37+F38","v":1227772.4882159946}]
[]
[null,{"$f":"B39+1","v":15},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!E232","v":0}]
[]
[null,{"$f":"B41+1","v":16},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E233","v":590330.06901084934}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B43+1","v":17},null,null,"Total Wexpro II",null,null,{"$f":"SUM(H33:H43)","v":3579922.9050648557}]
[]
[null,{"$f":"1+B46","v":18},null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E240","v":0}]
[]
[]
[null,{"$f":"B48+1","v":19},null,null,"Grand Total (Line 9 + Line 17 + Line 18)",null,null,{"$f":"H30+H46+H48","v":23280597.438195039}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]

{"sheet":"Ut 1.2 p3","index":25,"n_rows":59,"n_cols":7,"rows_kept":59,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,"Page 3 of 5"]
[]
[]
[]
[null,"SUMMARY OF WEXPRO TEST-YEAR GAS COSTS AND REVENUES CREDITS"]
[]
[null,"COMMODITY"]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D200","v":191507393.01333231}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.2 p2'!H30","v":-19700674.533130184}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":171806718.48020214},{"$f":"F25","v":41285150.015122153},{"$f":"E17/F25","v":4.1614652827293064}]
[]
[{"$f":"A17+1","v":4},null,"Gathering Demand",null,{"$f":"'Other Inputs'!E189","v":6199000.5604318287}]
[{"$f":"A19+1","v":5},null,"Gathering Commodity",null,{"$f":"'Other Inputs'!D189","v":4132667.0402878858}]
[{"$f":"A20+1","v":6},null,"Gathering Other Charges",null,{"$f":"ROUND('Other Inputs'!D181,0)","v":1597428}]
[{"$f":"A21+1","v":7},null,null,"Gathering",{"$f":"SUM(E19:E21)","v":11929095.600719715}]
[]
[]
[{"$f":"A22+1","v":8},"Total Wexpro I Cost of Production",null,null,{"$f":"E17+E22","v":183735814.08092186},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E274)","v":41285150.015122153},{"$f":"E25/F25","v":4.4504092637091563}]
[]
[null,"WEXPRO II"]
[{"$f":"A25+1","v":9},null,"Wexpro II Production  4/",null,{"$f":"'Other Inputs'!D222","v":47696451.060032852}]
[{"$f":"A28+1","v":10},null,"Wexpro II Revenue Sharing Credits  5/",null,{"$f":"-'Ut 1.2 p2'!H46","v":-3579922.9050648557}]
[{"$f":"A29+1","v":11},null,null,"Net Cost of Wexpro II Production",{"$f":"E28+E29","v":44116528.154967993},{"$f":"F35","v":14833115.7074},{"$f":"E30/F35","v":2.9741916010915346}]
[]
[{"$f":"A30+1","v":12},null,null,"Gathering",{"$f":"'Other Inputs'!D192","v":3326828.4908882054}]
[]
[]
[{"$f":"A32+1","v":13},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E30:E32)","v":47443356.645856202},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E274)","v":14833115.7074},{"$f":"E35/F35","v":3.1984754640717514}]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A35+1","v":14},null,"Total Wexpro Production",null,{"$f":"E15+E28","v":239203844.07336515}]
[{"$f":"A38+1","v":15},null,"Total Wexpro Revenue Sharing Credits",null,{"$f":"E16+E29","v":-23280597.438195039}]
[{"$f":"A39+1","v":16},null,null,"Net Cost of Total Wexpro Production",{"$f":"E38+E39","v":215923246.6351701},{"$f":"F25+F35","v":56118265.722522154},{"$f":"E40/F45","v":3.8476464633245575}]
[]
[{"$f":"A40+1","v":17},null,null,"Total Wexpro Gathering ",{"$f":"E22+E32","v":15255924.091607921}]
[]
[]
[{"$f":"A42+1","v":18},"Total Wexpro Cost of Production",null,null,{"$f":"SUM(E40:E42)","v":231179170.72677803},{"$f":"F25+F35","v":56118265.722522154},{"$f":"E45/F45","v":4.1194995559885594}]
[]
[{"$f":"A45+1","v":19},"Sales of Cost-of-Service Gas 6/",null,null,{"$f":"-'Other Inputs'!E240","v":0},{"$f":"'Other Inputs'!F240","v":0},{"$f":"'Other Inputs'!G240","v":0}]
[]
[]
[{"$f":"A47+1","v":20},"Total Cost-of-Service Production",null,null,{"$f":"E25+E35+E47","v":231179170.72677806},{"$f":"F25+F35","v":56118265.722522154},{"$f":"E50/F50","v":4.1194995559885603}]
[]
[]
[]
["1/","Estimated into-pipe volumes used for Wexpro dths."]
["2/","DEU Exhibit 1.2, Page 1, Line 5."]
["3/","DEU Exhibit 1.2, Page 2, Line 9."]
["4/","DEU Exhibit 1.2, Page 1, Line 10."]
["5/","DEU Exhibit 1.2, Page 2, Line 17."]
["6/","DEU Exhibit 1.2, Page 2, Line 18."]

{"sheet":"Ut 1.2 p4","index":26,"n_rows":25,"n_cols":8,"rows_kept":25,"cut":false,"hidden":false,"merged":[[7,0,7,7]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 4 of 5"]
[]
[]
[]
["     TEST-YEAR PURCHASED GAS COSTS"]
[]
[null,"COMMODITY"]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Total Cost","Dth","per Dth"]
[null," "]
[null,1,"Current Contracts",null,{"$f":"ROUND(Calculations!$P$186+Calculations!$P$189-E17-E16,0)","v":133394037}]
[null,2,"Hedging Contracts",null,{"$f":"'Monthly Inputs'!S97","v":27564800}]
[null,3,"Stabilization Costs",null,{"$f":"'Monthly Inputs'!S94","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"E15+E16+E17","v":160958837},{"$f":"Calculations!$P$185+Calculations!$P$188","v":25945000},{"$f":"E18/F18","v":6.2038480246675656}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"ROUND(Calculations!P183,0)","v":141532394},{"$f":"Calculations!$P$182","v":35409570},{"$f":"E20/F20","v":3.997009678456982}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,{"$f":"ROUND(Calculations!P192,0)","v":12298195},{"$f":"Calculations!P191","v":3360465.9999999991},{"$f":"E22/F22","v":3.6596695220246249}]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":314789426},{"$f":"F18+F20+F22","v":64715036},{"$f":"E25/F25","v":4.8642393708936513}]

{"sheet":"Ut 1.2 p5","index":27,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":false,"merged":[[10,2,10,3],[7,1,7,9]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 5 of 5"]
[]
[]
[]
[null,"TEST-YEAR STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"STORAGE GAS  1/"]
[]
[null,1,"    Withdrawals",null,{"$f":"G17*I17","v":54951749.374788813},null,{"$f":"'Monthly Inputs'!S37","v":14298791},null,{"$f":"'Ut Storage'!L27","v":3.8431045935833885}]
[null,2,"    Injections",null,{"$f":"G18*I18","v":-57033357.749920204},null,{"$f":"-'Monthly Inputs'!S29","v":-14325740},null,{"$f":"'Ut Storage'!K27","v":3.9811805707712273}]
[]
[]
[null,{"$f":"B18+1","v":3},"Storage Adjustment",null,{"$f":"E17+E18","v":-2081608.375131391}]
[]
[]
[null,"WORKING GAS CHARGES"]
[]
[null,null,null,"Month","Amount",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B21+1","v":4},null,{"$f":"+'Rate Base'!D4","v":"2020-10-31"},{"$f":"+'Rate Base'!D11","v":49932603.17999997}]
[null,{"$f":"B28+1","v":5},null,{"$f":"+'Rate Base'!E4","v":"2020-11-30"},{"$f":"+'Rate Base'!E11","v":52970477.479999967}]
[null,6,null,{"$f":"+'Rate Base'!F4","v":"2020-12-31"},{"$f":"+'Rate Base'!F11","v":45826911.24999997}]
[null,7,null,{"$f":"+'Rate Base'!G4","v":"2021-01-31"},{"$f":"+'Rate Base'!G11","v":33652911.519999973}]
[null,8,null,{"$f":"+'Rate Base'!H4","v":"2021-02-28"},{"$f":"+'Rate Base'!H11","v":21131351.049999975}]
[null,9,null,{"$f":"+'Rate Base'!I4","v":"2021-03-31"},{"$f":"+'Rate Base'!I11","v":14010245.199999973}]
[null,10,null,{"$f":"+'Rate Base'!J4","v":"2021-04-30"},{"$f":"+'Rate Base'!J11","v":11574315.839999974}]
[null,11,null,{"$f":"+'Rate Base'!K4","v":"2021-05-31"},{"$f":"+'Rate Base'!K11","v":17495294.929999974}]
[null,12,null,{"$f":"+'Rate Base'!L4","v":"2021-06-30"},{"$f":"+'Rate Base'!L11","v":23415459.209999971}]
[null,13,null,{"$f":"+'Rate Base'!M4","v":"2021-07-31"},{"$f":"+'Rate Base'!M11","v":30738132.549999971}]
[null,14,null,{"$f":"+'Rate Base'!N4","v":"2021-08-31"},{"$f":"+'Rate Base'!N11","v":35307557.589999974}]
[null,15,null,{"$f":"+'Rate Base'!O4","v":"2021-09-30"},{"$f":"+'Rate Base'!O11","v":37462513.809999973}]
[null,16,null,{"$f":"+'Rate Base'!P4","v":"2021-10-31"},{"$f":"+'Rate Base'!P11","v":49638760.35999997}]
[]
[]
[null,{"$f":"B40+1","v":17},"12-Month Average   2/",null,{"$f":"(SUM(E29:E39)+E28/2+E40/2)/12","v":31114237.683333308},"x ",{"$f":"'Other Inputs'!E269","v":8.8999999999999996E-2},"  =",{"$f":"E43*G43","v":2769167.1538166641}]
[]
[]
[]
[]
[null,"1/","Dominion Energy planned volumes."]
[null,"2/","(1/2 of Line 4 + sum of Lines 5-15 + 1/2 of Line 16) / 12"]

{"sheet":"Ut 1.3 Redacted","index":28,"n_rows":29,"n_cols":18,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,8,28,8]]}
[null,null,null,null,null,null,null,null,"REDACTED"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.3",{"$f":"CONCATENATE(\"Docket No. \",'Control Panel'!F5)","v":"Docket No. 21-057-28"},"Dominion Energy Utah"]

{"sheet":"Ut 1.4 p1","index":29,"n_rows":70,"n_cols":14,"rows_kept":70,"cut":false,"hidden":false,"merged":[[10,1,10,2],[7,1,7,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[null," TEST-YEAR TRANSPORTATION CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"Dominion Energy Questar Pipeline Company Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D28+'Other Inputs'!D29+'Other Inputs'!D30","v":840902}," x",{"$f":"'Other Inputs'!E28","v":12},"x",{"$f":"'Other Inputs'!F28","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681}]
[{"$f":"A17+1","v":2},"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D32","v":100000}," x",{"$f":"'Other Inputs'!E32","v":12},"x",{"$f":"'Other Inputs'!F32","v":5.2880399999999996},"=",{"$f":"ROUND(F18*H18*J18,0)","v":6345648}]
[{"$f":"A18+1","v":3},"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D31","v":75000}," x",{"$f":"'Other Inputs'!E31","v":5},"x",{"$f":"'Other Inputs'!F31","v":6.8088699999999998},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2553326}]
[{"$f":"A19+1","v":4},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D35","v":203542}," x",{"$f":"'Other Inputs'!E35","v":12},"x",{"$f":"'Other Inputs'!F35","v":0.86753000000000002},"=",{"$f":"ROUND(F20*H20*J20,0)","v":2118945}]
[{"$f":"A20+1","v":5},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E280,0)","v":-1403918}]
[{"$f":"A21+1","v":6},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L21)","v":62974682}]
[]
[null,"Dominion Energy Overthrust Pipeline, LLC Demand"]
[{"$f":"A22+1","v":7},"January - December",null,null,null,{"$f":"'Other Inputs'!D38","v":8542}," x",{"$f":"'Other Inputs'!E38","v":12},"x",{"$f":"'Other Inputs'!F38","v":1.62},"=",{"$f":"ROUND(F25*H25*J25,0)","v":166056}]
[]
[null,"Kern River Demand"]
[{"$f":"A25+1","v":8},"January - December",null,null,null,{"$f":"'Other Inputs'!D61","v":1885}," x",{"$f":"'Other Inputs'!E61","v":12},"x",{"$f":"'Other Inputs'!F61","v":5.487166666666667},"=",{"$f":"ROUND(F28*H28*J28,0)","v":124120}]
[{"$f":"A28+1","v":9},"January - December",null,null,null,{"$f":"'Other Inputs'!D59","v":33000}," x",{"$f":"'Other Inputs'!E59","v":12},"x",{"$f":"'Other Inputs'!F59","v":3.1729333333333334},"=",1256482]
[{"$f":"A29+1","v":10},"November - March",null,null,null,{"$f":"'Other Inputs'!D60","v":50000}," x",{"$f":"'Other Inputs'!E60","v":5},"x",{"$f":"J29","v":3.1729333333333334},"=",793233]
[11,"December - February",null,null,null,{"$f":"'Other Inputs'!D65","v":56925}," x",{"$f":"'Other Inputs'!E65","v":3},"x",{"$f":"'Other Inputs'!F65","v":8.6999999999999993},"=",1485743]
[12,"November & March",null,null,null,{"$f":"'Other Inputs'!D67","v":6000}," x",{"$f":"'Other Inputs'!E67","v":2},"x",{"$f":"'Other Inputs'!F67","v":8.8449999999999989},"=",106140]
[13,"November - March",null,null,null,{"$f":"'Other Inputs'!D69","v":27000}," x",{"$f":"'Other Inputs'!E69","v":5},"x",{"$f":"'Other Inputs'!F69","v":8.7579999999999991},"=",1182330]
[14,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L28:L33)","v":4948048}]
[]
[{"$f":"A34+1","v":15},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L22+L25+L34","v":68088786}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A36+1","v":16},"Total ACA",null,null,null,{"$f":"Calculations!$P$173","v":133504357.78267999},null,null,"x",{"$f":"'Other Inputs'!F45","v":1.1999999999999999E-3},"=",{"$f":"ROUND(F41*J41,0)","v":160205}]
[]
[{"$f":"A41+1","v":17},"DEQP Commodity (SNG)",null,null,null,{"$f":"'Ut 1.4 p1'!F41-(D48*F48*H48)-(D49*F49*H49)-(D50*F50*H50)-(D51*F51*H51)-(D52*F52*H52)-F45","v":107771348.54334269},null,null,"x",{"$f":"'Other Inputs'!F44","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F43*J43,0)","v":287750}]
[]
[{"$f":"A43+1","v":18},"DEOTP Commodity",null,null,null,{"$f":"'Other Inputs'!D38*365","v":3117830},null,null,"x",{"$f":"'Other Inputs'!F39","v":1.67E-3},"=",{"$f":"ROUND(F45*J45,0)","v":5207}]
[]
[null,"Kern River Commodity"]
[{"$f":"A45+1","v":19},"January - December",null,{"$f":"'Other Inputs'!C73","v":0.75764584698748261},"x",{"$f":"'Other Inputs'!D73","v":34885}," x",{"$f":"'Other Inputs'!E73","v":365},"x",{"$f":"'Other Inputs'!F73","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D48*F48*H48*J48,0)","v":42447}]
[{"$f":"A48+1","v":20},"November - March",null,{"$f":"'Other Inputs'!C74","v":0.75764584698748261},"x",{"$f":"'Other Inputs'!D74","v":50000}," x",{"$f":"'Other Inputs'!E74","v":151},"x",{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D49*F49*H49*J49,0)","v":25169}]
[{"$f":"A49+1","v":21},"November & March",null,{"$f":"'Other Inputs'!C78","v":0.75764584698748261},"x",{"$f":"'Other Inputs'!D78","v":6000}," x",{"$f":"'Other Inputs'!E78","v":61},"x",{"$f":"'Other Inputs'!F78","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D50*F50*H50*J50,0)","v":1220}]
[{"$f":"A50+1","v":22},"December - February",null,{"$f":"'Other Inputs'!C77","v":0.75764584698748261},"x",{"$f":"'Other Inputs'!D77","v":56925}," x",{"$f":"'Other Inputs'!E77","v":90},"x",{"$f":"'Other Inputs'!F77","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D51*F51*H51*J51,0)","v":17079}]
[{"$f":"A51+1","v":23},"November - March",null,{"$f":"'Other Inputs'!C78","v":0.75764584698748261},"x",{"$f":"'Other Inputs'!D80","v":27000}," x",{"$f":"'Other Inputs'!E80","v":151},"x",{"$f":"'Other Inputs'!F80","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D52*F52*H52*J52,0)","v":13591}]
[{"$f":"A52+1","v":24},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L48:L52)","v":99506}]
[]
[{"$f":"A53+1","v":25},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L53+L43+L41+L45","v":552668}]
[]
[]
[null,"OTHER CHARGES"]
[{"$f":"A55+1","v":26},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$183,0)","v":2912878}]
[]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$f":"A59+1","v":27},"Kern River: Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D20","v":28752},"x",{"$f":"'Other Inputs'!E20","v":3},"x ",{"$f":"'Other Inputs'!F20","v":16.090799999999998},"=",{"$f":"ROUND(F65*H65*J65,0)","v":1387928}]
[{"$f":"A65+1","v":28},"DEQP: Mid November - Mid February",null,null,null,{"$f":"'Other Inputs'!D23","v":74666.666666666672},"x",{"$f":"'Other Inputs'!E23","v":3},"x ",{"$f":"'Other Inputs'!F23","v":7.3574821428571431},"=",{"$f":"ROUND(F66*H66*J66,0)","v":1648076}]
[{"$f":"A66+1","v":29},null,"Total Peak Hour Service",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L65:L66)","v":3036004}]
[]
[]
[{"$f":"A67+1","v":30},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M68)","v":74590336}]

