{"text_format":"1","workbook":"xlsx","n_sheets":54,"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 1.2 p6","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 p1","Ut 1.6 p2","Ut 1.7 Tot","Ut 1.7 p1","LEG - PR","Ut 1.6 Source","Ut 1.11","Ut 1.8 p1","Ut Storage","LNG Storage","Ex 1.1 Data","Expenses","Rate Base","RevRun Fcst"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":15,"defined_names":876,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":41,"n_cols":11,"rows_kept":41,"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","Wyoming",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,{"$f":"'Model Checks'!D7","v":1.6113558332435787}]
["1.3 pg 1",null,null,null,"Current Case No.","22-057-08",null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2",null,null,null,"Filing Date","2022-06-01",null,null,null,null,"the \"Model Checks\""]
[null,null,null,null,"Test-Year Ending","2023-07-31",null,null,null,null,"Tab and find the"]
["1.4 pg 1",null,null,null,"Proposed Effective Date","2022-08-01",null,null,null,null,"problem.)"]
["1.4 pg 2",null,null,null,"Prior Case No. ","21-057-28"]
["1.4 pg 3",null,null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q27","v":93837427.440419987},null,{"$f":"F11-G11","v":93837427.440419987},null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,null,"Previous",{"$f":"'Ut 1.6 p1'!F30","v":700.17},null,null,null,null,"New Data color"]
[1.8,null,null,null,"Proposed",{"$f":"'Ut 1.6 p1'!H30","v":757.24}]
[1.9,null,null,null,"Difference",{"$f":"'Ut 1.6 p1'!J30","v":57.07000000000005},null,{"$f":"F18-G18","v":57.07000000000005}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.6 p1'!J32","v":8.15},null,{"$f":"F19-G19","v":8.15}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,null,"DEU Exhibit Headings"]
[]
[null,null,null,"UTAH"]
[null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,{"$f":"\"Docket No. \"&F5","v":"Docket No. 22-057-08"}]
[]
[]
[]
[]
[]
[null,null,null,"Test-Year (enter as text)"]
[null,null,null,null,"from","2022-08-01"]
[null,null,null,null,"to","2023-07-31"]

{"sheet":"Monthly Inputs","index":1,"n_rows":140,"n_cols":19,"rows_kept":140,"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,"Jun22","Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23",{"$f":"R3","v":"Jul23"}]
[null,null,null,null,6,7,8,9,10,11,12,1,2,3,4,5,6,7]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2022-05-03"]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,3360101.9856287618,3424343.2859343756,3384602.3919592961,3246630.991747471,3311505.5887503498,3618915.9866280481,3604665.7913976787,3704506.4902552129,3314161.1903874874,3469755.3908984168,3299018.98602902,3354488.8920036303,3360101.9856287618,3424343.2859343756,{"$f":"SUM(G7:R7)","v":41092696.971619748}]
[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$176","v":0}]
[null,"Gathering",null,null,590058.5419544694,601339.78524818947,{"$f":"G7/$S$7*$S$9","v":614807.10352148442},589744.84003831912,601529.19709314418,657369.75808801083,654781.23505351425,672917.12334100902,602011.58248485636,630274.99681326409,599261.02755270957,609337.03893468971,610356.64757222438,622025.96738987195,{"$f":"+'Ex 1.1 Data'!E1","v":7464416.5178830978}]
[null,null,null,null,null,null,null,null,null,null,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,1210752,1185490,1160095,1097892,1110111,1401078,1420823.9999999998,1380553,1218001,1310141.9999999998,1234611,1240629,1210752,1185490,{"$f":"SUM(G13:R13)","v":14970178}]
[null,"Samson Gathering",null,null,619978.01850266533,607042.35149289435,{"$f":"G13/$S$13*$S$14","v":604213.65721881203},571816.39482221368,578180.43111023901,729725.11943316611,740009.45207440888,719035.05929635302,634372.90799992264,682362.81450740562,643023.91403512191,646158.27612541872,630597.40271701117,617440.16524192377,{"$f":"+'Ex 1.1 Data'!L1","v":7796935.594581997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,0,0,40000,135000,10996,90000,0,0,0,0,0,0,0,{"$f":"SUM(G24:R24)","v":275996}]
[null,null,"Clay Basin",null,2166181,1976476,2051859,1865632,1576854,0,0,0,0,0,945000,2418000.9999999995,2166181,1976476,13000003]
[null,null,"Coalville",null,0,0,0,42000,280800,0,37386,0,0,360186,0,0,0,0,720372]
[null,null,"Leroy",null,0,0,0,47500,45000,0,272055,0,0,0,0,0,0,0,364555]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LNG"]
[null,null,"Total Injections",null,2166181,1976476,{"$f":"SUM(G24:G28)","v":2051859},1995132,2037654,10996,399441,0,{"$f":"SUM(M24:M28)","v":0},{"$f":"SUM(N24:N28)","v":360186},945000,2418000.9999999995,2166181,1976476,14360926]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,0,262496,13500,0,0,0,0,0,{"$f":"SUM(G33:R33)","v":275996}]
[null,null,"Clay Basin",null,0,0,0,0,0,3837659.0000000005,2672247,3410049.9999999995,3080045,0,0,0,0,0,13000001]
[null,null,"Coalville",null,0,0,0,0,0,0,0,719445,927,0,0,0,0,0,720372]
[null,null,"Leroy",null,0,0,0,0,0,0,0,364555,0,0,0,0,0,0,364555]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LNG"]
[null,null,"Total Withdrawls",null,0,0,{"$f":"SUM(G33:G37)","v":0},0,0,3837659.0000000005,2672247,4756546,{"$f":"SUM(M33:M37)","v":3094472},{"$f":"SUM(N33:N37)","v":0},0,0,0,0,14360924]
[]
["LNG"]
[null,"Injections in Dth",null,null,0,0,0,{"$f":"9000*30","v":270000},{"$f":"9000*31","v":279000},{"$f":"9000*30","v":270000},{"$f":"9000*31","v":279000},{"$f":"9000*15","v":135000},0,0,0,0,0,0,{"$f":"SUM(G42:R42)","v":1233000}]
[null,"Withdrawls In Dth",null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"0.15*S42","v":184950},0,0,0,184950]
[]
[null,"Lost & Unaccounted for on QPC"]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E151","v":9.9000000000000008E-3},{"$f":"E24*-$D52","v":0},0,0,{"$f":"H24*-$D52","v":-396.00000000000006},-1336.5,-108.86040000000001,-891.00000000000011,0,{"$f":"M24*-$D52","v":0},0,0,0,0,0,{"$f":"SUM(G52:R52)","v":-2732.3604}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E160","v":1.366E-2},-29590.032460000002,-26998.66216,-28028.393940000002,{"$f":"H25*-$D53","v":-25484.53312},-21539.825639999999,0,0,0,0,0,-12908.7,-33029.893659999994,-29590.032460000002,-26998.66216,{"$f":"SUM(G53:R53)","v":-177580.04097999999}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E163","v":1.0800000000000001E-2},0,0,0,{"$f":"H26*-$D54","v":-453.6},-3032.6400000000003,0,-403.7688,0,0,-3890.0088000000001,{"$f":"O26*-$D54","v":0},0,0,0,{"$f":"SUM(G54:R54)","v":-7780.0176000000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E157","v":2.9499999999999998E-2},0,0,0,-1401.25,-1327.5,0,-8025.6224999999995,0,0,0,0,0,0,0,{"$f":"SUM(G55:R55)","v":-10754.372499999999}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G56:R56)","v":0}]
[]
[null,null,"Total Injections",null,{"$f":"SUM(E52:E56)","v":-29590.032460000002},-26998.66216,-28028.393940000002,-27735.383119999999,-27236.465639999999,-108.86040000000001,-9320.3912999999993,0,0,-3890.0088000000001,-12908.7,-33029.893659999994,-29590.032460000002,-26998.66216,{"$f":"SUM(S52:S56)","v":-198846.79147999999}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E152","v":1.84E-2},{"$f":"E33*-$D61","v":0},0,0,0,0,0,0,-4829.9264000000003,-248.4,0,0,0,0,0,{"$f":"SUM(G61:R61)","v":-5078.3263999999999}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E161","v":2.147E-3},{"$f":"E34*-$D62","v":0},0,0,0,0,-8239.4538730000004,-5737.3143090000003,-7321.3773499999988,-6612.8566149999997,0,0,0,0,0,{"$f":"SUM(G62:R62)","v":-27911.002146999999}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E164","v":2.3900000000000001E-2},{"$f":"E35*-$D63","v":0},0,0,0,0,0,0,-17194.735500000003,-22.1553,0,0,0,0,0,{"$f":"SUM(G63:R63)","v":-17216.890800000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E158","v":2.4299999999999999E-2},{"$f":"E36*-$D64","v":0},0,0,0,0,0,0,-8858.6864999999998,0,0,0,0,0,0,{"$f":"SUM(G64:R64)","v":-8858.6864999999998}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E155","v":0},{"$f":"E37*-$D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G65:R65)","v":0}]
[]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E61:E65)","v":0},{"$f":"SUM(F61:F65)","v":0},{"$f":"SUM(G61:G65)","v":0},0,0,-8239.4538730000004,-5737.3143090000003,-38204.725749999998,-6883.4119149999997,0,0,0,0,0,{"$f":"SUM(S61:S65)","v":-59064.905847000002}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},{"$f":"E33*-$D70","v":0},0,0,{"$f":"H33*-$D70","v":0},0,0,0,-3018.7039999999997,{"$f":"M33*-$D70","v":-155.25},0,0,0,0,0,{"$f":"SUM(G70:R70)","v":-3173.9539999999997}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},0,0,0,{"$f":"H34*-$D71","v":0},0,-44133.078500000003,-30730.840499999998,-39215.574999999997,-35420.517500000002,0,{"$f":"O34*-$D71","v":0},0,0,0,{"$f":"SUM(G71:R71)","v":-149500.01149999999}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},0,0,0,0,0,0,0,-8273.6175000000003,-10.660499999999999,0,0,0,0,0,{"$f":"SUM(G72:R72)","v":-8284.2780000000002}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$275","v":1.15E-2},0,0,0,0,0,0,0,-4192.3824999999997,0,0,0,0,0,0,{"$f":"SUM(G73:R73)","v":-4192.3824999999997}]
[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(G74:R74)","v":0}]
[]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E70:E74)","v":0},{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},0,0,-44133.078500000003,-30730.840499999998,-54700.278999999995,-35586.428,0,0,0,0,0,-165150.62599999999]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E58+E67","v":-29590.032460000002},{"$f":"F58+F67","v":-26998.66216},{"$f":"G58+G67","v":-28028.393940000002},{"$f":"H58+H67","v":-27735.383119999999},-27236.465639999999,-8348.314273,-15057.705609000001,-38204.725749999998,-6883.4119149999997,-3890.0088000000001,-12908.7,-33029.893659999994,-29590.032460000002,-26998.66216,{"$f":"S58+S67","v":-257911.69732699997}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S79/(S39+S30)","v":8.9796338789806356E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Jun22"},"Jul22","Aug22","Sep22","Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2022-05-03","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,5.77,6.05,6.18,6.02,5.27,5.89,6.63,7.15,6.42,4.91,3.79,3.49,3.51,3.59]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,174.59299999999999,927.08199999999988,4578.1409999999996,3055.0410000000002,4213.8449999999993,2285.7340000000004,3382.8919999999998,9478.3379999999997,5782.4400000000005,3355.6329999999998,704.76300000000003,0,{"$f":"SUM(G91:R91)","v":37938.502}]
[null,null,"In DTH",null,null,null,{"$f":"G91*1000","v":174593},{"$f":"H91*1000","v":927081.99999999988},4578141,3055041,4213844.9999999991,{"$f":"L91*1000","v":2285734.0000000005},{"$f":"M91*1000","v":3382892},9478338,{"$f":"O91*1000","v":5782440.0000000009},3355633,704763,0,{"$f":"SUM(G92:R92)","v":37938502}]
[null,null,"In $",null,null,null,{"$f":"G92*G88","v":1078984.74},{"$f":"H92*H88","v":5581033.6399999987},{"$f":"I92*I88","v":24126803.069999997},{"$f":"J92*J88","v":17994191.489999998},{"$f":"K92*K88","v":27937792.349999994},{"$f":"L92*L88","v":16342998.100000003},21718166.640000001,46538639.579999998,21915447.600000005,11711159.17,{"$f":"Q92*Q88","v":2473718.13},0,{"$f":"SUM(G93:R93)","v":197418934.50999999}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2022-05-04"]
[null,"RESET FORMULAS TO WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,0,0,0,1000000,4000000,5000000,3000000,0,0,0,0,0,{"$f":"SUM(G98:R98)","v":13000000}]
[null,"Peaking Purchases ($)",null,null,null,null,0,0,0,8916562.8965773806,41043449.648809522,57065595.699404754,27954320.723214284,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":134979928.96800596}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,0,0,0,270000,4464000,4464000,4032000,279000,0,0,0,0,{"$f":"SUM(G101:R101)","v":13509000}]
[null,"Term Purchases ($)",null,null,null,null,0,0,0,1409309.2954285715,26212476.41385714,29244941.342599999,21434784.672800001,1180555.3229142858,0,0,0,0,{"$f":"SUM(G102:R102)","v":79482067.047600001}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G103:R103)","v":0}]
[]
[null,"Hedging Term Purchases (DTH)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G105:R105)","v":0}]
[null,"Hedging Term Purchases ($)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G106:R106)","v":0}]
[]
[]
[null,"Total Purchases (DTH)",null,null,0,0,{"$f":"G98+G101+G105","v":0},{"$f":"H98+H101+H105","v":0},0,1270000,8464000,9464000,7032000,279000,0,0,0,0,{"$f":"SUM(G109:R109)","v":26509000}]
[null,"Total Purchases ($)",null,null,0,0,{"$f":"G99+G102+G106","v":0},{"$f":"H99+H102+H106","v":0},0,10325872.192005953,67255926.062666655,86310537.042004749,49389105.396014288,1180555.3229142858,0,0,0,0,{"$f":"SUM(G110:R110)","v":214461996.0156059}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(L3),$F$128:$G$139,2,FALSE)","v":14.9},12.5,10.1,8.3000000000000007,4.4000000000000004,3.1,{"$f":"VLOOKUP(MONTH(R3),$F$128:$G$139,2,FALSE)","v":2},{"$f":"VLOOKUP(MONTH(G3),$F$128:$G$139,2,FALSE)","v":1.8},{"$f":"VLOOKUP(MONTH(H3),$F$128:$G$139,2,FALSE)","v":2},{"$f":"VLOOKUP(MONTH(I3),$F$128:$G$139,2,FALSE)","v":3.1},{"$f":"VLOOKUP(MONTH(J3),$F$128:$G$139,2,FALSE)","v":6.3},{"$f":"VLOOKUP(MONTH(K3),$F$128:$G$139,2,FALSE)","v":11.5},{"$f":"SUM(G114:R114)","v":80}]
[]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"+G3","v":"Aug22"},{"$f":"+H3","v":"Sep22"},"Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","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:","2022-05-16",13550283.016556872,13721242.302981878,13720199.375939397,13091953.598591365,12883438.38362474,13999168.468323285,14145265.668469636,13968519.117418187,13531922.239262976,12924515.379057627,12426422.887817336,12275045.92111396,{"$f":"SUM(G119:R119)","v":160237976.35915723}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2022-05-16",3736434.8047268218,3536081.0860318956,3451330.2529152534,4570622.0632925518,4428917.1996290619,4470389.6586388936,3947783.7077399716,3881570.3651393289,3677727.0925881309,3563482.1667968123,3522916.1038401062,3475746.4213985852,{"$f":"SUM(G121:R121)","v":46263000.922737412}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT",null,null,"Typical UPC","UT"]
[null,null,null,null,null,1,14.9,null,null,1,13]
[null,null,null,null,null,2,12.5,null,null,2,10.9]
[null,null,null,null,null,3,10.1,null,null,3,8.8000000000000007]
[null,null,null,null,null,4,8.3000000000000007,null,null,4,7.3]
[null,null,null,null,null,5,4.4000000000000004,null,null,5,3.8]
[null,null,null,null,null,6,3.1,null,null,6,2.7]
[null,null,null,null,null,7,2,null,null,7,1.8]
[null,null,null,null,null,8,1.8,null,null,8,1.6]
[null,null,null,null,null,9,2,null,null,9,1.8]
[null,null,null,null,null,10,3.1,null,null,10,2.7]
[null,null,null,null,null,11,6.3,null,null,11,5.5]
[null,null,null,null,null,12,11.5,null,null,12,10.1]
[null,null,null,null,null,"Total",{"$f":"SUM(G128:G139)","v":80},null,null,"Total",{"$f":"SUM(K128:K139)","v":70}]

{"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,"2022-04-01",null,"1.3.2","1.3p2"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2","1.3p2"]
[null,"  Spire Injections",null,null,0,{"$f":"$F$6","v":"2022-04-01"}]
[null,"  Spire Withdrawals",null,null,0,{"$f":"$F$6","v":"2022-04-01"}]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2","1.3p2"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2","1.3p2"]
[]
[null,"Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2","1.3p2"]
[null,"  Spire",null,null,0,{"$f":"$F$6","v":"2022-04-01"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2","1.3p2"]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2","1.3p2"]
[]
[null,"Peak Hour Service"]
[null,"Kern River",null,28752,3,{"$f":"+F21*E21/E20","v":18.0596}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},{"$f":"0.5833+0.0044+0.0012","v":0.58889999999999998}]
[]
[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,{"$f":"798902","v":798902},12,5.2880399999999996,"2022-04-01","1.3p1"]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$28","v":"2022-04-01"},"Jan"]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$28","v":"2022-04-01"},"1.3p1"]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$28","v":"2022-04-01"}]
[null,"  T-1 Transportation - Yearly (Hyrum)",null,100000,12,5.2880399999999996,{"$f":"$G$28","v":"2022-04-01"}," "]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D28:D32)","v":1015902},12]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$28","v":"2022-04-01"},"1.3p1"]
[]
["Dominion Energy Overthrust Pipeline, LLC "]
[null,"Jan- Dec    #6546",null,8542,12,1.62,"2022-04-01"]
[null,"Systemwide Usage Charge",null,null,null,1.67E-3,{"$f":"+G38","v":"2022-04-01"}]
[]
[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,"2022-04-01","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,"2022-04-01"]
[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",0.71852279922878848,{"$f":"D59+D61","v":34885},365,4.4000000000000003E-3,"2022-04-01","1.3p1"]
[null,"November - March",{"$f":"C73","v":0.71852279922878848},{"$f":"D60","v":50000},{"$f":"30+31+31+28+31","v":151},4.4000000000000003E-3,"2022-04-01","1.3p1"]
[]
[null,"Kern River Original System Period Two Rates #20017"]
[null,"Dec - Feb      #20017",{"$f":"+C73","v":0.71852279922878848},56925,{"$f":"31+31+28","v":90},4.4000000000000003E-3,{"$f":"+G74","v":"2022-04-01"},"1.3.1"]
[null,"Nov & Mar     #20017",{"$f":"+C73","v":0.71852279922878848},6000,61,4.4000000000000003E-3,{"$f":"+G74","v":"2022-04-01"},"1.3.2"]
[null,"Kern River 2002 Expansion Period Two Rates #20024"]
[null,"Nov - Mar     #20024",{"$f":"+C73","v":0.71852279922878848},27000,{"$f":"30+31+31+28+31","v":151},4.4000000000000003E-3,{"$f":"+G74","v":"2022-04-01"},"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",0.89083999999999997,5.6180000000000001E-2,{"$f":"E88+F88","v":0.94701999999999997},null,null,"2022-06-01"]
[null,null,null,"Summer",0.37469000000000002,2.3560000000000001E-2,{"$f":"E89+F89","v":0.39825000000000005},null,null,"2022-06-01"]
[]
[null,"FS",null,"Winter",0.80291000000000001,5.3190000000000001E-2,{"$f":"E91+F91","v":0.85609999999999997},null,null,"2022-06-01"]
[null,null,null,"Summer",0.78020999999999996,4.2979999999999997E-2,{"$f":"E92+F92","v":0.82318999999999998},null,null,"2022-06-01"]
[]
[null,"NGV",null,null,0.97443999999999997,6.2100000000000002E-2,{"$f":"E94+F94","v":1.03654},null,null,"2022-06-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17904999999999999,null,{"$f":"E96+F96","v":0.17904999999999999},null,null,"2022-06-01"]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,7.9511700000000003,null,null,"2022-06-01"]
[null,"Block 2",null,"Summer",null,null,6.6709800000000001,null,null,{"$f":"+J100","v":"2022-06-01"}]
[null,"Block 1",null,"Winter",null,null,9.2471800000000002,null,null,{"$f":"+J100","v":"2022-06-01"}]
[null,"Block 2",null,"Winter",null,null,7.9669999999999996,null,null,{"$f":"+J100","v":"2022-06-01"}]
[null,"#1 BSF",null,null,null,null,6.75,null,null,{"$f":"+J100","v":"2022-06-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,8.6650899999999993,null,null,"2022-01-01"]
[null,"Block 2",null,null,null,null,8.4173200000000001,null,null,{"$f":"+J107","v":"2022-01-01"}]
[null,"BSF",null,null,null,null,12,null,null,{"$f":"+J107","v":"2022-01-01"}]
[]
["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,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":56062874.971619748},57254772.965895176,"EXH 1.2p1"]
[null,"AMOUNT",null,null,{"$f":"+D199+D222","v":254726753.94892529},239203844.07336515,"EXH 1.2p1"]
[null,"AVG COST",null,null,{"$f":"+E115/E114","v":4.54359063957875},{"$f":"ROUND(+F115/F114,5)","v":4.17788}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 7)",null,null,null,4.6196000000000002]
[null,"191 Account Amortization (Line 8)",null,null,null,0.57020000000000004]
[null,"Tax Reform Surcredit 4",null,null,null,0]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F119:F121)","v":5.1898}]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,5.3038299999999996]
[null,"191 Account Amortization (Line 10)",null,null,null,0.73950000000000005]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"SUM(F125:F126)","v":6.0433299999999992}]
[]
[null,"UT NGV RIN Credit",null,null,null,-0.37839]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,2022,"2022-04-30"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"April 2022 191 account (Actual/Forecast)",null,2022,51471288,1865821,null,"1.6.1"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through April 2022 (act/fcst)",null,"April",-8938524,null,null,"1.6.2"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E136-E137","v":60409812}]
[]
[null,"SPRING SNG Amortization Balance March 2022",null,-10777254,-14000000,{"$f":"+D140-E140","v":3222746}]
[null,"Previous SPRING SNG Amortization",null,-8627117,-14000000,{"$f":"+D141-E141","v":5372883}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2021,"Source"]
[null,"Utah",null,null,{"$f":"E147-E146","v":1203265},"2021 IRP"]
[null,"Wyoming",null,null,38421]
[null,"System Total Peak Day Demand Forecast",null,null,1241686,"2022-2023 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]
[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,275851.28999999998,"2022-04-30"]
[]
[null,"Other gathering ",null,973854.60900000017,"2022-04-30",null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D177:D179)","v":1249705.8990000002},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,2854069.0290000001,"2022-04-30",null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,1925206.0657154594,2887809.0985731888,"2022-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,65280.695800000001,null,null,null,null,"1.3p1"]
[]
[]
["OTHER INPUTS FROM JIM LIVSEY",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1383","v":35327211.641543023},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S119","v":160237976.35915723},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D197:D198)","v":195565188.00070027}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Royalty Detail'!F1388","v":41092696.971619748}]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$203,$D$203:$E$212,$I204)","v":"Forecast"},{"$f":"HLOOKUP(G$203,$D$203:$E$212,$I204)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,2639591.095033376,{"$f":"HLOOKUP(F$203,$D$203:$E$212,$I206)","v":2639591.095033376},{"$f":"HLOOKUP(G$203,$D$203:$E$212,$I206)","v":2639591.095033376},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,8865739.326460246,{"$f":"HLOOKUP(F$203,$D$203:$E$212,$I207)","v":8865739.326460246},8865739.326460246,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1006221.0348194034,1006221.0348194034,1006221.0348194034,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,13932949.286929322,13932949.286929322,13932949.286929322,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,2739902.660095328,2739902.660095328,2739902.660095328,null,8]
[null,"3rd Party & Liquids Credits from MLPX Acquisiiton",null,null,3680273.83,{"$f":"HLOOKUP(F$203,$D$203:$E$212,$I211)","v":3680273.83},3680273.83,null,9]
[null,"758001 Gas Well Royalities - Other",null,null,-137770.25456422532,-137770.25456422532,-137770.25456422532,null,10]
[null,"EDIT Amortization",null,null,4770564,{"$f":"HLOOKUP(F$203,$D$203:$E$213,$I213)","v":4770564},{"$f":"HLOOKUP(G$203,$D$203:$E$213,$I213)","v":4770564},null,11]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D206:D212)","v":0},{"$f":"SUM(E206:E213)","v":37497470.978773445},{"$f":"SUM(F206:F213)","v":37497470.978773445},{"$f":"SUM(G206:G213)","v":37497470.978773445}]
[]
["WEXPRO II"]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1636","v":12898565.025487605},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S121","v":46263000.922737412},null,null,null,"1.4.1","1.4P1"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D220:D221)","v":59161565.948225021}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Royalty Detail'!F1641","v":14970178}]
[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$203,$D$203:$E$212,$I227)","v":"Forecast"},{"$f":"HLOOKUP(G$203,$D$203:$E$212,$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,2497628.5246888674,2497628.5246888674,2497628.5246888674,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1963140.1279334738,1963140.1279334738,1963140.1279334738,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,843335.03749054833,843335.03749054833,843335.03749054833,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-218061.83147453028,-218061.83147453028,-218061.83147453028,null,9]
[null,"EDIT Amortization",null,null,96228,{"$f":"HLOOKUP(F$226,$D$226:$E$235,$I235)","v":96228},{"$f":"HLOOKUP(G$226,$D$226:$E$235,$I235)","v":96228},null,10]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D229:D234)","v":0},{"$f":"SUM(E229:E236)","v":5182269.8586383592},{"$f":"SUM(F229:F236)","v":5182269.8586383592},{"$f":"SUM(G229:G236)","v":5182269.8586383592}]
[]
[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$199","v":91645453.215109989},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E245-E246","v":91645453.215109989}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":271004},0.17868999999999999]
[]
[null,null,null,null,{"$f":"'Rate Base'!$Q$4","v":"2022-04-30"}]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!P22","v":-1184924},{"$f":"'Rate Base'!P11","v":4611532.5099999625},{"$f":"+E252/D252","v":-3.8918382191600158},null,"1.4.2"]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.94617,2.3631199999999999]
[null,null,null,"Summer Blk 2",0.74377000000000004,1.0829299999999999]
[null,null,null,"Winter Blk 1",2.6480100000000002,3.11036]
[null,null,null,"Winter Blk 2",1.4456100000000001,1.8301799999999999]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test-Year",null,{"$f":"'Control Panel'!F40","v":"2022-08-01"},{"$f":"'Control Panel'!F41","v":"2023-07-31"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3"]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",8.7999999999999995E-2,"2020-09-01",null,null,"1.3p2"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",8.8999999999999996E-2,"2020-03-01"]
[]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,5.4200000000000003E-3,null,null,"Q","Q"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"Gathering Lost & Unaccounted For",null,null,1.985E-2,null,null,"Q","Q"]
[null,"QPC Lost & Unaccounted For %",null,null,1.15E-2,null,null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E274:E275)","v":3.1350000000000003E-2}]
[]
[null,"Capacity Release Credits",null,null,1387559,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":1248803.1000000001},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2E-3,null,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},{"$f":"SUM(E287:E288)","v":734374.49399999995},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,98505.360000000015,449643,"Actual - 12 Months Ending April 2022"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,48629.36,117952.93400000001,"Actual - 12 Months Ending April 2022"]
[]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,{"$f":"+'RevRun Fcst'!T243","v":28032.583333333332}]
[null,"FS",null,{"$f":"+'RevRun Fcst'!T252","v":26}]
[null,"NGV",null,{"$f":"+'RevRun Fcst'!T261","v":1}]
[null,"IS",null,{"$f":"+'RevRun Fcst'!T279","v":4}]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","11/01/21-04/30/22",null,572115.00999999989]
[]
[]
[]
[null,"COS Allocation Factor from General Rate Case Docket No. 19-057-02","GS","FS","IS","TS"," TBF","NGV","Total"]
[null,"210 Design Day",0.80198074567401734,1.1435916113097647E-2,0,0.14586129877647361,4.0216558894445087E-2,5.0548054196638745E-4,{"$f":"SUM(C309:H309)","v":1}]
[null,"240 Firm Sales",0.97302738732351579,2.462406011648326E-2,0,0,0,2.3485525600009955E-3,{"$f":"SUM(C310:H310)","v":1}]
[]
[null,"Forecasted Demand Dths","TSF",222022]
[null,null,"TBF",45000]
[null,null,null,"."]
[]
[null,"Supplier non-gas Adder Rates",null,"TSF","Base SNG Annual Demand",null,2.09768]
[null,null,null,null,"SNG Amortization",null,0.11838]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G316:G317)","v":2.2160600000000001}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G318/12,5)","v":0.18467}]
[]
[null,null,null,"TBF","Base SNG Annual Demand",null,1.31352]
[null,null,null,null,"SNG Amortization",null,7.3760000000000006E-2]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G321:G322)","v":1.3872800000000001}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G323/12,5)","v":0.11561}]

