{"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":875,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[28,3,28,5],[20,0,20,1],[21,0,21,1],[0,0,0,1],[1,3,1,9],[18,0,18,1],[19,0,19,1]]}
["GO TO"]
["Utah",null,null,"FILING INFORMATION",null,null,null,null,null,null,null,null,null,"Model Checks"]
[1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,"(Must Be 0)"]
[1.2,null,null,null,null,"UTAH",null,null,null,null,null,null,null,{"$f":"'Model Checks'!D7","v":0.30226337909698486}]
["1.3 pg 1",null,null,null,"Current Case No.","22-057-16",null,null,null,null,null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2",null,null,null,"Filing Date","2022-09-30",null,null,null,null,null,null,null,"the \"Model Checks\""]
[null,null,null,null,"Test-Year Ending","2023-10-31",null,null,null,null,null,null,null,"Tab and find the"]
["1.4 pg 1",null,null,null,"Proposed Effective Date","2022-11-01",null,null,null,null,null,null,null,"problem.)"]
["1.4 pg 2",null,null,null,"Prior Case No. ","22-057-08"]
["1.4 pg 3",null,null,null,null,null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q27","v":128167378.61275999},null,{"$f":"F11-G11","v":128167378.61275999},null,null,null,null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,null,"Typical Customer's Bill",null,null,null,null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,null,"Previous",{"$f":"'Ut 1.6 p1'!F30","v":759.58000000000015},null,null,null,null,null,null,null,"New Data color"]
[1.8,null,null,null,"Proposed",{"$f":"'Ut 1.6 p1'!H30","v":837.74}]
[1.9,null,null,null,"Difference",{"$f":"'Ut 1.6 p1'!J30","v":78.159999999999854},null,{"$f":"F18-G18","v":78.159999999999854}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.6 p1'!J32","v":10.290000000000001},null,{"$f":"F19-G19","v":10.290000000000001}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,null,"DEU Exhibit Headings"]
[]
[null,null,null,"UTAH"]
[null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,{"$f":"\"Docket No. \"&F5","v":"Docket No. 22-057-16"}]
[]
[]
[]
[]
[]
[null,null,null,"Test-Year (enter as text)"]
[null,null,null,null,"from","2022-11-01"]
[null,null,null,null,"to","2023-10-31"]

{"sheet":"Monthly Inputs","index":1,"n_rows":138,"n_cols":20,"rows_kept":138,"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,"Sep22","Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23",{"$f":"R3","v":"Oct23"}]
[null,null,null,null,9,10,11,12,1,2,3,4,5,6,7,8,9,10]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2022-08-31",null,null,null,null,null,null,null,null,null," "]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,3246630.991747471,3311505.5887503498,3769367.8930087998,3743168.1445042002,3637668.792437199,3208435.4565987997,3483614.0683668004,3312333.9967437997,3364720.3180165999,3203188.1938339998,3348338.5431989999,3489884.1476344005,3315189.9473310006,3357249.3392874002,{"$f":"SUM(G7:R7)","v":41233158.840962}]
[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$180","v":0}]
[null,"Gathering",null,null,{"$f":"E7/$S$7*$S$9","v":686193.43307407747},699905.03828879329,{"$f":"G7/$S$7*$S$9","v":796676.77096581308},791139.30908063217,768841.43698923651,678120.59527440474,736281.11822808022,700080.12690417841,711152.26590971288,677011.55724083318,707689.88711442985,737606.33419171069,700683.74787099077,709573.23319683492,{"$f":"+'Ex 1.1 Data'!E1","v":8714856.3829668574}]
[null,null,null,null,null,null,null,null,null,null,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,1097892,1110111,1782012.6166516347,1696284.865188132,1604873.3095447891,1405522.7702783386,1482584.8963491335,1396381.1785308358,1395650.0690259528,1318926.861349398,1323770.5231683138,1294059.0255307474,1250191.9878965653,1260935.002260054,{"$f":"SUM(G13:R13)","v":17211193.105773896}]
[null,"Samson Gathering",null,null,571816.39482221368,578180.43111023901,{"$f":"G13/$S$13*$S$14","v":894238.43231166876},851219.06793793524,805347.49247890804,705310.6509614354,743981.48536755517,700723.2745328215,700356.39373108896,661855.63323506084,664286.24933234393,649376.61130802287,627363.52868582692,632754.52100144757,{"$f":"+'Ex 1.1 Data'!L1","v":8636813.3408841155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,40000,135000,90000,53593,0,44310,0,0,0,0,0,0,40000,132000,{"$f":"SUM(G24:R24)","v":359903}]
[null,null,"Clay Basin",null,1865632,1576854,154422,0,0,0,805140,136477,2418000.9999999995,1980000,2045998.9999999998,2051859,1985670,1576854,13154422]
[null,null,"Coalville",null,42000,280800,97904,0,0,170000,317500,0,0,0,0,0,42000,280800,908204]
[null,null,"Leroy",null,47500,45000,300000,45573,0,146800,0,0,0,0,0,0,47500,45000,584873]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Injections",null,1995132,2037654,{"$f":"SUM(G24:G28)","v":642326},99166,0,361110,1122640,136477,2418000.9999999995,1980000,2045998.9999999998,2051859,2115170,2034654,15007402]
[]
[null,"Withdrawals In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,124560,128625,112125,0,0,0,0,0,0,0,{"$f":"SUM(G32:R32)","v":365310}]
[null,null,"Clay Basin",null,0,0,0,3410049.9999999995,3410049.9999999995,3080045,0,0,0,0,0,0,0,0,9900145]
[null,null,"Coalville",null,0,0,0,0,410186,437500,0,0,0,0,0,0,0,0,847686]
[null,null,"Leroy",null,0,0,0,0,470298,120000,0,0,0,0,0,0,0,0,590298]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Withdrawals",null,0,0,{"$f":"SUM(G32:G36)","v":0},3410049.9999999995,4415094,3766170,112125,0,0,0,0,0,0,0,11703439]
[]
["LNG"]
[null,"Injections in Dth",null,null,{"$f":"9000*10","v":90000},{"$f":"9000*31","v":279000},{"$f":"9000*30","v":270000},{"$f":"9000*31","v":279000},{"$f":"9000*31","v":279000},{"$f":"9000*4","v":36000},0,0,0,0,0,{"$f":"K41","v":184950},0,0,{"$f":"SUM(G40:R40)","v":1048950}]
[null,"Withdrawals In Dth",null,null,0,0,0,0,0,0,{"$f":"SUM(E40:J40)*0.15","v":184950},0,0,0,0,0,0,0,184950]
[]
[null,"Lost & Unaccounted for on MWP"]
[]
[]
["Injection and Withdrawal Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E152","v":6.4999999999999997E-3},{"$f":"E24*-$D50","v":-260},-877.5,-585,-348.35449999999997,0,-288.01499999999999,0,0,0,0,0,0,-260,-858,{"$f":"SUM(G50:R50)","v":-2339.3694999999998}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E161","v":1.3299999999999999E-2},{"$f":"E25*-$D51","v":-24812.905599999998},-20972.158199999998,-2053.8125999999997,0,0,0,-10708.361999999999,-1815.1441,-32159.413299999993,-26334,-27211.786699999997,-27289.724699999999,-26409.411,-20972.158199999998,{"$f":"SUM(G51:R51)","v":-174953.81259999998}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E164","v":1.11E-2},{"$f":"E26*-$D52","v":-466.20000000000005},-3116.88,-1086.7344000000001,0,0,-1887,-3524.25,0,0,0,0,0,-466.20000000000005,-3116.88,{"$f":"SUM(G52:R52)","v":-10081.064399999999}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E158","v":2.7300000000000001E-2},{"$f":"E27*-$D53","v":-1296.75},-1228.5,-8190,-1244.1429000000001,0,-4007.6400000000003,0,0,0,0,0,0,-1296.75,-1228.5,{"$f":"SUM(G53:R53)","v":-15967.032900000002}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E155","v":0},{"$f":"E28*-$D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G54:R54)","v":0}]
[]
[null,null,"Total Injections",null,{"$f":"SUM(E50:E54)","v":-26835.855599999999},-26195.038199999999,-11915.546999999999,-1592.4974,0,-6182.6550000000007,-14232.611999999999,-1815.1441,-32159.413299999993,-26334,-27211.786699999997,-27289.724699999999,-28432.361000000001,-26175.538199999999,{"$f":"SUM(S50:S54)","v":-203341.27939999997}]
[]
[null,"Withdrawals In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E153","v":1.8800000000000001E-2},{"$f":"E32*-$D59","v":0},0,0,0,-2341.7280000000001,-2418.15,-2107.9500000000003,0,0,0,0,0,0,0,{"$f":"SUM(G59:R59)","v":-6867.8280000000013}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E162","v":2.1289999999999998E-3},{"$f":"E33*-$D60","v":0},0,0,-7259.9964499999987,-7259.9964499999987,-6557.4158049999996,0,0,0,0,0,0,0,0,{"$f":"SUM(G60:R60)","v":-21077.408704999998}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E165","v":1.4999999999999999E-2},{"$f":"E34*-$D61","v":0},0,0,0,-6152.79,-6562.5,0,0,0,0,0,0,0,0,{"$f":"SUM(G61:R61)","v":-12715.29}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E159","v":1.37E-2},{"$f":"E35*-$D62","v":0},0,0,0,-6443.0825999999997,-1644,0,0,0,0,0,0,0,0,{"$f":"SUM(G62:R62)","v":-8087.0825999999997}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E156","v":0},{"$f":"E36*-$D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G63:R63)","v":0}]
[]
[null,null,"Total Withdrawals",null,{"$f":"SUM(E59:E63)","v":0},{"$f":"SUM(F59:F63)","v":0},{"$f":"SUM(G59:G63)","v":0},-7259.9964499999987,-22197.597049999997,-17182.065804999998,-2107.9500000000003,0,0,0,0,0,0,0,{"$f":"SUM(S59:S63)","v":-48747.609304999998}]
[]
[null,"MWP Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E32*-$D68","v":0},0,0,0,-1307.8800000000001,-1350.5625,-1177.3125,0,0,0,0,0,0,0,{"$f":"SUM(G68:R68)","v":-3835.7550000000001}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E33*-$D69","v":0},0,0,-35805.524999999994,-35805.524999999994,-32340.472500000003,0,0,0,0,0,0,0,0,{"$f":"SUM(G69:R69)","v":-103951.52249999999}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E34*-$D70","v":0},0,0,0,-4306.9530000000004,-4593.75,0,0,0,0,0,0,0,0,{"$f":"SUM(G70:R70)","v":-8900.7030000000013}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E35*-$D71","v":0},0,0,0,-4938.1289999999999,-1260,0,0,0,0,0,0,0,0,{"$f":"SUM(G71:R71)","v":-6198.1289999999999}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E36*-$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G72:R72)","v":0}]
[]
[null,null,"Total Withdrawals",null,{"$f":"SUM(E68:E72)","v":0},{"$f":"SUM(F68:F72)","v":0},{"$f":"SUM(G68:G72)","v":0},-35805.524999999994,-46358.486999999994,-39544.785000000003,-1177.3125,0,0,0,0,0,0,0,-122886.10950000001]
[]
[]
[null,"Total Injections & Withdrawals",null,null,{"$f":"E56+E65","v":-26835.855599999999},{"$f":"F56+F65","v":-26195.038199999999},{"$f":"G56+G65","v":-11915.546999999999},{"$f":"H56+H65","v":-8852.4938499999989},-22197.597049999997,-23364.720804999997,-16340.562,-1815.1441,-32159.413299999993,-26334,-27211.786699999997,-27289.724699999999,-28432.361000000001,-26175.538199999999,{"$f":"S56+S65","v":-252088.88870499996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S77/(S37+S29)","v":9.4376994234288605E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Sep22"},"Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2022-09-14","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, IHS & Platts",null,null,null,null,null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,7.68,7.56,8.36,9.56,9.9600000000000009,8.9600000000000009,6.75,4.8600000000000003,4.3600000000000003,4.43,4.68,4.71,4.3899999999999997,4.3]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,6971.241,619.75500000000102,530.28600000000188,1271.4259999999995,8732.7209999999995,4825.1499999999996,3597.9149999999995,917.11899999999991,308.46300000000002,167.90390000000002,920.846,4894.8420000000006,{"$f":"SUM(G89:R89)","v":33757.667900000008}]
[null,null,"In DTH",null,null,null,{"$f":"G89*1000","v":6971241},{"$f":"H89*1000","v":619755.00000000105},530286.00000000186,1271425.9999999995,8732721,{"$f":"L89*1000","v":4825150},{"$f":"M89*1000","v":3597914.9999999995},917118.99999999988,{"$f":"O89*1000","v":308463},167903.90000000002,920846,4894842.0000000009,{"$f":"SUM(G90:R90)","v":33757667.899999999}]
[null,null,"In $",null,null,null,{"$f":"G90*G86","v":58279574.759999998},{"$f":"H90*H86","v":5924857.8000000101},{"$f":"I90*I86","v":5281648.5600000191},{"$f":"J90*J86","v":11391976.959999997},{"$f":"K90*K86","v":58945866.75},{"$f":"L90*L86","v":23450229},15686909.399999999,4062837.169999999,1443606.8399999999,790827.36900000006,{"$f":"Q90*Q86","v":4042513.9399999995},21047820.600000001,{"$f":"SUM(G91:R91)","v":210348669.14900002}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2022-09-08"]
[null,"RESET FORMULAS TO WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,1000000,4000000,5000000,3000000,0,0,0,0,0,0,0,0,{"$f":"SUM(G96:R96)","v":13000000}]
[null,"Peaking Purchases ($)",null,null,null,null,9208929.6644345243,42095767.586309537,54811396.536458343,29599307.341517862,0,0,0,0,0,0,0,0,{"$f":"SUM(G97:R97)","v":135715401.12872025}]
[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,270000,4464000,4464000,4032000,279000,0,0,0,0,0,0,0,{"$f":"SUM(G99:R99)","v":13509000}]
[null,"Term Purchases ($)",null,null,null,null,2321000.3365714285,43258605.028457142,45096462.561028577,36582287.884800002,1935943.2353571428,0,0,0,0,0,0,0,{"$f":"SUM(G100:R100)","v":129194299.04621428}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G101:R101)","v":0}]
[]
[null,"Fixed Price Term Purchases (DTH)",null,null,null,null,0,2015000,2015000,1820000,0,0,0,0,0,0,0,0,{"$f":"SUM(G103:R103)","v":5850000}]
[null,"Fixed Price Term Purchases ($)",null,null,null,null,0,16012275,16500525,14525700,0,0,0,0,0,0,0,0,{"$f":"SUM(G104:R104)","v":47038500}]
[]
[]
[null,"Total Purchases (DTH)",null,null,0,0,{"$f":"G96+G99+G103","v":1270000},{"$f":"H96+H99+H103","v":10479000},11479000,8852000,279000,0,0,0,0,0,0,0,{"$f":"SUM(G107:R107)","v":32359000}]
[null,"Total Purchases ($)",null,null,0,0,{"$f":"G97+G100+G104","v":11529930.001005953},{"$f":"H97+H100+H104","v":101366647.61476669},116408384.09748691,80707295.226317868,1935943.2353571428,0,0,0,0,0,0,0,{"$f":"SUM(G108:R108)","v":311948200.17493457}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$126:$G$137,2,FALSE)","v":6.3},{"$f":"VLOOKUP(MONTH(H3),$F$126:$G$137,2,FALSE)","v":11.5},14.9,12.5,10.1,8.3000000000000007,4.4000000000000004,3.1,2,1.8,2,3.1,{"$f":"SUM(G112:R112)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$126:$H$137,3,FALSE)","v":8},{"$f":"VLOOKUP(MONTH(H3),$F$126:$H$137,3,FALSE)","v":12.3},14.7,14.1,11.8,9.4,5.8,3.7,2.2999999999999998,1.7,2.1,4.0999999999999996,{"$f":"SUM(G113:R113)","v":90}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"+G3","v":"Nov22"},{"$f":"+H3","v":"Dec22"},"Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","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:","2022-09-14",12595562.838768257,12840971.38393355,14516376.035237676,14953245.82813821,14797786.14773543,13986358.554326471,13388008.3073369,33333477.84428253,12378422.627957145,12151871.775183024,12442912.504638297,12729968.538886504,{"$f":"SUM(G117:R117)","v":180114962.38642398}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2022-09-14",5378086.5799924936,5393669.7638987117,5480513.9465610087,4928069.7518913737,4715614.0864864103,4269108.0030552112,4171749.0977686648,4058889.3213385819,4079181.2975072707,4015353.7605041564,3911515.9442568058,3903317.2566138874,{"$f":"SUM(G119:R119)","v":54305068.809874572}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC","UT","WY",null,"Typical UPC","UT"]
[null,null,null,null,null,1,14.9,14.7,null,1,13]
[null,null,null,null,null,2,12.5,14.1,null,2,10.9]
[null,null,null,null,null,3,10.1,11.8,null,3,8.8000000000000007]
[null,null,null,null,null,4,8.3000000000000007,9.4,null,4,7.3]
[null,null,null,null,null,5,4.4000000000000004,5.8,null,5,3.8]
[null,null,null,null,null,6,3.1,3.7,null,6,2.7]
[null,null,null,null,null,7,2,2.2999999999999998,null,7,1.8]
[null,null,null,null,null,8,1.8,1.7,null,8,1.6]
[null,null,null,null,null,9,2,2.1,null,9,1.8]
[null,null,null,null,null,10,3.1,4.0999999999999996,null,10,2.7]
[null,null,null,null,null,11,6.3,8,null,11,5.5]
[null,null,null,null,null,12,11.5,12.3,null,12,10.1]
[null,null,null,null,null,"Total",{"$f":"SUM(G126:G137)","v":80},{"$f":"SUM(H126:H137)","v":89.999999999999986},null,"Total",{"$f":"SUM(K126:K137)","v":70}]

{"sheet":"Other Inputs","index":2,"n_rows":328,"n_cols":10,"rows_kept":328,"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"]
["INPUTS FROM MOUNTAIN WEST 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"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2"]
[null,"  Spire Injections",null,null,0,{"$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$6","v":"2022-04-01"},null,"1.3.2"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2"]
[]
[null,"Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2"]
[null,"  Spire",null,null,0,{"$f":"$F$6","v":"2022-04-01"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2"]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2022-04-01"},null,"1.3.2"]
[]
[null,"Peak Hour Service"]
[null,"Kern River",null,28752,3,{"$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,"MOUNTAIN WEST 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$28","v":"2022-04-01"}]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$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$28","v":"2022-04-01"},"1.3p1"]
[]
["Mountain West Overthrust Pipeline, LLC "]
[null,"Jan- Dec    #6546",null,8542,12,1.62,"2022-04-01"]
[null,"Systemwide Usage Charge",null,null,null,1.67E-3,{"$f":"+G38","v":"2022-04-01"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"MWP Commodity"]
[null,"  MWP Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2022-04-01","1.3p1"]
[null,"  MWP  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.5E-3,"2022-10-01","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-3,1.5E-3,"2022-10-01"]
[null,null,null,"Total",{"$f":"SUM(E48:E49)","v":0.17772000000000002},{"$f":"SUM(F48:F49)","v":0.17802000000000001}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E50)/(1-$E276),5)","v":0.17871999999999999},{"$f":"ROUND((F50)/(1-E276),5)","v":0.17902000000000001},null,"1.6.3"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F50)/(1-E277),5)","v":0.18073}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,{"$f":"0.2018-0.0222","v":0.17960000000000001},"2021-01-01"]
[null,"Jan - Dec      #20029",null,33000,12,{"$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",0.70900809560214029,{"$f":"D59+D61","v":34885},365,4.4000000000000003E-3,"2022-04-01","1.3p1"]
[null,"November - March",{"$f":"C73","v":0.70900809560214029},{"$f":"D60","v":50000},{"$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",{"$f":"+C73","v":0.70900809560214029},56925,{"$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":0.70900809560214029},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":0.70900809560214029},27000,{"$f":"30+31+31+28+31","v":151},4.4000000000000003E-3,{"$f":"+G74","v":"2022-04-01"},"Jan"]
[]
[]
["INPUTS FROM Dominion Energy 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",0.91266999999999998,3.3210000000000003E-2,{"$f":"E88+F88","v":0.94587999999999994},null,null,"2022-10-01"]
[null,null,null,"Summer",0.38263000000000003,1.392E-2,{"$f":"E89+F89","v":0.39655000000000001},null,null,"2022-10-01"]
[]
[null,"FS",null,"Winter",0.90210000000000001,3.2829999999999998E-2,{"$f":"E91+F91","v":0.93493000000000004},null,null,"2022-10-01"]
[null,null,null,"Summer",0.75309999999999999,2.741E-2,{"$f":"E92+F92","v":0.78051000000000004},null,null,"2022-10-01"]
[]
[null,"NGV",null,null,0.68176999999999999,2.4809999999999999E-2,{"$f":"E94+F94","v":0.70657999999999999},null,null,"2022-10-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17904999999999999,null,{"$f":"E96+F96","v":0.17904999999999999},null,null,"2022-10-01"]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",{"$f":"F100-G100","v":-2.6689999999998548E-2},8.7658400000000007,8.7925299999999993,null,null,"2022-10-01"]
[null,"Block 2",null,"Summer",null,7.4856499999999997,7.4958499999999999,null,null,"2022-10-01"]
[null,"Block 1",null,"Winter",null,null,10.09872,null,null,"2022-10-01"]
[null,"Block 2",null,"Winter",null,null,8.8020499999999995,null,null,"2022-10-01"]
[null,"#1 BSF",null,null,null,null,6.75,null,null,"2022-10-01"]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,9.2708899999999996,null,null,"2022-07-01"]
[null,"Block 2",null,null,null,null,9.0231200000000005,null,null,{"$f":"+J107","v":"2022-07-01"}]
[null,"BSF",null,null,null,null,12,null,null,{"$f":"+J107","v":"2022-07-01"}]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":58444351.946735896},56062874.971619748,"EXH 1.2p1"]
[null,"AMOUNT",null,null,{"$f":"+D203+D226","v":292835638.0429337},254726753.94892529,"EXH 1.2p1"]
[null,"AVG COST",null,null,{"$f":"+E115/E114","v":5.0105036378846952},{"$f":"ROUND(+F115/F114,5)","v":4.54359}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (GS/FS)",null,null,null,5.4359700000000002]
[null,"191 Account Amortization (Line 8)",null,null,null,0.57020000000000004]
[null,"Tax Reform Surcredit 4",null,null,null,0]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F119:F121)","v":6.00617}]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,6.14717]
[null,"191 Account Amortization (Line 10)",null,null,null,0.50195999999999996]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"SUM(F125:F126)","v":6.6491299999999995}]
[]
[null,"Unit Cost Of Gas (IS/NGV)",null,null,null,5.4248500000000002]
[null,"UT NGV RIN Credit",null,null,null,-0.33195000000000002]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah"]
[null,null,null,null,2022,"2022-08-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"August 2022 191 account (Actual/Forecast)",null,2022,69039513,null,null,"1.6.1"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through August 2022 (act/fcst)",null,"August",8051989,null,null,"1.6.2"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E137-E138","v":60987524}]
[]
[null,"SPRING SNG Amortization Balance March 2022",null,-10777254,-14000000,{"$f":"+D141-E141","v":3222746}]
[null,"Previous SPRING SNG Amortization March 2021",null,-8627117,-14000000,{"$f":"+D142-E142","v":5372883}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2022,"Source"]
[null,"Utah",null,null,{"$f":"E148-E147","v":1205682},"2022 IRP"]
[null,"Wyoming",null,null,39340]
[null,"System Total Peak Day Demand Forecast",null,null,1245022,"2022-2023 Heating Season",null,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,6.4999999999999997E-3]
[null,"Chalk Creek Withdrawals Factor",null,null,1.8800000000000001E-2]
[null,null,null,null,null,null,null,null," "]
[null,"Spire Injections Factor",null,null,0]
[null,"Spire Withdrawals Factor",null,null,0]
[]
[null,"Leroy Injections Factor",null,null,2.7300000000000001E-2]
[null,"Leroy Withdrawals Factor",null,null,1.37E-2]
[]
[null,"Clay Basin Injections Factor",null,null,1.3299999999999999E-2]
[null,"Clay Basin Withdrawals Factor",null,null,2.1289999999999998E-3]
[]
[null,"Coalville Injections Factor",null,null,1.11E-2]
[null,"Coalville Withdrawals Factor",null,null,1.4999999999999999E-2]
[]
[null,"LNG Injections Factor",null,null,0]
[null,"LNG Withdrawals Factor",null,null,0]
[]
[null,"MWP Storage Field Reservation Charges",null,null,"Monthly Dth"]
[null,"  Peaking Storage Fields Maximum Daily Withdrawal Qty (Leroy, Chalk Creek, Coalville)",null,null,184625]
[null,"  Spire Maximum Storage Qty",null,null,0,"contract ended March 2021"]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["OTHER INPUTS",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,271065.33,"2022-08-31"]
[]
[null,"Other gathering ",null,1071219.4710000001,{"$f":"E181","v":"2022-08-31"},null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D181:D183)","v":1342284.8010000002},null,null,null,"1.3.1"]
[]
[null,"Other Transportation",null,2651219.4029999999,{"$f":"E181","v":"2022-08-31"},null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,1925206.0657154594,2887809.0985731888,"2022-01-01"]
[]
[]
[null,"Gathering Rate Wexpro II",null,224616.43622605194]
[]
[]
["OTHER INPUTS",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Dominion Energy Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1421","v":42059579.62595012},null,null,null,"1.4.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S117","v":180114962.38642398},null,null,null,"1.4.1"]
[null,"Total Dominion Energy Gas Production Costs",null,{"$f":"SUM(D201:D202)","v":222174542.0123741}]
[]
[null,"Total Dominion Energy Gas Production Dth",null,{"$f":"'Royalty Detail'!F1426","v":41233158.840962}]
[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$207,$D$207:$E$216,$I208)","v":"Forecast"},{"$f":"HLOOKUP(G$207,$D$207:$E$216,$I208)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,2608104.3226919058,{"$f":"HLOOKUP(F$207,$D$207:$E$216,$I210)","v":2608104.3226919058},{"$f":"HLOOKUP(G$207,$D$207:$E$216,$I210)","v":2608104.3226919058},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,7054646.2947712578,{"$f":"HLOOKUP(F$207,$D$207:$E$216,$I211)","v":7054646.2947712578},7054646.2947712578,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,800670.22428954975,800670.22428954975,800670.22428954975,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,13230202.845411194,13230202.845411194,13230202.845411194,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,2393370.9672525097,2393370.9672525097,2393370.9672525097,null,8]
[null,"3rd Party & Liquids Credits from MLPX Acquisition",null,null,4401796.6628571432,{"$f":"HLOOKUP(F$207,$D$207:$E$216,$I215)","v":4401796.6628571432},4401796.6628571432,null,9]
[null,"758001 Gas Well Royalties - Other",null,null,-113163.69780197338,-113163.69780197338,-113163.69780197338,null,10]
[null,"EDIT Amortization",null,null,4770564,{"$f":"HLOOKUP(F$207,$D$207:$E$217,$I217)","v":4770564},{"$f":"HLOOKUP(G$207,$D$207:$E$217,$I217)","v":4770564},null,11]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D210:D216)","v":0},{"$f":"SUM(E210:E217)","v":35146191.619471595},{"$f":"SUM(F210:F217)","v":35146191.619471595},{"$f":"SUM(G210:G217)","v":35146191.619471595}]
[]
["WEXPRO II"]
[null,"Dominion Energy Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1695","v":16356027.220685057},null,null,null,"1.4.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S119","v":54305068.809874572},null,null,null,"1.4.1"]
[null,"Total Dominion Energy Gas Production Costs",null,{"$f":"SUM(D224:D225)","v":70661096.030559629}]
[]
[null,"Total Dominion Energy Gas Production Dth",null,{"$f":"'Royalty Detail'!F1700","v":17211193.105773896}]
[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$207,$D$207:$E$216,$I231)","v":"Forecast"},{"$f":"HLOOKUP(G$207,$D$207:$E$216,$I231)","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$230,$D$230:$E$238,$I233)","v":0},0,null,4]
[null,"490  Incidental Plant Prod Sales",null,null,1987413.0254229202,1987413.0254229202,1987413.0254229202,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1562109.906424707,1562109.906424707,1562109.906424707,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,881707.2206501147,881707.2206501147,881707.2206501147,null,8]
[null,"758001 Gas Well Royalties - Other",null,null,-231586.59235343436,-231586.59235343436,-231586.59235343436,null,9]
[null,"EDIT Amortization",null,null,96228,{"$f":"HLOOKUP(F$230,$D$230:$E$239,$I239)","v":96228},{"$f":"HLOOKUP(G$230,$D$230:$E$239,$I239)","v":96228},null,10]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D233:D238)","v":0},{"$f":"SUM(E233:E240)","v":4295871.560144308},{"$f":"SUM(F233:F240)","v":4295871.560144308},{"$f":"SUM(G233:G240)","v":4295871.560144308}]
[]
[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$199","v":91500998.349929988},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E249-E250","v":91500998.349929988}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":271004},0.17868999999999999]
[]
[null,null,null,null,{"$f":"'Rate Base'!$Q$4","v":"2022-08-31"}]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!P22","v":-6538004},{"$f":"'Rate Base'!P11","v":25992902.77999996},{"$f":"+E256/D256","v":-3.9756633339471743},null,"1.4.2"]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.94617,2.3898100000000002]
[null,null,null,"Summer Blk 2",0.74377000000000004,1.0931299999999999]
[null,null,null,"Winter Blk 1",2.6480100000000002,3.1466699999999999]
[null,null,null,"Winter Blk 2",1.4456100000000001,1.85]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test-Year",null,{"$f":"'Control Panel'!F40","v":"2022-11-01"},{"$f":"'Control Panel'!F41","v":"2023-10-31"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",8.7999999999999995E-2,"2020-09-01"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",8.8999999999999996E-2,"2020-03-01"]
[]
[]
[null,"DEU Lost & Unaccounted For % (Utah",null,null,5.5900000000000004E-3,null,null,"Q","Q"]
[null,"DEU Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"Gathering Lost & Unaccounted For",null,null,0.04,null,null,"Q","Q"]
[null,"MWP Lost & Unaccounted For %",null,null,1.0500000000000001E-2,null,null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E278:E279)","v":5.0500000000000003E-2}]
[]
[null,"Capacity Release Credits",null,null,1429065.3000000003]
[null,"Capacity Release Credit Sharing % in Utah",null,null,0.9]
[null,"Capacity Release Credits for Utah",null,null,{"$f":"E282*E283","v":1286158.7700000003},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2E-3,"verified 5/2/22",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":"D291+D292","v":173930.36},{"$f":"SUM(E291:E292)","v":734374.49399999995},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,98406.829999999987,457295,"Actual - 12 Months Ending August 2022"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,43740.779999999984,107208.30399999999,"Actual - 12 Months Ending August 2022"]
[]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,{"$f":"+'RevRun Fcst'!T243","v":28046.333333333332}]
[null,"FS",null,{"$f":"+'RevRun Fcst'!T252","v":26}]
[null,"NGV",null,{"$f":"+'RevRun Fcst'!T261","v":1}]
[null,"IS",null,{"$f":"+'RevRun Fcst'!T279","v":4}]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","5/1/22 - 8/31/22",null,393980.5]
[]
[]
[]
[null,"COS Allocation Factor from General Rate Case Docket No. 19-057-02","GS","FS","IS","TS"," TBF","NGV","Total"]
[null,"210 Design Day",0.80198074567401734,1.1435916113097647E-2,0,0.14586129877647361,4.0216558894445087E-2,5.0548054196638745E-4,{"$f":"SUM(C313:H313)","v":1}]
[null,"240 Firm Sales",0.97302738732351579,2.462406011648326E-2,0,0,0,2.3485525600009955E-3,{"$f":"SUM(C314:H314)","v":1}]
[]
[null,"Forecasted Demand Dths","TSF",222022]
[null,null,"TBF",45000]
[null,null,null,"."]