{"sheet":"Ut 1.4 p2","index":30,"n_rows":39,"n_cols":12,"rows_kept":39,"cut":false,"hidden":false,"merged":[[6,1,6,10],[9,1,9,2],[13,1,13,2]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[]
[]
[null,"TEST-YEAR STORAGE CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$f":"'Other Inputs'!E168","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D16*F16*H16,0)","v":6366793}]
[{"$f":"A16+1","v":2},"Spire Demand",null,{"$f":"'Other Inputs'!E169","v":0},"x",0,"x ",{"$f":"'Other Inputs'!E15","v":0},"=",{"$f":"ROUND(D17*F17*H17,0)","v":0}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E170","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[{"$f":"A18+1","v":4},"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E171","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[{"$f":"A19+1","v":5},null,"Total Demand Charges ",null,null,null,null,null,null,{"$f":"SUM(J16:J19)","v":14025058}]
[]
[null,"Storage Commodity  1/"]
[{"$f":"A20+1","v":6},"Aquifer Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S24+'Monthly Inputs'!S26+'Monthly Inputs'!S27)","v":1325737},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":51333}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":1449684},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",56132]
[8,"Spire Injections",null,{"$f":"'Monthly Inputs'!S28","v":0},null,"x ",null,{"$f":"'Other Inputs'!E8","v":0},"=",0]
[9,"Spire Withdrawals",null,{"$f":"'Monthly Inputs'!S36","v":0},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0},"=",0]
[10,"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":13000003},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",136370]
[11,"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":12849107},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",228843]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":472678}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":14497736}]
[]
[]
[]
[]
[]
[]
[]
["1/","Dominion Energy planned volumes."]

{"sheet":"Ut 1.4 p3","index":31,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[[8,1,8,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[]
[]
[]
[]
[null,"SUPPLIER NON-GAS COST CLASS ALLOCATION"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)"]
[null,null,"Description","Total UT & WY SNG","Allocation Factor 1/"," UT SNG","COS Factor 2/","GS ","FS","IS","TSF","TBF","NGV","UT SNG Total","Check"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N14-F14","v":0}]
[1,null,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!$L$17+'Ut 1.4 p1'!$L$18","v":59706329},1,{"$f":"'Ut 1.1 p2'!$H$53*$D15","v":57840066.016561419},"Firm Sales",{"$f":"$D$59*$F15","v":56279968.318714432},{"$f":"$E$59*$F15","v":1424257.2627331689},{"$f":"$F$59*$F15","v":0},{"$f":"$G$59*$F15","v":0},{"$f":"$H$59*$F15","v":0},{"$f":"$I$59*$F15","v":135840.43511382191},{"$f":"SUM(H15:M15)","v":57840066.016561426},{"$f":"N15-F15","v":0}]
[2,null,"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p1'!$L$19","v":2553326},1,{"$f":"'Ut 1.1 p2'!$H$53*$D16","v":2473515.7373651746},"Firm Sales",2406798.5554320356,60908.000215947475,0,0,0,5809.181717191731,2473515.737365175,0]
[3,null,"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p1'!$L$20","v":2118945},1,{"$f":"'Ut 1.1 p2'!$H$53*$D17","v":2052712.3462147997},"Firm Sales",1997345.3311641107,50546.11221504063,0,0,0,4820.9028356484177,2052712.3462147999,0]
[4,null,"Capacity Release Credits",{"$f":"+'Ut 1.4 p1'!$L$21","v":-1403918},1,{"$f":"'Ut 1.1 p2'!$H$53*$D18","v":-1360035.2117082742},"Firm Sales",-1323351.5087164866,-33489.588813638584,0,0,0,-3194.1141781489632,-1360035.2117082742,0]
[5,null,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!L25","v":166056},1,{"$f":"'Ut 1.1 p2'!$H$53*$D19","v":160865.52570408612},"Firm Sales",156526.56218627078,3961.1623756070999,0,0,0,377.80114220823742,{"$f":"SUM(H19:M19)","v":160865.52570408612},{"$f":"N19-F19","v":0}]
[6,null,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!$L$28+'Ut 1.4 p1'!L29","v":1380602},1,{"$f":"'Ut 1.1 p2'!$H$53*$D20","v":1337448.0086122316},"Firm Sales",1301373.5415009987,32933.400166738415,0,0,0,3141.0669444944901,1337448.0086122314,0]
[7,null,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p1'!$L$30+'Ut 1.4 p1'!$L$33","v":1975563},1,{"$f":"'Ut 1.1 p2'!$H$53*$D21","v":1913812.090840087},"Firm Sales",1862191.5785782849,47125.823976498825,0,0,0,4494.6882853033439,1913812.090840087,0]
[8,null,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p1'!$L$31","v":1485743},1,{"$f":"'Ut 1.1 p2'!$H$53*$D22","v":1439302.5771797828},"Firm Sales",1400480.8262412469,35441.47318628426,0,0,0,3380.2777522516094,1439302.5771797828,0]
[9,null,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p1'!$L$32","v":106140},1,{"$f":"'Ut 1.1 p2'!$H$53*$D23","v":102822.34245213484},"Firm Sales",100048.95523468459,2531.903541858997,0,0,0,241.48367559126029,102822.34245213484,0]
[10,null,"ACA (FERC)",{"$f":"+'Ut 1.4 p1'!$L$41","v":160205},2,{"$f":"'Ut 1.1 p2'!$H$56*$D24","v":155055.28001218705},"Firm Sales",150873.03400097453,3818.0905363982392,0,0,0,364.15547481429309,155055.28001218705,0]
[11,null,"DEQPC Commodity",{"$f":"+'Ut 1.4 p1'!$L$43","v":287750},2,{"$f":"'Ut 1.1 p2'!$H$56*$D25","v":278500.40150748618},"Firm Sales",270988.51804737945,6857.8106291850645,0,0,0,654.07283092171178,278500.40150748624,0]
[12,null,"DEOTP Commodity",{"$f":"+'Ut 1.4 p1'!L45","v":5207},2,{"$f":"'Ut 1.1 p2'!$H$56*$D26","v":5039.6232516054934},"Firm Sales",4903.6914456045342,124.09598591196051,0,0,0,11.835820088998622,{"$f":"SUM(H26:M26)","v":5039.6232516054934},{"$f":"N26-F26","v":0}]
[13,null,"Kern River Commodity",{"$f":"+'Ut 1.4 p1'!$L$53","v":99506},2,{"$f":"'Ut 1.1 p2'!$H$56*$D27","v":96307.422944931095},"Firm Sales",93709.760127967122,2371.4797722595627,0,0,0,226.18304470441655,96307.42294493111,0]
[14,null,"Other Transportation Charges",{"$f":"+'Ut 1.4 p1'!$M$59","v":2912878},2,{"$f":"'Ut 1.1 p2'!$H$56*$D28","v":2819244.8046648945},"Firm Sales",2743202.4065084779,69421.253553151473,0,0,0,6621.1446032652448,2819244.8046648949,0]
[15,null,"Total Transportation",{"$f":"SUM(D15:D28)","v":71554332},null,{"$f":"SUM(F15:F28)","v":69314656.965602532},null,{"$f":"SUM(H15:H28)","v":67445059.570465997},1706808.2800744122,0,0,0,162789.11506215669,{"$f":"SUM(N15:N28)","v":69314656.965602547},0]
[]
[null,"Peak Hour"]
[16,null,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p1'!L66","v":1648076},1,{"$f":"'Ut 1.1 p2'!$H$53*$D32","v":1596561.474082764},"Design Day",{"$f":"$D$58*$F32","v":1280411.5614993034},{"$f":"$E$58*$F32","v":18258.14308701401},{"$f":"$F$58*$F32","v":0},{"$f":"$G$58*$F32","v":232876.53018619315},{"$f":"$H$58*$F32","v":64208.208551051539},{"$f":"$I$58*$F32","v":807.03075920201002},{"$f":"SUM(H32:M32)","v":1596561.4740827642},{"$f":"N32-F32","v":0}]
[17,null,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p1'!L65","v":1387928},1,{"$f":"'Ut 1.1 p2'!$H$53*$D33","v":1344545.0170991765},"Design Day",{"$f":"$D$58*$F33","v":1078299.2154054821},{"$f":"$E$58*$F33","v":15376.104025829623},{"$f":"$F$58*$F33","v":0},{"$f":"$G$58*$F33","v":196117.08245752181},{"$f":"$H$58*$F33","v":54072.973866401706},{"$f":"$I$58*$F33","v":679.64134394149744},{"$f":"SUM(H33:M33)","v":1344545.0170991765},{"$f":"N33-F33","v":0}]
[18,null,"Total Peak Hour",{"$f":"SUM(D32:D33)","v":3036004},null,{"$f":"SUM(F32:F33)","v":2941106.4911819408},null,{"$f":"SUM(H32:H33)","v":2358710.7769047855},33634.24711284363,0,428993.61264371499,118281.18241745324,1486.6721031435075,2941106.4911819408]
[]
[null,"Storage"]
[19,null,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$16","v":6366793},1,{"$f":"'Ut 1.1 p2'!$H$53*$D37","v":6167783.7777261622},"Firm Sales",{"$f":"$D$59*$F37","v":6001422.5348172523},{"$f":"$E$59*$F37","v":151875.87852819925},{"$f":"$F$59*$F37","v":0},{"$f":"$G$59*$F37","v":0},{"$f":"$H$59*$F37","v":0},{"$f":"$I$59*$F37","v":14485.364380711389},{"$f":"SUM(H37:M37)","v":6167783.7777261632},{"$f":"N37-F37","v":0}]
[20,null,"Spire Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$17","v":0},1,{"$f":"'Ut 1.1 p2'!$H$53*$D38","v":0},"Firm Sales",0,0,0,0,0,0,0,0]
[21,null,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$18","v":3829019},1,{"$f":"'Ut 1.1 p2'!$H$53*$D39","v":3709333.9256993672},"Firm Sales",3609283.4984337357,91338.861578532073,0,0,0,8711.5656870997918,3709333.9256993677,0]
[22,null,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p2'!$J$19","v":3829246},1,{"$f":"'Ut 1.1 p2'!$H$53*$D40","v":3709553.8302757442},"Firm Sales",3609497.4716091482,91344.276522040673,0,0,0,8712.0821445555976,3709553.8302757447,0]
[23,null,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$23","v":51333},2,{"$f":"'Ut 1.1 p2'!$H$56*$D41","v":49682.92306023906},"Firm Sales",48342.844819899663,1223.3952841979392,0,0,0,116.68295614145694,49682.92306023906,0]
[24,null,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$24","v":56132},2,{"$f":"'Ut 1.1 p2'!$H$56*$D42","v":54327.66129424228},"Firm Sales",52862.302328533457,1337.7675976973626,0,0,0,127.59136801145971,54327.66129424228,0]
[25,null,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$25","v":0},2,{"$f":"'Ut 1.1 p2'!$H$56*$D43","v":0},"Firm Sales",0,0,0,0,0,0,0,0]
[26,null,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$26","v":0},2,{"$f":"'Ut 1.1 p2'!$H$56*$D44","v":0},"Firm Sales",0,0,0,0,0,0,0,0]
[27,null,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$27","v":136370},2,{"$f":"'Ut 1.1 p2'!$H$56*$D45","v":131986.44571181893},"Firm Sales",128426.42643308823,3250.0421737687834,0,0,0,309.97710496192479,131986.44571181893,0]
[28,null,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$28","v":228843},2,{"$f":"'Ut 1.1 p2'!$H$56*$D46","v":221486.94138028729},"Firm Sales",{"$f":"$D$59*$F46","v":215512.85989753762},5453.9077595641984,0,0,0,520.17372318546415,221486.94138028729,0]
[29,null,"Total Storage",{"$f":"SUM(D37:D46)","v":14497736},null,{"$f":"SUM(F37:F46)","v":14044155.505147861},null,{"$f":"SUM(H37:H46)","v":13665347.938339194},345824.12944400025,0,0,0,32983.437364667087,14044155.505147861]
[]
[30,null,"Supplier Non-Gas Costs",{"$f":"+D29+D34+D47","v":89088072},null,{"$f":"+F29+F34+F47","v":86299918.961932331},null,{"$f":"+H29+H34+H47","v":83469118.285709977},2086266.6566312562,0,428993.61264371499,118281.18241745324,197259.22452996729,86299918.961932346,{"$f":"N49-F49","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H49/$F$49","v":0.96719810736472367},{"$f":"I49/$F$49","v":2.4174607366103405E-2},0,4.9709619406820985E-3,1.3705827750502076E-3,2.2857405534410769E-3,1.0000000000000002]
[]
[]
[]
[null,"1/","Allocations Factors, DEU Exhibit 1.1 page 2, footnote"]
[]
[null,"2/","Cost-of-Service Allocation Factor \nDocket No. 19-057-02","GS","FS","IS","TS"," TBF","NGV","Total"]
[null,null,"210 Design Day",{"$f":"+'Other Inputs'!C309","v":0.80198074567401734},{"$f":"+'Other Inputs'!D309","v":1.1435916113097647E-2},{"$f":"+'Other Inputs'!E309","v":0},{"$f":"+'Other Inputs'!F309","v":0.14586129877647361},{"$f":"+'Other Inputs'!G309","v":4.0216558894445087E-2},{"$f":"+'Other Inputs'!H309","v":5.0548054196638745E-4},{"$f":"SUM(D58:I58)","v":1}]
[null,null,"240 Firm Sales",{"$f":"+'Other Inputs'!C310","v":0.97302738732351579},{"$f":"+'Other Inputs'!D310","v":2.462406011648326E-2},{"$f":"+'Other Inputs'!E310","v":0},{"$f":"+'Other Inputs'!F310","v":0},{"$f":"+'Other Inputs'!G310","v":0},{"$f":"+'Other Inputs'!H310","v":2.3485525600009955E-3},{"$f":"SUM(D59:I59)","v":1}]