{"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$107","v":"2022-01-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$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$100","v":7.9511700000000003},{"$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$107","v":8.6650899999999993},{"$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$107","v":"2022-01-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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,{"$f":"'Other Inputs'!G107","v":8.6650899999999993},{"$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$108","v":8.4173200000000001},{"$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$107","v":"2022-01-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":7.9511700000000003},{"$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$108","v":8.4173200000000001},{"$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$107","v":"2022-01-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":7.9511700000000003},{"$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$108","v":8.4173200000000001},{"$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$107","v":"2022-01-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":7.9511700000000003},{"$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$108","v":8.4173200000000001},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2022-01-01"},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":139.38},{"$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$18),2)","v":134.18},{"$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$18),2)","v":114.25},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":86.74},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,58.12,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["June",3.7,41.42,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,30.29,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,25.52,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,28.7,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,44.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":81.319999999999993},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":118.58},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":903.1},{"$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":"2022-01-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":139.38},{"$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$18),2)","v":134.18},{"$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$18),2)","v":114.25},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":86.74},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,58.12,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,41.42,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,30.29,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,25.52,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,28.7,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,44.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":81.319999999999993},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":118.58},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":903.1},{"$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":"2022-01-01"},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":139.38},{"$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$18),2)","v":134.18},{"$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$18),2)","v":114.25},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":86.74},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,58.12,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,41.42,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,30.29,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,25.52,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,28.7,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,44.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":81.319999999999993},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":118.58},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":903.1},{"$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":"2022-01-01"},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":139.38},{"$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$18),2)","v":134.18},{"$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$18),2)","v":114.25},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":86.74},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,58.12,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,41.42,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,30.29,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,25.52,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,28.7,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,44.6,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":81.319999999999993},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":118.58},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":903.1},{"$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":275,"n_cols":17,"rows_kept":275,"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,{"$f":"+'Monthly Inputs'!G3","v":"Aug22"},{"$f":"+'Monthly Inputs'!H3","v":"Sep22"},{"$f":"+'Monthly Inputs'!I3","v":"Oct22"},{"$f":"+'Monthly Inputs'!J3","v":"Nov22"},{"$f":"+'Monthly Inputs'!K3","v":"Dec22"},{"$f":"+'Monthly Inputs'!L3","v":"Jan23"},{"$f":"+'Monthly Inputs'!M3","v":"Feb23"},{"$f":"+'Monthly Inputs'!N3","v":"Mar23"},{"$f":"+'Monthly Inputs'!O3","v":"Apr23"},{"$f":"+'Monthly Inputs'!P3","v":"May23"},{"$f":"+'Monthly Inputs'!Q3","v":"Jun23"},{"$f":"+'Monthly Inputs'!R3","v":"Jul23"},"Total",1]
["UTAH",null,null,{"$f":"MONTH(D5)","v":8},{"$f":"MONTH(E5)","v":9},10,11,12,1,2,3,4,5,6,7,null,2]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":2354697},{"$f":"'RevRun Fcst'!I21","v":2771794},{"$f":"'RevRun Fcst'!J21","v":6913088},{"$f":"'RevRun Fcst'!K21","v":12179457},{"$f":"'RevRun Fcst'!L21","v":18598770},{"$f":"'RevRun Fcst'!M21","v":20125804},{"$f":"'RevRun Fcst'!N21","v":16779900},{"$f":"'RevRun Fcst'!O21","v":13126330},{"$f":"'RevRun Fcst'!P21","v":8762875},{"$f":"'RevRun Fcst'!Q21","v":5171493},{"$f":"'RevRun Fcst'!R21","v":2856954},{"$f":"'RevRun Fcst'!S21","v":2397393},{"$f":"SUM(D7:O7)","v":112038555},3]
[null,"GSC",null,{"$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":156060},{"$f":"'RevRun Fcst'!I48","v":177762},{"$f":"'RevRun Fcst'!J48","v":262863},{"$f":"'RevRun Fcst'!K48","v":188318},{"$f":"'RevRun Fcst'!L48","v":271602},{"$f":"'RevRun Fcst'!M48","v":297143},{"$f":"'RevRun Fcst'!N48","v":269996},{"$f":"'RevRun Fcst'!O48","v":253627},{"$f":"'RevRun Fcst'!P48","v":204814},{"$f":"'RevRun Fcst'!Q48","v":180388},{"$f":"'RevRun Fcst'!R48","v":175850},{"$f":"'RevRun Fcst'!S48","v":150769},2589192,6]
[null,"F-4",null,{"$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":23396},{"$f":"'RevRun Fcst'!I66","v":24640},{"$f":"'RevRun Fcst'!J66","v":23718},{"$f":"'RevRun Fcst'!K66","v":26627},{"$f":"'RevRun Fcst'!L66","v":24642},{"$f":"'RevRun Fcst'!M66","v":24125},{"$f":"'RevRun Fcst'!N66","v":24867},{"$f":"'RevRun Fcst'!O66","v":23950},{"$f":"'RevRun Fcst'!P66","v":23507},{"$f":"'RevRun Fcst'!Q66","v":21548},{"$f":"'RevRun Fcst'!R66","v":23923},{"$f":"'RevRun Fcst'!S66","v":24829},289772,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":2534153},2974196,{"$f":"SUM(F7:F12)","v":7199669},12394402,18895014,20447072,17074763,13403907,8991196,5373429,3056727,2572991,{"$f":"SUM(P7:P12)","v":114917519},9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":10303},{"$f":"'RevRun Fcst'!I102","v":12640},{"$f":"'RevRun Fcst'!J102","v":19369},{"$f":"'RevRun Fcst'!K102","v":25895},{"$f":"'RevRun Fcst'!L102","v":31237},{"$f":"'RevRun Fcst'!M102","v":39472},{"$f":"'RevRun Fcst'!N102","v":31914},{"$f":"'RevRun Fcst'!O102","v":29116},{"$f":"'RevRun Fcst'!P102","v":26773},{"$f":"'RevRun Fcst'!Q102","v":18238},{"$f":"'RevRun Fcst'!R102","v":14642},{"$f":"'RevRun Fcst'!S102","v":11405},{"$f":"SUM(D15:O15)","v":271004},11]
[null,"IS-4",null,{"$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,{"$f":"SUM(D15:D16)","v":10303},12640,19369,25895,31237,39472,31914,29116,26773,18238,14642,11405,271004,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":2544456},{"$f":"+E13+E17","v":2986836},{"$f":"+F13+F17","v":7219038},{"$f":"+G13+G17","v":12420297},18926251,20486544,17106677,13433023,9017969,5391667,3071369,2584396,{"$f":"+P13+P17","v":115188523},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":9110174},{"$f":"'RevRun Fcst'!I204","v":7890899},{"$f":"'RevRun Fcst'!J204","v":8187520},{"$f":"'RevRun Fcst'!K204","v":8532414},{"$f":"'RevRun Fcst'!L204","v":10068956},{"$f":"'RevRun Fcst'!M204","v":9384089},{"$f":"'RevRun Fcst'!N204","v":8598804},{"$f":"'RevRun Fcst'!O204","v":8511456},{"$f":"'RevRun Fcst'!P204","v":7015924},{"$f":"'RevRun Fcst'!Q204","v":7199952},{"$f":"'RevRun Fcst'!R204","v":7814784},{"$f":"'RevRun Fcst'!S204","v":8805653},{"$f":"SUM(D22:O22)","v":101120625},18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":11654630},10877735,15406558,20952711,28995207,29870633,25705481,21944479,16033893,12591619,10886153,11390049,{"$f":"+P20+P22","v":216309148},21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":54684},{"$f":"'RevRun Fcst'!I244","v":79604},{"$f":"'RevRun Fcst'!J244","v":203811},{"$f":"'RevRun Fcst'!K244","v":388429},{"$f":"'RevRun Fcst'!L244","v":556029},{"$f":"'RevRun Fcst'!M244","v":562961},{"$f":"'RevRun Fcst'!N244","v":495771},{"$f":"'RevRun Fcst'!O244","v":410382},{"$f":"'RevRun Fcst'!P244","v":299580},{"$f":"'RevRun Fcst'!Q244","v":195670},{"$f":"'RevRun Fcst'!R244","v":88806},{"$f":"'RevRun Fcst'!S244","v":52314},{"$f":"SUM(D28:O28)","v":3388041},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":8356},{"$f":"'RevRun Fcst'!I253","v":13544},{"$f":"'RevRun Fcst'!J253","v":13393},{"$f":"'RevRun Fcst'!K253","v":18806},{"$f":"'RevRun Fcst'!L253","v":22218},{"$f":"'RevRun Fcst'!M253","v":20574},{"$f":"'RevRun Fcst'!N253","v":21487},{"$f":"'RevRun Fcst'!O253","v":20289},{"$f":"'RevRun Fcst'!P253","v":14865},{"$f":"'RevRun Fcst'!Q253","v":12040},{"$f":"'RevRun Fcst'!R253","v":9543},{"$f":"'RevRun Fcst'!S253","v":10858},{"$f":"SUM(D30:O30)","v":185973},26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":315},{"$f":"'RevRun Fcst'!I262","v":343},{"$f":"'RevRun Fcst'!J262","v":276},{"$f":"'RevRun Fcst'!K262","v":306},{"$f":"'RevRun Fcst'!L262","v":184},{"$f":"'RevRun Fcst'!M262","v":227},{"$f":"'RevRun Fcst'!N262","v":277},{"$f":"'RevRun Fcst'!O262","v":378},{"$f":"'RevRun Fcst'!P262","v":252},{"$f":"'RevRun Fcst'!Q262","v":279},{"$f":"'RevRun Fcst'!R262","v":348},{"$f":"'RevRun Fcst'!S262","v":339},{"$f":"SUM(D31:O31)","v":3524},27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":63355},93491,217480,407541,578431,583762,517535,431049,314697,207989,98697,63511,3577538,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":6837},{"$f":"'RevRun Fcst'!I280","v":4736},{"$f":"'RevRun Fcst'!J280","v":10667},{"$f":"'RevRun Fcst'!K280","v":14280},{"$f":"'RevRun Fcst'!L280","v":15948},{"$f":"'RevRun Fcst'!M280","v":18665},{"$f":"'RevRun Fcst'!N280","v":16854},{"$f":"'RevRun Fcst'!O280","v":17545},{"$f":"'RevRun Fcst'!P280","v":14974},{"$f":"'RevRun Fcst'!Q280","v":11409},{"$f":"'RevRun Fcst'!R280","v":6977},{"$f":"'RevRun Fcst'!S280","v":5358},{"$f":"SUM(D34:O34)","v":144250},30]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":6837},4736,10667,14280,15948,18665,16854,17545,14974,11409,6977,5358,144250,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":70192},{"$f":"+E32+E36","v":98227},228147,421821,594379,602427,534389,448594,329671,219398,105674,68869,3721788,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":40616},{"$f":"'RevRun Fcst'!I328","v":44240},{"$f":"'RevRun Fcst'!J328","v":23757},{"$f":"'RevRun Fcst'!K328","v":30774},{"$f":"'RevRun Fcst'!L328","v":46191},{"$f":"'RevRun Fcst'!M328","v":54415},{"$f":"'RevRun Fcst'!N328","v":37419},{"$f":"'RevRun Fcst'!O328","v":40215},{"$f":"'RevRun Fcst'!P328","v":32395},{"$f":"'RevRun Fcst'!Q328","v":27360},{"$f":"'RevRun Fcst'!R328","v":32659},{"$f":"'RevRun Fcst'!S328","v":17590},{"$f":"SUM(D41:O41)","v":427631},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,{"$f":"+D39+D41","v":110808},142467,251904,452595,640570,656842,571808,488809,362066,246758,138333,86459,4149419,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":11765438},11020202,15658462,21405306,29635777,30527475,26277289,22433288,16395959,12838377,11024486,{"$f":"+O25+O44","v":11476508},220458567,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,"Month",{"$f":"MONTH(D5)","v":8},9,10,11,12,1,2,3,4,5,6,7,null,46]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":1},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":1},1,0,0,0,0,0,1,1,1,1,"Total",47]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":0},{"$f":"IF(E51=0,E7+E8,0)","v":0},0,12179457,18598770,20125804,16779900,13126330,0,0,0,0,{"$f":"SUM(D52:O52)","v":80810261},48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":2354697},2771794,6913088,0,0,0,0,0,8762875,5171493,2856954,2397393,{"$f":"SUM(D53:O53)","v":31228294},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,{"$f":"IF(D51=0,D10,0)","v":0},0,0,188318,271602,297143,269996,253627,0,0,0,0,{"$f":"SUM(D58:O58)","v":1280686},54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":156060},177762,262863,0,0,0,0,0,204814,180388,175850,150769,{"$f":"SUM(D59:O59)","v":1308506},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,{"$f":"D5","v":"Aug22"},{"$f":"E5","v":"Sep22"},{"$f":"F5","v":"Oct22"},"Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Total",60]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":3484.7240899999997},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":2914.1555199999998},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":4524.8371900000002},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":5506.0195999999996},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":5958.9983599999996},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":6696.8540499999999},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":6205.0407799999994},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":6392.6956499999997},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":5694.4891799999996},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":4726.3421299999991},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":3522.7438899999997},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":3083.07206},{"$f":"SUM(D65:O65)","v":58709.972499999989},61]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":9226},10050,5397,6991,10493,12361,8500,9135,7359,6215,7419,{"$f":"P66-SUM(D66:N66)","v":3995.4148599999899},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":97141.41485999999},62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["I-2 Gas Cost (Rate Effective )",null,null,0,{"$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,{"$f":"+D76-D75","v":1203265},{"$f":"D74/D76","v":0.96905739454258166},null,"Utah Sales",{"$f":"+P20","v":115188523},{"$f":"H74/H76","v":0.9687008807840054},null,null,null,null,null,null,null,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E146","v":38421},{"$f":"1-E74","v":3.0942605457418337E-2},null,"Wyoming Sales",{"$f":"+P39","v":3721788},{"$f":"1-I74","v":3.1299119215994597E-2},null,null,null,null,null,null,null,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E147","v":1241686},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":118910311},{"$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":"2021-05-31"},{"$f":"+Expenses!E3","v":"2021-06-30"},{"$f":"+Expenses!F3","v":"2021-07-31"},{"$f":"+Expenses!G3","v":"2021-08-31"},{"$f":"+Expenses!H3","v":"2021-09-30"},{"$f":"+Expenses!I3","v":"2021-10-31"},{"$f":"+Expenses!J3","v":"2021-11-30"},{"$f":"+Expenses!K3","v":"2021-12-31"},{"$f":"+Expenses!L3","v":"2022-01-31"},{"$f":"+Expenses!M3","v":"2022-02-28"},{"$f":"+Expenses!N3","v":"2022-03-31"},{"$f":"+Expenses!O3","v":"2022-04-30"},{"$f":"Expenses!P3","v":"2022-04-30"},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,{"$f":"Expenses!D13","v":75365.960000000006},{"$f":"Expenses!E13","v":74786.67},{"$f":"Expenses!F13","v":67778},{"$f":"Expenses!G13","v":69108.570000000007},{"$f":"Expenses!H13","v":97129.99},{"$f":"Expenses!I13","v":97138.4},{"$f":"Expenses!J13","v":106128.66},{"$f":"Expenses!K13","v":544755.05000000005},{"$f":"Expenses!L13","v":116873.48999999999},{"$f":"Expenses!M13","v":98906.89},{"$f":"Expenses!N13","v":106860.96},{"$f":"Expenses!O13","v":52524.95},{"$f":"Expenses!P13","v":1507357.5899999999},82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!D14","v":682856.11},{"$f":"Expenses!E14","v":634958.11},{"$f":"Expenses!F14","v":1627073},{"$f":"Expenses!G14","v":359.4},{"$f":"Expenses!H14","v":902433.39},{"$f":"Expenses!I14","v":2189382.9300000002},{"$f":"Expenses!J14","v":1288337.6599999999},{"$f":"Expenses!K14","v":155.94},{"$f":"Expenses!L14","v":814587.34},{"$f":"Expenses!M14","v":1062620.1599999999},{"$f":"Expenses!N14","v":1019900.86},{"$f":"Expenses!O14","v":972357.06},{"$f":"Expenses!P14","v":11195021.959999999},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":212549.49},{"$f":"Expenses!E15","v":203206.68},{"$f":"Expenses!F15","v":176274},{"$f":"Expenses!G15","v":251590.28},{"$f":"Expenses!H15","v":158052.51},{"$f":"Expenses!I15","v":152048.32000000001},{"$f":"Expenses!J15","v":192977.82},{"$f":"Expenses!K15","v":175220.78},{"$f":"Expenses!L15","v":187201.33000000002},{"$f":"Expenses!M15","v":224977.55},{"$f":"Expenses!N15","v":253213.06},{"$f":"Expenses!O15","v":235424.09},{"$f":"Expenses!P15","v":2422735.91},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":358482.73},{"$f":"Expenses!E16","v":551110.84},{"$f":"Expenses!F16","v":937063},{"$f":"Expenses!G16","v":150108.45000000001},{"$f":"Expenses!H16","v":147551.81},{"$f":"Expenses!I16","v":1014606.72},{"$f":"Expenses!J16","v":791533.65},{"$f":"Expenses!K16","v":798933.79},{"$f":"Expenses!L16","v":853244.84},{"$f":"Expenses!M16","v":1377641.49},{"$f":"Expenses!N16","v":961928.39},{"$f":"Expenses!O16","v":1061501.46},{"$f":"Expenses!P16","v":9003707.1699999999},89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!D17","v":41794},{"$f":"Expenses!E17","v":37568},{"$f":"Expenses!F17","v":47511},{"$f":"Expenses!G17","v":4721},{"$f":"Expenses!H17","v":16848},{"$f":"Expenses!I17","v":115027},{"$f":"Expenses!J17","v":63363},{"$f":"Expenses!K17","v":15550},{"$f":"Expenses!L17","v":158907},{"$f":"Expenses!M17","v":210181},{"$f":"Expenses!N17","v":461376},{"$f":"Expenses!O17","v":319049},{"$f":"Expenses!P17","v":1491895},90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",91]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",92]
["Accounts",null,{"$f":"'Rate Base'!D4","v":"2021-04-30"},{"$f":"'Rate Base'!E4","v":"2021-05-31"},{"$f":"'Rate Base'!F4","v":"2021-06-30"},{"$f":"'Rate Base'!G4","v":"2021-07-31"},{"$f":"'Rate Base'!H4","v":"2021-08-31"},{"$f":"'Rate Base'!I4","v":"2021-09-30"},{"$f":"'Rate Base'!J4","v":"2021-10-31"},{"$f":"'Rate Base'!K4","v":"2021-11-30"},{"$f":"'Rate Base'!L4","v":"2021-12-31"},{"$f":"'Rate Base'!M4","v":"2022-01-31"},{"$f":"'Rate Base'!N4","v":"2022-02-28"},{"$f":"'Rate Base'!O4","v":"2022-03-31"},{"$f":"'Rate Base'!P4","v":"2022-04-30"},"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",{"$f":"'Rate Base'!D11","v":11574315.839999974},{"$f":"'Rate Base'!E11","v":17495294.929999974},{"$f":"'Rate Base'!F11","v":23415459.209999971},{"$f":"'Rate Base'!G11","v":30738132.549999971},{"$f":"'Rate Base'!H11","v":35307557.589999974},{"$f":"'Rate Base'!I11","v":37462513.809999973},{"$f":"'Rate Base'!J11","v":49638760.35999997},{"$f":"'Rate Base'!K11","v":48688525.369999968},{"$f":"'Rate Base'!L11","v":44932895.699999966},{"$f":"'Rate Base'!M11","v":32520297.099999968},{"$f":"'Rate Base'!N11","v":24327140.389999963},{"$f":"'Rate Base'!O11","v":13377221.649999963},{"$f":"'Rate Base'!P11","v":4611532.5099999625},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":30499726.902916636},95]
[null,"Acct 164 (Working Gas LNG) - Production",{"$f":"'Rate Base'!D12","v":0},{"$f":"'Rate Base'!E12","v":0},{"$f":"'Rate Base'!F12","v":0},{"$f":"'Rate Base'!G12","v":0},{"$f":"'Rate Base'!H12","v":0},{"$f":"'Rate Base'!I12","v":1169335.1422712218},{"$f":"'Rate Base'!J12","v":2475708.5343198073},{"$f":"'Rate Base'!K12","v":3869809.9691696735},{"$f":"'Rate Base'!L12","v":5684498.4673492145},{"$f":"'Rate Base'!M12","v":6669592.7681510746},{"$f":"'Rate Base'!N12","v":6669592.7681510746},{"$f":"'Rate Base'!O12","v":6669592.7681510746},{"$f":"'Rate Base'!P12","v":7670031.6833737362},3086928.8549375008,96]
[null,"Acct 101 - Production",{"$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},79968136,97]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!D7","v":-71443468},{"$f":"'Rate Base'!E7","v":-71513383},{"$f":"'Rate Base'!F7","v":-71572680},{"$f":"'Rate Base'!G7","v":-71641946},{"$f":"'Rate Base'!H7","v":-71711214},{"$f":"'Rate Base'!I7","v":-71780483},{"$f":"'Rate Base'!J7","v":-71849768},{"$f":"'Rate Base'!K7","v":-71919083},{"$f":"'Rate Base'!L7","v":-71988400},{"$f":"'Rate Base'!M7","v":-71988400},{"$f":"'Rate Base'!N7","v":-71988400},{"$f":"'Rate Base'!O7","v":-72112568},{"$f":"'Rate Base'!P7","v":-72112568},-71820361.916666672,98]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!D9","v":-6150277},{"$f":"'Rate Base'!E9","v":-6150277},{"$f":"'Rate Base'!F9","v":-6150277},{"$f":"'Rate Base'!G9","v":-6150277},{"$f":"'Rate Base'!H9","v":-6150277},{"$f":"'Rate Base'!I9","v":-6150277},{"$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},-6150277,99]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!D14","v":0},{"$f":"'Rate Base'!E14","v":0},{"$f":"'Rate Base'!F14","v":0},{"$f":"'Rate Base'!G14","v":0},{"$f":"'Rate Base'!H14","v":0},{"$f":"'Rate Base'!I14","v":0},{"$f":"'Rate Base'!J14","v":0},{"$f":"'Rate Base'!K14","v":0},{"$f":"'Rate Base'!L14","v":0},{"$f":"'Rate Base'!M14","v":0},{"$f":"'Rate Base'!N14","v":0},{"$f":"'Rate Base'!O14","v":0},{"$f":"'Rate Base'!P14","v":0},0,100]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!D16","v":-33963163},{"$f":"'Rate Base'!E16","v":-31483079},{"$f":"'Rate Base'!F16","v":-31080075},{"$f":"'Rate Base'!G16","v":-24954142},{"$f":"'Rate Base'!H16","v":-24655106},{"$f":"'Rate Base'!I16","v":-25179711},{"$f":"'Rate Base'!J16","v":-32181231},{"$f":"'Rate Base'!K16","v":-32697505},{"$f":"'Rate Base'!L16","v":-33930378},{"$f":"'Rate Base'!M16","v":-33930378},{"$f":"'Rate Base'!N16","v":-33930378},{"$f":"'Rate Base'!O16","v":-35244000},{"$f":"'Rate Base'!P16","v":-35244000},-31155797.041666668,101]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!D18","v":-700755},{"$f":"'Rate Base'!E18","v":-700755},{"$f":"'Rate Base'!F18","v":-700755},{"$f":"'Rate Base'!G18","v":-700755},{"$f":"'Rate Base'!H18","v":-700755},{"$f":"'Rate Base'!I18","v":-700755},{"$f":"'Rate Base'!J18","v":-700755},{"$f":"'Rate Base'!K18","v":-700755},{"$f":"'Rate Base'!L18","v":-700755},{"$f":"'Rate Base'!M18","v":-700755},{"$f":"'Rate Base'!N18","v":-700755},{"$f":"'Rate Base'!O18","v":-700755},{"$f":"'Rate Base'!P18","v":-700755},-700755,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total",null,null,104]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!P8","v":814564},null,"Thirteen month average",null,{"$f":"P101","v":79968136},{"$f":"P102","v":-71820361.916666672},{"$f":"P103","v":-6150277},{"$f":"P104","v":0},{"$f":"P105","v":-31155797.041666668},{"$f":"P106","v":-700755},{"$f":"SUM(H109:M109)","v":-29859054.95833334},null,null,105]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!P10","v":0},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E266*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H109*'Other Inputs'!$E$266","v":-5037992.568},{"$f":"I109*'Other Inputs'!$E$266","v":4524682.8007500004},{"$f":"J109*'Other Inputs'!$E$266","v":387467.451},null,null,null,{"$f":"SUM(H110:M110)","v":-125842.31624999957},null,null,106]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N112","v":-2668655.857437917},null,null,null,null,null,null,null,null,{"$f":"SUM(N109:N110)","v":-29984897.27458334},null,null,null,107]
[null,"Utah Production Cost",null,{"$f":"SUM(D109:D111)","v":-1854091.857437917},null,null,null,null,null,null,null,null,{"$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)"},{"$f":"M111*'Other Inputs'!E269","v":-2668655.857437917},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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)"},{"$f":"M111*'Other Inputs'!E268","v":-2638670.9601633339},null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",111]
[null,null,null,{"$f":"D5","v":"Aug22"},{"$f":"E5","v":"Sep22"},"Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Total",112]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":4544697.3919592965},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":4344522.9917474706},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":4421616.5887503494},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":5019993.9866280481},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":5025489.7913976787},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":5085059.4902552124},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":4532162.1903874874},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":4779897.3908984168},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":4533629.9860290196},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":4595117.8920036303},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":4570853.9856287614},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":4609833.2859343756},{"$f":"SUM(D121:O121)","v":56062874.971619748},117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
["STORAGE INJECTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G24","v":0},{"$f":"'Monthly Inputs'!H24","v":40000},{"$f":"'Monthly Inputs'!I24","v":135000},{"$f":"'Monthly Inputs'!J24","v":10996},{"$f":"'Monthly Inputs'!K24","v":90000},{"$f":"'Monthly Inputs'!L24","v":0},{"$f":"'Monthly Inputs'!M24","v":0},{"$f":"'Monthly Inputs'!N24","v":0},{"$f":"'Monthly Inputs'!O24","v":0},{"$f":"'Monthly Inputs'!P24","v":0},{"$f":"'Monthly Inputs'!Q24","v":0},{"$f":"'Monthly Inputs'!R24","v":0},{"$f":"SUM(D124:O124)","v":275996},120]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":0},{"$f":"'Monthly Inputs'!H26","v":42000},{"$f":"'Monthly Inputs'!I26","v":280800},{"$f":"'Monthly Inputs'!J26","v":0},{"$f":"'Monthly Inputs'!K26","v":37386},{"$f":"'Monthly Inputs'!L26","v":0},{"$f":"'Monthly Inputs'!M26","v":0},{"$f":"'Monthly Inputs'!N26","v":360186},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":0},{"$f":"'Monthly Inputs'!R26","v":0},{"$f":"SUM(D125:O125)","v":720372},121]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":0},{"$f":"'Monthly Inputs'!H27","v":47500},{"$f":"'Monthly Inputs'!I27","v":45000},{"$f":"'Monthly Inputs'!J27","v":0},{"$f":"'Monthly Inputs'!K27","v":272055},{"$f":"'Monthly Inputs'!L27","v":0},{"$f":"'Monthly Inputs'!M27","v":0},{"$f":"'Monthly Inputs'!N27","v":0},{"$f":"'Monthly Inputs'!O27","v":0},{"$f":"'Monthly Inputs'!P27","v":0},{"$f":"'Monthly Inputs'!Q27","v":0},{"$f":"'Monthly Inputs'!R27","v":0},{"$f":"SUM(D126:O126)","v":364555},122]
[null,"Ryckman",null,{"$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(D127:O127)","v":0},123]
[null,"Total Peaking Storage",null,{"$f":"SUM(D124:D127)","v":0},{"$f":"SUM(E124:E127)","v":129500},460800,10996,399441,0,0,360186,0,0,0,0,1360923,124]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G25","v":2051859},{"$f":"'Monthly Inputs'!H25","v":1865632},{"$f":"'Monthly Inputs'!I25","v":1576854},{"$f":"'Monthly Inputs'!J25","v":0},{"$f":"'Monthly Inputs'!K25","v":0},{"$f":"'Monthly Inputs'!L25","v":0},{"$f":"'Monthly Inputs'!M25","v":0},{"$f":"'Monthly Inputs'!N25","v":0},{"$f":"'Monthly Inputs'!O25","v":945000},{"$f":"'Monthly Inputs'!P25","v":2418000.9999999995},{"$f":"'Monthly Inputs'!Q25","v":2166181},{"$f":"'Monthly Inputs'!R25","v":1976476},{"$f":"SUM(D129:O129)","v":13000003},125]
[null,"Total Storage Injections",null,{"$f":"SUM(D128:D129)","v":2051859},1995132,2037654,10996,399441,0,0,360186,945000,2418000.9999999995,2166181,1976476,14360926,126]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G33","v":0},{"$f":"'Monthly Inputs'!H33","v":0},{"$f":"'Monthly Inputs'!I33","v":0},{"$f":"'Monthly Inputs'!J33","v":0},{"$f":"'Monthly Inputs'!K33","v":0},{"$f":"'Monthly Inputs'!L33","v":262496},{"$f":"'Monthly Inputs'!M33","v":13500},{"$f":"'Monthly Inputs'!N33","v":0},{"$f":"'Monthly Inputs'!O33","v":0},{"$f":"'Monthly Inputs'!P33","v":0},{"$f":"'Monthly Inputs'!Q33","v":0},{"$f":"'Monthly Inputs'!R33","v":0},{"$f":"SUM(D132:O132)","v":275996},128]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":0},{"$f":"'Monthly Inputs'!L35","v":719445},{"$f":"'Monthly Inputs'!M35","v":927},{"$f":"'Monthly Inputs'!N35","v":0},{"$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":720372},129]
[null,"Leroy",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":364555},{"$f":"'Monthly Inputs'!M36","v":0},{"$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},{"$f":"SUM(D134:O134)","v":364555},130]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G37","v":0},{"$f":"'Monthly Inputs'!H37","v":0},{"$f":"'Monthly Inputs'!I37","v":0},{"$f":"'Monthly Inputs'!J37","v":0},{"$f":"'Monthly Inputs'!K37","v":0},{"$f":"'Monthly Inputs'!L37","v":0},{"$f":"'Monthly Inputs'!M37","v":0},{"$f":"'Monthly Inputs'!N37","v":0},{"$f":"'Monthly Inputs'!O37","v":0},{"$f":"'Monthly Inputs'!P37","v":0},{"$f":"'Monthly Inputs'!Q37","v":0},{"$f":"'Monthly Inputs'!R37","v":0},{"$f":"SUM(D135:O135)","v":0},131]
[null,"Total Peaking Storage",null,{"$f":"SUM(D132:D135)","v":0},{"$f":"SUM(E132:E135)","v":0},0,0,0,1346496,14427,0,0,0,0,0,1360923,132]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":0},{"$f":"'Monthly Inputs'!J34","v":3837659.0000000005},{"$f":"'Monthly Inputs'!K34","v":2672247},{"$f":"'Monthly Inputs'!L34","v":3410049.9999999995},{"$f":"'Monthly Inputs'!M34","v":3080045},{"$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},{"$f":"SUM(D137:O137)","v":13000001},133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D136:D137)","v":0},0,0,3837659.0000000005,2672247,4756546,3094472,0,0,0,0,0,14360924,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
["LNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
[null,"Injections",null,{"$f":"+'Monthly Inputs'!G42","v":0},{"$f":"+'Monthly Inputs'!H42","v":270000},{"$f":"+'Monthly Inputs'!I42","v":279000},{"$f":"+'Monthly Inputs'!J42","v":270000},{"$f":"+'Monthly Inputs'!K42","v":279000},{"$f":"+'Monthly Inputs'!L42","v":135000},{"$f":"+'Monthly Inputs'!M42","v":0},{"$f":"+'Monthly Inputs'!N42","v":0},{"$f":"+'Monthly Inputs'!O42","v":0},{"$f":"+'Monthly Inputs'!P42","v":0},{"$f":"+'Monthly Inputs'!Q42","v":0},{"$f":"+'Monthly Inputs'!R42","v":0},{"$f":"+'Monthly Inputs'!S42","v":1233000},138]
[null,"Withdrawals",null,{"$f":"+'Monthly Inputs'!G43","v":0},{"$f":"+'Monthly Inputs'!H43","v":0},{"$f":"+'Monthly Inputs'!I43","v":0},{"$f":"+'Monthly Inputs'!J43","v":0},{"$f":"+'Monthly Inputs'!K43","v":0},{"$f":"+'Monthly Inputs'!L43","v":0},{"$f":"+'Monthly Inputs'!M43","v":0},{"$f":"+'Monthly Inputs'!N43","v":0},{"$f":"+'Monthly Inputs'!O43","v":184950},{"$f":"+'Monthly Inputs'!P43","v":0},{"$f":"+'Monthly Inputs'!Q43","v":0},{"$f":"+'Monthly Inputs'!R43","v":0},{"$f":"+'Monthly Inputs'!S43","v":184950},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",142]
["Demand",null,null,{"$f":"D5","v":"Aug22"},"Sep22","Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Total",143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["Utah Sales",null,null,{"$f":"+D20","v":2544456},2986836,7219038,12420297,18926251,20486544,17106677,13433023,9017969,5391667,3071369,2584396,{"$f":"SUM(D149:O149)","v":115188523},145]
["Wyoming Sales",null,null,{"$f":"+D39","v":70192},98227,228147,421821,594379,602427,534389,448594,329671,219398,105674,68869,{"$f":"SUM(D150:O150)","v":3721788},146]
["Total Sales",null,null,{"$f":"+D149+D150","v":2614648},3085063,7447185,12842118,19520630,21088971,17641066,13881617,9347640,5611065,3177043,2653265,118910311,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
["Distribution  Use (Offices)",null,null,{"$f":"ROUND(O83,0)","v":0},{"$f":"ROUND(D83,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D153:O153)","v":0},149]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D156-D151-D153","v":14249},{"$f":"+E156-E151-E153","v":16812},40584,69984,106378,114925,96136,75648,50940,30578,17313,{"$f":"+O156-O151-O153","v":14459},{"$f":"SUM(D154:O154)","v":648006},150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
["Total City Gate",null,null,{"$f":"ROUND((D151+D153)/(1-'Other Inputs'!$E$272),0)","v":2628897},{"$f":"ROUND((E151+E153)/(1-'Other Inputs'!$E$272),0)","v":3101875},{"$f":"ROUND((F151+F153)/(1-'Other Inputs'!$E$272),0)","v":7487769},{"$f":"ROUND((G151+G153)/(1-'Other Inputs'!$E$272),0)","v":12912102},{"$f":"ROUND((H151+H153)/(1-'Other Inputs'!$E$272),0)","v":19627008},{"$f":"ROUND((I151+I153)/(1-'Other Inputs'!$E$272),0)","v":21203896},{"$f":"ROUND((J151+J153)/(1-'Other Inputs'!$E$272),0)","v":17737202},{"$f":"ROUND((K151+K153)/(1-'Other Inputs'!$E$272),0)","v":13957265},{"$f":"ROUND((L151+L153)/(1-'Other Inputs'!$E$272),0)","v":9398580},{"$f":"ROUND((M151+M153)/(1-'Other Inputs'!$E$272),0)","v":5641643},{"$f":"ROUND((N151+N153)/(1-'Other Inputs'!$E$272),0)","v":3194356},{"$f":"ROUND((O151+O153)/(1-'Other Inputs'!$E$272),0)","v":2667724},{"$f":"SUM(D156:O156)","v":119558317},152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
["Peaking Injection",null,null,{"$f":"+D128","v":0},129500,460800,10996,399441,0,0,360186,0,0,0,0,{"$f":"SUM(D158:O158)","v":1360923},154]
["Clay Basin Injection",null,null,{"$f":"+D129","v":2051859},1865632,1576854,0,0,0,0,0,945000,2418000.9999999995,2166181,1976476,{"$f":"SUM(D159:O159)","v":13000003},155]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G58","v":28028.393940000002},{"$f":"-'Monthly Inputs'!H58","v":27735.383119999999},{"$f":"-'Monthly Inputs'!I58","v":27236.465639999999},{"$f":"-'Monthly Inputs'!J58","v":108.86040000000001},{"$f":"-'Monthly Inputs'!K58","v":9320.3912999999993},{"$f":"-'Monthly Inputs'!L58","v":0},{"$f":"-'Monthly Inputs'!M58","v":0},{"$f":"-'Monthly Inputs'!N58","v":3890.0088000000001},{"$f":"-'Monthly Inputs'!O58","v":12908.7},{"$f":"-'Monthly Inputs'!P58","v":33029.893659999994},{"$f":"-'Monthly Inputs'!Q58","v":29590.032460000002},{"$f":"-'Monthly Inputs'!R58","v":26998.66216},{"$f":"SUM(D160:O160)","v":198846.79148000001},156]
["Total Demand",null,null,{"$f":"SUM(D156:D160)","v":4708784.3939399999},{"$f":"SUM(E156:E160)","v":5124742.3831200004},9552659.4656399991,12923206.860400001,{"$f":"SUM(H156:H160)","v":20035769.3913},21203896,17737202,14321341.0088,10356488.699999999,8092673.8936599996,5390127.0324600004,{"$f":"SUM(O156:O160)","v":4671198.6621599998},{"$f":"SUM(D161:O161)","v":134118089.79147999},157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",159]
["Supply",null,null,{"$f":"D5","v":"Aug22"},"Sep22","Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Total",160]
["Company Production",null,null,{"$f":"+D121","v":4544697.3919592965},4344522.9917474706,4421616.5887503494,5019993.9866280481,5025489.7913976787,5085059.4902552124,4532162.1903874874,4779897.3908984168,4533629.9860290196,4595117.8920036303,4570853.9856287614,4609833.2859343756,{"$f":"SUM(D165:O165)","v":56062874.971619748},161]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-142476},{"$f":"ROUND(E165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-136201},{"$f":"ROUND(F165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-138618},{"$f":"ROUND(G165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-157377},{"$f":"ROUND(H165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-157549},{"$f":"ROUND(I165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-159417},{"$f":"ROUND(J165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-142083},{"$f":"ROUND(K165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-149850},{"$f":"ROUND(L165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-142129},{"$f":"ROUND(M165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-144057},{"$f":"ROUND(N165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-143296},{"$f":"ROUND(O165*(-'Other Inputs'!$E$274-'Other Inputs'!$E$275),0)","v":-144518},{"$f":"SUM(D166:O166)","v":-1757571},162]
["Company Production @ City Gate",null,null,{"$f":"SUM(D165:D166)","v":4402221.3919592965},{"$f":"SUM(E165:E166)","v":4208321.9917474706},4282998.5887503494,4862616.9866280481,4867940.7913976787,4925642.4902552124,4390079.1903874874,4630047.3908984168,4391500.9860290196,4451060.8920036303,4427557.9856287614,4465315.2859343756,{"$f":"SUM(D167:O167)","v":54305303.971619748},163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["Peaking Withdrawal",null,null,{"$f":"+D136","v":0},0,0,0,0,1346496,14427,0,0,0,0,0,{"$f":"SUM(D169:O169)","v":1360923},165]
["Clay Basin Withdrawal",null,null,{"$f":"+D137","v":0},0,0,3837659.0000000005,2672247,3410049.9999999995,3080045,0,0,0,0,0,{"$f":"SUM(D170:O170)","v":13000001},166]
["LNG Withdrawal",null,null,{"$f":"+D143","v":0},{"$f":"+E143","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D171:O171)","v":0},167]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G76+'Monthly Inputs'!G67","v":0},{"$f":"'Monthly Inputs'!H76+'Monthly Inputs'!H67","v":0},{"$f":"'Monthly Inputs'!I76+'Monthly Inputs'!I67","v":0},{"$f":"'Monthly Inputs'!J76+'Monthly Inputs'!J67","v":-52372.532373000002},{"$f":"'Monthly Inputs'!K76+'Monthly Inputs'!K67","v":-36468.154809},{"$f":"'Monthly Inputs'!L76+'Monthly Inputs'!L67","v":-92905.004749999993},{"$f":"'Monthly Inputs'!M76+'Monthly Inputs'!M67","v":-42469.839914999997},{"$f":"'Monthly Inputs'!N76+'Monthly Inputs'!N67","v":0},{"$f":"'Monthly Inputs'!O76+'Monthly Inputs'!O67","v":0},{"$f":"'Monthly Inputs'!P76+'Monthly Inputs'!P67","v":0},{"$f":"'Monthly Inputs'!Q76+'Monthly Inputs'!Q67","v":0},{"$f":"'Monthly Inputs'!R76+'Monthly Inputs'!R67","v":0},{"$f":"SUM(D172:O172)","v":-224215.53184699998},168]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G58","v":-28028.393940000002},{"$f":"'Monthly Inputs'!H58","v":-27735.383119999999},{"$f":"'Monthly Inputs'!I58","v":-27236.465639999999},{"$f":"'Monthly Inputs'!J58","v":-108.86040000000001},{"$f":"'Monthly Inputs'!K58","v":-9320.3912999999993},{"$f":"'Monthly Inputs'!L58","v":0},{"$f":"'Monthly Inputs'!M58","v":0},{"$f":"'Monthly Inputs'!N58","v":-3890.0088000000001},{"$f":"'Monthly Inputs'!O58","v":-12908.7},{"$f":"'Monthly Inputs'!P58","v":-33029.893659999994},{"$f":"'Monthly Inputs'!Q58","v":-29590.032460000002},{"$f":"'Monthly Inputs'!R58","v":-26998.66216},{"$f":"SUM(D173:O173)","v":-198846.79148000001},169]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D169:D173)","v":-28028.393940000002},{"$f":"SUM(E169:E173)","v":-27735.383119999999},-27236.465639999999,3785177.6072270004,2626458.4538910002,4663640.9952499997,3052002.1600850001,-3890.0088000000001,-12908.7,-33029.893659999994,-29590.032460000002,-26998.66216,13937861.676673001,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["Gas Purchased @ City Gate",null,null,{"$f":"D161-D167-D174-D160","v":306563.00198070332},{"$f":"E161-E167-E174-E160","v":916420.39137252979},5269660.8768896498,4275303.4061449524,12532049.754711321,11614612.514494788,10295120.649527512,9691293.6179015823,{"$f":"L161-L167-L174-L160","v":5964987.7139709797},3641613.0016563693,962569.04683123901,205883.37622562423,{"$f":"SUM(D176:O176)","v":65676077.35170725},172]
["   Gas Reimbursement",null,null,{"$f":"+D178-D176","v":3565.9980192966759},{"$f":"+E178-E176","v":10661.60862747021},61306.123110350221,49737.593855047598,145795.24528867938,135121.4855052121,119771.35047248751,112746.38209841773,{"$f":"+L178-L176","v":69395.286029020324},42365.998343630694,11197.953168760985,2395.6237743757665,{"$f":"SUM(D177:O177)","v":764060.64829274919},173]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D176/(1-'Other Inputs'!$E$275),0)","v":310129},{"$f":"ROUND(E176/(1-'Other Inputs'!$E$275),0)","v":927082},{"$f":"ROUND(F176/(1-'Other Inputs'!$E$275),0)","v":5330967},{"$f":"ROUND(G176/(1-'Other Inputs'!$E$275),0)","v":4325041},{"$f":"ROUND(H176/(1-'Other Inputs'!$E$275),0)","v":12677845},{"$f":"ROUND(I176/(1-'Other Inputs'!$E$275),0)","v":11749734},{"$f":"ROUND(J176/(1-'Other Inputs'!$E$275),0)","v":10414892},{"$f":"ROUND(K176/(1-'Other Inputs'!$E$275),0)","v":9804040},{"$f":"ROUND(L176/(1-'Other Inputs'!$E$275),0)","v":6034383},{"$f":"ROUND(M176/(1-'Other Inputs'!$E$275),0)","v":3683979},{"$f":"ROUND(N176/(1-'Other Inputs'!$E$275),0)","v":973767},{"$f":"ROUND(O176/(1-'Other Inputs'!$E$275),0)","v":208279},{"$f":"SUM(D178:O178)","v":66440138},174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
["Transported Volumes - total",null,null,{"$f":"+D167+D176+D139+D172","v":4708784.3939399999},{"$f":"+E167+E176+E139+E172","v":5124742.3831200004},{"$f":"+F167+F176+F139+F172","v":9552659.4656399991},12923206.860400001,{"$f":"+H167+H176+H139+H172","v":20035769.391299997},21203896,17737202,14321341.0088,10356488.699999999,8092673.8936599996,5390127.0324600004,4671198.6621599998,{"$f":"+P167+P176+P139+P172","v":134118089.79148},179]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":777035.70338398486},751970.03553288861,777035.70338398486,2541091.805612572,3760108.8458721652,3760108.8458721652,3396227.3446587301,2625794.8657996575,751970.03553288861,777035.70338398486,751970.03553288861,777035.70338398486,null,180]
["Storage Fuel %",null,{"$f":"(P160-P173)/(P169+P170+P158+P159)","v":1.3846377686674084E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D165/(D178+D165)","v":0.93611944589539919},0.82413667157320825,{"$f":"F165/(F178+F165)","v":0.45337899937106968},0.5371830061429661,{"$f":"H165/(H178+H165)","v":0.28387249355074279},0.30205654100828078,0.30321440818098722,0.32775081672261347,0.42899549726353547,0.55502646628545038,0.82437627341455255,{"$f":"O165/(O178+O165)","v":0.95677165918112084},{"$f":"P165/(P178+P165)","v":0.45764486612756067},183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
["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$24,0)","v":0},{"$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$24,0)","v":0},{"$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$24,0)","v":555329.95652173925},{"$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$24,0)","v":250794.17391304352},{"$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$24,0)","v":286621.91304347833},{"$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$24,0)","v":286621.91304347833},{"$f":"IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!K$20*16*'Other Inputs'!$F$21,0)+IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!L$20*16*'Other Inputs'!$F$21,0)+IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!M$20*16*'Other Inputs'!$F$21,0)+IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!N$20*16*'Other Inputs'!$F$21,0)+IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!O$20*16*'Other Inputs'!$F$21,0)+IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"SUM(D189:O189)","v":1379367.9565217393},185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
["PURCHASES BREAKDOWN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G92","v":174593},{"$f":"'Monthly Inputs'!H92","v":927081.99999999988},{"$f":"'Monthly Inputs'!I92","v":4578141},{"$f":"'Monthly Inputs'!J92","v":3055041},{"$f":"'Monthly Inputs'!K92","v":4213844.9999999991},{"$f":"'Monthly Inputs'!L92","v":2285734.0000000005},{"$f":"'Monthly Inputs'!M92","v":3382892},{"$f":"'Monthly Inputs'!N92","v":9478338},{"$f":"'Monthly Inputs'!O92","v":5782440.0000000009},{"$f":"'Monthly Inputs'!P92","v":3355633},{"$f":"'Monthly Inputs'!Q92","v":704763},{"$f":"'Monthly Inputs'!R92","v":0},{"$f":"SUM(D192:O192)","v":37938502},188]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G93","v":1078984.74},{"$f":"'Monthly Inputs'!H93","v":5581033.6399999987},{"$f":"'Monthly Inputs'!I93","v":24126803.069999997},{"$f":"'Monthly Inputs'!J93","v":17994191.489999998},{"$f":"'Monthly Inputs'!K93","v":27937792.349999994},{"$f":"'Monthly Inputs'!L93","v":16342998.100000003},{"$f":"'Monthly Inputs'!M93","v":21718166.640000001},{"$f":"'Monthly Inputs'!N93","v":46538639.579999998},{"$f":"'Monthly Inputs'!O93","v":21915447.600000005},{"$f":"'Monthly Inputs'!P93","v":11711159.17},{"$f":"'Monthly Inputs'!Q93","v":2473718.13},{"$f":"'Monthly Inputs'!R93","v":0},{"$f":"SUM(D193:O193)","v":197418934.50999999},189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G101+'Monthly Inputs'!G105","v":0},{"$f":"'Monthly Inputs'!H101+'Monthly Inputs'!H105","v":0},{"$f":"'Monthly Inputs'!I101+'Monthly Inputs'!I105","v":0},{"$f":"'Monthly Inputs'!J101+'Monthly Inputs'!J105","v":270000},{"$f":"'Monthly Inputs'!K101+'Monthly Inputs'!K105","v":4464000},{"$f":"'Monthly Inputs'!L101+'Monthly Inputs'!L105","v":4464000},{"$f":"'Monthly Inputs'!M101+'Monthly Inputs'!M105","v":4032000},{"$f":"'Monthly Inputs'!N101+'Monthly Inputs'!N105","v":279000},{"$f":"'Monthly Inputs'!O101+'Monthly Inputs'!O105","v":0},{"$f":"'Monthly Inputs'!P101+'Monthly Inputs'!P105","v":0},{"$f":"'Monthly Inputs'!Q101+'Monthly Inputs'!Q105","v":0},{"$f":"'Monthly Inputs'!R101+'Monthly Inputs'!R105","v":0},{"$f":"SUM(D195:O195)","v":13509000},191]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G102+'Monthly Inputs'!G103+'Monthly Inputs'!G106","v":0},{"$f":"'Monthly Inputs'!H102+'Monthly Inputs'!H103+'Monthly Inputs'!H106","v":0},{"$f":"'Monthly Inputs'!I102+'Monthly Inputs'!I103+'Monthly Inputs'!I106","v":0},{"$f":"'Monthly Inputs'!J102+'Monthly Inputs'!J103+'Monthly Inputs'!J106","v":1409309.2954285715},{"$f":"'Monthly Inputs'!K102+'Monthly Inputs'!K103+'Monthly Inputs'!K106","v":26212476.41385714},{"$f":"'Monthly Inputs'!L102+'Monthly Inputs'!L103+'Monthly Inputs'!L106","v":29244941.342599999},{"$f":"'Monthly Inputs'!M102+'Monthly Inputs'!M103+'Monthly Inputs'!M106","v":21434784.672800001},{"$f":"'Monthly Inputs'!N102+'Monthly Inputs'!N103+'Monthly Inputs'!N106","v":1180555.3229142858},{"$f":"'Monthly Inputs'!O102+'Monthly Inputs'!O103+'Monthly Inputs'!O106","v":0},{"$f":"'Monthly Inputs'!P102+'Monthly Inputs'!P103+'Monthly Inputs'!P106","v":0},{"$f":"'Monthly Inputs'!Q102+'Monthly Inputs'!Q103+'Monthly Inputs'!Q106","v":0},{"$f":"'Monthly Inputs'!R102+'Monthly Inputs'!R103+'Monthly Inputs'!R106","v":0},{"$f":"SUM(D196:O196)","v":79482067.047600001},192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G98","v":0},{"$f":"'Monthly Inputs'!H98","v":0},{"$f":"'Monthly Inputs'!I98","v":0},{"$f":"'Monthly Inputs'!J98","v":1000000},{"$f":"'Monthly Inputs'!K98","v":4000000},{"$f":"'Monthly Inputs'!L98","v":5000000},{"$f":"'Monthly Inputs'!M98","v":3000000},{"$f":"'Monthly Inputs'!N98","v":0},{"$f":"'Monthly Inputs'!O98","v":0},{"$f":"'Monthly Inputs'!P98","v":0},{"$f":"'Monthly Inputs'!Q98","v":0},{"$f":"'Monthly Inputs'!R98","v":0},{"$f":"SUM(D198:O198)","v":13000000},194]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G99","v":0},{"$f":"'Monthly Inputs'!H99","v":0},{"$f":"'Monthly Inputs'!I99","v":0},{"$f":"'Monthly Inputs'!J99","v":8916562.8965773806},{"$f":"'Monthly Inputs'!K99","v":41043449.648809522},{"$f":"'Monthly Inputs'!L99","v":57065595.699404754},{"$f":"'Monthly Inputs'!M99","v":27954320.723214284},{"$f":"'Monthly Inputs'!N99","v":0},{"$f":"'Monthly Inputs'!O99","v":0},{"$f":"'Monthly Inputs'!P99","v":0},{"$f":"'Monthly Inputs'!Q99","v":0},{"$f":"'Monthly Inputs'!R99","v":0},{"$f":"SUM(D199:O199)","v":134979928.96800596},195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
["Future Purchases",null,null,{"$f":"+D178-D192-D195-D198","v":135536},1.1641532182693481E-10,752826,0,0,0,0,46702,251942.99999999907,328346,269004,208279,{"$f":"SUM(D201:O201)","v":1992635.9999999991},197]
["Future Purchases Cost",null,null,{"$f":"ROUND(D201*D212,0)","v":840323},{"$f":"ROUND(E201*E212,0)","v":0},{"$f":"ROUND(F201*F212,0)","v":3982450},{"$f":"ROUND(G201*G212,0)","v":0},{"$f":"ROUND(H201*H212,0)","v":0},0,0,230241,959903,1152494,949584,751887,{"$f":"SUM(D202:O202)","v":8866882},198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
["LNG Purchases  (Dth)",null,null,{"$f":"+D142","v":0},{"$f":"+E142","v":270000},279000,270000,279000,135000,0,0,0,0,0,0,{"$f":"SUM(D204:O204)","v":1233000},200]
["LNG Purchases Cost",null,null,{"$f":"+D204*D210","v":0},{"$f":"+E204*E210","v":1625400},1471116.78,1767941.1,2094918.9300000002,1179450.45,0,0,0,0,0,0,{"$f":"SUM(D205:O205)","v":8138827.2600000007},201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
["Total Purchases Cost",null,null,{"$f":"+D193+D196+D199+D202","v":1919307.74},5581033.6399999987,28109253.069999997,28320063.682005949,95193718.412666649,102653535.14200476,71107272.036014289,47949435.902914286,22875350.600000005,12863653.17,3423302.13,751887,420747812.52560598,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
["Gas Cost Purchases",null,null,{"$f":"IF(D178=0,0,ROUND(D207/D178,5))","v":6.1887400000000001},6.02,5.2728200000000003,6.54793,7.5086700000000004,8.7366700000000002,6.8274600000000003,4.8907800000000003,3.7908400000000002,3.4917799999999999,3.51552,3.61,null,206]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":4.1718658432458087},{"$f":"+D211","v":4.1718658432458087},4.1718658432458087,4.1718658432458087,4.1718658432458087,4.1718658432458087,4.1718658432458087,4.1718658432458087,4.1718658432458087,4.1718658432458087,4.1718658432458087,4.1718658432458087,null,207]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E184,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D244+'Other Inputs'!$E$184","v":6.1999999999999993},{"$f":"+E244+'Other Inputs'!$E$184","v":6.0399999999999991},{"$f":"+F244+'Other Inputs'!$E$184","v":5.2899999999999991},{"$f":"+G244+'Other Inputs'!$E$184","v":5.9099999999999993},{"$f":"+H244+'Other Inputs'!$E$184","v":6.6499999999999995},{"$f":"+I244+'Other Inputs'!$E$184","v":7.17},{"$f":"+J244+'Other Inputs'!$E$184","v":6.4399999999999995},{"$f":"+K244+'Other Inputs'!$E$184","v":4.93},{"$f":"+L244+'Other Inputs'!$E$184","v":3.81},{"$f":"+M244+'Other Inputs'!$E$184","v":3.5100000000000002},{"$f":"+N244+'Other Inputs'!$E$184","v":3.53},{"$f":"+O244+'Other Inputs'!$E$184","v":3.61},null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
["System Production",null,null,{"$f":"+D167","v":4402221.3919592965},4208321.9917474706,4282998.5887503494,4862616.9866280481,4867940.7913976787,4925642.4902552124,4390079.1903874874,4630047.3908984168,4391500.9860290196,4451060.8920036303,4427557.9856287614,4465315.2859343756,{"$f":"SUM(D214:O214)","v":54305303.971619748},210]
["System Purchases",null,null,{"$f":"+D176","v":306563.00198070332},916420.39137252979,5269660.8768896498,4275303.4061449524,12532049.754711321,11614612.514494788,10295120.649527512,9691293.6179015823,5964987.7139709797,3641613.0016563693,962569.04683123901,205883.37622562423,{"$f":"SUM(D215:O215)","v":65676077.35170725},211]
["System Gathering of Production",null,null,{"$f":"ROUND($P216*D$121/$P$121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$189","v":0},212]
["System Birch Creek Gathering",null,null,{"$f":"ROUND($P217*D$121/$P$121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$174","v":0},213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
["Utah Production",null,null,{"$f":"ROUND(D214*$I$74,0)","v":4264436},4076605,4148945,4710421,4715579,4771474,4252674,4485131,4254051,4311747,4288979,4325555,{"$f":"SUM(D219:O219)","v":52605597},215]
["Utah Purchases",null,null,{"$f":"ROUND(D215*$I$74,0)","v":296968},887737,5104725,4141490,12139808,11251085,9972892,9387965,5778289,3527634,932441,199439,{"$f":"SUM(D220:O220)","v":63620473},216]
["Utah Gathering",null,null,{"$f":"ROUND(D216*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D221:O221)","v":0},217]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D217*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D222:O222)","v":0},218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
["Wyoming Production",null,null,{"$f":"+D214-D219","v":137785.39195929654},131716.99174747057,134053.58875034936,152195.98662804812,152361.79139767867,154168.49025521241,137405.19038748741,144916.39089841675,137449.98602901958,139313.89200363029,138578.98562876135,139760.2859343756,{"$f":"SUM(D224:O224)","v":1699706.9716197466},220]
["Wyoming Purchases",null,null,{"$f":"+D215-D220","v":9595.0019807033241},28683.39137252979,164935.87688964978,133813.4061449524,392241.75471132062,363527.5144947879,322228.64952751249,303328.61790158227,186698.71397097968,113979.00165636931,30128.046831239015,6444.3762256242335,{"$f":"SUM(D225:O225)","v":2055604.3517072508},221]
["Wyoming Gathering",null,null,{"$f":"+D216-D221","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D226:O226)","v":0},222]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D217-D222","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D227:O227)","v":0},223]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":6837},4736,10667,14280,15948,18665,16854,17545,14974,11409,6977,5358,144250]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D232:D233)","v":6837},{"$f":"SUM(E232:E233)","v":4736},10667,14280,15948,18665,16854,17545,14974,11409,6977,5358,144250]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G88","v":6.18},{"$f":"'Monthly Inputs'!H88","v":6.02},{"$f":"'Monthly Inputs'!I88","v":5.27},{"$f":"'Monthly Inputs'!J88","v":5.89},{"$f":"'Monthly Inputs'!K88","v":6.63},{"$f":"'Monthly Inputs'!L88","v":7.15},{"$f":"'Monthly Inputs'!M88","v":6.42},{"$f":"'Monthly Inputs'!N88","v":4.91},{"$f":"'Monthly Inputs'!O88","v":3.79},{"$f":"'Monthly Inputs'!P88","v":3.49},{"$f":"'Monthly Inputs'!Q88","v":3.51},{"$f":"'Monthly Inputs'!R88","v":3.59}]
[null,null,null,{"$f":"D234*D236","v":42252.659999999996},{"$f":"E234*E236","v":28510.719999999998},56215.09,84109.2,105735.24,133454.75,108202.68,86145.95,56751.46,39817.410000000003,24489.269999999997,19235.219999999998,{"$f":"SUM(D237:O237)","v":784919.64999999991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P237/P234","v":5.4413840554592712}]
[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":"P238/P239/P240","v":5.5885157026199987}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":10303},12640,19369,25895,31237,39472,31914,29116,26773,18238,14642,11405,271004]
[null,{"$f":"B236","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G88","v":6.18},{"$f":"'Monthly Inputs'!H88","v":6.02},{"$f":"'Monthly Inputs'!I88","v":5.27},{"$f":"'Monthly Inputs'!J88","v":5.89},{"$f":"'Monthly Inputs'!K88","v":6.63},{"$f":"'Monthly Inputs'!L88","v":7.15},{"$f":"'Monthly Inputs'!M88","v":6.42},{"$f":"'Monthly Inputs'!N88","v":4.91},{"$f":"'Monthly Inputs'!O88","v":3.79},{"$f":"'Monthly Inputs'!P88","v":3.49},{"$f":"'Monthly Inputs'!Q88","v":3.51},{"$f":"'Monthly Inputs'!R88","v":3.59}]
[null,null,null,{"$f":"D243*D244","v":63672.539999999994},{"$f":"E243*E244","v":76092.799999999988},102074.62999999999,152521.54999999999,207101.31,282224.8,204887.88,142959.56,101469.67,63650.62,51393.42,{"$f":"O243*O244","v":40943.949999999997},{"$f":"SUM(D245:O245)","v":1488992.7299999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P245/P243","v":5.4943570205605816}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"P246/P247/P248","v":5.5885672429144426}]
[]
[null,null,null,{"$f":"MONTH(D253)","v":8},{"$f":"MONTH(E253)","v":9},{"$f":"MONTH(F253)","v":10},11,12,1,2,3,4,5,6,7]
[null,null,null,{"$f":"+D5","v":"Aug22"},"Sep22","Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23"]
[null,null,null,{"$f":"VLOOKUP(MONTH(D253),$C$263:$E$274,2,FALSE)","v":31},{"$f":"VLOOKUP(MONTH(E253),$C$263:$E$274,2,FALSE)","v":30},31,30,31,31,28,31,30,31,30,31]
[null,null,null,{"$f":"VLOOKUP(MONTH(D253),$C$263:$E$274,3,FALSE)","v":34885},{"$f":"VLOOKUP(MONTH(E253),$C$263:$E$274,3,FALSE)","v":34885},34885,117885,168810,168810,168810,117885,34885,34885,34885,34885]
[null,null,null,{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848},{"$f":"'Other Inputs'!$C$73","v":0.71852279922878848}]
[null,null,null,{"$f":"D254*D255*D256","v":777035.70338398486},751970.03553288861,777035.70338398486,2541091.805612572,3760108.8458721652,3760108.8458721652,3396227.3446587301,2625794.8657996575,751970.03553288861,777035.70338398486,751970.03553288861,777035.70338398486,{"$f":"SUM(D257:O257)","v":21447384.627949897}]
[]
[]
[]
[]
[null,null,"Month","Days","Trans Dths"]
[null,null,1,31,168810]
[null,null,2,28,168810]
[null,null,3,31,117885]
[null,null,4,30,34885]
[null,null,5,31,34885]
[null,null,6,30,34885]
[null,null,7,31,34885]
[null,null,8,31,34885]
[null,null,9,30,34885]
[null,null,10,31,34885]
[null,null,11,30,117885]
[null,null,12,31,168810]
[null,null,"Total",null,{"$f":"SUM(E263:E274)","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$100","v":"2022-06-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$104","v":6.75},{"$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$100","v":7.9511700000000003},{"$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$102","v":9.2471800000000002},{"$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,{"$f":"'Control Panel'!F8","v":"2022-08-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2022-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$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$100","v":7.9511700000000003},{"$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$101","v":6.6709800000000001},{"$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$102","v":9.2471800000000002},{"$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$103","v":7.9669999999999996},{"$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":"2022-08-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2022-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},-5.9900000000000002E-2,{"$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$100","v":7.9511700000000003},{"$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$101","v":6.6709800000000001},{"$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$102","v":9.2471800000000002},{"$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$103","v":7.9669999999999996},{"$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":"2022-08-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2022-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$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$30","v":5.4359700000000002},{"$f":"'Ut 1.5 p1'!$F$31","v":0.57020000000000004},{"$f":"SUM(H38:M38)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.9511700000000003},{"$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$30","v":5.4359700000000002},{"$f":"'Ut 1.5 p1'!$F$31","v":0.57020000000000004},{"$f":"SUM(H39:M39)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":6.6709800000000001},{"$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$30","v":5.4359700000000002},{"$f":"'Ut 1.5 p1'!$F$31","v":0.57020000000000004},{"$f":"SUM(H40:M40)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":9.2471800000000002},{"$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$30","v":5.4359700000000002},{"$f":"'Ut 1.5 p1'!$F$31","v":0.57020000000000004},{"$f":"SUM(H41:M41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":7.9669999999999996},{"$f":"N41-P41","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2022-08-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2022-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$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$32","v":6.00617},null,{"$f":"SUM(H45:L45)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":7.9511700000000003},{"$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$45","v":6.00617},null,{"$f":"SUM(H46:L46)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":6.6709800000000001},{"$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$45","v":6.00617},null,{"$f":"SUM(H47:L47)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":9.2471800000000002},{"$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$45","v":6.00617},null,{"$f":"SUM(H48:L48)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":7.9669999999999996},{"$f":"N48-P48","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2022-06-01"},{"$f":"N43","v":"2022-08-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":144.53},{"$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$18),2)","v":122.34},{"$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$18),2)","v":100.15},{"$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$16),2)","v":72.739999999999995},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,41.74,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["June",3.1,31.4,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,22.65,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,21.06,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,22.65,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,31.4,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":65.010000000000005},{"$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$18),2)","v":113.09},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":788.75999999999988},{"$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":"2022-06-01"},{"$f":"D52","v":"2022-08-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":144.53},{"$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$18),2)","v":122.34},{"$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$18),2)","v":100.15},{"$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$16),2)","v":72.739999999999995},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,41.74,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,31.4,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,22.65,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,21.06,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,22.65,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,31.4,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":65.010000000000005},{"$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$18),2)","v":113.09},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":788.75999999999988},{"$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":"2022-06-01"},{"$f":"D70","v":"2022-08-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":144.53},{"$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$18),2)","v":122.34},{"$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$18),2)","v":100.15},{"$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$16),2)","v":72.739999999999995},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,41.74,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,31.4,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,22.65,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,21.06,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,22.65,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,31.4,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":65.010000000000005},{"$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$18),2)","v":113.09},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":788.75999999999988},{"$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":"2022-06-01"},{"$f":"D52","v":"2022-08-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":144.53},{"$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$18),2)","v":122.34},{"$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$18),2)","v":100.15},{"$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$16),2)","v":72.739999999999995},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,41.74,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,31.4,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,22.65,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,21.06,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,22.65,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,31.4,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":65.010000000000005},{"$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$18),2)","v":113.09},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":788.75999999999988},{"$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$30,5)","v":5.4359700000000002}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.5 p1'!$F$30","v":5.4359700000000002},{"$f":"'Ut 1.5 p1'!$F$30","v":5.4359700000000002},{"$f":"'Ut 1.5 p1'!$F$30","v":5.4359700000000002},{"$f":"'Ut 1.5 p1'!$F$30","v":5.4359700000000002},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.4359700000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.4359700000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.4359700000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.4359700000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.4359700000000002},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.4359700000000002},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.57020000000000004}]
[null,"191 Amortization ",{"$f":"'Ut 1.5 p1'!$F$31","v":0.57020000000000004},{"$f":"'Ut 1.5 p1'!$F$31","v":0.57020000000000004},{"$f":"'Ut 1.5 p1'!$F$31","v":0.57020000000000004},{"$f":"'Ut 1.5 p1'!$F$31","v":0.57020000000000004},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.57020000000000004},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.57020000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":6.00617}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":6.00617},{"$f":"SUM(D16:D17)","v":6.00617},{"$f":"SUM(E16:E17)","v":6.00617},{"$f":"SUM(F16:F17)","v":6.00617},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":6.00617},6.00617,6.00617,6.00617,6.00617,6.00617,null,null,null,"Total Rate","$","$","$"]
[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)",{"$f":"Calculations!P52","v":80810261},{"$f":"'Ut 1.5 p1'!$H$32","v":5.1898},{"$f":"ROUND('Ut 1.5 p1'!$F$32,5)","v":6.00617},{"$f":"ROUND(B8*C8,0)","v":419389093},{"$f":"ROUND(B8*D8,0)","v":485360165},{"$f":"(F8-E8)","v":65971072},null,null,{"$f":"'Other Inputs'!G88","v":0.94701999999999997},{"$f":"'Ut 1.5 p6'!E36","v":0.94587999999999994},{"$f":"ROUND(B8*J8,0)","v":76528933},{"$f":"B8*K8","v":76436809.674679995},{"$f":"(M8-L8)","v":-92123.325320005417},{"$f":"IF(N8=0,0,N8/L8)","v":-1.2037711974895223E-3},null,{"$f":"G8+N8","v":65878948.674679995}]
["GS (S)",{"$f":"Calculations!P53","v":31228294},{"$f":"'Ut 1.5 p1'!$H$32","v":5.1898},{"$f":"D8","v":6.00617},{"$f":"ROUND(B9*C9,0)","v":162068600},{"$f":"ROUND(B9*D9,0)","v":187562443},{"$f":"(F9-E9)","v":25493843},null,null,{"$f":"'Other Inputs'!G89","v":0.39825000000000005},{"$f":"'Ut 1.5 p6'!E32","v":0.39655000000000001},{"$f":"ROUND(B9*J9,0)","v":12436668},{"$f":"B9*K9","v":12383579.9857},{"$f":"(M9-L9)","v":-53088.014299999923},{"$f":"IF(N9=0,0,N9/L9)","v":-4.2686686096308048E-3},null,{"$f":"G9+N9","v":25440754.9857}]
["Total",{"$f":"SUM(B8:B9)","v":112038555},null,null,{"$f":"SUM(E8:E9)","v":581457693},{"$f":"SUM(F8:F9)","v":672922608},{"$f":"SUM(G8:G9)","v":91464915},{"$f":"IF(G10=0,0,G10/E10)","v":0.157302785913953},null,null,null,{"$f":"SUM(L8:L9)","v":88965601},{"$f":"SUM(M8:M9)","v":88820389.660379991},{"$f":"SUM(N8:N9)","v":-145211.33962000534},{"$f":"IF(N10=0,0,N10/L10)","v":-1.6322189474109812E-3},null,{"$f":"SUM(Q8:Q9)","v":91319703.660379991},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":0.13621200885716836}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":1280686},{"$f":"'Ut 1.5 p1'!$H$32","v":5.1898},{"$f":"D8","v":6.00617},{"$f":"ROUND(B13*C13,0)","v":6646504},{"$f":"ROUND(B13*D13,0)","v":7692018},{"$f":"(F13-E13)","v":1045514},null,null,{"$f":"'Other Inputs'!G91","v":0.85609999999999997},{"$f":"'Ut 1.5 p6'!E44","v":0.93493000000000004},{"$f":"ROUND(B13*J13,0)","v":1096395},{"$f":"B13*K13","v":1197351.76198},{"$f":"(M13-L13)","v":100956.76197999995},{"$f":"IF(N13=0,0,N13/L13)","v":9.2080647923421716E-2},null,{"$f":"G13+N13","v":1146470.76198}]
["FS (S)",{"$f":"Calculations!P59","v":1308506},{"$f":"'Ut 1.5 p1'!$H$32","v":5.1898},{"$f":"D9","v":6.00617},{"$f":"ROUND(B14*C14,0)","v":6790884},{"$f":"ROUND(B14*D14,0)","v":7859109},{"$f":"(F14-E14)","v":1068225},null,null,{"$f":"'Other Inputs'!G92","v":0.82318999999999998},{"$f":"'Ut 1.5 p6'!E40","v":0.78051000000000004},{"$f":"ROUND(B14*J14,0)","v":1077149},{"$f":"B14*K14","v":1021302.01806},{"$f":"(M14-L14)","v":-55846.981939999969},{"$f":"IF(N14=0,0,N14/L14)","v":-5.1847035034150307E-2},null,{"$f":"G14+N14","v":1012378.01806}]
["Total",{"$f":"SUM(B13:B14)","v":2589192},null,null,{"$f":"SUM(E13:E14)","v":13437388},{"$f":"SUM(F13:F14)","v":15551127},{"$f":"SUM(G13:G14)","v":2113739},{"$f":"IF(G15=0,0,G15/E15)","v":0.15730281807744184},null,null,null,{"$f":"SUM(L13:L14)","v":2173544},{"$f":"SUM(M13:M14)","v":2218653.7800400001},{"$f":"SUM(N13:N14)","v":45109.780039999983},{"$f":"IF(N15=0,0,N15/L15)","v":2.0754022021178306E-2},null,{"$f":"SUM(Q13:Q14)","v":2158848.7800400001},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":0.13829083235004805}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":289772},{"$f":"'Ut 1.5 p6'!D25","v":4.8114100000000004},{"$f":"'Ut 1.5 p6'!E25","v":5.6631},{"$f":"ROUND(B18*C18,0)","v":1394212},{"$f":"ROUND(B18*D18,0)","v":1641008},{"$f":"(F18-E18)","v":246796},{"$f":"IF(G18=0,0,G18/E18)","v":0.17701468643219251},null,{"$f":"'Other Inputs'!G94","v":1.03654},{"$f":"'Ut 1.5 p6'!E60","v":0.70657999999999999},{"$f":"ROUND(B18*J18,0)","v":300360},{"$f":"ROUND(B18*K18,0)","v":204747},{"$f":"(M18-L18)","v":-95613},{"$f":"IF(N18=0,0,N18/L18)","v":-0.31832800639232922},null,{"$f":"G18+N18","v":151183},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":8.9216038032022243E-2}]
[]
[]
["IS",{"$f":"Calculations!P17","v":271004},{"$f":"'Ut 1.5 p1'!$H$32","v":5.1898},{"$f":"'Ut 1.5 p6'!E19","v":5.99505},{"$f":"ROUND(B21*C21,0)","v":1406457},{"$f":"ROUND(B21*D21,0)","v":1624683},{"$f":"(F21-E21)","v":218226},{"$f":"IF(G21=0,0,G21/E21)","v":0.15516009376753076},null,{"$f":"'Other Inputs'!G96","v":0.17904999999999999},{"$f":"'Ut 1.5 p6'!E46","v":0.17904999999999999},{"$f":"ROUND(B21*J21,0)","v":48523},{"$f":"ROUND(B21*K21,0)","v":48523},{"$f":"(M21-L21)","v":0},{"$f":"IF(N21=0,0,N21/L21)","v":0},null,{"$f":"G21+N21","v":218226},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":0.14998556681191494}]
[]
["TSF",{"$f":"'Ut 1.5 p3'!F18","v":222022},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D50","v":2.2160600000000001},{"$f":"'Ut 1.5 p6'!E50","v":2.15835},{"$f":"ROUND(B23*J23,0)","v":492014},{"$f":"ROUND(B23*K23,0)","v":479201},{"$f":"(M23-L23)","v":-12813},{"$f":"IF(N23=0,0,N23/L23)","v":-2.604194189596231E-2},null,{"$f":"G23+N23","v":-12813},{"$f":"IF(Q23=0,0,Q23/(E23+L23))","v":-2.604194189596231E-2}]
[]
["TBF",{"$f":"'Ut 1.5 p3'!G18","v":45000},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D55","v":1.3872800000000001},{"$f":"'Ut 1.5 p6'!E55","v":1.4379299999999999},{"$f":"ROUND(B25*J25,0)","v":62428},{"$f":"ROUND(B25*K25,0)","v":64707},{"$f":"(M25-L25)","v":2279},{"$f":"IF(N25=0,0,N25/L25)","v":3.6506054975331582E-2},null,{"$f":"G25+N25","v":2279},{"$f":"IF(Q25=0,0,Q25/(E25+L25))","v":3.6506054975331582E-2}]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":115188523},null,null,{"$f":"E10+E15+E18+E21","v":597695750},{"$f":"F10+F15+F18+F21","v":691739426},{"$f":"G10+G15+G18+G21","v":94043676},{"$f":"IF(G27=0,0,G27/E27)","v":0.15734372546567379},null,null,null,{"$f":"L10+L15+L18+L21+L23+L25","v":92042470},{"$f":"M10+M15+M18+M21+M23+M25","v":91836221.440419987},{"$f":"N10+N15+N18+N21+N23+N25","v":-206248.55958000536},{"$f":"IF(N27=0,0,N27/L27)","v":-2.2407977489087958E-3},null,{"$f":"Q10+Q15+Q18+Q21+Q23+Q25","v":93837427.440419987},{"$f":"IF(Q27=0,0,Q27/(E27+L27))","v":0.13604788703809975}]
[null,null,null,null,null,null,{"$f":"IF(G27>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Increase"},null,null,null,null,null,null,{"$f":"IF(N27>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Decrease to SNG"}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G27,-3)","v":94044000},null,null,null,null,null,null,{"$f":"ROUND(N27,-3)","v":-206000},null,null,{"$f":"ROUND(Q27,-3)","v":93837000}]
[null,{"$f":"B27","v":115188523},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,null,null,"Total of all Checks"]
[null,null,null,{"$f":"ABS(SUM(D10:D1993))","v":1.6113558332435787}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$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!P121-'Monthly Inputs'!S7-'Monthly Inputs'!S13","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S30-SUM('Monthly Inputs'!S23:S28)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S39-SUM('Monthly Inputs'!S33:S37)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.4 p2'!D23:D28)-'Monthly Inputs'!S30-'Monthly Inputs'!S39","v":0}]
[null,"Injections",null,{"$f":"Calculations!P130-'Monthly Inputs'!S30","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P139-'Monthly Inputs'!S39","v":0}]
[null,"Sales for Resale",null,{"$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!P101","v":0}]
[null,"108 Production",null,{"$f":"'Rate Base'!Q7-Calculations!P102","v":0}]
[null,"111 Production",null,{"$f":"'Rate Base'!Q9-Calculations!P103","v":0}]
[null,"255 Production",null,{"$f":"'Rate Base'!Q14-Calculations!P104","v":0}]
[null,"282 Production",null,{"$f":"'Rate Base'!Q16-Calculations!P105","v":0}]
[null,"282.1 Production",null,{"$f":"'Rate Base'!Q18-Calculations!P106","v":0}]
[null,"Production Rate Base",null,{"$f":"SUM(Calculations!P99:P106)-'Rate Base'!Q20","v":-7.9162418842315674E-9}]
[null,"Purchased Gas Cost",null,{"$f":"'Ut 1.2 p4'!E25-Calculations!P207","v":0.47439402341842651}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.2 p5'!E43","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.1 p2'!F48-'Ut 1.1 p2'!G48-'Ut 1.1 p2'!H48+'Ut 1.1 p2'!H46","v":0}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T368","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E272))","v":-7.8565821051597595E-2}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-1.0690675377845764}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23+'SDR#4'!G33-'Utah Summary-by class'!L27","v":1.0048599988222122}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G75-'Ut 1.1 p2'!H48","v":1.2797351777553558}]
[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":1654,"n_cols":9,"rows_kept":1654,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Test-Year Cost of Dominion Energy's Production"]
[null,null,null,"August 2022 through July 2023"]
[]
[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",5.1619077079805766,31511,162656.87378617594,0.12685197631358325,20633.345900765489]
[2,null,"ACE UNIT 11 FT UN","FORT UNION",5.1619077079805766,9190,47437.9318363415,0.12685197631358325,6017.5954056689689]
[3,null,"ACE UNIT 12 FT UN","FORT UNION",5.1619077079805766,72410,373773.73713487358,0.1371675,51269.609088447767]
[4,null,"ACE UNIT 13 FT UN","FORT UNION",5.1619077079805766,29144,150438.63824138592,0.12685197631358325,19083.438574844007]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",5.1619077079805766,20669,106691.47041625054,0.12685197631358325,13534.023878103581]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",5.1619077079805766,6672,34440.248227646407,0.13297693241602584,4579.7585609588905]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",5.1619077079805766,1992,10282.520154297308,0.13297693241602584,1367.3379876244169]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",5.1619077079805766,6667,34414.438689106508,0.13297693241602584,4576.3264876967814]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",5.1619077079805766,1990,10272.196338881347,0.13297693241602584,1365.965158319573]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",5.1619077079805766,5732,29588.054982144666,0.13297693241602584,3934.5287876823081]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",5.1619077079805766,660,3406.8590872671807,0.13297693241602584,453.03367059845141]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",5.1619077079805766,12505,64549.655888297108,0.13297693241602584,8583.6152285358094]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",5.1619077079805766,739,3814.6497961976461,0.13297693241602584,507.26042813978114]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",5.1619077079805766,6664,34398.952965982564,0.13297693241602584,4574.2672437395149]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",5.1619077079805766,3219,16616.180911989475,0.13297693241602584,2209.5687661460829]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",5.1619077079805766,13726,70852.345199741394,0.13297693241602584,9421.7275191429453]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",5.1619077079805766,7240,37372.211805779378,0.13297693241602584,4969.642083534528]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",5.1619077079805766,8161,42126.328804829485,0.13297693241602584,5601.8299784150931]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",5.1619077079805766,5059,26114.091094673739,0.13297693241602584,3472.5717266023721]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",5.1619077079805766,17948,92645.919542835385,0.13297693241602584,12319.770181668189]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",5.1619077079805766,2578,13307.398071173926,0.13297693241602584,1769.5769739436478]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",5.1619077079805766,2476,12780.883484959908,0.13297693241602584,1699.5626793966146]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",5.1619077079805766,1758,9074.6337506298532,0.13297693241602584,1206.7169589576931]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",5.1619077079805766,8594,44361.434842385075,0.13297693241602584,5899.0475229137746]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",5.1619077079805766,2613,13488.064840953246,0.13375000000000004,1804.0286724774971]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",5.1619077079805766,6279,32411.61849841004,0.13297693241602584,4309.997602557085]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",5.1619077079805766,5716,29505.464458816976,0.13297693241602584,3923.5461532435575]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",5.1619077079805766,10862,56068.641524085026,0.13297693241602584,7455.8359546066349]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",5.1619077079805766,10028,51763.610495629226,0.13297693241602584,6883.3661344867733]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",5.1619077079805766,9987,51551.972279602021,0.13297693241602584,6855.223133737476]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",5.1619077079805766,3692,19057.763257864288,0.13297693241602584,2534.2428967416399]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",5.1619077079805766,5779,29830.664644419754,0.13297693241602584,3966.7902763461375]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",5.1619077079805766,15631,80685.779383444387,0.13297693241602584,10729.347432006656]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",5.1619077079805766,14394,74300.499548672422,0.13297693241602584,9880.2525069607709]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",5.1619077079805766,4302,22206.52695973244,0.13297693241602584,2952.9558347189968]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",5.1619077079805766,9242,47706.351037156492,0.13297693241602584,6343.8442176831632]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",5.1619077079805766,2164,11170.368280069968,0.13297693241602584,1485.401307840983]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",5.1619077079805766,3642,18799.667872465259,0.13297693241602584,2499.9221641205449]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",5.1619077079805766,12194,62944.302591115149,0.13297693241602584,8370.1402716325993]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",5.1619077079805766,11006,56811.956234034224,0.13297693241602584,7554.6796645553868]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",5.1619077079805766,3870,19976.582829884832,0.13297693241602584,2656.4247048727375]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",5.1619077079805766,934,4821.221799253859,0.13375000000000004,644.83841565020384]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",5.1619077079805766,618,3190.0589635319961,0.13297693241602584,424.20425519673171]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",5.1619077079805766,6228,32148.36120530303,0.13297693241602584,4274.9904552835678]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",5.1619077079805766,1172,6049.7558337532355,0.13297693241602584,804.47797263846212]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",5.1619077079805766,10540,54406.50724211528,0.13297693241602584,7234.8104365267845]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",5.1619077079805766,3882,20038.5257223806,0.13297693241602584,2664.6616807018004]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",5.1619077079805766,15525,80138.617166398457,0.13297693241602584,10656.587478849937]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",5.1619077079805766,15778,81444.579816517537,0.13297693241602584,10830.250385912675]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",5.1619077079805766,3230,16672.961896777262,0.13297693241602584,2217.1193273227241]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",5.1619077079805766,3137,16192.904479935069,0.13297693241602584,2153.282764647488]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",5.1619077079805766,10792,55707.307984526386,0.13297693241602584,7407.7869289371019]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",5.1619077079805766,4360,22505.917606795316,0.13297693241602584,2992.7678845594669]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",5.1619077079805766,13073,67481.619466430071,0.13297693241602584,8973.498751111445]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",5.1619077079805766,3876,20007.554276132716,0.13297693241602584,2660.5431927872692]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",5.1619077079805766,15503,80025.055196822883,0.13297693241602584,10641.486356496654]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",5.1619077079805766,7047,36375.963618139125,0.13297693241602584,4837.1640556171014]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",5.1619077079805766,10573,54576.850196478634,0.13297693241602584,7257.4621200567062]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",5.1619077079805766,3701,19104.220427236112,0.13297693241602584,2540.4206286134367]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",5.1619077079805766,925,4774.7646298820337,0.13297693241602584,634.93355349025387]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",5.1619077079805766,19576,101049.50529142776,0.13297693241602584,13437.253235811035]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",5.1619077079805766,528,2725.4872698137447,0.13297693241602584,362.42693647876109]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",5.1619077079805766,9964,51433.248402318466,0.13297693241602584,6839.4355967317715]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",5.1619077079805766,9539,49239.437626426719,0.13297693241602584,6547.7093694524656]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",5.1619077079805766,11663,60203.329598177465,0.13297693241602584,8005.6540911965731]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",5.1619077079805766,12874,66454.399832541938,0.13297693241602584,8836.9022352794891]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",5.1619077079805766,2108,10881.301448423055,0.13297693241602584,1446.9620873053568]
[68,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",5.1619077079805766,11933,61597.044679332219,0.13297693241602584,8190.986047350485]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",5.1619077079805766,5006,25840.509986150766,0.13297693241602584,3436.1917500240115]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",5.1619077079805766,20030,103393.01139085095,0.13297693241602584,13748.885488010577]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",5.1619077079805766,12527,64663.217857872682,0.13297693241602584,8598.7163508890917]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",5.1619077079805766,17304,89321.650978895894,0.13297693241602584,11877.719145508489]
[73,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",5.1619077079805766,5457,28168.530362450008,0.13297693241602584,3745.7647582662867]
[74,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",5.1619077079805766,8908,45982.273862690978,0.13297693241602584,6114.5817237742494]
[75,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",5.1619077079805766,16116,83189.304621814968,0.13297693241602584,11062.258538431275]
[76,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",5.1619077079805766,7195,37139.925958920248,0.13297693241602584,4938.753424175542]
[77,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",5.1619077079805766,5163,26650.929496303717,0.13315196276811,3548.6235720273571]
[78,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",5.1619077079805766,7417,38285.869470091937,0.13297693241602584,5091.1374770132024]
[79,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",5.1619077079805766,7415,38275.545654675974,0.13297693241602584,5089.764647708359]
[80,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",5.1619077079805766,2983,15397.970692906059,0.13297693241602584,2047.5749081745157]
[81,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",5.1619077079805766,16914,87308.506972783478,0.13297693241602584,11610.01743106395]
[82,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",5.1619077079805766,13436,69355.391964427021,0.13297693241602584,9222.6672699405935]
[83,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",5.1619077079805766,4473,23089.213177797119,0.13297693241602584,3070.332740283141]
[84,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",5.1619077079805766,3096,15981.266263907864,0.13297693241602584,2125.1397638981898]
[85,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",5.1619077079805766,7217,37253.487928495822,0.13297693241602584,4953.8545465288234]
[86,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",5.1619077079805766,792,4088.2309047206168,0.13297693241602584,543.64040471814167]
[87,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",5.1619077079805766,12385,63930.226963339439,0.13297693241602584,8501.2454702451814]
[88,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",5.1619077079805766,1344,6937.6039595258953,0.13297693241602584,922.54129285502825]
[89,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",5.1619077079805766,9859,50891.248092980502,0.13297693241602584,6767.3620582274725]
[90,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",5.1619077079805766,11816,60993.101477498494,0.13297693241602584,8110.6755330171236]
[91,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",5.1619077079805766,3936,20317.26873861155,0.13297693241602584,2701.7280719325827]
[92,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",5.1619077079805766,216,1114.9720649238045,0.13297693241602584,148.26556492312955]
[93,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",5.1619077079805766,21003,108415.54759071606,0.13297693241602584,14416.766944817084]
[94,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",5.1619077079805766,4750,24519.061612907739,0.13297693241602584,3260.4695990040059]
[95,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",5.1619077079805766,16842,86936.849617808868,0.13297693241602584,11560.595576089572]
[96,null,"BIRCH CREEK UNIT 15 BR ","LANCE",5.1619077079805766,335,1729.2390821734932,0.13297693241602584,229.94890856133517]
[97,null,"BIRCH CREEK UNIT 15 FR","LANCE",5.1619077079805766,1005,5187.7172465204794,0.13297693241602584,689.84672568400549]
[98,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",5.1619077079805766,5232,27007.101128154376,0.13297693241602584,3591.3214614713597]
[99,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",5.1619077079805766,7225,37294.783190159666,0.13297693241602584,4959.345863748199]
[100,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",5.1619077079805766,985,5084.479092360868,0.13375000000000004,680.04907860326625]
[101,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",5.1619077079805766,16978,87638.869066094223,0.13297693241602584,11653.947968818949]
[102,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",5.1619077079805766,6052,31239.865448698449,0.13297693241602584,4154.1814764573146]
[103,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",5.1619077079805766,1514,7815.1282698825926,0.13297693241602584,1039.2317837667506]
[104,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",5.1619077079805766,2093,10803.872832803347,0.13297693241602584,1436.6658675190283]
[105,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",5.1619077079805766,8391,43313.567577665017,0.13297693241602584,5759.7053484721291]
[106,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",5.1619077079805766,713,3680.4401957901509,0.13297693241602584,489.41364717681182]
[107,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",5.1619077079805766,1209,6240.7464189485172,0.13375000000000004,834.69983353436442]
[108,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",5.1619077079805766,2908,15010.827614807517,0.13297693241602584,1996.0938092428735]
[109,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",5.1619077079805766,3140,16208.390203059011,0.13297693241602584,2155.3420086047536]
[110,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",5.1619077079805766,12564,64854.208443067968,0.13297693241602584,8624.1136930287012]
[111,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",5.1619077079805766,6328,32664.551976101087,0.13297693241602584,4343.6319205257578]
[112,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",5.1619077079805766,18009,92960.795913022201,0.13297693241602584,12361.641475465925]
[113,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",5.1619077079805766,10327,53307.020900315416,0.13297693241602584,7088.60411556092]
[114,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",5.1619077079805766,10210,52703.077698481684,0.13297693241602584,7008.2936012275577]
[115,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",5.1619077079805766,3250,16776.200050936874,0.13297693241602584,2230.8476203711621]
[116,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",5.1619077079805766,13003,67120.285926871438,0.13297693241602584,8925.4497254419148]
[117,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",5.1619077079805766,4855,25061.061922245699,0.13297693241602584,3332.5431375083049]
[118,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",5.1619077079805766,19429,100290.70485835463,0.13297693241602584,13336.350281905017]
[119,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",5.1619077079805766,4041,20859.26904794951,0.13297693241602584,2773.8016104368817]
[120,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",5.1619077079805766,2690,13885.531734467751,0.13297693241602584,1846.4554150149004]
[121,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",5.1619077079805766,9154,47252.103158854195,0.13297693241602584,6283.4397282700356]
[122,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",5.1619077079805766,2755,14221.055735486489,0.13297693241602584,1891.0723674223236]
[123,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",5.1619077079805766,11012,56842.927680282111,0.13297693241602584,7558.7981524699189]
[124,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",5.1619077079805766,3456,17839.553038780872,0.13297693241602584,2372.2490387700727]
[125,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",5.1619077079805766,5184,26759.32955817131,0.13297693241602584,3558.3735581551091]
[126,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",5.1619077079805766,6716,34667.372166797555,0.13297693241602584,4609.9608056654542]
[127,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",5.1619077079805766,10074,52001.058250196329,0.13297693241602584,6914.9412084981805]
[128,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",5.1619077079805766,1899,9802.4627374551146,0.13297693241602584,1303.5014249491805]
[129,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",5.1619077079805766,17129,88418.317129999297,0.13297693241602584,11757.596581334657]
[130,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",5.1619077079805766,5605,28932.492703231132,0.13297693241602584,3847.3541268247272]
[131,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",5.1619077079805766,13076,67497.105189554015,0.13297693241602584,8975.5579950687115]
[132,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",5.1619077079805766,6932,35782.344231721356,0.13297693241602584,4758.2263705885825]
[133,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",5.1619077079805766,12320,63594.702962320705,0.13297693241602584,8456.6285178377584]
[134,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",5.1619077079805766,20895,107858.06155825415,0.13297693241602584,14342.634162355518]
[135,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",5.1619077079805766,6716,34667.372166797555,0.13297693241602584,4609.9608056654542]
[136,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",5.1619077079805766,9669,49910.485628464194,0.13297693241602584,6636.9432742673125]
[137,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",5.1619077079805766,2090,10788.387109679405,0.13297693241602584,1434.6066235617625]
[138,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",5.1619077079805766,18804,97064.512540866766,0.13297693241602584,12907.341124141332]
[139,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",5.1619077079805766,2976,15361.837338950196,0.13297693241602584,2042.7700056075626]
[140,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",5.1619077079805766,12701,65561.389799061304,0.13297693241602584,8718.1525004105006]
[141,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",5.1619077079805766,1532,7908.0426086262432,0.13297693241602584,1051.5872475103447]
[142,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",5.1619077079805766,24015,123963.21360715355,0.13297693241602584,16484.247877911832]
[143,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",5.1619077079805766,732,3778.516442241782,0.13297693241602584,502.45552557282787]
[144,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",5.1619077079805766,13932,71915.698187585396,0.13297693241602584,9563.1289375418564]
[145,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",5.1619077079805766,1403,7242.1565142967493,0.13297693241602584,963.03975734792016]
[146,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",5.1619077079805766,22017,113649.72200660835,0.13297693241602584,15112.791402372884]
[147,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",5.1619077079805766,3458,17849.876854196835,0.13297693241602584,2373.6218680749166]
[148,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",5.1619077079805766,25347,130838.87467418368,0.13297693241602584,17398.552194937798]
[149,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",5.1619077079805766,359,1853.1248671650269,0.13297693241602584,246.42286021946066]
[150,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",5.1619077079805766,17656,91138.642492105064,0.13297693241602584,12119.337103160997]
[151,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",5.1619077079805766,3185,16440.676049918136,0.13297693241602584,2186.2306679637386]
[152,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",5.1619077079805766,1874,9673.4150447556003,0.13297693241602584,1286.3410586386331]
[153,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",5.1619077079805766,1333,6880.8229747381083,0.13297693241602584,914.99073167838731]
[154,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",5.1619077079805766,13492,69644.458796073945,0.13297693241602584,9261.1064904762225]
[155,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",5.1619077079805766,3230,16672.961896777262,0.13297693241602584,2217.1193273227241]
[156,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",5.1619077079805766,5269,27198.091713349659,0.13297693241602584,3616.7188036109701]
[157,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",5.1619077079805766,2537,13095.759855146724,0.13297693241602584,1741.4339731943503]
[158,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",5.1619077079805766,7615,39307.927196272089,0.13297693241602584,5227.047578192738]
[159,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",5.1619077079805766,2954,15248.275369374624,0.13297693241602584,2027.6688832542809]
[160,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",5.1619077079805766,6904,35637.810815897901,0.13297693241602584,4739.0067603207699]
[161,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",5.1619077079805766,4928,25437.881184928283,0.13297693241602584,3382.6514071351039]
[162,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",5.1619077079805766,11504,59382.586272608554,0.13297693241602584,7896.5141614614922]
[163,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",5.1619077079805766,6397,33020.723607951746,0.13297693241602584,4390.9945315428686]
[164,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",5.1619077079805766,14927,77051.796357026062,0.13297693241602584,10246.111516701641]
[165,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",5.1619077079805766,7902,40789.394708462518,0.13297693241602584,5424.0485834378223]
[166,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",5.1619077079805766,16160,83416.428560966116,0.13297693241602584,11092.46078313784]
[167,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",5.1619077079805766,1037,5352.8982931758583,0.13297693241602584,711.81199456150625]
[168,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",5.1619077079805766,9313,48072.846484423113,0.13297693241602584,6392.5796580051183]
[169,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",5.1619077079805766,2089,10783.225201971425,0.13297693241602584,1433.9202089093408]
[170,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",5.1619077079805766,2265,11691.720958576007,0.13297693241602584,1554.7291877355945]
[171,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",5.1619077079805766,4945,25525.63361596395,0.13297693241602584,3394.3204562262758]
[172,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",5.1619077079805766,9160,47283.074605102083,0.13297693241602584,6287.5582161845678]
[173,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",5.1619077079805766,1604,8279.6999636008441,0.13297693241602584,1101.0091024847211]
[174,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",5.1619077079805766,6390,32984.590253995884,0.13297693241602584,4386.1896289759152]
[175,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",5.1619077079805766,4908,25334.643030768671,0.13297693241602584,3368.9231140866659]
[176,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",5.1619077079805766,15771,81408.446462561667,0.13297693241602584,10825.44548334572]
[177,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",5.1619077079805766,6325,32649.066252977147,0.13297693241602584,4341.5726765684922]
[178,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",5.1619077079805766,695,3587.5258570465007,0.13297693241602584,477.05818343321772]
[179,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",5.1619077079805766,1618,8351.9666715125732,0.13297693241602584,1110.6189076186279]
[180,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",5.1619077079805766,2710,13988.769888627363,0.13297693241602584,1860.1837080633381]
[181,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",5.1619077079805766,1431,7386.6899301202047,0.13297693241602584,982.25936761573314]
[182,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",5.1619077079805766,12900,66588.609432949437,0.13297693241602584,8854.7490162424583]
[183,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",5.1619077079805766,1953,10081.205753686067,0.13297693241602584,1340.5678161799631]
[184,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",5.1619077079805766,5985,30894.017632263753,0.13297693241602584,4108.1916947450482]
[185,null,"BIRCH CREEK UNIT 931 BR","BEAR RIVER",5.1619077079805766,1933,9977.9675995264552,0.13297693241602584,1326.8395231315251]
[186,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",5.1619077079805766,14883,76824.672417874928,0.13297693241602584,10215.909271995079]
[187,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",5.1619077079805766,110,567.80984787786338,0.13297693241602584,75.505611766408549]
[188,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",5.1619077079805766,16213,83690.009669489082,0.13297693241602584,11128.840759716199]
[189,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",5.1619077079805766,878,4532.1549676069462,0.13297693241602584,602.67206482642473]
[190,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",5.1619077079805766,11999,61937.730588058941,0.13297693241602584,8236.2894144103302]
[191,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",5.1619077079805766,2885,14892.103737523963,0.13297693241602584,1980.3062722371699]
[192,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",5.1619077079805766,19273,99485.447255909647,0.13297693241602584,13229.2695961272]
[193,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",5.1619077079805766,8829,45574.483153760513,0.13297693241602584,6060.3549662329206]
[194,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",5.1619077079805766,13526,69819.96365814528,0.13297693241602584,9284.4445886585654]
[195,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",5.1619077079805766,1058,5461.2983550434501,0.13297693241602584,726.22670226236596]
[196,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",5.1619077079805766,9489,48981.342241027691,0.13297693241602584,6513.3886368313715]
[197,"BRUFF AREA (WY)","BRUFF FEDERAL 10A-18D DK","DAKOTA",5.1619077079805766,379,1956.3630213246386,0.12499962199981253,244.544638159991]
[198,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",5.1619077079805766,12262,63295.312315257834,0.12499962199981253,7911.8901137673083]
[199,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",5.1619077079805766,7749,39999.622829141488,0.12499962199981253,4999.9377337777578]
[200,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",5.1619077079805766,18191,93900.263115874666,0.1875008,17606.374454436991]
[201,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",5.1619077079805766,10616,54798.812227921801,0.18750015999999997,10274.786060545293]
[202,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",5.1619077079805766,1885,9730.1960295433873,0.18750015999999997,1824.4133123707495]
[203,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",5.1619077079805766,7526,38848.517410261818,0.18750015999999997,7284.1032301868754]
[204,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",5.1619077079805766,11739,60595.634583983992,0.18750015999999997,11361.69117979853]
[205,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",5.1619077079805766,19661,101488.26744660611,0.18749994666666664,19029.044733531045]
[206,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",5.1619077079805766,13302,68663.696331557629,0.18749994666666664,12874.439400103249]
[207,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",5.1619077079805766,18017,93002.091174686051,0.18749994666666664,17437.887135142104]
[208,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",5.1619077079805766,11452,59114.167071793563,0.18749994666666664,11083.903173205714]
[209,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",5.1619077079805766,495,2555.1443154503854,0.21887943372872165,559.26854086094249]
[210,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",5.1619077079805766,4859,25081.709553077621,0.18749994666666664,4702.8192035108768]
[211,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",5.1619077079805766,15854,81836.884802324057,0.16876672098372869,13811.342703611372]
[212,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",5.1619077079805766,9251,47752.808206528316,0.16876698508613705,8059.0974704123273]
[213,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",5.1619077079805766,11007,56817.118141742205,0.17875790000000003,10156.508723069741]
[214,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",5.1619077079805766,18075,93301.481821748923,0.17342212612269181,16180.541347925378]
[215,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",5.1619077079805766,24370,125795.69084348665,0.17342212612269181,21815.75616315029]
[216,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",5.1619077079805766,6157,31781.865758036409,0.17750914285714284,5641.5717491098212]
[217,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",5.1619077079805766,24377,125831.82419744252,0.17557642045653774,22093.101272103308]
[218,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",5.1619077079805766,9700,50070.504767411592,0.18194109958932919,9109.8826943756139]
[219,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",5.1619077079805766,20325,104915.77416470522,0.18193989341128353,19088.36476868876]
[220,null,"HAGOOD FED 12-1 FR","FRONTIER",5.1619077079805766,41724,215375.43720778159,0.16166666666666671,34819.029015258035]
[221,null,"HAGOOD FED 12-2 FR","FRONTIER",5.1619077079805766,25078,129450.3215007369,0.16166666666666671,20927.801975952472]
[222,null,"HAGOOD FED 12-3 FR","FRONTIER",5.1619077079805766,23205,119782.06836368928,0.16166666666666671,19364.76771879644]
[223,null,"HAGOOD FED 12-4 FR","FRONTIER",5.1619077079805766,26591,137260.2878629115,0.16166666666666671,22190.413204504031]
[224,null,"HAGOOD FED 12-5 DK","DAKOTA",5.1619077079805766,20737,107042.48014039322,0.16166677333333332,17305.212373894785]
[225,null,"HAGOOD FED 12-5 FR","FRONTIER",5.1619077079805766,25237,130271.06482630581,0.16166677333333332,21060.502709166351]
[226,null,"HALEY FED 4-1 FR","FRONTIER",5.1619077079805766,23347,120515.05925822252,0.16656812863792678,20073.967893330977]
[227,null,"HALEY FED 4-2 FR","FRONTIER",5.1619077079805766,29790,153773.23062074138,0.16656812863792678,25613.71925910523]
[228,null,"HALEY FED 4-3 DK","DAKOTA",5.1619077079805766,16798,86709.72567865772,0.16656328362148606,14442.656630955518]
[229,null,"HALEY FED 4-3 FR","FRONTIER",5.1619077079805766,31195,161025.71095045409,0.16656812863792678,26821.751335608849]
[230,null,"HALEY FED 4-4 FR","FRONTIER",5.1619077079805766,24277,125315.63342664446,0.16656812863792678,20873.59054895259]
[231,null,"HALEY FED 4-5 FR","FRONTIER",5.1619077079805766,23047,118966.48694582835,0.16656812863792678,19816.025101194973]
[232,null,"HALEY FED 4-7 FR","FRONTIER",5.1619077079805766,8328,42988.367392062239,0.16656812863792678,7160.49190969548]
[233,null,"HALEY FED 4-8 FR ","FRONTIER",5.1619077079805766,24273,125294.98579581254,0.16460859028482736,20624.630981606169]
[234,null,"LANSDALE FED 10-1 DK","DAKOTA",5.1619077079805766,11548,59609.710211759702,0.16940006400000002,10097.888724893548]
[235,null,"LANSDALE FED 10-1 FR","FRONTIER",5.1619077079805766,14695,75854.233768774575,0.17500000000000002,13274.490909535552]
[236,null,"LANSDALE FED 10-2 DK","DAKOTA",5.1619077079805766,4976,25685.652754911349,0.16625000000000001,4270.2397705040121]
[237,null,"LANSDALE FED 10-2 FR","FRONTIER",5.1619077079805766,36467,188239.28838692768,0.16625000000000001,31294.781694326728]
[238,null,"LANSDALE FED 10-3 FR","FRONTIER",5.1619077079805766,15613,80592.865044700739,0.17500000000000002,14103.751382822631]
[239,null,"LANSDALE FED 10-4 FR","FRONTIER",5.1619077079805766,14702,75890.367122730444,0.17500000000000002,13280.814246477828]
[240,null,"LANSDALE FED 10-5 FR","FRONTIER",5.1619077079805766,29992,154815.93597775346,0.17500000000000002,27092.788796106859]
[241,null,"LANSDALE FED 10-6 FR","FRONTIER",5.1619077079805766,13827,71373.697878247433,0.16625000000000001,11865.877272258636]
[242,null,"LANSDALE FED 10-7 FR","FRONTIER",5.1619077079805766,17274,89166.793747656484,0.17500000000000002,15604.188905839887]
[243,null,"LANSDALE FED 10-8 FR","FRONTIER",5.1619077079805766,10132,52300.448897259201,0.17500000000000002,9152.5785570203607]
[244,null,"LANSDALE FED 28-1 FR","FRONTIER",5.1619077079805766,6412,33098.152223571458,0.17465000340923315,5780.5923986860726]
[245,null,"LANSDALE FED 28-2 FR","FRONTIER",5.1619077079805766,36546,188647.07909585815,0.17465000340923315,32947.213007233499]
[246,null,"LANSDALE FED 28-3 FR","FRONTIER",5.1619077079805766,17818,91974.871540797918,0.17464984122991803,16063.396711742462]
[247,null,"LANSDALE FED 28-4 DK","DAKOTA",5.1619077079805766,4262,22000.050651413218,0.16927521807241153,3724.0633716220718]
[248,null,"LANSDALE FED 28-4 FR","FRONTIER",5.1619077079805766,6701,34589.943551177843,0.17464984122991803,6041.1281493650376]
[249,null,"LANSDALE FED 4-1 DK","DAKOTA",5.1619077079805766,3600,18582.867748730077,0.1750001354794728,3252.004373624889]
[250,null,"LANSDALE FED 4-1 FR","FRONTIER",5.1619077079805766,12762,65876.26616924812,0.1750001354794728,11528.355504500232]
[251,null,"LANSDALE FED 4-2 FR","FRONTIER",5.1619077079805766,9881,51004.810062556076,0.1750001354794728,8925.8486710520901]
[252,null,"LANSDALE FED 4-3 FR","FRONTIER",5.1619077079805766,14163,73108.098868128902,0.1750001354794728,12793.927206569249]
[253,null,"LANSDALE FED 4-4 FR","FRONTIER",5.1619077079805766,23579,121712.62184647402,0.1750001354794728,21299.725312694794]
[254,null,"LANSDALE FED 4-5 FR","FRONTIER",5.1619077079805766,4979,25701.138478035293,0.17113239999999996,4398.2975104785264]
[255,null,"LANSDALE FED 4-7 FR","FRONTIER",5.1619077079805766,7454,38476.860055287216,0.17113239999999996,6584.6374057254325]
[256,null,"LANSDALE FED 4-8 FR","FRONTIER",5.1619077079805766,6219,32101.904035931206,0.17113239999999996,5493.6758822385918]
[257,null,"MCNAMARA 34-6 DK","MESAVERDE",5.1619077079805766,4336,22382.031821803779,0.15639283631941298,3500.3894392032512]
[258,null,"MCNAMARA 34-6 FR","MESAVERDE",5.1619077079805766,2140,11046.482495078433,0.17147677545210113,1894.2151983441304]
[259,null,"MFS FED 10-3R FR","FRONTIER",5.1619077079805766,36980,190887.34704112171,0.13270636463754512,25331.965881132717]
[260,null,"MFS FEE 10-1 FR","FRONTIER",5.1619077079805766,27931,144177.24419160548,0.13270636463754512,19133.237940127583]
[261,null,"MFS STATE 10-2 FR","FRONTIER",5.1619077079805766,38336,197886.89389314339,0.13270620023992194,26260.817765839674]
[262,null,"MFS STATE 10-4 FR","FRONTIER",5.1619077079805766,6924,35741.048970057513,0.13270636463754512,4743.0646771488091]
[263,null,"MFS STATE 36-1 FR","FRONTIER",5.1619077079805766,15838,81754.294278996371,0.17500000000000004,14307.001498824369]
[264,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",5.1619077079805766,30478,157324.62312383202,0.13469890909090909,21191.455107918584]
[265,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",5.1619077079805766,3443,17772.448238577126,0.17500017777777779,3110.1816012973509]
[266,null,"PANDO FEDERAL 32-1 DK","DAKOTA",5.1619077079805766,7807,40299.01347620436,0.17500000000000004,7052.327358335765]
[267,null,"PANDO FEDERAL 32-1 FR","FRONTIER",5.1619077079805766,21110,108967.87171546997,0.17500000000000004,19069.377550207249]
[268,null,"PANDO FEDERAL 32-2 FR","FRONTIER",5.1619077079805766,37927,195775.67364057933,0.17500000000000004,34260.742887101391]
[269,null,"PANDO FEDERAL 32-3 DK","DAKOTA",5.1619077079805766,2106,10870.977633007094,0.17500000000000004,1902.4210857762421]
[270,null,"PANDO FEDERAL 32-3 FR","FRONTIER",5.1619077079805766,11951,61689.959018075868,0.17500000000000004,10795.74282816328]
[271,null,"PANDO FEDERAL 32-4 FR","FRONTIER",5.1619077079805766,12513,64590.951149960958,0.17500000000000004,11303.416451243171]
[272,"BRUFF UNIT (WY)","AM TRIPP (NCT 1) 1 FR","FRONTIER",5.1619077079805766,506,2611.925300238172,0.15499700777977254,404.84060608120069]
[273,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",5.1619077079805766,21528,111125.54913740585,8.9597349720777278E-2,9956.5546889775724]
[274,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",5.1619077079805766,19964,103052.32548212423,0.13019363424459127,13416.756771874254]
[275,null,"BERKLEY FED 1 DK","DAKOTA",5.1619077079805766,12195,62949.46449882313,0.1875,11803.024593529337]
[276,null,"BERKLEY FED 1 FR","FRONTIER",5.1619077079805766,1987,10256.710615757405,0.1875,1923.1332404545135]
[277,null,"BERKLEY FED 2 DK","DAKOTA",5.1619077079805766,4834,24952.661860378106,0.1875,4678.6240988208947]
[278,null,"BERKLEY FED 2 FR","FRONTIER",5.1619077079805766,2725,14066.198504247071,0.1875,2637.412219546326]
[279,null,"BERKLEY FED 4 FR","FRONTIER",5.1619077079805766,10821,55857.003308057821,0.1875,10473.188120260842]
[280,null,"BRUFF 149 E 2 DK ","DAKOTA",5.1619077079805766,862,4449.5644442792573,0.15015031152647965,668.10348746567774]
[281,null,"BRUFF 149 E 2 FR","FRONTIER",5.1619077079805766,1611,8315.8333175567095,0.15701492537313433,1305.7099477715908]
[282,null,"BRUFF 149 L 3  FR","FRONTIER",5.1619077079805766,6252,32272.246990294567,0.16710527999999999,5392.8628695423304]
[283,null,"BRUFF 358 F 3  FR","FRONTIER",5.1619077079805766,9977,51500.353202522216,0.17109406710940669,8811.4048869904836]
[284,null,"BRUFF FED 3A FR","FRONTIER",5.1619077079805766,2244,11583.320896708414,0.12494405241935486,1447.2670533085445]
[285,null,"BRUFF FEDERAL 4A FR","FRONTIER",5.1619077079805766,2345,12104.673575214452,0.12494405241935486,1512.4069697007742]
[286,null,"BRUFF FEDERAL 5A DK","DAKOTA",5.1619077079805766,1177,6075.5653722931384,0.12505732991285853,759.79398317000221]
[287,null,"BRUFF FEDERAL 5A FR","FRONTIER",5.1619077079805766,6675,34455.733950770351,0.12500138599789337,4307.0144994209641]
[288,null,"BRUFF UNIT 12 FR","FRONTIER",5.1619077079805766,40279,207916.48056974963,0.17109376661132791,35573.21380124944]
[289,null,"BRUFF UNIT 14 DK ","DAKOTA",5.1619077079805766,636,3282.9733022756468,0.14325871492314249,470.31453641099461]
[290,null,"BRUFF UNIT 14 FR","FRONTIER",5.1619077079805766,5782,29846.150367543694,0.16710534736842106,4987.4513247785171]
[291,null,"BRUFF UNIT 18 FR","FRONTIER",5.1619077079805766,4655,24028.680380649585,0.17109376661132791,4111.1574330250542]
[292,null,"BRUFF UNIT 19 FR","FRONTIER",5.1619077079805766,14606,75394.823982764297,0.17109376661132791,12899.584418209222]
[293,null,"BRUFF UNIT 2 FR","FRONTIER",5.1619077079805766,48271,249170.44697193042,0.16710534736842106,41637.714095189171]
[294,null,"BRUFF UNIT 21 FR","FRONTIER",5.1619077079805766,13835,71414.993139911283,0.17109376661132791,12218.660168829565]
[295,null,"BRUFF UNIT 22 FR","FRONTIER",5.1619077079805766,34185,176459.81499731602,0.17109376661132791,30191.174403428889]
[296,null,"BRUFF UNIT 23 FR","FRONTIER",5.1619077079805766,18461,95293.978197029428,0.17109376661132791,16304.205665107524]
[297,null,"BRUFF UNIT 24 FR","FRONTIER",5.1619077079805766,7440,38404.593347375492,0.17109376661132791,6570.7865309788194]
[298,null,"BRUFF UNIT 25 FR","FRONTIER",5.1619077079805766,20062,103558.19243750632,0.1708855291139309,17696.596508765546]
[299,null,"BRUFF UNIT 26 FR","FRONTIER",5.1619077079805766,20551,106082.36530670883,0.17109376661132791,18150.031451363669]
[300,null,"BRUFF UNIT 27 FR","FRONTIER",5.1619077079805766,20143,103976.30696185275,0.17109376661132791,17789.697996439023]
[301,null,"BRUFF UNIT 28 FR","FRONTIER",5.1619077079805766,23122,119353.63002392689,0.1708855291139309,20395.808218307095]
[302,null,"BRUFF UNIT 29 FR","FRONTIER",5.1619077079805766,11926,61560.911325376357,0.17109376661132791,10532.688194684595]
[303,null,"BRUFF UNIT 3 FR","FRONTIER",5.1619077079805766,34701,179123.35937463399,0.16710534736842106,29932.471190096734]
[304,null,"BRUFF UNIT 30 FR","FRONTIER",5.1619077079805766,8045,41527.547510703742,0.17109376661132791,7105.1045217371775]
[305,null,"BRUFF UNIT 32 FR","FRONTIER",5.1619077079805766,14614,75436.119244428148,0.17109376661132791,12906.649780070491]
[306,null,"BRUFF UNIT 33 FR","FRONTIER",5.1619077079805766,19653,101446.97218494228,0.17109376661132791,17356.94458243639]
[307,null,"BRUFF UNIT 35 FR","FRONTIER",5.1619077079805766,353,1822.1534209171436,0.15499887791741471,282.43173563553592]
[308,null,"BRUFF UNIT 36 DK","DAKOTA",5.1619077079805766,23627,121960.39341645708,0.14119600737762761,17220.320608608439]
[309,null,"BRUFF UNIT 37 FR","FRONTIER",5.1619077079805766,1319,6808.5562668263801,0.15499887791741471,1055.3185815956708]
[310,null,"BRUFF UNIT 38 FR","FRONTIER",5.1619077079805766,445,2297.0489300513568,0.15499887791741471,356.04000667935833]
[311,null,"BRUFF UNIT 39 FR","FRONTIER",5.1619077079805766,1890,9756.0055680832902,0.15500124831337442,1512.1930416051416]
[312,null,"BRUFF UNIT 4 FR","FRONTIER",5.1619077079805766,23332,120437.63064260282,0.17109376661132791,20606.1278683868]
[313,null,"BRUFF UNIT 41 FR","FRONTIER",5.1619077079805766,16754,86482.601739506586,0.17109376661132791,14796.634077959561]
[314,null,"BRUFF UNIT 42 FR","FRONTIER",5.1619077079805766,15387,79426.273902697139,0.17109376661132791,13589.34036991547]
[315,null,"BRUFF UNIT 43 FR","FRONTIER",5.1619077079805766,28569,147470.54130929708,0.17109376661132791,25231.290376819066]
[316,null,"BRUFF UNIT 48 DK","DAKOTA",5.1619077079805766,12801,66077.580569859361,0.20039264749509189,13241.461310464359]
[317,null,"BRUFF UNIT 48 FR","FRONTIER",5.1619077079805766,24844,128242.43509706945,0.17109376661132791,21941.481260166369]
[318,null,"BRUFF UNIT 50 FR","FRONTIER",5.1619077079805766,48049,248024.50346075871,0.16442297418638252,40780.926530118675]
[319,null,"BRUFF UNIT 51 DK","DAKOTA",5.1619077079805766,21490,110929.39664450259,0.20039264749509189,22229.435478625037]
[320,null,"BRUFF UNIT 52 FR","FRONTIER",5.1619077079805766,56509,291694.2426702744,0.16249999999999998,47400.314433919586]
[321,null,"BRUFF UNIT 53 FR","FRONTIER",5.1619077079805766,45835,236596.03979528972,0.16249999999999998,38446.856466734571]
[322,null,"BRUFF UNIT 54 FR","FRONTIER",5.1619077079805766,22029,113711.66489910413,0.16249999999999998,18478.145546104417]
[323,null,"BRUFF UNIT 55 DK","DAKOTA",5.1619077079805766,7400,38198.117039056269,0.20039264749509189,7654.6218027838659]
[324,null,"BRUFF UNIT 55 FR","FRONTIER",5.1619077079805766,7409,38244.574208428094,0.17109376661132791,6543.4082537664071]
[325,null,"BRUFF UNIT 56 DK","DAKOTA",5.1619077079805766,65398,337578.44028651377,0.18351390000000001,61950.33613289526]
[326,null,"BRUFF UNIT 56 FR","FRONTIER",5.1619077079805766,12457,64301.884318314042,0.16249999999999998,10449.056201726031]
[327,null,"BRUFF UNIT 614-09E FR","FRONTIER",5.1619077079805766,17032,87917.612082325184,0.17108541085410861,15041.420784416747]
[328,null,"BRUFF UNIT 63 FR","FRONTIER",5.1619077079805766,21005,108425.87140613201,0.17109376661132791,18550.990736990603]
[329,null,"BRUFF UNIT 7 FR","FRONTIER",5.1619077079805766,19033,98246.589405994309,0.17109376661132791,16809.379038188152]
[330,null,"BRUFF UNIT 71 DK","DAKOTA",5.1619077079805766,18698,96517.350323820821,0.17013638270803791,16421.112852659346]
[331,null,"BRUFF UNIT 71 FR","FRONTIER",5.1619077079805766,10980,56677.746633626732,0.1710943261226508,9697.2408664307059]
[332,null,"BRUFF UNIT 9 FR","FRONTIER",5.1619077079805766,17132,88433.802853123241,0.17109376661132791,15130.472425904452]
[333,null,"CHAMPLIN 149 AMOCO B 1 FR","MESAVERDE",5.1619077079805766,8532,44041.396564490278,0.17109406710940669,7535.2216593968933]
[334,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",5.1619077079805766,6099,31482.475110973537,0.17109406710940669,5386.4647094071324]
[335,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",5.1619077079805766,6247,32246.437451754664,0.17109406710940669,5517.1741334097978]
[336,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",5.1619077079805766,3653,18856.448857253046,0.17109406710940669,3226.2265262279479]
[337,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",5.1619077079805766,13605,70227.754367075744,0.16710545959000112,11735.4411694839]
[338,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",5.1619077079805766,1702,8785.5669189829423,0.19557569871587349,1718.2433887951529]
[339,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",5.1619077079805766,9656,49843.380828260451,0.16710545959000112,8329.101060825913]
[340,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",5.1619077079805766,1238,6390.441742479954,0.19557569871587349,1249.8151088886011]
[341,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",5.1619077079805766,612,3159.0875172841129,0.16710545959000112,527.90077146079727]
[342,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",5.1619077079805766,10918,56357.708355731935,0.16710545959000112,9417.6807562238318]
[343,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",5.1619077079805766,3670,18944.201288288717,0.14919028157450756,2826.2907244039425]
[344,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",5.1619077079805766,4174,21545.802773110925,0.19556701809666666,4213.6484008361949]
[345,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",5.1619077079805766,4522,23342.146655488166,0.149197957452951,3482.6006035660662]
[346,null,"CHAMPLIN 149 AMOCO D 4 DK ","DAKOTA",5.1619077079805766,2195,11330.387419017366,0.19556701809666666,2215.8500814172135]
[347,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",5.1619077079805766,6410,33087.828408155496,0.149197957452951,4936.6364150505269]
[348,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",5.1619077079805766,1698,8764.9192881510189,0.14999805261067006,1314.7208245123534]
[349,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",5.1619077079805766,2155,11123.911110698142,0.15500332882010159,1724.2432516571257]
[350,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",5.1619077079805766,15891,82027.875387519336,0.14999805261067006,12304.021567918613]
[351,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",5.1619077079805766,3691,19052.601350156307,0.16710527999999999,3183.7902833462476]
[352,null,"CHAMPLIN 149 AMOCO L 2 FR ","FRONTIER",5.1619077079805766,11735,60574.986953152067,0.16710581305227967,10122.432445437709]
[353,null,"CHAMPLIN 149 J6 DK","DAKOTA",5.1619077079805766,3756,19388.125351175047,0.13019404070020213,2524.2183810715046]
[354,null,"CHAMPLIN 149 J6 FR","FRONTIER",5.1619077079805766,7558,39013.698456917198,0.15499700777977254,6047.0065232444949]
[355,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",5.1619077079805766,8424,43483.910532028378,0.17109406710940669,7439.8391067462999]
[356,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",5.1619077079805766,6941,35828.80140109318,0.17109406710940669,6130.0953513682416]
[357,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",5.1619077079805766,4760,24570.680689987545,0.17109406710940669,4203.8976908965324]
[358,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",5.1619077079805766,2421,12496.978561020976,0.17500000000000004,2186.9712481786714]
[359,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",5.1619077079805766,3302,17044.619251751865,0.17500000000000004,2982.8083690565772]
[360,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",5.1619077079805766,21834,112705.09289604791,0.17750914285714284,20006.184435612122]
[361,null,"DONLEY (NCT 1) 1 FR","FRONTIER",5.1619077079805766,5,25.809538539902881,0.15503099666189787,4.0012784832248078]
[362,null,"DONLEY (NCT 1) 2 FR","FRONTIER",5.1619077079805766,246,1269.8292961632219,0.15503099666189787,196.86290137466059]
[363,null,"DONLEY (NCT 1) 4 FR","FRONTIER",5.1619077079805766,398,2054.4392677762694,0.15503099666189787,318.50176726469471]
[364,null,"DONLEY 26-10 FR","MESAVERDE",5.1619077079805766,375,1935.7153904927163,0.15500331169691342,300.04229602905497]
[365,null,"FABIAN DITCH 531-09E FR","MESAVERDE",5.1619077079805766,8401,43365.186654744823,0.16710545959000112,7246.5594461473165]
[366,null,"FABIAN DITCH 533-09E FR","FRONTIER",5.1619077079805766,4944,25520.471708255969,0.16710545959000112,4264.6101537617342]
[367,null,"FABIAN DITCH 549-21E DK","DAKOTA",5.1619077079805766,1522,7856.4235315464375,0.16823366673644055,1321.7149381465126]
[368,null,"FABIAN DITCH 549-21E FR","FRONTIER",5.1619077079805766,6090,31436.017941601713,0.16580913432087141,5212.3789213923619]
[369,null,"FABIAN DITCH 558-27E DK","DAKOTA",5.1619077079805766,3541,18278.315193959221,0.15242001129481419,2785.9810083134385]
[370,null,"FABIAN DITCH 558-27E FR","FRONTIER",5.1619077079805766,673,3473.9638874709281,0.15499700777977254,538.45400769298033]
[371,null,"FABIAN DITCH 559-27E DK","DAKOTA",5.1619077079805766,1945,10039.910492022222,0.16596204625284744,1666.2440894514402]
[372,null,"FABIAN DITCH 559-27E FR","FRONTIER",5.1619077079805766,4887,25226.242968901079,0.15499700777977254,3909.9921777051927]
[373,null,"FABIAN DITCH 580-13E DK","DAKOTA",5.1619077079805766,15110,77996.425467586509,0.14255602494634376,11118.860374682903]
[374,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",5.1619077079805766,11146,57534.623313151504,0.16166719304507729,9301.4610539430687]
[375,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",5.1619077079805766,2823,14572.065459629168,0.17500000000000004,2550.1114554351052]
[376,null,"GREEN RIVER FEE 2 FR","FRONTIER",5.1619077079805766,29237,150918.69565822813,0.12506329406329411,18874.389214753774]
[377,null,"GREEN RIVER FEE 4 FR","FRONTIER",5.1619077079805766,20365,105122.25047302444,0.12506329406329411,13146.934923503113]
[378,null,"KOBUS 606-03E DK","DAKOTA",5.1619077079805766,19400,100141.00953482318,0.17500006400000004,17524.683077618673]
[379,null,"KOBUS 616-09E DK","DAKOTA",5.1619077079805766,225,1161.4292342956298,0.17500002709589457,203.25014747169931]
[380,null,"KOBUS 616-09E FR","FRONTIER",5.1619077079805766,22175,114465.30342446928,0.17108541085410861,19583.343464915532]
[381,null,"KOBUS 617-09E DK","DAKOTA",5.1619077079805766,44710,230788.89362381157,0.17500006503016102,40388.071392405938]
[382,null,"KOBUS 617-09E FR","FRONTIER",5.1619077079805766,453,2338.3441917152013,0.17109287109287116,400.07402136389294]
[383,null,"KOBUS 630-15E DK","DAKOTA",5.1619077079805766,2548,13152.540839934509,0.16939980800000001,2228.0378929970648]
[384,null,"KOBUS 630-15E FR","FRONTIER",5.1619077079805766,25792,133135.92360423502,0.17109287109287116,22778.607415049726]
[385,null,"KOBUS 631-15E FR","MESAVERDE",5.1619077079805766,7291,37635.469098886388,0.17109406710940669,6439.2054756988691]
[386,null,"KOBUS 645-15E FR","FRONTIER",5.1619077079805766,409,2111.220252564056,0.17109287109287116,361.21473452060093]
[387,null,"LAWLER FED 1-30 FR","FRONTIER",5.1619077079805766,3297,17018.809713211962,0.17500027978557234,2978.2964614295092]
[388,null,"LAWLER FED 30-4 FR","FRONTIER",5.1619077079805766,1942,10024.42476889828,0.17500027978557234,1754.2771392466202]
[389,null,"MCNAMARA 1-4 DK","DAKOTA",5.1619077079805766,35472,183103.19021748702,0.15735303529411765,28811.842752757773]
[390,null,"MCNAMARA 1-4 FR","FRONTIER",5.1619077079805766,7787,40195.775322044748,0.17500000000000004,7034.2606813578332]
[391,null,"MCNAMARA 3 DK","DAKOTA",5.1619077079805766,5015,25886.96715552259,0.15735303529411765,4073.3928564806106]
[392,null,"MCNAMARA 3 FR","FRONTIER",5.1619077079805766,8914,46013.245308938858,0.17500000000000004,8052.317929064302]
[393,null,"MCNAMARA 34-9 DK","MESAVERDE",5.1619077079805766,10419,53781.91640944963,0.15735303529411765,8462.7477909614136]
[394,null,"MCNAMARA 34-9 FR","MESAVERDE",5.1619077079805766,8388,43298.08185454108,0.17500159999999998,7577.2336014756556]
[395,null,"PORTER HOLLOW FED 12-4 FR","MESAVERDE",5.1619077079805766,1799,9286.2719666570574,0.17500000000000004,1625.0975941649854]
[396,null,"STATE OF WYOMING 24-6D FR","FRONTIER",5.1619077079805766,1357,7004.7087597296422,0.15500423181814293,1085.75950041171]
[397,null,"TRIPP 14-7 DK","DAKOTA",5.1619077079805766,18,92.914338743650376,0.13019328439125724,12.096822928077684]
[398,null,"TRIPP 14-7 FR","FRONTIER",5.1619077079805766,538,2777.1063468935504,0.15500964976586223,430.47828219452236]
[399,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",5.1619077079805766,1679,8666.8430416993888,0.17500000000000004,1516.6975322973933]
[400,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",5.1619077079805766,4200,21680.012373518421,0.1671050105685023,3622.8386968020563]
[401,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",5.1619077079805766,385,1987.334467572522,0.15500000000000008,308.0368424737411]
[402,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",5.1619077079805766,387,1997.6582829884831,0.15500000000000008,309.63703386321504]
[403,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",5.1619077079805766,46771,241427.58540995955,0.15499991812808053,37421.255972403902]
[404,null,"BRUFF UNIT 34 FR","FRONTIER",5.1619077079805766,5673,29283.502427373813,0.16710534736842106,4893.4298452903022]
[405,"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",5.3619077079805768,158515,849942.8003305411,0.16205680775984846,137739.01700003375]
[406,null,"CANYON CREEK 11B-4D MESA","MESAVERDE",5.3619077079805768,10975,58846.937095086832,0.16205680775984846,9536.5467720743818]
[407,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",5.3619077079805768,135305,725492.9224283119,0.16205680775984846,117571.06706109559]
[408,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",5.3619077079805768,3478,18648.715008356445,0.16205680775984846,3022.151223077421]
[409,null,"CANYON CREEK 225 MESA","LANCE",5.3619077079805768,124961,670029.34909696085,0.16205680775984846,108582.81742006258]
[410,null,"CANYON CREEK 226 MESA","LANCE",5.3619077079805768,74867,401429.94437338185,0.16205680775984846,65054.4553243638]
[411,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",5.3619077079805768,76349,409376.29159660905,0.16205680775984846,66342.214988711334]
[412,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",5.3619077079805768,103618,555590.15288553142,0.16205680775984846,90037.166599435383]
[413,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",5.3619077079805768,22122,118616.12231594633,0.16205680775984846,19222.550131373984]
[414,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",5.3619077079805768,191530,1026966.1833095199,0.16205680775984846,166426.86134445615]
[415,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",5.3619077079805768,137891,739358.81576114974,0.16205680775984846,119818.12947135387]
[416,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",5.3619077079805768,97195,521150.61967717216,0.16205680775984846,84456.00578694939]
[417,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",5.3619077079805768,53775,288336.5869966555,0.16205680775984846,46726.906849047824]
[418,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",5.3619077079805768,140045,750908.36496413988,0.16205680775984846,121689.81254625574]
[419,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",5.3619077079805768,208504,1117979.2047447823,0.16205680775984846,181176.14106283346]
[420,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",5.3619077079805768,73057,391724.89142193698,0.16205680775984846,63481.68542391235]
[421,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",5.3619077079805768,10996,58959.537156954422,0.16205680775984846,9554.7943786542055]
[422,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",5.3619077079805768,3992,21404.735570258461,0.16205680775984846,3468.7831174597659]
[423,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",5.3619077079805768,46906,251505.64295053695,0.16203473849850808,40752.651086389393]
[424,null,"CANYON CREEK UNIT 11 UPR MESA ","UPPER MESA",5.3619077079805768,71715,384529.21127782704,0.16205680775984846,62315.576470096967]
[425,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",5.3619077079805768,83987,450330.54267016472,0.16205680775984846,72979.130181887114]
[426,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",5.3619077079805768,66601,357108.41525921441,0.16205680775984846,57871.849801086646]
[427,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",5.3619077079805768,53172,285103.35664874321,0.16205680775984846,46202.939860112892]
[428,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",5.3619077079805768,52009,278867.4579843618,0.16205680775984846,45192.370029049336]
[429,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",5.3619077079805768,49049,262996.2111687393,0.16205680775984846,42620.326434940893]
[430,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",5.3619077079805768,48812,261725.43904194792,0.16205680775984846,42414.389160682891]
[431,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",5.3619077079805768,42267,226631.75309321503,0.16205680775984846,36727.218443304591]
[432,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",5.3619077079805768,59149,317151.47901934315,0.16205680775984846,51396.556266189305]
[433,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",5.3619077079805768,121537,651670.1771048354,0.16205680775984846,105607.58861390471]
[434,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",5.3619077079805768,56057,300572.46038626722,0.16205680775984846,48709.813430721973]
[435,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",5.3619077079805768,60680,325360.55972026137,0.16205680775984846,52726.893679223089]
[436,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",5.3619077079805768,47037,252208.05286028239,0.16205680775984846,40872.031937864478]
[437,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",5.3619077079805768,30772,164996.62398997831,0.16205680775984846,26738.826174967915]
[438,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",5.3619077079805768,36056,193328.94431894767,0.16205680775984846,31330.271563910152]
[439,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",5.3619077079805768,65036,348717.02969622478,0.16205680775984846,56511.968644066466]
[440,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",5.3619077079805768,35259,189055.50387568717,0.16205680775984846,30637.731447523522]
[441,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",5.3619077079805768,59190,317371.31723537034,0.16205680775984846,51432.182545702293]
[442,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",5.3619077079805768,82600,442893.57667919563,0.16205680775984846,71773.919213972113]
[443,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",5.3619077079805768,64759,347231.78126111417,0.16205680775984846,56271.274023942133]
[444,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",5.3619077079805768,101281,543059.37457198079,0.16205680775984846,88006.468667195033]
[445,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",5.3619077079805768,37352,200277.97670849052,0.16205680775984846,32456.409569979256]
[446,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",5.3619077079805768,102195,547960.15821707505,0.16205680775984846,88800.67402024068]
[447,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",5.3619077079805768,176587,946843.19642916613,0.16205680775984846,153442.38586244182]
[448,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",5.3619077079805768,47642,255452.00702361064,0.16205705598510781,41397.800203733423]
[449,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",5.3619077079805768,6697,35908.695920345926,0.16205680775984846,5819.2486316703544]
[450,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",5.3619077079805768,44821,240326.06537939742,0.16205680775984846,38946.47497686978]
[451,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",5.3619077079805768,71978,385939.39300502598,0.16205680775984846,62544.106019168095]
[452,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",5.3619077079805768,94266,505445.59200049704,0.16205680775984846,81910.899135887346]
[453,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",5.3619077079805768,109058,584758.93081694574,0.16205680775984846,94764.165637256301]
[454,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",5.3619077079805768,98823,529879.80542576453,0.16205680775984846,85870.629763709032]
[455,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",5.3619077079805768,30307,162503.33690576736,0.16205680775984846,26334.772029271826]
[456,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",5.3619077079805768,105162,563868.93838665343,0.16205680775984846,91378.800149875737]
[457,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",5.3619077079805768,168701,904559.19224403123,0.16205680775984846,146589.97512489479]
[458,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",5.3619077079805768,155529,833932.14391451108,0.16205680775984846,135144.3811311122]
[459,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",5.3619077079805768,106321,570083.38942020293,0.16205680775984846,92385.894246352647]
[460,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",5.3619077079805768,89522,480008.7018338372,0.16205680775984846,77788.677916140572]
[461,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",5.3619077079805768,79106,424159.07114751148,0.16205680775984846,68737.86505254815]
[462,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",5.3619077079805768,82762,443762.2057278885,0.16205680775984846,71914.686464730752]
[463,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",5.3619077079805768,35555,190642.62855724941,0.16205680775984846,30894.935806934365]
[464,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",5.3619077079805768,43001,230567.39335087279,0.16205680775984846,37365.015739951756]
[465,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",5.3619077079805768,1413,7576.3755913765553,0.16205680775984846,1227.8032427281187]
[466,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",5.3619077079805768,77489,415488.86638370692,0.16205680775984846,67332.79934590176]
[467,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",5.3619077079805768,58481,313569.72467041214,0.16205680775984846,50816.108590221593]
[468,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",5.3619077079805768,99221,532013.84469354083,0.16205680775984846,86216.465355079024]
[469,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",5.3619077079805768,40168,215377.1088141638,0.16205680775984846,34903.326718968907]
[470,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",5.3619077079805768,34483,184894.66349429422,0.16205680775984846,29963.43893771671]
[471,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",5.3619077079805768,25320,135763.5031660682,0.16205680775984846,22001.399933387092]
[472,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",5.3619077079805768,36440,195387.91687881222,0.16205680775984846,31663.942084226921]
[473,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",5.3619077079805768,5761,30889.950305676102,0.16205680775984846,5005.9267383982242]
[474,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",5.3619077079805768,15276,81908.502147111285,0.16205035385148611,13273.301756384593]
[475,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",5.3619077079805768,27583,147897.50030922826,0.16205680775984846,23967.796775774732]
[476,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",5.3619077079805768,21433,114921.7679051477,0.16205680775984846,18623.854848826442]
[477,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",5.3619077079805768,30752,164889.38583581868,0.16205680775984846,26721.447502034749]
[478,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",5.3619077079805768,46832,251108.86178014637,0.16205680775984846,40693.900540299539]
[479,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",5.3619077079805768,75879,406856.19497385819,0.16205680775984846,65933.816174781954]
[480,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",5.3619077079805768,89422,479472.51106303913,0.16205680775984846,77701.784551474746]
[481,null,"CANYON CREEK UNIT 35 UPR MESA ","UPPER MESA",5.3619077079805768,51610,276728.05680887756,0.16205680775984846,44845.665504032695]
[482,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",5.3619077079805768,74995,402116.26856000337,0.16205680775984846,65165.678831136065]
[483,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",5.3619077079805768,49734,266669.11794870603,0.16205680775984846,43215.545982901807]
[484,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",5.3619077079805768,18543,99425.854629083842,0.16205680775984846,16112.63660998408]
[485,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",5.3619077079805768,90518,485349.16191098583,0.16226342936769927,78754.419452415284]
[486,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",5.3619077079805768,81999,439671.07014669932,0.16205680775984846,71251.690092330493]
[487,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",5.3619077079805768,42274,226669.28644717092,0.16205680775984846,36733.300978831205]
[488,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",5.3619077079805768,60366,323676.92069995549,0.16205680775984846,52454.048514172398]
[489,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",5.3619077079805768,54153,290363.38811027218,0.16203473849850808,47048.955661988766]
[490,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",5.3619077079805768,114466,613756.12770170474,0.16205680775984846,99463.358798384172]
[491,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",5.3619077079805768,127210,682088.27953220916,0.16205680775984846,110537.049191397]
[492,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",5.3619077079805768,101588,544705.48023833078,0.16205680775984846,88273.23129671911]
[493,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",5.3619077079805768,104369,559616.94557422481,0.16205680775984846,90689.735768075727]
[494,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",5.3619077079805768,45536,244159.82939060355,0.16205680775984846,39567.762534230438]
[495,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",5.3619077079805768,37259,199779.31929164831,0.16205680775984846,32375.598740840036]
[496,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",5.3619077079805768,49513,265484.13634524232,0.16205680775984846,43023.51164699033]
[497,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",5.3619077079805768,55801,299199.81201302417,0.16205680775984846,48487.366417177458]
[498,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",5.3619077079805768,13963,74868.317326532793,0.16205680775984846,12132.920508289257]
[499,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",5.3619077079805768,80166,429842.6933179709,0.16205680775984846,69658.934718005912]
[500,null,"CANYON CREEK UNIT 64 MESA","MESAVERDE",5.3619077079805768,110954,594925.10783127695,0.16205680775984846,96411.663831320358]
[501,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",5.3619077079805768,121290,650345.78590096417,0.16205680775984846,105392.96200318012]
[502,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",5.3619077079805768,72715,389891.11898580764,0.16205680775984846,63184.510116755228]
[503,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",5.3619077079805768,84474,452941.79172395123,0.16205680775984846,73402.300867809681]
[504,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",5.3619077079805768,33131,177645.3642731045,0.16205680775984846,28788.640647434746]
[505,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",5.3619077079805768,68128,365296.04832930071,0.16205680775984846,59198.711479533798]
[506,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",5.3619077079805768,36196,194079.61139806497,0.16203473849850808,31447.639080777524]
[507,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",5.3619077079805768,89691,480914.86423648591,0.16205680775984846,77935.527702425825]
[508,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",5.3619077079805768,71533,383553.34407497459,0.16205680775984846,62157.430546405172]
[509,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",5.3619077079805768,113650,609380.81101199251,0.16205680775984846,98754.30894271101]
[510,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",5.3619077079805768,63878,342507.94057038327,0.16205680775984846,55505.743481236204]
[511,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",5.3619077079805768,90886,487322.34394752269,0.16205680775984846,78973.903410182436]
[512,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",5.3619077079805768,181029,970660.79046801582,0.16205680775984846,157302.18912089779]
[513,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",5.3619077079805768,146547,785771.48888142954,0.16205680775984846,127339.61911682773]
[514,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",5.3619077079805768,141990,761337.27545616205,0.16205680775984846,123379.88848900604]
[515,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",5.3619077079805768,48470,259891.66660581855,0.16205680775984846,42117.213853525762]
[516,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",5.3619077079805768,97536,522979.03020559356,0.16205680775984846,84752.312160459856]
[517,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",5.3619077079805768,89985,482491.26510263223,0.16205680775984846,78190.994194543353]
[518,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",5.3619077079805768,105596,566196.00633191701,0.16205680775984846,91755.917352525415]
[519,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",5.3619077079805768,224,1201.0673265876492,0.16205680775984846,194.6411368514498]
[520,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",5.3619077079805768,38117,204379.83610509566,0.16205680775984846,33121.143809672823]
[521,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",5.3619077079805768,57979,310878.04700100585,0.16205680775984846,50379.903899599136]
[522,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",5.3619077079805768,39644,212567.46917518199,0.16205680775984846,34448.005488119983]
[523,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",5.3619077079805768,39748,213125.10757681198,0.16205680775984846,34538.37458737244]
[524,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",5.3619077079805768,36783,197227.05122264955,0.16205680775984846,31961.986325030703]
[525,"CH BUTTES (WY)","CHAMPLIN FEE 2-9 FR","FRONTIER",5.1619077079805766,14007,72302.841265683935,0.13238584835749112,9571.8729796145853]
[526,null,"CHAMPLIN FEE 3-9 FR","FRONTIER",5.1619077079805766,15384,79410.788179573196,0.13238584835749112,10512.864561889826]
[527,null,"CHURCH BUTTES 1-25 FR ","FRONTIER",5.3619077079805768,4330,23217.060375555899,0.13238161126830639,3073.5118614296402]
[528,null,"CHURCH BUTTES 57 DK","DAKOTA",5.3619077079805768,8530,45737.072749074323,0.13238360026222168,6054.8383559776075]
[529,null,"CHURCH BUTTES 57 FR","FRONTIER",5.3619077079805768,18988,101811.90355913519,0.13238360026222168,13478.226342708416]
[530,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",5.3619077079805768,5552,29769.311594708164,0.13238360026222168,3940.9686462353666]
[531,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",5.3619077079805768,6781,36359.096167816293,0.13238498342330993,4813.3983434628917]
[532,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",5.3619077079805768,3069,16455.694755792389,0.13238161126830639,2178.4313863112161]
[533,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",5.3619077079805768,3031,16251.942262889128,0.13238498342330993,2151.5131070691673]
[534,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",5.3619077079805768,6249,33506.561267170626,0.13238498342330993,4435.765557926502]
[535,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",5.3619077079805768,1150,6166.1938641776633,0.13238445172096389,816.30819391433158]
[536,null,"CHURCH BUTTES UNIT 1 DK","DAKOTA",5.3619077079805768,216368,1160145.2469603415,0.13238478908931198,153585.58383181258]
[537,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",5.3619077079805768,7296,39120.478637426291,0.13238478908931198,5178.9563134886148]
[538,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",5.3619077079805768,12796,68610.971031319466,0.13238478908931198,9083.0489291941212]
[539,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",5.3619077079805768,15626,83785.169844904492,0.13238478908931198,11091.882038729864]
[540,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",5.3619077079805768,15862,85050.580063987916,0.13238478908931198,11259.403103694682]
[541,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",5.3619077079805768,11485,61581.510026156924,0.13238478908931198,8152.4552166141357]
[542,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",5.3619077079805768,17111,91747.602791255646,0.13238478908931198,12145.98704497035]
[543,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",5.3619077079805768,11062,59313.423065681141,0.13238478908931198,7852.1950027153298]
[544,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",5.3619077079805768,6655,35683.495796610739,0.13238478908931198,4723.9520650036629]
[545,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",5.3619077079805768,22758,122026.29561822196,0.13238478908931198,16154.425408768349]
[546,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",5.3619077079805768,8130,43592.309665882087,0.13238478908931198,5770.9587210337759]
[547,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",5.3619077079805768,14518,77844.176104462007,0.13238478908931198,10305.384835420462]
[548,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",5.3619077079805768,8314,44578.900684150518,0.13238478908931198,5901.5683649046514]
[549,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",5.3619077079805768,2229,11951.692281088706,0.13238478908931198,1582.2222618922863]
[550,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",5.3619077079805768,27276,146251.39464287821,0.14093290000000003,20611.633176065294]
[551,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",5.3619077079805768,14240,76353.565761643418,0.13238478908931198,10108.050699572075]
[552,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",5.3619077079805768,33922,181886.63327011713,0.13238478908931198,24079.023583629492]
[553,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",5.3619077079805768,2588,13876.617148253732,0.13238478908931198,1837.0530344447002]
[554,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",5.3619077079805768,20936,112256.89977428135,0.13238478908931198,14861.106000438271]
[555,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",5.3619077079805768,15605,83672.569783036903,0.13238478908931198,11076.975503288078]
[556,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",5.3619077079805768,872,4675.5835213590626,0.13238478908931198,618.97613834458207]
[557,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",5.3619077079805768,10045,53860.362926664893,0.13238478908931198,7130.2927863203295]
[558,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",5.3619077079805768,36115,193645.29687371853,0.13238478908931198,25635.691784764433]
[559,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",5.3619077079805768,2192,11753.301695893424,0.13238478908931198,1555.9583661139038]
[560,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",5.3619077079805768,12435,66675.322348738468,0.13238478908931198,8826.7984865996314]
[561,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",5.3619077079805768,17124,91817.307591459394,0.13238478908931198,12155.214900243835]
[562,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",5.3619077079805768,5764,30906.036028800045,0.13238478908931198,4091.4890612593708]
[563,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",5.3619077079805768,11186,59978.299621470731,0.13238478908931198,7940.2145453239627]
[564,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",5.3619077079805768,7120,38176.782880821709,0.13238478908931198,5054.0253497860376]
[565,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",5.3619077079805768,47369,253988.20621933194,0.13238478908931198,33624.175111518933]
[566,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",5.3619077079805768,19347,103736.82842630021,0.13238478908931198,13733.178152009898]
[567,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",5.3619077079805768,17764,95248.92852456696,0.13238478908931198,12609.509313707749]
[568,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",5.3619077079805768,45943,246342.12582775165,0.13238478908931198,32611.950371519655]
[569,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",5.3619077079805768,66112,354486.44239001191,0.13238420608731807,46928.406244519545]
[570,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",5.3619077079805768,12066,64696.778404493642,0.13238478908931198,8564.8693638368441]
[571,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",5.3619077079805768,13455,72144.468210878666,0.13238478908931198,9550.830208057745]
[572,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",5.3619077079805768,96310,516405.33135560935,0.13238478908931198,68364.210876108613]
[573,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",5.3619077079805768,21149,113398.98611608121,0.13238478908931198,15012.300859919229]
[574,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",5.3619077079805768,10245,54932.744468261008,0.13238478908931198,7272.2597905278026]
[575,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",5.3619077079805768,10664,57179.383797904869,0.13238478908931198,7569.6806643424588]
[576,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",5.3619077079805768,11025,59115.032480485861,0.13238478908931198,7825.9311069369478]
[577,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",5.3619077079805768,3390,18176.867130054154,0.13238478908931198,2406.3407213166665]
[578,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",5.3619077079805768,26941,144455.15556070473,0.13238478908931198,19123.665301767647]
[579,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",5.3619077079805768,15336,82230.216609590119,0.13238478908931198,10886.029882629027]
[580,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",5.3619077079805768,14258,76450.080100387058,0.13238478908931198,10120.827729950748]
[581,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",5.3619077079805768,18665,100080.00736945747,0.13238478908931198,13249.070667662416]
[582,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",5.3619077079805768,3886,20836.373353212522,0.13238478908931198,2758.4188917512001]
[583,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",5.3619077079805768,3176,17029.418880546313,0.13238478908931198,2254.4360268146711]
[584,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",5.3619077079805768,42207,226310.03863073621,0.13238478908931198,29960.006732924059]
[585,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",5.3619077079805768,44554,238894.43602136662,0.14093259999999996,33668.013994024848]
[586,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",5.3619077079805768,41873,224519.1614562707,0.13238478908931198,29722.921835897578]
[587,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",5.3619077079805768,49156,263569.93529349321,0.13238478908931198,34892.650294112704]
[588,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",5.3619077079805768,21428,114894.9583666078,0.13238478908931198,15210.344830788654]
[589,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",5.3619077079805768,22936,122980.71519024251,0.13238478908931198,16280.776042513]
[590,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",5.3619077079805768,48423,259639.65694354346,0.13238478908931198,34372.341223692318]
[591,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",5.3619077079805768,3846,20621.8970448933,0.14093270000000002,2906.2996296588344]
[592,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",5.3619077079805768,39445,211500.44954129384,0.14093259999999996,29807.308255023341]
[593,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",5.3619077079805768,11224,60182.052114373997,0.13238478908931198,7967.1882761233837]
[594,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",5.3619077079805768,3228,17308.238081361302,0.13238478908931198,2291.3474479086135]
[595,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",5.3619077079805768,10221,54804.058683269475,0.13238478908931198,7255.2237500229057]
[596,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",5.3619077079805768,14037,75265.098496923354,0.13238478908931198,9963.9541903014906]
[597,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",5.3619077079805768,8274,44364.424375831295,0.13238478908931198,5873.1749640631569]
[598,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",5.3619077079805768,22562,120975.36170745778,0.13238478908931198,16015.297744645026]
[599,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",5.3619077079805768,15398,82562.654887484925,0.13238478908931198,10930.039653933345]
[600,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",5.3619077079805768,23077,123736.74417706777,0.13238478908931198,16380.862780479269]
[601,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",5.3619077079805768,19762,105962.02012511216,0.13238478908931198,14027.759685740404]
[602,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",5.3619077079805768,14738,79023.795800217747,0.13238478908931198,10461.548540048683]
[603,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",5.3619077079805768,25850,138605.31425129791,0.13238478908931198,18349.23529381588]
[604,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",5.3619077079805768,146476,785390.79343416297,0.13238478908931198,103973.79454146906]
[605,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",5.3619077079805768,9249,49592.284391112356,0.13238478908931198,6565.2641095745876]
[606,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",5.3619077079805768,105991,568313.95987656934,0.13238478908931198,75236.12371477134]
[607,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",5.3619077079805768,41261,221237.67393898658,0.13238478908931198,29288.502803022711]
[608,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",5.3619077079805768,42945,230267.12651922586,0.13238478908931198,30483.864978449634]
[609,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",5.3619077079805768,5535,29678.159163672492,0.13238478908931198,3928.9368414418145]
[610,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",5.3619077079805768,23177,124272.93494786583,0.13238478908931198,16451.846282583007]
[611,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",5.3619077079805768,2169,11629.977818609872,0.13238478908931198,1539.6321606300444]
[612,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",5.3619077079805768,6859,36777.324969038775,0.13238478908931198,4868.7584092952857]
[613,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",5.3619077079805768,11634,62380.434274646032,0.13238478908931198,8258.2206347487027]
[614,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",5.3619077079805768,11959,64123.054279739721,0.14093259999999996,9037.028759584844]
[615,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",5.3619077079805768,7402,39688.840854472226,0.14093259999999996,5593.4515326069913]
[616,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",5.3619077079805768,7129,38225.040050193529,0.13238478908931198,5060.4138649753741]
[617,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",5.3619077079805768,15869,85088.113417943779,0.13238478908931198,11264.371948841943]
[618,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",5.3619077079805768,6213,33313.532589683324,0.13238478908931198,4410.2049857051479]
[619,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",5.3619077079805768,6347,34032.028222552719,0.13238478908931198,4505.3228785241545]
[620,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",5.3619077079805768,7066,37887.239864590752,0.13238478908931198,5015.6942586500199]
[621,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",5.3619077079805768,15995,85763.713789149333,0.13238478908931198,11353.811161492651]
[622,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",5.3619077079805768,83998,450389.52365495247,0.13238478908931198,59624.722097096572]
[623,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",5.3619077079805768,5759,30879.226490260142,0.13238478908931198,4087.939886154184]
[624,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",5.3619077079805768,1820,9758.6720285246502,0.13238478908931198,1291.8997382880041]
[625,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",5.3619077079805768,14028,75216.841327551534,0.14093259999999996,10600.505012079286]
[626,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",5.3619077079805768,2148,11517.377756742279,0.13238478908931198,1524.7256251882598]
[627,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",5.3619077079805768,15154,81254.34940673766,0.13238478908931198,10756.839908800226]
[628,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",5.3619077079805768,7199,38600.373589752169,0.13238478908931198,5110.1023164479893]
[629,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",5.3619077079805768,8449,45302.758224727892,0.13238478908931198,5997.3960927446951]
[630,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",5.3619077079805768,1873,10042.853137047621,0.13238478908931198,1329.5209944029846]
[631,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",5.3619077079805768,18946,101586.70343540001,0.13238478908931198,13448.534308573915]
[632,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",5.3619077079805768,32731,175500.60118991227,0.13238478908931198,23233.610073573989]
[633,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",5.3619077079805768,26460,141876.07795316607,0.13238478908931198,18782.234656648674]
[634,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",5.3619077079805768,48441,259736.17128228713,0.14093259999999996,36605.293932858047]
[635,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",5.3619077079805768,11376,60997.06208598704,0.13238478908931198,8075.0831993210622]
[636,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",5.3619077079805768,43404,232728.24215718894,0.14093259999999996,32798.996260642241]
[637,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",5.3619077079805768,36972,198240.45177945789,0.14093259999999996,27938.542294453619]
[638,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",5.3619077079805768,19854,106455.31563424638,0.14093259999999996,15003.024416154987]
[639,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",5.3619077079805768,8573,45967.634780517488,0.13238478908931198,6085.415635353329]
[640,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",5.3619077079805768,5642,30251.883288426416,0.13238478908931198,4004.8891886928127]
[641,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",5.3619077079805768,17278,92643.0413784884,0.13238478908931198,12264.529493483589]
[642,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",5.3619077079805768,7800,41822.880122248498,0.13238478908931198,5536.7131640914458]
[643,null,"CHURCH BUTTES UNIT 204","FRONTIER",5.3619077079805768,24672,132288.98697129678,0.13238370026528551,17512.905599606413]
[644,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",5.3619077079805768,106596,571557.91403989762,0.13238478908931198,75665.573902498945]
[645,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",5.3619077079805768,77239,414148.38945671177,0.13238478908931198,54826.947189905026]
[646,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",5.3619077079805768,22946,123034.33426732231,0.13238478908931198,16287.874392723374]
[647,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",5.3619077079805768,6098,32696.913203265558,0.13238478908931198,4328.5739582858514]
[648,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",5.3619077079805768,22728,121865.43838698255,0.13238478908931198,16133.130358137229]
[649,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",5.3619077079805768,29565,158524.80138644576,0.13238478908931198,20986.272396969693]
[650,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",5.3619077079805768,5215,27962.348697118709,0.13238478908931198,3701.7896347098576]
[651,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",5.3619077079805768,14151,75876.355975633138,0.13238478908931198,10044.875382699749]
[652,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",5.3619077079805768,12879,69056.009371081847,0.13238478908931198,9141.9652359402226]
[653,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",5.3619077079805768,3821,20487.849352193785,0.13238478908931198,2712.2796153837712]
[654,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",5.3619077079805768,9824,52675.381323201189,0.13238478908931198,6973.4192466710729]
[655,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",5.3619077079805768,19109,102460.69439180085,0.14092039999999995,14438.802037970327]
[656,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",5.3619077079805768,30329,162621.29887534291,0.13238478908931198,21528.586353042239]
[657,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",5.3619077079805768,10530,56460.888165035474,0.13238478908931198,7474.5627715234523]
[658,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",5.3619077079805768,12567,67383.094166191906,0.13238478908931198,8920.4967093765645]
[659,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",5.3619077079805768,15032,80600.196666364034,0.13238478908931198,10670.240036233668]
[660,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",5.3619077079805768,2653,14225.141149272471,0.13238478908931198,1883.1923108121291]
[661,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",5.3619077079805768,19256,103248.89482487399,0.13238478908931198,13668.583165095499]
[662,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",5.3619077079805768,75090,402625.64979226154,0.13238478908931198,53301.511729695732]
[663,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",5.3619077079805768,22021,118074.56963744028,0.13238478908931198,15631.276998263811]
[664,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",5.3619077079805768,17758,95216.757078319089,0.13238478908931198,12605.250303581526]
[665,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",5.3619077079805768,10839,58117.717646801473,0.13238478908931198,7693.9017930239979]
[666,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",5.3619077079805768,38933,208755.1527948078,0.13238478908931198,27636.006874047725]
[667,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",5.3619077079805768,1103,5914.1842019025762,0.13238478908931198,782.94802820421341]
[668,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",5.3619077079805768,7340,39356.402576577435,0.13238478908931198,5210.189054414258]
[669,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",5.3619077079805768,9467,50761.180271452118,0.13238478908931198,6720.0081441607326]
[670,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",5.3619077079805768,9088,48729.017250127479,0.13238478908931198,6450.9806711875717]
[671,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",5.3619077079805768,37884,203130.51160913619,0.13238478908931198,26891.389936979533]
[672,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",5.3619077079805768,11480,61554.700487617025,0.13238478908931198,8148.9060415089489]
[673,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",5.3619077079805768,32119,172219.11367262815,0.13238478908931198,22799.191040699123]
[674,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",5.3619077079805768,167921,900376.9042318064,0.13238478908931198,119196.20656761534]
[675,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",5.3619077079805768,8217,44058.795636476403,0.13238498342330993,5832.7229299859282]
[676,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",5.3619077079805768,16663,89345.468138080352,0.13238478908931198,11827.98095554561]
[677,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",5.3619077079805768,11762,63066.758461267542,0.13238478908931198,8349.0795174414852]
[678,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",5.3619077079805768,14809,79404.491247484359,0.13238478908931198,10511.946826542337]
[679,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",5.3619077079805768,8155,43726.357358581605,0.13238478908931198,5788.7045965597108]
[680,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",5.3619077079805768,7564,40557.469903165082,0.13238478908931198,5369.1920991266279]
[681,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",5.3619077079805768,17460,93618.908581340875,0.13238478908931198,12393.71946731239]
[682,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",5.3619077079805768,6991,37485.096786492213,0.13238478908931198,4962.4566320722179]
[683,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",5.3619077079805768,910,4879.3360142623251,0.13238478908931198,645.94986914400204]
[684,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",5.3619077079805768,14254,76428.632469555145,0.13238478908931198,10117.988389866599]
[685,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",5.3619077079805768,7268,38970.345221602831,0.14093290000000003,5492.2037660816304]
[686,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",5.3619077079805768,4847,25989.166660581857,0.14093290000000003,3662.7286260591177]
[687,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",5.3619077079805768,10645,57077.507551453244,0.13238478908931198,7556.1937989427497]
[688,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",5.3619077079805768,2198,11785.473142141307,0.13238478908931198,1560.2173762401278]
[689,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",5.3619077079805768,6594,35356.419426423927,0.13238478908931198,4680.6521287203841]
[690,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",5.3619077079805768,79,423.59070893046555,0.13238478908931198,56.076966661951822]
[691,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",5.3619077079805768,316,1694.3628357218622,0.13238478908931198,224.30786664780729]
[692,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",5.3619077079805768,56694,303987.99559625081,0.14093270000000002,42841.848986967743]
[693,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",5.3619077079805768,77514,415622.91407640645,0.13238478908931198,55022.151820690306]
[694,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",5.3619077079805768,1104,5919.5461096105564,0.13238478908931198,783.65786322525071]
[695,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",5.3619077079805768,124,664.87655578959152,0.13238478908931198,88.019542608633245]
[696,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",5.3619077079805768,22890,122734.0674356754,0.13238478908931198,16248.123631545281]
[697,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",5.3619077079805768,16925,90750.287957571258,0.13238478908931198,12013.9577310574]
[698,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",5.3619077079805768,2870,15388.675121904256,0.13238478908931198,2037.2265103772372]
[699,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",5.3619077079805768,19549,104819.9337833123,0.13238478908931198,13876.564826259446]
[700,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",5.3619077079805768,6364,34123.180653588388,0.14093259999999996,4809.0685697799099]
[701,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",5.3619077079805768,39098,209639.8675666246,0.14093259999999996,29545.091599820069]
[702,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",5.3619077079805768,18426,98798.511427250109,0.13238478908931198,13079.420097634486]
[703,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",5.3619077079805768,15594,83613.588798249111,0.13238478908931198,11069.167318056667]
[704,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",5.3619077079805768,4148,22241.193172703432,0.13238478908931198,2944.3956672629893]
[705,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",5.3619077079805768,7840,42037.356430567721,0.13238478908931198,5565.1065649329403]
[706,null,"CHURCH BUTTES UNIT 50 DK (TA)","DAKOTA",5.3619077079805768,1633,8755.9952871322821,0.13238478908931198,1159.1605893540168]
[707,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",5.1619077079805766,47596,245686.15926904354,0.15491770000000005,38061.134715793916]
[708,null,"CLAY BASIN UNIT 13 FR","FRONTIER",5.1619077079805766,48346,249557.59005002896,0.15491770000000005,38660.887868093385]
[709,null,"CLAY BASIN UNIT 14 FR","FRONTIER",5.1619077079805766,25223,130198.79811839409,0.15491770000000005,20170.098347265946]
[710,null,"CLAY BASIN UNIT 15 FR","LANCE",5.1619077079805766,109124,563288.01672567241,0.15491770000000005,87263.283988702722]
[711,null,"CLAY BASIN UNIT 16 FR","FRONTIER",5.1619077079805766,21005,108425.87140613201,0.15491770000000005,16797.086618733741]
[712,null,"CLAY BASIN UNIT 17 FR","FRONTIER",5.1619077079805766,40410,208592.6904794951,0.15491770000000005,32314.699845895288]
[713,null,"CLAY BASIN UNIT 19 FR","FRONTIER",5.1619077079805766,61656,318262.58164325042,0.15491770000000005,49304.507144234594]
[714,null,"CLAY BASIN UNIT 20 FR","FRONTIER",5.1619077079805766,47402,244684.74917369528,0.15491770000000005,37905.998567065784]
[715,null,"CLAY BASIN UNIT 22 FR","FRONTIER",5.1619077079805766,58205,300448.83814300946,0.15491770000000005,46544.842972787308]
[716,null,"CLAY BASIN UNIT 23 FR","FRONTIER",5.1619077079805766,35815,184873.72456132434,0.15491770000000005,28640.212199473885]
[717,null,"CLAY BASIN UNIT 61 FR","FRONTIER",5.1619077079805766,47953,247528.9603207926,0.15491770000000005,38346.617216288461]
[718,null,"CLAY BASIN UNIT 62 FR","FRONTIER",5.1619077079805766,112071,578500.15874109126,0.15491770000000005,89619.914041804775]
[719,null,"CLAY BASIN UNIT 7 FR","FRONTIER",5.1619077079805766,16673,86064.487215160159,0.15491770000000005,13332.912411052021]
[720,null,"CLAY BASIN UNIT 8 FR","FRONTIER",5.1619077079805766,38084,196586.09315073228,0.15491770000000005,30454.665402897208]
[721,null,"CLAY BASIN UNIT 9 FR","FRONTIER",5.1619077079805766,50841,262436.54978144052,0.15491770000000005,40656.06668807628]
[722,"DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",5.1619077079805766,5054,26088.281556133836,0.13375006649997342,3489.3093930029308]
[723,null,"DRY PINEY UNIT 10 FR","FRONTIER",5.1619077079805766,8939,46142.293001638376,0.13375006649997342,6171.5347574303914]
[724,null,"DRY PINEY UNIT 11 FR","FRONTIER",5.1619077079805766,6911,35673.944169853763,0.13375024338255648,4771.3987151336723]
[725,null,"DRY PINEY UNIT 13 FR","FRONTIER",5.1619077079805766,16833,86890.392448437051,0.13375006649997342,11621.595768187244]
[726,null,"DRY PINEY UNIT 14 FR","FRONTIER",5.1619077079805766,12646,65277.484875122369,0.13375024338255648,8730.8794894487655]
[727,null,"DRY PINEY UNIT 17 BR","BEAR RIVER",5.1619077079805766,20656,106624.36561604679,0.13375000000000004,14261.008901146262]
[728,null,"DRY PINEY UNIT 22 FR","FRONTIER",5.1619077079805766,8140,42017.928742961893,0.13375006649997342,5619.9007635622975]
[729,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",5.1619077079805766,30323,156524.52742909503,0.13375000000000004,20935.155543641467]
[730,null,"DRY PINEY UNIT 23 FR","FRONTIER",5.1619077079805766,237,1223.3721267913966,0.13375024338255648,163.62631970578502]
[731,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",5.1619077079805766,9384,48439.341931689734,0.13375000000000004,6478.7619833635035]
[732,null,"DRY PINEY UNIT 29 FR","FRONTIER",5.1619077079805766,6456,33325.276162722599,0.13375024338255648,4457.2637975550551]
[733,null,"DRY PINEY UNIT 3 FR","FRONTIER",5.1619077079805766,4576,23620.88967171912,0.13375024338255648,3159.2997425049471]
[734,null,"DRY PINEY UNIT 31 FR","FRONTIER",5.1619077079805766,1553,8016.4426704938351,0.13375024338255648,1072.2011582408613]
[735,null,"DRY PINEY UNIT 35 FR","FRONTIER",5.1619077079805766,45434,234526.11480438951,0.13375024338255648,31367.924934652478]
[736,null,"DRY PINEY UNIT 6 FR","FRONTIER",5.1619077079805766,5610,28958.302241771034,0.13375024338255648,3873.1799727825069]
[737,null,"DRY PINEY UNIT 8 FR","FRONTIER",5.1619077079805766,1340,6916.9563286939729,0.13375024338255648,925.14459242933322]
[738,null,"DRY PINEY UNIT 9 FR","FRONTIER",5.1619077079805766,4847,25019.766660581856,0.13375024338255648,3346.3998802275955]
[739,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",5.1619077079805766,8184,42245.052682113041,0.13375000000000004,5650.2757962326205]
[740,"E HIAW (CO)","F WILSON 29-E (DD) FT UN","FORT UNION",5.1619077079805766,7414,38270.383746967993,0.16249999999999998,6218.9373588822982]
[741,null,"F WILSON 32 LANCE","LANCE",5.1619077079805766,36861,190273.08002387203,0.1925,36627.567904595366]
[742,null,"F WILSON 32 LEWIS","LEWIS",5.1619077079805766,32692,168753.08678930101,0.1925,32484.969206940445]
[743,null,"F WILSON 32 MESA","MESAVERDE",5.1619077079805766,4559,23533.137240683449,0.1925,4530.1289188315641]
[744,null,"F WILSON 33 FT UN","FORT UNION",5.1619077079805766,264418,1364901.312328808,0.1925,262743.50262329553]
[745,null,"F WILSON 33 LANCE","LANCE",5.1619077079805766,13079,67512.590912677959,0.1925,12996.173750690506]
[746,null,"F WILSON 33 LEWIS","LEWIS",5.1619077079805766,13079,67512.590912677959,0.1925,12996.173750690506]
[747,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",5.1619077079805766,25111,129620.66445510025,0.16249999999999998,21063.357973953789]
[748,null,"F WILSON 35 ALMOND","MESAVERDE",5.1619077079805766,711,3670.1163803741902,0.1925,706.49740322203161]
[749,null,"F WILSON 35 LANCE","MESAVERDE",5.1619077079805766,30233,156059.95573537677,0.1925,30041.54147906003]
[750,null,"F WILSON 35 LEWIS","MESAVERDE",5.1619077079805766,4624,23868.661241702186,0.1925,4594.7172890276706]
[751,null,"F WILSON 37 FT UN","FORT UNION",5.1619077079805766,16808,86761.344755737533,0.16249999999999998,14098.718522807347]
[752,null,"F WILSON 37 LANCE","FORT UNION",5.1619077079805766,11355,58613.46202411945,0.16249999999999998,9524.6875789194091]
[753,null,"F WILSON 37 LEWIS","FORT UNION",5.1619077079805766,10445,53916.126009857122,0.16249999999999998,8761.3704766017818]
[754,null,"F WILSON 37 MESA","FORT UNION",5.1619077079805766,6811,35157.753399055706,0.23250000000000004,8174.1776652804529]
[755,null,"F WILSON A 2 WAS","WASATCH",5.1619077079805766,74750,385852.60117154813,0.1925,74276.625725523016]
[756,null,"F WILSON A 20 FT UN","FORT UNION",5.1619077079805766,4510,23280.203762992402,0.1925,4481.4392243760376]
[757,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",5.1619077079805766,85676,442251.60478894389,0.1925,85133.433921871707]
[758,null,"F WILSON A 22 FT UN","FORT UNION",5.1619077079805766,33802,174482.80434515944,0.1925,33587.939836443191]
[759,null,"F WILSON A 26 FT UN","FORT UNION",5.1619077079805766,48699,251379.74347094609,0.1925,48390.600618157121]
[760,null,"F WILSON A 9 WAS","WASATCH",5.1619077079805766,9576,49430.428211621998,0.1925,9515.3574307372346]
[761,null,"F WILSON B 12 FT UN","FORT UNION",5.1619077079805766,13863,71559.52655573473,0.16249999999999998,11628.423065306892]
[762,null,"F WILSON B 24 FT UN","FORT UNION",5.1619077079805766,82755,427173.67237393261,0.16249999999999998,69415.721760764034]
[763,null,"F WILSON B 25 FT UN","FORT UNION",5.1619077079805766,16136,83292.54277597458,0.16249999999999998,13535.038201095867]
[764,null,"F WILSON B 3 WAS","WASATCH",5.1619077079805766,57310,295828.93074436684,0.16249999999999998,48072.201245959601]
[765,null,"F WILSON B 6 FT UN","WASATCH",5.1619077079805766,84422,435778.57252313622,0.16249999999999998,70814.01803500962]
[766,null,"G KUYKENDALL 9 FT UN","FORT UNION",5.1619077079805766,15605,80551.569783036903,0.1925,15506.177183234604]
[767,null,"G KUYKENDALL A 8 FT UN","FORT UNION",5.1619077079805766,7091,36603.087557290266,0.1925,7046.0943547783763]
[768,null,"HIAWATHA STATE LAND 2  WAS","WASATCH",5.1619077079805766,13482,69592.839718994132,0.13375000000000004,9308.0423124154677]
[769,null,"HIAWATHA STATE LAND 4  WAS","WASATCH",5.1619077079805766,16846,86957.497248640793,0.13749999999999996,11956.655871688105]
[770,null,"HIAWATHA STATE LAND 6   FT UN","FORT UNION",5.1619077079805766,8422,43473.586716612415,0.13375000000000004,5814.5922233469119]
[771,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",5.1619077079805766,32718,168887.2963897085,0.1925,32510.804555018887]
[772,null,"HIAWATHA UNIT 2  FT UN","FORT UNION",5.1619077079805766,32308,166770.91422943646,0.16249999999999998,27100.273562283419]
[773,null,"KS WHITFORD 1   WAS","WASATCH",5.1619077079805766,22714,117247.57167907082,0.15500000000000003,18173.373610255981]
[774,null,"STATE LAND 5  FT UN","FORT UNION",5.1619077079805766,9035,46637.836141604508,0.13375000000000004,6237.8105839396048]
[775,null,"STATE LAND 7 (HIAW) FT UN","FORT UNION",5.1619077079805766,20886,107811.60438888232,0.13749999999999996,14824.095603471314]
[776,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",5.1619077079805766,4069,21003.802463772965,0.1925,4043.2319742762957]
[777,null,"HIAWATHA UNIT 4 FT UN ","FORT UNION",5.1619077079805766,125961,650199.05680494139,0.1925,125163.31843495122]
[778,null,"HIAWATHA UNIT 6  FT UN","FORT UNION",5.1619077079805766,141087,728278.07279585558,0.1925,140193.52901320221]
[779,null,"MW NEWBERGER 7 FT UN","FORT UNION",5.1619077079805766,38671,199616.13297531687,0.1925,38426.105597748501]
[780,null,"MW NEWBERGER 8 FT UN","FORT UNION",5.1619077079805766,49077,253330.94458456276,0.16249999999999998,41166.278494991442]
[781,null,"MW NEWBERGER A 3 WAS","WASATCH",5.1619077079805766,7334,37857.431130329547,0.1925,7287.555492588438]
[782,null,"MW NEWBERGER A 6 FT UN","FORT UNION",5.1619077079805766,60523,312414.14021010842,0.1925,60139.721990445876]
[783,null,"MW NEWBERGER B 4 WAS","WASATCH",5.1619077079805766,64719,334073.50495279493,0.16249999999999998,54286.94455482917]
[784,null,"MW NEWBERGER C 5 FT UN","FORT UNION",5.1619077079805766,26,134.209600407495,0.1925,25.835348078442788]
[785,null,"MW NEWBERGER D 2 FT UN","FORT UNION",5.1619077079805766,5560,28700.206856372006,0.16249999999999998,4663.7836141604503]
[786,null,"WW WILSON A 1 WAS","WASATCH",5.1619077079805766,138002,712353.58751673554,0.1925,137128.0655969716]
[787,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",5.1619077079805766,3511,18123.457962719804,0.16249999999999998,2945.0619189419676]
[788,null,"WW WILSON C 3 FT UN","FORT UNION",5.1619077079805766,8330,42998.691207478201,0.16249999999999998,6987.2873212152072]
[789,"EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",5.1619077079805766,10749,55485.345953083219,0.15499975950490077,8600.2152787741179]
[790,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",5.1619077079805766,6189,31947.046804691789,0.14120951073665619,4511.2268487715828]
[791,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",5.1619077079805766,1892,9766.329383499251,0.17239620835829686,1683.6781552934938]
[792,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",5.1619077079805766,1703,8790.7288266909218,0.17239590299445887,1515.4856340568012]
[793,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",5.1619077079805766,1703,8790.7288266909218,0.17239590299445887,1515.4856340568012]
[794,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",5.1619077079805766,160190,826885.99574140855,0.17149599576399291,141807.63722297366]
[795,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",5.1619077079805766,625,3226.1923174878602,0.13473270000000004,434.67360165439675]
[796,null,"ISLAND UNIT 11 WAS","WASATCH",5.1619077079805766,3537,18257.667563127299,0.13473270000000004,2459.9048464825623]
[797,null,"ISLAND UNIT 12 WAS","LANCE",5.1619077079805766,2720,14040.388965707169,0.13473270000000004,1891.6995143999347]
[798,null,"ISLAND UNIT 13 WAS","WASATCH",5.1619077079805766,13388,69107.620394443962,0.13473270000000004,9311.0562863185023]
[799,null,"ISLAND UNIT 14 WAS","WASATCH",5.1619077079805766,10390,53632.221085918194,0.13473270000000004,7226.0139539026923]
[800,null,"ISLAND UNIT 15 WAS","WASATCH",5.1619077079805766,9620,49657.552150773146,0.13473270000000004,6690.4960766644754]
[801,null,"ISLAND UNIT 17 WAS","WASATCH",5.1619077079805766,1721,8883.6431654345724,0.13473270000000004,1196.917229515547]
[802,null,"ISLAND UNIT 18 WAS","WASATCH",5.1619077079805766,2035,10504.482185740473,0.13473270000000004,1415.2972469867159]
[803,null,"ISLAND UNIT 19 LWR WAS","WASATCH",5.1619077079805766,6259,32308.380344250429,0.13473270000000004,4352.9953164077906]
[804,null,"ISLAND UNIT 21 WAS","WASATCH",5.1619077079805766,6097,31472.151295557574,0.13473270000000004,4240.3279188589713]
[805,null,"ISLAND UNIT 22 LWR WAS","WASATCH",5.1619077079805766,15979,82482.123265821632,0.13473270000000004,11113.039169336969]
[806,null,"ISLAND UNIT 23 WAS","WASATCH",5.1619077079805766,11413,58912.852671182322,0.13473270000000004,7937.4877050906089]
[807,null,"ISLAND UNIT 24 WAS","WASATCH",5.1619077079805766,24258,125217.55718019283,0.13473270000000004,16870.899566291773]
[808,null,"ISLAND UNIT 25 WAS","WASATCH",5.1619077079805766,4257,21974.241112873315,0.13473270000000004,2960.6488355884271]
[809,null,"ISLAND UNIT 26 WAS","WASATCH",5.1619077079805766,17380,89713.955964702429,0.13473270000000004,12087.403514805466]
[810,null,"ISLAND UNIT 27 WAS","WASATCH",5.1619077079805766,24200,124918.16653312996,0.13473270000000004,16830.561856058244]
[811,null,"ISLAND UNIT 3 WAS","WASATCH",5.1619077079805766,6770,34946.115183028502,0.13473270000000004,4708.3844531204259]
[812,null,"ISLAND UNIT 30 WAS","WASATCH",5.1619077079805766,19528,100801.7337214447,0.13473270000000004,13581.289748971296]
[813,null,"ISLAND UNIT 32 WAS","WASATCH",5.1619077079805766,20817,107455.43275703167,0.13473270000000004,14477.760585023325]
[814,null,"ISLAND UNIT 33 WAS","WASATCH",5.1619077079805766,11890,61375.082647889059,0.13473270000000004,8269.2305978732438]
[815,null,"ISLAND UNIT 34 WAS","WASATCH",5.1619077079805766,8774,45290.578229821578,0.13473270000000004,6102.1218894650838]
[816,null,"ISLAND UNIT 35 WAS","WASATCH",5.1619077079805766,3925,20260.487753823763,0.13473270000000004,2729.7502183896117]
[817,null,"ISLAND UNIT 36 WAS","FRONTIER",5.1619077079805766,15269,78817.168793155419,0.13473270000000004,10619.249957857573]
[818,null,"ISLAND UNIT 37 WAS","DAKOTA",5.1619077079805766,8649,44645.33976632401,0.13473270000000004,6015.1871691342049]
[819,null,"ISLAND UNIT 38 WAS","WASATCH",5.1619077079805766,8371,43210.329423505405,0.13473270000000004,5821.8443511183286]
[820,null,"ISLAND UNIT 39 WAS","FRONTIER",5.1619077079805766,10736,55418.241152879469,0.13473270000000004,7466.6492597785655]
[821,null,"ISLAND UNIT 41 WAS","DAKOTA",5.1619077079805766,10437,53874.830748193279,0.13473270000000004,7258.7014087471025]
[822,null,"ISLAND UNIT 43 WAS","WASATCH",5.1619077079805766,4259,21984.564928289277,0.13473270000000004,2962.0397911137215]
[823,null,"ISLAND UNIT 44 WAS","WASATCH",5.1619077079805766,8061,41610.138034031428,0.13473270000000004,5606.2462446977479]
[824,null,"ISLAND UNIT 45 WAS","WASATCH",5.1619077079805766,2272,11727.85431253187,0.13473270000000004,1580.1254767340631]
[825,null,"ISLAND UNIT 47 WAS","WASATCH",5.1619077079805766,11120,57400.413712744012,0.13473270000000004,7733.7127206350269]
[826,null,"ISLAND UNIT 50 WAS","WASATCH",5.1619077079805766,13388,69107.620394443962,0.13473270000000004,9311.0562863185023]
[827,null,"ISLAND UNIT 51 WAS","WASATCH",5.1619077079805766,15066,77769.301528435361,0.13473270000000004,10478.067972040226]
[828,null,"ISLAND UNIT 52 WAS","WASATCH",5.1619077079805766,5578,28793.121195115655,0.13473270000000004,3879.3749600451602]
[829,null,"ISLAND UNIT 53 WAS","WASATCH",5.1619077079805766,11750,60652.415568771772,0.13473270000000004,8171.8637111026592]
[830,null,"ISLAND UNIT 54 WAS","WASATCH",5.1619077079805766,13712,70780.07849182967,0.13473270000000004,9536.3910814161427]
[831,null,"ISLAND UNIT 55 WAS","WASATCH",5.1619077079805766,4307,22232.336498272343,0.13473270000000004,2995.4227237207792]
[832,null,"ISLAND UNIT 56 WAS","WASATCH",5.1619077079805766,6657,34362.819612026702,0.13473270000000004,4629.7954659413117]
[833,null,"ISLAND UNIT 57 WAS","WASATCH",5.1619077079805766,18530,95650.149828880079,0.13473270000000004,12887.202941849555]
[834,null,"ISLAND UNIT 58 WAS","WASATCH",5.1619077079805766,9189,47432.769928633519,0.13473270000000004,6390.7451609636028]
[835,null,"ISLAND UNIT 59 WAS","WASATCH",5.1619077079805766,24469,126306.71970657673,0.13473270000000004,17017.645374210293]
[836,null,"ISLAND UNIT 60 WAS","WASATCH",5.1619077079805766,20018,103331.06849835518,0.13473270000000004,13922.073852668342]
[837,null,"ISLAND UNIT 64 WAS","WASATCH",5.1619077079805766,14922,77025.98681848617,0.13473270000000004,10377.919174219054]
[838,null,"ISLAND UNIT 65 WAS","WASATCH",5.1619077079805766,14922,77025.98681848617,0.13473270000000004,10377.919174219054]
[839,null,"ISLAND UNIT 66 WAS","WASATCH",5.1619077079805766,14929,77062.120172442024,0.13473270000000004,10382.787518557583]
[840,null,"ISLAND UNIT 67 WAS","WASATCH",5.1619077079805766,1095,5652.2889402387318,0.13473270000000004,761.54815009850324]
[841,null,"ISLAND UNIT 68 WAS","WASATCH",5.1619077079805766,1407,7262.8041451286717,0.13473270000000004,978.53721204437807]
[842,null,"ISLAND UNIT 69 WAS","WASATCH",5.1619077079805766,7485,38636.879194234614,0.13473270000000004,5205.6510534130557]
[843,null,"ISLAND UNIT 70 WAS","WASATCH",5.1619077079805766,7485,38636.879194234614,0.13473270000000004,5205.6510534130557]
[844,null,"ISLAND UNIT 71 WAS","WASATCH",5.1619077079805766,7485,38636.879194234614,0.13473270000000004,5205.6510534130557]
[845,null,"ISLAND UNIT 72 WAS","WASATCH",5.1619077079805766,2495,12878.959731411538,0.13473270000000004,1735.2170178043518]
[846,null,"ISLAND UNIT 73 WAS","WASATCH",5.1619077079805766,1940,10014.100953482319,0.13473270000000004,1349.2268595352475]
[847,null,"ISLAND UNIT 74 WAS","WASATCH",5.1619077079805766,6534,33727.90496394509,0.13473270000000004,4544.2517011357259]
[848,null,"ISLAND UNIT 75 WAS","WASATCH",5.1619077079805766,8583,44304.653857597288,0.13473270000000004,5969.2856367995]
[849,null,"ISLAND UNIT 76 WAS","WASATCH",5.1619077079805766,8586,44320.139580721232,0.13473270000000004,5971.372070087441]
[850,null,"ISLAND UNIT 77 WAS","WASATCH",5.1619077079805766,6057,31265.674987238352,0.13473270000000004,4212.50880835309]
[851,null,"ISLAND UNIT 78 WAS","WASATCH",5.1619077079805766,2019,10421.891662412785,0.13473270000000004,1404.1696027843634]
[852,null,"ISLAND UNIT 79 WAS","WASATCH",5.1619077079805766,7923,40897.794770330111,0.13473270000000004,5510.2703134524572]
[853,null,"ISLAND UNIT 80 WAS","WASATCH",5.1619077079805766,6930,35772.020416305393,0.13473270000000004,4819.6608951439512]
[854,null,"ISLAND UNIT 81 WAS","WASATCH",5.1619077079805766,9243,47711.512944864473,0.13473270000000004,6428.3009601465437]
[855,null,"ISLAND UNIT 82 WAS","WASATCH",5.1619077079805766,8914,46013.245308938858,0.13473270000000004,6199.4887762356684]
[856,null,"ISLAND UNIT 83 WAS","WASATCH",5.1619077079805766,7497,38698.822086730383,0.13473270000000004,5213.9967865648205]
[857,null,"ISLAND UNIT 86 MESA","MESAVERDE",5.1619077079805766,6725,34713.82933616938,0.20545219999999997,7132.0326075405374]
[858,null,"ISLAND UNIT 86 WAS","WASATCH",5.1619077079805766,18216,94029.310808574184,0.13473270000000004,12668.822924378386]
[859,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",5.1619077079805766,23358,120571.84024301032,0.13968749999999996,16842.3789339455]
[860,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",5.1619077079805766,63055,325484.09052671527,0.13968769999999997,45466.123992268636]
[861,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",5.1619077079805766,47536,245376.44480656469,0.13968749999999996,34276.022133916995]
[862,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",5.1619077079805766,9738,50266.657260314852,0.13968769999999997,7021.6337393816812]
[863,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",5.1619077079805766,9865,50922.21953922839,0.13968749999999996,7113.1975418859638]
[864,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",5.1619077079805766,23469,121144.81199859615,0.13968749999999996,16922.415926053895]
[865,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",5.1619077079805766,8373,43220.653238921368,0.125,5402.581654865171]
[866,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",5.1619077079805766,10553,54473.612042319022,0.18500000000000005,10077.618227829022]
[867,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",5.1619077079805766,7908,40820.366154710398,0.125,5102.5457693387998]
[868,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",5.1619077079805766,17517,90421.137320695765,0.125,11302.642165086971]
[869,null,"JOHNSON RIDGE 7 TRANS","FRONTIER",5.1619077079805766,2280,11769.149574195715,0.125,1471.1436967744644]
[870,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",5.1619077079805766,13246,68374.629499910719,0.125,8546.8286874888399]
[871,"KINNEY (WY)","KINNEY 13-1 FR","MESAVERDE",5.1619077079805766,150476,776743.22426608519,0.16634007142238183,129203.52340127176]
[872,null,"KINNEY UNIT 18 MESA","MESAVERDE",5.1619077079805766,47759,246527.55022544437,0.16001168927094148,39447.289763400222]
[873,null,"KINNEY UNIT 2 DK ","DAKOTA",5.1619077079805766,22,113.56196957557269,0.17049203399779811,19.361411177735455]
[874,null,"KINNEY UNIT 4 FR","FRONTIER",5.1619077079805766,40499,209052.10026550537,0.16538662015534086,34574.420299287369]
[875,null,"PIONEER 3 MESA","MESAVERDE",5.1619077079805766,30993,159983.00559344201,0.16001200762674619,25599.20191116762]
[876,"PINEDALE (WY)","MESA 12A4-8 LANCE","LANCE",5.1619077079805766,80254,414263.74119627319,0.21316038531673312,88304.618696149002]
[877,null,"MESA 4B2-16 LANCE","LANCE",5.1619077079805766,47073,242986.48153776969,0.16146353402870528,39233.456030289046]
[878,null,"MESA UNIT 1 LANCE","LANCE",5.1619077079805766,28632,147795.74149489988,0.18802333333333335,27789.047968342726]
[879,null,"MESA UNIT 10-16 LANCE","LANCE",5.1619077079805766,6196,31983.180158647654,0.16606118067763384,5311.1646589705015]
[880,null,"MESA UNIT 10-7D LANCE","LANCE",5.1619077079805766,39103,201846.0771051645,0.21459404564900905,43314.966284379072]
[881,null,"MESA UNIT 10A1-16 LANCE","LANCE",5.1619077079805766,2697,13921.665088423615,0.15973186745092083,2223.7335626001927]
[882,null,"MESA UNIT 10A-16 LANCE","LANCE",5.1619077079805766,11208,57854.661591046301,0.17314277563908706,10017.116691533838]
[883,null,"MESA UNIT 10A2-16 LANCE","LANCE",5.1619077079805766,8367,43189.681792673488,0.15891728232064015,6863.5868547849041]
[884,null,"MESA UNIT 10A2-7 LANCE","LANCE",5.1619077079805766,48704,251405.553009486,0.21521996979231489,54107.495524321799]
[885,null,"MESA UNIT 10B1-16 LANCE","LANCE",5.1619077079805766,505,2606.7633925301911,0.15934556457447613,415.37618449480004]
[886,null,"MESA UNIT 10B1-7 LANCE","LANCE",5.1619077079805766,66177,341599.56639103062,0.21923531136067373,74890.687298408739]
[887,null,"MESA UNIT 10B2-16 LANCE","LANCE",5.1619077079805766,14612,75425.795429012185,0.16017168344014432,12081.076628676825]
[888,null,"MESA UNIT 10C2-16 LANCE","LANCE",5.1619077079805766,13878,71636.95517135445,0.1605168577514294,11498.938942985827]
[889,null,"MESA UNIT 10C3-7 LANCE","LANCE",5.1619077079805766,62206,321101.63088263973,0.21932752057727259,70426.424554807949]
[890,null,"MESA UNIT 10C4-16 LANCE","LANCE",5.1619077079805766,8573,44253.034780517482,0.17855998309987034,7901.8211425271757]
[891,null,"MESA UNIT 10C4-7 LANCE","LANCE",5.1619077079805766,96773,499533.29462440434,0.21763085554998193,108713.85828481031]
[892,null,"MESA UNIT 10D2-16 LANCE","LANCE",5.1619077079805766,12627,65179.408628670739,0.1771839574301742,11548.745563786326]
[893,null,"MESA UNIT 10D4-16 LANCE","LANCE",5.1619077079805766,8362,43163.872254133581,0.17564123670606832,7581.3559037387713]
[894,null,"MESA UNIT 11-16 LANCE","LANCE",5.1619077079805766,15255,78744.902085243695,0.16253713216040649,12798.970557187524]
[895,null,"MESA UNIT 11A-16D LANCE","LANCE",5.1619077079805766,5279,27249.710790429464,0.15598881469780587,4250.6500870571026]
[896,null,"MESA UNIT 11B1-16 LANCE","LANCE",5.1619077079805766,20522,105932.66998317739,0.16041605958495306,16993.301500014553]
[897,null,"MESA UNIT 11B2-16 LANCE","LANCE",5.1619077079805766,18500,95495.29259764067,0.16064526514322411,15340.866599277751]
[898,null,"MESA UNIT 11C2-16 LANCE","LANCE",5.1619077079805766,19604,101194.03870725122,0.16130474217446553,16323.078323266043]
[899,null,"MESA UNIT 11D1-16 LANCE","LANCE",5.1619077079805766,13545,69918.03990459691,0.16130773545836821,11278.32068469835]
[900,null,"MESA UNIT 11D2-16 LANCE","LANCE",5.1619077079805766,9590,49502.694919533729,0.15862030005683414,7852.1323217583595]
[901,null,"MESA UNIT 12-16 LANCE","LANCE",5.1619077079805766,7220,37268.973651619766,0.1601988918589527,5970.4482797099927]
[902,null,"MESA UNIT 12-8 LANCE","LANCE",5.1619077079805766,32997,170327.46864023508,0.2118612219351633,36085.78563524341]
[903,null,"MESA UNIT 12A-16 LANCE","LANCE",5.1619077079805766,11442,59062.547994713757,0.15974326246146506,9434.8441059624365]
[904,null,"MESA UNIT 12B1-16 LANCE","LANCE",5.1619077079805766,22351,115373.79918107387,0.15885288079212032,18327.460367845157]
[905,null,"MESA UNIT 12B-16D LANCE","LANCE",5.1619077079805766,10906,56295.765463236166,0.16178215508277546,9107.6502586768293]
[906,null,"MESA UNIT 12C2-16 LANCE","LANCE",5.1619077079805766,16040,82796.999636008448,0.17814795909463726,14750.11650431433]
[907,null,"MESA UNIT 12C3-8 LANCE","LANCE",5.1619077079805766,93821,484295.3430704457,0.21896880707964608,106045.57354636343]
[908,null,"MESA UNIT 12D1-16 LANCE","LANCE",5.1619077079805766,13280,68550.134361982055,0.16348451164052363,11206.885239060914]
[909,null,"MESA UNIT 12D2-16 LANCE","LANCE",5.1619077079805766,15165,78280.330391525451,0.18474765965335066,14462.107836725387]
[910,null,"MESA UNIT 13-05V LANCE","LANCE",5.1619077079805766,27314,140992.34713578146,0.20475464566929127,28868.838079868645]
[911,null,"MESA UNIT 13-9D LANCE","LANCE",5.1619077079805766,29247,150970.31473530791,0.17501400024029512,26421.91869936261]
[912,null,"MESA UNIT 13A-16D LANCE","LANCE",5.1619077079805766,10148,52383.039420586894,0.16207701499726726,8490.0866657729039]
[913,null,"MESA UNIT 13A1-9 LANCE","LANCE",5.1619077079805766,28041,144745.05403948334,0.17884088250596711,25886.3332027951]
[914,null,"MESA UNIT 13A2-9 LANCE","LANCE",5.1619077079805766,24989,128990.91171472662,0.1746395406611537,22526.913571323286]
[915,null,"MESA UNIT 13AA-16D LANCE","LANCE",5.1619077079805766,13253,68410.762853866589,0.1754845382200193,12005.031128690029]
[916,null,"MESA UNIT 13B1-16 LANCE","LANCE",5.1619077079805766,22905,118233.49605129511,0.17908837804037789,21174.245037869863]
[917,null,"MESA UNIT 13B1-9 LANCE","LANCE",5.1619077079805766,33245,171607.62175181427,0.1773073165485036,30427.286912084804]
[918,null,"MESA UNIT 13B2-16 LANCE","LANCE",5.1619077079805766,13611,70258.725813323632,0.18014543642253578,12656.788824132465]
[919,null,"MESA UNIT 13C1-16 LANCE","LANCE",5.1619077079805766,26361,136073.04909007598,0.18495113258938817,25166.864544100968]
[920,null,"MESA UNIT 13C2-16 LANCE","LANCE",5.1619077079805766,25191,130033.6170717387,0.17712108905794205,23031.695869889765]
[921,null,"MESA UNIT 13C2-5 LANCE","LANCE",5.1619077079805766,99570,513971.150483626,0.20241841305925246,104037.22463913381]
[922,null,"MESA UNIT 13D1-16 LANCE","LANCE",5.1619077079805766,16078,82993.152128911708,0.1756062868827854,14574.119282056321]
[923,null,"MESA UNIT 13D1-5 LANCE","LANCE",5.1619077079805766,111492,575511.4141781705,0.21682376229346673,124784.55006494452]
[924,null,"MESA UNIT 13D1-9 LANCE","LANCE",5.1619077079805766,19552,100925.61950643624,0.17994848034361852,18161.411857921463]
[925,null,"MESA UNIT 13D2-9 LANCE","LANCE",5.1619077079805766,16306,84170.067086331284,0.17755827280997685,14945.091734148864]
[926,null,"MESA UNIT 14-16 LANCE","LANCE",5.1619077079805766,11757,60688.548922727641,0.16702222123805621,10136.336244788414]
[927,null,"MESA UNIT 14-6D LANCE","LANCE",5.1619077079805766,59790,308630.46186015866,0.21087100972050571,65081.217122957685]
[928,null,"MESA UNIT 14A-16D LANCE","LANCE",5.1619077079805766,9648,49802.085566596601,0.16990476815254588,8461.611801705847]
[929,null,"MESA UNIT 14A2-16 LANCE","LANCE",5.1619077079805766,11449,59098.681348669619,0.17327562120691622,10240.360723200321]
[930,null,"MESA UNIT 14B1-16 LANCE","LANCE",5.1619077079805766,12807,66108.552016107249,0.173422907174996,11464.737279762763]
[931,null,"MESA UNIT 14B1-6 LANCE","LANCE",5.1619077079805766,69002,356181.95566607575,0.2175211671697839,77477.114721301026]
[932,null,"MESA UNIT 14B-16D LANCE","LANCE",5.1619077079805766,5613,28973.787964894978,0.16153743228329803,4680.3513113698582]
[933,null,"MESA UNIT 14B1-9 LANCE","LANCE",5.1619077079805766,29447,152002.69627690403,0.17147017692816746,26063.929224159234]
[934,null,"MESA UNIT 14B2-9 LANCE","LANCE",5.1619077079805766,29094,150180.54285598689,0.18028720938024972,27075.630974716874]
[935,null,"MESA UNIT 14C1-16 LANCE","LANCE",5.1619077079805766,11015,56858.413403406048,0.17146607506095693,9749.2889804753413]
[936,null,"MESA UNIT 14C1-9 LANCE","LANCE",5.1619077079805766,26464,136604.72558399799,0.17447457362147334,23834.051250946421]
[937,null,"MESA UNIT 14C2-16 LANCE","LANCE",5.1619077079805766,9576,49430.428211621998,0.17452689709603181,8626.9392579025407]
[938,null,"MESA UNIT 14C2-6 LANCE","LANCE",5.1619077079805766,80965,417933.85757664737,0.21635717902083715,90422.990442579743]
[939,null,"MESA UNIT 14C2-9 LANCE","LANCE",5.1619077079805766,16830,86874.906725313107,0.1788077841686104,15533.909571407947]
[940,null,"MESA UNIT 14D1-16 LANCE","LANCE",5.1619077079805766,5444,28101.425562246259,0.17238788793584589,4844.3454006620232]
[941,null,"MESA UNIT 14D1-9 LANCE","LANCE",5.1619077079805766,13440,69376.039595258946,0.17877525146635012,12402.718924381881]
[942,null,"MESA UNIT 15-06V LANCE","LANCE",5.1619077079805766,15563,80334.769659301717,0.19257007611565097,15470.07270802502]
[943,null,"MESA UNIT 15-16 LANCE","LANCE",5.1619077079805766,13222,68250.743714919183,0.16568682570714235,11308.249078276656]
[944,null,"MESA UNIT 15A1-16 LANCE","LANCE",5.1619077079805766,14292,73773.984962458402,0.17985397681021864,13268.544580635413]
[945,null,"MESA UNIT 15A1-9 LANCE","LANCE",5.1619077079805766,26271,135608.47739635772,0.17793548511053087,24129.56021062137]
[946,null,"MESA UNIT 15A1R-16 LANCE","LANCE",5.1619077079805766,18268,94297.730009389168,0.18111107465135354,17078.363219183662]
[947,null,"MESA UNIT 15A2-9 LANCE","LANCE",5.1619077079805766,12217,63063.026468398704,0.18247319533204695,11507.311946998163]
[948,null,"MESA UNIT 15B1-16 LANCE","LANCE",5.1619077079805766,7500,38714.307809854326,0.18091577485149929,7004.0289952592457]
[949,null,"MESA UNIT 15B1-6 LANCE","LANCE",5.1619077079805766,117738,607752.68972221715,0.21737860478951801,132112.43174889241]
[950,null,"MESA UNIT 15B2-9 LANCE","LANCE",5.1619077079805766,17276,89177.117563072447,0.17760710182525938,15838.489399507735]
[951,null,"MESA UNIT 15C1-9 LANCE","LANCE",5.1619077079805766,1599,8253.8904250609412,0.18003003032103088,1485.9481434901877]
[952,null,"MESA UNIT 15C2-16 LANCE","LANCE",5.1619077079805766,13412,69231.506179435499,0.17955864802179736,12431.115650092148]
[953,null,"MESA UNIT 15C2-9 LANCE","LANCE",5.1619077079805766,11144,57524.299497735548,0.1773400464424445,10201.361944497508]
[954,null,"MESA UNIT 15D2-16 LANCE ","LANCE",5.1619077079805766,24504,126487.38647635606,0.181607177185064,22971.017207487261]
[955,null,"MESA UNIT 15D2-9 LANCE","LANCE",5.1619077079805766,11975,61813.844803067404,0.17658387953188459,10915.328524107465]
[956,null,"MESA UNIT 16-6D LANCE","LANCE",5.1619077079805766,42582,219804.35402122891,0.19656010805424268,43204.767577205763]
[957,null,"MESA UNIT 16B2-6 LANCE","LANCE",5.1619077079805766,48304,249340.78992629377,0.21657617370610627,54001.274231094751]
[958,null,"MESA UNIT 16D3-6 LANCE","LANCE",5.1619077079805766,51171,264139.97932507406,0.19963114081587774,52730.565407746893]
[959,null,"MESA UNIT 1-7D LANCE","LANCE",5.1619077079805766,43087,222411.11741375912,0.19427508367142873,43208.938445014013]
[960,null,"MESA UNIT 1A3-16 LANCE","LANCE",5.1619077079805766,6921,35725.563246933569,0.17255303114420653,6164.5542275924481]
[961,null,"MESA UNIT 1A-7D LANCE","LANCE",5.1619077079805766,32456,167534.8765702176,0.19935842349779073,33399.488873935537]
[962,null,"MESA UNIT 1B1-16 LANCE","LANCE",5.1619077079805766,36969,190830.56605633395,0.17446914498318469,33294.045696505731]
[963,null,"MESA UNIT 1B4-16 LANCE","LANCE",5.1619077079805766,34153,176294.63395066065,0.17942690771833328,31632.001017102531]
[964,null,"MESA UNIT 1C2-16 LANCE","LANCE",5.1619077079805766,45736,236085.01093219966,0.17500754685234401,41316.658611853083]
[965,null,"MESA UNIT 1C3-7 LANCE","LANCE",5.1619077079805766,80130,413623.66464048362,0.20444660869826992,84563.955513097375]
[966,null,"MESA UNIT 1D1-7 LANCE","LANCE",5.1619077079805766,93358,481905.37980165065,0.2033065679828753,97974.528859957631]
[967,null,"MESA UNIT 1D2-16 LANCE","LANCE",5.1619077079805766,41065,211973.74002822238,0.1746312097723268,37017.23066109317]
[968,null,"MESA UNIT 2 LANCE","LANCE",5.1619077079805766,2755,14221.055735486489,0.19807338666666668,2816.8126715032331]
[969,null,"MESA UNIT 2-16D LANCE","LANCE",5.1619077079805766,3582,18489.953409986425,0.1605199381248949,2968.0061773032103]
[970,null,"MESA UNIT 2-7D LANCE","LANCE",5.1619077079805766,54746,282593.79938110465,0.19928023737952127,56315.359422647343]
[971,null,"MESA UNIT 2A1-16 LANCE","LANCE",5.1619077079805766,11017,56868.737218822011,0.18576902538013132,10564.449887739365]
[972,null,"MESA UNIT 2A1-7 LANCE","LANCE",5.1619077079805766,114066,588798.1646185125,0.19874443502353759,117020.35857000215]
[973,null,"MESA UNIT 2A2-16 LANCE","LANCE",5.1619077079805766,11663,60203.329598177465,0.18216038388072869,10966.661630502043]
[974,null,"MESA UNIT 2A-7D LANCE","LANCE",5.1619077079805766,49666,256371.30822456331,0.1923927910503688,49323.991534558103]
[975,null,"MESA UNIT 2B1-16 LANCE","LANCE",5.1619077079805766,10153,52408.848959126793,0.16378275134862583,8583.6654775403513]
[976,null,"MESA UNIT 2B1-7 LANCE","LANCE",5.1619077079805766,96309,497138.16944790137,0.19329425074275877,96093.949979058743]
[977,null,"MESA UNIT 2B2-16 LANCE","LANCE",5.1619077079805766,2498,12894.44545453548,0.16524612513966322,2130.7571471867313]
[978,null,"MESA UNIT 2C2-16 LANCE","LANCE",5.1619077079805766,18570,95856.626137199302,0.1846830045537258,17703.089721401171]
[979,null,"MESA UNIT 2C3-7 LANCE","LANCE",5.1619077079805766,59308,306142.42234491202,0.2053675638987626,62871.723483040681]
[980,null,"MESA UNIT 2D1-16 LANCE","LANCE",5.1619077079805766,46452,239780.93685111374,0.17476110517478244,41904.381523945354]
[981,null,"MESA UNIT 3 LANCE","LANCE",5.1619077079805766,9332,48170.922730874743,0.15630809883457225,7529.5053511701126]
[982,null,"MESA UNIT 3-16D LANCE","LANCE",5.1619077079805766,13211,68193.962730131403,0.16404507072891669,11186.883439349514]
[983,null,"MESA UNIT 3-7 LANCE","LANCE",5.1619077079805766,25708,132702.32335676465,0.20456547539449055,27146.313863429968]
[984,null,"MESA UNIT 3A1-16 LANCE","LANCE",5.1619077079805766,5551,28653.749687000181,0.16242437749182945,4654.0674557177072]
[985,null,"MESA UNIT 3A1-7 LANCE","LANCE",5.1619077079805766,80370,414862.52249039896,0.21758360241981484,90267.282152432454]
[986,null,"MESA UNIT 3A2-16 LANCE","LANCE",5.1619077079805766,13563,70010.954243340559,0.16133210813105556,11295.014840345002]
[987,null,"MESA UNIT 3B1-16 LANCE","LANCE",5.1619077079805766,13616,70284.535351863538,0.16474805156609976,11579.240254448176]
[988,null,"MESA UNIT 3B2-7 LANCE","LANCE",5.1619077079805766,78918,407367.43249841116,0.21760727923573428,88646.118635225896]
[989,null,"MESA UNIT 3C1-16 LANCE","LANCE",5.1619077079805766,21223,109551.16728647178,0.1605237947686223,17585.569094156606]
[990,null,"MESA UNIT 3C4-7 LANCE","LANCE",5.1619077079805766,59034,304728.05963292537,0.21540014381022629,65638.467867943342]
[991,null,"MESA UNIT 3D1-16 LANCE","LANCE",5.1619077079805766,9560,49347.837688294312,0.18169261896901806,8966.1378700442074]
[992,null,"MESA UNIT 3D2-16 LANCE","LANCE",5.1619077079805766,9353,48279.322792742336,0.16098212940748963,7772.10818952721]
[993,null,"MESA UNIT 3D4-7 LANCE","LANCE",5.1619077079805766,59104,305089.39317248401,0.21847254238098046,66653.655379863121]
[994,null,"MESA UNIT 4-16D LANCE","LANCE",5.1619077079805766,14602,75374.176351932387,0.1584657683911174,11944.226772456555]
[995,null,"MESA UNIT 4-8 LANCE","LANCE",5.1619077079805766,43079,222369.82215209526,0.19599672780504607,43583.757504400717]
[996,null,"MESA UNIT 4A1-16 LANCE","LANCE",5.1619077079805766,20083,103666.59249937392,0.16059466326365102,16648.301514127084]
[997,null,"MESA UNIT 4A2-16 LANCE","LANCE",5.1619077079805766,23620,121924.26006250121,0.16010046201487066,19520.130366827689]
[998,null,"MESA UNIT 4A2-8 LANCE","LANCE",5.1619077079805766,96984,500622.45715078822,0.21890757982433445,109590.05050059063]
[999,null,"MESA UNIT 4B1-16 LANCE","LANCE",5.1619077079805766,27766,143325.52941978868,0.1603223157655678,22978.280784906539]
[1000,null,"MESA UNIT 4C1-16 LANCE","LANCE",5.1619077079805766,16578,85574.105982901994,0.15958891047025414,13656.678338277387]
[1001,null,"MESA UNIT 4C2-16 LANCE","LANCE",5.1619077079805766,18970,97921.389220391546,0.17266711947950014,16907.804212115985]
[1002,null,"MESA UNIT 4D1-16 LANCE","LANCE",5.1619077079805766,14975,77299.567927009135,0.15917334094312435,12304.030480402025]
[1003,null,"MESA UNIT 4D-16D LANCE","LANCE",5.1619077079805766,18649,96264.416846129767,0.15967293202475283,15370.821687474549]
[1004,null,"MESA UNIT 4D1-8 LANCE","LANCE",5.1619077079805766,47574,245572.59729946795,0.20782367996478848,51035.800869286504]
[1005,null,"MESA UNIT 5-8 LANCE","LANCE",5.1619077079805766,30183,155801.86034997774,0.20719855424441661,32281.920213105885]
[1006,null,"MESA UNIT 5A-16D LANCE","LANCE",5.1619077079805766,8442,43576.824870772027,0.15794572419634748,6882.7731623914933]
[1007,null,"MESA UNIT 5A2-16 LANCE","LANCE",5.1619077079805766,13144,67848.1149136967,0.15911708033041702,10795.793950990043]
[1008,null,"MESA UNIT 5B1-16 LANCE","LANCE",5.1619077079805766,9530,49192.980457054895,0.15798687529184152,7771.8452687027284]
[1009,null,"MESA UNIT 5B1-8 LANCE","LANCE",5.1619077079805766,47891,247208.92204289779,0.19729497019716721,48773.076906927352]
[1010,null,"MESA UNIT 5B2-16 LANCE","LANCE",5.1619077079805766,10294,53136.677945952055,0.15943483936688191,8471.8377128026023]
[1011,null,"MESA UNIT 5B3-8 LANCE","LANCE",5.1619077079805766,66309,342280.93820848403,0.21648465551502374,74098.570997422794]
[1012,null,"MESA UNIT 5C2-16 LANCE","LANCE",5.1619077079805766,12003,61958.378218890859,0.15789094556434755,9782.666922614153]
[1013,null,"MESA UNIT 5C3-8 LANCE","LANCE",5.1619077079805766,56214,290171.47989642015,1,290171.47989642015]
[1014,null,"MESA UNIT 5C4-8 LANCE","LANCE",5.1619077079805766,70601,364435.84609113669,0.21651056864681806,78904.212272476274]
[1015,null,"MESA UNIT 5D1-16 LANCE","LANCE",5.1619077079805766,17330,89455.860579303393,0.16025139484512829,14335.426434904695]
[1016,null,"MESA UNIT 5D2-16 LANCE","LANCE",5.1619077079805766,2700,13937.150811547557,0.16005531480111326,2230.7150605728352]
[1017,null,"MESA UNIT 5D4-8 LANCE","LANCE",5.1619077079805766,70841,365674.70394105202,0.21205894039857404,77544.590248301756]
[1018,null,"MESA UNIT 6 LANCE","LANCE",5.1619077079805766,1911,9864.4056299508811,0.17636500160130178,1739.7359147221775]
[1019,null,"MESA UNIT 6-16 LANCE","LANCE",5.1619077079805766,1999,10318.653508253172,0.20850189518186457,2151.4588121957818]
[1020,null,"MESA UNIT 6-7D LANCE","LANCE",5.1619077079805766,18437,95170.092412037891,0.21336936707095838,20306.382382041145]
[1021,null,"MESA UNIT 6A1-16 LANCE","LANCE",5.1619077079805766,4730,24415.823458748127,0.162176954883126,3959.6838995037647]
[1022,null,"MESA UNIT 6A-16D LANCE","LANCE",5.1619077079805766,17768,91716.776155398882,0.1577039958484692,14464.102086046005]
[1023,null,"MESA UNIT 6A1-7 LANCE","LANCE",5.1619077079805766,32438,167441.96223147394,0.22138067536401507,37068.414683079602]
[1024,null,"MESA UNIT 6B1-16 LANCE","LANCE",5.1619077079805766,17462,90137.232396756823,0.16114606926923458,14525.26069554487]
[1025,null,"MESA UNIT 6B2-7 LANCE","LANCE",5.1619077079805766,32400,167245.80973857068,0.21020574870467948,35156.030653816626]
[1026,null,"MESA UNIT 6B3-16 LANCE","LANCE",5.1619077079805766,9889,51046.10532421992,0.1759151494169669,8979.7832452643761]
[1027,null,"MESA UNIT 6B3-7 LANCE","LANCE",5.1619077079805766,31403,162099.38775371405,0.22034058873752044,35717.074531644961]
[1028,null,"MESA UNIT 6C2-7 LANCE","LANCE",5.1619077079805766,59350,306359.22246864723,0.21378807397822244,65495.948117037864]
[1029,null,"MESA UNIT 6D2-16 LANCE","LANCE",5.1619077079805766,16897,87220.75454174781,0.15816184986510651,13794.995884953223]
[1030,null,"MESA UNIT 6D2-7 LANCE","LANCE",5.1619077079805766,51378,265208.49422062607,0.22039845845233072,58451.543294689851]
[1031,null,"MESA UNIT 6D3-16 LANCE","LANCE",5.1619077079805766,11887,61359.596924765116,0.16022280630141666,9831.2068128096435]
[1032,null,"MESA UNIT 6D3-7 LANCE","LANCE",5.1619077079805766,39820,205547.16493178657,0.22015471481282736,45252.177476142664]
[1033,null,"MESA UNIT 7-16D LANCE","LANCE",5.1619077079805766,9564,49368.485319126237,0.1599278055266701,7895.393519263489]
[1034,null,"MESA UNIT 7-7V LANCE","LANCE",5.1619077079805766,20160,104064.05939288842,0.19589471514884155,20385.599272002004]
[1035,null,"MESA UNIT 7A2-16 LANCE","LANCE",5.1619077079805766,11776,60786.625169179271,0.16007342292277119,9730.3231587540013]
[1036,null,"MESA UNIT 7A2-7 LANCE","LANCE",5.1619077079805766,50528,260820.87266884258,0.20520109711792786,53520.729222901864]
[1037,null,"MESA UNIT 7B1-16 LANCE","LANCE",5.1619077079805766,12440,64214.131887278374,0.16181508201595257,10390.815017923145]
[1038,null,"MESA UNIT 7B2-16 LANCE","LANCE",5.1619077079805766,8618,44485.320627376612,0.15867002087459195,7058.4867525587624]
[1039,null,"MESA UNIT 7B4-7 LANCE","LANCE",5.1619077079805766,56709,292726.62421187054,0.20268416360703809,59331.050993894729]
[1040,null,"MESA UNIT 7C-16D LANCE","LANCE",5.1619077079805766,11897,61411.216001844921,0.15735119738488698,9663.1283707522307]
[1041,null,"MESA UNIT 7C1-7 LANCE","LANCE",5.1619077079805766,42801,220934.81180927667,0.20316124694850007,44885.391861504846]
[1042,null,"MESA UNIT 7C2-16 LANCE","LANCE",5.1619077079805766,8505,43902.025056374805,0.15910847331523956,6985.1841821671887]
[1043,null,"MESA UNIT 7C3-7 LANCE","LANCE",5.1619077079805766,60402,311789.5493774428,0.20318503196886212,63350.96955781283]
[1044,null,"MESA UNIT 7D1-16 LANCE","LANCE",5.1619077079805766,7275,37552.878575558694,0.15996689584756185,6007.2174158725347]
[1045,null,"MESA UNIT 7D2-16 LANCE","LANCE",5.1619077079805766,5399,27869.139715387133,0.15960687091275752,4448.1061850033984]
[1046,null,"MESA UNIT 7D3-7 LANCE","LANCE",5.1619077079805766,23599,121815.86000063363,1,121815.86000063363]
[1047,null,"MESA UNIT 7D4-7 LANCE","LANCE",5.1619077079805766,39822,205557.48874720253,0.20109480159250817,41336.542415472926]
[1048,null,"MESA UNIT 8-17 LANCE","LANCE",5.1619077079805766,15734,81217.455877366388,0.1657145062919787,13458.910603008335]
[1049,null,"MESA UNIT 8-7D LANCE","LANCE",5.1619077079805766,27534,142127.9668315372,0.19820366324668995,28170.283675814717]
[1050,null,"MESA UNIT 8A1-16 LANCE","LANCE",5.1619077079805766,9052,46725.588572640183,0.18261355933738635,8532.7260413841304]
[1051,null,"MESA UNIT 8A1-17 LANCE","LANCE",5.1619077079805766,12705,65582.037429893229,0.17026424616129807,11166.276164722804]
[1052,null,"MESA UNIT 8A2-7 LANCE","LANCE",5.1619077079805766,62671,323501.91796685074,0.20290504819611141,65640.172256598336]
[1053,null,"MESA UNIT 8B1-16 LANCE","LANCE",5.1619077079805766,21007,108436.19522154797,0.17738547087789572,19235.005549581711]
[1054,null,"MESA UNIT 8B1-17 LANCE","LANCE",5.1619077079805766,28591,147584.10327887267,0.17136267377295025,25290.406544250854]
[1055,null,"MESA UNIT 8B3-7 LANCE","LANCE",5.1619077079805766,48432,250001.51411291529,0.22149869077492243,55375.00806775903]
[1056,null,"MESA UNIT 8C1-16 LANCE","LANCE",5.1619077079805766,21038,108596.21436049537,0.17546622337055384,19054.967606175229]
[1057,null,"MESA UNIT 8C2-16 LANCE","LANCE",5.1619077079805766,28524,147238.25546243796,0.18403300870464531,27096.699149175634]
[1058,null,"MESA UNIT 8C2-17 LANCE","LANCE",5.1619077079805766,36500,188409.63134129104,0.17430848173523572,32841.396783395925]
[1059,null,"MESA UNIT 8C4-7 LANCE","LANCE",5.1619077079805766,66419,342848.74805636192,0.22558787886096027,77342.521844170464]
[1060,null,"MESA UNIT 8D1-16 LANCE","LANCE",5.1619077079805766,25095,129538.07393177257,0.17622084113564307,22827.30834734808]
[1061,null,"MESA UNIT 8D1-17 LANCE","LANCE",5.1619077079805766,23908,123410.88948239962,0.1761550632397326,21739.453041243756]
[1062,null,"MESA UNIT 8D2-17 LANCE","LANCE",5.1619077079805766,17238,88980.965070169186,0.17607947581382705,15667.721686963845]
[1063,null,"MESA UNIT 8D4-7 LANCE","LANCE",5.1619077079805766,72372,373577.58464197029,0.22145203923000822,82729.517929585316]
[1064,null,"MESA UNIT 9-16 LANCE","LANCE",5.1619077079805766,9817,50674.447969245324,0.17200788427431893,8716.4045819589464]
[1065,null,"MESA UNIT 9-17D LANCE","LANCE",5.1619077079805766,12671,65406.532567821887,0.16606230071798228,10861.55928019814]
[1066,null,"MESA UNIT 9-7 LANCE","LANCE",5.1619077079805766,27480,141849.22381530624,0.19640335556318378,27859.663541359227]
[1067,null,"MESA UNIT 9A1-16 LANCE","LANCE",5.1619077079805766,14238,73495.241946227456,0.1785189757718422,13120.29531634426]
[1068,null,"MESA UNIT 9A2-16 LANCE","LANCE",5.1619077079805766,26184,135159.39142576343,0.18022936255530966,24359.690960028929]
[1069,null,"MESA UNIT 9A2-17 LANCE","LANCE",5.1619077079805766,22867,118037.34355839185,0.17748195154366289,20949.498089773191]
[1070,null,"MESA UNIT 9B1-16 LANCE","LANCE",5.1619077079805766,19914,102794.23009672521,0.17680775301784224,18174.816846601036]
[1071,null,"MESA UNIT 9B1-17 LANCE","LANCE",5.1619077079805766,14158,73082.28932958901,0.17081384119628421,12483.466563805312]
[1072,null,"MESA UNIT 9B2-16 LANCE","LANCE",5.1619077079805766,14697,75864.557584190537,0.18173543231766565,13787.278170151307]
[1073,null,"MESA UNIT 9B3-17 LANCE","LANCE",5.1619077079805766,23089,119183.28706956354,0.17069027599668987,20343.42816409652]
[1074,null,"MESA UNIT 9B3-7 LANCE","LANCE",5.1619077079805766,67124,346487.89299048821,0.21921202070177895,75954.311171146677]
[1075,null,"MESA UNIT 9B-7D LANCE","LANCE",5.1619077079805766,38951,201061.46713355143,0.20871669522772118,41964.884957751936]
[1076,null,"MESA UNIT 9C1-17 LANCE","LANCE",5.1619077079805766,27181,140305.81341062006,0.17544098695610069,24615.39038043769]
[1077,null,"MESA UNIT 9C2-16 LANCE","LANCE",5.1619077079805766,7584,39147.90805732469,0.1831777010835611,7171.0238001713551]
[1078,null,"MESA UNIT 9C3-7 LANCE","LANCE",5.1619077079805766,52267,269797.43017302081,0.21870354650134921,59005.654815789771]
[1079,null,"MESA UNIT 9C4-7 LANCE","LANCE",5.1619077079805766,43874,226473.53877993982,0.21752568021099888,49263.810572898445]
[1080,null,"MESA UNIT 9D1-16 LANCE","LANCE",5.1619077079805766,18546,95732.74035220778,0.17902400799732002,17138.458874419008]
[1081,null,"MESA UNIT 9D2-16 LANCE","LANCE",5.1619077079805766,18532,95660.473644296042,0.17950338988222725,17171.379296890598]
[1082,null,"MESA UNIT 9D2-17 LANCE","LANCE",5.1619077079805766,26745,138055.22164994053,0.17757560810749098,24515.239936902646]
[1083,null,"MESA UNIT 9D3-7 LANCE","LANCE",5.1619077079805766,74030,382136.02762180206,0.22373373602390098,85496.721129158395]
[1084,null,"STEWART POINT 10A2-20 LANCE","MESAVERDE",5.1619077079805766,113895,587915.47840044776,0.20794450000000006,122253.79019824194]
[1085,null,"STEWART POINT 10B2-20 LANCE","MESAVERDE",5.1619077079805766,80067,413298.46445488086,0.20794450000000006,85943.142541837995]
[1086,null,"STEWART POINT 10D3-20 LANCE","LANCE",5.1619077079805766,66512,343328.80547320412,0.20794450000000006,71393.336789722714]
[1087,null,"STEWART POINT 11A4-20 LANCE","LANCE",5.1619077079805766,122891,634352.00014144101,0.20794450000000006,131910.00949341193]
[1088,null,"STEWART POINT 11B1-20","LANCE",5.1619077079805766,140972,727684.45340943791,0.20283262795999948,147598.15001067211]
[1089,null,"STEWART POINT 11B3-20 LANCE","MESAVERDE",5.1619077079805766,143078,738555.43104244489,0.20283262795999948,149803.13897246929]
[1090,null,"STEWART POINT 11C3-20 LANCE","LANCE",5.1619077079805766,170443,879811.03547133342,0.20185152321254365,177591.19764909393]
[1091,null,"STEWART POINT 11D3-20 LANCE","LANCE",5.1619077079805766,75498,389713.70813711756,0.20794450000000006,81038.822181718861]
[1092,null,"STEWART POINT 1-20D LANCE","LANCE",5.1619077079805766,56142,289799.82254144555,0.20794450000000006,60262.279198469645]
[1093,null,"STEWART POINT 12A3-20 LANCE","MESAVERDE",5.1619077079805766,131066,676550.59565418225,0.20283262795999948,137226.53526444078]
[1094,null,"STEWART POINT 13C3-20 LANCE","LANCE",5.1619077079805766,25555,131912.55147744363,0.20794450000000006,27430.489560701284]
[1095,null,"STEWART POINT 14-20 LANCE","LANCE",5.1619077079805766,23261,120071.13519533619,0.20794450000000006,24968.132172626592]
[1096,null,"STEWART POINT 14B4-20 LANCE","LANCE",5.1619077079805766,68207,352078.2390382312,0.20794450000000006,73212.733377685494]
[1097,null,"STEWART POINT 14C3-20 LANCE","LANCE",5.1619077079805766,264488,1365262.6458683668,0.20185152321254365,275580.34465371742]
[1098,null,"STEWART POINT 14D2-20 LANCE","MESAVERDE",5.1619077079805766,46007,237483.88792106239,0.20794450000000006,49383.46833180137]
[1099,null,"STEWART POINT 15-20D LANCE","LANCE",5.1619077079805766,45787,236348.26822530667,0.20794450000000006,49147.322461977295]
[1100,null,"STEWART POINT 15B3-20 LANCE","LANCE",5.1619077079805766,43421,224135.19458822461,0.20794450000000006,46607.680971051086]
[1101,null,"STEWART POINT 15D3-20 LANCE","LANCE",5.1619077079805766,86021,444032.46294819721,0.20794450000000006,92334.108491531428]
[1102,null,"STEWART POINT 16A1-20 LANCE","LANCE",5.1619077079805766,60713,313394.90267462475,0.20794450000000006,65168.74633922353]
[1103,null,"STEWART POINT 16A2-20 LANCE","LANCE",5.1619077079805766,72119,372271.62199185119,0.20794450000000006,77411.836299284521]
[1104,null,"STEWART POINT 16B3-20 LANCE","LANCE",5.1619077079805766,98102,506393.46996831056,0.20794450000000006,105301.73691582539]
[1105,null,"STEWART POINT 16D4-20 LANCE","LANCE",5.1619077079805766,82613,426440.68147939938,0.20794450000000006,88675.994289892988]
[1106,null,"STEWART POINT 1A3-29 LANCE","LANCE",5.1619077079805766,139247,718780.16261317139,0.20794450000000006,149466.38152451467]
[1107,null,"STEWART POINT 1B2-29 LANCE","LANCE",5.1619077079805766,171635,885964.02945924632,0.20794450000000006,184231.34712388829]
[1108,null,"STEWART POINT 1C3-20 LANCE","LANCE",5.1619077079805766,5332,27523.291898952433,0.20794450000000006,5723.317172281716]
[1109,null,"STEWART POINT 1C3-29 LANCE","MESAVERDE",5.1619077079805766,157489,812943.68302215298,0.20794450000000006,169047.16769420015]
[1110,null,"STEWART POINT 1C4-20 LANCE","LANCE",5.1619077079805766,825,4258.5738590839755,0.20794450000000006,885.54701184028806]
[1111,null,"STEWART POINT 1D3-20 LANCE","LANCE",5.1619077079805766,22777,117572.77186467359,0.20794450000000006,24448.611259013625]
[1112,null,"STEWART POINT 2-20 LANCE","LANCE",5.1619077079805766,56961,294027.42495428165,0.20794450000000006,61141.385868405639]
[1113,null,"STEWART POINT 2B1-20 LANCE","LANCE",5.1619077079805766,132252,682672.61819584726,0.20794450000000006,141958.01625442639]
[1114,null,"STEWART POINT 2B3-29 LANCE","LANCE",5.1619077079805766,81665,421547.19297223381,0.20794450000000006,87658.420269014692]
[1115,null,"STEWART POINT 2C2-20 LANCE","LANCE",5.1619077079805766,110715,571500.61188906955,0.20794450000000006,118840.40898896665]
[1116,null,"STEWART POINT 2C3-29 LANCE","LANCE",5.1619077079805766,76697,395902.83547898626,0.20794450000000006,82325.817172260082]
[1117,null,"STEWART POINT 2D1-29 LANCE","MESAVERDE",5.1619077079805766,130176,671956.49779407959,0.20794450000000006,139729.65795554101]
[1118,null,"STEWART POINT 3-20D LANCE","LANCE",5.1619077079805766,59570,307494.84216440294,0.20794450000000006,63941.861206455709]
[1119,null,"STEWART POINT 3A1-20 LANCE","LANCE",5.1619077079805766,97913,505417.86941150221,0.20794450000000006,105098.86614584015]
[1120,null,"STEWART POINT 3A2-29 LANCE","LANCE",5.1619077079805766,65430,337743.62133316911,0.20794450000000006,70231.928466315207]
[1121,null,"STEWART POINT 3B1-29 LANCE","LANCE",5.1619077079805766,136865,706484.49845276168,0.20185152321254365,142604.97213873989]
[1122,null,"STEWART POINT 3B2-20 LANCE","LANCE",5.1619077079805766,112864,582593.55155351979,0.20794450000000006,121147.12478102093]
[1123,null,"STEWART POINT 3B4-29 LANCE","LANCE",5.1619077079805766,142927,737775.98297853989,0.20185152321254365,148921.20595384995]
[1124,null,"STEWART POINT 3D3-20 LANCE","LANCE",5.1619077079805766,135030,697012.39780861721,0.20794450000000006,144939.89455611404]
[1125,null,"STEWART POINT 3D4-20 LANCE","LANCE",5.1619077079805766,98231,507059.35606264003,0.20794450000000006,105440.20426676769]
[1126,null,"STEWART POINT 4-29D LANCE","LANCE",5.1619077079805766,29552,152544.696586242,0.20794450000000006,31720.83065927781]
[1127,null,"STEWART POINT 4A3-20 LANCE","LANCE",5.1619077079805766,4807,24813.290352262633,0.20794450000000006,5159.7872556560787]
[1128,null,"STEWART POINT 4B3-20 LANCE","LANCE",5.1619077079805766,477,2462.2299767067352,0.20794450000000006,512.0071813912939]
[1129,null,"STEWART POINT 4B4-20 LANCE","LANCE",5.1619077079805766,34229,176686.93893646717,0.20794450000000006,36741.07717367421]
[1130,null,"STEWART POINT 4C3-20 LANCE ","LANCE",5.1619077079805766,2009,10370.272585332979,0.20794450000000006,2156.4411476207742]
[1131,null,"STEWART POINT 4C4-20 LANCE","LANCE",5.1619077079805766,14836,76582.062755599836,0.20794450000000006,15924.818748681835]
[1132,null,"STEWART POINT 4D3-20 LANCE","LANCE",5.1619077079805766,25568,131979.65627764739,0.20794450000000006,27444.443634827254]
[1133,null,"STEWART POINT 5-20V LANCE","LANCE",5.1619077079805766,24293,125398.22394997215,0.20839888000000001,26132.849425163371]
[1134,null,"STEWART POINT 5A3-20 LANCE","LANCE",5.1619077079805766,3050,15743.818509340759,0.20794450000000006,3273.8404680156104]
[1135,null,"STEWART POINT 5B3-20 LANCE","LANCE",5.1619077079805766,22426,115760.94225917241,0.20794450000000006,24071.851257612485]
[1136,null,"STEWART POINT 5B4-20 LANCE","LANCE",5.1619077079805766,13460,69479.277749418558,0.20794450000000006,14447.833671963972]
[1137,null,"STEWART POINT 6B4-20","LANCE",5.1619077079805766,155140,800818.36181610671,0.20283262795999948,162432.09284578264]
[1138,null,"STEWART POINT 6C3-20","MESAVERDE",5.1619077079805766,123453,637252.99227332615,0.20283262795999948,129255.69909817199]
[1139,null,"STEWART POINT 6D4-20 LANCE","LANCE",5.1619077079805766,215113,1110393.4527868258,0.20283262795999948,225224.0220983295]
[1140,null,"STEWART POINT 7-20 LANCE","LANCE",5.1619077079805766,11805,60936.320492710707,0.20794450000000006,12671.372696696486]
[1141,null,"STEWART POINT 7D3-20 LANCE","LANCE",5.1619077079805766,61547,317699.93370308058,0.20794450000000006,66063.953863920251]
[1142,null,"STEWART POINT 8A3-20 LANCE","LANCE",5.1619077079805766,7015,36210.782571483745,0.20794450000000006,7529.8330764359034]
[1143,null,"STEWART POINT 8B3-20 LANCE","LANCE",5.1619077079805766,22479,116034.52336769538,0.20794450000000006,24128.740944433739]
[1144,null,"STEWART POINT 8B4-20 LANCE ","LANCE",5.1619077079805766,36339,187578.56420030617,0.20794450000000006,39005.930743350575]
[1145,null,"STEWART POINT 8C3-20 LANCE","LANCE",5.1619077079805766,11285,58252.12848456081,0.20794450000000006,12113.209731657758]
[1146,null,"STEWART POINT 8C4-20 LANCE","LANCE",5.1619077079805766,26384,136191.77296735955,0.20794450000000006,28320.330133811105]
[1147,null,"STEWART POINT 8D3-20 LANCE","LANCE",5.1619077079805766,6355,32803.923484216568,0.20794450000000006,6821.3954669636742]
[1148,null,"STEWART POINT 9C3-20 LANCE","LANCE",5.1619077079805766,65351,337335.83062423865,0.20794450000000006,70147.13063124202]
[1149,null,"STEWART POINT 9C4-20 LANCE","LANCE",5.1619077079805766,70781,365364.9894785732,0.20794450000000006,75975.640054627191]
[1150,"POWDER WASH (CO)","BW MUSSER 23 FT UN","FORT UNION",5.1619077079805766,60956,314649.24624766404,0.11004610000000004,34625.922417495072]
[1151,null,"BW MUSSER 24 FT UN","FORT UNION",5.1619077079805766,37432,193220.52932512894,0.11004610000000004,21263.16569216608]
[1152,null,"BW MUSSER 26R FT UN","FORT UNION",5.1619077079805766,35512,183309.66652580624,0.11004610000000004,20172.513893465533]
[1153,null,"BW MUSSER 27 FT UN","FORT UNION",5.1619077079805766,62230,321225.51666763128,0.11004599999999998,35349.583207206146]
[1154,null,"BW MUSSER 28 FT UN","FORT UNION",5.1619077079805766,9241,47701.18912944851,0.11004599999999998,5249.3250589392901]
[1155,null,"BW MUSSER 29 FT UN","FORT UNION",5.1619077079805766,37961,195951.17850265067,0.11004599999999998,21563.643389502689]
[1156,null,"BW MUSSER 31 FT UN","FORT UNION",5.1619077079805766,52868,272899.73670551711,0.11004599999999998,30031.524425495329]
[1157,null,"BW MUSSER 32 FT UN","FORT UNION",5.1619077079805766,49700,256546.81308663465,0.11004599999999998,28231.950592931789]
[1158,null,"BW MUSSER 34 FT UN","FORT UNION",5.1619077079805766,1987,10256.710615757405,0.11004599999999998,1128.7099764216391]
[1159,null,"BW MUSSER 36 FT UN","FORT UNION",5.1619077079805766,28582,147537.64610950084,0.11004599999999998,16235.927803766126]
[1160,null,"BW MUSSER 37 FT UN","FORT UNION",5.1619077079805766,104308,538428.26920403796,0.11004599999999998,59251.87731282755]
[1161,null,"BW MUSSER 38 FT UN","FORT UNION",5.1619077079805766,68162,351845.95319137204,0.11004599999999998,38719.23976489772]
[1162,null,"BW MUSSER 39 FT UN","FORT UNION",5.1619077079805766,75306,388722.62185718532,0.11004599999999998,42777.369644895807]
[1163,null,"BW MUSSER 42 FT UN","FORT UNION",5.1619077079805766,1769,9131.4147354176403,0.11004599999999998,1004.8756659737694]
[1164,null,"BW MUSSER 72 FT UN","FORT UNION",5.1619077079805766,15559,80314.122028469792,0.11004599999999998,8838.2478727449852]
[1165,null,"BW MUSSER 73 FT UN","FORT UNION",5.1619077079805766,47169,243482.02467773581,0.11004599999999998,26794.222887686108]
[1166,null,"BW MUSSER A 1 WAS","WASATCH",5.1619077079805766,6517,33640.152532909415,0.11004610000000004,3701.9675896518038]
[1167,null,"BW MUSSER A 14 FT UN","FORT UNION",5.1619077079805766,13003,67120.285926871438,0.11004610000000004,7386.3256971370893]
[1168,null,"BW MUSSER B 10 FT UN","FORT UNION",5.1619077079805766,17224,88908.698362257448,0.11004610000000004,9784.0555108428216]
[1169,null,"BW MUSSER B 11 FT UN","FORT UNION",5.1619077079805766,11267,58159.214145817154,0.11004610000000004,6400.1946958120116]
[1170,null,"BW MUSSER B 13 FT UN","FORT UNION",5.1619077079805766,10044,51846.201018956912,0.11004610000000004,5705.4722219522364]
[1171,null,"BW MUSSER B 15 UPPER FT UN","FORT UNION",5.1619077079805766,7409,38244.574208428094,0.11004610000000004,4208.6662377981002]
[1172,null,"BW MUSSER B 18 FT UN","FORT UNION",5.1619077079805766,46924,242217.35728928057,0.11004610000000004,26655.075521991908]
[1173,null,"BW MUSSER B 19 FT UN","FORT UNION",5.1619077079805766,35422,182845.09483208798,0.11004610000000004,20121.389590401443]
[1174,null,"BW MUSSER B 20 FT UN","FORT UNION",5.1619077079805766,6444,33263.333270226838,0.11004610000000004,3660.5000993887106]
[1175,null,"BW MUSSER B 6 WAS","FRONTIER",5.1619077079805766,13047,67347.409866022586,0.11004610000000004,7411.3198008573108]
[1176,null,"CARL ALLEN 11 FT UN","FORT UNION",5.1619077079805766,3901,20136.60196883223,0.11004610000000004,2215.9545139223092]
[1177,null,"CARL ALLEN 11 LOWER FT UN","FORT UNION",5.1619077079805766,18820,97147.103064194453,0.11004599999999998,10690.65010380234]
[1178,null,"CARL ALLEN 20 FT UN","FORT UNION",5.1619077079805766,20334,104962.23133407705,0.11004610000000004,11550.684205612981]
[1179,null,"CARL ALLEN 22 FT UN","FORT UNION",5.1619077079805766,40795,210580.02494706764,0.11004610000000004,23173.510483327507]
[1180,null,"CARL ALLEN 23 FT UN","FORT UNION",5.1619077079805766,38938,200994.3623333477,0.11004610000000004,22118.645696771822]
[1181,null,"CARL ALLEN 25 FT UN","WASATCH",5.1619077079805766,91592,472789.45078935695,0.11004610000000004,52028.635180510668]
[1182,null,"CARL ALLEN 26 FT UN","MESAVERDE",5.1619077079805766,48655,251152.61953179495,0.11004610000000004,27638.366284257867]
[1183,null,"CARL ALLEN 27 FT UN","FORT UNION",5.1619077079805766,93943,484925.0958108193,0.11004599999999998,53364.067093597412]
[1184,null,"CARL ALLEN 28 FT UN","FORT UNION",5.1619077079805766,19378,100027.44756524761,0.11004599999999998,11007.620494765237]
[1185,null,"CARL ALLEN 29 FT UN","FORT UNION",5.1619077079805766,55783,287946.6976742805,0.11004599999999998,31687.382292263865]
[1186,null,"CARL ALLEN 30 FT UN","FORT UNION",5.1619077079805766,46525,240157.75611379632,0.11004599999999998,26428.400429298825]
[1187,null,"CARL ALLEN 31 FT UN","FORT UNION",5.1619077079805766,78535,405390.42184625461,0.11004599999999998,44611.594362492928]
[1188,null,"CARL ALLEN 32 FT UN","FORT UNION",5.1619077079805766,25426,131246.66538311413,0.11004599999999998,14443.170538750175]
[1189,null,"CARL ALLEN 33 FT UN","FORT UNION",5.1619077079805766,5945,30687.54132394453,0.11004599999999998,3377.041172534799]
[1190,null,"CARL ALLEN 34 FT UN","FORT UNION",5.1619077079805766,44219,228254.39693919313,0.11004599999999998,25118.483365570442]
[1191,null,"CARL ALLEN 35 FT UN","FORT UNION",5.1619077079805766,31577,162997.55969490268,0.11004599999999998,17937.229454185257]
[1192,null,"CARL ALLEN 36 FT UN","FORT UNION",5.1619077079805766,72422,373835.68002736929,0.11004599999999998,41139.12124429187]
[1193,null,"CARL ALLEN 40 FT UN","FORT UNION",5.1619077079805766,22656,116948.18103200794,0.11004599999999998,12869.679529848343]
[1194,null,"CARL ALLEN A 16 WAS ","WASATCH",5.1619077079805766,24387,125883.44327452232,0.11004610000000004,13852.981986932415]
[1195,null,"CARL ALLEN A 19 FT UN","FORT UNION",5.1619077079805766,39915,206037.5461640447,0.11004610000000004,22673.628408923087]
[1196,null,"CARL ALLEN A 2 WAS","WASATCH",5.1619077079805766,11197,57797.880606258514,0.11004610000000004,6360.4313489843871]
[1197,null,"CARL ALLEN B 15 WAS","WASATCH",5.1619077079805766,6933,35787.506139429337,0.11004610000000004,3938.2754793702561]
[1198,null,"CARL ALLEN B 17 WAS","WASATCH",5.1619077079805766,5025,25938.586232602396,0.11004610000000004,2854.4402544115874]
[1199,null,"CARL ALLEN B 6 FT UN","FORT UNION",5.1619077079805766,30481,157340.10884695596,0.11004610000000004,17314.665352183005]
[1200,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",5.1619077079805766,30481,157340.10884695596,0.11004610000000004,17314.665352183005]
[1201,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",5.1619077079805766,5639,29107.99756530247,0.11004610000000004,3203.2216108710331]
[1202,null,"H STEWART 6 FT UN","FORT UNION",5.1619077079805766,18437,95170.092412037891,0.11004599999999998,10473.08798957512]
[1203,null,"H STEWART A 2 FT UN","FORT UNION",5.1619077079805766,18719,96625.750385688414,0.11004610000000004,10633.286989518509]
[1204,null,"HW STEWART 5 FT UN","FORT UNION",5.1619077079805766,82393,425305.06178364367,0.11004610000000004,46803.163359549042]
[1205,null,"JA LEE 1 FT UN","FORT UNION",5.1619077079805766,15635,80706.427014276313,0.11004610000000004,8881.4275378557559]
[1206,null,"JC DONNELL 14 FT UN","FORT UNION",5.1619077079805766,37947,195878.91179473893,0.11004599999999998,21555.690727363835]
[1207,null,"JC DONNELL 14-29 FT UN","FORT UNION",5.1619077079805766,56874,293578.33898368734,0.11004610000000004,32307.151249632767]
[1208,null,"JC DONNELL 15 FT UN","FORT UNION",5.1619077079805766,52935,273245.58452195185,0.11004599999999998,30069.583594302709]
[1209,null,"JC DONNELL 16 FT UN","FORT UNION",5.1619077079805766,41951,216547.19025749317,0.11004599999999998,23830.152099076087]
[1210,null,"JC DONNELL 18 FT UN","FORT UNION",5.1619077079805766,1250,6452.3846349757205,0.11004599999999998,710.05911954053795]
[1211,null,"JC DONNELL A 1 FT UN","FORT UNION",5.1619077079805766,13510,69737.373134817593,0.11004610000000004,7674.3259377314525]
[1212,null,"JC DONNELL A 11 FT UN","FORT UNION",5.1619077079805766,48933,252587.62987461354,0.11004610000000004,27796.283575944719]
[1213,null,"JC DONNELL B 10 FT UN","FORT UNION",5.1619077079805766,7782,40169.965783504849,0.11004610000000004,4420.5480716081547]
[1214,null,"JC DONNELL B 3 WAS","WASATCH",5.1619077079805766,24313,125501.46210413176,0.11004610000000004,13810.946448857498]
[1215,null,"JC DONNELL B 5 FT UN","FORT UNION",5.1619077079805766,11674,60260.110582965252,0.11004610000000004,6631.3901552240541]
[1216,null,"JC DONNELL B 9 FT UN","FORT UNION",5.1619077079805766,3905,20157.249599664152,0.11004610000000004,2218.2267051696022]
[1217,null,"MFS 20-1 FT UN (PC)","FORT UNION",5.1619077079805766,46886,242021.20479637731,0.125,30252.650599547163]
[1218,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",5.1619077079805766,12097,62443.597543441036,0.11004610000000004,6871.6743796252686]
[1219,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",5.1619077079805766,1979,10215.41535409356,0.11004599999999998,1124.1655980565797]
[1220,null,"CARL ALLEN 41 FT UN","FORT UNION",5.1619077079805766,11438,59041.900363881832,0.11004599999999998,6497.3249674437384]
[1221,"SUGAR LOAF (CO)","SUGAR LOAF GOVERNMENT 1 MESA","MESAVERDE",5.1619077079805766,56546,291885.23325546971,0.13375000000000004,39039.649947919082]
[1222,null,"SUGAR LOAF GOVERNMENT 10 MESA","MESAVERDE",5.1619077079805766,57045,294461.02520175197,0.13375000000000004,39384.162120734334]
[1223,null,"SUGAR LOAF GOVERNMENT 15 MESA","MESAVERDE",5.1619077079805766,57021,294337.13941676047,0.13375000000000004,39367.59239699172]
[1224,null,"SUGAR LOAF GOVERNMENT 2 MESA","MESAVERDE",5.1619077079805766,96134,496234.83559900476,0.13375000000000004,66371.409261366905]
[1225,null,"SUGAR LOAF GOVERNMENT 3 FT UN","FORT UNION",5.1619077079805766,15367,79323.035748537528,0.13375000000000004,10609.456031366897]
[1226,null,"SUGAR LOAF GOVERNMENT 4 MESA","MESAVERDE",5.1619077079805766,10619,54814.297951045744,0.13375000000000004,7331.4123509523706]
[1227,null,"SUGAR LOAF GOVT 8 MESA","MESAVERDE",5.1619077079805766,21889,112988.99781998683,0.13375000000000004,15112.278458423243]
[1228,null,"SUGARLOAF GOVERNMENT 12 MESA","MESAVERDE",5.1619077079805766,11494,59330.967195528749,0.13375000000000004,7935.5168624019725]
[1229,null,"SUGARLOAF GOVERNMENT 14 MESA","MESAVERDE",5.1619077079805766,11956,61715.768556615774,0.13375000000000004,8254.4840444473612]
[1230,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",5.1619077079805766,153805,793927.21502595255,0.20374999999999999,161762.67006153782]
[1231,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",5.1619077079805766,38574,199115.42792764277,0.13375000000000004,26631.688485322229]
[1232,null,"SUGARLOAF STATE LAND 2 MESA","MESAVERDE",5.1619077079805766,12160,62768.797729043814,0.125,7846.0997161304767]
[1233,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",5.1619077079805766,44312,228734.4543560353,0.13524037536921907,30934.13346698372]
[1234,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",5.1619077079805766,61766,318830.39149112831,0.13524037536921907,43118.741824375262]
[1235,null,"TRAIL UNIT 104 MESA","MESAVERDE",5.1619077079805766,41028,211782.7494430271,0.13523994172718318,28641.48669349762]
[1236,null,"TRAIL UNIT 105 MESA","MESAVERDE",5.1619077079805766,42393,218828.75346442059,0.13523994172718318,29594.387866760375]
[1237,null,"TRAIL UNIT 106 MESA","MESAVERDE",5.1619077079805766,114349,590258.98449987092,0.13523994172718318,79826.590667708864]
[1238,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",5.1619077079805766,29453,152033.66772315191,0.13541854348367693,20588.177843550537]
[1239,null,"TRAIL UNIT 114 MESA","MESAVERDE",5.1619077079805766,25252,130348.49344192552,0.13524644635772132,17629.170526103168]
[1240,null,"TRAIL UNIT 115 MESA","MESAVERDE",5.1619077079805766,42055,217084.02865912314,0.13523994172718318,29358.431385761978]
[1241,null,"TRAIL UNIT 116 MESA","MESAVERDE",5.1619077079805766,56659,292468.52882647148,0.13523994172718318,39553.426795526997]
[1242,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",5.1619077079805766,187592,968332.59075549233,0.13524037536921907,130957.66305602118]
[1243,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",5.1619077079805766,92301,476449.24335431523,0.13523994172718318,64434.967907198108]
[1244,null,"TRAIL UNIT 13 MESA","MESAVERDE",5.1619077079805766,104503,539434.84120709426,0.13524037536921907,72953.370412082513]
[1245,null,"TRAIL UNIT 132 MESA","MESAVERDE",5.1619077079805766,34086,175948.78613422593,0.13523994172718318,23795.303583761332]
[1246,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",5.1619077079805766,92687,478441.73972959572,0.13524037536921907,64704.640473332736]
[1247,null,"TRAIL UNIT 15 MESA","MESAVERDE",5.1619077079805766,23142,119456.8681780865,0.13524037536921907,16155.391692835739]
[1248,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",5.1619077079805766,121494,627140.81507339212,0.13524037536921907,84814.759239883555]
[1249,null,"TRAIL UNIT 155 MESA","MESAVERDE",5.1619077079805766,100323,517858.06698773539,0.13523994172718318,70035.09480237306]
[1250,null,"TRAIL UNIT 16 MESA","MESAVERDE",5.1619077079805766,131819,680437.51215829165,0.13523994172718318,92022.329493276862]
[1251,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",5.1619077079805766,95460,492755.70980382583,0.13523994172718318,66640.253479606195]
[1252,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",5.1619077079805766,85737,442566.48115913069,0.13524037536921907,59852.857037795256]
[1253,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",5.1619077079805766,77262,398819.31333399529,0.13524037536921907,53936.473639783719]
[1254,null,"TRAIL UNIT 17 MESA","MESAVERDE",5.1619077079805766,26965,139190.84134569624,0.13524037536921907,18824.221631549379]
[1255,null,"TRAIL UNIT 177 MESA","MESAVERDE",5.1619077079805766,68403,353089.97294899536,0.13523994172718318,47751.867366074817]
[1256,null,"TRAIL UNIT 18 MESA","MESAVERDE",5.1619077079805766,50519,260774.41549947075,0.13524037536921907,35267.22983883712]
[1257,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",5.1619077079805766,30243,156111.57481245659,0.13541854348367693,21140.402082045937]
[1258,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",5.1619077079805766,48851,252164.35344255914,0.13523994172718318,34102.692465244523]
[1259,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",5.1619077079805766,83029,428588.03508591931,0.13524037536921907,57962.406743775762]
[1260,null,"TRAIL UNIT 2 MESA","MESAVERDE",5.1619077079805766,11454,59124.490887209526,0.13524037536921907,7996.0183411001881]
[1261,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",5.1619077079805766,40605,209599.2624825513,0.13523994172718318,28346.192044200809]
[1262,null,"TRAIL UNIT 20 MESA","MESAVERDE",5.1619077079805766,9,46.457169371825188,0.13770523751522534,6.39739554263224]
[1263,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",5.1619077079805766,36307,187413.38315365079,0.13524037536921907,25345.856286915012]
[1264,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",5.1619077079805766,44380,229085.464080178,0.13523994172718318,30981.504812747989]
[1265,null,"TRAIL UNIT 22W MESA","MESAVERDE",5.1619077079805766,67649,349197.89453717804,0.13524037536921907,47225.654335348932]
[1266,null,"TRAIL UNIT 23W MESA","MESAVERDE",5.1619077079805766,98685,509402.86216206319,0.13524037536921907,68891.834292951986]
[1267,null,"TRAIL UNIT 25W MESA","MESAVERDE",5.1619077079805766,85616,441941.89032646507,0.13524037536921907,59768.387139133381]
[1268,null,"TRAIL UNIT 26 MESA","MESAVERDE",5.1619077079805766,38243,197406.83647630119,0.13523994172718318,26697.289061602551]
[1269,null,"TRAIL UNIT 27 MESA","MESAVERDE",5.1619077079805766,23576,121697.13612335008,0.13523994172718318,16458.313597686945]
[1270,null,"TRAIL UNIT 28 MESA","MESAVERDE",5.1619077079805766,97296,502232.97235567821,0.13523994172718318,67921.957914851926]
[1271,null,"TRAIL UNIT 29 MESA","MESAVERDE",5.1619077079805766,16685,86126.43010765592,0.13523994172718318,11647.733388929701]
[1272,null,"TRAIL UNIT 3 MESA","MESAVERDE",5.1619077079805766,20155,104038.24985434853,0.13524037536921907,14070.171963058696]
[1273,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",5.1619077079805766,114207,589525.99360533769,0.13523994172718318,79727.461021845636]
[1274,null,"TRAIL UNIT 32 MESA","MESAVERDE",5.1619077079805766,50675,261579.67310191572,0.13523994172718318,35376.019747318707]
[1275,null,"TRAIL UNIT 33 MESA","MESAVERDE",5.1619077079805766,20415,105380.34585842348,0.13537754051135248,14266.132040549059]
[1276,null,"TRAIL UNIT 35 MESA","MESAVERDE",5.1619077079805766,34204,176557.89124376763,0.13523994172718318,23877.678923281481]
[1277,null,"TRAIL UNIT 37 MESA","MESAVERDE",5.1619077079805766,50861,262539.78793560009,0.13523994172718318,35505.865621477584]
[1278,null,"TRAIL UNIT 38 MESA","MESAVERDE",5.1619077079805766,60105,310256.46278817253,0.13523994172718318,41959.065947954427]
[1279,null,"TRAIL UNIT 3C-15D MESA ","MESAVERDE",5.1619077079805766,19471,100507.50498208981,0.13524037536921907,13592.672701201482]
[1280,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",5.1619077079805766,63156,326005.44320522132,0.13523994172718318,44088.957141818653]
[1281,null,"TRAIL UNIT 40 MESA","MESAVERDE",5.1619077079805766,14557,75141.890505073257,0.13523994172718318,10162.184893176487]
[1282,null,"TRAIL UNIT 41 MESA","MESAVERDE",5.1619077079805766,42757,220707.68787012552,0.13537754051135248,29878.863955804856]
[1283,null,"TRAIL UNIT 43 MESA","MESAVERDE",5.1619077079805766,47695,246197.1881321336,0.13523994172718318,33295.693376386102]
[1284,null,"TRAIL UNIT 44 MESA","MESAVERDE",5.1619077079805766,36899,190469.23251677529,0.13523994172718318,25759.047906389991]
[1285,null,"TRAIL UNIT 45 MESA","MESAVERDE",5.1619077079805766,33519,173021.98446380094,0.13523994172718318,23399.483096406031]
[1286,null,"TRAIL UNIT 46 MESA","MESAVERDE",5.1619077079805766,55273,285314.12474321038,0.13523994172718318,38585.865604214043]
[1287,null,"TRAIL UNIT 47 MESA","MESAVERDE",5.1619077079805766,55846,288271.89785988326,0.13523994172718318,38985.874668155113]
[1288,null,"TRAIL UNIT 48 MESA","MESAVERDE",5.1619077079805766,38390,198165.63690937433,0.13523994172718318,26799.909187953923]
[1289,null,"TRAIL UNIT 49 MESA","MESAVERDE",5.1619077079805766,49722,256660.37505621024,0.13523994172718318,34710.734166278853]
[1290,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",5.1619077079805766,28242,145782.59748878743,0.135223254069267,19713.197219103989]
[1291,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",5.1619077079805766,48647,251111.32427013112,0.13523994172718318,33960.280861328334]
[1292,null,"TRAIL UNIT 50 MESA","MESAVERDE",5.1619077079805766,37642,194304.52994380487,0.13523994172718318,26277.73330692789]
[1293,null,"TRAIL UNIT 51 MESA","MESAVERDE",5.1619077079805766,41501,214224.33178890191,0.13523994172718318,28971.686147675849]
[1294,null,"TRAIL UNIT 52 MESA","MESAVERDE",5.1619077079805766,36548,188657.40291127411,0.13523994172718318,25514.01617612243]
[1295,null,"TRAIL UNIT 53 MESA","MESAVERDE",5.1619077079805766,63811,329386.49275394855,0.13523994172718318,44546.210085765248]
[1296,null,"TRAIL UNIT 54 MESA","MESAVERDE",5.1619077079805766,57350,296035.40705268609,0.13523994172718318,40035.811198988216]
[1297,null,"TRAIL UNIT 55 MESA","MESAVERDE",5.1619077079805766,49420,255101.47892840009,0.13523994172718318,34499.909144795078]
[1298,null,"TRAIL UNIT 56 MESA","MESAVERDE",5.1619077079805766,34729,179267.89279045744,0.13523994172718318,24244.179374536387]
[1299,null,"TRAIL UNIT 57 MESA","MESAVERDE",5.1619077079805766,26752,138091.35500389637,0.13523994172718318,18675.466803754709]
[1300,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",5.1619077079805766,53335,275310.34760514408,0.13541854348367693,37282.126278673415]
[1301,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",5.1619077079805766,87641,452394.75343512569,0.13523994172718318,61181.840092249797]
[1302,null,"TRAIL UNIT 61 MESA","MESAVERDE",5.1619077079805766,23248,120004.03039513245,0.13523994172718318,16229.33807766483]
[1303,null,"TRAIL UNIT 62 MESA","MESAVERDE",5.1619077079805766,35995,185802.86794876086,0.13523994172718318,25127.96903413393]
[1304,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",5.1619077079805766,97616,503884.78282223199,0.13523994172718318,68145.348666093007]
[1305,null,"TRAIL UNIT 63 MESA","MESAVERDE",5.1619077079805766,47093,243089.71969192929,0.13523994172718318,32875.439525613809]
[1306,null,"TRAIL UNIT 64 MESA","MESAVERDE",5.1619077079805766,28308,146123.28339751417,0.13523994172718318,19761.704331664489]
[1307,null,"TRAIL UNIT 67 MESA","MESAVERDE",5.1619077079805766,71864,370955.33552631614,0.13523994172718318,50167.97795996668]
[1308,null,"TRAIL UNIT 68 MESA ","MESAVERDE",5.1619077079805766,59511,307190.28960963211,0.13523994172718318,41544.396865963172]
[1309,null,"TRAIL UNIT 70 MESA","MESAVERDE",5.1619077079805766,27169,140243.87051812428,0.13523994172718318,18966.572876465751]
[1310,null,"TRAIL UNIT 71 MESA","MESAVERDE",5.1619077079805766,47741,246434.63588670071,0.13523994172718318,33327.805796877008]
[1311,null,"TRAIL UNIT 74 MESA","MESAVERDE",5.1619077079805766,51394,265291.08474395378,0.13523994172718318,35877.950841513521]
[1312,null,"TRAIL UNIT 75 MESA","MESAVERDE",5.1619077079805766,49774,256928.79425702523,0.13523994172718318,34747.035163355526]
[1313,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",5.1619077079805766,29837,154015.84028301647,0.13541854348367693,20856.600764540708]
[1314,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",5.1619077079805766,73618,380009.32164611411,0.13523994172718318,51392.438515206879]
[1315,null,"TRAIL UNIT 8 MESA","MESAVERDE",5.1619077079805766,10303,53183.135115323879,0.13524037536921907,7192.5071563082975]
[1316,null,"TRAIL UNIT 82 MESA","MESAVERDE",5.1619077079805766,112251,579429.30212852766,0.13523994172718318,78361.985054884499]
[1317,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",5.1619077079805766,11066,57121.670696513058,0.1352399124043277,7725.1297413852781]
[1318,null,"TRAIL UNIT 84 MESA","MESAVERDE",5.1619077079805766,70520,364017.73156679026,0.13523994172718318,49229.736804754124]
[1319,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",5.1619077079805766,62458,322402.43162505084,0.13524037536921907,43601.825872920861]
[1320,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",5.1619077079805766,24335,125615.02407370733,0.13541854348367693,17010.60359972846]
[1321,null,"TRAIL UNIT 93 MESA","MESAVERDE",5.1619077079805766,94720,488935.89809992025,0.13523994172718318,66123.66236736119]
[1322,null,"TRAIL UNIT 94 MESA","MESAVERDE",5.1619077079805766,46742,241277.89008642812,0.13523994172718318,32630.407795346247]
[1323,null,"TRAIL UNIT 95 MESA","MESAVERDE",5.1619077079805766,57241,295472.75911251619,0.13523994172718318,39959.71872434672]
[1324,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",5.1619077079805766,108974,562513.73056947533,0.13523994172718318,76074.324142956262]
[1325,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",5.1619077079805766,2722,14050.712781123129,0.18406250000000002,2586.2093212754762]
[1326,null,"LASHER 10 LEWIS","LEWIS",5.1619077079805766,4766,24601.652136235429,0.18406250000000002,4528.2415963258336]
[1327,null,"LASHER 10 MESA","MESAVERDE",5.1619077079805766,6127,31627.008526796992,0.25406249999999997,8035.2368538393594]
[1328,null,"LASHER 11 FT UN","FORT UNION",5.1619077079805766,13291,68606.915346769849,0.18406250000000002,12627.960356014826]
[1329,null,"LASHER 11 LANCE","LANCE",5.1619077079805766,13291,68606.915346769849,0.18406250000000002,12627.960356014826]
[1330,null,"LASHER 11 LEWIS","LEWIS",5.1619077079805766,13291,68606.915346769849,0.18406250000000002,12627.960356014826]
[1331,null,"LASHER 11 MESA","MESAVERDE",5.1619077079805766,13288,68591.429623645905,0.25406249999999997,17426.510088757535]
[1332,null,"LASHER 12 FT UN","FORT UNION",5.1619077079805766,10763,55557.61266099495,0.1925,10694.840437241528]
[1333,null,"LASHER 12 LANCE","LANCE",5.1619077079805766,10763,55557.61266099495,0.1925,10694.840437241528]
[1334,null,"LASHER 12 LEWIS","LEWIS",5.1619077079805766,10763,55557.61266099495,0.1925,10694.840437241528]
[1335,null,"LASHER 12 MESA","MESAVERDE",5.1619077079805766,10766,55573.098384118886,0.25406249999999997,14119.040308215202]
[1336,null,"LASHER 6 FT UN","FORT UNION",5.1619077079805766,11573,59738.757904459213,0.1925,11499.710896608398]
[1337,null,"LASHER 6 LANCE","LANCE/LEWIS",5.1619077079805766,11573,59738.757904459213,0.1925,11499.710896608398]
[1338,null,"LASHER 6 LEWIS ","LANCE/LEWIS",5.1619077079805766,12299,63486.302900453113,0.1925,12221.113308337224]
[1339,null,"LASHER 6 MESA","MESAVERDE",5.1619077079805766,723,3732.0592728699571,0.26254,979.81484149927849]
[1340,null,"LASHER 7 FT UN","FORT UNION",5.1619077079805766,20368,105137.73619614838,0.1925,20239.014217758566]
[1341,null,"LASHER 7 LEWIS","LEWIS",5.1619077079805766,17628,90994.109076281602,0.1925,17516.36599718421]
[1342,null,"LASHER 7 MESA","FORT UNION",5.1619077079805766,1178,6080.7272800011197,0.23250000000000004,1413.7690926002606]
[1343,null,"LASHER 8 FT UN","FORT UNION",5.1619077079805766,5821,30047.464768154936,0.18406250000000002,5530.6114838885187]
[1344,null,"LASHER 8 LEWIS","LEWIS",5.1619077079805766,15280,78873.949777943213,0.18406250000000002,14517.736381002675]
[1345,null,"LASHER 8 MESA","MESAVERDE",5.1619077079805766,3153,16275.495003262758,0.25406249999999997,4134.9929492664442]
[1346,null,"LASHER 9 FT UN","FORT UNION",5.1619077079805766,4960,25603.062231583659,0.18406250000000002,4712.5636420008677]
[1347,null,"LASHER 9 LEWIS","LEWIS",5.1619077079805766,33825,174601.52822244301,0.18406250000000002,32137.593788443421]
[1348,null,"LASHER 9 MESA","MESAVERDE",5.1619077079805766,6314,32592.28526818936,0.25406249999999997,8280.4774759493575]
[1349,null,"WB LASHER A 2 WAS","WASATCH",5.1619077079805766,7370,38043.259807816852,0.1925,7323.3275130047441]
[1350,null,"WB LASHER A 4 FT UN","FORT UNION",5.1619077079805766,15279,78868.787870235232,0.1925,15182.241665020283]
[1351,null,"WB LASHER A 5 FT UN","FORT UNION",5.1619077079805766,10921,56373.194078855879,0.18406250000000002,10376.191035139411]
[1352,null,"WHEELER  4 LEWIS","LEWIS",5.1619077079805766,9678,49956.942797836018,0.1925,9616.7114885834344]
[1353,null,"WHEELER 2  FT UN","FORT UNION",5.1619077079805766,17502,90343.708705076046,0.1925,17391.163925727138]
[1354,null,"WHEELER 3 FT UN","FORT UNION",5.1619077079805766,14214,73371.356161235919,0.1925,14123.986061037915]
[1355,null,"WHEELER 4 FT UN","FORT UNION",5.1619077079805766,26732,137988.11684973678,0.1925,26562.71249357433]
[1356,null,"WHEELER 5 FT UN","FORT UNION",5.1619077079805766,18486,95423.025889728946,0.1925,18368.932483772824]
[1357,null,"WHEELER 5 LEWIS","LEWIS",5.1619077079805766,8681,44810.520812979383,0.1925,8626.0252564985312]
[1358,null,"WHEELER 5 MESA","MESAVERDE",5.1619077079805766,840,4336.0024747036841,0.26249999999999996,1138.2006496097169]
[1359,null,"WHEELER 6 FT UN","FORT UNION",5.1619077079805766,3547,18309.286640207105,0.1925,3524.537678239868]
[1360,null,"WHEELER 6 LEWIS","LEWIS",5.1619077079805766,11351,58592.814393287525,0.1925,11279.116770707849]
[1361,null,"WHEELER 6 MESA","MESAVERDE",5.1619077079805766,8751,45171.854352538023,0.26249999999999996,11857.61176754123]
[1362,null,"WHEELER 7 LEWIS","LEWIS",5.1619077079805766,4689,24204.185242720923,0.1925,4659.3056592237781]
[1363,null,"WHEELER 7 MESA","MESAVERDE",5.1619077079805766,2108,10881.301448423055,0.26249999999999996,2856.3416302110513]
[1364,null,"WHEELER 9   (LEWIS)","LEWIS",5.1619077079805766,27120,139990.93704043323,0.1925,26948.255380283397]
[1365,null,"WHEELER 9 FT UN","FORT UNION",5.1619077079805766,13560,69995.468520216615,0.1925,13474.127690141699]
[1366,null,"WHEELER 9 MESA","MESAVERDE",5.1619077079805766,4521,23336.984747780189,0.26249999999999996,6125.9584962922982]
[]
[{"$f":"A1376+1","v":1367},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F11:F1376)","v":40252653},{"$f":"SUM(G11:G1376)","v":210252133.78736764},null,{"$f":"SUM(I11:I1376)","v":34605029.517694861}]
[]
[{"$f":"+A1378+1","v":1368},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1388-F1378","v":840043.97161974758},null,"+",{"$f":"I1378/F1378*F1380","v":722182.12384815945}]
[]
[]
[{"$f":"+A1380+1","v":1369},"Total Wexpro I Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1378+I1380","v":35327211.641543023}]
[]
[{"$f":"+A1383+1","v":1370},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S119","v":160237976.35915723}]
[]
[]
[{"$f":"+A1385+1","v":1371},"Total Wexpro I Company Production",null,null,null,{"$f":"+'Monthly Inputs'!S7","v":41092696.971619748},null,null,{"$f":"I1383+I1385","v":195565188.00070027}]
[]
[]
[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":"A1388+1","v":1372},"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",5.3731057412944585,74723,401494.58030674583,0.16237846803229031,65194.07487347674]
[{"$f":"+A1394+1","v":1373},null,"CANYON CREEK 11B-4D MESA","MESAVERDE",5.3731057412944585,5262,28273.282410691441,0.16237846803229031,4590.972284092376]
[{"$f":"+A1395+1","v":1374},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",5.3731057412944585,63765,342616.08759364113,0.16237846803229031,55633.475426672434]
[1375,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",5.3731057412944585,1635,8785.0278870164402,0.16237846803229031,1426.4993699146778]
[1376,null,"CANYON CREEK 220 MESA","MESAVERDE",5.3731057412944585,46096,247678.68225070936,0.16237846803229031,40217.684988126595]
[1377,null,"CANYON CREEK 221 MESA","LANCE",5.3731057412944585,7775,41775.897138564418,0.16237846803229031,6783.5061780346305]
[1378,null,"CANYON CREEK 225 MESA","MESAVERDE",5.3731057412944585,58944,316712.34481486055,0.16237846803229031,51427.265357951539]
[1379,null,"CANYON CREEK 226 MESA","MESAVERDE",5.3731057412944585,35143,188827.05506631115,0.16237846803229031,30661.447924716525]
[1380,null,"CANYON CREEK 227 MESA","MESAVERDE",5.3731057412944585,73463,394724.46707271482,0.16237846803229031,64094.754258129651]
[1381,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",5.3731057412944585,17188,92352.941481369155,0.16237846803229031,14996.129156020479]
[1382,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",5.3731057412944585,36019,193533.89569568509,0.16237846803229031,31425.737495386409]
[1383,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",5.3731057412944585,48913,262814.72112393583,0.16237846803229031,42675.451792438304]
[1384,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",5.3731057412944585,10440,56095.223939114148,0.16237846803229031,9108.6565271616128]
[1385,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",5.3731057412944585,42165,226557.00358168085,0.16237846803229031,36787.979163579446]
[1386,null,"CANYON CREEK 35 UPR MESA","MESAVERDE",5.3731057412944585,24366,130921.09449238077,0.16237846803229031,21258.766756783509]
[1387,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",5.3731057412944585,42675,229297.28750974103,0.16237846803229031,37232.942269791361]
[1388,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",5.3731057412944585,90239,484863.68898867065,0.16237846803229031,78731.423022465213]
[1389,null,"CANYON CREEK 49 MESA","MESAVERDE",5.3731057412944585,21463,115322.96852540296,0.16237846803229031,18725.966958090965]
[1390,null,"CANYON CREEK 50 MESA","MESAVERDE",5.3731057412944585,23357,125499.63079941466,0.16237846803229031,20378.437787826992]
[1391,null,"CANYON CREEK 79 MESA","MESAVERDE",5.3731057412944585,66914,359535.99757297739,0.16237846803229031,58380.904488361317]
[1392,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",5.3731057412944585,64952,348993.96410855767,0.16237846803229031,56669.105244463703]
[1393,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",5.3731057412944585,45829,246244.06301778374,0.16237846803229031,39984.733714874477]
[1394,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",5.3731057412944585,1853,9956.3649386186316,0.16500000000000004,1642.8002148720745]
[1395,null,"CANYON CREEK SHALLOW 13-31 MSA","MESAVERDE",5.3731057412944585,13431,72166.183211325872,0.21400050000000004,15443.599290315346]
[1396,null,"CANYON CREEK SHALLOW 4-16","WASATCH",5.3731057412944585,5845,31405.803057866109,0.16498060000000003,5181.3482319685863]
[1397,null,"CANYON CREEK SHALLOW 7-10","WASATCH",5.3731057412944585,408,2192.2271424481391,0.16498060000000003,361.67494929737956]
[1398,null,"CANYON CREEK SHALLOW 9-25","WASATCH",5.3731057412944585,19131,102792.88593670429,0.16247060000000002,16700.82185386791]
[1399,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",5.3731057412944585,25352,136218.97675329712,0.16237846803229031,22119.028762126552]
[1400,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",5.3731057412944585,65888,354023.19108240929,0.16237846803229031,57485.743415864403]
[1401,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",5.3731057412944585,98393,528675.99320318562,0.16237846803229031,85845.597861782808]
[1402,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",5.3731057412944585,34464,185178.71626797222,0.16237846803229031,30069.036259779485]
[1403,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",5.3731057412944585,5175,27805.822211198822,0.16237846803229031,4515.0668130326958]
[1404,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",5.3731057412944585,1884,10122.931216598759,0.16237846803229031,1643.7460629475552]
[1405,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",5.3731057412944585,22118,118842.35278595083,0.16237846803229031,19297.439182735685]
[1406,null,"CANYON CREEK UNIT 11 UPR MESA","UPPER MESA",5.3731057412944585,33796,181589.48163278753,0.16237846803229031,29486.221838309757]
[1407,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",5.3731057412944585,39608,212817.97220119092,0.16237846803229031,34557.056295767929]
[1408,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",5.3731057412944585,31357,168484.47672977034,0.16237846803229031,27358.251218602174]
[1409,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",5.3731057412944585,25047,134580.17950220231,0.16237846803229031,21852.923375078251]
[1410,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",5.3731057412944585,24487,131571.24028707741,0.16237846803229031,21364.336434923986]
[1411,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",5.3731057412944585,23081,124016.65361481739,0.16237846803229031,20137.634224465244]
[1412,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",5.3731057412944585,22978,123463.22372346406,0.16237846803229031,20047.769126544015]
[1413,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",5.3731057412944585,19947,107177.34022160056,0.16237846803229031,17403.292312959071]
[1414,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",5.3731057412944585,27881,149807.56117303079,0.16237846803229031,24325.522282930353]
[1415,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",5.3731057412944585,57310,307932.69003358542,0.16237846803229031,50001.63846471571]
[1416,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",5.3731057412944585,26409,141898.34952184535,0.16237846803229031,23041.236611667722]
[1417,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",5.3731057412944585,28609,153719.18215269316,0.16237846803229031,24960.685305130897]
[1418,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",5.3731057412944585,22114,118820.86036298565,0.16237846803229031,19293.949276020296]
[1419,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",5.3731057412944585,14511,77969.13741192389,0.16237846803229031,12660.509086747334]
[1420,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",5.3731057412944585,16989,91283.693438851551,0.16237846803229031,14822.506296929945]
[1421,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",5.3731057412944585,30901,166034.34051174007,0.16237846803229031,26960.401853047988]
[1422,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",5.3731057412944585,16697,89714.746562393571,0.16237846803229031,14567.743106706652]
[1423,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",5.3731057412944585,28026,150586.66150551848,0.16237846803229031,24452.031401363154]
[1424,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",5.3731057412944585,38970,209389.93073824505,0.16237846803229031,34000.416174663602]
[1425,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",5.3731057412944585,30535,164067.78381042628,0.16237846803229031,26641.075388590019]
[1426,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",5.3731057412944585,47760,256619.53020422335,0.16237846803229031,41669.486181727836]
[1427,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",5.3731057412944585,17645,94808.450805140717,0.16237846803229031,15394.850998253511]
[1428,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",5.3731057412944585,48175,258849.36908686053,0.16237846803229031,42031.564003449297]
[1429,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",5.3731057412944585,83207,447080.00941588799,0.16237846803229031,72596.167016813823]
[1430,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",5.3731057412944585,22407,120395.18034518493,0.16237846803229031,19549.584942922436]
[1431,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",5.3731057412944585,3154,16946.775508042723,0.16237846803229031,2751.7914450831158]
[1432,null,"CANYON CREEK UNIT 14 UPPER MESA ","MESAVERDE",5.3731057412944585,21097,113356.41182408918,0.16237846803229031,18406.640493633]
[1433,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",5.3731057412944585,33959,182465.29786861851,0.16237846803229031,29628.435536961799]
[1434,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",5.3731057412944585,44458,238877.53504646904,0.16237846803229031,38788.568188175384]
[1435,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",5.3731057412944585,51458,276489.27523553022,0.16237846803229031,44895.904940103661]
[1436,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",5.3731057412944585,46608,250429.71239025213,0.16237846803229031,40664.393047696212]
[1437,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",5.3731057412944585,14312,76899.889369406286,0.16237846803229031,12486.8862276568]
[1438,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",5.3731057412944585,49857,267886.93294371781,0.16237846803229031,43499.069777269782]
[1439,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",5.3731057412944585,79554,427452.05414293933,0.16237846803229031,69409.009708986094]
[1440,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",5.3731057412944585,73526,395062.97273441637,0.16237846803229031,64149.720288897006]
[1441,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",5.3731057412944585,50304,270288.71121007646,0.16237846803229031,43889.06685271435]
[1442,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",5.3731057412944585,42200,226745.06228262614,0.16237846803229031,36818.515847339084]
[1443,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",5.3731057412944585,37375,200819.82708088038,0.16237846803229031,32608.815871902803]
[1444,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",5.3731057412944585,39103,210104.5538018372,0.16237846803229031,34116.455572950239]
[1445,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",5.3731057412944585,16821,90381.011674314082,0.16237846803229031,14675.930214883667]
[1446,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",5.3731057412944585,20237,108735.54088657595,0.16237846803229031,17656.31054982467]
[1447,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",5.3731057412944585,672,3610.727058149876,0.16237846803229031,586.30432818511531]
[1448,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",5.3731057412944585,36542,196344.02999838212,0.16237846803229031,31882.042798423339]
[1449,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",5.3731057412944585,27578,148179.51013341857,0.16237846803229031,24061.161849239747]
[1450,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",5.3731057412944585,3318,17827.964849615015,0.16237846803229031,2894.8776204140067]
[1451,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",5.3731057412944585,46976,252407.01530304848,0.16237846803229031,40985.464465511868]
[1452,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",5.3731057412944585,18848,101272.29701191795,0.16237846803229031,16444.440442906329]
[1453,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",5.3731057412944585,16228,87194.759969726467,0.16237846803229031,14158.551544327456]
[1454,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",5.3731057412944585,11945,64181.748079762307,0.16237846803229031,10421.733928826194]
[1455,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",5.3731057412944585,2713,14577.235876131866,0.16237846803229031,2367.0292297116339]
[1456,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",5.3731057412944585,7186,38611.137856941976,0.16237846803229031,6269.6174141938063]
[1457,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",5.3731057412944585,12982,69753.658733484655,0.16237846803229031,11326.492244790426]
[1458,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",5.3731057412944585,10143,54499.411533949693,0.16237846803229031,8849.5309535440847]
[1459,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",5.3731057412944585,14513,77979.88362340648,0.16237846803229031,12662.254040105028]
[1460,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",5.3731057412944585,22071,118589.81681610999,0.16237846803229031,19256.43277882988]
[1461,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",5.3731057412944585,35743,192050.91851108783,0.16237846803229031,31184.933932024665]
[1462,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",5.3731057412944585,35377,190084.36180977407,0.16237846803229031,30865.607467566704]
[1463,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",5.3731057412944585,23502,126278.73113190236,0.16237846803229031,20504.946906259789]
[1464,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",5.3731057412944585,8741,46966.317284654862,0.16237846803229031,7626.3186498007335]
[{"$f":"+A1486+1","v":1465},null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",5.3731057412944585,38707,207976.80392828461,0.16237846803229031,33770.954808126873]
[1466,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",5.3731057412944585,19937,107123.60916418763,0.16237846803229031,17394.567546170601]
[1467,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",5.3731057412944585,28479,153020.67840632488,0.16237846803229031,24847.263336880798]
[1468,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",5.3731057412944585,25542,137239.86684414305,0.16237846803229031,22284.799331107461]
[1469,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",5.3731057412944585,54006,290179.94866434851,0.16237846803229031,47118.975517805557]
[1470,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",5.3731057412944585,59999,322380.97137192619,0.16237846803229031,52347.728254135014]
[1471,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",5.3731057412944585,47917,257463.10780560656,0.16237846803229031,41806.465020306801]
[1472,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",5.3731057412944585,49245,264598.59223004559,0.16237846803229031,42965.114049815478]
[1473,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",5.3731057412944585,17551,94303.378865459046,0.16237846803229031,15312.838190441904]
[1474,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",5.3731057412944585,26315,141393.27758216369,0.16237846803229031,22959.223803856115]
[1475,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",5.3731057412944585,6587,35392.647517906596,0.16237846803229031,5747.0038835645155]
[1476,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",5.3731057412944585,37846,203350.55988503009,0.16237846803229031,33019.752387639695]
[1477,null,"CANYON CREEK UNIT 64","MESAVERDE",5.3731057412944585,52351,281287.45866250619,0.16237846803229031,45675.026614313945]
[1478,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",5.3731057412944585,57225,307475.9760455754,0.16237846803229031,49927.477947013722]
[1479,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",5.3731057412944585,34278,184179.31860009144,0.16237846803229031,29906.755597513958]
[1480,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",5.3731057412944585,39841,214069.90583891253,0.16237846803229031,34760.343361939253]
[1481,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",5.3731057412944585,15621,83933.284784760734,0.16237846803229031,13628.958200267389]
[1482,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",5.3731057412944585,32085,172396.09770943271,0.16237846803229031,27993.414240802715]
[1483,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",5.3731057412944585,10035,53919.11611388989,0.16237846803229031,8755.3034722286193]
[1484,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",5.3731057412944585,17073,91735.034321120285,0.16237846803229031,14895.794337953084]
[1485,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",5.3731057412944585,42274,227142.67210748195,0.16237846803229031,36883.079121573755]
[1486,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",5.3731057412944585,33656,180837.2468290063,0.16237846803229031,29364.075103271192]
[1487,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",5.3731057412944585,53601,288003.84083912428,0.16237846803229031,46765.622462872569]
[1488,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",5.3731057412944585,30088,161666.00554406768,0.16237846803229031,26251.078313145463]
[1489,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",5.3731057412944585,42871,230350.41623503473,0.16237846803229031,37403.947698845353]
[1490,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",5.3731057412944585,85367,458685.91781708406,0.16237846803229031,74480.716643123116]
[1491,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",5.3731057412944585,69052,371023.69764786493,0.16237846803229031,60246.259627735977]
[1492,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",5.3731057412944585,22826,122646.5116507873,0.16237846803229031,19915.152671359287]
[1493,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",5.3731057412944585,46016,247248.83379140581,0.16237846803229031,40147.886853818847]
[1494,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",5.3731057412944585,42412,227884.16069978056,0.16237846803229031,37003.480903254625]
[1495,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",5.3731057412944585,49808,267623.65076239436,0.16237846803229031,43456.318420006275]
[1496,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",5.3731057412944585,8227,44204.540933629512,0.16237846803229031,7177.8656368734282]
[1497,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",5.3731057412944585,107,574.92231431850701,0.16237846803229031,93.355004636618048]
[1498,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",5.3731057412944585,18024,96844.857881091317,0.16237846803229031,15725.519659536485]
[1499,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",5.3731057412944585,27426,147362.79806074183,0.16237846803229031,23928.545394055018]
[1500,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",5.3731057412944585,18694,100444.8387277586,0.16237846803229031,16310.079034363906]
[1501,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",5.3731057412944585,18735,100665.13606315169,0.16237846803229031,16345.850578196631]
[1502,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",5.3731057412944585,17325,93089.056967926488,0.16237846803229031,15115.658461022502]
[1503,null,"CANYON CREEK SHALLOW 6-35","WASATCH",5.3731057412944585,39,209.55112391048388,0.16247060000000002,34.045896832410669]
[1504,"TRAIL (WY)","TRAIL BUFFER 22-9 MESA","LANCE",5.1731057412944583,292088,1511002.1097632158,0.15000000000000002,226650.3164644824]
[1505,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",5.1731057412944583,43708,226106.1057404982,0.17254442339236128,39013.347640486529]
[1506,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",5.1731057412944583,67051,346861.91305953474,0.17254442339236128,59849.088785628774]
[1507,null,"TRAIL UNIT 104 MESA","MESAVERDE",5.1731057412944583,40472,209365.93556166932,0.17254478634386886,36125.000619172446]
[1508,null,"TRAIL UNIT 105 MESA","MESAVERDE",5.1731057412944583,41841,216447.91732150145,0.17254442339236128,37346.881088715956]
[1509,null,"TRAIL UNIT 106 MESA","MESAVERDE",5.1731057412944583,112873,583903.96433712938,0.17254442339236128,100749.37284306387]
[1510,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",5.1731057412944583,29056,150309.76041905177,0.17250250110305895,25928.809612488007]
[1511,null,"TRAIL UNIT 114 MESA","MESAVERDE",5.1731057412944583,24930,128965.52613047084,0.17254442339236128,22252.282343674593]
[1512,null,"TRAIL UNIT 115 MESA","MESAVERDE",5.1731057412944583,41492,214642.50341778967,0.17254442339236128,37035.366987715453]
[1513,null,"TRAIL UNIT 116 MESA","MESAVERDE",5.1731057412944583,55919,289274.89994744479,0.17254514929505801,49912.980798744829]
[1514,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",5.1731057412944583,185150,957800.52800066897,0.17254442339236128,165263.13982877461]
[1515,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",5.1731057412944583,91124,471394.08756971621,0.13600035617229708,64109.763806996409]
[1516,null,"TRAIL UNIT 13 MESA","MESAVERDE",5.1731057412944583,103111,533404.10609061294,0.13600035617229708,72543.148412089096]
[1517,null,"TRAIL UNIT 132 MESA","MESAVERDE",5.1731057412944583,33637,174007.75781992168,0.17254442339236128,30024.068238836033]
[1518,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",5.1731057412944583,91433,472992.57724377624,0.17254442339236128,81612.231509394274]
[1519,null,"TRAIL UNIT 15 MESA","MESAVERDE",5.1731057412944583,22830,118102.00407375248,0.20075967340053091,23710.11976579472]
[1520,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",5.1731057412944583,119870,620100.18520896672,0.20075967340053091,124491.11065816089]
[1521,null,"TRAIL UNIT 155 MESA","MESAVERDE",5.1731057412944583,99020,512240.93050297728,0.17254442339236128,88384.315991602823]
[1522,null,"TRAIL UNIT 16 MESA","MESAVERDE",5.1731057412944583,130038,672700.32438644872,0.20075967340053091,135051.09742025463]
[1523,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",5.1731057412944583,94165,487125.5021289927,0.20075967340053091,97795.156712486205]
[1524,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",5.1731057412944583,84602,437655.09192499379,0.17254442339236128,75514.945480928931]
[1525,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",5.1731057412944583,76289,394651.06389761291,0.17254442339236128,68094.840261395555]
[1526,null,"TRAIL UNIT 17 MESA","MESAVERDE",5.1731057412944583,26597,137589.09340120869,0.13600035617229708,18712.165707987831]
[1527,null,"TRAIL UNIT 177 MESA","MESAVERDE",5.1731057412944583,67536,349370.86934406252,0.17254442339236128,60281.995201059261]
[1528,null,"TRAIL UNIT 18 MESA","MESAVERDE",5.1731057412944583,49695,257077.48981362811,0.17254442339236128,44357.287247048094]
[{"$f":"+A1550+1","v":1529},null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",5.1731057412944583,29836,154344.78289726147,0.17250250110305895,26624.861081986241]
[1530,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",5.1731057412944583,48142,249043.65659739781,0.17254442339236128,42971.094127123237]
[1531,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",5.1731057412944583,81978,424080.86245983711,0.17254442339236128,73172.787884867867]
[1532,null,"TRAIL UNIT 2 MESA","LANCE",5.1731057412944583,11327,58595.768731642333,0.13600035617229708,7969.0454176929061]
[1533,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",5.1731057412944583,40161,207757.09967612673,0.13600035617229708,28255.039553276663]
[1534,null,"TRAIL UNIT 20 MESA","MESAVERDE",5.1731057412944583,2,10.346211482588917,0.17191984109024158,1.7787190339727192]
[1535,null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",5.1731057412944583,35841,185409.28287373469,0.17254442339236128,31991.337805039759]
[1536,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",5.1731057412944583,43804,226602.72389166246,0.17254639725361337,39099.483615361656]
[1537,null,"TRAIL UNIT 22W MESA","MESAVERDE",5.1731057412944583,66882,345987.65818925598,0.17254442339236128,59698.240983138559]
[1538,null,"TRAIL UNIT 23W MESA","MESAVERDE",5.1731057412944583,97262,503146.61060978158,0.17254442339236128,86815.141809485693]
[1539,null,"TRAIL UNIT 25W MESA","MESAVERDE",5.1731057412944583,84432,436775.6639489737,0.17254442339236128,75363.205087891431]
[1540,null,"TRAIL UNIT 26 MESA","MESAVERDE",5.1731057412944583,37724,195150.24098459215,0.17254442339236128,33672.085805566807]
[1541,null,"TRAIL UNIT 27 MESA","MESAVERDE",5.1731057412944583,23256,120305.74711954393,0.17254442339236128,20758.085767528937]
[1542,null,"TRAIL UNIT 28 MESA","MESAVERDE",5.1731057412944583,95977,496499.1697322182,0.17254442339236128,85668.16295623171]
[1543,null,"TRAIL UNIT 29 MESA","MESAVERDE",5.1731057412944583,16453,85113.108761517724,0.17254442339236128,14685.79227438741]
[1544,null,"TRAIL UNIT 3 MESA","MESAVERDE",5.1731057412944583,19891,102898.24630008807,0.13600035617229708,13994.198146316727]
[1545,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",5.1731057412944583,112714,583081.44052426354,0.13600035617229708,79299.283588755905]
[1546,null,"TRAIL UNIT 32 MESA","MESAVERDE",5.1731057412944583,49995,258629.42153601645,0.17254442339236128,44625.064411231906]
[1547,null,"TRAIL UNIT 33 MESA","MESAVERDE",5.1731057412944583,20142,104196.69584115298,0.17251001251755713,17974.973303845392]
[1548,null,"TRAIL UNIT 35 MESA","MESAVERDE",5.1731057412944583,33762,174654.3960375835,0.17254442339236128,30135.642057245954]
[1549,null,"TRAIL UNIT 37 MESA","MESAVERDE",5.1731057412944583,50183,259601.96541537979,0.17254442339236128,44792.871434120425]
[1550,null,"TRAIL UNIT 38 MESA","MESAVERDE",5.1731057412944583,59335,306946.22915970668,0.17254442339236128,52961.860122821177]
[1551,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",5.1731057412944583,19235,99504.688933798912,0.17254442339236128,17168.979176918605]
[1552,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",5.1731057412944583,62248,322015.48618409742,0.13600035617229708,43794.220814032662]
[1553,null,"TRAIL UNIT 40 MESA","MESAVERDE",5.1731057412944583,14364,74306.490867953602,0.17254442339236128,12821.170621120813]
[1554,null,"TRAIL UNIT 41 MESA","MESAVERDE",5.1731057412944583,42220,218408.52439745204,0.17251001251755713,37677.657277745631]
[1555,null,"TRAIL UNIT 43 MESA","MESAVERDE",5.1731057412944583,47076,243529.12587717792,0.17254442339236128,42019.592603723431]
[1556,null,"TRAIL UNIT 44 MESA","MESAVERDE",5.1731057412944583,36434,188476.93457832228,0.17254442339236128,32520.643999576419]
[1557,null,"TRAIL UNIT 45 MESA","MESAVERDE",5.1731057412944583,33111,171286.70420000082,0.17254442339236128,29554.565610967089]
[1558,null,"TRAIL UNIT 46 MESA","MESAVERDE",5.1731057412944583,54525,282063.59054408036,0.17254442339236128,48668.499590407431]
[1559,null,"TRAIL UNIT 47 MESA","MESAVERDE",5.1731057412944583,55114,285110.54982570279,0.17254442339236128,49194.23542275498]
[1560,null,"TRAIL UNIT 48 MESA","MESAVERDE",5.1731057412944583,37846,195781.35988503008,0.17254442339236128,33780.981852334888]
[1561,null,"TRAIL UNIT 49 MESA","MESAVERDE",5.1731057412944583,49092,253958.10705162754,0.17254442339236128,43819.055147038634]
[1562,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",5.1731057412944583,27849,144065.82178930938,0.17254442339236128,24857.754151183064]
[1563,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",5.1731057412944583,48075,248697.05851273108,0.17254442339236128,42911.29056045552]
[1564,null,"TRAIL UNIT 50 MESA","MESAVERDE",5.1731057412944583,37110,191973.95405943735,0.17254442339236128,33124.035209537273]
[1565,null,"TRAIL UNIT 51 MESA","MESAVERDE",5.1731057412944583,40922,211693.83314525182,0.17254442339236128,36526.590375766216]
[1566,null,"TRAIL UNIT 52 MESA","MESAVERDE",5.1731057412944583,36055,186516.32750237169,0.17254442339236128,32182.352182157538]
[1567,null,"TRAIL UNIT 53 MESA","MESAVERDE",5.1731057412944583,63042,326122.93214268523,0.17254442339236128,56270.693281585787]
[1568,null,"TRAIL UNIT 54 MESA","MESAVERDE",5.1731057412944583,56658,293097.82509026141,0.17254442339236128,50572.395227754314]
[1569,null,"TRAIL UNIT 55 MESA","MESAVERDE",5.1731057412944583,48784,252364.79048330887,0.17254442339236128,43544.137258476592]
[1570,null,"TRAIL UNIT 56 MESA","MESAVERDE",5.1731057412944583,34274,177303.02617712627,0.17254442339236128,30592.648417452991]
[1571,null,"TRAIL UNIT 57 MESA","MESAVERDE",5.1731057412944583,26400,136569.9915701737,0.17254442339236128,23564.390448175262]
[1572,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",5.1731057412944583,52628,272250.20895284472,0.17250250110305895,46963.841970196125]
[1573,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",5.1731057412944583,86446,447194.29891194077,0.13600035617229708,60818.583930244633]
[1574,null,"TRAIL UNIT 61 MESA","MESAVERDE",5.1731057412944583,22920,118567.58359046899,0.17254442339236128,20458.17534364307]
[1575,null,"TRAIL UNIT 62 MESA","MESAVERDE",5.1731057412944583,35494,183614.21518150551,0.17254442339236128,31681.608885133817]
[1576,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",5.1731057412944583,96324,498294.23742444738,0.17254442339236128,85977.891876137641]
[1577,null,"TRAIL UNIT 63 MESA","MESAVERDE",5.1731057412944583,46439,240233.85751997336,0.17254442339236128,41451.012425106477]
[1578,null,"TRAIL UNIT 64 MESA","MESAVERDE",5.1731057412944583,27910,144381.38123952833,0.17254442339236128,24912.202174567105]
[1579,null,"TRAIL UNIT 67 MESA","MESAVERDE",5.1731057412944583,70873,366633.52320276212,0.17254442339236128,63260.569857330505]
[1580,null,"TRAIL UNIT 68 MESA","MESAVERDE",5.1731057412944583,58702,303671.65322546731,0.17254442339236128,52396.850306393346]
[1581,null,"TRAIL UNIT 70 MESA","MESAVERDE",5.1731057412944583,26776,138515.07932890041,0.17254442339236128,23900.004493952303]
[1582,null,"TRAIL UNIT 71 MESA","MESAVERDE",5.1731057412944583,47103,243668.79973219286,0.17254478634386886,42043.780988458187]
[1583,null,"TRAIL UNIT 74 MESA","MESAVERDE",5.1731057412944583,50700,262276.46108362905,0.17254442339236128,45254.340747063856]
[1584,null,"TRAIL UNIT 75 MESA","MESAVERDE",5.1731057412944583,49080,253896.02978273202,0.17254442339236128,43808.344060471281]
[1585,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",5.1731057412944583,29433,152260.0212835198,0.17250250110305895,26265.234489412156]
[1586,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",5.1731057412944583,72583,375479.53402037569,0.17254442339236128,64786.899693178224]
[1587,null,"TRAIL UNIT 8 MESA","MESAVERDE",5.1731057412944583,10555,54602.13109936301,0.13600035617229708,7425.9092772798285]
[1588,null,"TRAIL UNIT 82 MESA","MESAVERDE",5.1731057412944583,111257,575544.22545919754,0.17254442339236128,99306.946518660421]
[1589,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",5.1731057412944583,7542,39015.563500842807,0.17254438555028606,6731.9164311510895]
[1590,null,"TRAIL UNIT 84 MESA","LANCE",5.1731057412944583,69887,361532.84094184579,0.17254442339236128,62380.475577713049]
[1591,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",5.1731057412944583,61676,319056.46970007702,0.17254442339236128,55051.414594002177]
[1592,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",5.1731057412944583,24024,124278.69232885807,0.17250250110305895,21438.385260545565]
[{"$f":"+A1614+1","v":1593},null,"TRAIL UNIT 93 MESA","MESAVERDE",5.1731057412944583,93492,483644.00196510152,0.17254442339236128,83450.075446242496]
[1594,null,"TRAIL UNIT 94 MESA","MESAVERDE",5.1731057412944583,46128,238625.02163443077,0.17254442339236128,41173.416764902591]
[1595,null,"TRAIL UNIT 95 MESA","MESAVERDE",5.1731057412944583,56551,292544.3027759429,0.17254442339236128,50476.888039195423]
[1596,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",5.1731057412944583,107359,555379.45927963173,0.17254442339236128,95827.628565365449]
[1597,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",5.1731057412944583,71510,369928.79155996669,0.14633312000000001,54132.834246799597]
[1598,null,"WHISKEY CANYON UNIT 10 MESA","MESAVERDE",5.1731057412944583,119134,616292.77938337403,0.14633333333333334,90184.176716433736]
[1599,null,"WHISKEY CANYON UNIT 12 MESA","MESAVERDE",5.1731057412944583,141702,733039.42975290737,0.14633333333333334,107268.10322050878]
[1600,null,"WHISKEY CANYON UNIT 13 MESA","MESAVERDE",5.1731057412944583,209846,1085555.547387677,0.14633333333333334,158852.96176773007]
[1601,null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",5.1731057412944583,62176,321643.02257072425,0.1516666666666667,48782.525089893192]
[1602,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",5.1731057412944583,71511,369933.96466570802,0.12499994482758617,46241.725173063714]
[1603,null,"WHISKEY CANYON UNIT 5 MESA","MESAVERDE",5.1731057412944583,149853,775205.41465019842,0.14633333333333334,113438.39234381237]
[1604,null,"WHISKEY CANYON UNIT 8 MESA","MESAVERDE",5.1731057412944583,113344,586340.49714127905,0.14633333333333334,85801.159415007176]
[1605,null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",5.1731057412944583,34250,177178.87163933521,0.1516666666666667,26872.128865299179]
[1606,null,"WHISKEY CANYON UNIT 9 MESA","MESAVERDE",5.1731057412944583,93247,482376.59105848434,0.14633333333333334,70587.774491558215]
[1607,null,"WHISKEY CANYON UNIT 15 MESA","MESAVERDE",5.1731057412944583,99472,514579.17429804237,0.14633333333333334,75300.085838946878]
[]
[{"$f":"A1629+1","v":1608},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1394:F1629)","v":10711991},{"$f":"SUM(G1394:G1629)","v":56260262.942794576},null,{"$f":"SUM(I1394:I1629)","v":9229637.2471949235}]
[]
[{"$f":"+A1631+1","v":1609},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1641-F1631","v":4258187},null,"+",{"$f":"I1631/F1631*F1633","v":3668927.7782926825}]
[]
[]
[{"$f":"+A1633+1","v":1610},"Total Wexpro II Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1631+I1633","v":12898565.025487605}]
[]
[{"$f":"+A1636+1","v":1611},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S121","v":46263000.922737412}]
[]
[]
[{"$f":"+A1638+1","v":1612},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":14970178},null,null,{"$f":"I1636+I1638","v":59161565.948225021}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[null,null,null,null,null,"Base Year",null,null,"Test-Year"]
[null,null,null,null,null,"Dth",null,null,"Royalty $"]
[]
[{"$f":"+A1641+1","v":1613},"Total Wexpro Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1636+I1383","v":48225776.667030632}]
[]
[{"$f":"+A1649+1","v":1614},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1638+I1385","v":206500977.28189465}]
[]
[]
[{"$f":"+A1651+1","v":1615},"Total Wexpro Company Production",null,null,null,{"$f":"F1641+F1388","v":56062874.971619748},null,null,{"$f":"I1649+I1651","v":254726753.94892529}]