[]
[null,"Supplier non-gas Adder Rates",null,"TSF","Base SNG Annual Demand",null,2.08257]
[null,null,null,null,"SNG Amortization",null,7.578E-2]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G320:G321)","v":2.15835}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G322/12,5)","v":0.17985999999999999}]
[]
[null,null,null,"TBF","Base SNG Annual Demand",null,1.38744]
[null,null,null,null,"SNG Amortization",null,5.049E-2]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G325:G326)","v":1.4379299999999999}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G327/12,5)","v":0.11983000000000001}]

{"sheet":"CET & DSM WY","index":3,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[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],[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],[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6]]}
["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$107","v":"2022-07-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$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$100","v":8.7925299999999993},{"$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$107","v":9.2708899999999996},{"$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'!J8","v":"00:00:00"},null,{"$f":"'Other Inputs'!$J$107","v":"2022-07-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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,{"$f":"'Other Inputs'!G107","v":9.2708899999999996},{"$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$108","v":9.0231200000000005},{"$f":"J25-L25","v":{"$error":"#REF!"}}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"00:00:00"},null,{"$f":"'Other Inputs'!$J$107","v":"2022-07-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":8.7925299999999993},{"$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$108","v":9.0231200000000005},{"$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":"00:00:00"},null,{"$f":"'Other Inputs'!$J$107","v":"2022-07-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":8.7925299999999993},{"$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$108","v":9.0231200000000005},{"$f":"J37-L37","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":"00:00:00"},null,{"$f":"'Other Inputs'!$J$107","v":"2022-07-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":8.7925299999999993},{"$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$108","v":9.0231200000000005},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2022-07-01"},{"$f":"J39","v":"00:00:00"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":148.28},{"$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$18),2)","v":142.72},{"$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$18),2)","v":121.4},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":94.65},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,63,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["June",3.7,44.53,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,32.22,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,26.95,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,30.46,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,48.05,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":86.17},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":126.03},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":964.45999999999992},{"$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":"2022-07-01"},{"$f":"D46","v":"00:00:00"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":148.28},{"$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$18),2)","v":142.72},{"$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$18),2)","v":121.4},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":94.65},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,63,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,44.53,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,32.22,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,26.95,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,30.46,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,48.05,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":86.17},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":126.03},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":964.45999999999992},{"$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":"2022-07-01"},{"$f":"D64","v":"00:00:00"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":148.28},{"$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$18),2)","v":142.72},{"$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$18),2)","v":121.4},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":94.65},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,63,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,44.53,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,32.22,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,26.95,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,30.46,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,48.05,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":86.17},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":126.03},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":964.45999999999992},{"$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":"2022-07-01"},{"$f":"D46","v":"00:00:00"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":148.28},{"$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$18),2)","v":142.72},{"$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$18),2)","v":121.4},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":94.65},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,63,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,44.53,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,32.22,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,26.95,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,30.46,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,48.05,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":86.17},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":126.03},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":964.45999999999992},{"$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":[[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],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[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]]}
[]
[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":18,"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,null,null,null,null,null,null,null,null,null,"UPDATED 5/4","OLD"]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["RATE CLASS",null,null,{"$f":"+'Monthly Inputs'!G3","v":"Nov22"},{"$f":"+'Monthly Inputs'!H3","v":"Dec22"},{"$f":"+'Monthly Inputs'!I3","v":"Jan23"},{"$f":"+'Monthly Inputs'!J3","v":"Feb23"},{"$f":"+'Monthly Inputs'!K3","v":"Mar23"},{"$f":"+'Monthly Inputs'!L3","v":"Apr23"},{"$f":"+'Monthly Inputs'!M3","v":"May23"},{"$f":"+'Monthly Inputs'!N3","v":"Jun23"},{"$f":"+'Monthly Inputs'!O3","v":"Jul23"},{"$f":"+'Monthly Inputs'!P3","v":"Aug23"},{"$f":"+'Monthly Inputs'!Q3","v":"Sep23"},{"$f":"+'Monthly Inputs'!R3","v":"Oct23"},"Total",1,1]
["UTAH",null,null,{"$f":"MONTH(D5)","v":11},{"$f":"MONTH(E5)","v":12},1,2,3,4,5,6,7,8,9,10,null,2,2]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":12038817},{"$f":"'RevRun Fcst'!I21","v":18385007},{"$f":"'RevRun Fcst'!J21","v":20125804},{"$f":"'RevRun Fcst'!K21","v":16779900},{"$f":"'RevRun Fcst'!L21","v":13126330},{"$f":"'RevRun Fcst'!M21","v":8762875},{"$f":"'RevRun Fcst'!N21","v":5171493},{"$f":"'RevRun Fcst'!O21","v":2856954},{"$f":"'RevRun Fcst'!P21","v":2397393},{"$f":"'RevRun Fcst'!Q21","v":2354697},{"$f":"'RevRun Fcst'!R21","v":2771794},{"$f":"'RevRun Fcst'!S21","v":6913088},{"$f":"SUM(D7:O7)","v":111684152},3,3]
[null,"GSC",null,{"$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},{"$f":"'RevRun Fcst'!S30","v":0},0,4,4]
[null,"GSS",null,{"$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},{"$f":"'RevRun Fcst'!S39","v":0},0,5,5]
[null,"F-1",null,{"$f":"'RevRun Fcst'!H48","v":188318},{"$f":"'RevRun Fcst'!I48","v":271602},{"$f":"'RevRun Fcst'!J48","v":297143},{"$f":"'RevRun Fcst'!K48","v":269996},{"$f":"'RevRun Fcst'!L48","v":253627},{"$f":"'RevRun Fcst'!M48","v":204814},{"$f":"'RevRun Fcst'!N48","v":180388},{"$f":"'RevRun Fcst'!O48","v":175850},{"$f":"'RevRun Fcst'!P48","v":150769},{"$f":"'RevRun Fcst'!Q48","v":156060},{"$f":"'RevRun Fcst'!R48","v":177762},{"$f":"'RevRun Fcst'!S48","v":262863},2589192,6,6]
[null,"F-4",null,{"$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},{"$f":"'RevRun Fcst'!S75","v":0},0,7,7]
[null,"NGV",null,{"$f":"'RevRun Fcst'!H66","v":26627},{"$f":"'RevRun Fcst'!I66","v":24642},{"$f":"'RevRun Fcst'!J66","v":24125},{"$f":"'RevRun Fcst'!K66","v":24867},{"$f":"'RevRun Fcst'!L66","v":23950},{"$f":"'RevRun Fcst'!M66","v":23507},{"$f":"'RevRun Fcst'!N66","v":21548},{"$f":"'RevRun Fcst'!O66","v":23923},{"$f":"'RevRun Fcst'!P66","v":24829},{"$f":"'RevRun Fcst'!Q66","v":23396},{"$f":"'RevRun Fcst'!R66","v":24640},{"$f":"'RevRun Fcst'!S66","v":23718},289772,8,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":12253762},18681251,{"$f":"SUM(F7:F12)","v":20447072},17074763,13403907,8991196,5373429,3056727,2572991,2534153,2974196,7199669,{"$f":"SUM(P7:P12)","v":114563116},9,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":25895},{"$f":"'RevRun Fcst'!I102","v":31237},{"$f":"'RevRun Fcst'!J102","v":39472},{"$f":"'RevRun Fcst'!K102","v":31914},{"$f":"'RevRun Fcst'!L102","v":29116},{"$f":"'RevRun Fcst'!M102","v":26773},{"$f":"'RevRun Fcst'!N102","v":18238},{"$f":"'RevRun Fcst'!O102","v":14642},{"$f":"'RevRun Fcst'!P102","v":11405},{"$f":"'RevRun Fcst'!Q102","v":10303},{"$f":"'RevRun Fcst'!R102","v":12640},{"$f":"'RevRun Fcst'!S102","v":19369},{"$f":"SUM(D15:O15)","v":271004},11,11]
[null,"IS-4",null,{"$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},12,12]
["Total Interruptible Sales",null,null,{"$f":"SUM(D15:D16)","v":25895},31237,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,271004,13,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":12279657},{"$f":"+E13+E17","v":18712488},{"$f":"+F13+F17","v":20486544},{"$f":"+G13+G17","v":17106677},13433023,9017969,5391667,3071369,2584396,2544456,2986836,7219038,{"$f":"+P13+P17","v":114834120},16,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,17]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":8532414},{"$f":"'RevRun Fcst'!I204","v":10068956},{"$f":"'RevRun Fcst'!J204","v":9384089},{"$f":"'RevRun Fcst'!K204","v":8598804},{"$f":"'RevRun Fcst'!L204","v":8511456},{"$f":"'RevRun Fcst'!M204","v":7015924},{"$f":"'RevRun Fcst'!N204","v":7199952},{"$f":"'RevRun Fcst'!O204","v":7814784},{"$f":"'RevRun Fcst'!P204","v":8805653},{"$f":"'RevRun Fcst'!Q204","v":9110174},{"$f":"'RevRun Fcst'!R204","v":7890899},{"$f":"'RevRun Fcst'!S204","v":8187520},{"$f":"SUM(D22:O22)","v":101120625},18,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":20812071},28781444,29870633,25705481,21944479,16033893,12591619,10886153,11390049,11654630,10877735,15406558,{"$f":"+P20+P22","v":215954745},21,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":387060},{"$f":"'RevRun Fcst'!I244","v":553847},{"$f":"'RevRun Fcst'!J244","v":562961},{"$f":"'RevRun Fcst'!K244","v":495771},{"$f":"'RevRun Fcst'!L244","v":410382},{"$f":"'RevRun Fcst'!M244","v":299580},{"$f":"'RevRun Fcst'!N244","v":195670},{"$f":"'RevRun Fcst'!O244","v":88806},{"$f":"'RevRun Fcst'!P244","v":52314},{"$f":"'RevRun Fcst'!Q244","v":54684},{"$f":"'RevRun Fcst'!R244","v":79604},{"$f":"'RevRun Fcst'!S244","v":203811},{"$f":"SUM(D28:O28)","v":3384490},24,24]
["   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},{"$f":"SUM(D29:O29)","v":0},25,25]
["   F-1",null,null,{"$f":"'RevRun Fcst'!H253","v":18806},{"$f":"'RevRun Fcst'!I253","v":22218},{"$f":"'RevRun Fcst'!J253","v":20574},{"$f":"'RevRun Fcst'!K253","v":21487},{"$f":"'RevRun Fcst'!L253","v":20289},{"$f":"'RevRun Fcst'!M253","v":14865},{"$f":"'RevRun Fcst'!N253","v":12040},{"$f":"'RevRun Fcst'!O253","v":9543},{"$f":"'RevRun Fcst'!P253","v":10858},{"$f":"'RevRun Fcst'!Q253","v":8356},{"$f":"'RevRun Fcst'!R253","v":13544},{"$f":"'RevRun Fcst'!S253","v":13393},{"$f":"SUM(D30:O30)","v":185973},26,26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":306},{"$f":"'RevRun Fcst'!I262","v":184},{"$f":"'RevRun Fcst'!J262","v":227},{"$f":"'RevRun Fcst'!K262","v":277},{"$f":"'RevRun Fcst'!L262","v":378},{"$f":"'RevRun Fcst'!M262","v":252},{"$f":"'RevRun Fcst'!N262","v":279},{"$f":"'RevRun Fcst'!O262","v":348},{"$f":"'RevRun Fcst'!P262","v":339},{"$f":"'RevRun Fcst'!Q262","v":315},{"$f":"'RevRun Fcst'!R262","v":343},{"$f":"'RevRun Fcst'!S262","v":276},{"$f":"SUM(D31:O31)","v":3524},27,27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":406172},576249,583762,517535,431049,314697,207989,98697,63511,63355,93491,217480,3573987,28,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":14280},{"$f":"'RevRun Fcst'!I280","v":15948},{"$f":"'RevRun Fcst'!J280","v":18665},{"$f":"'RevRun Fcst'!K280","v":16854},{"$f":"'RevRun Fcst'!L280","v":17545},{"$f":"'RevRun Fcst'!M280","v":14974},{"$f":"'RevRun Fcst'!N280","v":11409},{"$f":"'RevRun Fcst'!O280","v":6977},{"$f":"'RevRun Fcst'!P280","v":5358},{"$f":"'RevRun Fcst'!Q280","v":6837},{"$f":"'RevRun Fcst'!R280","v":4736},{"$f":"'RevRun Fcst'!S280","v":10667},{"$f":"SUM(D34:O34)","v":144250},30,30]
["   I-4",null,null,{"$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},31,31]
["Total Interruptible Sales",null,null,{"$f":"SUM(D34:D35)","v":14280},15948,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,144250,32,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":420452},{"$f":"+E32+E36","v":592197},602427,534389,448594,329671,219398,105674,68869,70192,98227,228147,3718237,35,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":30774},{"$f":"'RevRun Fcst'!I328","v":46191},{"$f":"'RevRun Fcst'!J328","v":54415},{"$f":"'RevRun Fcst'!K328","v":37419},{"$f":"'RevRun Fcst'!L328","v":40215},{"$f":"'RevRun Fcst'!M328","v":32395},{"$f":"'RevRun Fcst'!N328","v":27360},{"$f":"'RevRun Fcst'!O328","v":32659},{"$f":"'RevRun Fcst'!P328","v":17590},{"$f":"'RevRun Fcst'!Q328","v":40616},{"$f":"'RevRun Fcst'!R328","v":44240},{"$f":"'RevRun Fcst'!S328","v":23757},{"$f":"SUM(D41:O41)","v":427631},37,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,39]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":451226},638388,656842,571808,488809,362066,246758,138333,86459,110808,142467,251904,4145868,40,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":21263297},29419832,30527475,26277289,22433288,16395959,12838377,11024486,11476508,11765438,11020202,{"$f":"+O25+O44","v":15658462},220100613,43,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,45]
[null,null,"Month",{"$f":"MONTH(D5)","v":11},12,1,2,3,4,5,6,7,8,9,10,null,46,46]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":0},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":0},0,0,0,1,1,1,1,1,1,1,"Total",47,47]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":12038817},{"$f":"IF(E51=0,E7+E8,0)","v":18385007},20125804,16779900,13126330,0,0,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":80455858},48,48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},0,0,0,0,8762875,5171493,2856954,2397393,2354697,2771794,6913088,{"$f":"SUM(D53:O53)","v":31228294},49,49]
["GSS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,50]
[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},51,51]
[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},52,52]
["F-S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,53]
[null,"Winter",null,{"$f":"IF(D51=0,D10,0)","v":188318},271602,297143,269996,253627,0,0,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":1280686},54,54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},0,0,0,0,204814,180388,175850,150769,156060,177762,262863,{"$f":"SUM(D59:O59)","v":1308506},55,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,57]
[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,58,58]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",59,59]
[null,null,null,{"$f":"D5","v":"Nov22"},{"$f":"E5","v":"Dec22"},{"$f":"F5","v":"Jan23"},"Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Total",60,60]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":5506.0195999999996},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":5958.9983599999996},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":6696.8540499999999},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":6205.0407799999994},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":6392.6956499999997},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":5694.4891799999996},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":4726.3421299999991},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":3522.7438899999997},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":3083.07206},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":3484.7240899999997},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":2914.1555199999998},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":4524.8371900000002},{"$f":"SUM(D65:O65)","v":58709.972499999982},61,61]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":6919},10386,12235,8413,9042,7284,6152,7343,3955,9132,9947,{"$f":"P66-SUM(D66:N66)","v":5340.9235599999956},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":96148.923559999996},62,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,63]
["I-2 Gas Cost (Rate Effective )",null,null,0,{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0,null,64,64]
["I-4 Gas Cost (Rate Effective )",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,65,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,67]
[null,null,null,"ALLOCATION BASES",null,null,null,null,null,null,null,null,null,null,null,null,68,68]
[null,null,null,"DEMAND",null,null,"OTHER COST",null,null,null,null,null,null,null,null,null,69,69]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1205682},{"$f":"D74/D76","v":0.96840216478102392},null,"Utah Sales",{"$f":"+P20","v":114834120},{"$f":"H74/H76","v":0.96863633002252325},null,null,null,null,null,null,null,70,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E147","v":39340},{"$f":"1-E74","v":3.1597835218976078E-2},null,"Wyoming Sales",{"$f":"+P39","v":3718237},{"$f":"1-I74","v":3.1363669977476749E-2},null,null,null,null,null,null,null,71,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E148","v":1245022},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":118552357},{"$f":"ROUND(H76/H$76,4)","v":1},null,null,null,null,null,null,null,72,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,74]
[null,null,null,"Financial Report Information (Latest 12 Months of Actual Expenses and 13 Months of Rate Base)",null,null,null,null,null,null,null,null,null,null,null,null,75,75]
[null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",null,76,76]
["Accounts",null,null,{"$f":"+Expenses!D3","v":"2021-09-30"},{"$f":"+Expenses!E3","v":"2021-10-31"},{"$f":"+Expenses!F3","v":"2021-11-03"},{"$f":"+Expenses!G3","v":"2021-12-31"},{"$f":"+Expenses!H3","v":"2022-01-31"},{"$f":"+Expenses!I3","v":"2022-02-28"},{"$f":"+Expenses!J3","v":"2022-03-31"},{"$f":"+Expenses!K3","v":"2022-04-30"},{"$f":"+Expenses!L3","v":"2022-05-31"},{"$f":"+Expenses!M3","v":"2022-06-30"},{"$f":"+Expenses!N3","v":"2022-07-31"},{"$f":"+Expenses!O3","v":"2022-08-31"},{"$f":"Expenses!P3","v":"2022-08-31"},77,77]
["EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,78]
[null,"Gas Use In Dth (Acct 810 & 812)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,79,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,80]
[null,"Other Revenue (Yearly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,81]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!D13","v":97129.99},{"$f":"Expenses!E13","v":97138.4},{"$f":"Expenses!F13","v":106128.66},{"$f":"Expenses!G13","v":544755.05000000005},{"$f":"Expenses!H13","v":116873.48999999999},{"$f":"Expenses!I13","v":98906.89},{"$f":"Expenses!J13","v":106860.96},{"$f":"Expenses!K13","v":52524.95},{"$f":"Expenses!L13","v":141242.98000000001},{"$f":"Expenses!M13","v":721039.87},{"$f":"Expenses!N13","v":151205},{"$f":"Expenses!O13","v":285419.14},{"$f":"Expenses!P13","v":2519225.38},82,82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!D14","v":902433.39},{"$f":"Expenses!E14","v":2189382.9300000002},{"$f":"Expenses!F14","v":1288337.6599999999},{"$f":"Expenses!G14","v":155.94},{"$f":"Expenses!H14","v":814587.34},{"$f":"Expenses!I14","v":1062620.1599999999},{"$f":"Expenses!J14","v":1019900.86},{"$f":"Expenses!K14","v":972357.06},{"$f":"Expenses!L14","v":2794975.5300000003},{"$f":"Expenses!M14","v":1033024.4},{"$f":"Expenses!N14","v":1190418.8},{"$f":"Expenses!O14","v":1063673.75},{"$f":"Expenses!P14","v":14331867.820000002},83,83]
[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},{"$f":"Expenses!P22","v":0},84,84]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!D15","v":158052.51},{"$f":"Expenses!E15","v":152048.32000000001},{"$f":"Expenses!F15","v":192977.82},{"$f":"Expenses!G15","v":175220.78},{"$f":"Expenses!H15","v":187201.33000000002},{"$f":"Expenses!I15","v":224977.55},{"$f":"Expenses!J15","v":253213.06},{"$f":"Expenses!K15","v":235424.09},{"$f":"Expenses!L15","v":290819.34999999998},{"$f":"Expenses!M15","v":310169.89},{"$f":"Expenses!N15","v":268774.89},{"$f":"Expenses!O15","v":359147.18},{"$f":"Expenses!P15","v":2808026.7700000005},85,85]
[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},{"$f":"-Expenses!P18","v":0},86,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!D16","v":147551.81},{"$f":"Expenses!E16","v":1014606.72},{"$f":"Expenses!F16","v":791533.65},{"$f":"Expenses!G16","v":798933.79},{"$f":"Expenses!H16","v":853244.84},{"$f":"Expenses!I16","v":1377641.49},{"$f":"Expenses!J16","v":961928.39},{"$f":"Expenses!K16","v":1061501.46},{"$f":"Expenses!L16","v":2213730.6},{"$f":"Expenses!M16","v":226621.98},{"$f":"Expenses!N16","v":1472583.6400000001},{"$f":"Expenses!O16","v":1042921.87},{"$f":"Expenses!P16","v":11962800.24},89,89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!D17","v":16848},{"$f":"Expenses!E17","v":115027},{"$f":"Expenses!F17","v":63363},{"$f":"Expenses!G17","v":15550},{"$f":"Expenses!H17","v":158907},{"$f":"Expenses!I17","v":210181},{"$f":"Expenses!J17","v":461376},{"$f":"Expenses!K17","v":319049},{"$f":"Expenses!L17","v":364115},{"$f":"Expenses!M17","v":485473},{"$f":"Expenses!N17","v":438166},{"$f":"Expenses!O17","v":216827},{"$f":"Expenses!P17","v":2864882},90,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",91,91]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",92,92]
["Accounts",null,{"$f":"'Rate Base'!D4","v":"2021-08-31"},{"$f":"'Rate Base'!E4","v":"2021-09-30"},{"$f":"'Rate Base'!F4","v":"2021-10-31"},{"$f":"'Rate Base'!G4","v":"2021-11-30"},{"$f":"'Rate Base'!H4","v":"2021-12-31"},{"$f":"'Rate Base'!I4","v":"2021-01-31"},{"$f":"'Rate Base'!J4","v":"2021-02-28"},{"$f":"'Rate Base'!K4","v":"2021-03-31"},{"$f":"'Rate Base'!L4","v":"2021-04-30"},{"$f":"'Rate Base'!M4","v":"2022-05-31"},{"$f":"'Rate Base'!N4","v":"2022-06-30"},{"$f":"'Rate Base'!O4","v":"2022-07-31"},{"$f":"'Rate Base'!P4","v":"2022-08-31"},"Average",93,93]
["RATE BASE - PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,94]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!D11","v":35307557.589999974},{"$f":"'Rate Base'!E11","v":37462513.809999973},{"$f":"'Rate Base'!F11","v":49638760.35999997},{"$f":"'Rate Base'!G11","v":48688525.369999968},{"$f":"'Rate Base'!H11","v":44932895.699999966},{"$f":"'Rate Base'!I11","v":32520297.099999968},{"$f":"'Rate Base'!J11","v":24327140.389999963},{"$f":"'Rate Base'!K11","v":13377221.649999963},{"$f":"'Rate Base'!L11","v":4611532.5099999625},{"$f":"'Rate Base'!M11","v":4273987.8599999631},{"$f":"'Rate Base'!N11","v":9042867.9099999629},{"$f":"'Rate Base'!O11","v":16864248.249999963},{"$f":"'Rate Base'!P11","v":25992902.77999996},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":26365851.757916626},95,95]
[null,"Acct 164 (Working Gas LNG) - Production",{"$f":"'Rate Base'!D12","v":0},{"$f":"'Rate Base'!E12","v":456302.38451502047},{"$f":"'Rate Base'!F12","v":2170482.1762622143},{"$f":"'Rate Base'!G12","v":4040202.4909357931},{"$f":"'Rate Base'!H12","v":6275079.8499726541},{"$f":"'Rate Base'!I12","v":8635621.7193177771},{"$f":"'Rate Base'!J12","v":8912782.7726006676},{"$f":"'Rate Base'!K12","v":7575865.3567105671},{"$f":"'Rate Base'!L12","v":7575865.3567105671},{"$f":"'Rate Base'!M12","v":7575865.3567105671},{"$f":"'Rate Base'!N12","v":7575865.3567105671},{"$f":"'Rate Base'!O12","v":7575865.3567105671},{"$f":"'Rate Base'!P12","v":8432685.6642425824},6048845.0841065207,96]
[null,"Acct 101 - Production",{"$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},79968136,97,96]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!D7","v":-71641946},{"$f":"'Rate Base'!E7","v":-71711214},{"$f":"'Rate Base'!F7","v":-71780483},{"$f":"'Rate Base'!G7","v":-71849768},{"$f":"'Rate Base'!H7","v":-71919083},{"$f":"'Rate Base'!I7","v":-71988400},{"$f":"'Rate Base'!J7","v":-71988400},{"$f":"'Rate Base'!K7","v":-72112568},{"$f":"'Rate Base'!L7","v":-72112568},{"$f":"'Rate Base'!M7","v":-72165240},{"$f":"'Rate Base'!N7","v":-72219000},{"$f":"'Rate Base'!O7","v":-72277347},{"$f":"'Rate Base'!P7","v":-72335916},-72009416.833333328,98,97]
[null,"Acct 111 - Production",{"$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},-6150277,99,98]
[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},{"$f":"'Rate Base'!P14","v":0},0,100,99]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!D16","v":-24954142},{"$f":"'Rate Base'!E16","v":-24655106},{"$f":"'Rate Base'!F16","v":-25179711},{"$f":"'Rate Base'!G16","v":-32181231},{"$f":"'Rate Base'!H16","v":-32697505},{"$f":"'Rate Base'!I16","v":-33930378},{"$f":"'Rate Base'!J16","v":-33930378},{"$f":"'Rate Base'!K16","v":-35244000},{"$f":"'Rate Base'!L16","v":-35244000},{"$f":"'Rate Base'!M16","v":-34557247},{"$f":"'Rate Base'!N16","v":-35092242},{"$f":"'Rate Base'!O16","v":-35715252},{"$f":"'Rate Base'!P16","v":-36065261},-32411395.958333332,101,100]
[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},{"$f":"'Rate Base'!P18","v":-700755},-700755,102,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,102]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total",null,null,104,103]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!P8","v":763236},null,"Thirteen month average",null,{"$f":"P101","v":79968136},{"$f":"P102","v":-72009416.833333328},{"$f":"P103","v":-6150277},{"$f":"P104","v":0},{"$f":"P105","v":-32411395.958333332},{"$f":"P106","v":-700755},{"$f":"SUM(H109:M109)","v":-31303708.79166666},null,null,105,104]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!P10","v":0},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E270*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H109*'Other Inputs'!$E$270","v":-5037992.568},{"$f":"I109*'Other Inputs'!$E$270","v":4536593.2604999999},{"$f":"J109*'Other Inputs'!$E$270","v":387467.451},null,null,null,{"$f":"SUM(H110:M110)","v":-113931.85650000011},null,null,106,105]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N112","v":-2796170.0176868327},null,null,null,null,null,null,null,null,{"$f":"SUM(N109:N110)","v":-31417640.64816666},null,null,null,107,106]
[null,"Utah Production Cost",null,{"$f":"SUM(D109:D111)","v":-2032934.0176868327},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E273&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.089)"},{"$f":"M111*'Other Inputs'!E273","v":-2796170.0176868327},null,null,108,107]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E272&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.088)"},{"$f":"M111*'Other Inputs'!E272","v":-2764752.377038666},null,null,109,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,109]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",111,110]
[null,null,null,{"$f":"D5","v":"Nov22"},{"$f":"E5","v":"Dec22"},"Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Total",112,111]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,112]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,113]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,114]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,115]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":5551380.509660434},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":5439453.0096923318},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":5242542.1019819882},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":4613958.226877138},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":4966198.9647159334},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":4708715.1752746357},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":4760370.3870425522},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":4522115.0551833976},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":4672109.0663673133},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":4783943.1731651481},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":4565381.9352275655},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":4618184.3415474538},{"$f":"SUM(D121:O121)","v":58444351.946735896},117,116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,117]
["STORAGE INJECTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,118]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G24","v":90000},{"$f":"'Monthly Inputs'!H24","v":53593},{"$f":"'Monthly Inputs'!I24","v":0},{"$f":"'Monthly Inputs'!J24","v":44310},{"$f":"'Monthly Inputs'!K24","v":0},{"$f":"'Monthly Inputs'!L24","v":0},{"$f":"'Monthly Inputs'!M24","v":0},{"$f":"'Monthly Inputs'!N24","v":0},{"$f":"'Monthly Inputs'!O24","v":0},{"$f":"'Monthly Inputs'!P24","v":0},{"$f":"'Monthly Inputs'!Q24","v":40000},{"$f":"'Monthly Inputs'!R24","v":132000},{"$f":"SUM(D124:O124)","v":359903},120,119]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":97904},{"$f":"'Monthly Inputs'!H26","v":0},{"$f":"'Monthly Inputs'!I26","v":0},{"$f":"'Monthly Inputs'!J26","v":170000},{"$f":"'Monthly Inputs'!K26","v":317500},{"$f":"'Monthly Inputs'!L26","v":0},{"$f":"'Monthly Inputs'!M26","v":0},{"$f":"'Monthly Inputs'!N26","v":0},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":42000},{"$f":"'Monthly Inputs'!R26","v":280800},{"$f":"SUM(D125:O125)","v":908204},121,120]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":300000},{"$f":"'Monthly Inputs'!H27","v":45573},{"$f":"'Monthly Inputs'!I27","v":0},{"$f":"'Monthly Inputs'!J27","v":146800},{"$f":"'Monthly Inputs'!K27","v":0},{"$f":"'Monthly Inputs'!L27","v":0},{"$f":"'Monthly Inputs'!M27","v":0},{"$f":"'Monthly Inputs'!N27","v":0},{"$f":"'Monthly Inputs'!O27","v":0},{"$f":"'Monthly Inputs'!P27","v":0},{"$f":"'Monthly Inputs'!Q27","v":47500},{"$f":"'Monthly Inputs'!R27","v":45000},{"$f":"SUM(D126:O126)","v":584873},122,121]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G28","v":0},{"$f":"'Monthly Inputs'!H28","v":0},{"$f":"'Monthly Inputs'!I28","v":0},{"$f":"'Monthly Inputs'!J28","v":0},{"$f":"'Monthly Inputs'!K28","v":0},{"$f":"'Monthly Inputs'!L28","v":0},{"$f":"'Monthly Inputs'!M28","v":0},{"$f":"'Monthly Inputs'!N28","v":0},{"$f":"'Monthly Inputs'!O28","v":0},{"$f":"'Monthly Inputs'!P28","v":0},{"$f":"'Monthly Inputs'!Q28","v":0},{"$f":"'Monthly Inputs'!R28","v":0},{"$f":"SUM(D127:O127)","v":0},123,122]
[null,"Total Peaking Storage",null,{"$f":"SUM(D124:D127)","v":487904},{"$f":"SUM(E124:E127)","v":99166},0,361110,317500,0,0,0,0,0,129500,457800,1852980,124,123]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G25","v":154422},{"$f":"'Monthly Inputs'!H25","v":0},{"$f":"'Monthly Inputs'!I25","v":0},{"$f":"'Monthly Inputs'!J25","v":0},{"$f":"'Monthly Inputs'!K25","v":805140},{"$f":"'Monthly Inputs'!L25","v":136477},{"$f":"'Monthly Inputs'!M25","v":2418000.9999999995},{"$f":"'Monthly Inputs'!N25","v":1980000},{"$f":"'Monthly Inputs'!O25","v":2045998.9999999998},{"$f":"'Monthly Inputs'!P25","v":2051859},{"$f":"'Monthly Inputs'!Q25","v":1985670},{"$f":"'Monthly Inputs'!R25","v":1576854},{"$f":"SUM(D129:O129)","v":13154422},125,124]
[null,"Total Storage Injections",null,{"$f":"SUM(D128:D129)","v":642326},99166,0,361110,1122640,136477,2418000.9999999995,1980000,2045998.9999999998,2051859,2115170,2034654,15007402,126,125]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,126]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G32","v":0},{"$f":"'Monthly Inputs'!H32","v":0},{"$f":"'Monthly Inputs'!I32","v":124560},{"$f":"'Monthly Inputs'!J32","v":128625},{"$f":"'Monthly Inputs'!K32","v":112125},{"$f":"'Monthly Inputs'!L32","v":0},{"$f":"'Monthly Inputs'!M32","v":0},{"$f":"'Monthly Inputs'!N32","v":0},{"$f":"'Monthly Inputs'!O32","v":0},{"$f":"'Monthly Inputs'!P32","v":0},{"$f":"'Monthly Inputs'!Q32","v":0},{"$f":"'Monthly Inputs'!R32","v":0},{"$f":"SUM(D132:O132)","v":365310},128,127]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":410186},{"$f":"'Monthly Inputs'!J34","v":437500},{"$f":"'Monthly Inputs'!K34","v":0},{"$f":"'Monthly Inputs'!L34","v":0},{"$f":"'Monthly Inputs'!M34","v":0},{"$f":"'Monthly Inputs'!N34","v":0},{"$f":"'Monthly Inputs'!O34","v":0},{"$f":"'Monthly Inputs'!P34","v":0},{"$f":"'Monthly Inputs'!Q34","v":0},{"$f":"'Monthly Inputs'!R34","v":0},{"$f":"SUM(D133:O133)","v":847686},129,128]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":470298},{"$f":"'Monthly Inputs'!J35","v":120000},{"$f":"'Monthly Inputs'!K35","v":0},{"$f":"'Monthly Inputs'!L35","v":0},{"$f":"'Monthly Inputs'!M35","v":0},{"$f":"'Monthly Inputs'!N35","v":0},{"$f":"'Monthly Inputs'!O35","v":0},{"$f":"'Monthly Inputs'!P35","v":0},{"$f":"'Monthly Inputs'!Q35","v":0},{"$f":"'Monthly Inputs'!R35","v":0},{"$f":"SUM(D134:O134)","v":590298},130,129]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G36","v":0},{"$f":"'Monthly Inputs'!H36","v":0},{"$f":"'Monthly Inputs'!I36","v":0},{"$f":"'Monthly Inputs'!J36","v":0},{"$f":"'Monthly Inputs'!K36","v":0},{"$f":"'Monthly Inputs'!L36","v":0},{"$f":"'Monthly Inputs'!M36","v":0},{"$f":"'Monthly Inputs'!N36","v":0},{"$f":"'Monthly Inputs'!O36","v":0},{"$f":"'Monthly Inputs'!P36","v":0},{"$f":"'Monthly Inputs'!Q36","v":0},{"$f":"'Monthly Inputs'!R36","v":0},{"$f":"SUM(D135:O135)","v":0},131,130]