{"sheet":"Ut 1.4 p4","index":32,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[5,2,5,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[]
[null,null,"SUPPLIER NON-GAS COST SUMMARY"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,"Description","GS","FS","IS","TS","TBF","NGV","Total"]
[]
[]
[1,"Transportation - Demand",{"$f":"SUM('Ut 1.4 p3'!H15:H23)","v":64181382.160335585},{"$f":"SUM('Ut 1.4 p3'!I15:I23)","v":1624215.5495975059},{"$f":"SUM('Ut 1.4 p3'!J15:J23)","v":0},{"$f":"SUM('Ut 1.4 p3'!K15:K23)","v":0},{"$f":"SUM('Ut 1.4 p3'!L15:L23)","v":0},{"$f":"SUM('Ut 1.4 p3'!M15:M23)","v":154911.72328836203},{"$f":"SUM(C13:H13)","v":65960509.433221459}]
[{"$f":"+A13+1","v":2},"Transportation - Commodity",{"$f":"SUM('Ut 1.4 p3'!H24:H27)","v":520475.0036219256},{"$f":"SUM('Ut 1.4 p3'!I24:I27)","v":13171.476923754828},{"$f":"SUM('Ut 1.4 p3'!J24:J27)","v":0},{"$f":"SUM('Ut 1.4 p3'!K24:K27)","v":0},{"$f":"SUM('Ut 1.4 p3'!L24:L27)","v":0},{"$f":"SUM('Ut 1.4 p3'!M24:M27)","v":1256.2471705294199},{"$f":"SUM(C14:H14)","v":534902.72771620983}]
[]
[{"$f":"+A14+1","v":3},"Other Transportation",{"$f":"+'Ut 1.4 p3'!H28","v":2743202.4065084779},{"$f":"+'Ut 1.4 p3'!I28","v":69421.253553151473},{"$f":"+'Ut 1.4 p3'!J28","v":0},{"$f":"+'Ut 1.4 p3'!K28","v":0},{"$f":"+'Ut 1.4 p3'!L28","v":0},{"$f":"+'Ut 1.4 p3'!M28","v":6621.1446032652448},{"$f":"SUM(C16:H16)","v":2819244.8046648949}]
[]
[{"$f":"+A16+1","v":4},"Peak Hour Service",{"$f":"SUM('Ut 1.4 p3'!H32:H33)","v":2358710.7769047855},{"$f":"SUM('Ut 1.4 p3'!I32:I33)","v":33634.24711284363},{"$f":"SUM('Ut 1.4 p3'!J32:J33)","v":0},{"$f":"SUM('Ut 1.4 p3'!K32:K33)","v":428993.61264371499},{"$f":"SUM('Ut 1.4 p3'!L32:L33)","v":118281.18241745324},{"$f":"SUM('Ut 1.4 p3'!M32:M33)","v":1486.6721031435075},{"$f":"SUM(C18:H19)","v":2941106.4911819403}]
[5,"TBF Adjustment   1/",{"$f":"+C18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":49416.997007724582},{"$f":"+D18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":704.66608505242664},{"$f":"+E18/($C$18+$D$18+$F$18+$H$18)*$G$18","v":0},{"$f":"+F18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":8987.7810708808192},{"$f":"+-G18*0.5","v":-59140.591208726619},{"$f":"+H18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":31.147045068796903},{"$f":"SUM(C19:H19)","v":4.8352433168474818E-12}]
[6,"Total Peak Hour Service",{"$f":"SUM(C18:C19)","v":2408127.7739125099},34338.913197896058,0,437981.39371459582,59140.591208726619,1517.8191482123043,2941106.4911819403]
[]
[7,"Storage - Demand",{"$f":"SUM('Ut 1.4 p3'!H37:H40)","v":13220203.504860137},{"$f":"SUM('Ut 1.4 p3'!I37:I40)","v":334559.01662877196},{"$f":"SUM('Ut 1.4 p3'!J37:J40)","v":0},{"$f":"SUM('Ut 1.4 p3'!K37:K40)","v":0},{"$f":"SUM('Ut 1.4 p3'!L37:L40)","v":0},{"$f":"SUM('Ut 1.4 p3'!M37:M40)","v":31909.012212366782},{"$f":"SUM(C22:H22)","v":13586671.533701275}]
[8,"Storage - Commodity",{"$f":"SUM('Ut 1.4 p3'!H41:H46)","v":445144.43347905896},{"$f":"SUM('Ut 1.4 p3'!I41:I46)","v":11265.112815228284},{"$f":"SUM('Ut 1.4 p3'!J41:J46)","v":0},{"$f":"SUM('Ut 1.4 p3'!K41:K46)","v":0},{"$f":"SUM('Ut 1.4 p3'!L41:L46)","v":0},{"$f":"SUM('Ut 1.4 p3'!M41:M46)","v":1074.4251523003056},{"$f":"SUM(C23:H23)","v":457483.97144658759}]
[]
[]
[{"$f":"+A23+1","v":9},"Total SNG",{"$f":"SUM(C13:C14,C16,C20,C22:C23)","v":83518535.28271769},2086971.3227163085,0,437981.39371459582,59140.591208726619,197290.37157503606,{"$f":"SUM(C26:H26)","v":86299918.961932361}]
[]
[]
[{"$f":"+A26+1","v":10},"Percent Allocated to Rate Classes",{"$f":"C26/$I$26","v":0.96777072663948194},2.4182772681824762E-2,0,5.0751078214545395E-3,6.8529138752510357E-4,2.2861014697135758E-3,{"$f":"SUM(C29:H29)","v":1}]
[]
[]
[]
[]
["1/","Represents a 50% subsidy of costs to the TBF class, which is allocated to all other classes using the design day factor."]

{"sheet":"Ut 1.5 p1","index":33,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[[7,1,7,9]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 6"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[null,"COMMODITY"]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Commodity Portion of Test-Year Gas Cost  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.1 p2'!H29","v":529089631.04914898}]
[{"$f":"A13+1","v":2},"191 Account Balance for Commodity Costs  2/",null,null,null,null,null,null,null,{"$f":"D46-D49","v":65379826.029436328}]
[{"$f":"A14+1","v":3},"     Total",null,null,null,null,null,null,null,{"$f":"J13+J14","v":594469457.07858527}]
[]
[null,null,null,null,null,null,null,"Total       "]
[null,"Test-Year Sales:",null,"Firm",null,"+     Interruptible",null,"=    Sales Dth   "]
[]
[{"$f":"A15+1","v":4},"Utah",null,{"$f":"Calculations!P13","v":114269823},null,{"$f":"Calculations!P17","v":261619},null,{"$f":"D20+F20","v":114531442}]
[{"$f":"A20+1","v":5},"Wyoming",null,{"$f":"Calculations!P32","v":3673859},null,{"$f":"Calculations!P36","v":129977},null,{"$f":"D21+F21","v":3803836}]
[{"$f":"A21+1","v":6},"Total Dth",null,null,null,null,null,{"$f":"SUM(H20:H21)","v":118335278}]
[]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES",null,null,null,{"$f":"'Control Panel'!F5","v":"21-057-28"},null,{"$f":"'Control Panel'!F9","v":"21-057-17"},null,"Difference"]
[]
[{"$f":"A22+1","v":7},"Gas Cost (line 1/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J13)/H20,5)","v":4.6196000000000002},null,{"$f":"'Other Inputs'!F119","v":4.44217},null,{"$f":"F29-H29","v":0.1774300000000002}]
[{"$f":"A29+1","v":8},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H46","v":0.57020000000000004},null,{"$f":"'Other Inputs'!F120","v":0.50038000000000005},null,{"$f":"F30-H30","v":6.9819999999999993E-2}]
[9,"Total Sales Unit Commodity Cost (Lines 7 + 8 + 9)",null,null,null,{"$f":"F29+F30","v":5.1898},null,{"$f":"H29+H30","v":4.9425499999999998},null,{"$f":"J29+J30","v":0.24725000000000019}]
[]
[]
[]
[]
[]
[]
["1/","DEU Exhibit 1.1, page 2, line 9, column E"]
[]
[null,"Amortization from Docket No. 19-057-18"]
[null,"Commodity amortization will be adjusted in the 2020 fall pass-through."]
["2/","191 Account (October 2021) actual",null,{"$f":"'Other Inputs'!E137","v":85936416}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E138","v":20707319}]
[null,"191 Account Commodity Portion",null,{"$f":"D42-D43","v":65229097}]
[null,"RIN Proceed 4/",null,{"$f":"D54","v":-76569.089436326874}]
[null,"191 Account Commodity Amortization",null,{"$f":"(D44-D45)","v":65305666.08943633},null,{"$f":"H20","v":114531442},null,{"$f":"ROUND(D46/F46,5)","v":0.57020000000000004}]
[null,"See Application, paragraph 15."]
[]
["3/","Prior RIN Proceeds, Docket No. 21-057-17",null,{"$f":"'SDR#5'!F10","v":-74159.94}]
[null,"Expected amortized Balance",null,{"$f":"'SDR#5'!F20-'SDR#5'!F25","v":11915.930563673121}]
[null,"Amount remaining to be amortized",null,{"$f":"SUM(D49:D50)","v":-62244.00943632688}]
[]
[null,"New RIN Proceeds",null,{"$f":"-'SDR#5'!F32","v":-14325.08}]
[null,"Total RIN Proceeds",null,{"$f":"SUM(D51:D53)","v":-76569.089436326874},null,{"$f":"Calculations!$P$12","v":202355},null,{"$f":"ROUND(D54/F54,5)","v":-0.37839}]

{"sheet":"Ut 1.5 p2","index":34,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[[7,2,7,5]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[null,"SNG"]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.1 p2'!H43","v":86299918.961932331}]
[null,{"$f":"B15+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"E44","v":5372883}]
[null,{"$f":"1+B16","v":3},"SNG Total Costs Recovered for Test-Year  3/",null,null,{"$f":"SUM(F15:F16)","v":91672801.961932331}]
[null,null,null,null,null," "]
[]
[null,4,"Supplier Non-Gas Base Cost at Current Rates",null,null,{"$f":"F22-F21","v":85588296.758139998}]
[null,5,"Amortization",null,null,{"$f":"E45","v":5372883}]
[null,6,"SNG Total Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E246-(D30*('Other Inputs'!G96-'Other Inputs'!F247))","v":90961179.758139998}]
[]
[]
[null,{"$f":"1+B22","v":7},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 6)",null,null,{"$f":"F17-F22","v":711622.2037923336}]
[]
[]
[]
[null,null,"Adjustment for SNG contributions from:"]
[null,8,"IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":261619},{"$f":"'Other Inputs'!E48","v":0.17652000000000001},{"$f":"D30*E30","v":46180.98588}]
[null,9,"IS SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":261619},{"$f":"'Other Inputs'!F48","v":0.17652000000000001},{"$f":"D31*E31","v":46180.98588}]
[]
[]
[]
[null,10,"Percent Change to Amortization",null,null,{"$f":"((F16-F21)/F21)*100","v":0},"%"]
[null,null,"(ln 2-ln 5)/ln 5"]
[]
[]
[]
[null,"1/","DEU Exhibit 1.1, page 2, line 16, column E."]
[]
[null,"2/","Actual March 2021 SNG Balance",null,{"$f":"'Other Inputs'!D141","v":-8627117}]
[null,null,"Expected March 2021 SNG Balance",null,{"$f":"'Other Inputs'!E141","v":-14000000}]
[null,null,null,null,{"$f":"'Other Inputs'!F141","v":5372883}]
[null,"2/","Spring Pass Through SNG Amortization From Docket No. 21-057-11",null,{"$f":"'Other Inputs'!F141","v":5372883}]
[null,null,"Amortization will be adjusted in the 2022 Spring Pass Through"]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 10/26/21"}]