{"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. 22-057-08"}]
[]
[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":118910311},{"$f":"Calculations!P20","v":115188523},{"$f":"Calculations!P39","v":3721788}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P154","v":648006}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":119558317}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Royalty Detail'!F1388+'Royalty Detail'!F1641","v":56062874.971619748},{"$f":"$D$10/$C$10*C21","v":54308156.364291623},{"$f":"$E$10/$C$10*C21","v":1754718.6073281292}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$276","v":-1757571.1303602792},{"$f":"D21*-'Other Inputs'!$E$276","v":-1702560.7020205425},{"$f":"E21*-'Other Inputs'!$E$276","v":-55010.428339736856}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2 p4'!F25","v":66440138},{"$f":"$D$10/$C$10*C25","v":64360620.200010866},{"$f":"$E$10/$C$10*C25","v":2079517.7999891366}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$275","v":-764061.58699999994},{"$f":"D25*-'Other Inputs'!$E$275","v":-740147.13230012497},{"$f":"E25*-'Other Inputs'!$E$275","v":-23914.45469987507}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.2 p5'!G18","v":-14360926},{"$f":"$D$10/$C$10*C29","v":-13911441.665073924},{"$f":"$E$10/$C$10*C29","v":-449484.33492607722}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.2 p5'!G17","v":14360924},{"$f":"$D$10/$C$10*C30","v":13911439.727672162},{"$f":"$E$10/$C$10*C30","v":449484.27232783881}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-2},{"$f":"D29+D30","v":-1.9374017622321844},{"$f":"E29+E30","v":-6.259823840809986E-2}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P172+Calculations!P173","v":-423062.32332700002},{"$f":"D10/C10*C33","v":-409820.84523339261},{"$f":"E10/C10*C33","v":-13241.478093607449}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":119558315.93093246},{"$f":"SUM(D21:D30)+D33","v":115816245.94734667},{"$f":"SUM(E21:E30)+E33","v":3742069.9835858089}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":5.4199904530840629E-3},{"$f":"(+D36-D10)/D36","v":5.4199904530842155E-3},{"$f":"(+E36-E10)/E36","v":5.4199904530844297E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":1.0690675377845764}]