[null,"Total Peaking Storage",null,{"$f":"SUM(D132:D135)","v":0},{"$f":"SUM(E132:E135)","v":0},1005044,686125,112125,0,0,0,0,0,0,0,1803294,132,131]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":0},{"$f":"'Monthly Inputs'!H33","v":3410049.9999999995},{"$f":"'Monthly Inputs'!I33","v":3410049.9999999995},{"$f":"'Monthly Inputs'!J33","v":3080045},{"$f":"'Monthly Inputs'!K33","v":0},{"$f":"'Monthly Inputs'!L33","v":0},{"$f":"'Monthly Inputs'!M33","v":0},{"$f":"'Monthly Inputs'!N33","v":0},{"$f":"'Monthly Inputs'!O33","v":0},{"$f":"'Monthly Inputs'!P33","v":0},{"$f":"'Monthly Inputs'!Q33","v":0},{"$f":"'Monthly Inputs'!R33","v":0},{"$f":"SUM(D137:O137)","v":9900145},133,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D136:D137)","v":0},3410049.9999999995,4415094,3766170,112125,0,0,0,0,0,0,0,11703439,135,133]
[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,{"$f":"+'Monthly Inputs'!G40","v":270000},{"$f":"+'Monthly Inputs'!H40","v":279000},{"$f":"+'Monthly Inputs'!I40","v":279000},{"$f":"+'Monthly Inputs'!J40","v":36000},{"$f":"+'Monthly Inputs'!K40","v":0},{"$f":"+'Monthly Inputs'!L40","v":0},{"$f":"+'Monthly Inputs'!M40","v":0},{"$f":"+'Monthly Inputs'!N40","v":0},{"$f":"+'Monthly Inputs'!O40","v":0},{"$f":"+'Monthly Inputs'!P40","v":184950},{"$f":"+'Monthly Inputs'!Q40","v":0},{"$f":"+'Monthly Inputs'!R40","v":0},{"$f":"+'Monthly Inputs'!S40","v":1048950},138]
[null,"Withdrawals",null,{"$f":"+'Monthly Inputs'!G41","v":0},{"$f":"+'Monthly Inputs'!H41","v":0},{"$f":"+'Monthly Inputs'!I41","v":0},{"$f":"+'Monthly Inputs'!J41","v":0},{"$f":"+'Monthly Inputs'!K41","v":184950},{"$f":"+'Monthly Inputs'!L41","v":0},{"$f":"+'Monthly Inputs'!M41","v":0},{"$f":"+'Monthly Inputs'!N41","v":0},{"$f":"+'Monthly Inputs'!O41","v":0},{"$f":"+'Monthly Inputs'!P41","v":0},{"$f":"+'Monthly Inputs'!Q41","v":0},{"$f":"+'Monthly Inputs'!R41","v":0},{"$f":"+'Monthly Inputs'!S41","v":184950},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,135]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",142,136]
["Demand",null,null,{"$f":"D5","v":"Nov22"},"Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Total",143,137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,138]
["Utah Sales",null,null,{"$f":"+D20","v":12279657},18712488,20486544,17106677,13433023,9017969,5391667,3071369,2584396,2544456,2986836,7219038,{"$f":"SUM(D149:O149)","v":114834120},145,139]
["Wyoming Sales",null,null,{"$f":"+D39","v":420452},592197,602427,534389,448594,329671,219398,105674,68869,70192,98227,228147,{"$f":"SUM(D150:O150)","v":3718237},146,140]
["Total Sales",null,null,{"$f":"+D149+D150","v":12700109},19304685,21088971,17641066,13881617,9347640,5611065,3177043,2653265,2614648,3085063,7447185,118552357,147,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,142]
["Distribution  Use (Offices)",null,null,{"$f":"ROUND(D83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D153:O153)","v":0},149,143]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D156-D151-D153","v":71393},{"$f":"+E156-E151-E153","v":108520},118550,99168,78034,52547,31542,17860,14915,14698,17342,{"$f":"+O156-O151-O153","v":41864},{"$f":"SUM(D154:O154)","v":666433},150,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,145]
["Total City Gate",null,null,{"$f":"ROUND((D151+D153)/(1-'Other Inputs'!$E$276),0)","v":12771502},{"$f":"ROUND((E151+E153)/(1-'Other Inputs'!$E$276),0)","v":19413205},{"$f":"ROUND((F151+F153)/(1-'Other Inputs'!$E$276),0)","v":21207521},{"$f":"ROUND((G151+G153)/(1-'Other Inputs'!$E$276),0)","v":17740234},{"$f":"ROUND((H151+H153)/(1-'Other Inputs'!$E$276),0)","v":13959651},{"$f":"ROUND((I151+I153)/(1-'Other Inputs'!$E$276),0)","v":9400187},{"$f":"ROUND((J151+J153)/(1-'Other Inputs'!$E$276),0)","v":5642607},{"$f":"ROUND((K151+K153)/(1-'Other Inputs'!$E$276),0)","v":3194903},{"$f":"ROUND((L151+L153)/(1-'Other Inputs'!$E$276),0)","v":2668180},{"$f":"ROUND((M151+M153)/(1-'Other Inputs'!$E$276),0)","v":2629346},{"$f":"ROUND((N151+N153)/(1-'Other Inputs'!$E$276),0)","v":3102405},{"$f":"ROUND((O151+O153)/(1-'Other Inputs'!$E$276),0)","v":7489049},{"$f":"SUM(D156:O156)","v":119218790},152,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,147]
["Peaking Injection",null,null,{"$f":"+D128","v":487904},99166,0,361110,317500,0,0,0,0,0,129500,457800,{"$f":"SUM(D158:O158)","v":1852980},154,148]
["Clay Basin Injection",null,null,{"$f":"+D129","v":154422},0,0,0,805140,136477,2418000.9999999995,1980000,2045998.9999999998,2051859,1985670,1576854,{"$f":"SUM(D159:O159)","v":13154422},155,149]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G56","v":11915.546999999999},{"$f":"-'Monthly Inputs'!H56","v":1592.4974},{"$f":"-'Monthly Inputs'!I56","v":0},{"$f":"-'Monthly Inputs'!J56","v":6182.6550000000007},{"$f":"-'Monthly Inputs'!K56","v":14232.611999999999},{"$f":"-'Monthly Inputs'!L56","v":1815.1441},{"$f":"-'Monthly Inputs'!M56","v":32159.413299999993},{"$f":"-'Monthly Inputs'!N56","v":26334},{"$f":"-'Monthly Inputs'!O56","v":27211.786699999997},{"$f":"-'Monthly Inputs'!P56","v":27289.724699999999},{"$f":"-'Monthly Inputs'!Q56","v":28432.361000000001},{"$f":"-'Monthly Inputs'!R56","v":26175.538199999999},{"$f":"SUM(D160:O160)","v":203341.2794},156,150]
["Total Demand",null,null,{"$f":"SUM(D156:D160)","v":13425743.547},{"$f":"SUM(E156:E160)","v":19513963.497400001},21207521,18107526.655000001,{"$f":"SUM(H156:H160)","v":15096523.612},9538479.1440999992,8092767.4133000001,5201237,4741390.7867000001,4708494.7247000001,5246007.3609999996,{"$f":"SUM(O156:O160)","v":9549878.5382000003},{"$f":"SUM(D161:O161)","v":134429533.27940002},157,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,152]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",159,153]
["Supply",null,null,{"$f":"D5","v":"Nov22"},"Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Total",160,154]
["Company Production",null,null,{"$f":"+D121","v":5551380.509660434},5439453.0096923318,5242542.1019819882,4613958.226877138,4966198.9647159334,4708715.1752746357,4760370.3870425522,4522115.0551833976,4672109.0663673133,4783943.1731651481,4565381.9352275655,4618184.3415474538,{"$f":"SUM(D165:O165)","v":58444351.946735896},161,155]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-280345},{"$f":"ROUND(E165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-274692},{"$f":"ROUND(F165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-264748},{"$f":"ROUND(G165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-233005},{"$f":"ROUND(H165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-250793},{"$f":"ROUND(I165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-237790},{"$f":"ROUND(J165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-240399},{"$f":"ROUND(K165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-228367},{"$f":"ROUND(L165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-235942},{"$f":"ROUND(M165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-241589},{"$f":"ROUND(N165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-230552},{"$f":"ROUND(O165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-233218},{"$f":"SUM(D166:O166)","v":-2951440},162,156]
["Company Production @ City Gate",null,null,{"$f":"SUM(D165:D166)","v":5271035.509660434},{"$f":"SUM(E165:E166)","v":5164761.0096923318},4977794.1019819882,4380953.226877138,4715405.9647159334,4470925.1752746357,4519971.3870425522,4293748.0551833976,4436167.0663673133,4542354.1731651481,4334829.9352275655,4384966.3415474538,{"$f":"SUM(D167:O167)","v":55492911.946735896},163,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,158]
["Peaking Withdrawal",null,null,{"$f":"+D136","v":0},0,1005044,686125,112125,0,0,0,0,0,0,0,{"$f":"SUM(D169:O169)","v":1803294},165,159]
["Clay Basin Withdrawal",null,null,{"$f":"+D137","v":0},3410049.9999999995,3410049.9999999995,3080045,0,0,0,0,0,0,0,0,{"$f":"SUM(D170:O170)","v":9900145},166,160]
["LNG Withdrawal",null,null,{"$f":"+D143","v":0},{"$f":"+E143","v":0},0,0,184950,0,0,0,0,0,0,0,{"$f":"SUM(D171:O171)","v":184950},167]
["MWP Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G74+'Monthly Inputs'!G65","v":0},{"$f":"'Monthly Inputs'!H74+'Monthly Inputs'!H65","v":-43065.521449999993},{"$f":"'Monthly Inputs'!I74+'Monthly Inputs'!I65","v":-68556.08404999999},{"$f":"'Monthly Inputs'!J74+'Monthly Inputs'!J65","v":-56726.850805000002},{"$f":"'Monthly Inputs'!K74+'Monthly Inputs'!K65","v":-3285.2625000000003},{"$f":"'Monthly Inputs'!L74+'Monthly Inputs'!L65","v":0},{"$f":"'Monthly Inputs'!M74+'Monthly Inputs'!M65","v":0},{"$f":"'Monthly Inputs'!N74+'Monthly Inputs'!N65","v":0},{"$f":"'Monthly Inputs'!O74+'Monthly Inputs'!O65","v":0},{"$f":"'Monthly Inputs'!P74+'Monthly Inputs'!P65","v":0},{"$f":"'Monthly Inputs'!Q74+'Monthly Inputs'!Q65","v":0},{"$f":"'Monthly Inputs'!R74+'Monthly Inputs'!R65","v":0},{"$f":"SUM(D172:O172)","v":-171633.71880499998},168,161]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G56","v":-11915.546999999999},{"$f":"'Monthly Inputs'!H56","v":-1592.4974},{"$f":"'Monthly Inputs'!I56","v":0},{"$f":"'Monthly Inputs'!J56","v":-6182.6550000000007},{"$f":"'Monthly Inputs'!K56","v":-14232.611999999999},{"$f":"'Monthly Inputs'!L56","v":-1815.1441},{"$f":"'Monthly Inputs'!M56","v":-32159.413299999993},{"$f":"'Monthly Inputs'!N56","v":-26334},{"$f":"'Monthly Inputs'!O56","v":-27211.786699999997},{"$f":"'Monthly Inputs'!P56","v":-27289.724699999999},{"$f":"'Monthly Inputs'!Q56","v":-28432.361000000001},{"$f":"'Monthly Inputs'!R56","v":-26175.538199999999},{"$f":"SUM(D173:O173)","v":-203341.2794},169,162]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D169:D173)","v":-11915.546999999999},{"$f":"SUM(E169:E173)","v":3365391.9811499994},4346537.9159500003,3703260.4941950003,279557.12549999997,-1815.1441,-32159.413299999993,-26334,-27211.786699999997,-27289.724699999999,-28432.361000000001,-26175.538199999999,11513414.001794999,170,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,164]
["Gas Purchased @ City Gate",null,null,{"$f":"D161-D167-D174-D160","v":8154708.0373395663},{"$f":"E161-E167-E174-E160","v":10982218.009157669},11883188.982068012,10017130.278927865,10087327.909784067,5067553.9688253636,3572796.0262574479,907488.94481660239,{"$f":"L161-L167-L174-L160","v":305223.72033268679},166140.55153485201,911177.4257724341,5164912.1966525465,{"$f":"SUM(D176:O176)","v":67219866.051469117},172,165]
["   Gas Reimbursement",null,null,{"$f":"+D178-D176","v":86532.962660433725},{"$f":"+E178-E176","v":116536.9908423312},126097.01793198846,106295.72107213549,107041.09021593258,53774.031174636446,37911.973742552102,9630.055183397606,{"$f":"+L178-L176","v":3239.2796673132107},1763.448465147987,9668.5742275658995,54806.803347453475,{"$f":"SUM(D177:O177)","v":713297.94853088818},173,166]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D176/(1-'Other Inputs'!$E$279),0)","v":8241241},{"$f":"ROUND(E176/(1-'Other Inputs'!$E$279),0)","v":11098755},{"$f":"ROUND(F176/(1-'Other Inputs'!$E$279),0)","v":12009286},{"$f":"ROUND(G176/(1-'Other Inputs'!$E$279),0)","v":10123426},{"$f":"ROUND(H176/(1-'Other Inputs'!$E$279),0)","v":10194369},{"$f":"ROUND(I176/(1-'Other Inputs'!$E$279),0)","v":5121328},{"$f":"ROUND(J176/(1-'Other Inputs'!$E$279),0)","v":3610708},{"$f":"ROUND(K176/(1-'Other Inputs'!$E$279),0)","v":917119},{"$f":"ROUND(L176/(1-'Other Inputs'!$E$279),0)","v":308463},{"$f":"ROUND(M176/(1-'Other Inputs'!$E$279),0)","v":167904},{"$f":"ROUND(N176/(1-'Other Inputs'!$E$279),0)","v":920846},{"$f":"ROUND(O176/(1-'Other Inputs'!$E$279),0)","v":5219719},{"$f":"SUM(D178:O178)","v":67933164},174,167]
[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,178,168]
["Transported Volumes - total",null,null,{"$f":"+D167+D176+D139+D172","v":13425743.547},{"$f":"+E167+E176+E139+E172","v":19513963.497399997},{"$f":"+F167+F176+F139+F172","v":21207521},18107526.655000001,{"$f":"+H167+H176+H139+H172","v":14911573.612000002},9538479.1440999992,8092767.4133000001,5201237,4741390.7867000001,4708494.7247000001,5246007.3609999996,9549878.5382000003,{"$f":"+P167+P176+P139+P172","v":134244583.27940002},179,169]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":2507442.5805017492},3710317.3551765163,3710317.3551765163,3351254.3853207245,2591023.9998518075,742012.42245241988,766746.16986750055,742012.42245241988,766746.16986750055,766746.16986750055,742012.42245241988,766746.16986750055,null,180,170]
["Storage Fuel %",null,{"$f":"(P160-P173)/(P169+P170+P158+P159)","v":1.5225374551104549E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,181,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,172]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D165/(D178+D165)","v":0.40248915014250292},0.32890220068005571,{"$f":"F165/(F178+F165)","v":0.3038832795568891},0.31307850537427695,{"$f":"H165/(H178+H165)","v":0.32757341125174566},0.47901266467663112,0.56866871470359748,0.83138820821177606,0.93806675299751574,0.96609265307905734,0.83215316409164031,{"$f":"O165/(O178+O165)","v":0.46942770031536374},{"$f":"P165/(P178+P165)","v":0.46245846429968079},183,173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,174]
["Peak Hour Service",null,null,{"$f":"IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!D$20*16*'Other Inputs'!$F$21,0)+IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":557534.75784347835},{"$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$24,0)","v":286650.18024347833},{"$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$24,0)","v":555659.65077337925},{"$f":"IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!$D$20*16*'Other Inputs'!$F$21,0)+IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":557534.75784347835},{"$f":"IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!$D$20*31*'Other Inputs'!$F$21,0)+IF(OR(H6=11,H6=12,H6=1,H6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!$D$20*31*'Other Inputs'!$F$21,0)+IF(OR(I6=11,I6=12,I6=1,I6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!$D$20*14*'Other Inputs'!$F$21,0)+IF(OR(J6=11,J6=12,J6=1,J6=2),'Other Inputs'!$D$23*14*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!K$20*16*'Other Inputs'!$F$21,0)+IF(OR(K6=11,K6=12,K6=1,K6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!L$20*16*'Other Inputs'!$F$21,0)+IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!M$20*16*'Other Inputs'!$F$21,0)+IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!N$20*16*'Other Inputs'!$F$21,0)+IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!O$20*16*'Other Inputs'!$F$21,0)+IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"SUM(D189:O189)","v":1957379.3467038143},185,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,176]
["PURCHASES BREAKDOWN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,177]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G90","v":6971241},{"$f":"'Monthly Inputs'!H90","v":619755.00000000105},{"$f":"'Monthly Inputs'!I90","v":530286.00000000186},{"$f":"'Monthly Inputs'!J90","v":1271425.9999999995},{"$f":"'Monthly Inputs'!K90","v":8732721},{"$f":"'Monthly Inputs'!L90","v":4825150},{"$f":"'Monthly Inputs'!M90","v":3597914.9999999995},{"$f":"'Monthly Inputs'!N90","v":917118.99999999988},{"$f":"'Monthly Inputs'!O90","v":308463},{"$f":"'Monthly Inputs'!P90","v":167903.90000000002},{"$f":"'Monthly Inputs'!Q90","v":920846},{"$f":"'Monthly Inputs'!R90","v":4894842.0000000009},{"$f":"SUM(D192:O192)","v":33757667.899999999},188,178]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G91","v":58279574.759999998},{"$f":"'Monthly Inputs'!H91","v":5924857.8000000101},{"$f":"'Monthly Inputs'!I91","v":5281648.5600000191},{"$f":"'Monthly Inputs'!J91","v":11391976.959999997},{"$f":"'Monthly Inputs'!K91","v":58945866.75},{"$f":"'Monthly Inputs'!L91","v":23450229},{"$f":"'Monthly Inputs'!M91","v":15686909.399999999},{"$f":"'Monthly Inputs'!N91","v":4062837.169999999},{"$f":"'Monthly Inputs'!O91","v":1443606.8399999999},{"$f":"'Monthly Inputs'!P91","v":790827.36900000006},{"$f":"'Monthly Inputs'!Q91","v":4042513.9399999995},{"$f":"'Monthly Inputs'!R91","v":21047820.600000001},{"$f":"SUM(D193:O193)","v":210348669.14900002},189,179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,180]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G99+'Monthly Inputs'!G103","v":270000},{"$f":"'Monthly Inputs'!H99+'Monthly Inputs'!H103","v":6479000},{"$f":"'Monthly Inputs'!I99+'Monthly Inputs'!I103","v":6479000},{"$f":"'Monthly Inputs'!J99+'Monthly Inputs'!J103","v":5852000},{"$f":"'Monthly Inputs'!K99+'Monthly Inputs'!K103","v":279000},{"$f":"'Monthly Inputs'!L99+'Monthly Inputs'!L103","v":0},{"$f":"'Monthly Inputs'!M99+'Monthly Inputs'!M103","v":0},{"$f":"'Monthly Inputs'!N99+'Monthly Inputs'!N103","v":0},{"$f":"'Monthly Inputs'!O99+'Monthly Inputs'!O103","v":0},{"$f":"'Monthly Inputs'!P99+'Monthly Inputs'!P103","v":0},{"$f":"'Monthly Inputs'!Q99+'Monthly Inputs'!Q103","v":0},{"$f":"'Monthly Inputs'!R99+'Monthly Inputs'!R103","v":0},{"$f":"SUM(D195:O195)","v":19359000},191,181]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G100+'Monthly Inputs'!G101+'Monthly Inputs'!G104","v":2321000.3365714285},{"$f":"'Monthly Inputs'!H100+'Monthly Inputs'!H101+'Monthly Inputs'!H104","v":59270880.028457142},{"$f":"'Monthly Inputs'!I100+'Monthly Inputs'!I101+'Monthly Inputs'!I104","v":61596987.561028577},{"$f":"'Monthly Inputs'!J100+'Monthly Inputs'!J101+'Monthly Inputs'!J104","v":51107987.884800002},{"$f":"'Monthly Inputs'!K100+'Monthly Inputs'!K101+'Monthly Inputs'!K104","v":1935943.2353571428},{"$f":"'Monthly Inputs'!L100+'Monthly Inputs'!L101+'Monthly Inputs'!L104","v":0},{"$f":"'Monthly Inputs'!M100+'Monthly Inputs'!M101+'Monthly Inputs'!M104","v":0},{"$f":"'Monthly Inputs'!N100+'Monthly Inputs'!N101+'Monthly Inputs'!N104","v":0},{"$f":"'Monthly Inputs'!O100+'Monthly Inputs'!O101+'Monthly Inputs'!O104","v":0},{"$f":"'Monthly Inputs'!P100+'Monthly Inputs'!P101+'Monthly Inputs'!P104","v":0},{"$f":"'Monthly Inputs'!Q100+'Monthly Inputs'!Q101+'Monthly Inputs'!Q104","v":0},{"$f":"'Monthly Inputs'!R100+'Monthly Inputs'!R101+'Monthly Inputs'!R104","v":0},{"$f":"SUM(D196:O196)","v":176232799.04621428},192,182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,183]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G96","v":1000000},{"$f":"'Monthly Inputs'!H96","v":4000000},{"$f":"'Monthly Inputs'!I96","v":5000000},{"$f":"'Monthly Inputs'!J96","v":3000000},{"$f":"'Monthly Inputs'!K96","v":0},{"$f":"'Monthly Inputs'!L96","v":0},{"$f":"'Monthly Inputs'!M96","v":0},{"$f":"'Monthly Inputs'!N96","v":0},{"$f":"'Monthly Inputs'!O96","v":0},{"$f":"'Monthly Inputs'!P96","v":0},{"$f":"'Monthly Inputs'!Q96","v":0},{"$f":"'Monthly Inputs'!R96","v":0},{"$f":"SUM(D198:O198)","v":13000000},194,184]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G97","v":9208929.6644345243},{"$f":"'Monthly Inputs'!H97","v":42095767.586309537},{"$f":"'Monthly Inputs'!I97","v":54811396.536458343},{"$f":"'Monthly Inputs'!J97","v":29599307.341517862},{"$f":"'Monthly Inputs'!K97","v":0},{"$f":"'Monthly Inputs'!L97","v":0},{"$f":"'Monthly Inputs'!M97","v":0},{"$f":"'Monthly Inputs'!N97","v":0},{"$f":"'Monthly Inputs'!O97","v":0},{"$f":"'Monthly Inputs'!P97","v":0},{"$f":"'Monthly Inputs'!Q97","v":0},{"$f":"'Monthly Inputs'!R97","v":0},{"$f":"SUM(D199:O199)","v":135715401.12872025},195,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,186]
["Future Purchases",null,null,{"$f":"+D178-D192-D195-D198","v":0},0,0,0,1182648,296178,12793.000000000466,1.1641532182693481E-10,0,9.9999999976716936E-2,0,324876.99999999907,{"$f":"SUM(D201:O201)","v":1816496.0999999996},197,187]
["Future Purchases Cost",null,null,{"$f":"ROUND(D201*D212,0)","v":0},{"$f":"ROUND(E201*E212,0)","v":0},{"$f":"ROUND(F201*F212,0)","v":0},{"$f":"ROUND(G201*G212,0)","v":0},{"$f":"ROUND(H201*H212,0)","v":8006527},1445349,56033,0,0,0,0,1403469,{"$f":"SUM(D202:O202)","v":10911378},198,188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,189]
["LNG Purchases  (Dth)",null,null,{"$f":"+D142","v":270000},{"$f":"+E142","v":279000},279000,36000,0,0,0,0,0,184950,0,0,{"$f":"SUM(D204:O204)","v":1048950},200]
["LNG Purchases Cost",null,null,{"$f":"+D204*D210","v":2287102.5},{"$f":"+E204*E210","v":2697090.21},2827104.21,327515.03999999998,0,0,0,0,0,871114.5,0,0,{"$f":"SUM(D205:O205)","v":9009926.4600000009},201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
["Total Purchases Cost",null,null,{"$f":"+D193+D196+D199+D202","v":69809504.761005953},107291505.4147667,121690032.65748695,92099272.186317861,68888336.985357136,24895578,15742942.399999999,4062837.169999999,1443606.8399999999,790827.36900000006,4042513.9399999995,22451289.600000001,533208247.32393456,203,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,191]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,192]
["Gas Cost Purchases",null,null,{"$f":"IF(D178=0,0,ROUND(D207/D178,5))","v":8.4707500000000007},9.6669900000000002,10.132989999999999,9.0976400000000002,6.7574899999999998,4.8611599999999999,4.3600700000000003,4.43,4.68,4.71,4.3899999999999997,4.30124,null,206,193]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":4.8807735398007575},{"$f":"+D211","v":4.8807735398007575},4.8807735398007575,4.8807735398007575,4.8807735398007575,4.8807735398007575,4.8807735398007575,4.8807735398007575,4.8807735398007575,4.8807735398007575,4.8807735398007575,4.8807735398007575,null,207,194]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E188,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D244+'Other Inputs'!$E$188","v":8.379999999999999},{"$f":"+E244+'Other Inputs'!$E$188","v":9.58},{"$f":"+F244+'Other Inputs'!$E$188","v":9.98},{"$f":"+G244+'Other Inputs'!$E$188","v":8.98},{"$f":"+H244+'Other Inputs'!$E$188","v":6.77},{"$f":"+I244+'Other Inputs'!$E$188","v":4.88},{"$f":"+J244+'Other Inputs'!$E$188","v":4.38},{"$f":"+K244+'Other Inputs'!$E$188","v":4.4499999999999993},{"$f":"+L244+'Other Inputs'!$E$188","v":4.6999999999999993},{"$f":"+M244+'Other Inputs'!$E$188","v":4.7299999999999995},{"$f":"+N244+'Other Inputs'!$E$188","v":4.4099999999999993},{"$f":"+O244+'Other Inputs'!$E$188","v":4.3199999999999994},null,208,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,196]
["System Production",null,null,{"$f":"+D167","v":5271035.509660434},5164761.0096923318,4977794.1019819882,4380953.226877138,4715405.9647159334,4470925.1752746357,4519971.3870425522,4293748.0551833976,4436167.0663673133,4542354.1731651481,4334829.9352275655,4384966.3415474538,{"$f":"SUM(D214:O214)","v":55492911.946735896},210,197]
["System Purchases",null,null,{"$f":"+D176","v":8154708.0373395663},10982218.009157669,11883188.982068012,10017130.278927865,10087327.909784067,5067553.9688253636,3572796.0262574479,907488.94481660239,305223.72033268679,166140.55153485201,911177.4257724341,5164912.1966525465,{"$f":"SUM(D215:O215)","v":67219866.051469117},211,198]
["System Gathering of Production",null,null,{"$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$193","v":0},212,199]
["System Birch Creek Gathering",null,null,{"$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$178","v":0},213,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,201]
["Utah Production",null,null,{"$f":"ROUND(D214*$I$74,0)","v":5105716},5002775,4821672,4243550,4567514,4330701,4378208,4159080,4297033,4399889,4198874,4247438,{"$f":"SUM(D219:O219)","v":53752450},215,202]
["Utah Purchases",null,null,{"$f":"ROUND(D215*$I$74,0)","v":7898946},10637775,11510489,9702956,9770952,4908617,3460740,879027,295651,160930,882600,5002922,{"$f":"SUM(D220:O220)","v":65111605},216,203]
["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},217,204]
["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},218,205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,206]
["Wyoming Production",null,null,{"$f":"+D214-D219","v":165319.50966043398},161986.00969233178,156122.10198198818,137403.22687713802,147891.96471593343,140224.17527463567,141763.38704255223,134668.05518339761,139134.06636731327,142465.17316514812,135955.93522756547,137528.34154745378,{"$f":"SUM(D224:O224)","v":1740461.9467358915},220,207]
["Wyoming Purchases",null,null,{"$f":"+D215-D220","v":255762.03733956628},344443.0091576688,372699.98206801154,314174.27892786451,316375.90978406742,158936.96882536355,112056.0262574479,28461.944816602394,9572.7203326867893,5210.551534852013,28577.425772434101,161990.19665254653,{"$f":"SUM(D225:O225)","v":2108261.0514691118},221,208]
["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},222,209]
["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},223,210]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":14280},15948,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,144250]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D232:D233)","v":14280},{"$f":"SUM(E232:E233)","v":15948},18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,144250]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G86","v":8.36},{"$f":"'Monthly Inputs'!H86","v":9.56},{"$f":"'Monthly Inputs'!I86","v":9.9600000000000009},{"$f":"'Monthly Inputs'!J86","v":8.9600000000000009},{"$f":"'Monthly Inputs'!K86","v":6.75},{"$f":"'Monthly Inputs'!L86","v":4.8600000000000003},{"$f":"'Monthly Inputs'!M86","v":4.3600000000000003},{"$f":"'Monthly Inputs'!N86","v":4.43},{"$f":"'Monthly Inputs'!O86","v":4.68},{"$f":"'Monthly Inputs'!P86","v":4.71},{"$f":"'Monthly Inputs'!Q86","v":4.3899999999999997},{"$f":"'Monthly Inputs'!R86","v":4.3}]
[null,null,null,{"$f":"D234*D236","v":119380.79999999999},{"$f":"E234*E236","v":152462.88},185903.40000000002,151011.84000000003,118428.75,72773.64,49743.240000000005,30908.109999999997,25075.439999999999,32202.27,20791.039999999997,45868.1,{"$f":"SUM(D237:O237)","v":1004549.51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P237/P234","v":6.9639480762564991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$277","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$279","v":0.98950000000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P238/P239/P240","v":7.1450207649933422}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":25895},31237,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,271004]
[null,{"$f":"B236","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G86","v":8.36},{"$f":"'Monthly Inputs'!H86","v":9.56},{"$f":"'Monthly Inputs'!I86","v":9.9600000000000009},{"$f":"'Monthly Inputs'!J86","v":8.9600000000000009},{"$f":"'Monthly Inputs'!K86","v":6.75},{"$f":"'Monthly Inputs'!L86","v":4.8600000000000003},{"$f":"'Monthly Inputs'!M86","v":4.3600000000000003},{"$f":"'Monthly Inputs'!N86","v":4.43},{"$f":"'Monthly Inputs'!O86","v":4.68},{"$f":"'Monthly Inputs'!P86","v":4.71},{"$f":"'Monthly Inputs'!Q86","v":4.3899999999999997},{"$f":"'Monthly Inputs'!R86","v":4.3}]
[null,null,null,{"$f":"D243*D244","v":216482.19999999998},{"$f":"E243*E244","v":298625.72000000003},393141.12000000005,285949.44,196533,130116.78000000001,79517.680000000008,64864.06,53375.399999999994,48527.13,55489.599999999999,{"$f":"O243*O244","v":83286.7},{"$f":"SUM(D245:O245)","v":1905908.8299999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P245/P243","v":7.0327701067142918}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$276","v":0.99441000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$279","v":0.98950000000000005}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P246/P247/P248","v":7.1473514782035741}]
[]
[null,null,null,{"$f":"MONTH(D253)","v":11},{"$f":"MONTH(E253)","v":12},{"$f":"MONTH(F253)","v":1},2,3,4,5,6,7,8,9,10]
[null,null,null,{"$f":"+D5","v":"Nov22"},"Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23"]
[null,null,null,{"$f":"VLOOKUP(MONTH(D253),$C$263:$E$274,2,FALSE)","v":30},{"$f":"VLOOKUP(MONTH(E253),$C$263:$E$274,2,FALSE)","v":31},31,28,31,30,31,30,31,31,30,31]
[null,null,null,{"$f":"VLOOKUP(MONTH(D253),$C$263:$E$274,3,FALSE)","v":117885},{"$f":"VLOOKUP(MONTH(E253),$C$263:$E$274,3,FALSE)","v":168810},168810,168810,117885,34885,34885,34885,34885,34885,34885,34885]
[null,null,null,{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029},{"$f":"'Other Inputs'!$C$73","v":0.70900809560214029}]
[null,null,null,{"$f":"D254*D255*D256","v":2507442.5805017492},3710317.3551765163,3710317.3551765163,3351254.3853207245,2591023.9998518075,742012.42245241988,766746.16986750055,742012.42245241988,766746.16986750055,766746.16986750055,742012.42245241988,766746.16986750055,{"$f":"SUM(D257:O257)","v":21163377.622854576}]
[]
[]
[]
[]
[null,null,"Month","Days","Trans Dths"]
[null,null,1,31,168810]
[null,null,2,28,168810]
[null,null,3,31,117885]
[null,null,4,30,34885]
[null,null,5,31,34885]
[null,null,6,30,34885]
[null,null,7,31,34885]
[null,null,8,31,34885]
[null,null,9,30,34885]
[null,null,10,31,34885]
[null,null,11,30,117885]
[null,null,12,31,168810]
[null,null,"Total",null,{"$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":[[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11],[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],[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11]]}
["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$100","v":"2022-10-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$104","v":6.75},{"$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'!E260","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$100","v":8.7925299999999993},{"$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'!E261","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!"}},{"$f":"'Other Inputs'!E262","v":2.6480100000000002},{"$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$102","v":10.09872},{"$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'!E263","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,{"$f":"'Control Panel'!F8","v":"2022-11-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2022-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$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$100","v":8.7925299999999993},{"$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$101","v":7.4958499999999999},{"$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$102","v":10.09872},{"$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$103","v":8.8020499999999995},{"$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":"2022-11-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2022-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},-5.9900000000000002E-2,{"$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$100","v":8.7925299999999993},{"$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$101","v":7.4958499999999999},{"$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$102","v":10.09872},{"$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$103","v":8.8020499999999995},{"$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":"2022-11-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2022-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$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$30","v":6.58934},{"$f":"'Ut 1.5 p1'!$F$31","v":0.53230999999999995},{"$f":"SUM(H38:M38)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":8.7925299999999993},{"$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$30","v":6.58934},{"$f":"'Ut 1.5 p1'!$F$31","v":0.53230999999999995},{"$f":"SUM(H39:M39)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":7.4958499999999999},{"$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$30","v":6.58934},{"$f":"'Ut 1.5 p1'!$F$31","v":0.53230999999999995},{"$f":"SUM(H40:M40)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":10.09872},{"$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$30","v":6.58934},{"$f":"'Ut 1.5 p1'!$F$31","v":0.53230999999999995},{"$f":"SUM(H41:M41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":8.8020499999999995},{"$f":"N41-P41","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2022-11-01"},null,{"$f":"'Other Inputs'!$J$100","v":"2022-10-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.94617},{"$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$32","v":7.1216499999999998},null,{"$f":"SUM(H45:L45)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":8.7925299999999993},{"$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$45","v":7.1216499999999998},null,{"$f":"SUM(H46:L46)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":7.4958499999999999},{"$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$45","v":7.1216499999999998},null,{"$f":"SUM(H47:L47)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":10.09872},{"$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$45","v":7.1216499999999998},null,{"$f":"SUM(H48:L48)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":8.8020499999999995},{"$f":"N48-P48","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2022-10-01"},{"$f":"N43","v":"2022-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":157.22},{"$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$18),2)","v":132.97999999999999},{"$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$18),2)","v":108.75},{"$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$16),2)","v":79.73},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,45.44,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["June",3.1,34.01,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,24.34,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,22.58,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,24.34,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,34.01,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":70.37},{"$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$18),2)","v":122.89},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":856.66000000000008},{"$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":"2022-10-01"},{"$f":"D52","v":"2022-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":157.22},{"$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$18),2)","v":132.97999999999999},{"$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$18),2)","v":108.75},{"$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$16),2)","v":79.73},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,45.44,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,34.01,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,24.34,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,22.58,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,24.34,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,34.01,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":70.37},{"$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$18),2)","v":122.89},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":856.66000000000008},{"$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":"2022-10-01"},{"$f":"D70","v":"2022-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":157.22},{"$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$18),2)","v":132.97999999999999},{"$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$18),2)","v":108.75},{"$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$16),2)","v":79.73},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,45.44,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,34.01,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,24.34,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,22.58,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,24.34,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,34.01,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":70.37},{"$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$18),2)","v":122.89},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":856.66000000000008},{"$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":"2022-10-01"},{"$f":"D52","v":"2022-11-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":157.22},{"$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$18),2)","v":132.97999999999999},{"$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$18),2)","v":108.75},{"$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$16),2)","v":79.73},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,45.44,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,34.01,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,24.34,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,22.58,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,24.34,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,34.01,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":70.37},{"$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$18),2)","v":122.89},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":856.66000000000008},{"$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":[[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38],[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],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[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]]}