{"sheet":"Ut 1.5 p3","index":35,"n_rows":57,"n_cols":9,"rows_kept":57,"cut":false,"hidden":false,"merged":[[6,1,6,8]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[null,"SUPPLIER NON-GAS RATE CALCULATION"]
[]
[null,"SNG","(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,"GS","FS","IS 1/","TSF","TBF ","NGV","Total"]
[1,"Allocated SNG Costs",{"$f":"+'Ut 1.4 p4'!C26","v":83518535.28271769},{"$f":"+'Ut 1.4 p4'!D26","v":2086971.3227163085},{"$f":"+'Ut 1.4 p4'!E26","v":0},{"$f":"+'Ut 1.4 p4'!F26","v":437981.39371459582},{"$f":"+'Ut 1.4 p4'!G26","v":59140.591208726619},{"$f":"+'Ut 1.4 p4'!H26","v":197290.37157503606},{"$f":"SUM(C11:H11)","v":86299918.961932361}]
[{"$f":"+A11+1","v":2},"IS SNG Revenue",{"$f":"-$E$12*'Ut 1.4 p4'!C29","v":-45333.169902638969},{"$f":"-$E$12*'Ut 1.4 p4'!D29","v":-1132.7907659584021},{"$f":"$E$17*E23","v":46842.881949999995},{"$f":"-$E$12*'Ut 1.4 p4'!F29","v":-237.73267656391664},{"$f":"-$E$12*'Ut 1.4 p4'!G29","v":-32.101023567190126},{"$f":"-$E$12*'Ut 1.4 p4'!H29","v":-107.08758127151452},{"$f":"SUM(C12:H12)","v":3.737454790098127E-12}]
[3,"SNG Costs to Recover",{"$f":"+C11+C12","v":83473202.112815052},2085838.5319503502,46842.881949999995,437743.66103803192,59108.490185159426,197183.28399376455,{"$f":"SUM(C13:H13)","v":86299918.961932361}]
[4,"Summer/Winter Differential",{"$f":"'Ut 1.5 p4'!C40","v":0.51615},{"$f":"'Ut 1.5 p5'!C41","v":2.2700000000000001E-2},null,0,0,0]
[5,"Summer Forecast Throughput 2021-22",{"$f":"SUM('RevRun Fcst'!$K$21:$Q$21)","v":31002666},{"$f":"SUM('RevRun Fcst'!$J$48:$Q$48)","v":1424278},{"$f":"SUM('RevRun Fcst'!$K$102:$Q$102)","v":98842},{"$f":"SUM('RevRun Fcst'!$K$165:$Q$165)","v":28113925},{"$f":"SUM('RevRun Fcst'!$K$129:$Q$129)","v":2233309},{"$f":"SUM('RevRun Fcst'!$K$66:$Q$66)","v":114493}]
[6,"Winter Forecast Throughput 2021-22",{"$f":"SUM('RevRun Fcst'!$H$21:$J$21)+SUM('RevRun Fcst'!$R$21:$S$21)","v":80662138},{"$f":"SUM('RevRun Fcst'!$H$48:$J$48)+SUM('RevRun Fcst'!$R$48:$S$48)","v":1213837},{"$f":"SUM('RevRun Fcst'!$H$102:$J$102)+SUM('RevRun Fcst'!$R$102:$S$102)","v":162777},{"$f":"SUM('RevRun Fcst'!$H$165:$J$165)+SUM('RevRun Fcst'!$R$165:$S$165)","v":26494809},{"$f":"SUM('RevRun Fcst'!$H$129:$J$129)+SUM('RevRun Fcst'!$R$129:$S$129)","v":1006264},{"$f":"SUM('RevRun Fcst'!$H$66:$J$66)+SUM('RevRun Fcst'!$R$66:$S$66)","v":87862}]
[7,"Total Forecast Throughput 2021-22",{"$f":"SUM(C15:C16)","v":111664804},2638115,261619,54608734,3239573,202355]
[8,"Forecast Demand Dth",0,0,null,{"$f":"+'Other Inputs'!D312","v":208680},{"$f":"+'Other Inputs'!D313","v":45000},0]
[]
[{"$f":"A18+1","v":9},"Summer Base Rate",{"$f":"ROUND(C21-C14,5)","v":0.37469000000000002},{"$f":"ROUND(D21-D14,5)","v":0.78020999999999996},null,0,0,0]
[{"$f":"A20+1","v":10},"Winter Base Rate",{"$f":"ROUND((C13+C14*C15)/C17,5)","v":0.89083999999999997},{"$f":"ROUND((D13+D14*D15)/D17,5)","v":0.80291000000000001},null,0,0,0]
[]
[{"$f":"A21+1","v":11},"Year Round Base Rates",0,0,{"$f":"ROUND(C54,5)","v":0.17904999999999999},0,0,{"$f":"ROUND(H13/H17,5)","v":0.97443999999999997}]
[]
[{"$f":"A23+1","v":12},"Annual Demand Rate",0,0,null,{"$f":"ROUND(F13/F18,5)","v":2.09768},{"$f":"ROUND(G13/G18,5)","v":1.31352},0]
[{"$f":"A25+1","v":13},"Monthly Demand Rate",0,0,null,{"$f":"ROUND(F25/12,5)","v":0.17480999999999999},{"$f":"ROUND(G25/12,5)","v":0.10946},0]
[]
[{"$f":"A26+1","v":14},"Revenue Collected With Rate",{"$f":"C20*C15+C16*C21","v":83473447.939459994},{"$f":"D20*D15+D16*D21","v":2085837.8040499999},{"$f":"+E17*E23","v":46842.881949999995},{"$f":"F25*F18","v":437743.86239999998},{"$f":"G25*G18","v":59108.4},{"$f":"H23*H17","v":197182.80619999999},{"$f":"SUM(C28:H28)","v":86300163.694059998}]
[]
[{"$f":"+A28+1","v":15},"Amortization of Balance",{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!C29","v":5199718.8850589199},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!D29","v":129931.20823504067},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!E29","v":0},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!F29","v":27267.960537060131},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!G29","v":3681.9904460800412},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!H29","v":12282.955722899087}]
[{"$f":"+A30+1","v":16},"Summer/Winter Differential",{"$f":"+'Ut 1.5 p4'!C46","v":3.2149999999999998E-2},{"$f":"+'Ut 1.5 p5'!C47","v":1.41E-3}]
[]
[{"$f":"+A31+1","v":17},"Summer Amortization Rate",2.3560000000000001E-2,4.2979999999999997E-2]
[{"$f":"+A33+1","v":18},"Winter Amortization Rate",5.6180000000000001E-2,5.3190000000000001E-2]
[{"$f":"+A34+1","v":19},"Annual Amortization Rate",null,null,null,0.11838,7.3760000000000006E-2,6.2100000000000002E-2]
[]
[{"$f":"+A35+1","v":20},"Amortization Collected With Rate",{"$f":"+C15*C33+C16*C34","v":5262021.7238000007},{"$f":"+D15*D33+D16*D34","v":125779.45847},0,{"$f":"+F35*F18","v":24703.538400000001},{"$f":"+G35*G18","v":3319.2000000000003},{"$f":"+H35*H17","v":12566.245500000001},{"$f":"SUM(C37:H37)","v":5428390.166170001}]
[]
[{"$f":"+A37+1","v":21},"Summer Total Rate",{"$f":"+C20+C33","v":0.39825000000000005},{"$f":"+D20+D33","v":0.82318999999999998}]
[{"$f":"+A39+1","v":22},"Winter Total Rate",{"$f":"+C21+C34","v":0.94701999999999997},{"$f":"+D21+D34","v":0.85609999999999997}]
[{"$f":"+A40+1","v":23},"Annual Total Rate",null,null,{"$f":"+E23","v":0.17904999999999999},{"$f":"+F25+F35","v":2.2160600000000001},{"$f":"+G25+G35","v":1.3872800000000001},{"$f":"+H23+H35","v":1.03654}]
[{"$f":"+A41+1","v":24},"Monthly Total Rate",null,null,null,{"$f":"ROUND(F41/12,5)","v":0.18467},{"$f":"ROUND(G41/12,5)","v":0.11561}]
[]
[{"$f":"+A42+1","v":25},"Summer Total Collected",{"$f":"+C15*C39","v":12346811.734500002},{"$f":"+D15*D39","v":1172451.4068199999}]
[{"$f":"+A44+1","v":26},"Winter Total Collected",{"$f":"+C16*C40","v":76388657.928759992},{"$f":"+D16*D40","v":1039165.8557}]
[{"$f":"+A45+1","v":27},"Annual Total Collected",null,null,{"$f":"+E41*E17","v":46842.881949999995},{"$f":"+F41*F18","v":462447.4008},{"$f":"+G41*G18","v":62427.600000000006},{"$f":"+H41*H17","v":209749.05170000001}]
[null,null,{"$f":"SUM(C44:C46)","v":88735469.663259998},2211617.2625199999,46842.881949999995,462447.4008,62427.600000000006,209749.05170000001,{"$f":"SUM(C47:H47)","v":91728553.860229999}]
[]
[]
[]
["1/",{"$f":"\"Calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E272,\"0.000%\")","v":"Calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.542%"}]
[null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$48,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$49,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$272,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F48+'Other Inputs'!F49)/(1-('Other Inputs'!$E$272)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00120)  /  ( 1 -  0.00542 )  =  $0.17869"}]
[null,{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$283,\"0.00%\")","v":"IS Tariff rate has an adjustment for bad debt of  0.20%"}]
[null,{"$f":"\" = \"&TEXT((('Other Inputs'!$F$48+'Other Inputs'!$F$49)/(1-'Other Inputs'!$E$272)),\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$283,\"0.00000\")&\" )  =  \"","v":" = $0.17869  /  ( 1 -  0.00200 )  =  "},{"$f":"+(('Other Inputs'!$F$48+'Other Inputs'!$F$49)/(1-'Other Inputs'!$E$272))/(1-('Other Inputs'!$E$283))","v":0.17904658479419375}]
[]
["2/ ","Spring Pass Through SNG Amortization From Docket No. 20-057-07 (Lines 15-19)"]
[null,"Amortization will be adjusted in the 2021 Spring Pass Through"]

{"sheet":"Ut 1.5 p4","index":36,"n_rows":49,"n_cols":5,"rows_kept":49,"cut":false,"hidden":false,"merged":[[5,0,5,4]]}
[null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 4 of 6"]
[]
["GENERAL SERVICE SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract ","Allocated GS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H15","v":56279968.318714432},{"$f":"C10*D49","v":40654372.806312107},{"$f":"C10*$D$48","v":15625595.512402324}]
[{"$f":"A10+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H16","v":2406798.5554320356},{"$f":"C11","v":2406798.5554320356}]
[{"$f":"A11+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!H17","v":1997345.3311641107},{"$f":"C12*D49","v":1442801.4823365042},{"$f":"C12*$D$48","v":554543.84882760653}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!H18","v":-1323351.5087164866},{"$f":"C13*$D$49","v":-955935.60544464341},{"$f":"C13*$D$48","v":-367415.90327184316}]
[5,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H19","v":156526.56218627078},{"$f":"C14*$D$49","v":113068.45762908924},{"$f":"C14*$D$48","v":43458.104557181534}]
[6,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H20","v":1301373.5415009987},{"$f":"C15*$D$49","v":940059.6108519769},{"$f":"C15*$D$48","v":361313.9306490217}]
[7,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H21","v":1862191.5785782849},{"$f":"C16","v":1862191.5785782849}]
[8,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!H22","v":1400480.8262412469},{"$f":"C17","v":1400480.8262412469}]
[9,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!H23","v":100048.95523468459},{"$f":"C18","v":100048.95523468459}]
[10,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!H24","v":150873.03400097453},{"$f":"C19*$D$49","v":108984.57753138848},{"$f":"C19*$D$48","v":41888.456469586039}]
[11,"QPC Commodity",{"$f":"+'Ut 1.4 p3'!H25","v":270988.51804737945},{"$f":"C20*$D$49","v":195751.1449995758},75237.37304780366]
[12,"DEOTP Commodity",{"$f":"+'Ut 1.4 p3'!H26","v":4903.6914456045342},{"$f":"C21*$D$49","v":3542.228364944539},{"$f":"C21*$D$48","v":1361.4630806599951}]
[13,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!H27","v":93709.760127967122},{"$f":"C22*$D$49","v":67692.140518949745},26017.619609017376]
[14,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!H28","v":2743202.4065084779},{"$f":"C23*$D$49","v":1981578.4665302322},761623.93997824565]
[15,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H32","v":1280411.5614993034},{"$f":"C24","v":1280411.5614993034}]
[16,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H33","v":1078299.2154054821},{"$f":"C25","v":1078299.2154054821}]
[17,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!H37","v":6001422.5348172523},{"$f":"C26*$D$49","v":4335184.9048133288},1666237.6300039236]
[18,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!H38","v":0},0,0]
[19,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!H39","v":3609283.4984337357},2607200.4177053384,1002083.080728397]
[20,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!H40","v":3609497.4716091482},2607354.9832728691,1002142.4883362793]
[21,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H41","v":48342.844819899663},34920.915816727102,13421.929003172561]
[22,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H42","v":52862.302328533457},38185.589126381194,14676.713202152265]
[23,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H43","v":0},0,0]
[24,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H44","v":0},0,0]
[25,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H45","v":128426.42643308823},92770.056102839808,35656.370330248428]
[26,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H46","v":215512.85989753762},155677.77332802059,59835.086569517043]
[27,"Utah SNG Costs",{"$f":"SUM(C10:C35)","v":83469118.285709962},{"$f":"SUM(D10:D35)","v":62551440.642186671},{"$f":"SUM(E10:E35)","v":20917677.643523291}]
[]
[{"$f":"A36+1","v":28},"Winter SNG - Summer SNG",{"$f":"D36-E36","v":41633762.998663381}]
[{"$f":"A38+1","v":29},"Winter Dth",{"$f":"C49","v":80662138}]
[{"$f":"A39+1","v":30},"Seasonal Cost Differential ",{"$f":"ROUND(C38/C39,5)","v":0.51615}]
[]
[29,"SNG Amortization",{"$f":"+'Ut 1.5 p3'!C30","v":5199718.8850589199},{"$f":"+C42*D36/C36","v":3896649.6097575687},{"$f":"+C42*E36/C36","v":1303069.275301351}]
[]
[30,"Winter SNG - Summer SNG Amortization",{"$f":"+D42-E42","v":2593580.3344562175}]
[31,"Winter Dth",{"$f":"+C49","v":80662138}]
[{"$f":"+A45+1","v":32},"Seasonal Cost Differential",{"$f":"ROUND(C44/C45,5)","v":3.2149999999999998E-2}]
[]
[{"$f":"+A46+1","v":33},"2022 Forecast GS Summer Usage",{"$f":"+'Ut 1.5 p3'!C15","v":31002666},{"$f":"C48/(C48+C49)","v":0.27764044613377015}]
[{"$f":"A48+1","v":34},"2022 Forecast GS Winter Usage",{"$f":"+'Ut 1.5 p3'!C16","v":80662138},{"$f":"C49/(C49+C48)","v":0.72235955386622985}]