{"sheet":"SDR#2","index":15,"n_rows":75,"n_cols":25,"rows_kept":75,"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. 22-057-08"}]
[]
[]
["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!P172/Calculations!P139","v":1.5612890357681718E-2},"Transportation",null,null,"Transportation"]
[]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J12+K12+L12-((T12+$B$51*U12)+(X12))*$J$39","v":3552174.4889296051},{"$f":"M12+N12+O12-((T12+$B$51*U12)+(X12))*$K$39","v":114772.20162640937},{"$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$35)","v":4297137.59834},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4173657.2709237691},null,null,{"$f":"Q12*$J$39","v":296967.85003449611},{"$f":"R12*$J$39","v":4264435.739797161},{"$f":"S12*$J$39","v":0},{"$f":"Q12-J12","v":9595.1519462072174},{"$f":"R12-K12","v":137785.65216213558},{"$f":"S12-L12","v":0},{"$f":"SUM(J12:O12)-U12","v":3627349.3939399999},{"$f":"Calculations!D176","v":306563.00198070332},{"$f":"Calculations!D167","v":4402221.3919592965},{"$f":"Calculations!D169+Calculations!D170","v":0},{"$f":"S12*$T$10","v":0},{"$f":"V12*W12","v":1081435},{"$f":"Calculations!D255","v":34885},{"$f":"Calculations!D254","v":31},{"$f":"+W12*$D$39","v":264802},{"$f":"B12","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"J13+K13+L13-((T13+$B$51*U13)+(X13))*$J$39","v":3987669.1368658687},{"$f":"M13+N13+O13-((T13+$B$51*U13)+(X13))*$K$39","v":128843.21072124295},{"$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$35)","v":4297137.59834},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":4174820.0416337587},null,null,{"$f":"Q13*$J$39","v":887737.24029099254},{"$f":"R13*$J$39","v":4076605.2200284745},0,28683.151081537246,131716.77171899611,0,{"$f":"SUM(J13:O13)-U13","v":4078192.3831200004},{"$f":"Calculations!E176","v":916420.39137252979},{"$f":"Calculations!E167","v":4208321.9917474706},{"$f":"Calculations!E169+Calculations!E170","v":0},{"$f":"S13*$T$10","v":0},{"$f":"V13*W13","v":1046550},{"$f":"Calculations!E255","v":34885},{"$f":"Calculations!E254","v":30},{"$f":"+W13*$D$39","v":256260},{"$f":"B13","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},8244440.537293083,266381.22496293194,{"$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$35)","v":4297137.59834},{"$f":"(+C14)*E14+F14*$J$33/$L$33","v":4186185.6212728997},null,null,{"$f":"Q14*$J$39","v":5104725.1328760181},4148944.5053191157,0,164935.74401363172,134054.08343123365,0,8471224.465640001,{"$f":"Calculations!F176","v":5269660.8768896498},{"$f":"Calculations!F167","v":4282998.5887503494},{"$f":"Calculations!F169+Calculations!F170","v":0},{"$f":"S14*$T$10","v":0},{"$f":"V14*W14","v":1081435},{"$f":"Calculations!F255","v":34885},{"$f":"Calculations!F254","v":31},264802,{"$f":"B14","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},9801616.4270411786,316694.21092207846,{"$f":"'Other Inputs'!$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$35)","v":4297137.59834},4190343.2808985268,null,null,{"$f":"Q15*$J$39","v":4141490.1751514738},4710421.357861856,3717543.653448666,133813.23099347856,152195.62876619212,120115.34655133449,9439029.3927729987,{"$f":"Calculations!G176","v":4275303.4061449524},{"$f":"Calculations!G167","v":4862616.9866280481},{"$f":"Calculations!G169+Calculations!G170","v":3837659.0000000005},59916.94919717047,3536550,{"$f":"Calculations!G255","v":117885},{"$f":"Calculations!G254","v":30},256260,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},15504643.855512673,500961.34530451964,{"$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$35)","v":4297137.59834},4205570.3641325459,null,null,12139807.635417836,4715578.5322313197,2588608.0225724159,392242.11929348484,152362.25916635897,83638.977427584119,14839127.546109002,{"$f":"Calculations!H176","v":12532049.754711321},{"$f":"Calculations!H167","v":4867940.7913976787},{"$f":"Calculations!H169+Calculations!H170","v":2672247},41721.4994196439,5233110,{"$f":"Calculations!H255","v":168810},{"$f":"Calculations!H254","v":31},264802,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},16659356.158516156,538270.56918241293,{"$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$35)","v":4297137.59834},4208653.4459815649,null,null,11251085.372756032,4771474.2187373461,4607670.2996896375,363527.14173875563,154168.27151786629,148875.7003103625,16063691.004750006,{"$f":"Calculations!I176","v":11614612.514494788},{"$f":"Calculations!I167","v":4925642.4902552124},{"$f":"Calculations!I169+Calculations!I170","v":4756546},{"$f":"S17*$T$10","v":74263.431179269552},5233110,{"$f":"Calculations!I255","v":168810},{"$f":"Calculations!I254","v":31},264802,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},13654763.872104593,441190.97110076161,{"$f":"'Other Inputs'!$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$35)","v":4297137.59834},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":4200631.1845768467},null,null,9972892.4409749024,4252673.5784398923,2997617.7519614426,322228.20855261013,137405.61194759514,96854.248038557358,13052991.839915,{"$f":"Calculations!J176","v":10295120.649527512},{"$f":"Calculations!J167","v":4390079.1903874874},{"$f":"Calculations!J169+Calculations!J170","v":3094472},48313.652050916062,4726680,{"$f":"Calculations!J255","v":168810},{"$f":"Calculations!J254","v":28},239176,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},11072971.919341043,357772.22365929931,{"$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$35)","v":4297137.59834},4193737.8000629675,null,null,9387964.6635976732,4485130.9856349826,0,303328.95430390909,144916.40526343416,0,10666906.0088,{"$f":"Calculations!K176","v":9691293.6179015823},{"$f":"Calculations!K167","v":4630047.3908984168},{"$f":"Calculations!K169+Calculations!K170","v":0},0,3654435,{"$f":"Calculations!K255","v":117885},{"$f":"Calculations!K254","v":31},264802,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},9055666.4020659998,292592.26240111038,{"$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$35)","v":4297137.59834},{"$f":"(+C20)*E20+F20*$J$33/$L$33","v":4188351.5943318433},null,null,5778288.8523894586,4254050.8731301399,0,186698.86158152111,137450.11289887968,0,9309938.6999999993,{"$f":"Calculations!L176","v":5964987.7139709797},{"$f":"Calculations!L167","v":4391500.9860290196},{"$f":"Calculations!L169+Calculations!L170","v":0},0,1046550,{"$f":"Calculations!L255","v":34885},{"$f":"Calculations!L254","v":30},256260,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},6830151.2277841158,220684.96249189868,{"$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$35)","v":4297137.59834},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":4182409.4688165104},null,null,3527633.7221790105,4311746.606507157,0,113979.2794773588,139314.28549647331,0,7011238.8936599996,{"$f":"Calculations!M176","v":3641613.0016563693},{"$f":"Calculations!M167","v":4451060.8920036303},{"$f":"Calculations!M169+Calculations!M170","v":0},0,1081435,{"$f":"Calculations!M255","v":34885},{"$f":"Calculations!M254","v":31},264802,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},4244747.480428081,137149.5164990304,{"$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$35)","v":4297137.59834},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":4175506.4408110701},null,null,932441.48348084174,4288979.3204008378,0,30127.563350397279,138578.66522792354,0,4343577.0324600004,{"$f":"Calculations!N176","v":962569.04683123901},{"$f":"Calculations!N167","v":4427557.9856287614},{"$f":"Calculations!N169+Calculations!N170","v":0},0,1046550,{"$f":"Calculations!N255","v":34885},{"$f":"Calculations!N254","v":30},256260,{"$error":"#REF!"}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},3515765.1574494075,113595.80132660686,{"$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$35)","v":4297137.59834},{"$f":"(+C23)*E23+F23*$J$33/$L$33","v":4173560.0580087169},null,null,199439.40788854696,4325554.8504629126,0,6443.9683370772691,139760.43547146302,0,3589763.6621599998,{"$f":"Calculations!O176","v":205883.37622562423},{"$f":"Calculations!O167","v":4465315.2859343756},{"$f":"Calculations!O169+Calculations!O170","v":0},0,1081435,{"$f":"Calculations!O255","v":34885},{"$f":"Calculations!O254","v":31},264802,{"$error":"#REF!"}]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":106123966.66333179},{"$f":"SUM(D12:D23)","v":3428908.5001983028},null,null,{"$f":"SUM(G12:G23)","v":50253426.571451016},null,null,{"$f":"SUM(J12:J25)","v":63620473.977037281},52605595.788551196,13911439.727672163,2055603.3746699686,1699708.1830685516,449484.27232783847,{"$f":"SUM(P12:P23)","v":104493030.323327},65676077.35170725,54305303.971619748,14360924,224215.53184699995,29849275]
[]
[]
[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},{"$f":"F32*J34","v":1844789.1352693031},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E145","v":1203265},{"$f":"'Other Inputs'!E146","v":38421},{"$f":"J33+K33","v":1241686}]
["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},{"$f":"F34*J34","v":737915.65410772117},null,null,{"$f":"J33/L33","v":0.96905739454258166},{"$f":"K33/L33","v":3.0942605457418382E-2}]
[null,null,{"$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":2474319.6832421804}]
[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},{"$f":"F37*J34","v":6149297.1175643438},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":115188523},{"$f":"Calculations!P39","v":3721788},{"$f":"J38+K38","v":118910311}]
["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},{"$f":"F39*J34","v":160918.25985571233},null,null,{"$f":"J38/L38","v":0.9687008807840054},{"$f":"K38/L38","v":3.1299119215994653E-2}]
[null,null,365,{"$f":"'Other Inputs'!D38","v":8542},{"$f":"'Other Inputs'!F39","v":1.67E-3},{"$f":"C40*D40*E40","v":5206.7761},{"$f":"F40*J39","v":5043.8085941151085}]
[]
["IV.  Transportation (KR  2003 Expansion)",null,{"$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":2106570.5356350024}]
[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},{"$f":"F46*J34","v":1145745.6292895305}]
[]
["VI.  Transportation (KR #20017)",null,{"$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":1439769.7560111815}]
[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},{"$f":"F49*J34","v":102855.7518567496}]
[]
["VIII.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C74","v":0.71852279922878848},{"$f":"'Other Inputs'!E73","v":365},{"$f":"'Other Inputs'!D73","v":34885},{"$f":"'Other Inputs'!F73","v":4.4000000000000003E-3},{"$f":"B51*C51*D51*E51","v":40255.462568860632}]
[null,{"$f":"'Other Inputs'!C73","v":0.71852279922878848},{"$f":"'Other Inputs'!E74","v":151},{"$f":"'Other Inputs'!D74","v":50000},{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},{"$f":"B52*C52*D52*E52","v":23869.327390380357},{"$f":"(F51+F52)*J39","v":62117.740513606092}]
[]
["IX. Transportation (KR #20024)",{"$f":"+'Other Inputs'!C80","v":0.71852279922878848},{"$f":"+'Other Inputs'!E80","v":151},{"$f":"+'Other Inputs'!D80","v":27000},{"$f":"+'Other Inputs'!F80","v":4.4000000000000003E-3},{"$f":"B54*C54*D54*E54","v":12889.436790805392},{"$f":"+F54*J39","v":12486.008772062947}]
[]
["X.  Trans (KR #20017)",{"$f":"+'Other Inputs'!C77","v":0.71852279922878848},{"$f":"+'Other Inputs'!E77","v":90},{"$f":"+'Other Inputs'!D77","v":56925},{"$f":"+'Other Inputs'!F77","v":4.4000000000000003E-3},{"$f":"B56*C56*D56*E56","v":16197.156497055119}]
[null,{"$f":"+'Other Inputs'!C78","v":0.71852279922878848},{"$f":"+'Other Inputs'!E78","v":61},{"$f":"+'Other Inputs'!D78","v":6000},{"$f":"+'Other Inputs'!F78","v":4.4000000000000003E-3},{"$f":"B57*C57*D57*E57","v":1157.1091158780409},{"$f":"(F56+F57)*J39","v":16811.092384607928}]
[]
["XII.  Other Trans",null,null,null,null,{"$f":"'Other Inputs'!$D$182","v":2854069.0290000001},{"$f":"F59*$J$39","v":2764739.1822106512}]
[]
["Storage Commodity",null,null,null,null,{"$f":"+'Ut 1.4 p2'!J29","v":473290},{"$f":"+F61*J39","v":458476.43986626191}]
["Total ACA",null,null,{"$f":"+'Ut 1.4 p1'!F41","v":134118089.79148},{"$f":"+'Ut 1.4 p1'!J41","v":1.1999999999999999E-3},{"$f":"+D62*E62","v":160941.70774977599},{"$f":"+F62*J39","v":155904.37405208999}]
[]
["XIV.  Storage Demand",null,12,{"$f":"'Other Inputs'!E167","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C64*D64*E64","v":6366793.125}]
[null,null,5,{"$f":"+'Other Inputs'!E168","v":0},{"$f":"+'Other Inputs'!E15","v":0},{"$f":"C65*D65*E65","v":0}]
[null,null,12,{"$f":"'Other Inputs'!E169","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C66*D66*E66","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E170","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C67*D67*E67","v":3829245.8399999994},{"$f":"SUM(F64:F67)*J34","v":13591086.229800779}]
[]
["XV. Peak Hour Service",null,{"$f":"+'Other Inputs'!E20","v":3},{"$f":"+'Other Inputs'!D20","v":28752},{"$f":"+'Other Inputs'!F20","v":18.0596},{"$f":"C69*D69*E69","v":1557748.8576},{"$f":"F69*J34","v":1509548.0492975391}]
[null,null,{"$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":1597080.2345681598}]
[]
["LNG Electric Costs",null,12,null,null,{"$f":"+'Ut 1.4 p2'!K34","v":2025096},{"$f":"+F72","v":2025096}]
[]
[]
["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+G72","v":88613997.254342645}]