[]
[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$287),5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!/(1-'Other Inputs'!$E$287),5)","v":{"$error":"#REF!"}},{"$f":"ROUND(#REF!/(1-'Other Inputs'!$E$287),5)","v":{"$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$30,5)","v":6.58934}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.5 p1'!$F$30","v":6.58934},{"$f":"'Ut 1.5 p1'!$F$30","v":6.58934},{"$f":"'Ut 1.5 p1'!$F$30","v":6.58934},{"$f":"'Ut 1.5 p1'!$F$30","v":6.58934},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":6.58934},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":6.58934},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":6.58934},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":6.58934},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":6.58934},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":6.58934},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.53230999999999995}]
[null,"191 Amortization ",{"$f":"'Ut 1.5 p1'!$F$31","v":0.53230999999999995},{"$f":"'Ut 1.5 p1'!$F$31","v":0.53230999999999995},{"$f":"'Ut 1.5 p1'!$F$31","v":0.53230999999999995},{"$f":"'Ut 1.5 p1'!$F$31","v":0.53230999999999995},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.53230999999999995},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.53230999999999995},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.53230999999999995},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.53230999999999995},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.53230999999999995},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":0.53230999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":7.1216499999999998}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":7.1216499999999998},{"$f":"SUM(D16:D17)","v":7.1216499999999998},{"$f":"SUM(E16:E17)","v":7.1216499999999998},{"$f":"SUM(F16:F17)","v":7.1216499999999998},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":7.1216499999999998},7.1216499999999998,7.1216499999999998,7.1216499999999998,7.1216499999999998,7.1216499999999998,null,null,null,"Total Rate","$","$","$"]
[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":[[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12],[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5]]}
[]
[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,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)",{"$f":"Calculations!P52","v":80455858},{"$f":"'Ut 1.5 p1'!$H$32","v":6.00617},{"$f":"ROUND('Ut 1.5 p1'!$F$32,5)","v":7.1216499999999998},{"$f":"ROUND(B8*C8,0)","v":483231561},{"$f":"ROUND(B8*D8,0)","v":572978461},{"$f":"(F8-E8)","v":89746900},null,null,{"$f":"'Other Inputs'!G88","v":0.94587999999999994},{"$f":"'Ut 1.5 p6'!E36","v":0.94679999999999997},{"$f":"ROUND(B8*J8,0)","v":76101587},{"$f":"B8*K8","v":76175606.354399994},{"$f":"(M8-L8)","v":74019.354399994016},{"$f":"IF(N8=0,0,N8/L8)","v":9.7263877558813609E-4},null,{"$f":"G8+N8","v":89820919.354399994}]
["GS (S)",{"$f":"Calculations!P53","v":31228294},{"$f":"'Ut 1.5 p1'!$H$32","v":6.00617},{"$f":"D8","v":7.1216499999999998},{"$f":"ROUND(B9*C9,0)","v":187562443},{"$f":"ROUND(B9*D9,0)","v":222396980},{"$f":"(F9-E9)","v":34834537},null,null,{"$f":"'Other Inputs'!G89","v":0.39655000000000001},{"$f":"'Ut 1.5 p6'!E32","v":0.39824999999999999},{"$f":"ROUND(B9*J9,0)","v":12383580},{"$f":"B9*K9","v":12436668.0855},{"$f":"(M9-L9)","v":53088.085500000045},{"$f":"IF(N9=0,0,N9/L9)","v":4.2869740010562409E-3},null,{"$f":"G9+N9","v":34887625.085500002}]
["Total",{"$f":"SUM(B8:B9)","v":111684152},null,null,{"$f":"SUM(E8:E9)","v":670794004},{"$f":"SUM(F8:F9)","v":795375441},{"$f":"SUM(G8:G9)","v":124581437},{"$f":"IF(G10=0,0,G10/E10)","v":0.18572234733332529},null,null,null,{"$f":"SUM(L8:L9)","v":88485167},{"$f":"SUM(M8:M9)","v":88612274.439899996},{"$f":"SUM(N8:N9)","v":127107.43989999406},{"$f":"IF(N10=0,0,N10/L10)","v":1.4364830198036927E-3},null,{"$f":"SUM(Q8:Q9)","v":124708544.4399},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":0.16424597065616067}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":1280686},{"$f":"'Ut 1.5 p1'!$H$32","v":6.00617},{"$f":"D8","v":7.1216499999999998},{"$f":"ROUND(B13*C13,0)","v":7692018},{"$f":"ROUND(B13*D13,0)","v":9120597},{"$f":"(F13-E13)","v":1428579},null,null,{"$f":"'Other Inputs'!G91","v":0.93493000000000004},{"$f":"'Ut 1.5 p6'!E44","v":0.93298999999999999},{"$f":"ROUND(B13*J13,0)","v":1197352},{"$f":"B13*K13","v":1194867.23114},{"$f":"(M13-L13)","v":-2484.7688599999528},{"$f":"IF(N13=0,0,N13/L13)","v":-2.0752200355450634E-3},null,{"$f":"G13+N13","v":1426094.23114}]
["FS (S)",{"$f":"Calculations!P59","v":1308506},{"$f":"'Ut 1.5 p1'!$H$32","v":6.00617},{"$f":"D9","v":7.1216499999999998},{"$f":"ROUND(B14*C14,0)","v":7859109},{"$f":"ROUND(B14*D14,0)","v":9318722},{"$f":"(F14-E14)","v":1459613},null,null,{"$f":"'Other Inputs'!G92","v":0.78051000000000004},{"$f":"'Ut 1.5 p6'!E40","v":0.77862000000000009},{"$f":"ROUND(B14*J14,0)","v":1021302},{"$f":"B14*K14","v":1018828.9417200001},{"$f":"(M14-L14)","v":-2473.0582799998811},{"$f":"IF(N14=0,0,N14/L14)","v":-2.4214759982844262E-3},null,{"$f":"G14+N14","v":1457139.94172}]
["Total",{"$f":"SUM(B13:B14)","v":2589192},null,null,{"$f":"SUM(E13:E14)","v":15551127},{"$f":"SUM(F13:F14)","v":18439319},{"$f":"SUM(G13:G14)","v":2888192},{"$f":"IF(G15=0,0,G15/E15)","v":0.18572235954345945},null,null,null,{"$f":"SUM(L13:L14)","v":2218654},{"$f":"SUM(M13:M14)","v":2213696.1728600003},{"$f":"SUM(N13:N14)","v":-4957.8271399998339},{"$f":"IF(N15=0,0,N15/L15)","v":-2.2346103268016705E-3},null,{"$f":"SUM(Q13:Q14)","v":2883234.1728600003},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":0.16225490752305841}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":289772},{"$f":"'Ut 1.5 p6'!D25","v":5.6631},{"$f":"'Ut 1.5 p6'!E25","v":6.6244800000000001},{"$f":"ROUND(B18*C18,0)","v":1641008},{"$f":"ROUND(B18*D18,0)","v":1919589},{"$f":"(F18-E18)","v":278581},{"$f":"IF(G18=0,0,G18/E18)","v":0.16976212181780953},null,{"$f":"'Other Inputs'!G94","v":0.70657999999999999},{"$f":"'Ut 1.5 p6'!E60","v":0.70443},{"$f":"ROUND(B18*J18,0)","v":204747},{"$f":"ROUND(B18*K18,0)","v":204124},{"$f":"(M18-L18)","v":-623},{"$f":"IF(N18=0,0,N18/L18)","v":-3.0427796255866999E-3},null,{"$f":"G18+N18","v":277958},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":0.15059311772147441}]
[]
[]
["IS",{"$f":"Calculations!P17","v":271004},{"$f":"'Ut 1.5 p1'!$H$32","v":6.00617},{"$f":"'Ut 1.5 p6'!E19","v":7.1054399999999998},{"$f":"ROUND(B21*C21,0)","v":1627696},{"$f":"ROUND(B21*D21,0)","v":1925603},{"$f":"(F21-E21)","v":297907},{"$f":"IF(G21=0,0,G21/E21)","v":0.18302373416166165},null,{"$f":"'Other Inputs'!G96","v":0.17904999999999999},{"$f":"'Ut 1.5 p6'!E46","v":0.17938000000000001},{"$f":"ROUND(B21*J21,0)","v":48523},{"$f":"ROUND(B21*K21,0)","v":48613},{"$f":"(M21-L21)","v":90},{"$f":"IF(N21=0,0,N21/L21)","v":1.8547905117160934E-3},null,{"$f":"G21+N21","v":297997},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":0.17777927585834549}]
[]
["TSF",{"$f":"'Ut 1.5 p3'!F18","v":222022},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D50","v":2.15835},{"$f":"'Ut 1.5 p6'!E50","v":2.1569400000000001},{"$f":"ROUND(B23*J23,0)","v":479201},{"$f":"ROUND(B23*K23,0)","v":478888},{"$f":"(M23-L23)","v":-313},{"$f":"IF(N23=0,0,N23/L23)","v":-6.5317059021162307E-4},null,{"$f":"G23+N23","v":-313},{"$f":"IF(Q23=0,0,Q23/(E23+L23))","v":-6.5317059021162307E-4}]
[]
["TBF",{"$f":"'Ut 1.5 p3'!G18","v":45000},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D55","v":1.4379299999999999},{"$f":"'Ut 1.5 p6'!E55","v":1.43699},{"$f":"ROUND(B25*J25,0)","v":64707},{"$f":"ROUND(B25*K25,0)","v":64665},{"$f":"(M25-L25)","v":-42},{"$f":"IF(N25=0,0,N25/L25)","v":-6.4907969771431221E-4},null,{"$f":"G25+N25","v":-42},{"$f":"IF(Q25=0,0,Q25/(E25+L25))","v":-6.4907969771431221E-4}]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":114834120},null,null,{"$f":"E10+E15+E18+E21","v":689613835},{"$f":"F10+F15+F18+F21","v":817659952},{"$f":"G10+G15+G18+G21","v":128046117},{"$f":"IF(G27=0,0,G27/E27)","v":0.18567799905000457},null,null,null,{"$f":"L10+L15+L18+L21+L23+L25","v":91500999},{"$f":"M10+M15+M18+M21+M23+M25","v":91622260.612759992},{"$f":"N10+N15+N18+N21+N23+N25","v":121261.61275999423},{"$f":"IF(N27=0,0,N27/L27)","v":1.3252490583189613E-3},null,{"$f":"Q10+Q15+Q18+Q21+Q23+Q25","v":128167378.61275999},{"$f":"IF(Q27=0,0,Q27/(E27+L27))","v":0.16408263296758743}]
[null,null,null,null,null,null,{"$f":"IF(G27>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Increase"},null,null,null,null,null,null,{"$f":"IF(N27>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Increase to SNG"}]
[]
[null,null,null,null,null,null,{"$f":"ROUND(G27,-3)","v":128046000},null,null,null,null,null,null,{"$f":"ROUND(N27,-3)","v":121000},null,null,{"$f":"ROUND(Q27,-3)","v":128167000}]
[null,{"$f":"B27","v":114834120},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,{"$f":"ABS(SUM(D10:D1993))","v":0.30226337909698486}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$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,{"$f":"'Monthly Inputs'!S29-SUM('Monthly Inputs'!S23:S28)","v":0}]
[null,"Withdrawals",null,{"$f":"'Monthly Inputs'!S37-SUM('Monthly Inputs'!S32:S36)","v":0}]
[null,"Injections & Withdrawals",null,{"$f":"SUM('Ut 1.4 p2'!D23:D28)-'Monthly Inputs'!S29-'Monthly Inputs'!S37","v":0}]
[null,"Injections",null,{"$f":"Calculations!P130-'Monthly Inputs'!S29","v":0}]
[null,"Withdrawals",null,{"$f":"Calculations!P139-'Monthly Inputs'!S37","v":0}]
[null,"Sales for Resale",null,{"$f":"Expenses!P13-Calculations!P86","v":0}]
[null,"Incidental Plant Prod Sales",null,{"$f":"Expenses!P14-Calculations!P87","v":0}]
[null,"Incidental Gas & Oil Sales",null,{"$f":"Expenses!P15-Calculations!P89","v":0}]
[null,"Gasoline and Oil Costs",null,{"$f":"Expenses!P18+Calculations!P90","v":0}]
[null,"Wexpro Revenue Sharing",null,{"$f":"Expenses!P17-Calculations!P94","v":0}]
[null,"Storage Gas",null,{"$f":"'Rate Base'!Q11-Calculations!P99","v":0}]
[null,"101 Production",null,{"$f":"'Rate Base'!Q5-Calculations!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":0}]
[null,"Purchased Gas Cost",null,{"$f":"'Ut 1.2 p4'!E25-Calculations!P207","v":-0.32393455505371094}]
[null,"Working Gas Rate Base",null,{"$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,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E276))","v":-3.6302924156188965E-2}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C37-'SDR#1'!C15","v":-4.6779274940490723E-2}]
[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":0.13043999671936035}]
[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":0.57884013652801514}]
[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":1723,"n_cols":9,"rows_kept":1723,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Test-Year Cost of Dominion Energy's Production"]
[null,null,null,"November 2022 through October 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",6.2503609834235174,32962,206024.398735606,0.12685197631358325,26134.602148429323]
[2,null,"ACE UNIT 11 FT UN","FORT UNION",6.2503609834235174,7404,46277.672721267721,0.12685197631358325,5870.4142438860108]
[3,null,"ACE UNIT 12 FT UN","FORT UNION",6.2503609834235174,66495,415617.7535927468,0.1371675,57009.248215933098]
[4,null,"ACE UNIT 13 FT UN","FORT UNION",6.2503609834235174,29052,181585.48729042002,0.12685197631358325,23034.477932654831]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",6.2503609834235174,8099,50621.673604747069,0.12685197631358325,6421.4593410633179]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",6.2503609834235174,6468,40427.334840783311,0.13297693241602584,5375.9029728828891]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",6.2503609834235174,1929,12056.946337023965,0.13297693241602584,1603.2957382020861]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",6.2503609834235174,6465,40408.583757833039,0.13297693241602584,5373.4095113926833]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",6.2503609834235174,1928,12050.695976040541,0.13297693241602584,1602.4645843720175]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",6.2503609834235174,5619,35120.778365856742,0.13297693241602584,4670.2533711547549]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",6.2503609834235174,642,4012.7317513578982,0.13297693241602584,533.60075890396024]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",6.2503609834235174,12174,76091.894612197895,0.13297693241602584,10118.466727253601]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",6.2503609834235174,683,4268.9965516782622,0.13297693241602584,567.67806593676767]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",6.2503609834235174,6154,38464.721491988326,0.13297693241602584,5114.9206702413885]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",6.2503609834235174,3192,19951.152259087867,0.13297693241602584,2653.0430255785686]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",6.2503609834235174,13614,85092.414428327771,0.13297693241602584,11315.328242552205]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",6.2503609834235174,7273,45458.875432439243,0.13297693241602584,6044.9818060880107]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",6.2503609834235174,8199,51246.709703089422,0.13297693241602584,6814.6302527314183]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",6.2503609834235174,5031,31445.566107603718,0.13297693241602584,4181.5349190744928]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",6.2503609834235174,17839,111500.18958329213,0.13297693241602584,14826.953174591506]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",6.2503609834235174,2301,14382.080622857513,0.13297693241602584,1912.4849629875584]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",6.2503609834235174,2210,13813.297773365974,0.13297693241602584,1836.8499644513274]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",6.2503609834235174,1739,10869.377750173497,0.13297693241602584,1445.3765104890761]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",6.2503609834235174,8496,53103.0669151662,0.13297693241602584,7061.4829402617543]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",6.2503609834235174,2658,16613.45949393971,0.13375000000000004,2222.0502073144366]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",6.2503609834235174,6385,39908.554879159157,0.13297693241602584,5306.9172049872059]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",6.2503609834235174,5811,36320.847674674056,0.13297693241602584,4829.8349065279017]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",6.2503609834235174,10836,67728.911616377241,0.13297693241602584,9006.3829026219846]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",6.2503609834235174,10003,62522.360917185448,0.13297693241602584,8314.0317621749455]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",6.2503609834235174,9820,61378.544857218942,0.13297693241602584,8161.9306112724134]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",6.2503609834235174,3631,22695.06073081079,0.13297693241602584,3017.9195569786284]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",6.2503609834235174,5690,35564.553995679817,0.13297693241602584,4729.2652930896165]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",6.2503609834235174,15392,96205.556256854776,0.13297693241602584,12793.11975241395]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",6.2503609834235174,13538,84617.386993587585,0.13297693241602584,11252.160551467001]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",6.2503609834235174,4045,25282.710177948127,0.13297693241602584,3362.0172426269769]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",6.2503609834235174,7852,49077.834441841456,0.13297693241602584,6526.219873697657]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",6.2503609834235174,1837,11481.913126549001,0.13297693241602584,1526.8295858357865]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",6.2503609834235174,3547,22170.030408203216,0.13297693241602584,2948.102635252877]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",6.2503609834235174,11886,74291.790648971932,0.13297693241602584,9879.0944241938814]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",6.2503609834235174,10846,67791.415226211466,0.13297693241602584,9014.6944409226671]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",6.2503609834235174,3815,23845.12715176072,0.13297693241602584,3170.8518617112281]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",6.2503609834235174,920,5750.3321047496356,0.13375000000000004,769.10691901026394]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",6.2503609834235174,607,3793.9691169380749,0.13297693241602584,504.51037485156365]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",6.2503609834235174,6129,38308.462467402736,0.13297693241602584,5094.1418244896768]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",6.2503609834235174,1157,7231.6676578210099,0.13297693241602584,961.64498138922431]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",6.2503609834235174,10416,65103.760003339361,0.13297693241602584,8657.2982939932244]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",6.2503609834235174,3841,24007.63653732973,0.13297693241602584,3192.4618612930085]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",6.2503609834235174,15364,96030.546149318921,0.13297693241602584,12769.847445172034]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",6.2503609834235174,15885,99286.984221682578,0.13297693241602584,13202.878590637709]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",6.2503609834235174,3252,20326.173918093278,0.13297693241602584,2702.9122553826769]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",6.2503609834235174,3036,18976.095945673798,0.13297693241602584,2523.3830280878865]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",6.2503609834235174,10445,65285.020471858639,0.13297693241602584,8681.4017550652097]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",6.2503609834235174,4231,26445.277320864901,0.13297693241602584,3516.6118550197129]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",6.2503609834235174,12683,79273.328352760465,0.13297693241602584,10541.524026758454]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",6.2503609834235174,3891,24320.154586500907,0.13297693241602584,3234.019552796432]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",6.2503609834235174,15552,97205.61401420254,0.13297693241602584,12926.104365224906]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",6.2503609834235174,6918,43239.997283323893,0.13297693241602584,5749.9221964137023]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",6.2503609834235174,10375,64847.495203018996,0.13297693241602584,8623.2209869604176]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",6.2503609834235174,3897,24357.656752401446,0.13297693241602584,3239.0064757768428]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",6.2503609834235174,974,6087.8515978545056,0.13297693241602584,809.54383048669354]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",6.2503609834235174,19972,124832.20956093448,0.13297693241602584,16599.80429412756]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",6.2503609834235174,522,3262.6884333470762,0.13297693241602584,433.86229929574341]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",6.2503609834235174,9875,61722.314711307234,0.13297693241602584,8207.6440719261791]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",6.2503609834235174,9166,57290.808774059959,0.13297693241602584,7618.3560064076319]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",6.2503609834235174,11206,70041.545180243935,0.13297693241602584,9313.9098197473177]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",6.2503609834235174,12922,80767.164627798687,0.13297693241602584,10740.169792144819]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",6.2503609834235174,2270,14188.319432371385,0.13297693241602584,1886.7191942554359]
[68,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",6.2503609834235174,12843,80273.386110108229,0.13297693241602584,10674.508639569411]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",6.2503609834235174,4693,29332.944095206567,0.13297693241602584,3900.6049245113481]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",6.2503609834235174,18776,117356.77782475996,0.13297693241602584,15605.744313365667]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",6.2503609834235174,12576,78604.539727534153,0.13297693241602584,10452.590566941128]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",6.2503609834235174,17372,108581.27100403335,0.13297693241602584,14438.80433594953]
[73,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",6.2503609834235174,5538,34614.499126199436,0.13297693241602584,4602.9299109192079]
[74,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",6.2503609834235174,9044,56528.264734082295,0.13297693241602584,7516.9552391392781]
[75,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",6.2503609834235174,16136,100855.82482852187,0.13297693241602584,13411.498201984894]
[76,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",6.2503609834235174,6863,42896.227429235601,0.13297693241602584,5704.2087357599366]
[77,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",6.2503609834235174,7101,44383.8133432904,0.13297693241602584,5902.0233473162334]
[78,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",6.2503609834235174,7099,44371.312621323552,0.13297693241602584,5900.3610396560962]
[79,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",6.2503609834235174,2962,18513.56923290046,0.13297693241602584,2461.8776446628199]
[80,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",6.2503609834235174,16803,105024.81560446536,0.13297693241602584,13965.877806640567]
[81,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",6.2503609834235174,13275,82973.542054947189,0.13297693241602584,11033.567094158991]
[82,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",6.2503609834235174,4421,27632.845907715371,0.13297693241602584,3674.5310827327235]
[83,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",6.2503609834235174,3038,18988.596667640646,0.13297693241602584,2525.0453357480237]
[84,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",6.2503609834235174,7085,44283.807567555617,0.13297693241602584,5888.7248860351374]
[85,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",6.2503609834235174,804,5025.2902306725082,0.13297693241602584,668.24767937505305]
[86,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",6.2503609834235174,12587,78673.293698351816,0.13297693241602584,10461.733259071882]
[87,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",6.2503609834235174,1327,8294.2290250030073,0.13297693241602584,1102.9411325008648]
[88,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",6.2503609834235174,9725,60784.760563793709,0.13297693241602584,8082.9709974159086]
[89,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",6.2503609834235174,11809,73810.512853248321,0.13297693241602584,9815.0955792786099]
[90,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",6.2503609834235174,3934,24588.920108788119,0.13297693241602584,3269.7591674893765]
[91,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",6.2503609834235174,214,1337.5772504526328,0.13297693241602584,177.86691963465344]
[92,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",6.2503609834235174,20813,130088.76314799367,0.13297693241602584,17298.804665215146]
[93,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",6.2503609834235174,4662,29139.182904720437,0.13297693241602584,3874.8391557792252]
[94,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",6.2503609834235174,16530,103318.46705599074,0.13297693241602584,13738.972811031874]
[95,null,"BIRCH CREEK UNIT 15 BR ","LANCE",6.2503609834235174,306,1912.6104609275963,0.13297693241602584,254.333072000953]
[96,null,"BIRCH CREEK UNIT 15 FR","LANCE",6.2503609834235174,911,5694.0788558988243,0.13297693241602584,757.18113919237976]
[97,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",6.2503609834235174,5108,31926.843903327328,0.13297693241602584,4245.5337639897652]
[98,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",6.2503609834235174,7055,44096.296738052915,0.13297693241602584,5863.7902711330835]
[99,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",6.2503609834235174,999,6244.1106224400937,0.13375000000000004,835.14979575136272]
[100,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",6.2503609834235174,16625,103912.25134941598,0.13297693241602584,13817.932424888379]
[101,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",6.2503609834235174,6098,38114.70127691661,0.13297693241602584,5068.3760557575542]
[102,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",6.2503609834235174,1526,9538.0508607042884,0.13297693241602584,1268.3407446844913]
[103,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",6.2503609834235174,2079,12994.500484537493,0.13297693241602584,1727.9688127123572]
[104,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",6.2503609834235174,8333,52084.258074868172,0.13297693241602584,6926.0048659605936]
[105,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",6.2503609834235174,680,4250.2454687279915,0.13297693241602584,565.18460444656216]
[106,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",6.2503609834235174,1155,7219.1669358541631,0.13375000000000004,965.56357767049451]
[107,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",6.2503609834235174,2776,17351.002089983685,0.13297693241602584,2307.2830322700838]
[108,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",6.2503609834235174,3139,19619.883126966422,0.13297693241602584,2608.9918725849398]
[109,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",6.2503609834235174,12561,78510.784312782809,0.13297693241602584,10440.123259490101]
[110,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",6.2503609834235174,6387,39921.055601126005,0.13297693241602584,5308.5795126473431]
[111,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",6.2503609834235174,18172,113581.55979077215,0.13297693241602584,15103.727400004307]
[112,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",6.2503609834235174,10199,63747.431669936457,0.13297693241602584,8476.9379128683649]
[113,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",6.2503609834235174,10085,63034.89051782617,0.13297693241602584,8382.1863762405592]
[114,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",6.2503609834235174,3226,20163.664532524268,0.13297693241602584,2681.302255800897]
[115,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",6.2503609834235174,12920,80754.66390583184,0.13297693241602584,10738.507484484682]
[116,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",6.2503609834235174,4846,30289.249325670364,0.13297693241602584,4027.7714605118244]
[117,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",6.2503609834235174,19394,121219.50091251569,0.13297693241602584,16119.397380347982]
[118,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",6.2503609834235174,4308,26926.555116588512,0.13297693241602584,3580.6106999349854]
[119,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",6.2503609834235174,2868,17926.035300458647,0.13297693241602584,2383.7491846363832]
[120,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",6.2503609834235174,10227,63922.441777472312,0.13297693241602584,8500.2102201102825]
[121,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",6.2503609834235174,2654,16588.458050006015,0.13297693241602584,2205.8822650017296]
[122,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",6.2503609834235174,10596,66228.824980355595,0.13297693241602584,8806.9059834055497]
[123,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",6.2503609834235174,3466,21663.75116854591,0.13297693241602584,2880.7791750173305]
[124,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",6.2503609834235174,5199,32495.626752818865,0.13297693241602584,4321.1687625259956]
[125,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",6.2503609834235174,6652,41577.401261733241,0.13297693241602584,5528.8352776154888]
[126,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",6.2503609834235174,9977,62359.851531616434,0.13297693241602584,8292.4217625931651]
[127,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",6.2503609834235174,1861,11631.921790151166,0.13297693241602584,1546.7772777574298]
[128,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",6.2503609834235174,16800,105006.06452151509,0.13297693241602584,13963.384345150362]
[129,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",6.2503609834235174,5433,33958.211222939972,0.13297693241602584,4515.6587587620188]
[130,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",6.2503609834235174,12675,79223.325464893089,0.13297693241602584,10534.874796117907]
[131,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",6.2503609834235174,6806,42539.956853180462,0.13297693241602584,5656.8329674460338]
[132,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",6.2503609834235174,12092,75579.36501155718,0.13297693241602584,10050.312113187987]
[133,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",6.2503609834235174,20795,129976.25665029204,0.13297693241602584,17283.843896273913]
[134,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",6.2503609834235174,6597,41233.631407644942,0.13297693241602584,5483.1218169617223]
[135,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",6.2503609834235174,9497,59359.678259573142,0.13297693241602584,7893.4679241602962]
[136,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",6.2503609834235174,2075,12969.499040603798,0.13297693241602584,1724.6441973920832]
[137,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",6.2503609834235174,18666,116669.23811658338,0.13297693241602584,15514.317392058134]
[138,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",6.2503609834235174,2898,18113.546129961353,0.13297693241602584,2408.6837995384371]
[139,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",6.2503609834235174,12371,77323.215725932328,0.13297693241602584,10282.20403177709]
[140,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",6.2503609834235174,1507,9419.29400201924,0.13297693241602584,1252.5488219131901]
[141,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",6.2503609834235174,23636,147733.53220419824,0.13297693241602584,19645.151927498446]
[142,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",6.2503609834235174,681,4256.4958297114154,0.13297693241602584,566.01575827663078]
[143,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",6.2503609834235174,12965,81035.9301500859,0.13297693241602584,10775.909406837764]
[144,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",6.2503609834235174,1360,8500.4909374559829,0.13297693241602584,1130.3692088931243]
[145,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",6.2503609834235174,21346,133420.20555215841,0.13297693241602584,17741.809656641646]