{"sheet":"Ut 1.5 p5","index":37,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[[6,0,6,4]]}
[null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 5 of 6"]
[]
[]
["FIRM SALES SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract","Allocated FS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I15","v":1424257.2627331689},{"$f":"C11*D51","v":655322.51741271385},{"$f":"C11*$D$50","v":768934.74532045517}]
[{"$f":"A11+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I16","v":60908.000215947475},{"$f":"C12","v":60908.000215947475}]
[{"$f":"A12+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!I17","v":50546.11221504063},{"$f":"C13*D51","v":23257.03815518591},{"$f":"C13*$D$50","v":27289.074059854724}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!I18","v":-33489.588813638584},{"$f":"C14*$D$51","v":-15409.071256097865},{"$f":"C14*$D$50","v":-18080.517557540719}]
[5,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I19","v":3961.1623756070999},{"$f":"C15*$D$51","v":1822.5913026990088},{"$f":"C15*$D$50","v":2138.5710729080915}]
[6,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I20","v":32933.400166738415},{"$f":"C16*$D$51","v":15153.160365713116},{"$f":"C16*$D$50","v":17780.239801025298}]
[7,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I21","v":47125.823976498825},{"$f":"C17","v":47125.823976498825}]
[8,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!I22","v":35441.47318628426},{"$f":"C18","v":35441.47318628426}]
[9,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!I23","v":2531.903541858997},{"$f":"C19","v":2531.903541858997}]
[10,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!I24","v":3818.0905363982392},{"$f":"C20*$D$51","v":1756.761764528851},{"$f":"C20*$D$50","v":2061.3287718693887}]
[11,"QPC Commodity",{"$f":"+'Ut 1.4 p3'!I25","v":6857.8106291850645},3155.3834009124362,3702.4272282726288]
[12,"DEOTP Commodity",{"$f":"+'Ut 1.4 p3'!I26","v":124.09598591196051},{"$f":"C22*$D$51","v":57.098458274721317},{"$f":"C22*$D$50","v":66.997527637239202}]
[13,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!I27","v":2371.4797722595627},1091.1540597435028,1280.3257125160601]
[14,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!I28","v":69421.253553151473},31941.778940340631,37479.474612810845]
[15,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I32","v":18258.14308701401},{"$f":"C25","v":18258.14308701401}]
[16,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I33","v":15376.104025829623},{"$f":"C26","v":15376.104025829623}]
[17,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!I37","v":151875.87852819925},69880.411113629918,81995.467414569328]
[18,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!I38","v":0},0,0]
[19,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!I39","v":91338.861578532073},42026.405111945707,49312.456466586373]
[20,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!I40","v":91344.276522040673},42028.896610149401,49315.379911891279]
[21,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I41","v":1223.3952841979392},562.90285358484141,660.49243061309778]
[22,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I42","v":1337.7675976973626},615.52730168554956,722.24029601181314]
[23,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I43","v":0},0,0]
[24,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I44","v":0},0,0]
[25,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I45","v":3250.0421737687834},1495.3940378190409,1754.6481359497427]
[26,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I46","v":5453.9077595641984},2509.4262506168716,2944.4815089473273]
[27,"Utah SNG Costs",{"$f":"SUM(C11:C36)","v":2086266.6566312562},{"$f":"SUM(D11:D36)","v":1056908.8239168786},{"$f":"SUM(E11:E36)","v":1029357.8327143779}]
[]
[{"$f":"A37+1","v":28},"Winter SNG - Summer SNG",{"$f":"D37-E37","v":27550.991202500649}]
[{"$f":"A39+1","v":29},"Winter Dth",{"$f":"C51","v":1213837}]
[{"$f":"A40+1","v":30},"Seasonal Cost Differential ",{"$f":"ROUND(C39/C40,5)","v":2.2700000000000001E-2}]
[]
[29,"SNG Amortization",{"$f":"+'Ut 1.5 p3'!D30","v":129931.20823504067},{"$f":"+C43*D37/C37","v":65823.532216892403},{"$f":"+C43*E37/C37","v":64107.67601814829}]
[]
[30,"Winter SNG - Summer SNG Amortization",{"$f":"+D43-E43","v":1715.8561987441135}]
[{"$f":"+A45+1","v":31},"Winter Dth",{"$f":"+C51","v":1213837}]
[{"$f":"+A46+1","v":32},"Seasonal Cost Differential",{"$f":"ROUND(C45/C46,5)","v":1.41E-3}]
[]
[]
[{"$f":"+A47+1","v":33},"2022 Forecast FS Summer Usage",{"$f":"+'Ut 1.5 p3'!D15","v":1424278},{"$f":"C50/(C50+C51)","v":0.53988472830032053}]
[{"$f":"+A50+1","v":34},"2022 Forecast FS Winter Usage",{"$f":"+'Ut 1.5 p3'!D16","v":1213837},{"$f":"C51/(C51+C50)","v":0.46011527169967953}]

{"sheet":"Ut 1.5 p6","index":38,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":false,"merged":[[6,2,6,6]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[null,null,"SUMMARY OF RATES"]
[]
[null,"COMMODITY",null,"(A)","(B)"]
[null,"Class","Description","Current","Proposed"]
[null,"GS, FS, IS"]
[1,null,"Base Gas Cost",{"$f":"+'Other Inputs'!F119","v":4.44217},{"$f":"+'Ut 1.5 p1'!F29","v":4.6196000000000002}]
[2,null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.50038000000000005},{"$f":"+'Ut 1.5 p1'!F30","v":0.57020000000000004}]
[3,null,"Commodity Rate",{"$f":"+D12+D13","v":4.9425499999999998},{"$f":"+E12+E13","v":5.1898}]
[]
[null,"NGV"]
[4,null,"Base Gas Cost",{"$f":"+'Other Inputs'!F119","v":4.44217},{"$f":"+'Ut 1.5 p1'!F29","v":4.6196000000000002}]
[5,null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.50038000000000005},{"$f":"+'Ut 1.5 p1'!F30","v":0.57020000000000004}]
[6,null,"RIN Credit",{"$f":"+'Other Inputs'!F130","v":-0.36647999999999997},{"$f":"'Ut 1.5 p1'!H54","v":-0.37839}]
[7,null,"Commodity Rate",{"$f":"+D17+D18+D19","v":4.5760699999999996},{"$f":"+E17+E18+E19","v":4.8114100000000004}]
[]
[]
[null,"SNG"]
[null,"Class","Description","Current","Proposed"]
[8,"GS","Base SNG Summer",{"$f":"+'Other Inputs'!E89","v":0.37354999999999999},{"$f":"ROUND('Ut 1.5 p3'!C20,5)","v":0.37469000000000002}]
[9,null,"SNG Amortization",{"$f":"+'Other Inputs'!F89","v":2.3560000000000001E-2},{"$f":"ROUND('Ut 1.5 p3'!C33,5)","v":2.3560000000000001E-2}]
[{"$f":"+A26+1","v":10},null,"SNG Summer Rate",{"$f":"+D25+D26","v":0.39711000000000002},{"$f":"+E25+E26","v":0.39825000000000005}]
[]
[{"$f":"+A27+1","v":11},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E88","v":0.88317000000000001},{"$f":"ROUND('Ut 1.5 p3'!C21,5)","v":0.89083999999999997}]
[{"$f":"+A29+1","v":12},null,"SNG Amortization",{"$f":"+'Other Inputs'!F88","v":5.6180000000000001E-2},{"$f":"ROUND('Ut 1.5 p3'!C34,5)","v":5.6180000000000001E-2}]
[{"$f":"+A30+1","v":13},null,"SNG Winter Rate",{"$f":"+D29+D30","v":0.93935000000000002},{"$f":"+E29+E30","v":0.94701999999999997}]
[]
[{"$f":"+A31+1","v":14},"FS","Base SNG Summer",{"$f":"+'Other Inputs'!E92","v":0.75993999999999995},{"$f":"ROUND('Ut 1.5 p3'!D20,5)","v":0.78020999999999996}]
[{"$f":"+A33+1","v":15},null,"SNG Amortization",{"$f":"+'Other Inputs'!F92","v":4.2979999999999997E-2},{"$f":"ROUND('Ut 1.5 p3'!D33,5)","v":4.2979999999999997E-2}]
[{"$f":"+A34+1","v":16},null,"SNG Summer Rate",{"$f":"+D33+D34","v":0.80291999999999997},{"$f":"+E33+E34","v":0.82318999999999998}]
[]
[{"$f":"+A35+1","v":17},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E91","v":0.93437000000000003},{"$f":"ROUND('Ut 1.5 p3'!D21,5)","v":0.80291000000000001}]
[{"$f":"+A37+1","v":18},null,"SNG Amortization",{"$f":"+'Other Inputs'!F91","v":5.3190000000000001E-2},{"$f":"ROUND('Ut 1.5 p3'!D34,5)","v":5.3190000000000001E-2}]
[{"$f":"+A38+1","v":19},null,"SNG Winter Rate",{"$f":"+D37+D38","v":0.98755999999999999},{"$f":"+E37+E38","v":0.85609999999999997}]
[]
[{"$f":"+A39+1","v":20},"IS","SNG Rate",{"$f":"+'Other Inputs'!E96","v":0.17963000000000001},{"$f":"ROUND('Ut 1.5 p3'!E23,5)","v":0.17904999999999999}]
[]
[{"$f":"+A41+1","v":21},"TSF","Base SNG Annual Demand",{"$f":"+'Other Inputs'!G316","v":1.8896200000000001},{"$f":"ROUND('Ut 1.5 p3'!F25,5)","v":2.09768}]
[{"$f":"+A43+1","v":22},null,"SNG Amortization",{"$f":"+'Other Inputs'!G317","v":0.11838},{"$f":"ROUND('Ut 1.5 p3'!F35,5)","v":0.11838}]
[{"$f":"+A44+1","v":23},null,"SNG Adder Annual",{"$f":"+D43+D44","v":2.008},{"$f":"+E43+E44","v":2.2160600000000001}]
[{"$f":"+A45+1","v":24},null,"SNG Adder Monthly",{"$f":"+ROUND(D45/12,5)","v":0.16733000000000001},{"$f":"+ROUND(E45/12,5)","v":0.18467}]
[]
[{"$f":"+A46+1","v":25},"TBF","Base SNG Annual Demand",{"$f":"'Other Inputs'!G321","v":1.1832400000000001},{"$f":"ROUND('Ut 1.5 p3'!G25,5)","v":1.31352}]
[{"$f":"+A48+1","v":26},null,"SNG Amortization",{"$f":"'Other Inputs'!G322","v":7.3760000000000006E-2},{"$f":"ROUND('Ut 1.5 p3'!G35,5)","v":7.3760000000000006E-2}]
[{"$f":"+A49+1","v":27},null,"SNG Adder Annual",{"$f":"+D48+D49","v":1.2570000000000001},{"$f":"+E48+E49","v":1.3872800000000001}]
[{"$f":"+A50+1","v":28},null,"SNG Adder Monthly",{"$f":"+ROUND(D50/12,5)","v":0.10475},{"$f":"+ROUND(E50/12,5)","v":0.11561}]
[]
[{"$f":"+A51+1","v":29},"NGV","Base SNG",{"$f":"+'Other Inputs'!E94","v":0.96426999999999996},{"$f":"ROUND('Ut 1.5 p3'!H23,5)","v":0.97443999999999997}]
[{"$f":"+A53+1","v":30},null,"SNG Amortization",{"$f":"+'Other Inputs'!F94","v":6.2100000000000002E-2},{"$f":"ROUND('Ut 1.5 p3'!H35,5)","v":6.2100000000000002E-2}]
[{"$f":"+A54+1","v":31},null,"SNG Rate",{"$f":"+D53+D54","v":1.02637},{"$f":"+E53+E54","v":1.03654}]

{"sheet":"Ut 1.6","index":39,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J100","v":"2021-12-01"},null,{"$f":"'Control Panel'!F5","v":"21-057-28"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G119","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":140.54},null,{"$f":"ROUND((+E16*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":144.33000000000001},null,{"$f":"H16-F16","v":3.7900000000000205}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G120","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":118.99},null,{"$f":"ROUND((+E17*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":122.17},null,3.1800000000000068]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G121","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":97.44},null,{"$f":"ROUND((+E18*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":100.01},null,2.5700000000000074]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G122","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":70.599999999999994},null,{"$f":"ROUND((+E19*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":72.66},null,2.0600000000000023]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G123","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":40.6},null,{"$f":"ROUND((+E20*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":41.69},null,1.0899999999999963]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G124","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":30.6},null,{"$f":"ROUND((+E21*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":31.37},null,0.76999999999999957]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G125","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.14},null,{"$f":"ROUND((+E22*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":22.63},null,0.48999999999999844]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G126","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":20.6},null,{"$f":"ROUND((+E23*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":21.04},null,0.43999999999999773]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G127","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.14},null,{"$f":"ROUND((+E24*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":22.63},null,0.48999999999999844]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G128","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":30.6},null,{"$f":"ROUND((+E25*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":31.37},null,0.76999999999999957]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G129","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":63.32},null,{"$f":"ROUND((+E26*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":64.92},null,1.6000000000000014]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G130","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":110.01},null,{"$f":"ROUND((+E27*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":112.94},null,2.9299999999999926]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":767.58},null,{"$f":"SUM(H16:H27)","v":787.75999999999976},null,{"$f":"H30-F30","v":20.179999999999723}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":2.63},"%"]

{"sheet":"Ut 1.7 Tot","index":40,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[4,0,4,12],[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8],[14,5,14,6],[14,7,14,8],[7,1,7,9],[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
["NOT USED"]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J100","v":"2021-12-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G119","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":140.54},null,{"$f":"'CET & DSM'!D107","v":{"$error":"#REF!"}},null,{"$f":"H17-F17","v":{"$error":"#REF!"}}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G120","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":118.99},null,{"$f":"'CET & DSM'!D108","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G121","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":97.44},null,{"$f":"'CET & DSM'!D109","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G122","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":70.599999999999994},null,{"$f":"'CET & DSM'!D110","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G123","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":40.6},null,{"$f":"'CET & DSM'!D111","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G124","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":30.6},null,{"$f":"'CET & DSM'!D112","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G125","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.14},null,{"$f":"'CET & DSM'!D113","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G126","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":20.6},null,{"$f":"'CET & DSM'!D114","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G127","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.14},null,{"$f":"'CET & DSM'!D115","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G128","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":30.6},null,{"$f":"'CET & DSM'!D116","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G129","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":63.32},null,{"$f":"'CET & DSM'!D117","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G130","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":110.01},null,{"$f":"'CET & DSM'!D118","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":767.58},null,{"$f":"SUM(H17:H28)","v":{"$error":"#REF!"}},null,{"$f":"H31-F31","v":{"$error":"#REF!"}}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":{"$error":"#REF!"}},"%"]

{"sheet":"Ut 1.7 p1","index":41,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,39,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[38,0,38,4],[36,0,36,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null," DEU Exhibit 1.7"]
[null,null,null,null,null,"Page 1 of 17"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 500"]
["Affecting GS, FS, NGV, IS, TBF, and TSF Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
["Tariff Section 2.02, 2.03, 2.04, 4.02, 5,02, and 5.04"]
[]
["Date Issued: December 1, 2021"]
["To Become Effective January 1, 2022"]

{"sheet":"LEG - PR","index":42,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":true,"merged":[[6,0,6,11],[1,0,1,11],[2,0,2,11],[5,0,5,11]]}
[]
["LEGISLATIVE TARIFF"]
["SHEETS"]
[]
[]
["PROPOSED TARIFF"]
["SHEETS"]