{"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. 22-057-08"}]
[]
[]
[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,{"$f":"Calculations!D147","v":"Aug22"},{"$f":"Calculations!D20","v":2544456},null,{"$f":"Calculations!D39","v":70192},null,{"$f":"SUM(D11:F11)","v":2614648}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E147","v":"Sep22"},{"$f":"Calculations!E20","v":2986836},null,{"$f":"Calculations!E39","v":98227},null,{"$f":"SUM(D13:F13)","v":3085063}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F147","v":"Oct22"},{"$f":"Calculations!F20","v":7219038},null,{"$f":"Calculations!F39","v":228147},null,7447185]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G147","v":"Nov22"},{"$f":"Calculations!G20","v":12420297},null,{"$f":"Calculations!G39","v":421821},null,12842118]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H147","v":"Dec22"},{"$f":"Calculations!H20","v":18926251},null,{"$f":"Calculations!H39","v":594379},null,19520630]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I147","v":"Jan23"},{"$f":"Calculations!I20","v":20486544},null,{"$f":"Calculations!I39","v":602427},null,21088971]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J147","v":"Feb23"},{"$f":"Calculations!J20","v":17106677},null,{"$f":"Calculations!J39","v":534389},null,17641066]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K147","v":"Mar23"},{"$f":"Calculations!K20","v":13433023},null,{"$f":"Calculations!K39","v":448594},null,13881617]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L147","v":"Apr23"},{"$f":"Calculations!L20","v":9017969},null,{"$f":"Calculations!L39","v":329671},null,9347640]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M147","v":"May23"},{"$f":"Calculations!M20","v":5391667},null,{"$f":"Calculations!M39","v":219398},null,5611065]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N147","v":"Jun23"},{"$f":"Calculations!N20","v":3071369},null,{"$f":"Calculations!N39","v":105674},null,3177043]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O147","v":"Jul23"},{"$f":"Calculations!O20","v":2584396},null,{"$f":"Calculations!O39","v":68869},null,2653265]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":115188523},null,{"$f":"SUM(F11:F33)","v":3721788},null,{"$f":"SUM(H11:H33)","v":118910311}]