[146,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",6.2503609834235174,3383,21144.97120692176,0.13297693241602584,2811.7934071216473]
[147,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",6.2503609834235174,24820,155133.95960857169,0.13297693241602584,20629.238062299522]
[148,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",6.2503609834235174,350,2187.626344198231,0.13297693241602584,290.90384052396587]
[149,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",6.2503609834235174,17188,107431.20458308341,0.13297693241602584,14285.872031216928]
[150,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",6.2503609834235174,3186,19913.650093187327,0.13297693241602584,2648.0561025981578]
[151,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",6.2503609834235174,1877,11731.927565885942,0.13297693241602584,1560.0757390385256]
[152,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",6.2503609834235174,1266,7912.9570050141729,0.13297693241602584,1052.2407488666879]
[153,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",6.2503609834235174,12856,80354.64080289274,0.13297693241602584,10685.3136393603]
[154,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",6.2503609834235174,3118,19488.625546314528,0.13297693241602584,2591.5376421535016]
[155,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",6.2503609834235174,5089,31808.087044642281,0.13297693241602584,4229.7418412184643]
[156,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",6.2503609834235174,2678,16738.466713608181,0.13297693241602584,2225.8299569233732]
[157,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",6.2503609834235174,8035,50221.650501807962,0.13297693241602584,6678.3210246001881]
[158,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",6.2503609834235174,2516,15725.908234293569,0.13297693241602584,2091.1830364522802]
[159,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",6.2503609834235174,5879,36745.872221546859,0.13297693241602584,4886.3533669725584]
[160,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",6.2503609834235174,4398,27489.087605096629,0.13297693241602584,3655.414544641148]
[161,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",6.2503609834235174,10267,64172.456216809253,0.13297693241602584,8533.4563733130217]
[162,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",6.2503609834235174,6436,40227.323289313761,0.13297693241602584,5349.3060503206989]
[163,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",6.2503609834235174,15024,93905.42341495493,0.13297693241602584,12487.255142948752]
[164,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",6.2503609834235174,8747,54671.907522005509,0.13297693241602584,7270.1025516089412]
[165,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",6.2503609834235174,15925,99536.998661019519,0.13297693241602584,13236.124743840448]
[166,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",6.2503609834235174,1049,6556.62867161127,0.13297693241602584,871.8803677418291]
[167,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",6.2503609834235174,9415,58847.148658932419,0.13297693241602584,7825.3133100946825]
[168,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",6.2503609834235174,2588,16175.934225100063,0.13297693241602584,2151.0261122172105]
[169,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",6.2503609834235174,2803,17519.76183653612,0.13297693241602584,2329.7241856819323]
[170,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",6.2503609834235174,5095,31845.589210542821,0.13297693241602584,4234.7287641988742]
[171,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",6.2503609834235174,9766,61041.025364114073,0.13297693241602584,8117.0483044487164]
[172,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",6.2503609834235174,1461,9131.7773967817593,0.13297693241602584,1214.3157457300404]
[173,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",6.2503609834235174,5822,36389.601645491719,0.13297693241602584,4838.9775986586556]
[174,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",6.2503609834235174,4794,29964.230554532343,0.13297693241602584,3984.5514613482642]
[175,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",6.2503609834235174,15655,97849.401195495171,0.13297693241602584,13011.71320972196]
[176,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",6.2503609834235174,6233,38958.500009678784,0.13297693241602584,5180.5818228167982]
[177,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",6.2503609834235174,686,4287.747634628533,0.13297693241602584,570.17152742697306]
[178,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",6.2503609834235174,1594,9963.0754075770874,0.13297693241602584,1324.8592051291475]
[179,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",6.2503609834235174,2672,16700.964547707637,0.13297693241602584,2220.8430339429619]
[180,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",6.2503609834235174,1376,8600.4967131907597,0.13297693241602584,1143.6676701742201]
[181,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",6.2503609834235174,12419,77623.233053136661,0.13297693241602584,10322.099415620378]
[182,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",6.2503609834235174,1777,11106.89146754359,0.13297693241602584,1476.960356031678]
[183,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",6.2503609834235174,5447,34045.716276707899,0.13297693241602584,4527.2949123829776]
[184,null,"BIRCH CREEK UNIT 931 BR","BEAR RIVER",6.2503609834235174,1894,11838.183702604141,0.13297693241602584,1574.2053541496896]
[185,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",6.2503609834235174,14599,91249.019996999938,0.13297693241602584,12134.014765169652]
[186,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",6.2503609834235174,111,693.79006916001049,0.13297693241602584,92.258075137600613]
[187,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",6.2503609834235174,16110,100693.31544295287,0.13297693241602584,13389.888202403115]
[188,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",6.2503609834235174,847,5294.055752959719,0.13297693241602584,703.98729406799737]
[189,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",6.2503609834235174,11587,72422.932714928291,0.13297693241602584,9630.5794290034064]
[190,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",6.2503609834235174,2838,17738.524470955941,0.13297693241602584,2358.8145697343289]
[191,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",6.2503609834235174,18478,115494.17025169976,0.13297693241602584,15358.060472005262]
[192,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",6.2503609834235174,8610,53815.608067276487,0.13297693241602584,7156.2344768895609]
[193,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",6.2503609834235174,13189,82436.011010372778,0.13297693241602584,10962.087864773104]
[194,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",6.2503609834235174,1045,6531.6272276775753,0.13297693241602584,868.55575242155521]
[195,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",6.2503609834235174,9389,58684.639273363406,0.13297693241602584,7803.7033105129012]
[196,null,"BIRCH CREEK UNIT 135 BAX (Q50)","BAXTER",6.2503609834235174,3418,21363.733841341582,0.13375000000000004,2857.3994012794374]
[197,null,"BIRCH CREEK UNIT 135 FFR (Q50)","FIRST FRONTIER",6.2503609834235174,1762,11013.136052792237,0.13297693241602584,1464.493048580651]
[198,null,"BIRCH CREEK UNIT 138 BAX (Q50)","BAXTER",6.2503609834235174,3854,24088.891230114237,0.13375000000000004,3221.8892020277799]
[199,null,"BIRCH CREEK UNIT 138 FFR (Q50)","FIRST FRONTIER",6.2503609834235174,119,743.79295702739853,0.13297693241602584,98.907305778148384]
[200,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",6.2503609834235174,4926,30789.278204344246,0.13315196276811,4099.652825121826]
[201,null,"BIRCH CREEK UNIT 197 BR ","BEAR RIVER",6.2503609834235174,5529,34558.245877348629,0.13297693241602584,4595.4495264485922]
[202,null,"BIRCH CREEK UNIT 197 FR ","FRONTIER",6.2503609834235174,1214,7587.9382338761498,0.13297693241602584,1009.0207497031273]
[203,null,"BIRCH CREEK UNIT 26 BR","BEAR RIVER",6.2503609834235174,8163,51021.696707686169,0.13297693241602584,6784.7087148489518]
[204,"BRUFF AREA (WY)","LANSDALE FED 10-1 FR","FRONTIER",6.2503609834235174,15430,96443.069974224869,0.17500000000000002,16877.537245489355]
[205,null,"LANSDALE FED 10-3 FR","FRONTIER",6.2503609834235174,14889,93061.624682192749,0.17500000000000002,16285.784319383733]
[206,null,"LANSDALE FED 10-4 FR","FRONTIER",6.2503609834235174,15583,97399.375204688666,0.17500000000000002,17044.890660820518]
[207,null,"LANSDALE FED 10-5 FR","FRONTIER",6.2503609834235174,29804,186285.75874995452,0.17500000000000002,32600.007781242042]
[208,null,"LANSDALE FED 10-7 FR","FRONTIER",6.2503609834235174,19019,118875.61554373188,0.17500000000000002,20803.232720153082]
[209,null,"LANSDALE FED 10-8 FR","FRONTIER",6.2503609834235174,13428,83929.847285410986,0.17500000000000002,14687.723274946924]
[210,null,"MFS STATE 36-1 FR","FRONTIER",6.2503609834235174,22747,142176.96128993476,0.17500000000000004,24880.96822573859]
[211,null,"PANDO FEDERAL 32-1 DK","DAKOTA",6.2503609834235174,7784,48652.809894968661,0.17500000000000004,8514.2417316195169]
[212,null,"PANDO FEDERAL 32-1 FR","FRONTIER",6.2503609834235174,21046,131545.09725713136,0.17500000000000004,23020.392019997995]
[213,null,"PANDO FEDERAL 32-2 FR","FRONTIER",6.2503609834235174,37177,232369.67028073611,0.17500000000000004,40664.69229912883]
[214,null,"PANDO FEDERAL 32-3 DK","DAKOTA",6.2503609834235174,2106,13163.260231089927,0.17500000000000004,2303.5705404407377]
[215,null,"PANDO FEDERAL 32-3 FR","FRONTIER",6.2503609834235174,11966,74791.819527645814,0.17500000000000004,13088.568417338021]
[216,null,"PANDO FEDERAL 32-4 FR","FRONTIER",6.2503609834235174,12712,79454.588821279758,0.17500000000000004,13904.553043723961]
[217,null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",6.2503609834235174,360,2250.1299540324662,0.12499962199981253,281.26539370451383]
[218,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",6.2503609834235174,11649,72810.455095900557,0.12499962199981253,9101.2793646218943]
[219,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",6.2503609834235174,7360,46002.656837997085,0.12499962199981253,5750.3147157367266]
[220,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",6.2503609834235174,19042,119019.37384635062,0.1875008,22316.227811689816]
[221,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",6.2503609834235174,10032,62703.621385704726,0.18750015999999997,11756.939042399055]
[222,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",6.2503609834235174,2272,14200.820154338231,0.18750015999999997,2662.6560510696427]
[223,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",6.2503609834235174,9079,56747.027368502117,0.18750015999999997,10640.076711118525]
[224,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",6.2503609834235174,11624,72654.19607131496,0.18750015999999997,13622.673388042924]
[225,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",6.2503609834235174,19778,123619.63953015032,0.18749994666666664,23178.67581885574]
[226,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",6.2503609834235174,13379,83623.579597223244,0.18749994666666664,15679.416714555111]
[227,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",6.2503609834235174,19922,124519.69151176332,0.18749994666666664,23347.435517405404]
[228,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",6.2503609834235174,12667,79173.322577025698,0.18749994666666664,14844.993760615112]
[229,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",6.2503609834235174,624,3900.2252536562751,0.21887943372872165,853.67909493474519]
[230,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",6.2503609834235174,6113,38208.456691667961,0.18749994666666664,7164.0835919033852]
[231,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",6.2503609834235174,15318,95743.029544081437,0.16876672098372869,16158.237153202885]
[232,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",6.2503609834235174,7909,49434.105017896596,0.16876698508613705,8342.8448643018874]
[233,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",6.2503609834235174,11583,72397.931270994595,0.17875790000000003,12941.702158347327]
[234,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",6.2503609834235174,17770,111068.91467543591,0.17342212612269181,19261.80732915394]
[235,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",6.2503609834235174,23962,149771.14988479431,0.17342212612269181,25973.631244861379]
[236,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",6.2503609834235174,5601,35008.27186815512,0.17750914285714284,6214.2883322260423]
[237,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",6.2503609834235174,23581,147389.76235010996,0.17557642045653774,25878.16688537208]
[238,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",6.2503609834235174,9382,58640.886746479438,0.18194109958932919,10669.187415547789]
[239,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",6.2503609834235174,19894,124344.68140422745,0.18193989341128353,22623.25808094515]
[240,null,"HAGOOD FED 12-1 FR","FRONTIER",6.2503609834235174,41411,258833.69868455129,0.16166666666666671,41844.781287335805]
[241,null,"HAGOOD FED 12-2 FR","FRONTIER",6.2503609834235174,24831,155202.71357938935,0.16166666666666671,25091.105362001286]
[242,null,"HAGOOD FED 12-3 FR","FRONTIER",6.2503609834235174,21305,133163.94075183803,0.16166666666666671,21528.170421547155]
[243,null,"HAGOOD FED 12-4 FR","FRONTIER",6.2503609834235174,25184,157409.09100653787,0.16166666666666671,25447.803046056961]
[244,null,"HAGOOD FED 12-5 DK","DAKOTA",6.2503609834235174,20007,125050.97219535432,0.16166677333333332,20216.587177019315]
[245,null,"HAGOOD FED 12-5 FR","FRONTIER",6.2503609834235174,24350,152196.28994636264,0.16166677333333332,24605.083108932886]
[246,null,"HALEY FED 4-1 FR","FRONTIER",6.2503609834235174,22992,143708.29973087352,0.16656812863792678,23937.222555909877]
[247,null,"HALEY FED 4-2 FR","FRONTIER",6.2503609834235174,31143,194654.99210675861,0.16656812863792678,32423.317765253189]
[248,null,"HALEY FED 4-3 DK","DAKOTA",6.2503609834235174,16888,105556.09628805636,0.16656328362148606,17581.770004004426]
[249,null,"HALEY FED 4-3 FR","FRONTIER",6.2503609834235174,31364,196036.3218840952,0.16656812863792678,32653.403281295989]
[250,null,"HALEY FED 4-4 FR","FRONTIER",6.2503609834235174,22509,140689.37537587996,0.16656812863792678,23434.365975599139]
[251,null,"HALEY FED 4-5 FR","FRONTIER",6.2503609834235174,19977,124863.4613658516,0.16656812863792678,20798.27309496397]
[252,null,"HALEY FED 4-7 FR","FRONTIER",6.2503609834235174,8911,55696.966723286961,0.16656812863792678,9277.3395179067902]
[253,null,"HALEY FED 4-8 FR ","FRONTIER",6.2503609834235174,23464,146658.47011504942,0.16460859028482736,24141.244018967769]
[254,null,"LANSDALE FED 10-1 DK","DAKOTA",6.2503609834235174,12125,75785.626924010154,0.16940006400000002,12838.090051207444]
[255,null,"LANSDALE FED 10-2 DK","DAKOTA",6.2503609834235174,4835,30220.495354852708,0.16625000000000001,5024.1573527442633]
[256,null,"LANSDALE FED 10-2 FR","FRONTIER",6.2503609834235174,35440,221512.79325252946,0.16625000000000001,36826.501878233023]
[257,null,"LANSDALE FED 10-6 FR","FRONTIER",6.2503609834235174,13731,85823.706663388322,0.16625000000000001,14268.191232788309]
[258,null,"LANSDALE FED 28-1 FR","FRONTIER",6.2503609834235174,4965,31033.042282697763,0.17465000340923315,5419.9209404720405]
[259,null,"LANSDALE FED 28-2 FR","FRONTIER",6.2503609834235174,33588,209937.12471122912,0.17465000340923315,36665.519546540767]
[260,null,"LANSDALE FED 28-3 FR","FRONTIER",6.2503609834235174,19277,120488.20867745514,0.17464984122991803,21043.246515594772]
[261,null,"LANSDALE FED 28-4 DK","DAKOTA",6.2503609834235174,4471,27945.363956886547,0.16927521807241153,4730.457577914879]
[262,null,"LANSDALE FED 28-4 FR","FRONTIER",6.2503609834235174,7025,43908.785908550213,0.17464984122991803,7668.6624875267571]
[263,null,"LANSDALE FED 4-1 DK","DAKOTA",6.2503609834235174,3715,23220.091053418368,0.1750001354794728,4063.5190801939084]
[264,null,"LANSDALE FED 4-1 FR","FRONTIER",6.2503609834235174,13178,82367.257039555116,0.1750001354794728,14414.281140994704]
[265,null,"LANSDALE FED 4-2 FR","FRONTIER",6.2503609834235174,15991,99949.522485925467,0.1750001354794728,17491.17997614557]
[266,null,"LANSDALE FED 4-3 FR","FRONTIER",6.2503609834235174,16197,101237.09684851072,0.1750001354794728,17716.505664037883]
[267,null,"LANSDALE FED 4-4 FR","FRONTIER",6.2503609834235174,23862,149146.11378645198,0.1750001354794728,26100.590118865963]
[268,null,"LANSDALE FED 4-5 FR","FRONTIER",6.2503609834235174,15605,97536.883146323991,0.17113239999999996,16691.720901349971]
[269,null,"LANSDALE FED 4-7 FR","FRONTIER",6.2503609834235174,8242,51515.475225376627,0.17113239999999996,8815.9669124592419]
[270,null,"LANSDALE FED 4-8 FR","FRONTIER",6.2503609834235174,14288,89305.15773115521,0.17113239999999996,15283.005974911142]
[271,null,"MCNAMARA 34-6 DK","MESAVERDE",6.2503609834235174,4248,26551.5334575831,0.15639283631941298,4152.4696260612109]
[272,null,"MCNAMARA 34-6 FR","MESAVERDE",6.2503609834235174,2100,13125.758065189386,0.17147677545210113,2250.7626683830858]
[273,null,"MFS FED 10-3R FR","FRONTIER",6.2503609834235174,26717,166990.89439412611,0.13270636463754512,22160.754522616688]
[274,null,"MFS FEE 10-1 FR","FRONTIER",6.2503609834235174,25426,158921.67836452636,0.13270636463754512,21089.918197853502]
[275,null,"MFS STATE 10-2 FR","FRONTIER",6.2503609834235174,34387,214931.16313698448,0.13270620023992194,28522.697973055991]
[276,null,"MFS STATE 10-4 FR","FRONTIER",6.2503609834235174,6457,40358.580869965655,0.13270636463754512,5355.8405491835156]
[277,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",6.2503609834235174,30216,188860.90747512502,0.13469890909090909,25439.358206818459]
[278,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",6.2503609834235174,3359,20994.962543319594,0.17500017777777779,3674.1221775187146]
[279,"BRUFF UNIT (WY)","BRUFF 149 L 3  FR","FRONTIER",6.2503609834235174,5985,37408.410485789755,0.16710527999999999,6251.1429085828331]
[280,null,"BRUFF UNIT 14 FR","FRONTIER",6.2503609834235174,5176,32351.868450200127,0.16710534736842106,5406.1702153881542]
[281,null,"BRUFF UNIT 2 FR","FRONTIER",6.2503609834235174,46342,289654.22869381262,0.16710534736842106,48402.770502611631]
[282,null,"BRUFF UNIT 3 FR","FRONTIER",6.2503609834235174,30229,188942.1621679095,0.16710534736842106,31573.245641609061]
[283,null,"BRUFF UNIT 34 FR","FRONTIER",6.2503609834235174,5149,32183.108703647693,0.16710534736842106,5377.9695593187025]
[284,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",6.2503609834235174,3664,22901.322643263768,0.16710527999999999,3826.9319326729319]
[285,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",6.2503609834235174,2393,14957.113833332478,0.17500000000000004,2617.4949208331841]
[286,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",6.2503609834235174,3265,20407.428610877785,0.17500000000000004,3571.3000069036134]
[287,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",6.2503609834235174,2798,17488.510031619,0.17500000000000004,3060.4892555333258]
[288,null,"KOBUS 616-09E DK","DAKOTA",6.2503609834235174,214,1337.5772504526328,0.17500002709589457,234.0760550720629]
[289,null,"MCNAMARA 1-4 FR","FRONTIER",6.2503609834235174,7590,47440.239864184499,0.17500000000000004,8302.041976232289]
[290,null,"MCNAMARA 3 FR","FRONTIER",6.2503609834235174,8639,53996.868535795766,0.17500000000000004,9449.4519937642617]
[291,null,"PORTER HOLLOW FED 12-4 FR","MESAVERDE",6.2503609834235174,1642,10263.092734781416,0.17500000000000004,1796.0412285867483]
[292,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",6.2503609834235174,1633,10206.839485930604,0.17500000000000004,1786.1969100378562]
[293,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",6.2503609834235174,399,2493.8940323859833,0.15500000000000008,386.55357501982763]
[294,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",6.2503609834235174,392,2450.1415055020188,0.15500000000000008,379.77193335281311]
[295,null,"AM TRIPP (NCT 1) 1 FR","FRONTIER",6.2503609834235174,504,3150.181935645453,0.15499700777977254,488.26877398693722]
[296,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",6.2503609834235174,22693,141839.44179682989,8.9597349720777278E-2,12708.438070870401]
[297,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",6.2503609834235174,19150,119694.41283256035,0.13019363424459127,15583.450605443473]
[298,null,"BERKLEY FED 1 DK","DAKOTA",6.2503609834235174,11611,72572.941378530464,0.1875,13607.426508474462]
[299,null,"BERKLEY FED 1 FR","FRONTIER",6.2503609834235174,1891,11819.432619653871,0.1875,2216.1436161851007]
[300,null,"BERKLEY FED 2 DK","DAKOTA",6.2503609834235174,8167,51046.698151619865,0.1875,9571.2559034287242]
[301,null,"BERKLEY FED 2 FR","FRONTIER",6.2503609834235174,4590,28689.156913913946,0.1875,5379.216921358865]
[302,null,"BERKLEY FED 4 FR","FRONTIER",6.2503609834235174,10568,66053.814872819727,0.1875,12385.090288653699]
[303,null,"BLACKS FORK 26-1 DK ","DAKOTA",6.2503609834235174,9908,61928.576623760207,0.17499999999999996,10837.500909158034]
[304,null,"BRUFF 149 E 2 DK ","DAKOTA",6.2503609834235174,845,5281.5550309928722,0.15015031152647965,793.02713324782565]
[305,null,"BRUFF 149 E 2 FR","FRONTIER",6.2503609834235174,1574,9838.0681879086169,0.15701492537313433,1544.7235423402783]
[306,null,"BRUFF 358 F 3  FR","FRONTIER",6.2503609834235174,9822,61391.045579185789,0.17109406710940669,10503.643672241858]
[307,null,"BRUFF 539-16E DK ","DAKOTA",6.2503609834235174,187,1168.8175039001978,0.14093007033656918,164.7215330352681]
[308,null,"BRUFF 539-16E FR ","FRONTIER",6.2503609834235174,7207,45046.351607533288,0.16710534736842106,7527.4862330568822]
[309,null,"BRUFF FED 3A FR","FRONTIER",6.2503609834235174,2192,13700.791275664351,0.12494405241935486,1711.8323833332463]
[310,null,"BRUFF FEDERAL 4A FR","FRONTIER",6.2503609834235174,2294,14338.328095973549,0.12494405241935486,1791.4888172292276]
[311,null,"BRUFF FEDERAL 5A DK","DAKOTA",6.2503609834235174,1154,7212.9165748707392,0.12505732991285853,902.02808773753566]
[312,null,"BRUFF FEDERAL 5A FR","FRONTIER",6.2503609834235174,6537,40858.60974863953,0.12500138599789337,5107.3828485269787]
[313,null,"BRUFF UNIT 12 FR","FRONTIER",6.2503609834235174,38930,243326.55308467752,0.17109376661132791,41631.656483808707]
[314,null,"BRUFF UNIT 14 DK ","DAKOTA",6.2503609834235174,653,4081.4857221755569,0.14325871492314249,584.70839953602444]
[315,null,"BRUFF UNIT 18 FR","FRONTIER",6.2503609834235174,4314,26964.057282489055,0.17109376661132791,4613.382123584659]
[316,null,"BRUFF UNIT 19 FR","FRONTIER",6.2503609834235174,15125,94536.709874280699,0.17109376661132791,16174.641775433001]
[317,null,"BRUFF UNIT 21 FR","FRONTIER",6.2503609834235174,17407,108800.03363845317,0.17109376661132791,18615.007562642131]
[318,null,"BRUFF UNIT 22 FR","FRONTIER",6.2503609834235174,31205,195042.51448773086,0.17109376661132791,33370.558453050369]
[319,null,"BRUFF UNIT 23 FR","FRONTIER",6.2503609834235174,17258,107868.72985192307,0.17109376661132791,18455.667289945304]
[320,null,"BRUFF UNIT 24 FR","FRONTIER",6.2503609834235174,7403,46271.422360284298,0.17109376661132791,7916.7519380846616]
[321,null,"BRUFF UNIT 25 FR","FRONTIER",6.2503609834235174,18415,115100.39750974407,0.1708855291139309,19668.992329676392]
[322,null,"BRUFF UNIT 26 FR","FRONTIER",6.2503609834235174,17767,111050.16359248564,0.17109376661132791,18999.99077184252]
[323,null,"BRUFF UNIT 27 FR","FRONTIER",6.2503609834235174,20620,128882.44347819293,0.17109376661132791,22050.982704755603]
[324,null,"BRUFF UNIT 28 FR","FRONTIER",6.2503609834235174,26143,163403.18718964103,0.1708855291139309,27923.240101804502]
[325,null,"BRUFF UNIT 29 FR","FRONTIER",6.2503609834235174,11707,73172.976032939114,0.17109376661132791,12519.440083635976]
[326,null,"BRUFF UNIT 30 FR","FRONTIER",6.2503609834235174,11170,69816.532184840689,0.17109376661132791,11945.173463245397]
[327,null,"BRUFF UNIT 32 FR","FRONTIER",6.2503609834235174,14358,89742.682999994868,0.17109376661132791,15354.413660275506]
[328,null,"BRUFF UNIT 33 FR","FRONTIER",6.2503609834235174,23599,147502.26884781159,0.17109376661132791,25236.71876088882]
[329,null,"BRUFF UNIT 35 FR","FRONTIER",6.2503609834235174,373,2331.3846468169718,0.15499887791741471,361.36200425051879]
[330,null,"BRUFF UNIT 36 DK","DAKOTA",6.2503609834235174,27755,173478.76909491973,0.14119600737762761,24494.509560988041]
[331,null,"BRUFF UNIT 37 FR","FRONTIER",6.2503609834235174,1315,8219.2246932019261,0.15499887791741471,1273.9706047974057]
[332,null,"BRUFF UNIT 38 FR","FRONTIER",6.2503609834235174,447,2793.9113595903123,0.15499887791741471,433.05312573721693]
[333,null,"BRUFF UNIT 39 FR","FRONTIER",6.2503609834235174,1753,10956.882803941426,0.15500124831337442,1698.330512234267]
[334,null,"BRUFF UNIT 4 FR","FRONTIER",6.2503609834235174,24351,152202.54030734606,0.17109376661132791,26040.905908996298]
[335,null,"BRUFF UNIT 41 FR","FRONTIER",6.2503609834235174,19696,123107.10992950961,0.17109376661132791,21062.859134474606]
[336,null,"BRUFF UNIT 42 FR","FRONTIER",6.2503609834235174,14672,91705.296348789852,0.17109376661132791,15690.204570522514]
[337,null,"BRUFF UNIT 43 FR","FRONTIER",6.2503609834235174,30664,191661.06919569874,0.17109376661132791,32792.01424144645]
[338,null,"BRUFF UNIT 48 DK","DAKOTA",6.2503609834235174,9940,62128.588175229765,0.20039264749509189,12450.112269566553]
[339,null,"BRUFF UNIT 48 FR","FRONTIER",6.2503609834235174,19286,120544.46192630596,0.17109376661132791,20624.406035107495]
[340,null,"BRUFF UNIT 50 FR","FRONTIER",6.2503609834235174,47480,296767.1394929486,0.16442297418638252,48795.335716215668]
[341,null,"BRUFF UNIT 51 DK","DAKOTA",6.2503609834235174,22603,141276.90930832177,0.20039264749509189,28310.853886218592]
[342,null,"BRUFF UNIT 52 FR","FRONTIER",6.2503609834235174,54399,340013.38713725592,0.16249999999999998,55252.175409804076]
[343,null,"BRUFF UNIT 53 FR","FRONTIER",6.2503609834235174,45306,283178.85471498588,0.16249999999999998,46016.5638911852]
[344,null,"BRUFF UNIT 54 FR","FRONTIER",6.2503609834235174,30305,189417.18960264968,0.16249999999999998,30780.29331043057]
[345,null,"BRUFF UNIT 55 DK","DAKOTA",6.2503609834235174,9259,57872.092345518351,0.20039264749509189,11597.141801198864]
[346,null,"BRUFF UNIT 55 FR","FRONTIER",6.2503609834235174,9268,57928.345594369159,0.17109376661132791,9911.1788413033428]
[347,null,"BRUFF UNIT 56 DK","DAKOTA",6.2503609834235174,61114,381984.56114094483,0.18351390000000001,70099.476554763241]
[348,null,"BRUFF UNIT 56 FR","FRONTIER",6.2503609834235174,11640,72754.201847049742,0.16249999999999998,11822.557800145581]
[349,null,"BRUFF UNIT 614-09E FR","FRONTIER",6.2503609834235174,17108,106931.17570440954,0.17108541085410861,18294.364128501784]
[350,null,"BRUFF UNIT 63 FR","FRONTIER",6.2503609834235174,22206,138795.51599790264,0.17109376661132791,23747.047620843983]
[351,null,"BRUFF UNIT 7 FR","FRONTIER",6.2503609834235174,21815,136351.62485338404,0.17109376661132791,23328.913079740229]
[352,null,"BRUFF UNIT 71 DK","DAKOTA",6.2503609834235174,18171,113575.30942978873,0.17013638270803791,19323.292311330362]
[353,null,"BRUFF UNIT 71 FR","FRONTIER",6.2503609834235174,10670,66691.351693128934,0.1710943261226508,11410.511876144601]
[354,null,"BRUFF UNIT 9 FR","FRONTIER",6.2503609834235174,16654,104093.51181793526,0.17109376661132791,17809.751016731319]
[355,null,"CHAMPLIN 149 AMOCO B 1 FR","MESAVERDE",6.2503609834235174,7242,45265.11424195311,0.17109406710940669,7744.5924938276858]
[356,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",6.2503609834235174,5885,36783.374387447402,0.17109406710940669,6293.4171259563573]
[357,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",6.2503609834235174,4786,29914.227666664956,0.17109406710940669,5118.1468759264444]
[358,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",6.2503609834235174,3523,22020.02174460105,0.17109406710940669,3767.4950781213665]
[359,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",6.2503609834235174,11963,74773.068444695542,0.16710545959000112,12494.987967405459]
[360,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",6.2503609834235174,1747,10919.380638040884,0.19557569871587349,2135.5654978294265]
[361,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",6.2503609834235174,9906,61916.075901793367,0.16710545959000112,10346.514319578573]
[362,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",6.2503609834235174,1268,7925.4577269810197,0.19557569871587349,1550.0269325974314]
[363,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",6.2503609834235174,627,3918.9763366065454,0.16710545959000112,654.88234185097565]
[364,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",6.2503609834235174,10505,65660.042130864051,0.16710545959000112,10972.151516976874]
[365,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",6.2503609834235174,3723,23270.093941285755,0.14919028157450756,3471.6718673656642]
[366,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",6.2503609834235174,4038,25238.957651064164,0.19556701809666666,4935.9076876866684]
[367,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",6.2503609834235174,4376,27351.579663461311,0.149197957452951,4080.7998189001005]
[368,null,"CHAMPLIN 149 AMOCO D 4 DK ","DAKOTA",6.2503609834235174,2228,13925.804271067596,0.19556701809666666,2723.4280158905144]
[369,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",6.2503609834235174,6505,40658.59819716998,0.149197957452951,6066.1798039179967]
[370,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",6.2503609834235174,1987,12419.467274062528,0.14999805261067006,1862.8959055713262]
[371,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",6.2503609834235174,2523,15769.660761177534,0.15500332882010159,2444.3499123462548]
[372,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",6.2503609834235174,14645,91536.536602237407,0.14999805261067006,13730.302233060933]
[373,null,"CHAMPLIN 149 AMOCO L 2 FR ","FRONTIER",6.2503609834235174,11289,70560.325141868088,0.16710581305227967,11791.040502065078]
[374,null,"CHAMPLIN 149 J6 DK","DAKOTA",6.2503609834235174,3465,21657.500807562486,0.13019404070020213,2819.6775416044507]
[375,null,"CHAMPLIN 149 J6 FR","FRONTIER",6.2503609834235174,6973,43583.767137412186,0.15499700777977254,6755.3534940692716]
[376,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",6.2503609834235174,8281,51759.239303730144,0.17109406710940669,8855.6987629642463]
[377,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",6.2503609834235174,7060,44127.548542970035,0.17109406710940669,7549.9617517845163]
[378,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",6.2503609834235174,4606,28789.162689648721,0.17109406710940669,4925.6549332463856]
[379,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",6.2503609834235174,19870,124194.67274062529,0.17750914285714284,22045.689905611758]
[380,null,"DONLEY (NCT 1) 1 FR","FRONTIER",6.2503609834235174,7,43.75252688396462,0.15503099666189787,6.7829978492975158]
[381,null,"DONLEY (NCT 1) 2 FR","FRONTIER",6.2503609834235174,251,1568.8406068393028,0.15503099666189787,243.2189228819538]
[382,null,"DONLEY (NCT 1) 4 FR","FRONTIER",6.2503609834235174,384,2400.1386176346305,0.15503099666189787,372.09588201860657]
[383,null,"DONLEY 26-10 FR","MESAVERDE",6.2503609834235174,361,2256.3803150158897,0.15500331169691342,349.74642127518763]
[384,null,"FABIAN DITCH 531-09E FR","MESAVERDE",6.2503609834235174,7912,49452.856100846868,0.16710545959000112,8263.8422467702057]
[385,null,"FABIAN DITCH 533-09E FR","FRONTIER",6.2503609834235174,5302,33139.413934111486,0.16710545959000112,5537.7769960029864]
[386,null,"FABIAN DITCH 549-21E DK","DAKOTA",6.2503609834235174,1426,8913.0147623619359,0.16823366673644055,1499.4691551481728]
[387,null,"FABIAN DITCH 549-21E FR","FRONTIER",6.2503609834235174,5718,35739.564103215671,0.16580913432087141,5925.9461849594809]
[388,null,"FABIAN DITCH 558-27E DK","DAKOTA",6.2503609834235174,3390,21188.723733805724,0.15242001129481419,3229.5855108293658]
[389,null,"FABIAN DITCH 558-27E FR","FRONTIER",6.2503609834235174,645,4031.4828343081685,0.15499700777977254,624.86777623328271]
[390,null,"FABIAN DITCH 559-27E DK","DAKOTA",6.2503609834235174,1818,11363.156267863955,0.16596204625284744,1885.852666105571]
[391,null,"FABIAN DITCH 559-27E FR","FRONTIER",6.2503609834235174,4564,28526.647528344933,0.15499700777977254,4421.5450088817088]
[392,null,"FABIAN DITCH 580-13E DK","DAKOTA",6.2503609834235174,14340,89630.176502293238,0.14255602494634376,12777.321677406109]
[393,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",6.2503609834235174,9906,61916.075901793367,0.16166719304507729,10009.798195408886]
[394,null,"GREEN RIVER FEE 2 FR","FRONTIER",6.2503609834235174,37024,231413.36505027232,0.12506329406329411,28941.317723458636]
[395,null,"GREEN RIVER FEE 4 FR","FRONTIER",6.2503609834235174,19426,121419.51246398524,0.12506329406329411,15185.124192305191]
[396,null,"KOBUS 606-03E DK","DAKOTA",6.2503609834235174,18797,117488.03540541185,0.17500006400000004,20560.413715181345]
[397,null,"KOBUS 616-09E FR","FRONTIER",6.2503609834235174,21392,133707.72215739588,0.17108541085410861,22875.440579665075]
[398,null,"KOBUS 617-09E DK","DAKOTA",6.2503609834235174,41665,260421.29037434087,0.17500006503016102,45573.742750748097]
[399,null,"KOBUS 617-09E FR","FRONTIER",6.2503609834235174,421,2631.4019740213007,0.17109287109287116,450.21411873475313]
[400,null,"KOBUS 630-15E DK","DAKOTA",6.2503609834235174,2470,15438.391629056088,0.16939980800000001,2615.2605777909089]
[401,null,"KOBUS 630-15E FR","FRONTIER",6.2503609834235174,24996,156234.02314165424,0.17109287109287116,26730.5275816957]
[402,null,"KOBUS 631-15E FR","MESAVERDE",6.2503609834235174,6962,43515.01316659453,0.17109406710940669,7445.1605829920409]