{"sheet":"Ut 1.6 Source","index":43,"n_rows":87,"n_cols":9,"rows_kept":87,"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"]
[null,null,null,null,null,null,"Current Rates Effective","2021-12-01"]
["UTAH RATE CLASSES",null,"Rates per Dth Used Each Month"]
[null,null,"All Season Rates or Summer Rates:  Apr. 1 - Oct. 31",null,null,"Winter Rates:  Nov. 1 - Mar. 31"]
["UT GS",null,"First 45 Dth","All Over 45 Dth",null,"First 45 Dth","All Over 45 Dth"]
[null,"Distribution Non-Gas Cost",1.94617,0.74377000000000004,null,2.6480100000000002,1.4456100000000001]
[null,"CET Amortization",2.274E-2,8.8800000000000007E-3,null,3.083E-2,1.6969999999999999E-2]
[null,"DSM Amortization",0.27766999999999997,0.27766999999999997,null,0.27766999999999997,0.27766999999999997]
[null,"Energy Assistance",1.308E-2,1.308E-2,null,1.308E-2,1.308E-2]
[null,"Infrastructure Rate Adjustment",8.3089999999999997E-2,3.175E-2,null,0.11305,6.1719999999999997E-2]
[null,"Tax Reform Surcredit 3",7.28E-3,3.2699999999999999E-3,null,9.6200000000000001E-3,5.6100000000000004E-3]
[null,"STEP Surcharge",3.46E-3,1.32E-3,null,4.7099999999999998E-3,2.5699999999999998E-3]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E27","v":0.39825000000000005},{"$f":"C13","v":0.39825000000000005},null,{"$f":"+'Ut 1.5 p6'!E31","v":0.94701999999999997},{"$f":"F13","v":0.94701999999999997},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$31)","v":5.1898},{"$f":"C14","v":5.1898},null,{"$f":"D14","v":5.1898},{"$f":"F14","v":5.1898}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C15)","v":7.9415399999999998},{"$f":"SUM(D6:D15)","v":6.6677900000000001},null,{"$f":"SUM(F6:F15)","v":9.2337899999999991},{"$f":"SUM(G6:G15)","v":7.9600499999999998}]
[]
[null,"BSF Category 1",6.75]
[null,"BSF Category 2",18.25]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]
[]
[]
["UT FS",null,"First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth","First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth"]
[null,"Distribution Non-Gas Cost",1.0381100000000001,0.54066999999999998,1.703E-2,1.56992,1.07247,0.54883000000000004]
[null,"Energy Assistance",1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2]
[null,"Infrastructure Rate Adjustment",3.9239999999999997E-2,2.044E-2,6.4000000000000005E-4,5.935E-2,4.054E-2,2.0750000000000001E-2]
[null,"Tax Reform Surcredit 3",3.13E-3,1.6800000000000001E-3,1.4999999999999999E-4,4.6699999999999997E-3,3.2299999999999998E-3,1.6999999999999999E-3]
[null,"STEP Surcharge",1.6199999999999999E-3,8.4999999999999995E-4,3.0000000000000001E-5,2.4599999999999999E-3,1.6800000000000001E-3,8.5999999999999998E-4]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E35","v":0.82318999999999998},{"$f":"C30","v":0.82318999999999998},{"$f":"D30","v":0.82318999999999998},{"$f":"+'Ut 1.5 p6'!E39","v":0.85609999999999997},{"$f":"F30","v":0.85609999999999997},{"$f":"G30","v":0.85609999999999997}]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$31)","v":5.1898},{"$f":"C31","v":5.1898},{"$f":"D31","v":5.1898},{"$f":"E31","v":5.1898},{"$f":"F31","v":5.1898},{"$f":"G31","v":5.1898}]
[]
[null,"Total Rate",{"$f":"SUM(C25:C32)","v":7.1059299999999999},{"$f":"SUM(D25:D32)","v":6.5874699999999997},{"$f":"SUM(E25:E32)","v":6.0416799999999995},7.6931399999999996,7.1746599999999994,6.6288800000000005]
[]
[null,"Minimum Monthly DNG Charge:",182,null,null,275]
[]
[null,"BSF Category 1",{"$f":"C18","v":6.75}]
[null,"BSF Category 2",{"$f":"C19","v":18.25}]
[null,"BSF Category 3",{"$f":"C20","v":63.5}]
[null,"BSF Category 4",{"$f":"C21","v":420.25}]
[]
[]
["UT Future Rate Class"]
[null,null,"First 10,000 Dth","All Over 10,000 Dth"]
[null,"Distribution Non-Gas Cost"]
[null,"Supplier Non-Gas Cost"]
[null,"Commodity Cost"]
[]
[null,"Total Rate",{"$f":"SUM(C45:C48)","v":0},{"$f":"SUM(D45:D48)","v":0}]
[]
[null,"Minimum Yearly Distribution Non-Gas Charge",null,{"$f":"ROUND(((10000*C45))*12,-2)","v":0}]
[]
[]
[null,"BSF Category 1",{"$f":"C18","v":6.75}]
[null,"BSF Category 2",{"$f":"C19","v":18.25}]
[null,"BSF Category 3",{"$f":"C20","v":63.5}]
[null,"BSF Category 4",{"$f":"C21","v":420.25}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",8.1191399999999998]
[null,"Energy Assistance",2.1129999999999999E-2]
[null,"Infrastructure Rate Adjustment",0.41444999999999999]
[null,"Tax Reform Surcredit 3",2.7640000000000001E-2]
[null,"STEP Surcharge",1.374E-2]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E55","v":1.03654}]
[null,"Commodity Cost",{"$f":"'Ut 1.5 p6'!E20","v":4.8114100000000004}]
[]
[null,"Total Rate",{"$f":"SUM(C62:C69)","v":14.444050000000001},{"$f":"C70/8+0.35","v":2.1555062500000002}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.91912000000000005,0.13879,8.1689999999999999E-2]
[null,"Energy Assistance",9.3900000000000008E-3,9.3900000000000008E-3,9.3900000000000008E-3]
[null,"Infrastructure Rate Adjustment",2.877E-2,4.3400000000000001E-3,2.5600000000000002E-3]
[null,"Tax Reform Surcredit 3",3.5300000000000002E-3,5.5999999999999995E-4,3.4000000000000002E-4]
[null,"STEP Surcharge",1.1999999999999999E-3,1.8000000000000001E-4,1.1E-4]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E41","v":0.17904999999999999},{"$f":"C79","v":0.17904999999999999},{"$f":"D79","v":0.17904999999999999}]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$31)","v":5.1898},{"$f":"('Ut 1.5 p1'!$F$31)","v":5.1898},{"$f":"('Ut 1.5 p1'!$F$31)","v":5.1898}]
[]
[null,"Total Rate",{"$f":"SUM(C74:C80)","v":6.3308599999999995},{"$f":"SUM(D74:D80)","v":5.5221099999999996},{"$f":"SUM(E74:E80)","v":5.4629399999999997}]
[]
[null,"BSF Category 1",{"$f":"C18","v":6.75}]
[null,"BSF Category 2",{"$f":"C19","v":18.25}]
[null,"BSF Category 3",{"$f":"C20","v":63.5}]
[null,"BSF Category 4",{"$f":"C21","v":420.25}]

{"sheet":"Ut 1.11","index":44,"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'!F33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null," Exhibit 1.11"]
[null,null,null,null,null,"Page 1 of 7"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED RATE SCHEDULES"]
["P.S.C. Utah Tariff"]

{"sheet":"Ut 1.8 p1","index":45,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,39,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[30,0,30,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[38,0,38,4],[31,0,31,4],[36,0,36,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 21-057-28"}]
[null,null,null,null,null," DEU Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 17"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED COMBINED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 500"]
["Affecting All Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
[]
[]
["Date Issued: December 1, 2021"]
["To Become Effective January 1, 2022"]

{"sheet":"Ut Storage","index":46,"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!P3","v":"2021-10-31"},null,null,{"$f":"-1*'Other Inputs'!D251","v":13372878},null,null,null,{"$f":"M8/E8","v":3.7118980940377959},null,null,null,{"$f":"'Other Inputs'!E251","v":49638760.35999997}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Nov21"},{"$f":"'Monthly Inputs'!E29","v":480186},{"$f":"-'Monthly Inputs'!E37","v":-842361},{"$f":"E8+C9+D9","v":13010703},{"$f":"F21","v":0.46747762580300195},{"$f":"'Other Inputs'!F116","v":4.0090700000000004},{"$f":"'Monthly Inputs'!E79","v":5.82},{"$f":"M9/E9","v":3.7584574780022733}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":2388171.8148084111},{"$f":"D9*I8","v":-3126758.190391772},{"$f":"M8+L9+K9","v":48900173.984416611}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Dec21"},{"$f":"'Monthly Inputs'!F29","v":140188},{"$f":"-'Monthly Inputs'!F37","v":-3754649},{"$f":"E9+C10+D10","v":9396242},{"$f":"F22","v":0.29081623854853389},{"$f":"G9","v":4.0090700000000004},{"$f":"'Monthly Inputs'!F79","v":5.86},3.781780693419821,null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":746041.21320759249},{"$f":"D10*I9","v":-14111688.611323757},{"$f":"M9+L10+K10","v":35534526.586300448}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Jan22"},{"$f":"'Monthly Inputs'!G29","v":0},{"$f":"-'Monthly Inputs'!G37","v":-4786048},{"$f":"E10+C11+D11","v":4610194},{"$f":"Calculations!D177","v":0.3116150894477428},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!D197","v":6.6014400000000002},3.781780693419821,null,0,{"$f":"D11*I10","v":-18099783.924180549},{"$f":"M10+L11+K11","v":17434742.662119899}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Feb22"},{"$f":"'Monthly Inputs'!H29","v":0},{"$f":"-'Monthly Inputs'!H37","v":-3153731},{"$f":"E11+C12+D12","v":1456463},{"$f":"Calculations!E177","v":0.31101563165461449},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!E197","v":6.0020499999999997},3.781780693419821,null,0,{"$f":"D12*I11","v":-11926719.008039586},{"$f":"M11+L12+K12","v":5508023.6540803127}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Mar22"},{"$f":"'Monthly Inputs'!I29","v":325000},{"$f":"-'Monthly Inputs'!I37","v":-1599106.0000000002},{"$f":"E12+C13+D13","v":182356.99999999977},{"$f":"Calculations!F177","v":0.39824738704407359},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!F197","v":4.4949700000000004},4.7863444589216257,null,1412267.959947054,{"$f":"D13*I12","v":-6047468.197531797},872823.41649556975]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Apr22"},{"$f":"'Monthly Inputs'!J29","v":945000},{"$f":"-'Monthly Inputs'!J37","v":0},1127356.9999999998,{"$f":"Calculations!G177","v":0.43681525877974781},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!G197","v":3.7022900000000001},{"$f":"M14/E14","v":4.0304070264796765},null,3670884.1576554775,{"$f":"D14*I13","v":0},4543707.5741510475]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"May22"},{"$f":"'Monthly Inputs'!K29","v":2418000.9999999995},{"$f":"-'Monthly Inputs'!K37","v":0},3545357.9999999991,{"$f":"Calculations!H177","v":0.57868413674076891},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!H197","v":3.4222299999999999},3.8908126382267278,null,9250616.1392871831,0,13794323.713438231]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Jun22"},{"$f":"'Monthly Inputs'!L29","v":2166181},{"$f":"-'Monthly Inputs'!L37","v":0},{"$f":"E15+C16+D16","v":5711538.9999999991},{"$f":"Calculations!I177","v":0.82245697706340315},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!I197","v":3.2257099999999999},{"$f":"M16/E16","v":3.9173614269509818},null,8579838.8536879495,0,22374162.567126181]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Jul22"},{"$f":"'Monthly Inputs'!M29","v":1976476},{"$f":"-'Monthly Inputs'!M37","v":0},7688014.9999999991,{"$f":"Calculations!J177","v":0.96987574802295118},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!J197","v":3.35},{"$f":"M17/E17","v":3.9633687856886572},null,8096276.1077799965,0,30470438.674906179]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Aug22"},{"$f":"'Monthly Inputs'!N29","v":2051859},{"$f":"-'Monthly Inputs'!N37","v":0},9739874,{"$f":"Calculations!K177","v":0.95218956786143727},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!K197","v":3.5547},3.990571533879526,null,8397225.2530671358,{"$f":"D18*I17","v":0},38867663.927973315]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Sep22"},{"$f":"'Monthly Inputs'!O29","v":1995132},{"$f":"-'Monthly Inputs'!O37","v":0},11735006,{"$f":"Calculations!L177","v":0.84409266468285449},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!L197","v":3.54},3.9971306932540114,null,8038688.7401466658,0,{"$f":"M18+L19+K19","v":46906352.668119982}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Oct22"},{"$f":"'Monthly Inputs'!P29","v":2037654},{"$f":"-'Monthly Inputs'!P37","v":0},13772660,{"$f":"Calculations!M177","v":0.47006222135484416},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!M197","v":3.4916299999999998},3.9660076657454488,null,7716122.4695857279,0,{"$f":"M19+L20+K20","v":54622475.137705714}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Nov22"},{"$f":"'Monthly Inputs'!Q29","v":10996},{"$f":"-'Monthly Inputs'!Q37","v":-2087659.0000000005},11695997,{"$f":"Calculations!N177","v":0.46747762580300195},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!N197","v":3.7972999999999999},3.9659906616320995,null,43411.340233817566,-8279671.59746248,{"$f":"M20+L21+K21","v":46386214.880477048}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Dec22"},{"$f":"'Monthly Inputs'!R29","v":399441},{"$f":"-'Monthly Inputs'!R37","v":-2672247},9423191,{"$f":"Calculations!O177","v":0.29081623854853389},{"$f":"'Ut 1.2 p3'!$G$50","v":4.1194995559885603},{"$f":"Calculations!O197","v":4.7638499999999997},3.9918680372107338,null,1828026.7285291969,-10598106.647574393,{"$f":"M21+L22+K22","v":37616134.961431853}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":14325740},{"$f":"SUM(D11:D22)","v":-14298791},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":57033357.749920204},{"$f":"SUM(L11:L22)","v":-54951749.374788813},{"$f":"L26+K26","v":2081608.375131391}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":3.9811805707712273},{"$f":"L26/D26","v":3.8431045935833885}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":47,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["MLPX Gathered",7624851,"Adjusted test year->",-2.9908713129048095E-2,7396801.5187892644,null,null,"MLPX Gathered",5905557,"Adjusted test year->",0.31220011422939853,7749272.5699882247]
["Birch Creek",1467843,"Adjusted test year->",-2.9908713129048095E-2,1423941.7047945186,null,null,"Birch Creek",0]
["Other",13852905,null,null,null,null,null,"Other",5044527]
["Wexpro",0,null,null,null,null,null,"Wexpro",582849]
["MLPX-Acquired",20474291,null,null,null,null,null,"MLPX-Acquired",0]
[]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S110","v":164169481.37937552},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S112","v":37918170.217263699}]
[]
[]
["\\/",null,"2021-10-31",null,null,null,null,null,null,"2021-10-31"]
["\\/","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",3908627.9883355997,5.56,{"$f":"C14+0.1","v":5.6599999999999993},{"$f":"B14*D14","v":22122834.413979489},null,null,"January",1409483,5.56,{"$f":"J14+0.1","v":5.6599999999999993},{"$f":"I14*K14","v":7977673.7799999993}]
["February",3490498.9895263007,5.04,5.14,17941164.806165185,null,null,"February",1243915.0000000002,5.04,5.14,6393723.1000000006]
["March",3812259.9884719993,4.45,4.55,17345782.947547596,null,null,"March",1343696,4.45,4.55,6113816.7999999998]
["April",3443894.988909001,3.65,3.75,12914606.208408754,null,null,"April",1270473,3.65,3.75,4764273.75]
["May",3515208.9886062997,3.42,3.52,12373535.639894174,null,null,"May",1279707,3.42,3.52,4504568.6399999997]
["June",3360101.9856287618,3.22,3.3200000000000003,11155538.59228749,null,null,"June",1210752,3.22,3.3200000000000003,4019696.64]
["July",3424343.2859343756,3.33,3.43,11745497.470754908,null,null,"July",1185490,3.33,3.43,4066230.7]
["August",3384602.3919592961,3.55,3.65,12353798.730651431,null,null,"August",1160095,3.55,3.65,{"$f":"I21*K21","v":4234346.75}]
["September",3246630.991747471,3.54,3.64,11817736.809960796,null,null,"September",1097892,3.54,3.64,{"$f":"I22*K22","v":3996326.8800000004}]
["October",3311505.5887503498,3.49,3.5900000000000003,11888305.063613757,null,null,"October",1110111,3.49,3.5900000000000003,{"$f":"I23*K23","v":3985298.49}]
["November",3618915.9866280481,3.79,3.89,14077583.187983107,null,null,"November",1401078,3.79,{"$f":"J24+0.1","v":3.89},{"$f":"I24*K24","v":5450193.4199999999}]
["December",3604665.7913976787,4.1399999999999997,4.2399999999999993,15283782.955526154,null,null,"December",1420823.9999999998,4.1399999999999997,{"$f":"J25+0.1","v":4.2399999999999993},{"$f":"I25*K25","v":6024293.7599999979}]
[]
[null,{"$f":"SUM(B14:B25)","v":42121256.965895176},"CANYON CREEK",{"$f":"E27/B27","v":4.0601866882853184},{"$f":"SUM(E14:E25)","v":171020166.82677284},null,null,null,{"$f":"SUM(I14:I25)","v":15133516},"CANYON CREEK",{"$f":"L27/I27","v":4.0658392081522896},{"$f":"SUM(L14:L25)","v":61530442.710000008}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D27-0.2","v":3.8601866882853182},null,null,null,null,null,"All Others ->",{"$f":"K27-0.2","v":3.8658392081522894}]