{"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. 22-057-08"}]
[]
[]
[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":80810261},{"$f":"'Utah Summary-by class'!J8","v":0.94701999999999997},{"$f":"E12*F12","v":76528933.372219995}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":31228294},{"$f":"'Utah Summary-by class'!J9","v":0.39825000000000005},{"$f":"E13*F13","v":12436668.085500002}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":1280686},{"$f":"'Utah Summary-by class'!J13","v":0.85609999999999997},{"$f":"E15*F15","v":1096395.2845999999}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1308506},{"$f":"'Utah Summary-by class'!J14","v":0.82318999999999998},{"$f":"E16*F16","v":1077149.0541399999}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":289772},{"$f":"'Utah Summary-by class'!J18","v":1.03654},{"$f":"E18*F18","v":300360.26887999999}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":271004},{"$f":"'Utah Summary-by class'!J21","v":0.17904999999999999},{"$f":"E20*F20","v":48523.266199999998}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":115188523},null,{"$f":"SUM(G12:G21)","v":91488029.331540003}]
[]
[]
[]
[null,null,"Rate Schedule","Season","Trans Dth","SNG Rate","SNG Revenue"]
[null,9,"TSF","annual",{"$f":"'Utah Summary-by class'!B23","v":222022},{"$f":"'Utah Summary-by class'!J23","v":2.2160600000000001},{"$f":"E28*F28","v":492014.07332000002}]
[]
[null,10,"TBF","annual",{"$f":"'Utah Summary-by class'!B25","v":45000},{"$f":"'Utah Summary-by class'!J25","v":1.3872800000000001},{"$f":"E30*F30","v":62427.600000000006}]
[]
[]
[null,11,"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E28:E30)","v":267022},null,{"$f":"SUM(G28:G30)","v":554441.67332000006}]

{"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":49,"n_cols":9,"rows_kept":49,"cut":false,"hidden":false,"merged":[[4,2,4,6],[5,2,5,6]]}
[null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,"Docket No. 22-057-08"]
[]
[]
[null,null,"Standard Data Request #5"]
[null,null,"RIN Proceeds"]
[]
[null,null," (A)","(B)","(C)","(D)","(E)"," (F)","(G)"]
[null,null,null,null,null,null,"Total","Volumes","Rate"]
[1,"Total RIN Proceeds, Docket No. 21-057-28",null,null,null,null,-76569.089436326874,202355,-0.37839]
[]
[null,null,"Month","NGV Dths","Rate","Refund"]
[{"$f":"+A10+1","v":2},null,"2021-11-01",16247,-0.36647999999999997,{"$f":"+D13*E13","v":-5954.2005599999993}]
[{"$f":"+A13+1","v":3},null,"2021-12-01",19505,-0.36647999999999997,{"$f":"+D14*E14","v":-7148.1923999999999}]
[{"$f":"+A14+1","v":4},null,null,"Estimated Dths",null,{"$f":"SUM(F13:F14)","v":-13102.392959999999}]
[]
[{"$f":"+A15+1","v":5},null,"2021-11-01",21450.855,-0.36647999999999997,{"$f":"+D17*E17","v":-7861.3093403999992}]
[{"$f":"+A17+1","v":6},null,"2021-12-01",18342.873000000003,-0.36647999999999997,{"$f":"+D18*E18","v":-6722.2960970400009}]
[{"$f":"+A18+1","v":7},null,null,"Actual Dths",null,{"$f":"SUM(F17:F18)","v":-14583.605437440001}]
[8,"True up of Estimated Volumes",null,null,null,null,{"$f":"F19-F15","v":-1481.2124774400017}]
[]
[null,null,"Month","NGV Dths","Rate","Refund"]
[{"$f":"+A20+1","v":9},null,"2022-01-01",17398.200999999997,{"$f":"+$I$10","v":-0.37839},{"$f":"+D23*E23","v":-6583.3052763899987}]
[{"$f":"+A23+1","v":10},null,"2022-02-01",19743.869999999995,{"$f":"+$I$10","v":-0.37839},-7470.882969299998]
[{"$f":"+A24+1","v":11},null,"2022-03-01",22569.107,-0.37839,-8539.9243977299993]
[12,null,"2022-04-01",22091.371000000003,-0.37839,-8359.1538726900017]
[13,"estimate","2022-05-01",16662.82,-0.37839,-6305.0444598000004]
[14,"estimate","2022-06-01",17358.688999999998,-0.37839,-6568.3543307099999]
[15,"estimate","2022-07-01",17864.704999999998,-0.37839,-6759.8257249499993]
[16,"Expected Amortized Total",null,null,null,null,{"$f":"SUM(F23:F29)","v":-50586.491031570004}]
[]
[{"$f":"+A30+1","v":17},"Remaining to be Amortized",null,null,null,null,{"$f":"G10+G20-G30","v":-27463.810882196871}]
[]
[null,null,"Document No.","Date","RIN Proceed"]
[{"$f":"+A32+1","v":18},null,"1800000291","2021-11-22",4783.63]
[{"$f":"+A35+1","v":19},null,"1800000309","2021-12-09",23435.75]
[{"$f":"+A36+1","v":20},null,"1800000005","2022-01-18",8411.0499999999993]
[21,null,"1800000006","2022-01-18",9501.16]
[22,null,"1800000007","2022-01-18",2913.32]
[23,null,"1800000008","2022-01-18",2410.0700000000002]
[24,null,"1800000009","2022-01-18",458.18]
[25,null,"1800000081","2022-02-28",6097.5]
[26,null,"1800000082","2022-02-28",2338.4]
[27,null,"1800000083","2022-02-28",2344.96]
[28,null,"1800000084","2022-02-28",5805]
[29,null,"1800000154","2022-04-27",227.54]
[30,"New RIN Proceeds",null,null,null,null,{"$f":"SUM(E35:E46)","v":68726.559999999983}]
[]
[{"$f":"+A47+1","v":31},"Total RIN Proceeds",null,null,null,null,{"$f":"+G32+-G47","v":-96190.370882196847},{"$f":"SUM('RevRun Fcst'!H66:S66)","v":289772},{"$f":"+G49/H49","v":-0.33195191696298071}]

{"sheet":"Ut 1.1 p1","index":21,"n_rows":46,"n_cols":6,"rows_kept":46,"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. 22-057-08"}]
[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,null,"Page 6","Test-Year LNG Purchased Gas, 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 and LNG Electricity Costs","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,"Page 1","Effect on GS Typical Customer 80 Dth","Summary"]
[null,null,"Page 2","Effect on GS Typical Customer 70 Dth","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":63,"n_cols":9,"rows_kept":63,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.1"]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,null,"Allocation"]
[null,null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[null,"COMMODITY"]
[1,null,"Dominion Energy Production (DEU Exhibit 1.2, p 1)",null,2,{"$f":"'Ut 1.2 p3'!E15+'Ut 1.2 p3'!E28","v":254726753.94892529},{"$f":"CHOOSE($E16,G$58,G$61)*$F16","v":7972723.039350749},246754030.90957454]
[{"$f":"A16+1","v":2},null,"Other Revenue's Credit  (DEU Exhibit 1.2, p 2)",null,2,{"$f":"'Ut 1.2 p3'!E16+'Ut 1.2 p3'!E29+'Ut 1.2 p3'!E47","v":-42679740.837411806},-1335838.2965779076,-41343902.540833898]
[{"$f":"A17+1","v":3},null,"Gathering (DEU Exhibit 1.2, p 3, ln 4)","- Demand",1,{"$f":"'Ut 1.2 p3'!E19","v":2887809.0985731888},89356.337573493205,2798452.7609996959]
[{"$f":"A18+1","v":4},null,"Gathering (DEU Exhibit 1.2, p 3, lns 5, 6, 12)","- Commodity",2,{"$f":"'Ut 1.2 p3'!E21+'Ut 1.2 p3'!E20+'Ut 1.2 p3'!E32","v":3240192.761515459},101415.17952547528,3138777.581989984]
[{"$f":"A19+1","v":5},null,"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(F16:F19)","v":218175014.97160214},{"$f":"SUM(G16:G19)","v":6827656.2598718097},{"$f":"SUM(H16:H19)","v":211347358.71173033}]
[]
[{"$f":"A20+1","v":6},null,"Dominion Energy Contract Gas (DEU Exhibit 1.2, p 4)",null,2,{"$f":"'Ut 1.2 p4'!E25","v":420747813},{"$f":"CHOOSE($E22,G$58,G$61)*$F22","v":13169035.958956026},{"$f":"CHOOSE($E22,H$58,H$61)*$F22","v":407578777.041044}]
[{"$f":"A22+1","v":7},null,"LNG Purchased Gas (DEU Exhibit 1.2, p 6, ln 1)",null,null,{"$f":"'Ut 1.2 p6'!E17","v":6669592.7681510746},0,{"$f":"F23","v":6669592.7681510746}]
[]
[8,null,"Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 5, ln 3)",null,2,{"$f":"'Ut 1.2 p5'!E21","v":3432490.0777276531},{"$f":"CHOOSE($E25,G$58,G$61)*$F25","v":107433.91615051657},{"$f":"CHOOSE($E25,H$58,H$61)*$F25","v":3325056.1615771367}]
[{"$f":"A25+1","v":9},null,"LNG Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 6, ln 4)",null,"UT",{"$f":"'Ut 1.2 p6'!E26","v":-5669153.8529284131},0,{"$f":"F26","v":-5669153.8529284131}]
[]
[10,null,"Working Gas Costs (DEU Exhibit 1.2, p 5, ln 17)",null,2,{"$f":"'Ut 1.2 p5'!I43","v":2714475.694359581},{"$f":"CHOOSE($E28,G$58,G$61)*$F28","v":84960.698366680386},{"$f":"CHOOSE($E28,H$58,H$61)*$F28","v":2629514.9959929008}]
[{"$f":"A28+1","v":11},null,"LNG Working Gas Costs (DEU Exhibit 1.2, p 6, ln 18)",null,"UT",{"$f":"'Ut 1.2 p6'!I48","v":274736.66808943753},0,{"$f":"F29","v":274736.66808943753}]
[]
[]
[{"$f":"A29+1","v":12},null,"TOTAL COMMODITY",null,null,{"$f":"SUM(F20:F30)","v":646344969.32700145},{"$f":"SUM(G20:G30)","v":20189086.833345033},{"$f":"SUM(H20:H30)","v":626155882.4936564}]
[]
[null,"SNG"]
[{"$f":"A32+1","v":13},null,"Transportation (DEU Exhibit 1.4, p 1, ln 15)","- Demand",1,{"$f":"'Ut 1.4 p1'!M36","v":68243901},{"$f":"CHOOSE($E35,G$58,G$61)*$F35","v":2111644.10351812},{"$f":"CHOOSE($E35,H$58,H$61)*$F35","v":66132256.896481887}]
[{"$f":"A35+1","v":14},null,"Transportation (DEU Exhibit 1.4, p 1, ln 25)","- Commodity",2,{"$f":"'Ut 1.4 p1'!M55","v":553022},{"$f":"CHOOSE($E36,G$58,G$61)*$F36","v":17309.101507067797},{"$f":"CHOOSE($E36,H$58,H$61)*$F36","v":535712.8984929322}]
[]
[{"$f":"A36+1","v":15},null,"Other Transportation (DEU Exhibit 1.4, p 1, ln 26)",null,2,{"$f":"'Ut 1.4 p1'!M59","v":2854069},{"$f":"CHOOSE($E38,G$58,G$61)*$F38","v":89329.845881674642},{"$f":"CHOOSE($E38,H$58,H$61)*$F38","v":2764739.1541183256}]
[]
[{"$f":"A38+1","v":16},null,"Peak Hour Service (DEU Exhibit 1.4, p 1, ln 29)",null,1,{"$f":"'Ut 1.4 p1'!L65+'Ut 1.4 p1'!L66","v":3205825},{"$f":"CHOOSE($E40,G$58,G$61)*$F40","v":99196.578140528291},{"$f":"CHOOSE($E40,H$58,H$61)*$F40","v":3106628.4218594721}]
[]
[{"$f":"A40+1","v":17},null,"Storage (DEU Exhibit 1.4, p 2, ln 5)","- Demand",1,{"$f":"'Ut 1.4 p2'!J20","v":14025058},{"$f":"CHOOSE($E42,G$58,G$61)*$F42","v":433971.83621140936},{"$f":"CHOOSE($E42,H$58,H$61)*$F42","v":13591086.163788591}]
[{"$f":"A42+1","v":18},null,"Storage (DEU Exhibit 1.4, p 2, ln 12)","- Commodity",2,{"$f":"'Ut 1.4 p2'!J29","v":473290},{"$f":"CHOOSE($E43,G$58,G$61)*$F43","v":14813.560133738109},{"$f":"CHOOSE($E43,H$58,H$61)*$F43","v":458476.43986626191}]
[]
[{"$f":"A43+1","v":19},null,"LNG Electricity Costs (DEU Exhibit 1.4, p 2, ln 14)",null,"UT",{"$f":"'Ut 1.4 p2'!K34","v":2025096},0,{"$f":"F45","v":2025096}]
[]
[]
[{"$f":"A45+1","v":20},null,"TOTAL SNG",null,null,{"$f":"SUM(F35:F45)","v":91380261},{"$f":"SUM(G35:G45)","v":2766265.0253925379},{"$f":"SUM(H35:H45)","v":88613995.974607468}]
[]
[]
[{"$f":"A48+1","v":21},null,"TOTAL GAS  COST",null,null,{"$f":"F32+F48","v":737725230.32700145},{"$f":"G32+G48","v":22955351.858737573},{"$f":"H32+H48","v":714769878.46826386}]
[]
[]
[]
["1/",null,"Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(G57:H57)","v":1241686},{"$f":"'Other Inputs'!$E$146","v":38421},{"$f":"'Other Inputs'!$E$145","v":1203265}]
[null,null,null,null," Percent-",{"$f":"G58+H58","v":1},{"$f":"G57/F57","v":3.0942605457418382E-2},{"$f":"H57/F57","v":0.96905739454258166}]
[]
[null,null,"#2  Commodity Sales - All",null," Dth-",{"$f":"G60+H60","v":118910311},{"$f":"'Ut 1.5 p1'!H22","v":3721788},{"$f":"'Ut 1.5 p1'!H21","v":115188523}]
[null,null,null,null," Percent-",{"$f":"G61+H61","v":1},{"$f":"G60/F60","v":3.1299119215994653E-2},{"$f":"H60/F60","v":0.9687008807840054}]
[]
[null,null,"#UT  Utah Only",null,null,{"$f":"G63+H63","v":1},0,1]

{"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. 22-057-08"}]
[null,null,null,null,null,null,null,"                     DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 1 of 6"]
[]
[]
[]
[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,{"$f":"+'Royalty Detail'!F1378","v":40252653},null,{"$f":"+'Royalty Detail'!I1378","v":34605029.517694861}]
[]
[{"$f":"A16+1","v":2},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1380","v":840043.97161974758},null,{"$f":"G16/E16*E18","v":722182.12384815945}]
[]
[]
[{"$f":"A18+1","v":3},null,"Total Wexpro I Test-Year Royalties",null,null,null,{"$f":"G16+G18","v":35327211.641543023}]
[]
[{"$f":"A21+1","v":4},null,"Wexpro I Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S119","v":160237976.35915723}]
[]
[]
[{"$f":"A23+1","v":5},null,"Total Wexpro I Company Production (IRP Forecast)",null,{"$f":"+'Monthly Inputs'!S7","v":41092696.971619748},null,{"$f":"G21+G23","v":195565188.00070027}]
[]
[]
[]
[null,"WEXPRO II"]
[{"$f":"A26+1","v":6},null,"Royalties Based on Historical Production",null,{"$f":"+'Royalty Detail'!F1631","v":10711991},null,{"$f":"+'Royalty Detail'!I1631","v":9229637.2471949235}]
[]
[{"$f":"A31+1","v":7},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1633","v":4258187},null,{"$f":"G31/E31*E33","v":3668927.7782926825}]
[]
[]
[{"$f":"A33+1","v":8},null,"Total Wexpro II Test-Year Royalties",null,null,null,{"$f":"G31+G33","v":12898565.025487605}]
[]
[{"$f":"A36+1","v":9},null,"Wexpro II Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S121","v":46263000.922737412}]
[]
[]
[{"$f":"A38+1","v":10},null,"Total Wexpro II Company Production (IRP Forecast)",null,{"$f":"'Monthly Inputs'!S13","v":14970178},null,{"$f":"G36+G38","v":59161565.948225021}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A41+1","v":11},null,"Total Wexpro Test-Year Royalties",null,null,null,{"$f":"G36+G21","v":48225776.667030632}]
[]
[{"$f":"A46+1","v":12},null,"Total Wexpro Operator Service Fee",null,null,null,{"$f":"G38+G23","v":206500977.28189465}]
[]
[]
[{"$f":"A48+1","v":13},null,"Total Wexpro Company Production",null,{"$f":"E41+E26","v":56062874.971619748},null,{"$f":"G46+G48","v":254726753.94892529}]

{"sheet":"Ut 1.2 p2","index":24,"n_rows":59,"n_cols":11,"rows_kept":59,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,null," TEST-YEAR OTHER REVENUES  1/"]
[]
[null,"COMMODITY"]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!P2","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2023-07-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F206","v":2639591.095033376}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F207","v":8865739.326460246}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F208","v":1006221.0348194034}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F212","v":-137770.25456422532}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":868450.78025517811}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F209","v":13932949.286929322}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F210","v":2739902.660095328}]
[]
[null,{"$f":"B25+1","v":8},null,null,"3rd Party & Liquids Credits from MLPX Acquisition",null,null,{"$f":"'Other Inputs'!F211","v":3680273.83}]
[]
[null,9,null,null,"EDIT Amortization",null,null,{"$f":"'Other Inputs'!F213","v":4770564}]
[]
[null,null,null,null,null,null,null," "]
[null,10,null,null,"Total Wexpro I",null,null,{"$f":"SUM(H15:H30)","v":37497470.978773445}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B32+1","v":11},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E229","v":0}]
[]
[null,{"$f":"B35+1","v":12},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E230","v":2497628.5246888674}]
[]
[null,{"$f":"B37+1","v":13},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E231","v":1963140.1279334738}]
[null,{"$f":"B39+1","v":14},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E234","v":-218061.83147453028}]
[null,{"$f":"B40+1","v":15},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F39+F40","v":1745078.2964589435}]
[]
[null,{"$f":"B41+1","v":16},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!E232","v":0}]
[]
[null,{"$f":"B43+1","v":17},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E233","v":843335.03749054833}]
[]
[null,18,null,null,"EDIT Amortization",null,null,{"$f":"'Other Inputs'!F235","v":96228}]
[]
[null,null,null,null,null,null,null," "]
[null,19,null,null,"Total Wexpro II",null,null,{"$f":"SUM(H35:H48)","v":5182269.8586383592}]
[]
[null,{"$f":"1+B50","v":20},null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E241","v":0}]
[]
[]
[null,{"$f":"B52+1","v":21},null,null,"Grand Total (Line 10 + Line 19 + Line 20)",null,null,{"$f":"H32+H50+H52","v":42679740.837411806}]
[]
[]
[]
[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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[]
[null,"SUMMARY OF WEXPRO TEST-YEAR GAS COSTS AND REVENUES CREDITS"]
[]
[null,"COMMODITY"]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D199","v":195565188.00070027}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.2 p2'!H32","v":-37497470.978773445}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":158067717.02192682},{"$f":"F25","v":40277006.936733097},{"$f":"E17/F25","v":3.924514978737589}]
[]
[{"$f":"A17+1","v":4},null,"Gathering Demand",null,{"$f":"'Other Inputs'!E188","v":2887809.0985731888}]
[{"$f":"A19+1","v":5},null,"Gathering Commodity",null,{"$f":"'Other Inputs'!D188","v":1925206.0657154594}]
[{"$f":"A20+1","v":6},null,"Gathering Other Charges",null,{"$f":"ROUND('Other Inputs'!D180,0)","v":1249706}]
[{"$f":"A21+1","v":7},null,null,"Gathering",{"$f":"SUM(E19:E21)","v":6062721.1642886484}]
[]
[]
[{"$f":"A22+1","v":8},"Total Wexpro I Cost of Production",null,null,{"$f":"E17+E22","v":164130438.18621546},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E274)","v":40277006.936733097},{"$f":"E25/F25","v":4.0750405918699633}]
[]
[null,"WEXPRO II"]
[{"$f":"A25+1","v":9},null,"Wexpro II Production  4/",null,{"$f":"'Other Inputs'!D222","v":59161565.948225021}]
[{"$f":"A28+1","v":10},null,"Wexpro II Revenue Sharing Credits  5/",null,{"$f":"-'Ut 1.2 p2'!H50","v":-5182269.8586383592}]
[{"$f":"A29+1","v":11},null,null,"Net Cost of Wexpro II Production",{"$f":"E28+E29","v":53979296.08958666},{"$f":"F35","v":14673019.966699999},{"$f":"E30/F35","v":3.6788129650263639}]
[]
[{"$f":"A30+1","v":12},null,null,"Gathering",{"$f":"'Other Inputs'!D191","v":65280.695800000001}]
[]
[]
[{"$f":"A32+1","v":13},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E30:E32)","v":54044576.785386659},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E274)","v":14673019.966699999},{"$f":"E35/F35","v":3.6832619943296803}]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A35+1","v":14},null,"Total Wexpro Production",null,{"$f":"E15+E28","v":254726753.94892529}]
[{"$f":"A38+1","v":15},null,"Total Wexpro Revenue Sharing Credits",null,{"$f":"E16+E29","v":-42679740.837411806}]
[{"$f":"A39+1","v":16},null,null,"Net Cost of Total Wexpro Production",{"$f":"E38+E39","v":212047013.1115135},{"$f":"F25+F35","v":54950026.903433099},{"$f":"E40/F45","v":3.8589064475647326}]
[]
[{"$f":"A40+1","v":17},null,null,"Total Wexpro Gathering ",{"$f":"E22+E32","v":6128001.8600886483}]
[]
[]
[{"$f":"A42+1","v":18},"Total Wexpro Cost of Production",null,null,{"$f":"SUM(E40:E42)","v":218175014.97160214},{"$f":"F25+F35","v":54950026.903433099},{"$f":"E45/F45","v":3.970425990054816}]
[]
[{"$f":"A45+1","v":19},"Sales of Cost-of-Service Gas 6/",null,null,{"$f":"-'Other Inputs'!E241","v":0},{"$f":"'Other Inputs'!F241","v":0},{"$f":"'Other Inputs'!G241","v":0}]
[]
[]
[{"$f":"A47+1","v":20},"Total Cost-of-Service Production",null,null,{"$f":"E25+E35+E47","v":218175014.97160211},{"$f":"F25+F35","v":54950026.903433099},{"$f":"E50/F50","v":3.9704259900548156}]
[]
[]
[]
["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 10."]
["4/","DEU Exhibit 1.2, Page 1, Line 10."]
["5/","DEU Exhibit 1.2, Page 2, Line 19."]
["6/","DEU Exhibit 1.2, Page 2, Line 20."]