[403,null,"KOBUS 645-15E FR","FRONTIER",6.2503609834235174,401,2506.3947543528307,0.17109287109287116,428.82627461433736]
[404,null,"LAWLER FED 1-30 FR","FRONTIER",6.2503609834235174,3230,20188.66597645796,0.17500027978557234,3533.0221943776078]
[405,null,"LAWLER FED 30-4 FR","FRONTIER",6.2503609834235174,1884,11775.680092769906,0.17500027978557234,2060.747310900128]
[406,null,"MCNAMARA 1-4 DK","DAKOTA",6.2503609834235174,34581,216143.73316776866,0.15735303529411765,34010.872473750249]
[407,null,"MCNAMARA 3 DK","DAKOTA",6.2503609834235174,4861,30383.004740421718,0.15735303529411765,4780.8580172609227]
[408,null,"MCNAMARA 34-9 DK","MESAVERDE",6.2503609834235174,10337,64609.981485648903,0.15735303529411765,10166.5766970636]
[409,null,"MCNAMARA 34-9 FR","MESAVERDE",6.2503609834235174,8325,52034.255187000781,0.17500159999999998,9106.0779125334357]
[410,null,"STATE OF WYOMING 24-6D FR","FRONTIER",6.2503609834235174,1299,8119.2189174671494,0.15500423181814293,1258.5132912653296]
[411,null,"TRIPP 14-7 DK","DAKOTA",6.2503609834235174,18,112.50649770162332,0.13019328439125724,14.647590451131773]
[412,null,"TRIPP 14-7 FR","FRONTIER",6.2503609834235174,534,3337.6927651481583,0.15500964976586223,517.37458655166824]
[413,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",6.2503609834235174,4027,25170.203680246505,0.1671050105685023,4206.0671519989473]
[414,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",6.2503609834235174,44981,281147.48739537323,0.15499991812808053,43577.837528198404]
[415,"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",6.4503609834235176,144405,931464.37781127309,0.16205680775984846,150950.14361010835]
[416,null,"CANYON CREEK 11B-4D MESA","MESAVERDE",6.4503609834235176,15603,100644.98242435715,0.16205680775984846,16310.204568737374]
[417,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",6.4503609834235176,110992,715938.46627214306,0.16205680775984846,116022.70239654544]
[418,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",6.4503609834235176,3223,20789.513449573999,0.16205680775984846,3369.0821845183973]
[419,null,"CANYON CREEK 220 MESA","MESAVERDE",6.4503609834235176,91128,587808.49569741834,0.16205680775984846,95258.368386842238]
[420,null,"CANYON CREEK 221 MESA","MESAVERDE",6.4503609834235176,13782,88898.87507354292,0.16057564928063089,14274.994585251849]
[421,null,"CANYON CREEK 225 MESA","LANCE",6.4503609834235176,105594,681119.41768362292,0.16205680775984846,110380.0385330548]
[422,null,"CANYON CREEK 226 MESA","LANCE",6.4503609834235176,72263,466122.43574513367,0.16205680775984846,75538.313962101442]
[423,null,"CANYON CREEK 227 MESA","MESAVERDE",6.4503609834235176,144372,931251.51589882013,0.16205680775984846,150915.64788808255]
[424,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",6.4503609834235176,58430,376894.59226143616,0.16205680775984846,61078.334483838029]
[425,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",6.4503609834235176,96424,621969.60746562923,0.16205680775984846,100794.40910952588]
[426,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",6.4503609834235176,22521,145268.57970768103,0.16205680775984846,23541.762295233886]
[427,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",6.4503609834235176,160182,1033231.7230467459,0.16205680775984846,167442.23471316349]
[428,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",6.4503609834235176,126058,813119.60484840174,0.16205680775984846,131771.56748868138]
[429,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",6.4503609834235176,79238,511113.70360451267,0.16205680775984846,82829.455208460669]
[430,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",6.4503609834235176,50867,328110.51214380405,0.16205680775984846,53172.542190473876]
[431,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",6.4503609834235176,141056,909862.11887778773,0.16205680775984846,147449.35048694603]
[432,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",6.4503609834235176,189326,1221221.0435476408,0.16205680775984846,197907.18388648154]
[433,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",6.4503609834235176,69805,450267.44844787865,0.16205680775984846,72968.905333635354]
[434,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",6.4503609834235176,9935,64084.336370312645,0.16205680775984846,10385.302979581222]
[435,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",6.4503609834235176,3730,24059.846468169722,0.16205680775984846,3899.0619138236498]
[436,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",6.4503609834235176,46213,298090.53212695103,0.16203473849850808,48301.02142207163]
[437,null,"CANYON CREEK UNIT 11 UPR MESA ","UPPER MESA",6.4503609834235176,65435,422079.37095031788,0.16205680775984846,68400.835477493427]
[438,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",6.4503609834235176,81867,528071.70262993313,0.16205680775984846,85577.614396514939]
[439,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",6.4503609834235176,68063,439030.91961475485,0.16205680775984846,71147.949340637802]
[440,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",6.4503609834235176,51108,329665.04914080916,0.16205680775984846,53424.465493753109]
[441,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",6.4503609834235176,51796,334102.89749740454,0.16205680775984846,54143.649031745241]
[442,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",6.4503609834235176,46715,301328.61334062961,0.16205680775984846,48832.353164684122]
[443,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",6.4503609834235176,49299,317996.346121796,0.16205680775984846,51533.472731794129]
[444,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",6.4503609834235176,40762,262929.61440630944,0.16205680775984846,42609.53397621437]
[445,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",6.4503609834235176,49017,316177.34432447056,0.16205680775984846,51238.691107210136]
[446,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",6.4503609834235176,115750,746629.28383127216,0.16205680775984846,120996.35831771781]
[447,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",6.4503609834235176,50311,324524.11143702059,0.16205680775984846,52591.341540584886]
[448,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",6.4503609834235176,57652,371876.21141633263,0.16205680775984846,60265.071703957379]
[449,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",6.4503609834235176,43675,281719.51595102216,0.16205680775984846,45654.565438672362]
[450,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",6.4503609834235176,29217,188460.19685268492,0.16205680775984846,30541.257891738758]
[451,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",6.4503609834235176,38970,251370.56752401448,0.16205680775984846,40736.311737723219]
[452,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",6.4503609834235176,56675,365574.20873552788,0.16205680775984846,59243.789267012151]
[453,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",6.4503609834235176,32793,211526.68772940742,0.16205680775984846,34279.339769442071]
[454,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",6.4503609834235176,60076,387511.88644015125,0.16205680775984846,62798.939285487817]
[455,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",6.4503609834235176,81075,522963.01673106168,0.16205680775984846,84749.717067896083]
[456,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",6.4503609834235176,61813,398716.16346835787,0.16205680775984846,64614.668653935987]
[457,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",6.4503609834235176,96673,623575.74735050171,0.16205680775984846,101054.69501208409]
[458,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",6.4503609834235176,42566,274566.06562040542,0.16205680775984846,44495.300113623976]
[459,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",6.4503609834235176,91445,589853.26012916362,0.16205680775984846,95589.736383271753]
[460,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",6.4503609834235176,165683,1068715.1588165588,0.16205680775984846,173192.56704237097]
[461,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",6.4503609834235176,45825,295587.7920653827,0.16205705598510781,47902.087367254127]
[462,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",6.4503609834235176,5845,37702.359948110461,0.16205680775984846,6109.9240982035471]
[463,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",6.4503609834235176,39113,252292.96914464404,0.16205680775984846,40885.79319983496]
[464,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",6.4503609834235176,71161,459014.13794140093,0.16205680775984846,74386.365911422166]
[465,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",6.4503609834235176,84841,547255.07619463466,0.16205680775984846,88686.410678475135]
[466,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",6.4503609834235176,106654,687956.80032605189,0.16205680775984846,111488.08293751944]
[467,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",6.4503609834235176,92502,596671.29168864223,0.16205680775984846,96694.644813006758]
[468,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",6.4503609834235176,24228,156279.34590638499,0.16205680775984846,25326.131916385893]
[469,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",6.4503609834235176,97396,628239.35834151693,0.16205680775984846,101810.46492192175]
[470,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",6.4503609834235176,156184,1007443.1798350187,0.16205680775984846,163263.02572349407]
[471,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",6.4503609834235176,148106,955337.16381092346,0.16205680775984846,154818.89110154568]
[472,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",6.4503609834235176,103666,668683.12170758238,0.16205680775984846,108364.65210682103]
[473,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",6.4503609834235176,81285,524317.59253758064,0.16205680775984846,84969.235298969259]
[474,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",6.4503609834235176,78458,506082.42203744233,0.16205680775984846,82014.10177876029]
[475,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",6.4503609834235176,85068,548719.30813787179,0.16205680775984846,88923.69943301614]
[476,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",6.4503609834235176,31054,200309.5099792339,0.16205680775984846,32461.519751174153]
[477,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",6.4503609834235176,41122,265251.74436034187,0.16205680775984846,42985.85094376839]
[478,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",6.4503609834235176,1290,8320.965668616338,0.16205680775984846,1348.4691337352567]
[479,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",6.4503609834235176,76789,495316.76955610851,0.16205680775984846,80269.454504183435]
[480,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",6.4503609834235176,54540,351802.68803591863,0.16205680775984846,57012.020584434802]
[481,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",6.4503609834235176,95930,618783.12913981802,0.16205680775984846,100278.01860404898]
[482,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",6.4503609834235176,38988,251486.67402171611,0.16205680775984846,40755.127586100927]
[483,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",6.4503609834235176,32763,211333.17689990471,0.16205680775984846,34247.980022145901]
[484,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",6.4503609834235176,25260,162936.11844127806,0.16205680775984846,26404.907223374099]
[485,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",6.4503609834235176,36355,234502.87355236197,0.16205680775984846,38002.787098407178]
[486,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",6.4503609834235176,4826,31129.442106001898,0.16205680775984846,5044.738015043682]
[487,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",6.4503609834235176,12785,82467.865173069673,0.16205035385148611,13363.946732672588]
[488,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",6.4503609834235176,25456,164200.38919402906,0.16205680775984846,26609.790905709066]
[489,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",6.4503609834235176,20876,134657.73588994934,0.16205680775984846,21822.202818493966]
[490,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",6.4503609834235176,31278,201754.39083952078,0.16205680775984846,32695.67253098555]
[491,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",6.4503609834235176,40444,260878.39961358075,0.16205680775984846,42277.120654874983]
[492,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",6.4503609834235176,77186,497877.56286652765,0.16205680775984846,80684.448493402742]
[493,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",6.4503609834235176,77628,500728.62242120085,0.16205680775984846,81146.48210356629]
[494,null,"CANYON CREEK UNIT 35 UPR MESA ","UPPER MESA",6.4503609834235176,48201,310913.849761997,0.16205680775984846,50385.705980754356]
[495,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",6.4503609834235176,74227,478790.94471657742,0.16205680775984846,77591.332085090617]
[496,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",6.4503609834235176,46824,302031.70268782281,0.16205680775984846,48946.293579860205]
[497,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",6.4503609834235176,16784,108262.85874578032,0.16205680775984846,17544.733287296549]
[498,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",6.4503609834235176,75752,488627.74521629832,0.16205680775984846,79185.452572645867]
[499,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",6.4503609834235176,37205,239985.68038827198,0.16205680775984846,38891.31327179863]
[500,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",6.4503609834235176,57704,372211.63018747064,0.16205680775984846,60319.428599270737]
[501,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",6.4503609834235176,52403,338018.26661434257,0.16203473849850808,54770.701438573982]
[502,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",6.4503609834235176,108144,697567.8381913529,0.16205680775984846,113045.61705322916]
[503,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",6.4503609834235176,114240,736889.23874630267,0.16205680775984846,119417.91770381064]
[504,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",6.4503609834235176,93947,605992.06330968917,0.16205680775984846,98205.139307772217]
[505,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",6.4503609834235176,91869,592588.21318613517,0.16205680775984846,96032.954145057607]
[506,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",6.4503609834235176,43257,279023.26505995111,0.16205680775984846,45217.619626345739]
[507,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",6.4503609834235176,36378,234651.23185498072,0.16205680775984846,38026.829571334238]
[508,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",6.4503609834235176,46419,299419.30648953625,0.16205680775984846,48522.936991361923]
[509,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",6.4503609834235176,51483,332083.93450959295,0.16205680775984846,53816.462334955213]
[510,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",6.4503609834235176,13437,86673.50053426181,0.16205680775984846,14046.030813953988]
[511,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",6.4503609834235176,70396,454079.61178908194,0.16205680775984846,73586.692355369873]
[512,null,"CANYON CREEK UNIT 64 MESA","MESAVERDE",6.4503609834235176,95003,612803.6445081844,0.16205680775984846,99309.002412597358]
[513,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",6.4503609834235176,116814,753492.46791763476,0.16205680775984846,122108.58402182192]
[514,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",6.4503609834235176,68761,443533.27158118447,0.16205680775984846,71877.586127728675]
[515,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",6.4503609834235176,79444,512442.47796709795,0.16205680775984846,83044.792139894373]
[516,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",6.4503609834235176,30673,197851.92244454956,0.16205680775984846,32063.250960512814]
[517,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",6.4503609834235176,66286,427568.62814721128,0.16205680775984846,69290.406975794744]
[518,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",6.4503609834235176,34174,220434.6362475153,0.16203473849850808,35718.06864037989]
[519,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",6.4503609834235176,84860,547377.63305331976,0.16205680775984846,88706.271851762707]
[520,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",6.4503609834235176,56718,365851.57425781508,0.16205680775984846,59288.738238136662]
[521,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",6.4503609834235176,108094,697245.32014218171,0.16205680775984846,112993.35080773554]
[522,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",6.4503609834235176,52399,337992.46517040889,0.16205680775984846,54773.979952398229]
[523,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",6.4503609834235176,82412,531587.14936589892,0.16205680775984846,86147.316472395323]
[524,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",6.4503609834235176,161127,1039327.3141760811,0.16205680775984846,168430.0667529928]
[525,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",6.4503609834235176,128303,827600.66525618755,0.16205680775984846,134118.32191134468]
[526,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",6.4503609834235176,136653,881461.179467774,0.16205680775984846,142846.78490877833]
[527,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",6.4503609834235176,46155,297716.41118991247,0.16205680775984846,48246.971215155645]
[528,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",6.4503609834235176,91518,590324.13648095343,0.16205680775984846,95666.04510169242]
[529,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",6.4503609834235176,87317,563226.16998959123,0.16205680775984846,91274.635155318916]
[530,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",6.4503609834235176,98433,634928.38268132706,0.16205680775984846,102894.46685345931]
[531,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",6.4503609834235176,314,2025.4133487949846,0.16205680775984846,328.23202169989969]
[532,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",6.4503609834235176,38556,248700.11807687714,0.16205680775984846,40303.547225036091]
[533,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",6.4503609834235176,57914,373566.2059939896,0.16205680775984846,60538.946830343921]
[534,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",6.4503609834235176,37579,242398.11539607236,0.16205680775984846,39282.264788090863]
[535,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",6.4503609834235176,38212,246481.19389857945,0.16205680775984846,39943.955456040021]
[536,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",6.4503609834235176,34973,225588.47467327068,0.16205680775984846,36558.148072963668]
[537,null,"CANYON CREEK 224 MESA ","MESAVERDE",6.4503609834235176,160005,1032090.0091526799,0.16205680775984846,167257.21220411608]
[538,null,"CANYON CREEK 2-30 MESA","MESAVERDE",6.4503609834235176,173214,1117292.8273827212,0.16205680775984846,181064.90893861919]
[539,null,"CANYON CREEK UNIT 217 MESA","MESAVERDE",6.4503609834235176,46606,300625.52399343648,0.16205680775984846,48718.412749508047]
[540,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",6.4503609834235176,81934,528503.87681582244,0.16226342936769927,85756.851486259446]
[541,"CH BUTTES (WY)","CHAMPLIN FEE 2-9 FR","FRONTIER",6.2503609834235174,13656,85354.92958963156,0.13238584835749112,11299.784765217295]
[542,null,"CHAMPLIN FEE 3-9 FR","FRONTIER",6.2503609834235174,14264,89155.149067553051,0.13238584835749112,11802.880044746595]
[543,null,"CHURCH BUTTES 1-25 FR ","FRONTIER",6.4503609834235176,4087,26362.625339251917,0.13238161126830639,3489.9268196728513]
[544,null,"CHURCH BUTTES 57 DK","DAKOTA",6.4503609834235176,7874,50790.142383476777,0.13238360026222168,6723.7819065555132]
[545,null,"CHURCH BUTTES 57 FR","FRONTIER",6.4503609834235176,17530,113074.82803941426,0.13238360026222168,14969.252834889274]
[546,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",6.4503609834235176,5177,33393.518811183552,0.13238360026222168,4420.7542456487035]
[547,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",6.4503609834235176,6950,44830.008834793451,0.13238498342330993,5934.819976460969]
[548,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",6.4503609834235176,2967,19138.221037817577,0.13238161126830639,2533.5485377952896]
[549,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",6.4503609834235176,3038,19596.196667640648,0.13238498342330993,2594.2421710055282]
[550,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",6.4503609834235176,6077,39198.843696264717,0.13238498342330993,5189.3382729429213]
[551,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",6.4503609834235176,1057,6818.031559478658,0.13238445172096389,902.60136981781056]
[552,null,"CHURCH BUTTES UNIT 1 DK","DAKOTA",6.4503609834235176,235707,1520395.2363198071,0.13238478908931198,201277.20269259231]
[553,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",6.4503609834235176,8361,53931.468182404031,0.13238478908931198,7139.7060406044975]
[554,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",6.4503609834235176,13459,86815.408475897129,0.13238478908931198,11493.03954078411]
[555,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",6.4503609834235176,17506,112920.0193758121,0.13238478908931198,14948.892949027908]
[556,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",6.4503609834235176,11770,75920.748774894804,0.13238478908931198,10050.752314067089]
[557,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",6.4503609834235176,8522,54969.976300735216,0.13238478908931198,7277.1887188173096]
[558,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",6.4503609834235176,17354,111939.56450633172,0.13238478908931198,14819.095637920158]
[559,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",6.4503609834235176,11945,77049.561946993912,0.13238478908931198,10200.190007776668]
[560,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",6.4503609834235176,7256,46803.819295721041,0.13238478908931198,6196.1137460383006]
[561,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",6.4503609834235176,25040,161517.03902492489,0.13238478908931198,21382.399145644853]
[562,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",6.4503609834235176,9395,60601.141439263949,0.13238478908931198,8022.6693280085219]
[563,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",6.4503609834235176,16940,109269.11505919439,0.13238478908931198,14465.568751087212]
[564,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",6.4503609834235176,2444,15764.682243487077,0.13238478908931198,2087.0041338640581]
[565,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",6.4503609834235176,10349,66754.785817449985,0.13238478908931198,8837.3182411453108]
[566,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",6.4503609834235176,40070,258465.96460578035,0.14093290000000003,36426.357943189985]
[567,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",6.4503609834235176,15334,98909.835319816222,0.13238478908931198,13094.15768767245]
[568,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",6.4503609834235176,37617,242643.22911344247,0.13238478908931198,32122.272710132685]
[569,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",6.4503609834235176,3033,19563.944862723529,0.13238478908931198,2589.9687144065829]
[570,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",6.4503609834235176,24537,158272.50745026284,0.13238478908931198,20952.872517439606]
[571,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",6.4503609834235176,17230,111139.71974438721,0.13238478908931198,14713.208357805943]
[572,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",6.4503609834235176,947,6108.4918513020712,0.13238478908931198,808.67140538840556]
[573,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",6.4503609834235176,10902,70321.835441283183,0.13238478908931198,9309.5413532675775]
[574,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",6.4503609834235176,40479,261104.16224800056,0.13238478908931198,34566.219449543052]
[575,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",6.4503609834235176,2488,16048.498126757711,0.13238478908931198,2124.5770397110382]
[576,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",6.4503609834235176,14116,91053.295642006371,0.13238478908931198,12054.071339453783]
[577,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",6.4503609834235176,18358,118415.72693368893,0.13238478908931198,15676.441034973968]
[578,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",6.4503609834235176,6494,41888.64422635232,0.13238478908931198,5545.419331142878]
[579,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",6.4503609834235176,12604,81300.34983507001,0.13238478908931198,10762.929665803023]
[580,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",6.4503609834235176,7193,46397.44655376536,0.13238478908931198,6142.316176302852]
[581,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",6.4503609834235176,52034,335638.08341145929,0.13238478908931198,44433.376882766941]
[582,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",6.4503609834235176,21258,137121.77378561714,0.13238478908931198,18152.837102161273]
[583,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",6.4503609834235176,18754,120970.06988312466,0.13238478908931198,16014.597187596788]
[584,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",6.4503609834235176,50875,328162.11503167148,0.13238478908931198,43443.672385570368]
[585,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",6.4503609834235176,73208,472218.02687446889,0.13238420608731807,62514.208587896392]
[586,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",6.4503609834235176,15393,99290.406617838205,0.13238478908931198,13144.539538694537]
[587,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",6.4503609834235176,14076,90795.28120266943,0.13238478908931198,12019.914152320165]
[588,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",6.4503609834235176,101922,657433.69215249177,0.13238478908931198,87034.220675815275]
[589,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",6.4503609834235176,26683,172114.98212068973,0.13238478908931198,22785.405607158213]
[590,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",6.4503609834235176,11087,71515.152223216544,0.13238478908931198,9467.5183437605629]
[591,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",6.4503609834235176,11541,74443.616109690818,0.13238478908931198,9855.2024177271269]
[592,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",6.4503609834235176,12090,77984.864289590332,0.13238478908931198,10324.009811136033]
[593,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",6.4503609834235176,3073,19821.95930206047,0.13238478908931198,2624.1259015402011]
[594,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",6.4503609834235176,29365,189414.85027823161,0.13238478908931198,25075.645004467297]
[595,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",6.4503609834235176,17862,115216.34788591087,0.13238478908931198,15252.891914517108]
[596,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",6.4503609834235176,15671,101083.60697122995,0.13238478908931198,13381.931989273184]
[597,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",6.4503609834235176,20387,131503.50936905525,0.13238478908931198,17409.064352326739]
[598,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",6.4503609834235176,4230,27285.026959881481,0.13238478908931198,3612.122539380101]
[599,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",6.4503609834235176,4054,26149.763426798942,0.13238478908931198,3461.8309159921819]
[600,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",6.4503609834235176,53882,347558.35050882597,0.13238478908931198,46011.438928340089]
[601,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",6.4503609834235176,40777,263026.3698210608,0.14093259999999996,37068.990167443626]
[602,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",6.4503609834235176,43899,283164.39681130898,0.13238478908931198,37486.658949467383]
[603,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",6.4503609834235176,51534,332412.90291974758,0.13238478908931198,44006.41204359672]
[604,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",6.4503609834235176,25207,162594.24930915661,0.13238478908931198,21525.005401927709]
[605,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",6.4503609834235176,24689,159252.96231974324,0.13238478908931198,21082.669828547358]
[606,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",6.4503609834235176,53593,345694.19618461659,0.13238478908931198,45764.653251299707]
[607,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",6.4503609834235176,15160,97787.472508700521,0.14093270000000002,13781.452526826941]
[608,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",6.4503609834235176,37757,243546.27965112176,0.14093259999999996,34323.610411559675]
[609,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",6.4503609834235176,12001,77410.782162065632,0.13238478908931198,10248.010069763732]
[610,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",6.4503609834235176,5556,35838.205623901064,0.13238478908931198,4744.4332928595368]
[611,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",6.4503609834235176,17598,113513.45258628707,0.13238478908931198,15027.454479435228]
[612,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",6.4503609834235176,15741,101535.13224006959,0.13238478908931198,13441.707066757013]
[613,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",6.4503609834235176,11612,74901.591739513882,0.13238478908931198,9915.8314248892966]
[614,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",6.4503609834235176,26574,171411.89277349657,0.13238478908931198,22692.327272219103]
[615,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",6.4503609834235176,16491,106372.90297763723,0.13238478908931198,14082.154325512351]
[616,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",6.4503609834235176,27600,178029.96314248908,0.13238478908931198,23568.459122196404]
[617,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",6.4503609834235176,24902,160626.88920921244,0.13238478908931198,21264.55685003387]
[618,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",6.4503609834235176,15886,102470.434582666,0.13238478908931198,13565.526870116379]
[619,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",6.4503609834235176,28066,181035.83136076445,0.13238478908931198,23966.390352303053]
[620,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",6.4503609834235176,159026,1025775.1057499083,0.13238478908931198,135797.02102776829]
[621,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",6.4503609834235176,12860,82951.642246826435,0.13238478908931198,10981.535663458179]
[622,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",6.4503609834235176,116102,748899.81089743727,0.13238478908931198,99142.943514682862]
[623,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",6.4503609834235176,45338,292446.46626645542,0.13238478908931198,38715.463756599289]
[624,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",6.4503609834235176,47193,304411.88589070609,0.13238478908931198,40299.50330992083]
[625,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",6.4503609834235176,6031,38902.127091027236,0.13238478908931198,5150.04989007125]
[626,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",6.4503609834235176,25260,162936.11844127806,0.13238478908931198,21570.263674879752]
[627,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",6.4503609834235176,2455,15835.636214304735,0.13238478908931198,2096.3973603258032]
[628,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",6.4503609834235176,7767,50099.953758250464,0.13238478908931198,6632.4718116702707]
[629,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",6.4503609834235176,9792,63161.934749683081,0.13238478908931198,8361.67941030968]
[630,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",6.4503609834235176,11207,72289.195541227367,0.14093259999999996,10187.904279533577]
[631,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",6.4503609834235176,6936,44739.703781025521,0.14093259999999996,6305.2827770897557]
[632,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",6.4503609834235176,7770,50119.304841200734,0.13238478908931198,6635.033600705292]
[633,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",6.4503609834235176,17297,111571.89393027658,0.13238478908931198,14770.421646254752]
[634,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",6.4503609834235176,6757,43585.089164992707,0.13238478908931198,5770.0028365464159]
[635,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",6.4503609834235176,6853,44204.323819401368,0.13238478908931198,5851.9800856671]
[636,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",6.4503609834235176,7628,49203.353581554591,0.13238478908931198,6513.775586380948]
[637,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",6.4503609834235176,17512,112958.72154171264,0.13238478908931198,14954.016527097951]
[638,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",6.4503609834235176,91364,589330.78088950622,0.13238478908931198,78018.43113189681]
[639,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",6.4503609834235176,6076,39192.393335281296,0.13238478908931198,5188.4767255965708]
[640,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",6.4503609834235176,1917,12365.342005222883,0.13238478908931198,1636.9831933786413]
[641,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",6.4503609834235176,14101,90956.540227255027,0.14093259999999996,12818.741701231638]
[642,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",6.4503609834235176,2749,17732.042343431251,0.13238478908931198,2347.4526857578953]