{"sheet":"Expenses","index":48,"n_rows":22,"n_cols":16,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[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,"12 Months Ending"]
["FERC Acct","Description",null,"2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31",{"$f":"+O3","v":"2021-10-31"}]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[403,"Depreciation Expense","Production",0,0,0,0,0,0,0,0,0,0,0,0,814564]
[]
[404,"Amortization and Depletion","Production",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["483","Sales for Resale",null,70956.2,68278.080000000002,108760.56,43976.21,58465.11,-243301.46,75365.960000000006,74786.67,67778,69108.570000000007,97129.99,97138.4,{"$f":"SUM(D13:O13)","v":588442.28999999992}]
["490","Incidental Plant Prod Sales",null,324058.92,398999.99,392828.82,569686.21,170620.23,653866.38,682856.11,634958.11,1627073,359.4,902433.39,2189382.9300000002,{"$f":"SUM(D14:O14)","v":8547123.4900000002}]
["492","Incidental Gasoline_Oil Sales",null,77456.160000000003,81027.899999999994,127457.95,138811.4,173241.55,166979.59,212549.49,203206.68,176274,251590.28,158052.51,152048.32000000001,1918695.83]
[4951,"Overriding Royalty Revenue from Celsius",null,59951.56,342343.1,454451.08,401636.71,740806.43,1065587.95,358482.73,551110.84,937063,150108.45000000001,147551.81,1014606.72,{"$f":"SUM(D16:O16)","v":6223700.3799999999}]
[4952,"Oil Revenue Received from Wexpro",null,20243,22814,22185,19996,35003,27481,41794,37568,47511,4721,16848,115027,411191]
["758001","Gas Well Royalities - Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Other Operating Revenues"]
["491","Revenue fr Natural Gas Processed by Others",null,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Rate Base","index":49,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
[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,"13-Month Avg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Ended"]
["FERC Acct","Description",null,"2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31",{"$f":"+P4","v":"2021-10-31"}]
["101","Gas Plant in Service","Production",79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"((D5/2)+SUM(E5:O5)+(P5/2))/12","v":79968136}]
[]
["108","Accum Prov for Depreciation of Gas Plant in Service","Production",-71030895,-71094180,-71102647,-71145931,-71234109,-71303759,-71373554,-71443468,-71513383,-71572680,-71641946,-71711214,-71780483,{"$f":"((D7/2)+SUM(E7:O7)+(P7/2))/12","v":-71378546.666666672}]
[]
["111","Accum Prov for Amortization of Gas Plant in Service","Production",-6150277.6799999997,-6150278.0199999996,-6150278.3600000003,-6150278.7000000002,-6150279.04,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,{"$f":"((D9/2)+SUM(E9:O9)+(P9/2))/12","v":-6150277.538333334}]
[]
[1641,"Gas Stored Underground","Production",49932603.17999997,52970477.479999967,45826911.24999997,33652911.519999973,21131351.049999975,14010245.199999973,11574315.839999974,17495294.929999974,23415459.209999971,30738132.549999971,35307557.589999974,37462513.809999973,49638760.35999997,{"$f":"((D11/2)+SUM(E11:O11)+(P11/2))/12","v":31114237.683333308}]
[]
[255,"Deferred Investment Tax Credits","Production",0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"((D13/2)+SUM(E13:O13)+(P13/2))/12","v":0}]
[]
[282000,"Accum Deferred Income Taxes - Federal","Production",-29974877,-31061650,-32579975,-32506432,-32847926,-33351414,-33507390,-33963163,-31483079,-31080075,-24954142,-24655106,-25179711,{"$f":"((D15/2)+SUM(E15:O15)+(P15/2))/12","v":-30797303.833333332}]
[]
[282100,"Accum Deferred Income Taxes - State","Production",-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755,-700755,-700755,-700755,-700755,-700755,-700755,-700755.31,{"$f":"((D17/2)+SUM(E17:O17)+(P17/2))/12","v":-700755.12916666677}]
[]
["RATE BASE (W/O Working Cap. Cash)",null,"Production",{"$f":"+D5+D7+D9+D11+D13+D15+D17","v":22043934.189999972},23931750.149999965,15261391.57999997,3117650.5099999704,-9833582.300000025,-17527823.800000027,-20189524.160000026,-14794232.070000026,-6463898.7900000289,1202481.5499999709,11828573.589999974,14213297.809999973,25795670.049999971,{"$f":"((D19/2)+SUM(E19:O19)+(P19/2))/12","v":2055490.515833305}]
[]
[1641,"Gas Stored Underground  (DTH)","Total (DTH)",-13820904,-14802207,-13019750,-9615193,-6108724,-4127886,-3428469,-4974193,-6540716,-8397653,-9532438,-10062789,-13372878,{"$f":"((D21/2)+SUM(E21:O21)+(P21/2))/12","v":-8683909.083333334}]