{"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 4 of 6"]
[]
[]
[]
["     TEST-YEAR PURCHASED GAS COSTS"]
[]
[null,"COMMODITY"]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Total Cost","Dth","per Dth"]
[null," "]
[null,1,"Current Contracts",null,{"$f":"ROUND(Calculations!$P$196+Calculations!$P$199-E17-E16,0)","v":214461996}]
[null,2,"Hedging Contracts",null,{"$f":"'Monthly Inputs'!S106","v":0}]
[null,3,"Stabilization Costs",null,{"$f":"'Monthly Inputs'!S103","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"E15+E16+E17","v":214461996},{"$f":"Calculations!$P$195+Calculations!$P$198","v":26509000},{"$f":"E18/F18","v":8.0901579086348026}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"ROUND(Calculations!P193,0)","v":197418935},{"$f":"Calculations!$P$192","v":37938502},{"$f":"E20/F20","v":5.2036565650378082}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,{"$f":"ROUND(Calculations!P202,0)","v":8866882},{"$f":"Calculations!P201","v":1992635.9999999991},{"$f":"E22/F22","v":4.4498252565947842}]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":420747813},{"$f":"F18+F20+F22","v":66440138},{"$f":"E25/F25","v":6.3327353865520264}]

{"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 5 of 6"]
[]
[]
[]
[null,"TEST-YEAR STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"STORAGE GAS  1/"]
[]
[null,1,"    Withdrawals",null,{"$f":"G17*I17","v":63344346.734508313},null,{"$f":"'Monthly Inputs'!S39","v":14360924},null,{"$f":"'Ut Storage'!L27","v":4.4108823871297078}]
[null,2,"    Injections",null,{"$f":"G18*I18","v":-59911856.65678066},null,{"$f":"-'Monthly Inputs'!S30","v":-14360926},null,{"$f":"'Ut Storage'!K27","v":4.1718658432458087}]
[]
[]
[null,{"$f":"B18+1","v":3},"Storage Adjustment",null,{"$f":"E17+E18","v":3432490.0777276531}]
[]
[]
[null,"WORKING GAS CHARGES"]
[]
[null,null,null,"Month","Amount",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B21+1","v":4},null,{"$f":"+'Rate Base'!D4","v":"2021-04-30"},{"$f":"+'Rate Base'!D11","v":11574315.839999974}]
[null,{"$f":"B28+1","v":5},null,{"$f":"+'Rate Base'!E4","v":"2021-05-31"},{"$f":"+'Rate Base'!E11","v":17495294.929999974}]
[null,6,null,{"$f":"+'Rate Base'!F4","v":"2021-06-30"},{"$f":"+'Rate Base'!F11","v":23415459.209999971}]
[null,7,null,{"$f":"+'Rate Base'!G4","v":"2021-07-31"},{"$f":"+'Rate Base'!G11","v":30738132.549999971}]
[null,8,null,{"$f":"+'Rate Base'!H4","v":"2021-08-31"},{"$f":"+'Rate Base'!H11","v":35307557.589999974}]
[null,9,null,{"$f":"+'Rate Base'!I4","v":"2021-09-30"},{"$f":"+'Rate Base'!I11","v":37462513.809999973}]
[null,10,null,{"$f":"+'Rate Base'!J4","v":"2021-10-31"},{"$f":"+'Rate Base'!J11","v":49638760.35999997}]
[null,11,null,{"$f":"+'Rate Base'!K4","v":"2021-11-30"},{"$f":"+'Rate Base'!K11","v":48688525.369999968}]
[null,12,null,{"$f":"+'Rate Base'!L4","v":"2021-12-31"},{"$f":"+'Rate Base'!L11","v":44932895.699999966}]
[null,13,null,{"$f":"+'Rate Base'!M4","v":"2022-01-31"},{"$f":"+'Rate Base'!M11","v":32520297.099999968}]
[null,14,null,{"$f":"+'Rate Base'!N4","v":"2022-02-28"},{"$f":"+'Rate Base'!N11","v":24327140.389999963}]
[null,15,null,{"$f":"+'Rate Base'!O4","v":"2022-03-31"},{"$f":"+'Rate Base'!O11","v":13377221.649999963}]
[null,{"$f":"B39+1","v":16},null,{"$f":"+'Rate Base'!P4","v":"2022-04-30"},{"$f":"+'Rate Base'!P11","v":4611532.5099999625}]
[]
[]
[null,{"$f":"B40+1","v":17},"12-Month Average   2/",null,{"$f":"(SUM(E29:E39)+E28/2+E40/2)/12","v":30499726.90291664},"x ",{"$f":"'Other Inputs'!E269","v":8.8999999999999996E-2},"  =",{"$f":"E43*G43","v":2714475.694359581}]
[]
[]
[]
[]
[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 1.2 p6","index":28,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[7,1,7,9],[10,2,10,3]]}
[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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[]
[null,"TEST-YEAR LNG PURCHASED GAS, STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"LNG PURCHASED GAS"]
[]
[null,{"$f":"B13+1","v":1},"Total Gas Purchased",null,{"$f":"'LNG Storage'!M16","v":6669592.7681510746},null,{"$f":"'Monthly Inputs'!S42","v":1233000},null,{"$f":"E17/G17","v":5.4092398768459651}]
[]
[]
[null,"LNG STORAGE  1/"]
[]
[null,{"$f":"B17+1","v":2},"    Withdrawals",null,{"$f":"G22*I22","v":1000438.9152226612},null,{"$f":"'Monthly Inputs'!S43","v":184950},null,{"$f":"'LNG Storage'!L27","v":5.4092398768459651}]
[null,{"$f":"B22+1","v":3},"    Injections",null,{"$f":"G23*I23","v":-6669592.7681510746},null,{"$f":"-'Monthly Inputs'!S42","v":-1233000},null,{"$f":"'LNG Storage'!K27","v":5.4092398768459651}]
[]
[]
[null,{"$f":"B23+1","v":4},"Storage Adjustment",null,{"$f":"E22+E23","v":-5669153.8529284131}]
[]
[]
[null,"WORKING LNG CHARGES"]
[]
[null,null,null,"Month","Amount 2/",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B26+1","v":5},null,"Apr-22",{"$f":"+'Rate Base'!D12","v":0}]
[null,{"$f":"B33+1","v":6},null,"May-22",{"$f":"+'Rate Base'!E12","v":0}]
[null,7,null,"Jun-22",{"$f":"+'Rate Base'!F12","v":0}]
[null,8,null,"Jul-22",{"$f":"+'Rate Base'!G12","v":0}]
[null,9,null,"Aug-22",{"$f":"+'Rate Base'!H12","v":0}]
[null,10,null,"Sep-22",{"$f":"+'Rate Base'!I12","v":1169335.1422712218}]
[null,11,null,"Oct-22",{"$f":"+'Rate Base'!J12","v":2475708.5343198073}]
[null,{"$f":"B39+1","v":12},null,"Nov-22",{"$f":"+'Rate Base'!K12","v":3869809.9691696735}]
[null,13,null,"Dec-22",{"$f":"+'Rate Base'!L12","v":5684498.4673492145}]
[null,14,null,"Jan-23",{"$f":"+'Rate Base'!M12","v":6669592.7681510746}]
[null,15,null,"Feb-23",{"$f":"+'Rate Base'!N12","v":6669592.7681510746}]
[null,16,null,"Mar-23",{"$f":"+'Rate Base'!O12","v":6669592.7681510746}]
[null,17,null,"Apr-23",{"$f":"+'Rate Base'!P12","v":7670031.6833737362}]
[]
[]
[null,{"$f":"B45+1","v":18},"12-Month Average   3/",null,{"$f":"(SUM(E34:E44)+E33/2+E45/2)/12","v":3086928.8549375008},"x ",{"$f":"'Other Inputs'!E269","v":8.8999999999999996E-2},"  =",{"$f":"E48*G48","v":274736.66808943753}]
[]
[]
[]
[]
[null,"1/","Dominion Energy planned volumes."]
[null,"2/","Estimated monthly balance. When history established, balance updated for historical actuals."]
[null,"3/","(1/2 of Line 5 + sum of Lines 6-16 + 1/2 of Line 17) / 12"]

{"sheet":"Ut 1.3 Redacted","index":29,"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. 22-057-08"},"Dominion Energy Utah"]

{"sheet":"Ut 1.4 p1","index":30,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[null," TEST-YEAR TRANSPORTATION CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"MountainWest Pipeline (MWP) Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$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":-1248803}]
[{"$f":"A21+1","v":6},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L21)","v":63129797}]
[]
[null,"MountainWest Overthrust Pipeline (MWOP) 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":68243901}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A36+1","v":16},"Total ACA",null,null,null,{"$f":"Calculations!$P$183","v":134118089.79148},null,null,"x",{"$f":"'Other Inputs'!F45","v":1.1999999999999999E-3},"=",{"$f":"ROUND(F41*J41,0)","v":160942}]
[]
[{"$f":"A41+1","v":17},"MountainWest Pipeline Commodity",null,null,null,{"$f":"'Ut 1.4 p1'!F41-(D48*F48*H48)-(D49*F49*H49)-(D50*F50*H50)-(D51*F51*H51)-(D52*F52*H52)-F45","v":109552875.16353011},null,null,"x",{"$f":"'Other Inputs'!F44","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F43*J43,0)","v":292506}]
[]
[{"$f":"A43+1","v":18},"MountainWest Overthrust Pipeline 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,{"$f":"'Other Inputs'!C73","v":0.71852279922878848},"x",{"$f":"'Other Inputs'!D73","v":34885}," x",{"$f":"'Other Inputs'!E73","v":365},"x",{"$f":"'Other Inputs'!F73","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D48*F48*H48*J48,0)","v":40255}]
[{"$f":"A48+1","v":20},"November - March",null,{"$f":"'Other Inputs'!C74","v":0.71852279922878848},"x",{"$f":"'Other Inputs'!D74","v":50000}," x",{"$f":"'Other Inputs'!E74","v":151},"x",{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D49*F49*H49*J49,0)","v":23869}]
[{"$f":"A49+1","v":21},"November & March",null,{"$f":"'Other Inputs'!C78","v":0.71852279922878848},"x",{"$f":"'Other Inputs'!D78","v":6000}," x",{"$f":"'Other Inputs'!E78","v":61},"x",{"$f":"'Other Inputs'!F78","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D50*F50*H50*J50,0)","v":1157}]
[{"$f":"A50+1","v":22},"December - February",null,{"$f":"'Other Inputs'!C77","v":0.71852279922878848},"x",{"$f":"'Other Inputs'!D77","v":56925}," x",{"$f":"'Other Inputs'!E77","v":90},"x",{"$f":"'Other Inputs'!F77","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D51*F51*H51*J51,0)","v":16197}]
[{"$f":"A51+1","v":23},"November - March",null,{"$f":"'Other Inputs'!C78","v":0.71852279922878848},"x",{"$f":"'Other Inputs'!D80","v":27000}," x",{"$f":"'Other Inputs'!E80","v":151},"x",{"$f":"'Other Inputs'!F80","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D52*F52*H52*J52,0)","v":12889}]
[{"$f":"A52+1","v":24},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L48:L52)","v":94367}]
[]
[{"$f":"A53+1","v":25},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L53+L43+L41+L45","v":553022}]
[]
[]
[null,"OTHER CHARGES"]
[{"$f":"A55+1","v":26},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$182,0)","v":2854069}]
[]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$f":"A59+1","v":27},"Kern River: Mid Nov - Mid Feb",null,null,null,{"$f":"'Other Inputs'!D20","v":28752},"x",{"$f":"'Other Inputs'!E20","v":3},"x ",{"$f":"'Other Inputs'!F20","v":18.0596},"=",{"$f":"ROUND(F65*H65*J65,0)","v":1557749}]
[{"$f":"A65+1","v":28},"MountainWest Pipeline: Mid Nov - Mid Feb",null,null,null,{"$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,{"$f":"SUM(L65:L66)","v":3205825}]
[]
[]
[{"$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":74856817}]

{"sheet":"Ut 1.4 p2","index":31,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[]
[]
[null,"TEST-YEAR STORAGE CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$f":"'Other Inputs'!E167","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'!E168","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'!E169","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'!E170","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":1360923},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":52695}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S33+'Monthly Inputs'!S35+'Monthly Inputs'!S36)","v":1360923},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",52695]
[8,"Spire Injections",null,{"$f":"'Monthly Inputs'!S28","v":0},null,"x ",null,{"$f":"'Other Inputs'!E8","v":0},"=",0]
[9,"Spire Withdrawals",null,{"$f":"'Monthly Inputs'!S37","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'!S34","v":13000001},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",231530]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":473290}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":14498348}]
[]
[null,"LNG Storage Related Charges"]
[14,"Electricity Costs",null,null,null,null,null,null,null,null,{"$f":"Expenses!P24","v":2025096}]
[]
[]
[]
[]
["1/","Dominion Energy planned volumes."]

{"sheet":"Ut 1.4 p3","index":32,"n_rows":65,"n_cols":15,"rows_kept":65,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[]
[]
[]
[]
[null,"SUPPLIER NON-GAS COST CLASS ALLOCATION"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)"]
[null,null,"Description","Total UT & WY SNG","Allocation Factor 1/"," UT SNG","COS Factor 2/","GS ","FS","IS","TSF","TBF","NGV","UT SNG Total","Check"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,{"$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$58*$D15","v":57858859.618442185},"Firm Sales",{"$f":"$D$62*$F15","v":56298255.008050874},{"$f":"$E$62*$F15","v":1424720.0375156861},{"$f":"$F$62*$F15","v":0},{"$f":"$G$62*$F15","v":0},{"$f":"$H$62*$F15","v":0},{"$f":"$I$62*$F15","v":135884.57287563061},{"$f":"SUM(H15:M15)","v":57858859.618442193},{"$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$58*$D16","v":2474319.4409778318},"Firm Sales",2407580.5810584417,60927.790662021383,0,0,0,5811.0692573687193,2474319.4409778318,0]
[3,null,"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p1'!$L$20","v":2118945},1,{"$f":"'Ut 1.1 p2'!$H$58*$D17","v":2053379.3208790307},"Firm Sales",1997994.3157790585,50562.535839268821,0,0,0,4822.4692607035531,2053379.3208790307,0]
[4,null,"Capacity Release Credits",{"$f":"+'Ut 1.4 p1'!$L$21","v":-1248803},1,{"$f":"'Ut 1.1 p2'!$H$58*$D18","v":-1210161.7814769596},"Firm Sales",-1177520.5564692975,-29799.096457759129,0,0,0,-2842.1285499030787,-1210161.7814769598,0]
[5,null,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!L25","v":166056},1,{"$f":"'Ut 1.1 p2'!$H$58*$D19","v":160917.79470816295},"Firm Sales",156577.42135874566,3962.4494507057166,0,0,0,377.92389871157076,{"$f":"SUM(H19:M19)","v":160917.79470816295},{"$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$58*$D20","v":1337882.5770202773},"Firm Sales",1301796.3884636927,32944.101005342854,0,0,0,3142.087551241701,1337882.5770202773,0]
[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$58*$D21","v":1914433.9335347263},"Firm Sales",1862796.6485507761,47141.136268394621,0,0,0,4496.148715555757,1914433.9335347263,0]
[8,null,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p1'!$L$31","v":1485743},1,{"$f":"'Ut 1.1 p2'!$H$58*$D22","v":1439770.2405398788},"Firm Sales",1400935.8754986683,35452.988956977541,0,0,0,3381.3760842331817,1439770.2405398791,0]
[9,null,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p1'!$L$32","v":106140},1,{"$f":"'Ut 1.1 p2'!$H$58*$D23","v":102855.75185674962},"Firm Sales",100081.46350036893,2532.7262170466875,0,0,0,241.56213933399647,102855.75185674962,0]
[10,null,"ACA (FERC)",{"$f":"+'Ut 1.4 p1'!$L$41","v":160942},2,{"$f":"'Ut 1.1 p2'!$H$61*$D24","v":155904.6571551394},"Firm Sales",151699.50122323376,3839.0056502278649,0,0,0,366.15028167778019,155904.6571551394,0]
[11,null,"DEQPC Commodity",{"$f":"+'Ut 1.4 p1'!$L$43","v":292506},2,{"$f":"'Ut 1.1 p2'!$H$61*$D25","v":283350.81983460626},"Firm Sales",275708.10791964317,6977.2476216621617,0,0,0,665.46429330094543,283350.81983460626,0]
[12,null,"DEOTP Commodity",{"$f":"+'Ut 1.4 p1'!L45","v":5207},2,{"$f":"'Ut 1.1 p2'!$H$61*$D26","v":5044.0254862423162},"Firm Sales",4907.9749404715876,124.2043868023045,0,0,0,11.846158968424659,{"$f":"SUM(H26:M26)","v":5044.0254862423171},{"$f":"N26-F26","v":0}]
[13,null,"Kern River Commodity",{"$f":"+'Ut 1.4 p1'!$L$53","v":94367},2,{"$f":"'Ut 1.1 p2'!$H$61*$D27","v":91413.396016944243},"Firm Sales",88947.737892737146,2250.9689589731265,0,0,0,214.6891652339792,91413.396016944258,0]
[14,null,"Other Transportation Charges",{"$f":"+'Ut 1.4 p1'!$M$59","v":2854069},2,{"$f":"'Ut 1.1 p2'!$H$61*$D28","v":2764739.1541183256},"Firm Sales",2690166.9157627812,68079.103137404731,0,0,0,6493.1352181395805,2764739.1541183256,0]
[15,null,"Total Transportation",{"$f":"SUM(D15:D28)","v":71650992},null,{"$f":"SUM(F15:F28)","v":69432708.949093148},null,{"$f":"SUM(H15:H28)","v":67559927.3835302},1709715.1992127546,0,0,0,163066.36635019671,{"$f":"SUM(N15:N28)","v":69432708.949093163},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$58*$D32","v":1597080.2345681598},"Design Day",{"$f":"$D$61*$F32","v":1280827.5974202072},{"$f":"$E$61*$F32","v":18264.075588407788},{"$f":"$F$61*$F32","v":0},{"$f":"$G$61*$F32","v":232952.19726434691},{"$f":"$H$61*$F32","v":64229.071312664571},{"$f":"$I$61*$F32","v":807.29298253331865},{"$f":"SUM(H32:M32)","v":1597080.2345681598},{"$f":"N32-F32","v":0}]
[17,null,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p1'!L65","v":1557749},1,{"$f":"'Ut 1.1 p2'!$H$58*$D33","v":1509548.187291312},"Design Day",{"$f":"$D$61*$F33","v":1210628.5808747476},{"$f":"$E$61*$F33","v":17263.06643854206},{"$f":"$F$61*$F33","v":0},{"$f":"$G$61*$F33","v":220184.6591639822},{"$f":"$H$61*$F33","v":60708.83357820387},{"$f":"$I$61*$F33","v":763.0472358363902},{"$f":"SUM(H33:M33)","v":1509548.1872913118},{"$f":"N33-F33","v":0}]
[18,null,"Total Peak Hour",{"$f":"SUM(D32:D33)","v":3205825},null,{"$f":"SUM(F32:F33)","v":3106628.4218594721},null,{"$f":"SUM(H32:H33)","v":2491456.1782949548},35527.142026949849,0,453136.85642832913,124937.90489086843,1570.340218369709,3106628.4218594716]
[]
[null,"Storage"]
[19,null,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$16","v":6366793},1,{"$f":"'Ut 1.1 p2'!$H$58*$D37","v":6169787.8361719474},"Firm Sales",{"$f":"$D$62*$F37","v":6003372.538570798},{"$f":"$E$62*$F37","v":151925.22658384521},{"$f":"$F$62*$F37","v":0},{"$f":"$G$62*$F37","v":0},{"$f":"$H$62*$F37","v":0},{"$f":"$I$62*$F37","v":14490.07101730463},{"$f":"SUM(H37:M37)","v":6169787.8361719474},{"$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$58*$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$58*$D39","v":3710539.1757940417},"Firm Sales",3610456.2397844279,91368.539729318727,0,0,0,8714.3962802950809,3710539.1757940417,0]
[22,null,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p2'!$J$19","v":3829246},1,{"$f":"'Ut 1.1 p2'!$H$58*$D40","v":3710759.1518226028},"Firm Sales",3610670.2824847726,91373.956432270206,0,0,0,8714.912905560097,3710759.1518226028,0]
[23,null,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$23","v":52695},2,{"$f":"'Ut 1.1 p2'!$H$61*$D41","v":51045.692912913168},"Firm Sales",49668.857209170405,1256.9522109751174,0,0,0,119.8834927676469,51045.692912913168,0]
[24,null,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$24","v":52695},2,{"$f":"'Ut 1.1 p2'!$H$61*$D42","v":51045.692912913168},"Firm Sales",49668.857209170405,1256.9522109751174,0,0,0,119.8834927676469,51045.692912913168,0]
[25,null,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$25","v":0},2,{"$f":"'Ut 1.1 p2'!$H$61*$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$61*$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$61*$D45","v":132101.73911251483},"Firm Sales",128538.61006954301,3252.8811653985531,0,0,0,310.24787757328033,132101.73911251483,0]
[28,null,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$28","v":231530},2,{"$f":"'Ut 1.1 p2'!$H$61*$D46","v":224283.31492792076},"Firm Sales",218233.80794457204,5522.7658299092682,0,0,0,526.74115343947778,224283.31492792079,0]
[29,null,"Total Storage",{"$f":"SUM(D37:D46)","v":14498348},null,{"$f":"SUM(F37:F46)","v":14049562.603654856},null,{"$f":"SUM(H37:H46)","v":13670609.193272455},345957.27416269219,0,0,0,32996.136219707856,14049562.603654856,0]
[]
[{"$f":"+A47+1","v":30},"LNG Electricity ",null,{"$f":"+'Ut 1.4 p2'!K34","v":2025096},"UT",{"$f":"+'Ut 1.1 p2'!H45","v":2025096},"GS, FS ",{"$f":"$D$65*$F49","v":1975112.5255374436},{"$f":"$E$65*$F49","v":49983.474462556565},0,0,0,0,{"$f":"SUM(H49:M49)","v":2025096.0000000002},{"$f":"N49-F49","v":0}]
[]
[]
[{"$f":"+A49+1","v":31},null,"Supplier Non-Gas Costs",{"$f":"+D29+D34+D47+D49","v":91380261},null,{"$f":"+F29+F34+F47+F49","v":88613995.974607483},null,{"$f":"+H29+H34+H47+H49","v":85697105.280635059},2141183.0898649534,0,453136.85642832913,124937.90489086843,197632.84278827428,88613995.974607497,{"$f":"N52-F52","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H52/$F$52","v":0.96708318294540896},{"$f":"I52/$F$52","v":2.416303504108441E-2},0,5.1136036857899556E-3,1.4099116456351842E-3,2.2302666820815343E-3,1.0000000000000002]
[]
[]
[]
[null,"1/","Allocations Factors, DEU Exhibit 1.1 page 2, footnote"]
[]
[null,"2/","Cost-of-Service Allocation Factor \nDocket No. 19-057-02","GS","FS","IS","TS"," TBF","NGV","Total"]
[null,null,"210 Design Day",{"$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(D61:I61)","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},{"$f":"SUM(D62:I62)","v":1}]
[]
[null,null,null,"GS","FS","Total"]
[null,"3/","GS & FS Only",{"$f":"D62/($D$62+$E$62)","v":0.97531797284545696},{"$f":"E62/($D$62+$E$62)","v":2.4682027154543075E-2},{"$f":"SUM(D65:E65)","v":1}]

{"sheet":"Ut 1.4 p4","index":33,"n_rows":35,"n_cols":9,"rows_kept":35,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[]
[null,null,"SUPPLIER NON-GAS COST SUMMARY"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,"Description","GS","FS","IS","TS","TBF","NGV","Total"]
[]
[]
[1,"Transportation - Demand",{"$f":"SUM('Ut 1.4 p3'!H15:H23)","v":64348497.145791329},{"$f":"SUM('Ut 1.4 p3'!I15:I23)","v":1628444.6694576843},{"$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},{"$f":"SUM('Ut 1.4 p3'!M15:M23)","v":155315.08123287596},{"$f":"SUM(C13:H13)","v":66132256.896481887}]
[{"$f":"+A13+1","v":2},"Transportation - Commodity",{"$f":"SUM('Ut 1.4 p3'!H24:H27)","v":521263.32197608566},{"$f":"SUM('Ut 1.4 p3'!I24:I27)","v":13191.426617665456},{"$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},{"$f":"SUM('Ut 1.4 p3'!M24:M27)","v":1258.1498991811293},{"$f":"SUM(C14:H14)","v":535712.8984929322}]
[]
[{"$f":"+A14+1","v":3},"Other Transportation",{"$f":"+'Ut 1.4 p3'!H28","v":2690166.9157627812},{"$f":"+'Ut 1.4 p3'!I28","v":68079.103137404731},{"$f":"+'Ut 1.4 p3'!J28","v":0},{"$f":"+'Ut 1.4 p3'!K28","v":0},{"$f":"+'Ut 1.4 p3'!L28","v":0},{"$f":"+'Ut 1.4 p3'!M28","v":6493.1352181395805},{"$f":"SUM(C16:H16)","v":2764739.1541183256}]
[]
[{"$f":"+A16+1","v":4},"Peak Hour Service",{"$f":"SUM('Ut 1.4 p3'!H32:H33)","v":2491456.1782949548},{"$f":"SUM('Ut 1.4 p3'!I32:I33)","v":35527.142026949849},{"$f":"SUM('Ut 1.4 p3'!J32:J33)","v":0},{"$f":"SUM('Ut 1.4 p3'!K32:K33)","v":453136.85642832913},{"$f":"SUM('Ut 1.4 p3'!L32:L33)","v":124937.90489086843},{"$f":"SUM('Ut 1.4 p3'!M32:M33)","v":1570.340218369709},{"$f":"SUM(C18:H19)","v":3106628.4218594716}]
[5,"TBF Adjustment   1/",{"$f":"+C18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":52198.126075144792},{"$f":"+D18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":744.3238435288913},{"$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$19","v":9493.602563512768},{"$f":"+-G18*0.5","v":-62468.952445434217},{"$f":"+H18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":32.899963247769584},{"$f":"SUM(C19:H19)","v":-2.0818902157770935E-12}]
[6,"Total Peak Hour Service",{"$f":"SUM(C18:C19)","v":2543654.3043700997},36271.465870478743,0,462630.45899184188,62468.952445434217,1603.2401816174786,3106628.4218594716]
[]
[7,"Storage - Demand",{"$f":"SUM('Ut 1.4 p3'!H37:H40)","v":13224499.060839999},{"$f":"SUM('Ut 1.4 p3'!I37:I40)","v":334667.72274543415},{"$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},{"$f":"SUM('Ut 1.4 p3'!M37:M40)","v":31919.380203159806},{"$f":"SUM(C22:H22)","v":13591086.163788592}]
[8,"Storage - Commodity",{"$f":"SUM('Ut 1.4 p3'!H41:H46)","v":446110.1324324559},{"$f":"SUM('Ut 1.4 p3'!I41:I46)","v":11289.551417258055},{"$f":"SUM('Ut 1.4 p3'!J41:J46)","v":0},{"$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":1076.7560165480518},{"$f":"SUM(C23:H23)","v":458476.43986626196}]
[9,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!H49","v":1975112.5255374436},{"$f":"+'Ut 1.4 p3'!I49","v":49983.474462556565},{"$f":"+'Ut 1.4 p3'!J49","v":0},{"$f":"+'Ut 1.4 p3'!K49","v":0},{"$f":"+'Ut 1.4 p3'!L49","v":0},{"$f":"+'Ut 1.4 p3'!M49","v":0},{"$f":"SUM(C24:H24)","v":2025096.0000000002}]
[]
[]
[10,"Total SNG",{"$f":"SUM(C13:C14,C16,C20,C22:C24)","v":85749303.406710207},2141927.4137084819,0,462630.45899184188,62468.952445434217,197665.74275152202,{"$f":"SUM(C27:H27)","v":88613995.974607483}]
[]
[]
[{"$f":"+A27+1","v":11},"Percent Allocated to Rate Classes",{"$f":"C27/$I$27","v":0.96767223352936083},2.4171434660527617E-2,0,5.2207380324481648E-3,7.0495582281759211E-4,2.2306379548459087E-3,{"$f":"SUM(C30:H30)","v":1.0000000000000002}]
[]
[]
[]
[]
["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":34,"n_rows":72,"n_cols":10,"rows_kept":72,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 6"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[null,"COMMODITY"]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Commodity Portion of Test-Year Gas Cost  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.1 p2'!H32-J14","v":624880706.91034424}]
[{"$f":"A13+1","v":2},"LNG Costs",null,null,null,null,null,null,null,{"$f":"+'Ut 1.1 p2'!H23+'Ut 1.1 p2'!H26+'Ut 1.1 p2'!H29","v":1275175.5833120991}]
[{"$f":"A14+1","v":3},"191 Account Balance for Commodity Costs  2/",null,null,null,null,null,null,null,{"$f":"D60-D67","v":60582571.460318528}]
[{"$f":"A15+1","v":4},"     Total",null,null,null,null,null,null,null,{"$f":"J13+J15","v":685463278.37066281}]
[]
[null,null,null,null,null,null,null,"Total       "]
[null,"Test-Year Sales:",null,"Firm",null,"+     Interruptible",null,"=    Sales Dth   "]
[]
[{"$f":"A16+1","v":5},"Utah",null,{"$f":"Calculations!P13","v":114917519},null,{"$f":"Calculations!P17","v":271004},null,{"$f":"D21+F21","v":115188523}]
[{"$f":"A21+1","v":6},"Wyoming",null,{"$f":"Calculations!P32","v":3577538},null,{"$f":"Calculations!P36","v":144250},null,{"$f":"D22+F22","v":3721788}]
[{"$f":"A22+1","v":7},"Total Dth",null,null,null,null,null,{"$f":"SUM(H21:H22)","v":118910311}]
[]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (GS, FS)",null,null,null,{"$f":"'Control Panel'!F5","v":"22-057-08"},null,{"$f":"'Control Panel'!F9","v":"21-057-28"},null,"Difference"]
[]
[{"$f":"A23+1","v":8},"Gas Cost (line 1/Total Sales Dth, line 4 + line 2/Total GS & FS Dths 3/)",null,null,null,{"$f":"ROUND((J13)/H21,5)+ROUND(J14/D65,5)","v":5.4359700000000002},null,{"$f":"'Other Inputs'!F119","v":4.6196000000000002},null,{"$f":"F30-H30","v":0.81637000000000004}]
[{"$f":"A30+1","v":9},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H31","v":0.57020000000000004},null,{"$f":"'Other Inputs'!F120","v":0.57020000000000004},null,{"$f":"F31-H31","v":0}]
[{"$f":"A31+1","v":10},"Total Sales Unit Commodity Cost (Lines 8 + 9)",null,null,null,{"$f":"F30+F31","v":6.00617},null,{"$f":"H30+H31","v":5.1898},null,{"$f":"J30+J31","v":0.81637000000000004}]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (IS)",null,null,null,{"$f":"'Control Panel'!F5","v":"22-057-08"},null,{"$f":"'Control Panel'!F9","v":"21-057-28"},null,"Difference"]
[]
[{"$f":"A32+1","v":11},"Gas Cost (line 1/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J13)/H21,5)","v":5.4248500000000002},null,{"$f":"'Other Inputs'!F119","v":4.6196000000000002},null,{"$f":"F37-H37","v":0.80525000000000002}]
[{"$f":"A37+1","v":12},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H38","v":0.57020000000000004},null,{"$f":"'Other Inputs'!F120","v":0.57020000000000004},null,{"$f":"F38-H38","v":0}]
[{"$f":"A38+1","v":13},"Total Sales Unit Commodity Cost (Lines 11 + 12)",null,null,null,{"$f":"F37+F38","v":5.99505},null,{"$f":"H37+H38","v":5.1898},null,{"$f":"J37+J38","v":0.80525000000000002}]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (NGV)",null,null,null,{"$f":"'Control Panel'!F5","v":"22-057-08"},null,{"$f":"'Control Panel'!F9","v":"21-057-28"},null,"Difference"]
[]
[{"$f":"A39+1","v":14},"Gas Cost (line 1/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J13)/H21,5)","v":5.4248500000000002},null,{"$f":"'Other Inputs'!F119","v":4.6196000000000002},null,{"$f":"F44-H44","v":0.80525000000000002}]
[{"$f":"A44+1","v":15},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H45","v":0.57020000000000004},null,{"$f":"'Other Inputs'!F120","v":0.57020000000000004},null,{"$f":"F45-H45","v":0}]
[{"$f":"A45+1","v":16},"RIN Credit 4/",null,null,null,{"$f":"H72","v":-0.33195000000000002},null,{"$f":"'Other Inputs'!F129","v":-0.37839},null,{"$f":"F46-H46","v":4.6439999999999981E-2}]
[{"$f":"A46+1","v":17},"Total Sales Unit Commodity Cost (Lines 14 + 15 + 16)",null,null,null,{"$f":"F44+F45+F46","v":5.6631},{"$f":"G44+G45+G46","v":0},{"$f":"H44+H45+H46","v":4.8114100000000004},{"$f":"I44+I45+I46","v":0},{"$f":"J44+J45+J46","v":0.85169000000000006}]
[]
[]
[]
[]
["1/","DEU Exhibit 1.1, page 2, line 12, column E"]
[]
["2/","Amortization from Docket No. 21-057-28"]
[null,"Commodity amortization will be adjusted in the 2022 fall pass-through."]
["2/","191 Account (April 2022) actual",null,{"$f":"'Other Inputs'!E136","v":51471288}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E137","v":-8938524}]
[null,"191 Account Commodity Portion",null,{"$f":"D56-D57","v":60409812}]
[null,"RIN Proceed 4/",null,{"$f":"D72","v":-96190.370882196847}]
[null,"191 Account Commodity Amortization",null,{"$f":"(D58-D59)","v":60506002.370882198},null,{"$f":"H21","v":115188523},null,{"$f":"ROUND(D60/F60,5)","v":0.52527999999999997}]
[null,"See Application, paragraph 17."]
[]
["3/","GS Dths",{"$f":"'RevRun Fcst'!T21","v":112038555}]
[null,"FS Dths",{"$f":"'RevRun Fcst'!T48","v":2589192}]
[null,"Total GS & FS Dths",null,{"$f":"C63+C64","v":114627747}]
[]
["4/","Prior RIN Proceeds, Docket No. 21-057-28",null,{"$f":"'SDR#5'!G10","v":-76569.089436326874}]
[null,"Expected amortized Balance",null,{"$f":"'SDR#5'!G20-'SDR#5'!G30","v":49105.278554130004}]
[null,"Amount remaining to be amortized",null,{"$f":"SUM(D67:D68)","v":-27463.810882196871}]
[]
[null,"New RIN Proceeds",null,{"$f":"-'SDR#5'!G47","v":-68726.559999999983}]
[null,"Total RIN Proceeds",null,{"$f":"SUM(D69:D71)","v":-96190.370882196847},null,{"$f":"Calculations!$P$12","v":289772},null,{"$f":"ROUND(D72/F72,5)","v":-0.33195000000000002}]

{"sheet":"Ut 1.5 p2","index":35,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[null,"SNG"]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.1 p2'!H48","v":88613995.974607468}]
[null,{"$f":"B15+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"E44","v":3222746}]
[null,{"$f":"1+B16","v":3},"SNG Total Costs Recovered for Test-Year  3/",null,null,{"$f":"SUM(F15:F16)","v":91836741.974607468}]
[null,null,null,null,null," "]
[]
[null,4,"Supplier Non-Gas Base Cost at Current Rates",null,null,{"$f":"F22-F21","v":86272472.653669983}]
[null,5,"Amortization",null,null,{"$f":"'Other Inputs'!F141","v":5372883}]
[null,6,"SNG Total Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E247-(D30*('Other Inputs'!G96-'Other Inputs'!F248))","v":91645355.653669983}]
[]
[]
[null,{"$f":"1+B22","v":7},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 6)",null,null,{"$f":"F17-F22","v":191386.3209374845}]
[]
[]
[]
[null,null,"Adjustment for SNG contributions from:"]
[null,8,"IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":271004},{"$f":"'Other Inputs'!E48","v":0.17652000000000001},{"$f":"D30*E30","v":47837.626080000002}]
[null,9,"IS SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":271004},{"$f":"'Other Inputs'!F48","v":0.17652000000000001},{"$f":"D31*E31","v":47837.626080000002}]
[]
[]
[]
[null,10,"Percent Change to Amortization",null,null,{"$f":"((F16-F21)/F21)*100","v":-40.018310467583234},"%"]
[null,null,"(ln 2-ln 5)/ln 5"]
[]
[]
[]
[null,"1/","DEU Exhibit 1.1, page 2, line 20, column E."]
[]
[null,"2/","Actual March 2022 SNG Balance",null,{"$f":"'Other Inputs'!D140","v":-10777254}]
[null,null,"Expected March 2022 SNG Balance",null,{"$f":"'Other Inputs'!E140","v":-14000000}]
[null,null,null,null,{"$f":"'Other Inputs'!F140","v":3222746}]
[null,"2/","Spring Pass Through SNG Ammortization From Docket No. 21-057-11",null,{"$f":"'Other Inputs'!F140","v":3222746}]
[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 05/02/22"}]

{"sheet":"Ut 1.5 p3","index":36,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[null,"SUPPLIER NON-GAS RATE CALCULATION"]
[]
[null,"SNG","(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,"GS","FS","IS 1/","TSF","TBF ","NGV","Total"]
[1,"Allocated SNG Costs",{"$f":"+'Ut 1.4 p4'!C27","v":85749303.406710207},{"$f":"+'Ut 1.4 p4'!D27","v":2141927.4137084819},{"$f":"+'Ut 1.4 p4'!E27","v":0},{"$f":"+'Ut 1.4 p4'!F27","v":462630.45899184188},{"$f":"+'Ut 1.4 p4'!G27","v":62468.952445434217},{"$f":"+'Ut 1.4 p4'!H27","v":197665.74275152202},{"$f":"SUM(C11:H11)","v":88613995.974607483}]
[{"$f":"+A11+1","v":2},"IS SNG Revenue",{"$f":"-$E$12*'Ut 1.4 p4'!C30","v":-46954.617381893739},{"$f":"-$E$12*'Ut 1.4 p4'!D30","v":-1172.8769584686881},{"$f":"$E$17*E23","v":48523.266199999998},{"$f":"-$E$12*'Ut 1.4 p4'!F30","v":-253.32726130894653},{"$f":"-$E$12*'Ut 1.4 p4'!G30","v":-34.206759049818054},{"$f":"-$E$12*'Ut 1.4 p4'!H30","v":-108.23783927881161},{"$f":"SUM(C12:H12)","v":-5.4569682106375694E-12}]
[3,"SNG Costs to Recover",{"$f":"+C11+C12","v":85702348.789328307},2140754.5367500135,48523.266199999998,462377.13173053291,62434.745686384398,197557.5049122432,{"$f":"SUM(C13:H13)","v":88613995.974607483}]
[4,"Summer/Winter Differential",{"$f":"'Ut 1.5 p4'!C41","v":0.53003999999999996},{"$f":"'Ut 1.5 p5'!C42","v":0.14899999999999999},0,0,0,0]
[5,"Summer Forecast Throughput 2022-23",{"$f":"SUM('RevRun Fcst'!$H$21:$J$21)+SUM('RevRun Fcst'!$P$21:$S$21)","v":31228294},{"$f":"SUM('RevRun Fcst'!$H$48:$J$48)+SUM('RevRun Fcst'!$P$48:$S$48)","v":1308506},{"$f":"SUM('RevRun Fcst'!$H$102:$J$102)+SUM('RevRun Fcst'!$P$102:$S$102)","v":113370},{"$f":"SUM('RevRun Fcst'!$H$165:$J$165)+SUM('RevRun Fcst'!$P$165:$S$165)","v":28317859},{"$f":"SUM('RevRun Fcst'!$H$129:$J$129)+SUM('RevRun Fcst'!$P$129:$S$129)","v":2410776},{"$f":"SUM('RevRun Fcst'!$H$66:$J$66)+SUM('RevRun Fcst'!$P$66:$S$66)","v":165561}]
[6,"Winter Forecast Throughput 2022-23",{"$f":"SUM('RevRun Fcst'!$K$21:$O$21)","v":80810261},{"$f":"SUM('RevRun Fcst'!$K$48:$O$48)","v":1280686},{"$f":"SUM('RevRun Fcst'!$K$102:$O$102)","v":157634},{"$f":"SUM('RevRun Fcst'!$K$165:$O$165)","v":26267167},{"$f":"SUM('RevRun Fcst'!$K$129:$O$129)","v":695829},{"$f":"SUM('RevRun Fcst'!$K$66:$O$66)","v":124211}]
[7,"Total Forecast Throughput 2022-23",{"$f":"SUM(C15:C16)","v":112038555},2589192,271004,54585026,3106605,289772]
[8,"Forecast Demand Dth",0,0,null,{"$f":"+'Other Inputs'!D312","v":222022},{"$f":"+'Other Inputs'!D313","v":45000},0]
[]
[{"$f":"A18+1","v":9},"Summer Base Rate",{"$f":"ROUND(C21-C14,5)","v":0.38263000000000003},{"$f":"ROUND(D21-D14,5)","v":0.75309999999999999},0,0,0,0]
[{"$f":"A20+1","v":10},"Winter Base Rate",{"$f":"ROUND((C13+C14*C15)/C17,5)","v":0.91266999999999998},{"$f":"ROUND((D13+D14*D15)/D17,5)","v":0.90210000000000001},0,0,0,0]
[]
[{"$f":"A21+1","v":11},"Year Round Base Rates",0,0,{"$f":"ROUND(C54,5)","v":0.17904999999999999},0,0,{"$f":"ROUND(H13/H17,5)","v":0.68176999999999999}]
[]
[{"$f":"A23+1","v":12},"Annual Demand Rate",0,0,0,{"$f":"ROUND(F13/F18,5)","v":2.08257},{"$f":"ROUND(G13/G18,5)","v":1.38744},0]
[{"$f":"A25+1","v":13},"Monthly Demand Rate",0,0,0,{"$f":"ROUND(F25/12,5)","v":0.17355000000000001},{"$f":"ROUND(G25/12,5)","v":0.11562},0]
[]
[{"$f":"A26+1","v":14},"Revenue Collected With Rate",{"$f":"C20*C15+C16*C21","v":85701983.040089995},{"$f":"D20*D15+D16*D21","v":2140742.7091999999},{"$f":"+E17*E23","v":48523.266199999998},{"$f":"F25*F18","v":462376.35654000001},{"$f":"G25*G18","v":62434.8},{"$f":"H23*H17","v":197557.85644},{"$f":"SUM(C28:H28)","v":88613618.02846998}]
[]
[{"$f":"+A28+1","v":15},"Amortization of Balance",{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!C30","v":3118561.8199178134},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!D30","v":77898.394366476743},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!E30","v":0},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!F30","v":16825.112611120192},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!G30","v":2271.8935581621035},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!H30","v":7188.7795464278324}]
[{"$f":"+A30+1","v":16},"Summer/Winter Differential",{"$f":"+'Ut 1.5 p4'!C47","v":1.9290000000000002E-2},{"$f":"+'Ut 1.5 p5'!C48","v":5.4200000000000003E-3},0,0,0,0]
[]
[{"$f":"+A31+1","v":17},"Summer Amortization Rate",{"$f":"+C34-C31","v":1.3921385234108144E-2},{"$f":"+D34-D31","v":2.7405104081302867E-2},0,0,0,0]
[{"$f":"+A33+1","v":18},"Winter Amortization Rate",{"$f":"(C30+C31*C15)/C17","v":3.3211385234108146E-2},{"$f":"(D30+D31*D15)/D17","v":3.2825104081302868E-2},0,0,0,0]
[{"$f":"+A34+1","v":19},"Annual Amortization Rate",0,0,0,{"$f":"+F30/F18","v":7.5781285688446151E-2},{"$f":"+G30/G18","v":5.0486523514713409E-2},{"$f":"+H30/H17","v":2.4808399522479166E-2}]
[]
[{"$f":"+A35+1","v":20},"Amortization Collected With Rate",{"$f":"+C15*C33+C16*C34","v":3118561.8199178129},{"$f":"+D15*D33+D16*D34","v":77898.394366476743},0,{"$f":"+F35*F18","v":16825.112611120192},{"$f":"+G35*G18","v":2271.8935581621035},{"$f":"+H35*H17","v":7188.7795464278324},{"$f":"SUM(C37:H37)","v":3222746}]
[]
[{"$f":"+A37+1","v":21},"Summer Total Rate",{"$f":"+C20+C33","v":0.39655138523410816},{"$f":"+D20+D33","v":0.78050510408130291},0,0,0,0]
[{"$f":"+A39+1","v":22},"Winter Total Rate",{"$f":"+C21+C34","v":0.94588138523410814},{"$f":"+D21+D34","v":0.93492510408130292},0,0,0,0]
[{"$f":"+A40+1","v":23},"Annual Total Rate",0,0,{"$f":"+E23","v":0.17904999999999999},{"$f":"+F25+F35","v":2.1583512856884464},{"$f":"+G25+G35","v":1.4379265235147134},{"$f":"+H23+H35","v":0.70657839952247914}]
[{"$f":"+A41+1","v":24},"Monthly Total Rate",0,0,0,{"$f":"ROUND(F41/12,5)","v":0.17985999999999999},{"$f":"ROUND(G41/12,5)","v":0.11983000000000001},0]
[]
[{"$f":"+A42+1","v":25},"Summer Total Collected",{"$f":"+C15*C39","v":12383623.244197989},{"$f":"+D15*D39","v":1021295.6117210094},0,0,0,0]
[{"$f":"+A44+1","v":26},"Winter Total Collected",{"$f":"+C16*C40","v":76436921.615809828},{"$f":"+D16*D40","v":1197345.4918454676},0,0,0,0]
[{"$f":"+A45+1","v":27},"Annual Total Collected",0,0,{"$f":"+E41*E17","v":48523.266199999998},{"$f":"+F41*F18","v":479201.46915112023},{"$f":"+G41*G18","v":64706.6935581621},{"$f":"+H41*H17","v":204746.63598642783}]
[null,null,{"$f":"SUM(C44:C46)","v":88820544.860007823},2218641.1035664771,48523.266199999998,479201.46915112023,64706.6935581621,204746.63598642783,{"$f":"SUM(C47:H47)","v":91836364.028470024}]
[]
[]
[]
["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":37,"n_rows":50,"n_cols":5,"rows_kept":50,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 4 of 6"]
[]
["GENERAL SERVICE SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract ","Allocated GS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H15","v":56298255.008050874},{"$f":"C10*D50","v":40606349.13619823},{"$f":"C10*$D$49","v":15691905.87185264}]
[{"$f":"A10+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H16","v":2407580.5810584417},{"$f":"C11","v":2407580.5810584417},0]
[{"$f":"A11+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!H17","v":1997994.3157790585},{"$f":"C12*D50","v":1441097.1485184019},{"$f":"C12*$D$49","v":556897.1672606566}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!H18","v":-1177520.5564692975},{"$f":"C13*$D$50","v":-849312.48444920743},{"$f":"C13*$D$49","v":-328208.07202009007}]
[5,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H19","v":156577.42135874566},{"$f":"C14*$D$50","v":112934.89358825819},{"$f":"C14*$D$49","v":43642.527770487482}]
[6,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H20","v":1301796.3884636927},{"$f":"C15*$D$50","v":938949.14942992968},{"$f":"C15*$D$49","v":362847.23903376301}]
[7,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H21","v":1862796.6485507761},{"$f":"C16","v":1862796.6485507761},0]
[8,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!H22","v":1400935.8754986683},{"$f":"C17","v":1400935.8754986683},0]
[9,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!H23","v":100081.46350036893},{"$f":"C18","v":100081.46350036893},0]
[10,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!H24","v":151699.50122323376},{"$f":"C19*$D$50","v":109416.58688314339},{"$f":"C19*$D$49","v":42282.91434009037}]
[11,"QPC Commodity",{"$f":"+'Ut 1.4 p3'!H25","v":275708.10791964317},{"$f":"C20*$D$50","v":198860.50976650431},{"$f":"C20*$D$49","v":76847.598153138839}]
[12,"DEOTP Commodity",{"$f":"+'Ut 1.4 p3'!H26","v":4907.9749404715876},{"$f":"C21*$D$50","v":3539.9843912746683},{"$f":"C21*$D$49","v":1367.9905491969191}]
[13,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!H27","v":88947.737892737146},{"$f":"C22*$D$50","v":64155.50356278407},{"$f":"C22*$D$49","v":24792.234329953077}]
[14,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!H28","v":2690166.9157627812},{"$f":"C23*$D$50","v":1940341.7921299981},{"$f":"C23*$D$49","v":749825.12363278307}]
[15,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H32","v":1280827.5974202072},{"$f":"C24","v":1280827.5974202072},0]
[16,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H33","v":1210628.5808747476},{"$f":"C25","v":1210628.5808747476},0]
[17,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!H37","v":6003372.538570798},{"$f":"C26*$D$50","v":4330063.8938277876},{"$f":"C26*$D$49","v":1673308.6447430102}]
[18,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!H38","v":0},0,0]
[19,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!H39","v":3610456.2397844279},2604120.6178181986,1006335.6219662295]
[20,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!H40","v":3610670.2824847726},2604275.0008025202,1006395.2816822524]
[21,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H41","v":49668.857209170405},35824.750815866842,13844.106393303562]
[22,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H42","v":49668.857209170405},35824.750815866842,13844.106393303562]
[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",{"$f":"+'Ut 1.4 p3'!H45","v":128538.61006954301},92711.287005593738,35827.323063949276]
[{"$f":"A34+1","v":26},"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H46","v":218233.80794457204},157405.91244705665,60827.895497515397]
[27,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!H49","v":1975112.5255374436},{"$f":"+(SUM(Expenses!J24:N24)*'Ut 1.4 p3'!D65)","v":1575427.0349549605},{"$f":"+SUM(Expenses!H24,Expenses!I24,Expenses!O24)*'Ut 1.4 p3'!D65","v":399685.49058248312}]
[{"$f":"+A36+1","v":28},"Utah SNG Costs",{"$f":"SUM(C10:C36)","v":85697105.280635044},{"$f":"SUM(D10:D36)","v":64264836.215410382},21432269.06522467]
[]
[{"$f":"A37+1","v":29},"Winter SNG - Summer SNG",{"$f":"D37-E37","v":42832567.150185712}]
[{"$f":"A39+1","v":30},"Winter Dth",{"$f":"C50","v":80810261}]
[{"$f":"A40+1","v":31},"Seasonal Cost Differential ",{"$f":"ROUND(C39/C40,5)","v":0.53003999999999996}]
[]
[{"$f":"+A41+1","v":32},"SNG Amortization",{"$f":"+'Ut 1.5 p3'!C30","v":3118561.8199178134},{"$f":"+C43*D37/C37","v":2338630.50482684},{"$f":"+C43*E37/C37","v":779931.31509097351}]
[]
[{"$f":"+A43+1","v":33},"Winter SNG - Summer SNG Amortization",{"$f":"+D43-E43","v":1558699.1897358666}]
[{"$f":"+A45+1","v":34},"Winter Dth",{"$f":"+C50","v":80810261}]
[{"$f":"+A46+1","v":35},"Seasonal Cost Differential",{"$f":"ROUND(C45/C46,5)","v":1.9290000000000002E-2}]
[]
[{"$f":"+A47+1","v":36},"2022-23 Forecast GS Summer Usage",{"$f":"+'Ut 1.5 p3'!C15","v":31228294},{"$f":"C49/(C49+C50)","v":0.27872810391030123}]
[{"$f":"A49+1","v":37},"2022-23 Forecast GS Winter Usage",{"$f":"+'Ut 1.5 p3'!C16","v":80810261},{"$f":"C50/(C50+C49)","v":0.72127189608969877}]

{"sheet":"Ut 1.5 p5","index":38,"n_rows":52,"n_cols":5,"rows_kept":52,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 5 of 6"]
[]
[]
["FIRM SALES SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract","Allocated FS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I15","v":1424720.0375156861},{"$f":"C11*D52","v":704705.94917866809},{"$f":"C11*$D$51","v":720014.08833701792}]
[{"$f":"A11+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I16","v":60927.790662021383},{"$f":"C12","v":60927.790662021383},0]
[{"$f":"A12+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!I17","v":50562.535839268821},{"$f":"C13*D52","v":25009.629171513672},{"$f":"C13*$D$51","v":25552.906667755145}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!I18","v":-29799.096457759129},{"$f":"C14*$D$52","v":-14739.457578310805},{"$f":"C14*$D$51","v":-15059.638879448323}]
[5,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I19","v":3962.4494507057166},{"$f":"C15*$D$52","v":1959.9371298947708},{"$f":"C15*$D$51","v":2002.5123208109455}]
[6,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I20","v":32944.101005342854},{"$f":"C16*$D$52","v":16295.063842360289},{"$f":"C16*$D$51","v":16649.037162982564}]
[7,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I21","v":47141.136268394621},{"$f":"C17","v":47141.136268394621},0]
[8,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!I22","v":35452.988956977541},{"$f":"C18","v":35452.988956977541},0]
[9,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!I23","v":2532.7262170466875},{"$f":"C19","v":2532.7262170466875},0]
[10,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!I24","v":3839.0056502278649},{"$f":"C20*$D$52","v":1898.878410781326},{"$f":"C20*$D$51","v":1940.1272394465386}]
[11,"QPC Commodity",{"$f":"+'Ut 1.4 p3'!I25","v":6977.2476216621617},3451.139717562864,3526.1079040992972]
[12,"DEOTP Commodity",{"$f":"+'Ut 1.4 p3'!I26","v":124.2043868023045},{"$f":"C22*$D$52","v":61.434926153138171},{"$f":"C22*$D$51","v":62.769460649166319}]
[13,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!I27","v":2250.9689589731265},1113.3915260789688,1137.5774328941575]
[14,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!I28","v":68079.103137404731},33673.807999032251,34405.295138372472]
[15,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I32","v":18264.075588407788},{"$f":"C25","v":18264.075588407788},0]
[16,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I33","v":17263.06643854206},{"$f":"C26","v":17263.06643854206},0]
[17,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!I37","v":151925.22658384521},75146.420478959612,76778.806104885603]
[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":91368.539729318727},45193.407700851189,46175.132028467538]
[20,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!I40","v":91373.956432270206},45196.08695199831,46177.869480271896]
[21,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I41","v":1256.9522109751174},621.72334043395745,635.22887054115984]
[22,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I42","v":1256.9522109751174},621.72334043395745,635.22887054115984]
[23,"Spire Injections Storage Commodity",{"$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":3252.8811653985531},1608.9650239107843,1643.9161414877688]
[26,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I46","v":5522.7658299092682},2731.7127813013408,2791.0530486079269]
[{"$f":"+A36+1","v":27},"LNG Electricity",{"$f":"+'Ut 1.4 p3'!I49","v":49983.474462556565},{"$f":"+(SUM(Expenses!J24:N24)*'Ut 1.4 p3'!E65)","v":39868.775045039656},{"$f":"+SUM(Expenses!H24,Expenses!I24,Expenses!O24)*'Ut 1.4 p3'!E65","v":10114.699417516911}]
[{"$f":"+A37+1","v":28},"Utah SNG Costs",{"$f":"SUM(C11:C37)","v":2141183.089864953},{"$f":"SUM(D11:D37)","v":1166000.3731180532},975182.71674689976]
[]
[{"$f":"A38+1","v":29},"Winter SNG - Summer SNG",{"$f":"D38-E38","v":190817.65637115343}]
[{"$f":"A40+1","v":30},"Winter Dth",{"$f":"C52","v":1280686}]
[{"$f":"A41+1","v":31},"Seasonal Cost Differential ",{"$f":"ROUND(C40/C41,5)","v":0.14899999999999999}]
[]
[{"$f":"+A42+1","v":32},"SNG Amortization",{"$f":"+'Ut 1.5 p3'!D30","v":77898.394366476743},{"$f":"+C44*D38/C38","v":42420.266312834494},{"$f":"+C44*E38/C38","v":35478.128053642249}]
[]
[{"$f":"+A44+1","v":33},"Winter SNG - Summer SNG Amortization",{"$f":"+D44-E44","v":6942.1382591922447}]
[{"$f":"+A46+1","v":34},"Winter Dth",{"$f":"+C52","v":1280686}]
[{"$f":"+A47+1","v":35},"Seasonal Cost Differential",{"$f":"ROUND(C46/C47,5)","v":5.4200000000000003E-3}]
[]
[]
[{"$f":"+A48+1","v":36},"2022-2023 Forecast FS Summer Usage",{"$f":"+'Ut 1.5 p3'!D15","v":1308506},{"$f":"C51/(C51+C52)","v":0.50537233237241574}]
[{"$f":"+A51+1","v":37},"2022-2023 Forecast FS Winter Usage",{"$f":"+'Ut 1.5 p3'!D16","v":1280686},{"$f":"C52/(C52+C51)","v":0.4946276676275842}]