[643,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",6.4503609834235176,19388,125059.59874661516,0.13238478908931198,16555.988603664631]
[644,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",6.4503609834235176,8108,52299.526853597883,0.13238478908931198,6923.6618319843637]
[645,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",6.4503609834235176,9516,61381.635118258193,0.13238478908931198,8125.9948190877158]
[646,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",6.4503609834235176,2015,12997.477381598388,0.13238478908931198,1720.6683018560054]
[647,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",6.4503609834235176,20383,131477.70792512156,0.13238478908931198,17405.648633613378]
[648,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",6.4503609834235176,33718,217493.27163907417,0.13238478908931198,28792.800894283271]
[649,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",6.4503609834235176,27253,175791.68788124112,0.13238478908931198,23272.145523812265]
[650,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",6.4503609834235176,47270,304908.5636864297,0.14093259999999996,42971.556642594114]
[651,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",6.4503609834235176,12909,83267.709935014194,0.13238478908931198,11023.378217696862]
[652,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",6.4503609834235176,38603,249003.28504309806,0.14093259999999996,35092.680369664915]
[653,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",6.4503609834235176,32881,212094.31949594867,0.14093259999999996,29891.003891794728]
[654,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",6.4503609834235176,13923,89808.375972205642,0.14093259999999996,12656.927927540466]
[655,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",6.4503609834235176,6006,38740.868066441646,0.13238478908931198,5128.7016481127384]
[656,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",6.4503609834235176,9475,61117.170317937831,0.13238478908931198,8090.9837022757583]
[657,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",6.4503609834235176,18344,118325.42187992101,0.13238478908931198,15664.486019477203]
[658,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",6.4503609834235176,12769,82364.659397334894,0.13238478908931198,10903.828062729197]
[659,null,"CHURCH BUTTES UNIT 204","FRONTIER",6.4503609834235176,27789,179249.08136835613,0.13238370026528551,23729.65666069623]
[660,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",6.4503609834235176,122090,787524.57246617728,0.13238478908931198,104256.27442858547]
[661,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",6.4503609834235176,114509,738624.38585084362,0.13238478908931198,97782.633537086527]
[662,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",6.4503609834235176,24895,160581.73668232848,0.13238478908931198,21258.579342285488]
[663,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",6.4503609834235176,6618,42688.488988296842,0.13238478908931198,5651.3066112570941]
[664,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",6.4503609834235176,25291,163136.07963176418,0.13238478908931198,21596.735494908306]
[665,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",6.4503609834235176,35888,231490.55497310319,0.13238478908931198,30645.828296282045]
[666,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",6.4503609834235176,6331,40837.235386054293,0.13238478908931198,5406.2287935733857]
[667,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",6.4503609834235176,14317,92349.818199674497,0.13238478908931198,12225.711204800213]
[668,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",6.4503609834235176,8112,52325.328297531574,0.13238478908931198,6927.0775506977252]
[669,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",6.4503609834235176,3420,22060.23456330843,0.13238478908931198,2920.4394999243368]
[670,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",6.4503609834235176,8796,56737.375210193262,0.13238478908931198,7511.1654506825926]
[671,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",6.4503609834235176,16656,107437.2125399021,0.14092039999999995,15140.094966008015]
[672,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",6.4503609834235176,35711,230348.84107903723,0.13238478908931198,30494.682743215788]
[673,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",6.4503609834235176,12392,79932.873306584224,0.13238478908931198,10581.896573994847]
[674,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",6.4503609834235176,12734,82138.896762915072,0.13238478908931198,10873.940523987281]
[675,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",6.4503609834235176,16277,104992.52572718459,0.13238478908931198,13899.413374347494]
[676,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",6.4503609834235176,2872,18525.436744392344,0.13238478908931198,2452.4860361937708]
[677,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",6.4503609834235176,21852,140953.28820977072,0.13238478908931198,18660.0713310955]
[678,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",6.4503609834235176,91010,587047.35310137435,0.13238478908931198,77716.140025764296]
[679,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",6.4503609834235176,31457,202909.00545555359,0.13238478908931198,26862.065891555514]
[680,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",6.4503609834235176,25646,165425.95778087954,0.13238478908931198,21899.880530719165]
[681,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",6.4503609834235176,11111,71669.960886818706,0.13238478908931198,9488.0126560407334]
[682,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",6.4503609834235176,43861,282919.2830939389,0.13238478908931198,37454.209621690447]
[683,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",6.4503609834235176,1071,6908.3366132465871,0.13238478908931198,914.5586855026213]
[684,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",6.4503609834235176,12537,80868.175649180645,0.13238478908931198,10705.716377354214]
[685,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",6.4503609834235176,9466,61059.11706908702,0.13238478908931198,8083.2983351706944]
[686,null,"CHURCH BUTTES UNIT 50 DK (TA)","DAKOTA",6.4503609834235176,3843,24788.737259296577,0.13238478908931198,3281.6517538623466]
[687,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",6.4503609834235176,11945,77049.561946993912,0.13238478908931198,10200.190007776668]
[688,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",6.4503609834235176,44267,285538.12965320883,0.13238478908931198,37800.905071096669]
[689,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",6.4503609834235176,12910,83274.160295997615,0.13238478908931198,11024.232147375202]
[690,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",6.4503609834235176,36960,238405.34194733322,0.13238478908931198,31561.24091146301]
[691,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",6.4503609834235176,171319,1105069.3933191337,0.13238478908931198,146294.37856360746]
[692,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",6.4503609834235176,7734,49887.091845797484,0.13238498342330993,6604.3018270430393]
[693,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",6.4503609834235176,17918,115577.56810098259,0.13238478908931198,15300.711976504172]
[694,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",6.4503609834235176,14489,93459.280288823342,0.13238478908931198,12372.587109474771]
[695,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",6.4503609834235176,16683,107611.37228645454,0.13238478908931198,14246.108823753717]
[696,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",6.4503609834235176,8740,56376.154995121542,0.13238478908931198,7463.3453886955276]
[697,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",6.4503609834235176,8252,53228.378835210868,0.13238478908931198,7046.627705665388]
[698,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",6.4503609834235176,19307,124537.11950695785,0.13238478908931198,16486.820299719056]
[699,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",6.4503609834235176,7730,49861.290401863793,0.13238478908931198,6600.8764135716738]
[700,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",6.4503609834235176,976,6295.5523198213532,0.13238478908931198,833.43536606027862]
[701,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",6.4503609834235176,15290,98626.019436545583,0.13238478908931198,13056.584781825472]
[702,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",6.4503609834235176,7571,48835.68300549945,0.14093290000000003,6882.554429445755]
[703,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",6.4503609834235176,5049,32567.87260530534,0.14093290000000003,4589.8847330962381]
[704,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",6.4503609834235176,11535,74404.913943790278,0.13238478908931198,9850.0788396570842]
[705,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",6.4503609834235176,1549,9991.609163323028,0.13238478908931198,1322.7370717493559]
[706,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",6.4503609834235176,8531,55028.029549586026,0.13238478908931198,7284.8740859223735]
[707,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",6.4503609834235176,35,225.76263441982312,0.13238478908931198,29.887538741915726]
[708,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",6.4503609834235176,140,903.05053767929246,0.13238478908931198,119.55015496766291]
[709,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",6.4503609834235176,55091,355356.83693778503,0.14093270000000002,50081.398493101784]
[710,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",6.4503609834235176,84512,545132.90743108827,0.13238478908931198,72167.304975908046]
[711,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",6.4503609834235176,1137,7334.0604381525391,0.13238478908931198,970.91804427309091]
[712,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",6.4503609834235176,128,825.64620587821025,0.13238478908931198,109.30299882757753]
[713,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",6.4503609834235176,25266,162974.82060717858,0.13238478908931198,21575.387252949793]
[714,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",6.4503609834235176,16255,104850.61778554927,0.13238478908931198,13880.626921424004]
[715,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",6.4503609834235176,2456,15842.08657528816,0.13238478908931198,2097.2512900041438]
[716,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",6.4503609834235176,20973,135283.42090534142,0.13238478908931198,17909.467143834245]
[717,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",6.4503609834235176,6374,41114.600908341505,0.14093259999999996,5794.3876039749284]
[718,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",6.4503609834235176,39162,252609.0368328318,0.14093259999999996,35600.848344346741]
[719,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",6.4503609834235176,19865,128136.42093570817,0.13238478908931198,16963.313060233027]
[720,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",6.4503609834235176,14792,95413.73966680067,0.13238478908931198,12631.327802011927]
[721,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",6.4503609834235176,3935,25382.170469771543,0.13238478908931198,3360.2132842696683]
[722,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",6.4503609834235176,8721,56253.5981364365,0.13238478908931198,7447.1207248070596]
[723,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",6.2503609834235174,53042,331531.64728275023,0.15491770000000005,51360.120274254929]
[724,null,"CLAY BASIN UNIT 13 FR","FRONTIER",6.2503609834235174,53825,336425.67993277084,0.15491770000000005,52118.292556121029]
[725,null,"CLAY BASIN UNIT 14 FR","FRONTIER",6.2503609834235174,24859,155377.72368692522,0.15491770000000005,24070.759584813983]
[726,null,"CLAY BASIN UNIT 15 FR","LANCE",6.2503609834235174,127842,799058.64884282928,0.15491770000000005,123788.32804383882]
[727,null,"CLAY BASIN UNIT 16 FR","FRONTIER",6.2503609834235174,23508,146933.48599832004,0.15491770000000005,22762.597703841951]
[728,null,"CLAY BASIN UNIT 17 FR","FRONTIER",6.2503609834235174,43960,274765.86883129785,0.15491770000000005,42566.096437846361]
[729,null,"CLAY BASIN UNIT 19 FR","FRONTIER",6.2503609834235174,68852,430349.85443067603,0.15491770000000005,66668.809643735163]
[730,null,"CLAY BASIN UNIT 20 FR","FRONTIER",6.2503609834235174,50818,317630.84445561632,0.15491770000000005,49206.63987212185]
[731,null,"CLAY BASIN UNIT 22 FR","FRONTIER",6.2503609834235174,65351,408467.34062771028,0.15491770000000005,63278.82093516145]
[732,null,"CLAY BASIN UNIT 23 FR","FRONTIER",6.2503609834235174,39509,246945.51209407975,0.15491770000000005,38256.230758937032]
[733,null,"CLAY BASIN UNIT 61 FR","FRONTIER",6.2503609834235174,51837,323999.96229772485,0.15491770000000005,50193.328959250262]
[734,null,"CLAY BASIN UNIT 62 FR","FRONTIER",6.2503609834235174,124069,775476.03685237234,0.15491770000000005,120134.9640342848]
[735,null,"CLAY BASIN UNIT 7 FR","FRONTIER",6.2503609834235174,21588,134932.79291014691,0.15491770000000005,20903.477932216272]
[736,null,"CLAY BASIN UNIT 8 FR","FRONTIER",6.2503609834235174,41705,260671.30481367779,0.15491770000000005,40382.598997733905]
[737,null,"CLAY BASIN UNIT 9 FR","FRONTIER",6.2503609834235174,55832,348970.15442650183,0.15491770000000005,54061.653692398497]
[738,"DRY PINEY (WY)","DRY PINEY UNIT 17 BR","BEAR RIVER",6.2503609834235174,20666,129169.96008343041,0.13375000000000004,17276.482161158823]
[739,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",6.2503609834235174,34308,214437.38461929403,0.13375000000000004,28681.000192830583]
[740,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",6.2503609834235174,10184,63653.676255185099,0.13375000000000004,8513.6791991310092]
[741,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",6.2503609834235174,9565,59784.702806445945,0.13375000000000004,7996.2040003621469]
[742,null,"DRY PINEY UNIT 1 FR","FRONTIER",6.2503609834235174,4184,26151.510354643997,0.13375006649997342,3497.7662490083781]
[743,null,"DRY PINEY UNIT 10 FR","FRONTIER",6.2503609834235174,12546,78417.028898031451,0.13375006649997342,10488.282829842045]
[744,null,"DRY PINEY UNIT 11 FR","FRONTIER",6.2503609834235174,1411,8819.2593476105831,0.13375024338255648,1179.5780841968017]
[745,null,"DRY PINEY UNIT 13 FR","FRONTIER",6.2503609834235174,13213,82586.019673974937,0.13375006649997342,11045.885623362261]
[746,null,"DRY PINEY UNIT 14 FR","FRONTIER",6.2503609834235174,11077,69235.248613382297,0.13375024338255648,9260.2313526916878]
[747,null,"DRY PINEY UNIT 22 FR","FRONTIER",6.2503609834235174,7773,48584.055924150998,0.13375006649997342,6498.1207106936236]
[748,null,"DRY PINEY UNIT 23 FR","FRONTIER",6.2503609834235174,159,993.8073963643393,0.13375024338255648,132.92198113911516]
[749,null,"DRY PINEY UNIT 29 FR","FRONTIER",6.2503609834235174,7551,47196.475785830982,0.13375024338255648,6312.5401231538272]
[750,null,"DRY PINEY UNIT 3 FR","FRONTIER",6.2503609834235174,3829,23932.632205528647,0.13375024338255648,3200.9953822746661]
[751,null,"DRY PINEY UNIT 31 FR","FRONTIER",6.2503609834235174,972,6075.3508758876587,0.13375024338255648,812.57965828440206]
[752,null,"DRY PINEY UNIT 35 FR","FRONTIER",6.2503609834235174,41270,257952.39778588858,0.13375024338255648,34501.195984976621]
[753,null,"DRY PINEY UNIT 6 FR","FRONTIER",6.2503609834235174,2221,13882.051744183633,0.13375024338255648,1856.7277994338035]
[754,null,"DRY PINEY UNIT 8 FR","FRONTIER",6.2503609834235174,349,2181.3759832148075,0.13375024338255648,291.75956866384394]
[755,null,"DRY PINEY UNIT 9 FR","FRONTIER",6.2503609834235174,4381,27382.83146837843,0.13375024338255648,3662.4603733991412]
[756,"E HIAW (CO)","HIAWATHA STATE LAND 2  WAS","WASATCH",6.2503609834235174,7087,44296.308289522465,0.13375000000000004,5924.6312337236313]
[757,null,"HIAWATHA STATE LAND 6   FT UN","FORT UNION",6.2503609834235174,6268,39177.262644098606,0.13375000000000004,5239.95887864819]
[758,null,"KS WHITFORD 1   WAS","WASATCH",6.2503609834235174,20499,128126.14979919868,0.15500000000000003,19859.553218875801]
[759,null,"STATE LAND 5  FT UN","FORT UNION",6.2503609834235174,12837,80235.883944207686,0.13375000000000004,10731.549477537781]
[760,null,"F WILSON 29-E (DD) FT UN","FORT UNION",6.2503609834235174,7156,44727.583197378692,0.16249999999999998,7268.2322695740368]
[761,null,"F WILSON 32 LANCE","LANCE",6.2503609834235174,28219,176378.93659122824,0.1925,33952.945293811434]
[762,null,"F WILSON 32 LEWIS","LEWIS",6.2503609834235174,25026,156421.53397115695,0.1925,30111.145289447715]
[763,null,"F WILSON 32 MESA","MESAVERDE",6.2503609834235174,3489,21807.509471164652,0.1925,4197.9455731991957]
[764,null,"F WILSON 33 FT UN","FORT UNION",6.2503609834235174,267126,1669633.9280579905,0.1925,321404.53115116316]
[765,null,"F WILSON 33 LANCE","LANCE",6.2503609834235174,13211,82573.518952008089,0.1925,15895.402398261558]
[766,null,"F WILSON 33 LEWIS","LEWIS",6.2503609834235174,13211,82573.518952008089,0.1925,15895.402398261558]
[767,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",6.2503609834235174,35295,220606.49090993305,0.16249999999999998,35848.554772864118]
[768,null,"F WILSON 35 ALMOND","MESAVERDE",6.2503609834235174,759,4744.0239864184496,0.1925,913.2246173855516]
[769,null,"F WILSON 35 LANCE","MESAVERDE",6.2503609834235174,32286,201799.15471081168,0.1925,38846.337281831249]
[770,null,"F WILSON 35 LEWIS","MESAVERDE",6.2503609834235174,4937,30858.032175161905,0.1925,5940.1711937186665]
[771,null,"F WILSON 37 FT UN","FORT UNION",6.2503609834235174,18054,112844.01719472818,0.16249999999999998,18337.152794143327]
[772,null,"F WILSON 37 LANCE","FORT UNION",6.2503609834235174,12200,76254.403997766916,0.16249999999999998,12391.340649637123]
[773,null,"F WILSON 37 LEWIS","FORT UNION",6.2503609834235174,11222,70141.550955978717,0.16249999999999998,11398.002030346541]
[774,null,"F WILSON 37 MESA","FORT UNION",6.2503609834235174,7318,45740.141676693303,0.23250000000000004,10634.582939831194]
[775,null,"F WILSON A 2 WAS","WASATCH",6.2503609834235174,98946,618448.2178658233,0.1925,119051.28193917099]
[776,null,"F WILSON A 20 FT UN","FORT UNION",6.2503609834235174,4566,28539.14825031178,0.1925,5493.7860381850178]
[777,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",6.2503609834235174,86767,542325.0714487083,0.1925,104397.57625387635]
[778,null,"F WILSON A 22 FT UN","FORT UNION",6.2503609834235174,32834,205224.35252972777,0.1925,39505.687861972598]
[779,null,"F WILSON A 26 FT UN","FORT UNION",6.2503609834235174,65471,409217.38394572109,0.1925,78774.346409551305]
[780,null,"F WILSON A 9 WAS","WASATCH",6.2503609834235174,8461,52884.304280746379,0.1925,10180.228574043678]
[781,null,"F WILSON B 12 FT UN","FORT UNION",6.2503609834235174,12352,77204.458867247289,0.16249999999999998,12545.724565927683]
[782,null,"F WILSON B 24 FT UN","FORT UNION",6.2503609834235174,86353,539737.42200157105,0.16249999999999998,87707.331075255279]
[783,null,"F WILSON B 25 FT UN","FORT UNION",6.2503609834235174,14639,91499.034436336879,0.16249999999999998,14868.59309590474]
[784,null,"F WILSON B 3 WAS","WASATCH",6.2503609834235174,60808,380071.95068001724,0.16249999999999998,61761.691985502795]
[785,null,"F WILSON B 6 FT UN","WASATCH",6.2503609834235174,83656,522880.19842927775,0.16249999999999998,84968.032244757618]
[786,null,"G KUYKENDALL 9 FT UN","FORT UNION",6.2503609834235174,15997,99987.02465182601,0.1925,19247.502245476506]
[787,null,"G KUYKENDALL A 8 FT UN","FORT UNION",6.2503609834235174,6975,43596.267859379033,0.1925,8392.2815629304641]
[788,null,"HIAWATHA STATE LAND 4  WAS","WASATCH",6.2503609834235174,17835,111475.18813935843,0.13749999999999996,15327.83836916178]
[789,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",6.2503609834235174,33160,207261.97021032384,0.1925,39897.929265487342]
[790,null,"HIAWATHA UNIT 2  FT UN","FORT UNION",6.2503609834235174,34101,213143.55989572537,0.16249999999999998,34635.828483055368]
[791,null,"STATE LAND 7 (HIAW) FT UN","FORT UNION",6.2503609834235174,21036,131482.59364729712,0.13749999999999996,18078.856626503348]
[792,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",6.2503609834235174,3996,24976.442489760375,0.1925,4807.9651792788727]
[793,null,"HIAWATHA UNIT 4 FT UN ","FORT UNION",6.2503609834235174,121059,756662.4502922676,0.1925,145657.52168126151]
[794,null,"HIAWATHA UNIT 6  FT UN","FORT UNION",6.2503609834235174,149957,937285.38199124043,0.1925,180427.43603331377]
[795,null,"MW NEWBERGER 7 FT UN","FORT UNION",6.2503609834235174,38553,240970.16699392686,0.1925,46386.757146330921]
[796,null,"MW NEWBERGER 8 FT UN","FORT UNION",6.2503609834235174,46549,290948.05341738131,0.16249999999999998,47279.058680324459]
[797,null,"MW NEWBERGER A 6 FT UN","FORT UNION",6.2503609834235174,61656,385372.25679396041,0.1925,74184.159432837376]
[798,null,"MW NEWBERGER B 4 WAS","WASATCH",6.2503609834235174,59311,370715.16028783226,0.16249999999999998,60241.213546772735]
[799,null,"MW NEWBERGER D 2 FT UN","FORT UNION",6.2503609834235174,5394,33714.447144586455,0.16249999999999998,5478.5976609952977]
[800,null,"WW WILSON A 1 WAS","WASATCH",6.2503609834235174,146343,914696.57739714778,0.1925,176079.09114895095]
[801,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",6.2503609834235174,3385,21157.471928888608,0.16249999999999998,3438.0891884443981]
[802,null,"WW WILSON C 3 FT UN","FORT UNION",6.2503609834235174,8172,51077.949956536984,0.16249999999999998,8300.1668679372597]
[803,"EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",6.2503609834235174,10257,64109.952606975021,0.15499975950490077,9937.0272359517148]
[804,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",6.2503609834235174,4161,26007.752052025255,0.14120951073665619,3672.5419426267522]
[805,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",6.2503609834235174,1893,11831.933341620719,0.17239620835829686,2039.7804456435251]
[806,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",6.2503609834235174,1554,9713.0609682401464,0.17239590299445887,1674.491916459993]
[807,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",6.2503609834235174,1554,9713.0609682401464,0.17239590299445887,1674.491916459993]
[808,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",6.2503609834235174,152505,953211.30177700357,0.17149599576399291,163471.92137173918]
[809,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",6.2503609834235174,648,4050.2339172584393,0.13473270000000004,545.69895130380633]
[810,null,"ISLAND UNIT 11 WAS","WASATCH",6.2503609834235174,3655,22845.069394412956,0.13473270000000004,3077.9778811966235]
[811,null,"ISLAND UNIT 12 WAS","LANCE",6.2503609834235174,2724,17025.983318845661,0.13473270000000004,2293.9567027030375]
[812,null,"ISLAND UNIT 13 WAS","WASATCH",6.2503609834235174,15263,95399.259689993152,0.13473270000000004,12853.399836033945]
[813,null,"ISLAND UNIT 14 WAS","WASATCH",6.2503609834235174,11490,71816.647699536217,0.13473270000000004,9676.0508495073063]
[814,null,"ISLAND UNIT 15 WAS","WASATCH",6.2503609834235174,10605,66285.078229206396,0.13473270000000004,8930.7675595321998]
[815,null,"ISLAND UNIT 17 WAS","WASATCH",6.2503609834235174,1859,11619.42106818432,0.13473270000000004,1565.515972953358]
[816,null,"ISLAND UNIT 18 WAS","WASATCH",6.2503609834235174,1723,10769.37197443872,0.13473270000000004,1450.9865634204602]
[817,null,"ISLAND UNIT 19 LWR WAS","WASATCH",6.2503609834235174,7432,46452.682828803583,0.13473270000000004,6258.6953797683464]
[818,null,"ISLAND UNIT 21 WAS","WASATCH",6.2503609834235174,6088,38052.197667082371,0.13473270000000004,5126.8753326197102]
[819,null,"ISLAND UNIT 22 LWR WAS","WASATCH",6.2503609834235174,14606,91292.77252388389,0.13473270000000004,12300.121732628695]
[820,null,"ISLAND UNIT 23 WAS","WASATCH",6.2503609834235174,10989,68685.216846841038,0.13473270000000004,9254.1447158603823]
[821,null,"ISLAND UNIT 24 WAS","WASATCH",6.2503609834235174,24870,155446.47765774289,0.13473270000000004,20943.723640317381]
[822,null,"ISLAND UNIT 25 WAS","WASATCH",6.2503609834235174,5576,34852.01284356953,0.13473270000000004,4695.7057908488014]
[823,null,"ISLAND UNIT 26 WAS","WASATCH",6.2503609834235174,16886,105543.59556608951,0.13473270000000004,14220.173598327272]
[824,null,"ISLAND UNIT 27 WAS","WASATCH",6.2503609834235174,24352,152208.79066832949,0.13473270000000004,20507.501330478841]
[825,null,"ISLAND UNIT 3 WAS","WASATCH",6.2503609834235174,6545,40908.612636506921,0.13473270000000004,5511.7278337706975]
[826,null,"ISLAND UNIT 30 WAS","WASATCH",6.2503609834235174,20210,126319.79547498928,0.13473270000000004,17019.407107793093]
[827,null,"ISLAND UNIT 32 WAS","WASATCH",6.2503609834235174,17885,111787.70618852961,0.13473270000000004,15061.459481587308]
[828,null,"ISLAND UNIT 33 WAS","WASATCH",6.2503609834235174,17679,110500.13182594437,0.13473270000000004,14887.981111265419]
[829,null,"ISLAND UNIT 34 WAS","WASATCH",6.2503609834235174,9705,60659.753344125238,0.13473270000000004,8172.8523493880248]
[830,null,"ISLAND UNIT 35 WAS","WASATCH",6.2503609834235174,4343,27145.317751008337,0.13473270000000004,3657.3619529512821]
[831,null,"ISLAND UNIT 36 WAS","FRONTIER",6.2503609834235174,13958,87242.538606625458,0.13473270000000004,11754.422781324889]
[832,null,"ISLAND UNIT 37 WAS","DAKOTA",6.2503609834235174,8536,53353.081354503141,0.13473270000000004,7188.4047042118673]
[833,null,"ISLAND UNIT 38 WAS","WASATCH",6.2503609834235174,9543,59647.194864810626,0.13473270000000004,8036.4276115620733]
[834,null,"ISLAND UNIT 39 WAS","FRONTIER",6.2503609834235174,10593,66210.073897405324,0.13473270000000004,8920.6620233969443]
[835,null,"ISLAND UNIT 41 WAS","DAKOTA",6.2503609834235174,10301,64384.96849024565,0.13473270000000004,8674.7606441057233]
[836,null,"ISLAND UNIT 43 WAS","WASATCH",6.2503609834235174,3893,24332.655308467754,0.13473270000000004,3278.4043478791941]
[837,null,"ISLAND UNIT 44 WAS","WASATCH",6.2503609834235174,8061,50384.159887376976,0.13473270000000004,6788.3938988579976]
[838,null,"ISLAND UNIT 45 WAS","WASATCH",6.2503609834235174,2273,14207.070515321655,0.13473270000000004,1914.1569696196784]
[839,null,"ISLAND UNIT 47 WAS","WASATCH",6.2503609834235174,12400,77504.476194451621,0.13473270000000004,10442.387339764195]
[840,null,"ISLAND UNIT 50 WAS","WASATCH",6.2503609834235174,15263,95399.259689993152,0.13473270000000004,12853.399836033945]
[841,null,"ISLAND UNIT 51 WAS","WASATCH",6.2503609834235174,17173,107337.44916833207,0.13473270000000004,14461.864337562138]
[842,null,"ISLAND UNIT 52 WAS","WASATCH",6.2503609834235174,6360,39752.295854573567,0.13473270000000004,5355.9341516855056]
[843,null,"ISLAND UNIT 53 WAS","WASATCH",6.2503609834235174,11655,72847.957261801101,0.13473270000000004,9815.0019713670717]
[844,null,"ISLAND UNIT 54 WAS","WASATCH",6.2503609834235174,13602,85017.410096526684,0.13473270000000004,11454.625209312304]
[845,null,"ISLAND UNIT 55 WAS","WASATCH",6.2503609834235174,4273,26707.79248216869,0.13473270000000004,3598.4129921622907]
[846,null,"ISLAND UNIT 56 WAS","WASATCH",6.2503609834235174,6605,41283.634295512333,0.13473270000000004,5562.2555144469761]
[847,null,"ISLAND UNIT 57 WAS","WASATCH",6.2503609834235174,20667,129176.21044441384,0.13473270000000004,17404.259608944081]
[848,null,"ISLAND UNIT 58 WAS","WASATCH",6.2503609834235174,7742,48390.294733664872,0.13473270000000004,6519.7550632624507]
[849,null,"ISLAND UNIT 59 WAS","WASATCH",6.2503609834235174,27289,170566.10087664437,0.13473270000000004,22980.831299582671]
[850,null,"ISLAND UNIT 60 WAS","WASATCH",6.2503609834235174,22320,139508.0571500129,0.13473270000000004,18796.297211575547]
[851,null,"ISLAND UNIT 64 WAS","WASATCH",6.2503609834235174,16009,100062.0289836271,0.13473270000000004,13481.627332442338]
[852,null,"ISLAND UNIT 65 WAS","WASATCH",6.2503609834235174,16009,100062.0289836271,0.13473270000000004,13481.627332442338]
[853,null,"ISLAND UNIT 66 WAS","WASATCH",6.2503609834235174,16016,100105.78151051105,0.13473270000000004,13487.522228521237]
[854,null,"ISLAND UNIT 67 WAS","WASATCH",6.2503609834235174,1131,7069.1582722519979,0.13473270000000004,952.44678074784701]
[855,null,"ISLAND UNIT 68 WAS","WASATCH",6.2503609834235174,1456,9100.5255918646417,0.13473270000000004,1226.1383844110217]
[856,null,"ISLAND UNIT 69 WAS","WASATCH",6.2503609834235174,8575,53596.845432856659,0.13473270000000004,7221.2476966514487]
[857,null,"ISLAND UNIT 70 WAS","WASATCH",6.2503609834235174,8575,53596.845432856659,0.13473270000000004,7221.2476966514487]
[858,null,"ISLAND UNIT 71 WAS","WASATCH",6.2503609834235174,8575,53596.845432856659,0.13473270000000004,7221.2476966514487]
[859,null,"ISLAND UNIT 72 WAS","WASATCH",6.2503609834235174,2858,17863.531690624412,0.13473270000000004,2406.8018562133925]
[860,null,"ISLAND UNIT 73 WAS","WASATCH",6.2503609834235174,1638,10238.091290847722,0.13473270000000004,1379.4056824623992]
[861,null,"ISLAND UNIT 74 WAS","WASATCH",6.2503609834235174,5511,34445.739379647006,0.13473270000000004,4640.9674701161675]
[862,null,"ISLAND UNIT 75 WAS","WASATCH",6.2503609834235174,8044,50277.903750658777,0.13473270000000004,6774.0777226663859]
[863,null,"ISLAND UNIT 76 WAS","WASATCH",6.2503609834235174,8047,50296.654833609042,0.13473270000000004,6776.6041067001988]
[864,null,"ISLAND UNIT 77 WAS","WASATCH",6.2503609834235174,5677,35483.299302895306,0.13473270000000004,4780.7607199872036]
[865,null,"ISLAND UNIT 78 WAS","WASATCH",6.2503609834235174,1891,11819.432619653871,0.13473270000000004,1592.4640693140395]
[866,null,"ISLAND UNIT 79 WAS","WASATCH",6.2503609834235174,7528,47052.71748321224,0.13473270000000004,6339.5396688503915]
[867,null,"ISLAND UNIT 80 WAS","WASATCH",6.2503609834235174,6587,41171.12779781071,0.13473270000000004,5547.0972102440928]
[868,null,"ISLAND UNIT 81 WAS","WASATCH",6.2503609834235174,8782,54890.670156425331,0.13473270000000004,7395.5681949846094]
[869,null,"ISLAND UNIT 82 WAS","WASATCH",6.2503609834235174,8468,52928.056807630346,0.13473270000000004,7131.1399994454196]
[870,null,"ISLAND UNIT 83 WAS","WASATCH",6.2503609834235174,7368,46052.659725864476,0.13473270000000004,6204.7991870469823]
[871,null,"ISLAND UNIT 86 WAS","WASATCH",6.2503609834235174,18565,116037.9516572576,0.13473270000000004,15634.106529251794]
[872,null,"ISLAND UNIT 20 DD LWR WAS ","WASATCH",6.2503609834235174,5334,33339.425485581043,0.13473270000000004,4491.9108121211466]
[873,null,"ISLAND UNIT 86 MESA","MESAVERDE",6.2503609834235174,6794,42464.952521379375,0.20545219999999997,8724.5179184129393]
[874,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",6.2503609834235174,21647,135301.56420816889,0.13968749999999996,18899.937250328585]
[875,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",6.2503609834235174,57211,357589.40222264285,0.13968769999999997,49950.84114085586]
[876,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",6.2503609834235174,46696,291866.85648194456,0.13968749999999996,40770.15151482162]
[877,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",6.2503609834235174,7962,49765.374150018048,0.13968769999999997,6951.6106546554747]
[878,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",6.2503609834235174,9541,59634.694142843779,0.13968749999999996,8330.2213380784888]
[879,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",6.2503609834235174,20485,128038.64474543075,0.13968749999999996,17885.398187877352]
[880,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",6.2503609834235174,8415,52596.787675508902,0.125,6574.5984594386127]
[881,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",6.2503609834235174,11190,69941.539404509167,0.18500000000000005,12939.1847898342]
[882,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",6.2503609834235174,7758,48490.300509399647,0.125,6061.2875636749559]
[883,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",6.2503609834235174,17047,106549.9036844207,0.125,13318.737960552588]
[884,null,"JOHNSON RIDGE 7 TRANS","FRONTIER",6.2503609834235174,2172,13575.78405599588,0.125,1696.9730069994851]
[885,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",6.2503609834235174,13080,81754.721663179604,0.125,10219.34020789745]
[886,"KINNEY (WY)","KINNEY UNIT 2 DK ","DAKOTA",6.2503609834235174,23,143.75830261874091,0.17049203399779811,24.509645417540124]
[887,null,"KINNEY 13-1 FR","MESAVERDE",6.2503609834235174,78075,487996.93378079112,0.16634007142238183,81173.444819000128]
[888,null,"KINNEY UNIT 18 MESA","MESAVERDE",6.2503609834235174,58076,362995.96447330422,0.16001168927094148,58083.597473908063]
[889,null,"KINNEY UNIT 4 FR","FRONTIER",6.2503609834235174,40499,253133.36946766902,0.16538662015534086,41864.872424790934]
[890,null,"KINNEY UNIT 5 DK","DAKOTA",6.2503609834235174,4,25.00144393369407,0.17049203399779811,4.262547029137413]
[891,null,"PIONEER 3 MESA","MESAVERDE",6.2503609834235174,32974,206099.40306740705,0.16001200762674619,32978.379255489774]
[892,"PINEDALE (WY)","STEWART POINT 11C3-20 LANCE","LANCE",6.2503609834235174,135212,845123.80929066066,0.20185152321254365,170589.52820850711]
[893,null,"STEWART POINT 14C3-20 LANCE","LANCE",6.2503609834235174,216247,1351621.8115823853,0.20185152321254365,272826.92147520214]
[894,null,"STEWART POINT 3B1-29 LANCE","LANCE",6.2503609834235174,126180,788670.54888837948,0.20185152321254365,159194.35160599227]
[895,null,"STEWART POINT 3B4-29 LANCE","LANCE",6.2503609834235174,118739,742161.612810725,0.20185152321254365,149806.4520157229]
[896,null,"MESA 12A4-8 LANCE","LANCE",6.2503609834235174,75737,473383.58980154694,0.21316038531673312,100906.62840471609]
[897,null,"MESA 4B2-16 LANCE","LANCE",6.2503609834235174,44165,276047.19283289963,0.16146353402870528,44571.555313503457]
[898,null,"MESA UNIT 1 LANCE","LANCE",6.2503609834235174,31775,198605.22024828228,0.18802333333333335,37342.415528482867]
[899,null,"MESA UNIT 10-16 LANCE","LANCE",6.2503609834235174,6638,41489.896207965307,0.16606118067763384,6889.8611504872015]
[900,null,"MESA UNIT 10-7D LANCE","LANCE",6.2503609834235174,36783,229907.02805326725,0.21459404564900905,49336.679273090835]