{"sheet":"RevRun Fcst","index":50,"n_rows":419,"n_cols":20,"rows_kept":419,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"10/26/21"]
[]
[]
[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,"Jan22","Feb22","Mar22","Apr22","May22","Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","2022-12-31"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,1,2,3,4,5,6,7,8,9,10,11,12]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,58349406.270000003,50452480.399999991,40878025,24215996.380000003,17598962.059999999,13615093.359999999,12687118.66,12597861.199999999,13279437.169999998,20125658.57,37776330.25,53216275.240000002,354792644.55999994]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,19145400.539999999,16047582.049999999,12330628.58,3567010.4000000004,2054605.8399999999,1145300.5900000001,937804.26,915191.62,1064944.98,2626611.0299999998,11131159.419999998,17115208.75,88081448.059999987]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,100736785.47,84437085.920000002,64879702.230000004,44396079.75,25572239.68,14254754.08,11672192.630000001,11390749,13254624.15,32691587.539999999,58568490.950000003,90054585.599999994,551908877]
[19,null,null,"Total Revenue",null,null,7,178231592.28,150937148.37,118088355.81,72179086.530000001,45225807.579999998,29015148.030000001,25297115.550000001,24903801.82,27599006.299999997,55443857.140000001,107475980.62,160386069.59,994782969.62]
[20,null,null,"# of Customers",null,null,8,1116507,1117581,1120127,1122818,1124116,1126790,1127234,1128566,1131660,1131712,1135569,1139975,1126887.9166666667]
[21,null,null,"Total Dth",null,null,9,20381541,17083709,13126767,8982424,5173896,2884089,2361573,2304630,2681738,6614316,11849853,18220268,111664804]
[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,29,341531.97000000003,328115.06000000006,301090.84000000003,162872.97,155782.72,155290.78,132187.32,134826.46,145074.27000000002,171882.36,271811.89,302056.11,2602522.75]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,278155.16000000003,262957.59999999998,232521.97999999998,167362.25,150655.88999999998,132892.89000000001,102695.88,106097.85,119336.39,175491.82,187755.9,237346.22999999998,2153269.84]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,1392113.69,1316052.78,1163728.3400000001,1030235.01,927395.37000000011,818051.33000000007,632166.97,653108.55000000005,734601.32000000007,1080278.32,939682.56,1187872.7,11875286.939999999]
[46,null,null,"Total Revenue",null,null,34,2011800.82,1907125.44,1697341.1600000001,1360470.23,1233833.98,1106235,867050.16999999993,894032.8600000001,999011.9800000001,1427652.5,1399250.35,1727275.04,16631079.530000001]
[47,null,null,"# of Customers",null,null,35,449,449,449,449,449,449,439,439,439,439,439,439,444]
[48,null,null,"Total Dth",null,null,36,281659,266270,235451,208442,187635,165512,127903,132140,148628,218567,190121,240336,2402664]
[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,47,148076.59,149278.33000000002,143650.45000000001,136820.84,115663.41999999998,135581.06,154611.17000000001,134054.26,143155.98000000001,146724.13,137048.81000000003,164531.12,1709196.1600000001]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,17958.400000000001,18104.14,17421.599999999999,16593.32,14027.4,16496.849999999999,18812.34,16311.07,17418.53,17852.68,16675.43,20019.349999999999,207691.11]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,80067.5,80717.3,77674.210000000006,73981.320000000007,62541.15,73551.17,83874.789999999994,72722.899999999994,77660.479999999996,79596.160000000003,74347.41,89256.25,925990.64000000013]
[64,null,null,"Total Revenue",null,null,52,246102.49,248099.77000000002,238746.26,227395.48,192231.96999999997,225629.08000000002,257298.3,223088.23,238234.99,244172.97,228071.65000000002,273806.71999999997,2842877.91]
[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,54,17497,17639,16974,16167,13667,16073,18329,15892,16971,17394,16247,19505,202355]
[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,83,23321.97,21387.739999999998,18897.37,16280.339999999998,13048.05,12288.36,11075.279999999999,11075.279999999999,12030.4,13621.960000000001,17120.7,22326.010000000002,192473.46000000002]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,7034.13,6165.8,5078.8599999999997,3968.75,2634.27,2339.1400000000003,1846.96,1846.96,2234.2399999999998,2884.6800000000003,4344.17,6616.67,46994.63]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,193545.32,169653.03,139745.66,109200.7,72482.5,64361.89,50819.3,50819.3,61475.44,79372.41,119530.63,182058.83000000002,1293065.0100000002]
[91,null,null,"Total Revenue",null,null,88,223901.42,197206.57,163721.89000000001,129449.79,88164.82,78989.39,63741.54,63741.54,75740.08,95879.05,140995.5,211001.51,1532533.1]
[92,null,null,"# of Customers",null,null,89,20,20,20,20,20,20,20,20,20,20,20,20,20]
[93,null,null,"Total Dth",null,null,90,39159,34325,28274,22094,14665,13022,10282,10282,12438,16059,24184,36835,261619]
[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,110,173803.79999999996,167597.32999999999,172643.08999999997,161813.24,192933.18999999997,191281.06,295754.11999999994,416254.17999999993,274262.49999999994,197094.89999999997,252954.01,231649.58000000002,2728041]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,4713.76,4713.76,4713.76,4713.76,4713.76,4713.76,4713.76,4713.7599999999993,4713.76,4713.76,4713.76,4713.76,56565.120000000017]
[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,115,178517.55999999997,172311.09,177356.84999999998,166527,197646.94999999998,195994.82,300467.87999999995,420967.93999999994,278976.25999999995,201808.65999999997,257667.77000000002,236363.34000000003,2784606.1199999996]
[128,null,null,"# of Customers",null,null,116,6,6,6,6,6,6,6,6,6,6,6,6,6]
[129,null,null,"Total Dth",null,null,117,145836,134042,143154,122326,181504,179263,450941,736317,372765,190193,322859,260373,3239573]
[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,128,4598.5200000000004,4376.57,3191.72,1867.34,1445.46,1097.02,1032.56,1052.96,1115.79,1782.47,2912.65,4795.18,29268.240000000005]
[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,133,4598.5200000000004,4376.57,3191.72,1867.34,1445.46,1097.02,1032.56,1052.96,1115.79,1782.47,2912.65,4795.18,29268.240000000005]
[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,135,4814,4542,3090,1467,950,523,444,469,546,1363,2748,5055,26011]
[148,null,null,null,null,null,136]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,137,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[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,142,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[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,144,3445747,3817997,3700924,1984466,2867722,3277917,4223590,4152430,3191347,2857983,2670430,3384348,39574901]
[157,null,null,null,null,null,145]
[158,null,"TS","Distribution Non-Gas Rev",null,null,146,3570073.7199999997,3394869.33,3286482.4099999997,3117223.03,3009504.1199999996,2949103.76,3048474.54,3115256.98,3042116.71,3300229.8299999996,3415800.5500000003,3666013.1299999994,38915148.109999999]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,34324.400000000001,34324.400000000001,34324.400000000001,34324.400000000001,34324.400000000001,34324.400000000001,34918.42,34918.42,34918.42,34918.42,34918.42,34918.42,415456.91999999993]
[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,151,3604398.1199999996,3429193.73,3320806.8099999996,3151547.4299999997,3043828.5199999996,2983428.1599999997,3083392.96,3150175.4,3077035.13,3335148.2499999995,3450718.97,3700931.5499999993,39330605.029999994]
[164,null,null,"# of Customers",null,null,152,1152,1152,1152,1152,1152,1152,1199,1199,1199,1199,1199,1199,1175.5]
[165,null,null,"Total Dth",null,null,153,5698538,5121182,4764860,4209673,3857124,3682251,3835072,4054004,3814241,4661560,5042040,5868189,54608734]
[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,173,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,443302.68000000011]
[186,null,null,null,null,null,174]
[187,null,null,"Supplier Non-Gas Revenue",null,null,175,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188,null,null,null,null,null,176]
[189,null,null,"Commodity Revenue",null,null,177,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,"Total Revenue",null,null,178,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,36941.89,443302.68000000011]
[191,null,null,"# of Customers",null,null,179,1,1,1,1,1,1,1,1,1,1,1,1,1]
[192,null,null,"Total Dth",null,null,180,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,4300,51600]
[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,186,62834431.730000004,54741723.649999991,45027599.770000003,28036493.030000001,21310957.910000004,17283354.289999999,16553872.539999999,16634000.210000001,17120811.709999997,24180613.109999996,42097597.75,57831265.259999998,403652720.95999998]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,19487586.390000001,16373847.749999998,12624689.18,3793972.8800000004,2260961.5599999996,1336067.6300000001,1100791.6200000001,1079079.68,1243566.32,2862472.3899999997,11379567.099999998,17418823.18,90961425.679999992]
[200,null,null,"Commodity Revenue",null,null,188,102402511.98,86003509.030000001,66260850.440000005,45609496.780000001,26634658.699999999,15210718.470000001,12439053.690000001,12167399.75,14128361.390000001,33930834.43,59702051.550000004,91513773.379999995,566003219.59000003]
[201,null,null,"Total Utah Revenue",null,null,189,184724530.10000002,157119080.43000001,123913139.39000002,77439962.689999998,50206578.170000002,33830140.390000001,30093717.850000001,29880479.640000001,32492739.419999998,60973919.929999992,113179216.40000001,166763861.81999999,1060617366.23]
[202,null,null,"# of Customers",null,null,190,1118138,1119212,1121758,1124449,1125747,1128421,1128902,1130234,1133328,1133380,1137237,1141643,1128537.4166666667]
[203,null,null,"Sales Dth",null,null,191,20719856,17401943,13407466,9229127,5389863,3078696,2518087,2462944,2859775,6866336,12080405,18516944,114531442]
[204,null,null,"Transportation Dth",null,null,192,9299235,9082063,8616328,6322232,6911600,7144254,8514347,8947520,7383199,7715399,8042377,9522265,97500819]
[205,null,null,"Total Utah Dth",null,null,193,30019091,26484006,22023794,15551359,12301463,10222950,11032434,11410464,10242974,14581735,20122782,28039209,212032261]
[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,225,1840007.7000000002,1694581.08,1443864.3499999999,1141973.1400000001,871090.2,614306.47,501157.31,507092.81,581416.06999999995,903732.59000000008,1353514.32,1757474.6700000002,13210210.709999999]
[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,229,3349354.5300000003,3017197.0300000003,2446449.56,1757895.08,1144309.74,562884.46,307687.76,322095.61,491334.52,1220660.3800000001,2237895.58,3157574.21,20015338.460000001]
[242,null,null,"Total Revenue",null,null,230,5189362.2300000004,4711778.1100000003,3890313.91,2899868.22,2015399.94,1177190.93,808845.07000000007,829188.41999999993,1072750.5899999999,2124392.9700000002,3591409.9000000004,4915048.88,33225549.169999998]
[243,null,null,"# of Customers",null,null,231,28174,28182,28170,28254,28225,28213,28178,28145,28113,28145,28273,28285,28196.416666666668]
[244,null,null,"Total Dth",null,null,232,581866,524162,425009,305390,198795,97787,53453,55956,85357,212059,388778,548549,3477161]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,24216.5,24381.61,23856.81,20968.89,20711.59,9216.6400000000012,16914.34,14766.68,17069.32,26853.839999999997,17134.620000000003,27589.710000000003,243680.55]
[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,238,114721.66999999998,115590.85,112827.87,97729.26999999999,96393.82,35999.449999999997,72994.75,62593.25,73748.820000000007,122193.25,74065.41,132612.03,1111470.44]
[251,null,null,"Total Revenue",null,null,239,138938.16999999998,139972.46000000002,136684.68,118698.15999999999,117105.41,45216.09,89909.09,77359.929999999993,90818.140000000014,149047.09,91200.03,160201.74,1355150.99]
[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,241,19930,20081,19601,16978,16746,6254,12681,10874,12812,21228,12867,23038,193090]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,2012.8,2108.65,4147.6000000000004,2213.21,2143.5100000000002,2300.35,2892.86,3049.7,3528.94,3067.13,2117.37,1855.96,31438.079999999998]
[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,247,1329.69,1393.01,2739.97,1462.08,1416.03,1519.64,1911.07,2014.68,2331.27,2026.19,1398.76,1226.08,20768.47]
[260,null,null,"Total Revenue",null,null,248,3342.49,3501.66,6887.57,3675.29,3559.54,3819.99,4803.93,5064.38,5860.21,5093.32,3516.13,3082.04,52206.549999999996]
[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,250,231,242,476,254,246,264,332,350,405,352,243,213,3608]
[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,261,6269.76,6171.98,5573.7300000000005,4782.37,3435.38,3057.36,2500.64,2299.13,2357.25,3098.1,4753.04,5651.1200000000008,49949.86]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,3354.37,3289.42,2891.94,2366.1600000000003,1471.23,1220.0700000000002,850.19,716.31000000000006,754.93000000000006,1247.1300000000001,2346.6799999999998,2943.3500000000004,23451.78]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,107014.06999999999,104941.82,92260.849999999991,75487.199999999997,46936.3,38923.620000000003,27123.360000000001,22852.239999999998,24084.07,39787.06,74865.53,93901.37999999999,748177.49999999988]
[278,null,null,"Total Revenue",null,null,266,116638.2,114403.22,100726.51999999999,82635.73,51842.91,43201.05,30474.190000000002,25867.679999999997,27196.25,44132.289999999994,81965.25,102495.84999999999,821579.14]
[279,null,null,"# of Customers",null,null,267,3,3,3,3,3,3,3,3,3,3,3,3,3]
[280,null,null,"Total Dth",null,null,268,18591,18231,16028,13114,8154,6762,4712,3970,4184,6912,13006,16313,129977]
[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,288,8770.869999999999,8344.380000000001,8066.920000000001,7394.03,7210.5,6663.5199999999995,6295.38,6290.6799999999994,5743.71,7761.0900000000011,8384.48,8556.99,89482.549999999988]
[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,293,8770.869999999999,8344.380000000001,8066.920000000001,7394.03,7210.5,6663.5199999999995,6295.38,6290.6799999999994,5743.71,7761.0900000000011,8384.48,8556.99,89482.549999999988]
[306,null,null,"# of Customers",null,null,294,4,4,4,4,4,4,4,4,4,4,4,4,4]
[307,null,null,"Total Dth",null,null,295,22732,20371,18835,15110,14094,11066,9028,9002,5974,17142,20593,21548,185495]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,4420.67,2443.9300000000003,2159.1099999999997,2078.1800000000003,2404.0299999999997,2560.29,2017.22,1670.41,1045.68,2107.46,1794.9499999999998,2881.84,27583.77]
[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,302,4420.67,2443.9300000000003,2159.1099999999997,2078.1800000000003,2404.0299999999997,2560.29,2017.22,1670.41,1045.68,2107.46,1794.9499999999998,2881.84,27583.77]
[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,304,66612,23466,20653,23205,30531,36867,26718,21502,10166,23231,16213,29239,328403]
[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,309,1872506.7600000002,1727243.32,1477442.49,1169937.6100000001,897380.67999999993,628880.81999999995,523465.15,527208.31999999995,604371.57999999984,936751.66,1377519.3500000003,1792571.4600000002,13535279.200000001]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,3354.37,3289.42,2891.94,2366.1600000000003,1471.23,1220.0700000000002,850.19,716.31000000000006,754.93000000000006,1247.1300000000001,2346.6799999999998,2943.3500000000004,23451.78]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,13191.539999999999,10788.310000000001,10226.030000000001,9472.2099999999991,9614.5299999999988,9223.81,8312.6,7961.0899999999992,6789.39,9868.5500000000011,10179.43,11438.83,117066.31999999999]
[324,null,null,"Commodity Revenue",null,null,312,3572419.96,3239122.71,2654278.2500000005,1932573.6300000001,1289055.8900000001,639327.16999999993,409716.94,409555.77999999997,591498.68000000005,1384666.8800000001,2388225.2799999998,3385313.6999999997,21895754.870000001]
[325,null,null,"Total Wyoming Revenue",null,null,313,5461472.6300000008,4980443.76,4144838.7100000004,3114349.6100000003,2197522.33,1278651.8699999999,942344.87999999989,945441.5,1203414.58,2332534.2200000002,3778270.74,5192267.34,35571552.170000002]
[326,null,null,"# of Customers",null,null,314,28209,28217,28205,28289,28260,28248,28213,28180,28148,28180,28308,28320,28231.416666666668]
[327,null,null,"Sales Dth",null,null,315,620618,562716,461114,335736,223941,111067,71178,71150,102758,240551,414894,588113,3803836]
[328,null,null,"Transportation Dth",null,null,316,89344,43837,39488,38315,44625,47933,35746,30504,16140,40373,36806,50787,513898]
[329,null,null,"Total Wyoming Dth",null,null,317,709962,606553,500602,374051,268566,159000,106924,101654,118898,280924,451700,638900,4317734]
[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,349,64706938.490000002,56468966.969999991,46505042.260000005,29206430.640000001,22208338.590000004,17912235.109999999,17077337.689999998,17161208.530000001,17725183.289999995,25117364.769999996,43475117.100000001,59623836.719999999,417188000.15999997]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,19490940.760000002,16377137.169999998,12627581.119999999,3796339.0400000005,2262432.7899999996,1337287.7000000002,1101641.81,1079795.99,1244321.25,2863719.5199999996,11381913.779999997,17421766.530000001,90984877.460000008]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,13191.539999999999,10788.310000000001,10226.030000000001,9472.2099999999991,9614.5299999999988,9223.81,8312.6,7961.0899999999992,6789.39,9868.5500000000011,10179.43,11438.83,117066.31999999999]
[364,null,null,"Commodity Revenue",null,null,352,105974931.94,89242631.739999995,68915128.690000013,47542070.410000004,27923714.59,15850045.640000001,12848770.630000001,12576955.529999999,14719860.07,35315501.310000002,62090276.830000006,94899087.079999998,587898974.45999992]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,190186002.73000002,162099524.19,128057978.10000002,80554312.300000012,52404100.5,35108792.259999998,31036062.729999997,30825921.140000001,33696154,63306454.149999999,116957487.14,171956129.16,1096188918.4000001]
[367,null,null,"# of Customers",null,null,355,1146347,1147429,1149963,1152738,1154007,1156669,1157115,1158414,1161476,1161560,1165545,1169963,1156768.8333333333]
[368,null,null,"Sales Dth",null,null,356,21340474,17964659,13868580,9564863,5613804,3189763,2589265,2534094,2962533,7106887,12495299,19105057,118335278]
[369,null,null,"Transportation Dth",null,null,357,9388579,9125900,8655816,6360547,6956225,7192187,8550093,8978024,7399339,7755772,8079183,9573052,98014717]
[370,null,null,"SystemTotal Dth",null,null,358,30729053,27090559,22524396,15925410,12570029,10381950,11139358,11512118,10361872,14862659,20574482,28678109,216349995]
[371,null,null,null,null,null,359,0,0,0,0,0,0,0,0,0,0,0,0]
[372,null,null,null,null,null,360,7.1158865466713905E-9,7.1304384618997574E-10,7.1377144195139408E-9,-5.8207660913467407E-10,1.0048097465187311E-8,3.7543941289186478E-9,-4.954927135258913E-9,6.9849193096160889E-10,-8.7311491370201111E-11,1.0913936421275139E-10,3.4779077395796776E-9,-8.2218321040272713E-10]
[null,null,null,null,null,null,361,2.3810571292415261E-9,-4.4929038267582655E-10,-1.3442331692203879E-9,1.255102688446641E-10,-4.1291059460490942E-10,-2.7284841053187847E-11,3.8198777474462986E-11,2.4556356947869062E-11,1.255102688446641E-10,-7.0940586738288403E-11,-9.6588337328284979E-10,7.5124262366443872E-10]
[null,null,null,null,null,null,362,1.1809788702521473E-9,-8.3143731899326667E-9,4.4979060476180166E-9,5.8516889112070203E-9,-8.5969986685086042E-10,4.7225512389559299E-10,-6.4778760133776814E-10,-1.353100742562674E-9,-3.2332536648027599E-10,3.0290721042547375E-9,3.8426151149906218E-11,1.3696990208700299E-9]
[null,null,null,null,null,null,363,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,364]
[null,null,null,null,null,null,365]
[null,null,null,null,null,null,366]
[null,null,null,null,null,null,367]
[null,null,null,null,null,null,368]
[null,null,null,null,null,null,369]
[null,null,null,null,null,null,370]
[null,null,null,null,null,null,371]
[null,null,null,null,null,null,372]
[null,null,null,null,null,null,373]
[null,null,null,null,null,null,374]
[null,null,null,null,null,null,375]
[null,null,null,null,null,null,376]
[null,null,null,null,null,null,377]
[null,null,null,null,null,null,378]
[null,null,null,null,null,null,379]
[null,null,null,null,null,null,380]
[null,null,null,null,null,null,381]
[null,null,null,null,null,null,382]
[null,null,null,null,null,null,383]
[null,null,null,null,null,null,384]
[null,null,null,null,null,null,385]
[null,null,null,null,null,null,386]
[null,null,null,null,null,null,387]
[null,null,null,null,null,null,388]
[null,null,null,null,null,null,389]
[null,null,null,null,null,null,390]
[null,null,null,null,null,null,391]
[null,null,null,null,null,null,392]
[null,null,null,null,null,null,393]
[null,null,null,null,null,null,394]
[null,null,null,null,null,null,395]
[null,null,null,null,null,null,396]
[null,null,null,null,null,null,397]
[null,null,null,null,null,null,398]
[null,null,null,null,null,null,399]
[null,null,null,null,null,null,400]
[null,null,null,null,null,null,401]
[null,null,null,null,null,null,402]
[null,null,null,null,null,null,403]
[null,null,null,null,null,null,404]
[null,null,null,null,null,null,405]
[null,null,null,null,null,null,406]
[null,null,null,null,null,null,407]