{"sheet":"Ut 1.5 p6","index":39,"n_rows":60,"n_cols":8,"rows_kept":60,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[null,null,"SUMMARY OF RATES"]
[]
[null,"COMMODITY",null,"(A)","(B)"]
[null,"Class","Description","Current","Proposed"]
[null,"GS, FS"]
[1,null,"Base Gas Cost",{"$f":"+'Other Inputs'!F119","v":4.6196000000000002},{"$f":"+'Ut 1.5 p1'!F30","v":5.4359700000000002}]
[2,null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.57020000000000004},{"$f":"+'Ut 1.5 p1'!F31","v":0.57020000000000004}]
[3,null,"Commodity Rate",{"$f":"+D12+D13","v":5.1898},{"$f":"+E12+E13","v":6.00617}]
[]
[null,"IS"]
[{"$f":"+A14+1","v":4},null,"Base Gas Cost",{"$f":"+'Other Inputs'!F119","v":4.6196000000000002},{"$f":"+'Ut 1.5 p1'!F37","v":5.4248500000000002}]
[{"$f":"+A17+1","v":5},null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.57020000000000004},{"$f":"+'Ut 1.5 p1'!F38","v":0.57020000000000004}]
[{"$f":"+A18+1","v":6},null,"Commodity Rate",{"$f":"+D17+D18","v":5.1898},{"$f":"+E17+E18","v":5.99505}]
[]
[null,"NGV"]
[{"$f":"+A19+1","v":7},null,"Base Gas Cost",{"$f":"+'Other Inputs'!F119","v":4.6196000000000002},{"$f":"+'Ut 1.5 p1'!F37","v":5.4248500000000002}]
[{"$f":"+A22+1","v":8},null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.57020000000000004},{"$f":"+'Ut 1.5 p1'!F31","v":0.57020000000000004}]
[{"$f":"+A23+1","v":9},null,"RIN Credit",{"$f":"+'Other Inputs'!F129","v":-0.37839},{"$f":"'Ut 1.5 p1'!H72","v":-0.33195000000000002}]
[10,null,"Commodity Rate",{"$f":"+D22+D23+D24","v":4.8114100000000004},{"$f":"+E22+E23+E24","v":5.6631}]
[]
[]
[null,"SNG"]
[null,"Class","Description","Current","Proposed"]
[{"$f":"+A25+1","v":11},"GS","Base SNG Summer",{"$f":"+'Other Inputs'!E89","v":0.37469000000000002},{"$f":"ROUND('Ut 1.5 p3'!C20,5)","v":0.38263000000000003}]
[{"$f":"+A30+1","v":12},null,"SNG Amortization",{"$f":"+'Other Inputs'!F89","v":2.3560000000000001E-2},{"$f":"ROUND('Ut 1.5 p3'!C33,5)","v":1.392E-2}]
[{"$f":"+A31+1","v":13},null,"SNG Summer Rate",{"$f":"+D30+D31","v":0.39825000000000005},{"$f":"+E30+E31","v":0.39655000000000001}]
[]
[{"$f":"+A32+1","v":14},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E88","v":0.89083999999999997},{"$f":"ROUND('Ut 1.5 p3'!C21,5)","v":0.91266999999999998}]
[{"$f":"+A34+1","v":15},null,"SNG Amortization",{"$f":"+'Other Inputs'!F88","v":5.6180000000000001E-2},{"$f":"ROUND('Ut 1.5 p3'!C34,5)","v":3.3210000000000003E-2}]
[{"$f":"+A35+1","v":16},null,"SNG Winter Rate",{"$f":"+D34+D35","v":0.94701999999999997},{"$f":"+E34+E35","v":0.94587999999999994}]
[]
[{"$f":"+A36+1","v":17},"FS","Base SNG Summer",{"$f":"+'Other Inputs'!E92","v":0.78020999999999996},{"$f":"ROUND('Ut 1.5 p3'!D20,5)","v":0.75309999999999999}]
[{"$f":"+A38+1","v":18},null,"SNG Amortization",{"$f":"+'Other Inputs'!F92","v":4.2979999999999997E-2},{"$f":"ROUND('Ut 1.5 p3'!D33,5)","v":2.741E-2}]
[{"$f":"+A39+1","v":19},null,"SNG Summer Rate",{"$f":"+D38+D39","v":0.82318999999999998},{"$f":"+E38+E39","v":0.78051000000000004}]
[]
[{"$f":"+A40+1","v":20},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E91","v":0.80291000000000001},{"$f":"ROUND('Ut 1.5 p3'!D21,5)","v":0.90210000000000001}]
[{"$f":"+A42+1","v":21},null,"SNG Amortization",{"$f":"+'Other Inputs'!F91","v":5.3190000000000001E-2},{"$f":"ROUND('Ut 1.5 p3'!D34,5)","v":3.2829999999999998E-2}]
[{"$f":"+A43+1","v":22},null,"SNG Winter Rate",{"$f":"+D42+D43","v":0.85609999999999997},{"$f":"+E42+E43","v":0.93493000000000004}]
[]
[{"$f":"+A44+1","v":23},"IS","SNG Rate",{"$f":"+'Other Inputs'!E96","v":0.17904999999999999},{"$f":"ROUND('Ut 1.5 p3'!E23,5)","v":0.17904999999999999}]
[]
[{"$f":"+A46+1","v":24},"TSF","Base SNG Annual Demand",{"$f":"+'Other Inputs'!G316","v":2.09768},{"$f":"ROUND('Ut 1.5 p3'!F25,5)","v":2.08257}]
[{"$f":"+A48+1","v":25},null,"SNG Amortization",{"$f":"+'Other Inputs'!G317","v":0.11838},{"$f":"ROUND('Ut 1.5 p3'!F35,5)","v":7.578E-2}]
[{"$f":"+A49+1","v":26},null,"SNG Adder Annual",{"$f":"+D48+D49","v":2.2160600000000001},{"$f":"+E48+E49","v":2.15835}]
[{"$f":"+A50+1","v":27},null,"SNG Adder Monthly",{"$f":"+ROUND(D50/12,5)","v":0.18467},{"$f":"+ROUND(E50/12,5)","v":0.17985999999999999}]
[]
[{"$f":"+A51+1","v":28},"TBF","Base SNG Annual Demand",{"$f":"'Other Inputs'!G321","v":1.31352},{"$f":"ROUND('Ut 1.5 p3'!G25,5)","v":1.38744}]
[{"$f":"+A53+1","v":29},null,"SNG Amortization",{"$f":"'Other Inputs'!G322","v":7.3760000000000006E-2},{"$f":"ROUND('Ut 1.5 p3'!G35,5)","v":5.049E-2}]
[{"$f":"+A54+1","v":30},null,"SNG Adder Annual",{"$f":"+D53+D54","v":1.3872800000000001},{"$f":"+E53+E54","v":1.4379299999999999}]
[{"$f":"+A55+1","v":31},null,"SNG Adder Monthly",{"$f":"+ROUND(D55/12,5)","v":0.11561},{"$f":"+ROUND(E55/12,5)","v":0.11983000000000001}]
[]
[{"$f":"+A56+1","v":32},"NGV","Base SNG",{"$f":"+'Other Inputs'!E94","v":0.97443999999999997},{"$f":"ROUND('Ut 1.5 p3'!H23,5)","v":0.68176999999999999}]
[{"$f":"+A58+1","v":33},null,"SNG Amortization",{"$f":"+'Other Inputs'!F94","v":6.2100000000000002E-2},{"$f":"ROUND('Ut 1.5 p3'!H35,5)","v":2.4809999999999999E-2}]
[{"$f":"+A59+1","v":34},null,"SNG Rate",{"$f":"+D58+D59","v":1.03654},{"$f":"+E58+E59","v":0.70657999999999999}]

{"sheet":"Ut 1.6 p1","index":40,"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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"70 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J100","v":"2022-06-01"},null,{"$f":"'Control Panel'!F5","v":"22-057-08"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!K128","v":13},{"$f":"ROUND((+E16*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":126.96},null,{"$f":"ROUND((+E16*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":137.56},null,{"$f":"H16-F16","v":10.600000000000009}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!K129","v":10.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":107.54},null,{"$f":"ROUND((+E17*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":116.43},null,8.89]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!K130","v":8.8000000000000007},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":88.13},null,{"$f":"ROUND((+E18*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":95.3},null,7.1700000000000017]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!K131","v":7.3},{"$f":"ROUND((+E19*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":64.790000000000006},null,{"$f":"ROUND((+E19*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":70.739999999999995},null,5.9499999999999886]
[null,5,null,"May",{"$f":"'Monthly Inputs'!K132","v":3.8},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":36.96},null,{"$f":"ROUND((+E20*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":40.06},null,3.1000000000000014]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!K133","v":2.7},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":28.22},null,{"$f":"ROUND((+E21*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":30.42},null,2.2000000000000028]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!K134","v":1.8},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":21.06},null,{"$f":"ROUND((+E22*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":22.53},null,1.4700000000000024]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!K135","v":1.6},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":19.47},null,{"$f":"ROUND((+E23*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":20.78},null,1.3100000000000023]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!K136","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":21.06},null,{"$f":"ROUND((+E24*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":22.53},null,1.4700000000000024]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!K137","v":2.7},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":28.22},null,{"$f":"ROUND((+E25*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":30.42},null,2.2000000000000028]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!K138","v":5.5},{"$f":"ROUND((+E26*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":57.61},null,{"$f":"ROUND((+E26*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":62.09},null,4.480000000000004]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!K139","v":10.1},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":100.15},null,{"$f":"ROUND((+E27*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":108.38},null,8.2299999999999898]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":70},{"$f":"SUM(F16:F27)","v":700.17},null,{"$f":"SUM(H16:H27)","v":757.24},null,{"$f":"H30-F30","v":57.07000000000005}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":8.15},"%"]

{"sheet":"Ut 1.6 p2","index":41,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8],[6,2,6,9],[7,2,7,9],[10,5,10,6],[10,7,10,8],[11,5,11,6],[11,7,11,8]]}
[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$33","v":"Docket No. 22-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J100","v":"2022-06-01"},null,{"$f":"'Control Panel'!F5","v":"22-057-08"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G128","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":144.53},null,{"$f":"ROUND((+E16*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":156.68},null,{"$f":"H16-F16","v":12.150000000000006}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G129","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":122.34},null,{"$f":"ROUND((+E17*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":132.53},null,10.189999999999998]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G130","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":100.15},null,{"$f":"ROUND((+E18*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":108.38},null,8.2299999999999898]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G131","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":72.739999999999995},null,{"$f":"ROUND((+E19*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":79.510000000000005},null,6.7700000000000102]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G132","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":41.74},null,{"$f":"ROUND((+E20*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":45.32},null,3.5799999999999983]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G133","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":31.4},null,{"$f":"ROUND((+E21*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":33.92},null,2.5200000000000031]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G134","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.65},null,{"$f":"ROUND((+E22*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":24.28},null,1.6300000000000026]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G135","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":21.06},null,{"$f":"ROUND((+E23*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":22.53},null,1.4700000000000024]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G136","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.65},null,{"$f":"ROUND((+E24*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":24.28},null,1.6300000000000026]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G137","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":31.4},null,{"$f":"ROUND((+E25*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":33.92},null,2.5200000000000031]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G138","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":65.010000000000005},null,{"$f":"ROUND((+E26*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":70.14},null,5.1299999999999955]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G139","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":113.09},null,{"$f":"ROUND((+E27*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":122.47},null,9.3799999999999955]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":788.75999999999988},null,{"$f":"SUM(H16:H27)","v":853.95999999999992},null,{"$f":"H30-F30","v":65.200000000000045}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":8.27},"%"]

{"sheet":"Ut 1.7 Tot","index":42,"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":"2022-06-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G128","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":144.53},null,{"$f":"'CET & DSM'!D107","v":{"$error":"#REF!"}},null,{"$f":"H17-F17","v":{"$error":"#REF!"}}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G129","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":122.34},null,{"$f":"'CET & DSM'!D108","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G130","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":100.15},null,{"$f":"'CET & DSM'!D109","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G131","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":72.739999999999995},null,{"$f":"'CET & DSM'!D110","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G132","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":41.74},null,{"$f":"'CET & DSM'!D111","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G133","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":31.4},null,{"$f":"'CET & DSM'!D112","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G134","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.65},null,{"$f":"'CET & DSM'!D113","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G135","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":21.06},null,{"$f":"'CET & DSM'!D114","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G136","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.65},null,{"$f":"'CET & DSM'!D115","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G137","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":31.4},null,{"$f":"'CET & DSM'!D116","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G138","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":65.010000000000005},null,{"$f":"'CET & DSM'!D117","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G139","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":113.09},null,{"$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},{"$f":"SUM(F17:F28)","v":788.75999999999988},null,{"$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":43,"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. 22-057-08"}]
[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: June 1, 2022"]
["To Become Effective August 1, 2022"]

{"sheet":"LEG - PR","index":44,"n_rows":7,"n_cols":1,"rows_kept":7,"cut":false,"hidden":false,"merged":[[6,0,6,11],[1,0,1,11],[2,0,2,11],[5,0,5,11]]}
[]
["LEGISLATIVE TARIFF"]
["SHEETS"]
[]
[]
["PROPOSED TARIFF"]
["SHEETS"]

{"sheet":"Ut 1.6 Source","index":45,"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","2022-06-01"]
["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,"Rural Expansion Rate Adjustment",1.6910000000000001E-2,6.4599999999999996E-3,null,2.3009999999999999E-2,1.256E-2]
[null,"STEP Surcharge",3.46E-3,1.32E-3,null,4.7099999999999998E-3,2.5699999999999998E-3]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E32","v":0.39655000000000001},{"$f":"C13","v":0.39655000000000001},null,{"$f":"+'Ut 1.5 p6'!E36","v":0.94587999999999994},{"$f":"F13","v":0.94587999999999994},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":6.00617},{"$f":"C14","v":6.00617},null,{"$f":"D14","v":6.00617},{"$f":"F14","v":6.00617}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C15)","v":8.7658400000000007},{"$f":"SUM(D6:D15)","v":7.4856499999999997},null,{"$f":"SUM(F6:F15)","v":10.06241},{"$f":"SUM(G6:G15)","v":8.7822300000000002}]
[]
[null,"BSF Category 1",6.75]
[null,"BSF Category 2",18.25]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]
[null,null,{"$f":"2.3704-0.00728","v":2.3631199999999999}]
[]
["UT FS",null,"First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth","First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth"]
[null,"Distribution Non-Gas Cost",1.0381100000000001,0.54066999999999998,1.703E-2,1.56992,1.07247,0.54883000000000004]
[null,"Energy Assistance",1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2]
[null,"Infrastructure Rate Adjustment",3.9239999999999997E-2,2.044E-2,6.4000000000000005E-4,5.935E-2,4.054E-2,2.0750000000000001E-2]
[null,"Rural Expansion Rate Adjustment",8.1399999999999997E-3,4.2399999999999998E-3,1.2999999999999999E-4,1.231E-2,8.4100000000000008E-3,4.3E-3]
[null,"STEP Surcharge",1.6199999999999999E-3,8.4999999999999995E-4,3.0000000000000001E-5,2.4599999999999999E-3,1.6800000000000001E-3,8.5999999999999998E-4]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E40","v":0.78051000000000004},{"$f":"C30","v":0.78051000000000004},{"$f":"D30","v":0.78051000000000004},{"$f":"+'Ut 1.5 p6'!E44","v":0.93493000000000004},{"$f":"F30","v":0.93493000000000004},{"$f":"G30","v":0.93493000000000004}]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":6.00617},{"$f":"C31","v":6.00617},{"$f":"D31","v":6.00617},{"$f":"E31","v":6.00617},{"$f":"F31","v":6.00617},{"$f":"G31","v":6.00617}]
[]
[null,"Total Rate",{"$f":"SUM(C25:C32)","v":7.8846299999999996},{"$f":"SUM(D25:D32)","v":7.3637199999999998},{"$f":"SUM(E25:E32)","v":6.8153500000000005},8.5959800000000008,8.0750399999999996,7.5266799999999998]
[]
[null,"Minimum Monthly DNG Charge:",182,null,null,275]
[]
[null,"BSF Category 1",{"$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,"Rural Expansion Rate Adjustment",6.7580000000000001E-2]
[null,"STEP Surcharge",1.374E-2]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E60","v":0.70657999999999999}]
[null,"Commodity Cost",{"$f":"'Ut 1.5 p6'!E25","v":5.6631}]
[]
[null,"Total Rate",{"$f":"SUM(C62:C69)","v":15.00572},{"$f":"C70/8+0.35","v":2.2257150000000001}]
[]
[]
["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,"Rural Expansion Rate Adjustment",5.8900000000000003E-3,8.8999999999999995E-4,5.1999999999999995E-4]
[null,"STEP Surcharge",1.1999999999999999E-3,1.8000000000000001E-4,1.1E-4]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E46","v":0.17904999999999999},{"$f":"C79","v":0.17904999999999999},{"$f":"D79","v":0.17904999999999999}]
[null,"Commodity Cost",{"$f":"+'Ut 1.5 p6'!E19","v":5.99505},{"$f":"+'Ut 1.5 p6'!E19","v":5.99505},{"$f":"+'Ut 1.5 p6'!E19","v":5.99505}]
[]
[null,"Total Rate",{"$f":"SUM(C74:C80)","v":7.1384699999999999},{"$f":"SUM(D74:D80)","v":6.3276900000000005},{"$f":"SUM(E74:E80)","v":6.26837}]
[]
[null,"BSF Category 1",{"$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":46,"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,{"$f":"'Control Panel'!F36","v":0}]
[null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 22-057-08"}]
[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":47,"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. 22-057-08"}]
[null,null,null,null,null," DEU Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 17"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED COMBINED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 500"]
["Affecting GS, FS, NGV, IS, TBF, and TSF Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
["Tariff Section 2.02, 2.03, 2.04, 4.02, 5,02, and 5.04"]
[]
["Date Issued: June 1, 2022"]
["To Become Effective August 1, 2022"]

{"sheet":"Ut Storage","index":48,"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":"2022-04-30"},null,null,{"$f":"-1*'Other Inputs'!D252","v":1184924},null,null,null,{"$f":"M8/E8","v":3.8918382191600158},null,null,null,{"$f":"'Other Inputs'!E252","v":4611532.5099999625}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Jun22"},{"$f":"'Monthly Inputs'!E30","v":2166181},{"$f":"-'Monthly Inputs'!E39","v":0},{"$f":"E8+C9+D9","v":3351105},{"$f":"F21","v":0.82437627341455255},{"$f":"'Other Inputs'!F116","v":4.17788},{"$f":"'Monthly Inputs'!E88","v":5.77},{"$f":"M9/E9","v":4.2574826582461132}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":9655738.9134618789},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":14267271.423461841}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Jul22"},{"$f":"'Monthly Inputs'!F30","v":1976476},{"$f":"-'Monthly Inputs'!F39","v":0},{"$f":"E9+C10+D10","v":5327581},{"$f":"F22","v":0.95677165918112084},{"$f":"G9","v":4.17788},{"$f":"'Monthly Inputs'!F88","v":6.05},4.2579745839263454,null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":8417433.0683470611},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":22684704.491808902}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Aug22"},{"$f":"'Monthly Inputs'!G30","v":2051859},{"$f":"-'Monthly Inputs'!G39","v":0},{"$f":"E10+C11+D11","v":7379440},{"$f":"Calculations!D187","v":0.93611944589539919},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!D210","v":6.1887400000000001},4.2174232515693939,null,8437517.3477523439,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":31122221.839561246}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Sep22"},{"$f":"'Monthly Inputs'!H30","v":1995132},{"$f":"-'Monthly Inputs'!H39","v":0},{"$f":"E11+C12+D12","v":9374572},{"$f":"Calculations!E187","v":0.82413667157320825},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!E210","v":6.02},4.2415676101943456,null,8640659.115073584,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":39762880.95463483}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Oct22"},{"$f":"'Monthly Inputs'!I30","v":2037654},{"$f":"-'Monthly Inputs'!I39","v":0},{"$f":"E12+C13+D13","v":11412226},{"$f":"Calculations!F187","v":0.45337899937106968},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!F210","v":5.2728200000000003},4.3202679013514773,null,9540992.7161339372,{"$f":"D13*I12","v":0},49303873.670768768]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Nov22"},{"$f":"'Monthly Inputs'!J30","v":10996},{"$f":"-'Monthly Inputs'!J39","v":-3837659.0000000005},7585563,{"$f":"Calculations!G187","v":0.5371830061429661},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!G210","v":6.54793},{"$f":"M14/E14","v":4.3214900131348299},null,56776.071768922688,{"$f":"D14*I13","v":-16579714.99403261},32780934.748505078]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Dec22"},{"$f":"'Monthly Inputs'!K30","v":399441},{"$f":"-'Monthly Inputs'!K39","v":-2672247},5312757,{"$f":"Calculations!H187","v":0.28387249355074279},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!H210","v":7.5086700000000004},4.4856021241253288,null,2598068.0587861435,-11548088.723129509,23830914.08416171]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Jan23"},{"$f":"'Monthly Inputs'!L30","v":0},{"$f":"-'Monthly Inputs'!L39","v":-4756546},{"$f":"E15+C16+D16","v":556211},{"$f":"Calculations!I187","v":0.30205654100828078},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!I210","v":8.7366700000000002},{"$f":"M16/E16","v":4.4856021241253305},null,0,-21335972.841099836,2494941.2430618741]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Feb23"},{"$f":"'Monthly Inputs'!M30","v":0},{"$f":"-'Monthly Inputs'!M39","v":-3094472},-2538261,{"$f":"Calculations!J187","v":0.30321440818098722},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!J210","v":6.8274600000000003},{"$f":"M17/E17","v":4.4856021241253305},null,0,-13880570.17624636,-11385628.933184486]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Mar23"},{"$f":"'Monthly Inputs'!N30","v":360186},{"$f":"-'Monthly Inputs'!N39","v":0},-2178075,{"$f":"Calculations!K187","v":0.32775081672261347},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!K210","v":4.8907800000000003},4.468481294097459,null,1652941.5385431633,{"$f":"D18*I17","v":0},-9732687.394641323]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Apr23"},{"$f":"'Monthly Inputs'!O30","v":945000},{"$f":"-'Monthly Inputs'!O39","v":0},-1233075,{"$f":"Calculations!L187","v":0.42899549726353547},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!L210","v":3.7908400000000002},4.9287669448305858,null,3655148.0941443481,0,{"$f":"M18+L19+K19","v":-6077539.300496975}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"May23"},{"$f":"'Monthly Inputs'!P30","v":2418000.9999999995},{"$f":"-'Monthly Inputs'!P39","v":0},1184925.9999999995,{"$f":"Calculations!M187","v":0.55502646628545038},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!M210","v":3.4917799999999999},2.5385190807838716,null,9085496.5608138833,0,{"$f":"M19+L20+K20","v":3007957.2603169084}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Jun23"},{"$f":"'Monthly Inputs'!Q30","v":2166181},{"$f":"-'Monthly Inputs'!Q39","v":0},3351106.9999999995,{"$f":"Calculations!N187","v":0.82437627341455255},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!N210","v":3.51552},3.412471595681918,null,8427600.1912739351,0,{"$f":"M20+L21+K21","v":11435557.451590843}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Jul23"},{"$f":"'Monthly Inputs'!R30","v":1976476},{"$f":"-'Monthly Inputs'!R39","v":0},5327583,{"$f":"Calculations!O187","v":0.95677165918112084},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!O210","v":3.61},3.6136864341824886,null,7816656.962490404,0,{"$f":"M21+L22+K22","v":19252214.414081246}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":14360926},{"$f":"SUM(D11:D22)","v":-14360924},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":59911856.65678066},{"$f":"SUM(L11:L22)","v":-63344346.734508313},{"$f":"L26+K26","v":-3432490.0777276531}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.1718658432458087},{"$f":"L26/D26","v":4.4108823871297078}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"LNG Storage","index":49,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,12]]}
["Storage Injection / Withdrawal LNG 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":"2022-04-30"},null,null,0,null,null,null,{"$f":"IFERROR(M8/E8,0)","v":0},null,null,null,0]
[null,{"$f":"'Monthly Inputs'!E3","v":"Jun22"},{"$f":"+'Monthly Inputs'!E42","v":0},{"$f":"+'Monthly Inputs'!E43","v":0},0,{"$f":"F21","v":0.82437627341455255},{"$f":"'Other Inputs'!F116","v":4.17788},{"$f":"'Monthly Inputs'!E88","v":5.77},{"$f":"IFERROR(M9/E9,0)","v":0}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":0},{"$f":"D9*I8","v":0},0]
[null,{"$f":"'Monthly Inputs'!F3","v":"Jul22"},{"$f":"+'Monthly Inputs'!F42","v":0},{"$f":"+'Monthly Inputs'!F43","v":0},{"$f":"E9+C10+D10","v":0},{"$f":"F22","v":0.95677165918112084},{"$f":"G9","v":4.17788},{"$f":"'Monthly Inputs'!F88","v":6.05},{"$f":"IFERROR(M10/E10,0)","v":0},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":0},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":0}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Aug22"},{"$f":"+'Monthly Inputs'!G42","v":0},{"$f":"+'Monthly Inputs'!G43","v":0},{"$f":"E10+C11+D11","v":0},{"$f":"Calculations!D187","v":0.93611944589539919},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!D210","v":6.1887400000000001},0,null,0,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":0}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Sep22"},{"$f":"+'Monthly Inputs'!H42","v":270000},{"$f":"+'Monthly Inputs'!H43","v":0},{"$f":"E11+C12+D12","v":270000},{"$f":"Calculations!E187","v":0.82413667157320825},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!E210","v":6.02},4.3308708973008221,null,1169335.1422712218,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":1169335.1422712218}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Oct22"},{"$f":"+'Monthly Inputs'!I42","v":279000},{"$f":"+'Monthly Inputs'!I43","v":0},{"$f":"E12+C13+D13","v":549000},{"$f":"Calculations!F187","v":0.45337899937106968},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!F210","v":5.2728200000000003},4.5094873120579368,null,{"$f":"(+F13*C13*G13)+((1-F13)*C13*H13)","v":1306373.3920485855},{"$f":"D13*I12","v":0},{"$f":"M12+L13+K13","v":2475708.5343198073}]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Nov22"},{"$f":"+'Monthly Inputs'!J42","v":270000},{"$f":"+'Monthly Inputs'!J43","v":0},819000,{"$f":"Calculations!G187","v":0.5371830061429661},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!G210","v":6.54793},4.7250426973988686,null,1394101.434849866,{"$f":"D14*I13","v":0},3869809.9691696735]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Dec22"},{"$f":"+'Monthly Inputs'!K42","v":279000},{"$f":"+'Monthly Inputs'!K43","v":0},1098000,{"$f":"Calculations!H187","v":0.28387249355074279},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!H210","v":7.5086700000000004},5.17713885915229,null,1814688.498179541,0,5684498.4673492145]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Jan23"},{"$f":"+'Monthly Inputs'!L42","v":135000},{"$f":"+'Monthly Inputs'!L43","v":0},{"$f":"E15+C16+D16","v":1233000},{"$f":"Calculations!I187","v":0.30205654100828078},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!I210","v":8.7366700000000002},5.4092398768459651,null,985094.30080186028,0,6669592.7681510746]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Feb23"},{"$f":"+'Monthly Inputs'!M42","v":0},{"$f":"+'Monthly Inputs'!M43","v":0},1233000,{"$f":"Calculations!J187","v":0.30321440818098722},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!J210","v":6.8274600000000003},5.4092398768459651,null,0,{"$f":"D17*I16","v":0},6669592.7681510746]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Mar23"},{"$f":"+'Monthly Inputs'!N42","v":0},{"$f":"+'Monthly Inputs'!N43","v":0},1233000,{"$f":"Calculations!K187","v":0.32775081672261347},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!K210","v":4.8907800000000003},5.4092398768459651,null,0,{"$f":"D18*I17","v":0},6669592.7681510746]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Apr23"},{"$f":"+'Monthly Inputs'!O42","v":0},{"$f":"+'Monthly Inputs'!O43","v":184950},1417950,{"$f":"Calculations!L187","v":0.42899549726353547},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!L210","v":3.7908400000000002},5.4092398768459651,null,0,1000438.9152226612,{"$f":"M18+L19+K19","v":7670031.6833737362}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"May23"},{"$f":"+'Monthly Inputs'!P42","v":0},{"$f":"+'Monthly Inputs'!P43","v":0},1417950,{"$f":"Calculations!M187","v":0.55502646628545038},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!M210","v":3.4917799999999999},5.4092398768459651,null,0,0,{"$f":"M19+L20+K20","v":7670031.6833737362}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Jun23"},{"$f":"+'Monthly Inputs'!Q42","v":0},{"$f":"+'Monthly Inputs'!Q43","v":0},1417950,{"$f":"Calculations!N187","v":0.82437627341455255},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!N210","v":3.51552},5.4092398768459651,null,0,0,{"$f":"M20+L21+K21","v":7670031.6833737362}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Jul23"},{"$f":"+'Monthly Inputs'!R42","v":0},{"$f":"+'Monthly Inputs'!R43","v":0},1417950,{"$f":"Calculations!O187","v":0.95677165918112084},{"$f":"'Ut 1.2 p3'!$G$50","v":3.9704259900548156},{"$f":"Calculations!O210","v":3.61},5.4092398768459651,null,0,0,{"$f":"M21+L22+K22","v":7670031.6833737362}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":1233000},{"$f":"SUM(D11:D22)","v":184950},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":6669592.7681510746},{"$f":"SUM(L11:L22)","v":1000438.9152226612},{"$f":"L26+K26","v":7670031.6833737362}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":5.4092398768459651},{"$f":"IFERROR(L26/D26,0)","v":5.4092398768459651}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":50,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["MLPX Gathered",7311824,"Adjusted test year->",2.0869282122093855E-2,7464416.5178830978,null,null,"MLPX Gathered",5579139,"Adjusted test year->",0.39751592397715796,7796935.594581997]
["Birch Creek",1452946,"Adjusted test year->",2.0869282122093855E-2,1483267.9399821679,null,null,"Birch Creek",0]
["Other",12940973,null,null,null,null,null,"Other",4611153]
["Wexpro",0,null,null,null,null,null,"Wexpro",521699]
["MLPX-Acquired",18546910,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,{"$f":"+'Monthly Inputs'!S119","v":160237976.35915723},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S121","v":46263000.922737412}]
[]
[]
["\\/",null,"2022-04-30",null,null,null,null,null,null,"2022-04-30"]
["\\/","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",3704506.4902552129,7.15,{"$f":"C14+0.1","v":7.25},{"$f":"B14*D14","v":26857672.054350294},null,null,"January",1380553,7.15,{"$f":"J14+0.1","v":7.25},{"$f":"I14*K14","v":10009009.25}]
["February",3314161.1903874874,6.42,6.52,21608330.961326417,null,null,"February",1218001,6.42,6.52,7941366.5199999996]
["March",3469755.3908984168,4.91,5.01,17383474.508401066,null,null,"March",1310141.9999999998,4.91,5.01,6563811.419999999]
["April",3299018.98602902,3.79,3.89,12833183.855652889,null,null,"April",1234611,3.79,3.89,4802636.79]
["May",3354488.8920036303,3.49,3.5900000000000003,12042615.122293035,null,null,"May",1240629,3.49,3.5900000000000003,4453858.1100000003]
["June",3360101.9856287618,3.51,3.61,12129968.168119829,null,null,"June",1210752,3.51,3.61,4370814.72]
["July",3424343.2859343756,3.59,3.69,12635826.725097846,null,null,"July",1185490,3.59,3.69,4374458.0999999996]
["August",3384602.3919592961,6.18,6.2799999999999994,21255303.021504376,null,null,"August",1160095,6.18,6.2799999999999994,{"$f":"I21*K21","v":7285396.5999999996}]
["September",3246630.991747471,6.02,6.1199999999999992,19869381.669494521,null,null,"September",1097892,6.02,6.1199999999999992,{"$f":"I22*K22","v":6719099.0399999991}]
["October",3311505.5887503498,5.27,5.3699999999999992,17782785.011589374,null,null,"October",1110111,5.27,5.3699999999999992,{"$f":"I23*K23","v":5961296.0699999994}]
["November",3618915.9866280481,5.89,5.9899999999999993,21677306.759902004,null,null,"November",1401078,5.89,{"$f":"J24+0.1","v":5.9899999999999993},{"$f":"I24*K24","v":8392457.2199999988}]
["December",3604665.7913976787,6.63,6.7299999999999995,24259400.776106376,null,null,"December",1420823.9999999998,6.63,{"$f":"J25+0.1","v":6.7299999999999995},{"$f":"I25*K25","v":9562145.5199999977}]
[]
[null,{"$f":"SUM(B14:B25)","v":41092696.971619748},"CANYON CREEK",{"$f":"E27/B27","v":5.3619077079805768},{"$f":"SUM(E14:E25)","v":220335248.63383803},null,null,null,{"$f":"SUM(I14:I25)","v":14970178},"CANYON CREEK",{"$f":"L27/I27","v":5.3731057412944585},{"$f":"SUM(L14:L25)","v":80436349.359999999}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D27-0.2","v":5.1619077079805766},null,null,null,null,null,"All Others ->",{"$f":"K27-0.2","v":5.1731057412944583}]

{"sheet":"Expenses","index":51,"n_rows":28,"n_cols":16,"rows_kept":28,"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,"2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30",{"$f":"+O3","v":"2022-04-30"}]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[403,"Depreciation Expense","Production",0,0,0,0,0,0,0,0,0,0,0,0,814564]
[]
[404,"Amortization and Depletion","Production",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["483","Sales for Resale",null,75365.960000000006,74786.67,67778,69108.570000000007,97129.99,97138.4,106128.66,544755.05000000005,116873.48999999999,98906.89,106860.96,52524.95,{"$f":"SUM(D13:O13)","v":1507357.5899999999}]
["490","Incidental Plant Prod Sales",null,682856.11,634958.11,1627073,359.4,902433.39,2189382.9300000002,1288337.6599999999,155.94,814587.34,1062620.1599999999,1019900.86,972357.06,{"$f":"SUM(D14:O14)","v":11195021.959999999}]
["492","Incidental Gasoline_Oil Sales",null,212549.49,203206.68,176274,251590.28,158052.51,152048.32000000001,192977.82,175220.78,187201.33000000002,224977.55,253213.06,235424.09,2422735.91]
[4951,"Overriding Royalty Revenue from Celsius",null,358482.73,551110.84,937063,150108.45000000001,147551.81,1014606.72,791533.65,798933.79,853244.84,1377641.49,961928.39,1061501.46,{"$f":"SUM(D16:O16)","v":9003707.1699999999}]
[4952,"Oil Revenue Received from Wexpro",null,41794,37568,47511,4721,16848,115027,63363,15550,158907,210181,461376,319049,1491895]
["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]
[]
[null,"LNG Electric Costs*",{"$f":"1937485*1.1","v":2131233.5},0,0,0,0,26534.37,356731.45,397190.36,397190.36,397190.36,397190.36,26534.37,26534.37,{"$f":"SUM(D24:O24)","v":2025096}]
[]
[]
[]
["*","Estimated monthly balance and dths. When history established, balance updated for actuals."]

{"sheet":"Rate Base","index":52,"n_rows":27,"n_cols":17,"rows_kept":27,"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,"2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30",{"$f":"+P4","v":"2022-04-30"}]
["101","Gas Plant in Service","Production",79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"((D5/2)+SUM(E5:O5)+(P5/2))/12","v":79968136}]
[]
["108","Accum Prov for Depreciation of Gas Plant in Service","Production",-71443468,-71513383,-71572680,-71641946,-71711214,-71780483,-71849768,-71919083,-71988400,-71988400,-71988400,-72112568,-72112568,{"$f":"((D7/2)+SUM(E7:O7)+(P7/2))/12","v":-71820361.916666672}]
[]
["111","Accum Prov for Amortization of Gas Plant in Service","Production",-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,{"$f":"((D9/2)+SUM(E9:O9)+(P9/2))/12","v":-6150277}]
[]
[1641,"Gas Stored Underground","Production",11574315.839999974,17495294.929999974,23415459.209999971,30738132.549999971,35307557.589999974,37462513.809999973,49638760.35999997,48688525.369999968,44932895.699999966,32520297.099999968,24327140.389999963,13377221.649999963,4611532.5099999625,{"$f":"((D11/2)+SUM(E11:O11)+(P11/2))/12","v":30499726.90291664}]
[1641,"LNG Stored*","Production",0,0,0,0,0,{"$f":"+'LNG Storage'!M12","v":1169335.1422712218},{"$f":"+'LNG Storage'!M13","v":2475708.5343198073},{"$f":"+'LNG Storage'!M14","v":3869809.9691696735},{"$f":"+'LNG Storage'!M15","v":5684498.4673492145},{"$f":"+'LNG Storage'!M16","v":6669592.7681510746},{"$f":"+'LNG Storage'!M17","v":6669592.7681510746},{"$f":"+'LNG Storage'!M18","v":6669592.7681510746},{"$f":"+'LNG Storage'!M19","v":7670031.6833737362},{"$f":"((D12/2)+SUM(E12:O12)+(P12/2))/12","v":3086928.8549375008}]
[]
[255,"Deferred Investment Tax Credits","Production",0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"((D14/2)+SUM(E14:O14)+(P14/2))/12","v":0}]
[]
[282000,"Accum Deferred Income Taxes - Federal","Production",-33963163,-31483079,-31080075,-24954142,-24655106,-25179711,-32181231,-32697505,-33930378,-33930378,-33930378,-35244000,-35244000,{"$f":"((D16/2)+SUM(E16:O16)+(P16/2))/12","v":-31155797.041666668}]
[]
[282100,"Accum Deferred Income Taxes - State","Production",-700755,-700755,-700755,-700755,-700755,-700755,-700755,-700755,-700755,-700755,-700755,-700755,-700755,{"$f":"((D18/2)+SUM(E18:O18)+(P18/2))/12","v":-700755}]
[]
["RATE BASE (W/O Working Cap. Cash)",null,"Production",{"$f":"+D5+D7+D9+D11+D14+D16+D18+D12","v":-20715211.160000026},-12384063.070000026,-6120191.7900000289,7259148.5499999709,12058341.589999974,14788758.952271195,21200573.894319776,21058851.33916964,17815720.167349182,6388215.8681510389,{"$f":"+N5+N7+N9+N11+N14+N16+N18+N12","v":-1804940.841848962},{"$f":"+O5+O7+O9+O11+O14+O16+O18+O12","v":-14192649.581848964},{"$f":"+P5+P7+P9+P11+P14+P16+P18+P12","v":-21957899.806626305},{"$f":"((D20/2)+SUM(E20:O20)+(P20/2))/12","v":3727600.7995208022}]
[]
[1641,"Gas Stored Underground  (DTH)","Total (DTH)",-3428469,-4974193,-6540716,-8397653,-9532438,-10062789,-13372878,-13214272,-11422790,-8131966,-6056782,-3332283,-1184924,{"$f":"((D22/2)+SUM(E22:O22)+(P22/2))/12","v":-8112121.375}]
[1641,"LNG Stored  (DTH)*","Total (DTH)",0,0,0,0,0,{"$f":"-'LNG Storage'!E12","v":-270000},{"$f":"-'LNG Storage'!E13","v":-549000},{"$f":"+-'LNG Storage'!E14","v":-819000},{"$f":"+-'LNG Storage'!E15","v":-1098000},{"$f":"+-'LNG Storage'!E16","v":-1233000},{"$f":"+-'LNG Storage'!E17","v":-1233000},{"$f":"+-'LNG Storage'!E18","v":-1233000},{"$f":"-'LNG Storage'!E19","v":-1417950},{"$f":"((D23/2)+SUM(E23:O23)+(P23/2))/12","v":-595331.25}]
[]
[]
[]
[null,"*","Estimated monthly balance and dths. When history established, balance updated for actuals."]

{"sheet":"RevRun Fcst","index":53,"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,"05/02/22"]
[]
[]
[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,"Aug22","Sep22","Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","2023-07-31"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,8,9,10,11,12,1,2,3,4,5,6,7]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,12609280.0682,13389759.8868,20838286.822039999,38829672.195360005,54163135.483190008,58302925.078480005,50392860.428769998,41591810.425180003,24427531.375379998,18003573.5317,13785066.587200001,12941246.13868,359275148.02098]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,925756.02000000014,1088497.6965000001,2719118.3827500003,11401000.475340001,17410969.32914,19059538.90408,15890900.898,12430897.036599999,3489814.9687500005,2059547.0872500001,1137781.9305,954761.76225000015,88568584.49115999]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,12064001.488,14184771.739599999,35434226.196599998,62479052.466600001,95414509.328599989,104448897.5992,87084325.020000011,68123027.434,45477568.674999997,26839014.371400002,14827019.869200001,12441990.191399999,578818404.37960017]
[19,null,null,"Total Revenue",null,null,7,25599037.576200001,28663029.322899997,58991631.401390001,112709725.13730001,166988614.14093,181811361.58175999,153368086.34677002,122145734.89578,73394915.019129992,46902134.990350008,29749868.3869,26337998.092330001,1026662136.89174]
[20,null,null,"# of Customers",null,null,8,1128512,1131812,1131802,1135765,1140398,1144489,1145624,1148087,1150883,1151948,1154475,1155244,1143253.25]
[21,null,null,"Total Dth",null,null,9,2354697,2771794,6913088,12179457,18598770,20125804,16779900,13126330,8762875,5171493,2856954,2397393,112038555]
[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,29,137103.43212000001,147839.62806000002,205806.13695999997,248362.92707000001,338723.78172999999,365983.09028000006,345018.48356000002,326660.90757000004,156125.08379,147069.37445,147574.69757999998,131988.37823000003,2698255.9214000003]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,128467.03140000001,146331.90078,216387.01615999997,161219.03980000003,232518.47219999999,254384.12229999999,231143.57559999998,217130.0747,168600.01347000001,148492.77453,144757.9615,124111.53310999999,2173543.5155499997]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,809920.18799999997,922549.22759999998,1364211.5872000002,977332.75640000007,1409560.0596,1542112.7413999999,1401225.2408,1316273.4046,1062938.5074,936172.45259999996,912626.33000000007,782460.9561999999,13437383.451800002]
[46,null,null,"Total Revenue",null,null,34,1075490.6515199998,1216720.7564400001,1786404.7403200001,1386914.72327,1980802.3135299999,2162479.9539799998,1977387.29996,1860064.38687,1387663.60466,1231734.60158,1204958.9890800002,1038560.8675399999,18309182.888749998]
[47,null,null,"# of Customers",null,null,35,457,457,457,457,457,457,457,457,457,457,457,457,457]
[48,null,null,"Total Dth",null,null,36,156060,177762,262863,188318,271602,297143,269996,253627,204814,180388,175850,150769,2589192]
[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,47,199651.87164,210267.65760000001,202399.68761999998,227223.90093,210284.72477999999,205872.85875000001,212204.78253,204379.48050000001,200599.10013000001,183881.79731999998,204149.07357000001,211880.50610999999,2472795.44148]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,24250.88984,25540.345600000001,24584.655719999999,27599.950580000001,25542.418679999999,25006.5275,25775.640180000002,24825.133000000002,24365.945780000002,22335.36392,24797.146420000001,25736.251660000002,300360.26888000005]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,112567.74836000001,118553.14240000001,114117.02238000001,128113.41407000001,118562.76522000002,116075.26625000002,119645.33247000001,115233.26950000001,113101.81487000002,103676.26268000001,115103.36143,119462.49889000002,1394211.89852]
[64,null,null,"Total Revenue",null,null,52,336470.50984000001,354361.14560000005,341101.36572,382937.26558000001,354389.90867999999,346954.65250000003,357625.75518000004,344437.88300000003,338066.86078000005,309893.42391999997,344049.58142,357079.25666000001,4167367.6088800002]
[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,54,23396,24640,23718,26627,24642,24125,24867,23950,23507,21548,23923,24829,289772]
[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,83,13497.610670000002,15712.829600000001,20366.580730000001,23840.469670000002,25670.572370000002,28893.338320000003,25968.661380000001,25161.779840000003,25054.978090000004,20124.224699999999,17610.505380000002,14542.185450000001,256443.73620000004]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,1844.7521499999998,2263.192,3468.0194499999998,4636.4997499999999,5592.9848499999989,7067.4615999999996,5714.2016999999996,5213.2197999999999,4793.7056499999999,3265.5138999999995,2621.6500999999998,2042.0652499999999,48523.266199999991]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,53470.509400000003,65599.072,100521.2362,134389.87099999998,162113.78260000001,204851.7856,165627.27720000001,151106.21679999999,138946.5154,94651.572400000005,75989.051600000006,59189.669000000002,1406456.5591999998]
[91,null,null,"Total Revenue",null,null,88,68812.872220000005,83575.093599999993,124355.83637999999,162866.84041999999,193377.33981999999,240812.58552000002,197310.14028000002,181481.21643999999,168795.19914000001,118041.311,96221.207080000007,75773.919699999999,1711423.5615999997]
[92,null,null,"# of Customers",null,null,89,18,18,18,18,18,18,18,18,18,18,18,18,18]
[93,null,null,"Total Dth",null,null,90,10303,12640,19369,25895,31237,39472,31914,29116,26773,18238,14642,11405,271004]
[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,110,415543.60315999994,272261.35590000002,196669.04567999998,170912.42631999997,187149.91209999996,165297.40327999997,159577.93816000002,168341.80631000001,157221.47444999998,162334.22213999997,257669.27062999998,347022.54197000002,2660001.0000999998]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,5202.3,5202.3,5202.3,5202.3,5202.3,5202.3,5202.3,5202.3,5202.3,5202.3,5202.3,5202.3,62427.600000000013]
[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,115,420745.90315999993,277463.65590000001,201871.34567999997,176114.72631999996,192352.21209999995,170499.70327999996,164780.23816000001,173544.10631,162423.77444999997,167536.52213999996,262871.57062999997,352224.84197000001,2722428.6000999995]
[128,null,null,"# of Customers",null,null,116,6,6,6,6,6,1,1,1,1,1,1,1,3.0833333333333335]
[129,null,null,"Total Dth",null,null,117,717478,356504,188651,140599,170908,129921,118963,135438,114479,123398,337418,572848,3106605]
[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,128,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,28825.142679999997]
[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,133,1070.9109100000001,1119.0554999999999,1773.4955199999999,2728.2272200000002,4719.29162,4687.4672300000002,4088.5158900000001,3388.3793100000003,1845.3044,1243.0890199999999,1103.5513100000001,1057.85475,28825.142679999997]
[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,135,491,550,1352,2522,4962,4923,4189,3331,1440,702,531,475,25468]
[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,144,4444253,3726439,3455878,3507095,4225696,3577400,3454528,3348077,2529172,3010108,3692473,4432407,43403526]
[157,null,null,null,null,null,145]
[158,null,"TS","Distribution Non-Gas Rev",null,null,146,2912762.3157033334,2919484.8738633334,3334937.6031133332,3484096.8452733331,3795054.8888133341,3838166.9669933333,3620776.0017733336,3553427.8991333335,3265119.9627533336,3082376.7543033338,2910527.2563133338,2858005.8272333336,39574737.195270002]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,41001.172776666666,492014.07331999991]
[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,151,2953763.4884799998,2960486.0466399998,3375938.7758899997,3525098.0180499996,3836056.0615900005,3879168.1397699998,3661777.1745500001,3594429.0719099999,3306121.1355300001,3123377.9270800003,2951528.4290900002,2899007.0000100001,40066751.268590003]
[164,null,null,"# of Customers",null,null,152,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158,1158]
[165,null,null,"Total Dth",null,null,153,3947952,3807406,4541639,4882198,5667390,5671845,5021124,5024610,4370833,4065744,3784362,3799923,54585026]
[166,null,null,null,null,null,154]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,155,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168,null,null,null,null,null,156,0,0,0,0,0,0,0,0,0,0,0,0]
[169,null,null,"Supplier Non-Gas Revenue",null,null,157,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170,null,null,null,null,null,158,0,0,0,0,0,0,0,0,0,0,0,0]
[171,null,null,"Commodity Revenue",null,null,159,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,"Total Revenue",null,null,160,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173,null,null,"# of Customers",null,null,161,0,0,0,0,0,0,0,0,0,0,0,0,0]
[174,null,null,"Total Dth",null,null,162,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175,null,null,null,null,null,163]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,164,null,null,null,null,null,null,null,null,null,null,null,null,0]
[177,null,null,null,null,null,165]
[178,null,null,"Supplier Non-Gas Revenue",null,null,166,null,null,null,null,null,null,null,null,null,null,null,null,0]
[179,null,null,null,null,null,167]
[180,null,null,"Commodity Revenue",null,null,168,null,null,null,null,null,null,null,null,null,null,null,null,0]
[181,null,null,"Total Revenue",null,null,169,null,null,null,null,null,null,null,null,null,null,null,null,0]
[182,null,null,"# of Customers",null,null,170,0,0,0,0,0,0,0,0,0,0,0,0,0]
[183,null,null,"Total Dth",null,null,171,null,null,null,null,null,null,null,null,null,null,null,null,0]
[184,null,null,null,null,null,172]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,173,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186,null,null,null,null,null,174]
[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,178,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191,null,null,"# of Customers",null,null,179,0,0,0,0,0,0,0,0,0,0,0,0,0]
[192,null,null,"Total Dth",null,null,180,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193,null,null,null,null,null,181]
[194,null,"CET","Distribution Non-Gas Revenue",null,null,182]
[195,null,"DSM","Distribution Non-Gas Rev",null,null,183]
[196,null,null,null,null,null,184,null,null,null,null,null,null,null,null,null,null,null,null,0]
[197,null,"Utah Totals",null,null,null,185]
[198,null,null,"Distribution Non-Gas Rev",null,null,186,16475586.812403332,17143122.287323337,24986916.371663332,43173513.991843335,58911415.654603347,63098503.203333333,54947171.812063344,46059847.677843325,28420174.278993331,21787279.99363333,17510377.941983335,16692420.432423333,409206330.45811003]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,1126522.1661666669,1308836.6076566668,3009761.5468566669,11640659.438246667,17720826.677646667,19392200.488256667,16199737.788256668,12724268.936876666,3733778.106426667,2279844.2123766667,1356162.1612966666,1152855.0850466667,91645453.215109989]
[200,null,null,"Commodity Revenue",null,null,188,13039959.93376,15291473.181599999,37013076.042379998,63718888.50807,97104745.936019987,106311937.39244999,88770822.870470017,69705640.324900001,46792555.512669995,27973514.659080002,15930738.612230001,13403103.315489998,595056456.2891202]
[201,null,null,"Total Utah Revenue",null,null,189,30642068.912330002,33743432.076580003,65009753.960899994,118533061.93816,173736988.26827002,188802641.08403999,159917732.47079003,128489756.93961999,78946507.89808999,52040638.865089998,34797278.715510003,31248378.832959995,1095908239.9623404]
[202,null,null,"# of Customers",null,null,190,1130154,1133454,1133444,1137407,1142040,1146126,1147261,1149724,1152520,1153585,1156112,1156881,1144892.3333333333]
[203,null,null,"Sales Dth",null,null,191,2544456,2986836,7219038,12420297,18926251,20486544,17106677,13433023,9017969,5391667,3071369,2584396,115188523]
[204,null,null,"Transportation Dth",null,null,192,9110174,7890899,8187520,8532414,10068956,9384089,8598804,8511456,7015924,7199952,7814784,8805653,101120625]
[205,null,null,"Total Utah Dth",null,null,193,11654630,10877735,15406558,20952711,28995207,29870633,25705481,21944479,16033893,12591619,10886153,11390049,216309148]
[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,225,499915.42981,563445.24508999998,880351.25013000006,1346970.1173999999,1766533.75963,1789737.2806899999,1621267.6655899999,1406226.22478,1126504.5382000001,862163.08429999999,589053.21574000001,495264.44906000001,12947432.260420002]
[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,229,329295.00837,479362.97892999992,1228590.8590099998,2339131.3097999999,3347080.1905099996,3402159.1001299997,2996107.7574299998,2480073.8520599995,1810460.8013999998,1182498.3810999999,536683.96398,316150.76561999996,20447594.968339998]
[242,null,null,"Total Revenue",null,null,230,829210.43818000006,1042808.2240199998,2108942.1091399998,3686101.4271999998,5113613.9501399994,5191896.3808199996,4617375.4230199996,3886300.0768399993,2936965.3395999996,2044661.4653999999,1125737.1797199999,811415.21467999998,33395027.228759997]
[243,null,null,"# of Customers",null,null,231,27977,27967,27977,28017,28020,28048,28053,28047,28090,28075,28069,28051,28032.583333333332]
[244,null,null,"Total Dth",null,null,232,54684,79604,203811,388429,556029,562961,495771,410382,299580,195670,88806,52314,3388041]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,11285.977360000001,17155.43664,16952.41908,23235.07936,26631.13608,24795.16344,26125.853719999999,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,231924.02032000001]
[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,238,50498.06547999999,81850.861519999991,80938.318689999986,113650.86397999999,134270.70594000001,124335.47141999999,129853.03170999997,122613.12237,89834.100449999984,72761.69319999998,57665.454859999991,65618.477139999988,1123890.1667599999]
[251,null,null,"Total Revenue",null,null,239,61784.042839999995,99006.298159999991,97890.737769999978,136885.94334,160901.84202000001,149130.63485999999,155978.88542999997,147578.62121000001,108323.21984999998,88218.105599999981,70282.734379999994,79833.121619999991,1355814.1870800001]
[252,null,null,"# of Customers",null,null,240,26,26,26,26,26,26,26,26,26,26,26,26,26]
[253,null,null,"Total Dth",null,null,241,8356,13544,13393,18806,22218,20574,21487,20289,14865,12040,9543,10858,185973]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,2744.7336,2988.7099200000002,2404.9094399999999,2666.3126400000001,1603.27296,1977.9508800000001,2413.6228799999999,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,2953.8561600000003,30706.162560000001]
[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,247,1903.6489499999998,2072.8621899999998,1667.9590799999999,1849.2589799999998,1111.9727199999998,1371.8359099999998,1674.0024099999998,2284.3787399999997,1522.9191599999997,1686.0890699999998,2103.0788399999997,2048.68887,21296.694919999994]
[260,null,null,"Total Revenue",null,null,248,4648.3825500000003,5061.5721100000001,4072.86852,4515.5716199999997,2715.24568,3349.7867900000001,4087.6252899999999,5578.0590599999996,3718.70604,4117.1388299999999,5135.3559599999999,5002.5450300000002,52002.857479999999]
[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,250,315,343,276,306,184,227,277,378,252,279,348,339,3524]
[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,261,3484.7240899999997,2914.1555199999998,4524.8371900000002,5506.0195999999996,5958.9983599999996,6696.8540499999999,6205.0407799999994,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,58709.972499999989]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,26027.027500000004]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,41318.247209999994,28621.210879999995,64464.201109999995,86298.752399999983,96379.026839999991,112798.75444999998,101854.28381999998,106030.22484999998,90492.823419999986,68948.351969999989,42164.313409999995,32380.162139999997,871750.35249999992]
[278,null,null,"Total Revenue",null,null,266,46036.571209999995,32389.882879999994,70913.685109999991,94381.312399999981,105215.52283999999,122863.33444999998,111100.29181999998,115588.56484999998,98889.071419999993,75733.219969999991,46945.917409999995,36429.978139999999,956487.3524999998]
[279,null,null,"# of Customers",null,null,267,4,4,4,4,4,4,4,4,4,4,4,4,4]
[280,null,null,"Total Dth",null,null,268,6837,4736,10667,14280,15948,18665,16854,17545,14974,11409,6977,5358,144250]
[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,288,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,73262.82355999999]
[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,293,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,73262.82355999999]
[306,null,null,"# of Customers",null,null,294,3,3,3,3,3,3,3,3,3,3,3,3,3]
[307,null,null,"Total Dth",null,null,295,9892,7813,13480,16021,18904,20478,18627,18012,13754,13346,10843,9562,170732]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,23878.5913]
[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,302,2295.076,2579.2033000000001,1279.1080000000002,1632.124,2679.5039999999999,3157.0239999999999,2153.0520000000001,2294.8919999999998,1834.9360000000001,1401.4560000000001,1733.9319999999998,838.28399999999999,23878.5913]
[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,304,30724,36427,10277,14753,27287,33937,18792,22203,18641,14014,21816,8028,256899]
[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,309,517430.86485999997,586503.54717000003,904233.41584000003,1378377.5289999999,1800727.1670300001,1823207.2490599998,1656012.1829699997,1440878.09959,1152883.9336600001,884776.88858999999,608225.51627000002,515516.02176000003,13268772.415800001]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,1233.5999100000001,854.51648,1924.6468100000002,2576.5404000000003,2877.49764,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,26027.027500000004]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,97141.414860000004]
[324,null,null,"Commodity Revenue",null,null,312,423014.97000999999,591907.91351999994,1375661.3378899998,2540930.1851599999,3578841.8960099998,3640665.1619099993,3229489.0753699997,2711001.5780199994,1992310.6444299999,1325894.5153399999,638616.81108999986,416198.09376999992,22464532.182519998]
[325,null,null,"Total Wyoming Revenue",null,null,313,949296.55125000002,1186791.67038,2289068.6853299998,3929945.5615900001,5392076.0328299999,5477631.4564299993,4897595.2084299996,4164129.0512299994,3155750.9450599998,2220077.3568299999,1255328.9485799999,938781.57273999997,35856473.040679999]
[326,null,null,"# of Customers",null,null,314,28013,28003,28013,28053,28056,28084,28089,28083,28126,28111,28105,28087,28068.583333333332]
[327,null,null,"Sales Dth",null,null,315,70192,98227,228147,421821,594379,602427,534389,448594,329671,219398,105674,68869,3721788]
[328,null,null,"Transportation Dth",null,null,316,40616,44240,23757,30774,46191,54415,37419,40215,32395,27360,32659,17590,427631]
[329,null,null,"Total Wyoming Dth",null,null,317,110808,142467,251904,452595,640570,656842,571808,488809,362066,246758,138333,86459,4149419]
[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,349,16993017.677263331,17729625.834493335,25891149.787503332,44551891.520843334,60712142.821633346,64921710.452393331,56603183.995033346,47500725.777433328,29573058.212653331,22672056.88222333,18118603.458253335,17207936.454183333,422475102.87391001]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,1127755.766076667,1309691.1241366668,3011686.1936666667,11643235.978646668,17723704.175286666,19395568.214206666,16202778.755476668,12727434.581226666,3736479.8652466671,2281902.7382466667,1357421.0214066666,1153821.8289866666,91671480.242609993]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,7617.116469999999,7525.6932099999995,7249.2847899999997,8061.307029999999,9629.4721499999996,10391.319509999999,9052.9828699999998,9083.7292699999998,7854.60815,7347.4270299999998,7227.7611099999995,6100.7132699999993,97141.414860000004]
[364,null,null,"Commodity Revenue",null,null,352,13462974.90377,15883381.095119998,38388737.380269997,66259818.693230003,100683587.83202998,109952602.55435999,92000311.945840016,72416641.902920008,48784866.157099992,29299409.174420003,16569355.423320001,13819301.409259997,617520988.47163999]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,31591365.463579997,34930223.746959999,67298822.646229997,122463007.49975,179129064.30110002,194280272.54046997,164815327.67922002,132653885.99085,82102258.84314999,54260716.221919999,36052607.66409,32187160.405699998,1131764713.00302]
[367,null,null,"# of Customers",null,null,355,1158167,1161457,1161457,1165460,1170096,1174210,1175350,1177807,1180646,1181696,1184217,1184968,1172960.9166666667]
[368,null,null,"Sales Dth",null,null,356,2614648,3085063,7447185,12842118,19520630,21088971,17641066,13881617,9347640,5611065,3177043,2653265,118910311]
[369,null,null,"Transportation Dth",null,null,357,9150790,7935139,8211277,8563188,10115147,9438504,8636223,8551671,7048319,7227312,7847443,8823243,101548256]
[370,null,null,"SystemTotal Dth",null,null,358,11765438,11020202,15658462,21405306,29635777,30527475,26277289,22433288,16395959,12838377,11024486,11476508,220458567]
[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,-4.6970853873062879E-9,-2.3092070478014648E-9,1.1191332305315882E-9,3.7698555388487875E-9,6.1568243836518377E-9,-7.9885467130225152E-9,2.5902409106492996E-9,-1.4023044059285894E-8,1.9122126104775816E-9,3.4106051316484809E-10,6.2750586948823184E-9,-3.0759110813960433E-9]
[null,null,null,null,null,null,361,2.2100721253082156E-10,2.7284841053187847E-12,-3.6106939660385251E-10,2.7193891583010554E-10,5.3660187404602766E-11,3.2287061912938952E-10,1.6616468201391399E-9,-2.0827428670600057E-10,-2.0099832909181714E-10,-9.1858964879065752E-11,-5.5479176808148623E-11,-1.4279066817834973E-10]
[null,null,null,null,null,null,362,7.084963726811111E-10,-1.9317667465656996E-9,-1.1925749276997522E-9,6.1106675275368616E-9,-1.0131770977750421E-9,-1.0890289559029043E-8,1.2792270354111679E-8,1.3475528248818591E-8,-3.399918568902649E-9,2.2866970539325848E-9,3.8789949030615389E-10,-1.5261321095749736E-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]