[901,null,"MESA UNIT 10A1-16 LANCE","LANCE",6.2503609834235174,2241,14007.058963852103,0.15973186745092083,2237.3736857912568]
[902,null,"MESA UNIT 10A-16 LANCE","LANCE",6.2503609834235174,9155,57222.054803242303,0.17314277563908706,9907.5853964053258]
[903,null,"MESA UNIT 10A2-16 LANCE","LANCE",6.2503609834235174,5256,32851.897328874009,0.15891728232064015,5220.7342425813549]
[904,null,"MESA UNIT 10A2-7 LANCE","LANCE",6.2503609834235174,45916,286991.57491487422,0.21521996979231489,61766.318083828104]
[905,null,"MESA UNIT 10B1-16 LANCE","LANCE",6.2503609834235174,445,2781.4106376234654,0.15934556457447613,443.20544836556473]
[906,null,"MESA UNIT 10B1-7 LANCE","LANCE",6.2503609834235174,63383,396166.63021233282,0.21923531136067373,86853.714525309682]
[907,null,"MESA UNIT 10B2-16 LANCE","LANCE",6.2503609834235174,14026,87667.563153498253,0.16017168344014432,14041.861173390982]
[908,null,"MESA UNIT 10C2-16 LANCE","LANCE",6.2503609834235174,15445,96536.825388976227,0.1605168577514294,15495.787868736876]
[909,null,"MESA UNIT 10C3-7 LANCE","LANCE",6.2503609834235174,50795,317487.08615299757,0.21932752057727259,69633.655421239891]
[910,null,"MESA UNIT 10C4-16 LANCE","LANCE",6.2503609834235174,7729,48309.040040880369,0.17855998309987034,8626.0613732705588]
[911,null,"MESA UNIT 10C4-7 LANCE","LANCE",6.2503609834235174,91109,569464.1388387332,0.21763085554998193,123932.9677405072]
[912,null,"MESA UNIT 10D2-16 LANCE","LANCE",6.2503609834235174,10122,63266.153874212847,0.1771839574301742,11209.747514819381]
[913,null,"MESA UNIT 10D4-16 LANCE","LANCE",6.2503609834235174,5742,35889.572766817837,0.17564123670606832,6303.6889456163153]
[914,null,"MESA UNIT 11-16 LANCE","LANCE",6.2503609834235174,11976,74854.323137480038,0.16253713216040649,12166.607012574366]
[915,null,"MESA UNIT 11A-16D LANCE","LANCE",6.2503609834235174,4612,28826.664855549261,0.15598881469780587,4496.6372825080261]
[916,null,"MESA UNIT 11B1-16 LANCE","LANCE",6.2503609834235174,20203,126276.04294810533,0.16041605958495306,20256.705229715357]
[917,null,"MESA UNIT 11B2-16 LANCE","LANCE",6.2503609834235174,18266,114169.09372321397,0.16064526514322411,18340.724332327311]
[918,null,"MESA UNIT 11C2-16 LANCE","LANCE",6.2503609834235174,19194,119969.42871583099,0.16130474217446553,19351.637767825039]
[919,null,"MESA UNIT 11D1-16 LANCE","LANCE",6.2503609834235174,13758,85992.466409940753,0.16130773545836821,13871.250023067338]
[920,null,"MESA UNIT 11D2-16 LANCE","LANCE",6.2503609834235174,9200,57503.321047496363,0.15862030005683414,9121.1940388183393]
[921,null,"MESA UNIT 12-16 LANCE","LANCE",6.2503609834235174,6713,41958.673281722069,0.1601988918589527,6721.7329636037221]
[922,null,"MESA UNIT 12-8 LANCE","LANCE",6.2503609834235174,30399,190004.7235350915,0.2118612219351633,40254.632901597368]
[923,null,"MESA UNIT 12A-16 LANCE","LANCE",6.2503609834235174,12610,78817.052000970551,0.15974326246146506,12590.493024229978]
[924,null,"MESA UNIT 12B1-16 LANCE","LANCE",6.2503609834235174,20823,130151.26675782791,0.15885288079212032,20674.90366322469]
[925,null,"MESA UNIT 12B-16D LANCE","LANCE",6.2503609834235174,8793,54959.424127242986,0.16178215508277546,8891.4540774136567]
[926,null,"MESA UNIT 12C2-16 LANCE","LANCE",6.2503609834235174,15705,98161.919244666336,0.17814795909463726,17487.345574249906]
[927,null,"MESA UNIT 12C3-8 LANCE","LANCE",6.2503609834235174,90430,565220.14373098873,0.21896880707964608,123765.5806101607]
[928,null,"MESA UNIT 12D1-16 LANCE","LANCE",6.2503609834235174,11328,70804.089220221606,0.16348451164052363,11575.371948319993]
[929,null,"MESA UNIT 12D2-16 LANCE","LANCE",6.2503609834235174,13248,82804.782308394759,0.18474765965335066,15297.989739581108]
[930,null,"MESA UNIT 13-05V LANCE","LANCE",6.2503609834235174,24659,154127.6514902405,0.20475464566929127,31558.352668724208]
[931,null,"MESA UNIT 13-9D LANCE","LANCE",6.2503609834235174,24486,153046.33904010826,0.17501400024029512,26785.252017541796]
[932,null,"MESA UNIT 13A-16D LANCE","LANCE",6.2503609834235174,9580,59878.458221197296,0.16207701499726726,9704.9217711302354]
[933,null,"MESA UNIT 13A1-9 LANCE","LANCE",6.2503609834235174,26421,165140.78754303275,0.17884088250596711,29533.924181926399]
[934,null,"MESA UNIT 13A2-9 LANCE","LANCE",6.2503609834235174,23421,146389.70459276219,0.1746395406611537,25565.430767601971]
[935,null,"MESA UNIT 13AA-16D LANCE","LANCE",6.2503609834235174,12075,75473.108874838974,0.1754845382200193,13244.363658930359]
[936,null,"MESA UNIT 13B1-16 LANCE","LANCE",6.2503609834235174,18057,112862.76827767845,0.17908837804037789,20212.410111996447]
[937,null,"MESA UNIT 13B1-9 LANCE","LANCE",6.2503609834235174,31155,194729.9964385597,0.1773073165485036,34527.053120020682]
[938,null,"MESA UNIT 13B2-16 LANCE","LANCE",6.2503609834235174,12203,76273.155080717188,0.18014543642253578,13740.26080933955]
[939,null,"MESA UNIT 13C1-16 LANCE","LANCE",6.2503609834235174,26499,165628.31569973979,0.18495113258938817,30633.144577539617]
[940,null,"MESA UNIT 13C2-16 LANCE","LANCE",6.2503609834235174,23785,148664.83599072837,0.17712108905794205,26331.67765529815]
[941,null,"MESA UNIT 13C2-5 LANCE","LANCE",6.2503609834235174,93698,585646.32342481671,0.20241841305925246,118545.59940163711]
[942,null,"MESA UNIT 13D1-16 LANCE","LANCE",6.2503609834235174,13709,85686.198721752997,0.1756062868827854,15047.035194627517]
[943,null,"MESA UNIT 13D1-5 LANCE","LANCE",6.2503609834235174,104143,650931.34389667539,0.21682376229346673,141137.3829784196]
[944,null,"MESA UNIT 13D1-9 LANCE","LANCE",6.2503609834235174,18530,115819.18902283777,0.17994848034361852,20841.487059289961]
[945,null,"MESA UNIT 13D2-9 LANCE","LANCE",6.2503609834235174,12396,77479.474750517926,0.17755827280997685,13757.121714926176]
[946,null,"MESA UNIT 14-16 LANCE","LANCE",6.2503609834235174,11151,69697.77532615565,0.16702222123805621,11641.077250325505]
[947,null,"MESA UNIT 14-6D LANCE","LANCE",6.2503609834235174,58207,363814.76176213269,0.21087100972050571,76717.986164006157]
[948,null,"MESA UNIT 14A-16D LANCE","LANCE",6.2503609834235174,9155,57222.054803242303,0.16990476815254588,9722.2999545571583]
[949,null,"MESA UNIT 14A2-16 LANCE","LANCE",6.2503609834235174,9463,59147.165986136744,0.17327562120691622,10248.761928876431]
[950,null,"MESA UNIT 14B1-16 LANCE","LANCE",6.2503609834235174,11304,70654.080556619447,0.173422907174996,12253.036053905304]
[951,null,"MESA UNIT 14B1-6 LANCE","LANCE",6.2503609834235174,66504,415674.00684159761,0.2175211671697839,90417.895130325051]
[952,null,"MESA UNIT 14B-16D LANCE","LANCE",6.2503609834235174,4429,27682.848795582759,0.16153743228329803,4471.8163127252283]
[953,null,"MESA UNIT 14B1-9 LANCE","LANCE",6.2503609834235174,27686,173047.49418706351,0.17147017692816746,29672.48444523181]
[954,null,"MESA UNIT 14B2-9 LANCE","LANCE",6.2503609834235174,27162,169772.30503174959,0.18028720938024972,30607.775104226665]
[955,null,"MESA UNIT 14C1-16 LANCE","LANCE",6.2503609834235174,8991,56196.995601960843,0.17146607506095693,9635.8782660860852]
[956,null,"MESA UNIT 14C1-9 LANCE","LANCE",6.2503609834235174,24615,153852.63560696988,0.17447457362147334,26843.372998065977]
[957,null,"MESA UNIT 14C2-16 LANCE","LANCE",6.2503609834235174,8862,55390.699035099213,0.17452689709603181,9667.1668305760286]
[958,null,"MESA UNIT 14C2-6 LANCE","LANCE",6.2503609834235174,77147,482196.5987881741,0.21635717902083715,104326.69584725177]
[959,null,"MESA UNIT 14C2-9 LANCE","LANCE",6.2503609834235174,15701,98136.917800732641,0.1788077841686104,17547.64481708606]
[960,null,"MESA UNIT 14D1-16 LANCE","LANCE",6.2503609834235174,4902,30639.269540742083,0.17238788793584589,5281.8389640256228]
[961,null,"MESA UNIT 14D1-9 LANCE","LANCE",6.2503609834235174,11917,74485.551839458058,0.17877525146635012,13316.173260708973]
[962,null,"MESA UNIT 15-06V LANCE","LANCE",6.2503609834235174,10717,66985.118659349842,0.19257007611565097,12899.32939884691]
[963,null,"MESA UNIT 15-16 LANCE","LANCE",6.2503609834235174,11883,74273.03956602166,0.16568682570714235,12306.064161315118]
[964,null,"MESA UNIT 15A1-16 LANCE","LANCE",6.2503609834235174,12570,78567.03756163361,0.17985397681021864,14130.594151657628]
[965,null,"MESA UNIT 15A1-9 LANCE","LANCE",6.2503609834235174,25974,162346.87618344245,0.17793548511053087,28887.270169880121]
[966,null,"MESA UNIT 15A1R-16 LANCE","LANCE",6.2503609834235174,17947,112175.22856950187,0.18111107465135354,20316.176195483698]
[967,null,"MESA UNIT 15A2-9 LANCE","LANCE",6.2503609834235174,13056,81604.712999577445,0.18247319533204695,14890.672735187527]
[968,null,"MESA UNIT 15B1-16 LANCE","LANCE",6.2503609834235174,5832,36452.105255325951,0.18091577485149929,6594.7608672357037]
[969,null,"MESA UNIT 15B1-6 LANCE","LANCE",6.2503609834235174,111830,698977.86877625191,0.21737860478951801,151942.83389333246]
[970,null,"MESA UNIT 15B2-9 LANCE","LANCE",6.2503609834235174,17229,107687.46938340378,0.17760710182525938,19126.059340082695]
[971,null,"MESA UNIT 15C1-9 LANCE","LANCE",6.2503609834235174,739,4619.0167667499791,0.18003003032103088,831.56172857134868]
[972,null,"MESA UNIT 15C2-16 LANCE","LANCE",6.2503609834235174,10067,62922.384020124548,0.17955864802179736,11298.25820496191]
[973,null,"MESA UNIT 15C2-9 LANCE","LANCE",6.2503609834235174,12102,75641.868621391404,0.1773400464424445,13414.332494310836]
[974,null,"MESA UNIT 15D2-16 LANCE ","LANCE",6.2503609834235174,23213,145089.62950821011,0.181607177185064,26349.318053812804]
[975,null,"MESA UNIT 15D2-9 LANCE","LANCE",6.2503609834235174,9953,62209.842868014268,0.17658387953188459,10985.2553987029]
[976,null,"MESA UNIT 16-6D LANCE","LANCE",6.2503609834235174,46355,289735.48338659713,0.19656010805424268,56950.437921617769]
[977,null,"MESA UNIT 16B2-6 LANCE","LANCE",6.2503609834235174,44398,277503.52694203734,0.21657617370610627,60100.65205505582]
[978,null,"MESA UNIT 16D3-6 LANCE","LANCE",6.2503609834235174,48705,304423.8316976424,0.19963114081587774,60772.476813341113]
[979,null,"MESA UNIT 1-7D LANCE","LANCE",6.2503609834235174,41788,261190.08477530195,0.19427508367142873,50742.725573869349]
[980,null,"MESA UNIT 1A3-16 LANCE","LANCE",6.2503609834235174,10043,62772.375356522389,0.17255303114420653,10831.56363988983]
[981,null,"MESA UNIT 1A-7D LANCE","LANCE",6.2503609834235174,33574,209849.61965746118,0.19935842349779073,41835.289346522455]
[982,null,"MESA UNIT 1B1-16 LANCE","LANCE",6.2503609834235174,34715,216981.2815395474,0.17446914498318469,37856.538667560511]
[983,null,"MESA UNIT 1B4-16 LANCE","LANCE",6.2503609834235174,31978,199874.04352791724,0.17942690771833328,35862.781563373734]
[984,null,"MESA UNIT 1C2-16 LANCE","LANCE",6.2503609834235174,41983,262408.90516706952,0.17500754685234401,45923.538765498219]
[985,null,"MESA UNIT 1C3-7 LANCE","LANCE",6.2503609834235174,76754,479740.20692168863,0.20444660869826992,98081.258361345521]
[986,null,"MESA UNIT 1D1-7 LANCE","LANCE",6.2503609834235174,87421,546412.80753186729,0.2033065679828753,111089.31260119134]
[987,null,"MESA UNIT 1D2-16 LANCE","LANCE",6.2503609834235174,38790,242451.50254699824,0.1746312097723268,42339.599200900673]
[988,null,"MESA UNIT 2 LANCE","LANCE",6.2503609834235174,2622,16388.446498536461,0.19807338666666668,3246.1151001705921]
[989,null,"MESA UNIT 2-16D LANCE","LANCE",6.2503609834235174,4182,26139.009632677149,0.1605199381248949,4195.8322088833675]
[990,null,"MESA UNIT 2-7D LANCE","LANCE",6.2503609834235174,47341,295898.33931625274,0.19928023737952127,58966.691299148981]
[991,null,"MESA UNIT 2A1-16 LANCE","LANCE",6.2503609834235174,10898,68116.433997349493,0.18576902538013132,12653.923556057658]
[992,null,"MESA UNIT 2A1-7 LANCE","LANCE",6.2503609834235174,108576,678639.19413619186,0.19874443502353759,134875.7632234263]
[993,null,"MESA UNIT 2A2-16 LANCE","LANCE",6.2503609834235174,10974,68591.46143208968,0.18216038388072869,12494.646945409653]
[994,null,"MESA UNIT 2A-7D LANCE","LANCE",6.2503609834235174,48898,305630.15136744315,0.1923927910503688,58801.037850729081]
[995,null,"MESA UNIT 2B1-16 LANCE","LANCE",6.2503609834235174,9094,56840.782783253468,0.16378275134862583,9309.5397930508552]
[996,null,"MESA UNIT 2B1-7 LANCE","LANCE",6.2503609834235174,92448,577833.37219553732,0.19329425074275877,111691.86873269804]
[997,null,"MESA UNIT 2B2-16 LANCE","LANCE",6.2503609834235174,1694,10588.111505919438,0.16524612513966322,1749.6443988998715]
[998,null,"MESA UNIT 2C2-16 LANCE","LANCE",6.2503609834235174,18757,117238.02096607491,0.1846830045537258,21651.869959947413]
[999,null,"MESA UNIT 2C3-7 LANCE","LANCE",6.2503609834235174,54922,343282.32593158644,0.2053675638987626,70499.055006070921]
[1000,null,"MESA UNIT 2D1-16 LANCE","LANCE",6.2503609834235174,40742,254652.20718664094,0.17476110517478244,44503.301163135045]
[1001,null,"MESA UNIT 3 LANCE","LANCE",6.2503609834235174,8274,51715.486776846185,0.15630809883457225,8083.5494183932879]
[1002,null,"MESA UNIT 3-16D LANCE","LANCE",6.2503609834235174,12974,81092.183398936715,0.16404507072891669,13302.772961240857]
[1003,null,"MESA UNIT 3-7 LANCE","LANCE",6.2503609834235174,23132,144583.35026855281,0.20456547539449055,29576.761781814646]
[1004,null,"MESA UNIT 3A1-16 LANCE","LANCE",6.2503609834235174,5172,32326.867006266431,0.16242437749182945,5250.6712497539856]
[1005,null,"MESA UNIT 3A1-7 LANCE","LANCE",6.2503609834235174,75595,472496.03854190081,0.21758360241981484,102807.39019503845]
[1006,null,"MESA UNIT 3A2-16 LANCE","LANCE",6.2503609834235174,12815,80098.376002572375,0.16133210813105556,12922.439858368953]
[1007,null,"MESA UNIT 3B1-16 LANCE","LANCE",6.2503609834235174,13459,84123.608475897126,0.16474805156609976,13859.200587113486]
[1008,null,"MESA UNIT 3B2-7 LANCE","LANCE",6.2503609834235174,75673,472983.56669860781,0.21760727923573428,102924.6670724975]
[1009,null,"MESA UNIT 3C1-16 LANCE","LANCE",6.2503609834235174,20418,127619.87055954138,0.1605237947686223,20486.025910097964]
[1010,null,"MESA UNIT 3C4-7 LANCE","LANCE",6.2503609834235174,57735,360864.59137795679,0.21540014381022629,77730.28487883044]
[1011,null,"MESA UNIT 3D1-16 LANCE","LANCE",6.2503609834235174,9230,57690.831876999066,0.18169261896901806,10481.998334233273]
[1012,null,"MESA UNIT 3D2-16 LANCE","LANCE",6.2503609834235174,8055,50346.657721476433,0.16098212940748963,8104.9121685533064]
[1013,null,"MESA UNIT 3D4-7 LANCE","LANCE",6.2503609834235174,59711,373215.30468120164,0.21847254238098046,81537.296469194363]
[1014,null,"MESA UNIT 4-16D LANCE","LANCE",6.2503609834235174,16496,103105.95478255434,0.1584657683911174,16338.764350317279]
[1015,null,"MESA UNIT 4-8 LANCE","LANCE",6.2503609834235174,41463,259158.7174556893,0.19599672780504607,50794.260603467577]
[1016,null,"MESA UNIT 4A1-16 LANCE","LANCE",6.2503609834235174,20647,129051.20322474536,0.16059466326365102,20724.934525646975]
[1017,null,"MESA UNIT 4A2-16 LANCE","LANCE",6.2503609834235174,23040,144008.31705807784,0.16010046201487066,23055.798094982241]
[1018,null,"MESA UNIT 4A2-8 LANCE","LANCE",6.2503609834235174,89905,561938.7042146913,0.21890757982433445,123012.6417492606]
[1019,null,"MESA UNIT 4B1-16 LANCE","LANCE",6.2503609834235174,26806,167547.17652165081,0.1603223157655678,26861.551339933427]
[1020,null,"MESA UNIT 4C1-16 LANCE","LANCE",6.2503609834235174,15386,96168.054090954232,0.15958891047025414,15347.354974419852]
[1021,null,"MESA UNIT 4C2-16 LANCE","LANCE",6.2503609834235174,19772,123582.13736424979,0.17266711947950014,21338.571677804917]
[1022,null,"MESA UNIT 4D1-16 LANCE","LANCE",6.2503609834235174,15612,97580.635673207958,0.15917334094312435,15532.235791458334]
[1023,null,"MESA UNIT 4D-16D LANCE","LANCE",6.2503609834235174,20635,128976.19889294429,0.15967293202475283,20594.007838644095]
[1024,null,"MESA UNIT 4D1-8 LANCE","LANCE",6.2503609834235174,48582,303655.03729668132,0.20782367996478848,63106.707290841405]
[1025,null,"MESA UNIT 5-8 LANCE","LANCE",6.2503609834235174,28819,180129.15318128234,0.20719855424441661,37322.500116432755]
[1026,null,"MESA UNIT 5A-16D LANCE","LANCE",6.2503609834235174,9097,56859.533866203739,0.15794572419634748,8980.7202539642949]
[1027,null,"MESA UNIT 5A2-16 LANCE","LANCE",6.2503609834235174,10408,65053.75711547197,0.15911708033041702,10351.163896737991]
[1028,null,"MESA UNIT 5B1-16 LANCE","LANCE",6.2503609834235174,10136,63353.658927980774,0.15798687529184152,10009.046612336761]
[1029,null,"MESA UNIT 5B1-8 LANCE","LANCE",6.2503609834235174,48263,301661.17214296921,0.19729497019716721,59516.231967589636]
[1030,null,"MESA UNIT 5B2-16 LANCE","LANCE",6.2503609834235174,9282,58015.850648137086,0.15943483936688191,9249.7478288187485]
[1031,null,"MESA UNIT 5B3-8 LANCE","LANCE",6.2503609834235174,64058,400385.62387614365,0.21648465551502374,86677.343857994827]
[1032,null,"MESA UNIT 5C2-16 LANCE","LANCE",6.2503609834235174,8140,50877.938405067434,0.15789094556434755,8033.1658031407296]
[1033,null,"MESA UNIT 5C4-8 LANCE","LANCE",6.2503609834235174,65962,412286.31118858204,0.21651056864681806,89264.343680738879]
[1034,null,"MESA UNIT 5D1-16 LANCE","LANCE",6.2503609834235174,17134,107093.68508997855,0.16025139484512829,17161.912414773982]
[1035,null,"MESA UNIT 5D2-16 LANCE","LANCE",6.2503609834235174,2178,13613.28622189642,0.16005531480111326,2178.8788117232893]
[1036,null,"MESA UNIT 5D4-8 LANCE","LANCE",6.2503609834235174,66036,412748.83790135541,0.21205894039857404,87527.081216104227]
[1037,null,"MESA UNIT 6 LANCE","LANCE",6.2503609834235174,2110,13188.261675023621,0.17636500160130178,2325.9477914339277]
[1038,null,"MESA UNIT 6-16 LANCE","LANCE",6.2503609834235174,1705,10656.865476737097,0.20850189518186457,2221.9766485978694]
[1039,null,"MESA UNIT 6-7D LANCE","LANCE",6.2503609834235174,15249,95311.754636225218,0.21336936707095838,20336.608761153857]
[1040,null,"MESA UNIT 6A1-16 LANCE","LANCE",6.2503609834235174,4364,27276.575331660231,0.162176954883126,4423.6319269288488]
[1041,null,"MESA UNIT 6A-16D LANCE","LANCE",6.2503609834235174,14536,90855.247255044247,0.1577039958484692,14328.23553592114]
[1042,null,"MESA UNIT 6A1-7 LANCE","LANCE",6.2503609834235174,23299,145627.16055278454,0.22138067536401507,32239.039154519294]
[1043,null,"MESA UNIT 6B1-16 LANCE","LANCE",6.2503609834235174,17618,110118.85980595554,0.16114606926923458,17745.221410139642]
[1044,null,"MESA UNIT 6B2-7 LANCE","LANCE",6.2503609834235174,28825,180166.65534718288,0.21020574870467948,37872.066678872521]
[1045,null,"MESA UNIT 6B3-16 LANCE","LANCE",6.2503609834235174,9748,60928.518866412451,0.1759151494169669,10718.249500139433]
[1046,null,"MESA UNIT 6B3-7 LANCE","LANCE",6.2503609834235174,28423,177654.01023184662,0.22034058873752044,39144.389206066568]
[1047,null,"MESA UNIT 6C2-7 LANCE","LANCE",6.2503609834235174,57496,359370.75510291854,0.21378807397822244,76829.181577552416]
[1048,null,"MESA UNIT 6D2-16 LANCE","LANCE",6.2503609834235174,13942,87142.532830890676,0.15816184986510651,13782.624194464446]
[1049,null,"MESA UNIT 6D2-7 LANCE","LANCE",6.2503609834235174,50773,317349.57821136224,0.22039845845233072,69943.357828281602]
[1050,null,"MESA UNIT 6D3-16 LANCE","LANCE",6.2503609834235174,10780,67378.891401305518,0.16022280630141666,10795.635065795563]
[1051,null,"MESA UNIT 6D3-7 LANCE","LANCE",6.2503609834235174,36700,229388.24809164309,0.22015471481282736,50500.904340029774]
[1052,null,"MESA UNIT 7-16D LANCE","LANCE",6.2503609834235174,7276,45477.626515389515,0.1599278055266701,7273.13700916775]
[1053,null,"MESA UNIT 7-7V LANCE","LANCE",6.2503609834235174,17672,110456.3792990604,0.19589471514884155,21637.820959161836]
[1054,null,"MESA UNIT 7A2-16 LANCE","LANCE",6.2503609834235174,11752,73454.242277193174,0.16007342292277119,11758.071989508842]
[1055,null,"MESA UNIT 7A2-7 LANCE","LANCE",6.2503609834235174,48481,303023.75083735556,0.20520109711792786,62180.806124614974]
[1056,null,"MESA UNIT 7B1-16 LANCE","LANCE",6.2503609834235174,12234,76466.916271203314,0.16181508201595257,12373.500327931743]
[1057,null,"MESA UNIT 7B2-16 LANCE","LANCE",6.2503609834235174,10204,63778.683474853569,0.15867002087459195,10119.765038309008]
[1058,null,"MESA UNIT 7B4-7 LANCE","LANCE",6.2503609834235174,54184,338669.55952581984,0.20268416360703809,68642.956411654799]
[1059,null,"MESA UNIT 7C-16D LANCE","LANCE",6.2503609834235174,8902,55640.713474436154,0.15735119738488698,8755.1328885519433]
[1060,null,"MESA UNIT 7C1-7 LANCE","LANCE",6.2503609834235174,37800,236263.64517340896,0.20316124694850007,47999.616762027734]
[1061,null,"MESA UNIT 7C2-16 LANCE","LANCE",6.2503609834235174,5635,35220.784141591517,0.15910847331523956,5603.9251937342269]
[1062,null,"MESA UNIT 7C3-7 LANCE","LANCE",6.2503609834235174,57887,361814.64624743717,0.20318503196886212,73515.320464588061]
[1063,null,"MESA UNIT 7D1-16 LANCE","LANCE",6.2503609834235174,3914,24463.912889119649,0.15996689584756185,3913.4162051576286]
[1064,null,"MESA UNIT 7D2-16 LANCE","LANCE",6.2503609834235174,6646,41539.899095832698,0.15960687091275752,6630.0533127175422]
[1065,null,"MESA UNIT 7D4-7 LANCE","LANCE",6.2503609834235174,37325,233294.72370628279,0.20109480159250817,46914.35617629395]
[1066,null,"MESA UNIT 8-17 LANCE","LANCE",6.2503609834235174,16259,101624.61922948297,0.1657145062919787,16840.673602724095]
[1067,null,"MESA UNIT 8-7D LANCE","LANCE",6.2503609834235174,29492,184335.64612312638,0.19820366324668995,36536.000328549148]
[1068,null,"MESA UNIT 8A1-16 LANCE","LANCE",6.2503609834235174,8373,52334.272514205113,0.18261355933738635,9556.9477791517438]
[1069,null,"MESA UNIT 8A1-17 LANCE","LANCE",6.2503609834235174,13129,82060.98935136736,0.17026424616129807,13972.052491160872]
[1070,null,"MESA UNIT 8A2-7 LANCE","LANCE",6.2503609834235174,58372,364846.07132439758,0.20290504819611141,74029.109686238793]
[1071,null,"MESA UNIT 8B1-16 LANCE","LANCE",6.2503609834235174,19900,124382.18357012799,0.17738547087789572,22063.592201408017]
[1072,null,"MESA UNIT 8B1-17 LANCE","LANCE",6.2503609834235174,26257,164115.7283417513,0.17136267377295025,28123.310016837651]
[1073,null,"MESA UNIT 8B3-7 LANCE","LANCE",6.2503609834235174,46434,290229.26190428762,0.22149869077492243,64285.401536371777]
[1074,null,"MESA UNIT 8C1-16 LANCE","LANCE",6.2503609834235174,21027,131426.34039844631,0.17546622337055384,23060.883601128226]
[1075,null,"MESA UNIT 8C2-16 LANCE","LANCE",6.2503609834235174,27403,171278.64202875464,0.18403300870464531,31520.923819397631]
[1076,null,"MESA UNIT 8C2-17 LANCE","LANCE",6.2503609834235174,34970,218575.12359032041,0.17430848173523572,38099.497938120257]
[1077,null,"MESA UNIT 8C4-7 LANCE","LANCE",6.2503609834235174,61997,387503.62988930783,0.22558787886096027,87416.121917651559]
[1078,null,"MESA UNIT 8D1-16 LANCE","LANCE",6.2503609834235174,26469,165440.80487023707,0.17622084113564307,29154.117792390971]
[1079,null,"MESA UNIT 8D1-17 LANCE","LANCE",6.2503609834235174,23600,147508.51920879501,0.1761550632397326,25984.372529624598]
[1080,null,"MESA UNIT 8D2-17 LANCE","LANCE",6.2503609834235174,17001,106262.38707918322,0.17607947581382705,18710.625415628569]
[1081,null,"MESA UNIT 8D4-7 LANCE","LANCE",6.2503609834235174,68748,429699.8168884,0.22145203923000822,95157.900706697314]
[1082,null,"MESA UNIT 9-16 LANCE","LANCE",6.2503609834235174,10134,63341.158206013926,0.17200788427431893,10895.178610501371]
[1083,null,"MESA UNIT 9-17D LANCE","LANCE",6.2503609834235174,10094,63091.143766676985,0.16606230071798228,10477.060488823367]
[1084,null,"MESA UNIT 9-7 LANCE","LANCE",6.2503609834235174,29473,184216.88926444133,0.19640335556318378,36180.815202947721]
[1085,null,"MESA UNIT 9A1-16 LANCE","LANCE",6.2503609834235174,15418,96368.065642423797,0.1785189757718422,17203.528375599151]
[1086,null,"MESA UNIT 9A2-16 LANCE","LANCE",6.2503609834235174,25193,157465.34425538869,0.18022936255530966,28379.878619701096]
[1087,null,"MESA UNIT 9A2-17 LANCE","LANCE",6.2503609834235174,22188,138683.00950020101,0.17748195154366289,24613.731172044016]
[1088,null,"MESA UNIT 9B1-16 LANCE","LANCE",6.2503609834235174,18745,117163.01663427384,0.17680775301784224,20715.329707898032]
[1089,null,"MESA UNIT 9B1-17 LANCE","LANCE",6.2503609834235174,13956,87230.03788465861,0.17081384119628421,14900.097838775931]
[1090,null,"MESA UNIT 9B2-16 LANCE","LANCE",6.2503609834235174,14868,92930.367101540862,0.18173543231766565,16888.740440637903]
[1091,null,"MESA UNIT 9B3-17 LANCE","LANCE",6.2503609834235174,23335,145852.17354818777,0.17069027599668987,24895.547757657281]
[1092,null,"MESA UNIT 9B3-7 LANCE","LANCE",6.2503609834235174,62635,391491.36019673204,0.21921202070177895,85819.612156013623]
[1093,null,"MESA UNIT 9B-7D LANCE","LANCE",6.2503609834235174,36769,229819.52299949931,0.20871669522772118,47967.171339266759]
[1094,null,"MESA UNIT 9C1-17 LANCE","LANCE",6.2503609834235174,26756,167234.65847247964,0.17544098695610069,29339.813535678255]
[1095,null,"MESA UNIT 9C2-16 LANCE","LANCE",6.2503609834235174,6458,40364.831230949072,0.1831777010835611,7393.9369895111804]
[1096,null,"MESA UNIT 9C3-7 LANCE","LANCE",6.2503609834235174,46779,292385.63644356874,0.21870354650134921,63945.775636262624]
[1097,null,"MESA UNIT 9C4-7 LANCE","LANCE",6.2503609834235174,38512,240713.90219360651,0.21752568021099888,52361.45531090811]
[1098,null,"MESA UNIT 9D1-16 LANCE","LANCE",6.2503609834235174,17501,109387.56757089499,0.17902400799732002,19583.000771619289]
[1099,null,"MESA UNIT 9D2-16 LANCE","LANCE",6.2503609834235174,17590,109943.84969841967,0.17950338988222725,19735.29371756842]
[1100,null,"MESA UNIT 9D2-17 LANCE","LANCE",6.2503609834235174,26606,166297.10432496612,0.17757560810749098,29530.309427020726]
[1101,null,"MESA UNIT 9D3-7 LANCE","LANCE",6.2503609834235174,70242,439037.85619763471,0.22373373602390098,98227.579823021006]
[1102,null,"STEWART POINT 10A2-20 LANCE","MESAVERDE",6.2503609834235174,96118,600772.19700470159,0.20794450000000006,124927.27412004421]
[1103,null,"STEWART POINT 10B2-20 LANCE","MESAVERDE",6.2503609834235174,70264,439175.36413927004,0.20794450000000006,91324.101508258464]
[1104,null,"STEWART POINT 10D3-20 LANCE","LANCE",6.2503609834235174,57398,358758.21972654306,0.20794450000000006,74601.798621926151]
[1105,null,"STEWART POINT 11A4-20 LANCE","LANCE",6.2503609834235174,102068,637961.84485607152,0.20794450000000006,132660.65684767341]
[1106,null,"STEWART POINT 11B1-20","LANCE",6.2503609834235174,119119,744536.74998442596,0.20283262795999948,151016.34561213822]
[1107,null,"STEWART POINT 11B3-20 LANCE","MESAVERDE",6.2503609834235174,112432,702740.58608827286,0.20283262795999948,142538.71985043463]
[1108,null,"STEWART POINT 11D3-20 LANCE","LANCE",6.2503609834235174,64473,402979.52368426445,0.20794450000000006,83797.375562762551]
[1109,null,"STEWART POINT 1-20D LANCE","LANCE",6.2503609834235174,45522,284528.93268740538,0.20794450000000006,59166.226643216185]
[1110,null,"STEWART POINT 12A3-20 LANCE","MESAVERDE",6.2503609834235174,112224,701440.51100372081,0.20283262795999948,142275.02220448962]
[1111,null,"STEWART POINT 13C3-20 LANCE","LANCE",6.2503609834235174,20844,130282.52433847979,0.20794450000000006,27091.53438230302]
[1112,null,"STEWART POINT 14-20 LANCE","LANCE",6.2503609834235174,22886,143045.76146663062,0.20794450000000006,29745.579345297778]
[1113,null,"STEWART POINT 14B4-20 LANCE","LANCE",6.2503609834235174,58541,365902.38233059616,0.20794450000000006,76087.387942544679]
[1114,null,"STEWART POINT 14D2-20 LANCE","MESAVERDE",6.2503609834235174,36650,229075.7300424719,0.20794450000000006,47635.038145816812]
[1115,null,"STEWART POINT 15-20D LANCE","LANCE",6.2503609834235174,44438,277753.54138137429,0.20794450000000006,57757.321285779202]
[1116,null,"STEWART POINT 15B3-20 LANCE","LANCE",6.2503609834235174,37059,231632.12768469212,0.20794450000000006,48166.626975329476]
[1117,null,"STEWART POINT 15D3-20 LANCE","LANCE",6.2503609834235174,76507,478196.36775878305,0.20794450000000006,99438.304595416295]
[1118,null,"STEWART POINT 16A1-20 LANCE","LANCE",6.2503609834235174,50529,315824.49013140693,0.20794450000000006,65673.965688130367]
[1119,null,"STEWART POINT 16A2-20 LANCE","LANCE",6.2503609834235174,60082,375534.18860605179,0.20794450000000006,78090.269082591156]
[1120,null,"STEWART POINT 16B3-20 LANCE","LANCE",6.2503609834235174,83313,520736.32461196353,0.20794450000000006,108284.25465327248]
[1121,null,"STEWART POINT 16D4-20 LANCE","LANCE",6.2503609834235174,73928,462076.68678253377,0.20794450000000006,96086.305594650621]
[1122,null,"STEWART POINT 1A3-29 LANCE","LANCE",6.2503609834235174,116307,726960.73489903903,0.20794450000000006,151167.48653821327]
[1123,null,"STEWART POINT 1B2-20 LANCE","LANCE",6.2503609834235174,199310,1245759.4476061412,0.20185152321254365,251458.44205571659]
[1124,null,"STEWART POINT 1B2-29 LANCE","LANCE",6.2503609834235174,144368,902352.11445488641,0.20794450000000006,187639.15926426419]
[1125,null,"STEWART POINT 1C3-20 LANCE","LANCE",6.2503609834235174,2332,14575.841813343643,0.20794450000000006,3030.9661379548379]
[1126,null,"STEWART POINT 1C3-29 LANCE","MESAVERDE",6.2503609834235174,130798,817534.71590982925,0.20794450000000006,170001.84773251152]
[1127,null,"STEWART POINT 1C4-20 LANCE","LANCE",6.2503609834235174,881,5506.5680263961185,0.20794450000000006,1145.0605349649279]
[1128,null,"STEWART POINT 1D3-20 LANCE","LANCE",6.2503609834235174,22673,141714.43457716142,0.20794450000000006,29468.73724093055]
[1129,null,"STEWART POINT 2-20 LANCE","LANCE",6.2503609834235174,51026,318930.91954016843,0.20794450000000006,66319.93059832057]
[1130,null,"STEWART POINT 2A1-20 LANCE","LANCE",6.2503609834235174,222219,1388948.9673753907,0.20185152321254365,280361.46472921222]
[1131,null,"STEWART POINT 2B1-20 LANCE","LANCE",6.2503609834235174,105212,657612.97978795506,0.20794450000000006,136747.00227551645]
[1132,null,"STEWART POINT 2B3-29 LANCE","LANCE",6.2503609834235174,71522,447038.31825641682,0.20794450000000006,92959.159570671502]
[1133,null,"STEWART POINT 2C2-20 LANCE","LANCE",6.2503609834235174,90492,565607.66611196089,0.20794450000000006,117615.00332581869]
[1134,null,"STEWART POINT 2C3-29 LANCE","LANCE",6.2503609834235174,67303,420668.04526735301,0.20794450000000006,87475.60633909711]
[1135,null,"STEWART POINT 2D1-29 LANCE","MESAVERDE",6.2503609834235174,121482,759306.35298825579,0.20794450000000006,157893.5799189664]
[1136,null,"STEWART POINT 3-20D LANCE","LANCE",6.2503609834235174,53488,334319.30828135711,0.20794450000000006,69519.86140091269]
[1137,null,"STEWART POINT 3A1-20 LANCE","LANCE",6.2503609834235174,78967,493572.25577800488,0.20794450000000006,102635.63594162937]
[1138,null,"STEWART POINT 3A2-29 LANCE","LANCE",6.2503609834235174,56700,354395.46776011342,0.20794450000000006,73694.588345642929]
[1139,null,"STEWART POINT 3B2-20 LANCE","LANCE",6.2503609834235174,93649,585340.05573662894,0.20794450000000006,121718.24522012548]
[1140,null,"STEWART POINT 3D3-20 LANCE","LANCE",6.2503609834235174,112680,704290.67561216198,0.20794450000000006,146453.37239483325]
[1141,null,"STEWART POINT 3D4-20 LANCE","LANCE",6.2503609834235174,81265,507935.58531791216,0.20794450000000006,105622.41132114062]
[1142,null,"STEWART POINT 4-29D LANCE","LANCE",6.2503609834235174,26939,168378.47453244613,0.20794450000000006,35013.377697412252]
[1143,null,"STEWART POINT 4A3-20 LANCE","LANCE",6.2503609834235174,691,4318.9994395456506,0.20794450000000006,898.11217895660081]
[1144,null,"STEWART POINT 4B3-20 LANCE","LANCE",6.2503609834235174,265,1656.345660607232,0.20794450000000006,344.42797022214069]
[1145,null,"STEWART POINT 4B4-20 LANCE","LANCE",6.2503609834235174,30344,189660.95368100322,0.20794450000000006,39438.952182719382]
[1146,null,"STEWART POINT 4C3-20 LANCE ","LANCE",6.2503609834235174,494,3087.6783258112177,0.20794450000000006,642.06572562165093]
[1147,null,"STEWART POINT 4C4-20 LANCE","LANCE",6.2503609834235174,12978,81117.184842870411,0.20794450000000006,16867.87244355827]
[1148,null,"STEWART POINT 4D3-20 LANCE","LANCE",6.2503609834235174,22695,141851.94251879671,0.20794450000000006,29497.331261099931]
[1149,null,"STEWART POINT 5-20V LANCE","LANCE",6.2503609834235174,20381,127388.60720315471,0.20839888000000001,26547.643065897373]
[1150,null,"STEWART POINT 5A3-20 LANCE","LANCE",6.2503609834235174,2459,15369.637658238429,0.20794450000000006,3196.0316180235618]
[1151,null,"STEWART POINT 5B3-20 LANCE","LANCE",6.2503609834235174,18236,113981.58289371127,0.20794450000000006,23701.843264041348]
[1152,null,"STEWART POINT 5B4-20 LANCE","LANCE",6.2503609834235174,8256,51602.980279144562,0.20794450000000006,10730.55593265658]
[1153,null,"STEWART POINT 6B4-20","LANCE",6.2503609834235174,132218,826410.22850629059,0.20283262795999948,167622.95842095459]
[1154,null,"STEWART POINT 6C3-20","MESAVERDE",6.2503609834235174,111788,698715.35361494811,0.20283262795999948,141722.27136972026]
[1155,null,"STEWART POINT 6D4-20 LANCE","LANCE",6.2503609834235174,178306,1114476.8655103138,0.20283262795999948,226052.27143207984]
[1156,null,"STEWART POINT 7-20 LANCE","LANCE",6.2503609834235174,7831,48946.576861189562,0.20794450000000006,10178.171452111636]
[1157,null,"STEWART POINT 7B1-20 LANCE","LANCE",6.2503609834235174,150564,941079.3511081785,0.20185152321254365,189958.30048505802]
[1158,null,"STEWART POINT 7C2-20 LANCE","LANCE",6.2503609834235174,258851,1617912.1909201609,0.20185152321254365,326578.04016137822]
[1159,null,"STEWART POINT 7D3-20 LANCE","LANCE",6.2503609834235174,51704,323168.66428692953,0.20794450000000006,67201.146310813434]
[1160,null,"STEWART POINT 8A3-20 LANCE","LANCE",6.2503609834235174,6392,39952.307406043125,0.20794450000000006,8307.8625873959372]
[1161,null,"STEWART POINT 8B3-20 LANCE","LANCE",6.2503609834235174,22997,143739.55153579064,0.20794450000000006,29889.849174334224]
[1162,null,"STEWART POINT 8B4-20 LANCE ","LANCE",6.2503609834235174,32538,203374.24567863441,0.20794450000000006,42290.555830520803]
[1163,null,"STEWART POINT 8C3-20 LANCE","LANCE",6.2503609834235174,8591,53696.851208591441,0.20794450000000006,11165.964876144946]
[1164,null,"STEWART POINT 8C4-20 LANCE","LANCE",6.2503609834235174,20344,127157.34384676804,0.20794450000000006,26441.670287544264]
[1165,null,"STEWART POINT 8D3-20 LANCE","LANCE",6.2503609834235174,3003,18769.834033220824,0.20794450000000006,3903.0837531210886]
[1166,null,"STEWART POINT 9C3-20 LANCE","LANCE",6.2503609834235174,58147,363439.74010312726,0.20794450000000006,75575.295035874762]
[1167,null,"STEWART POINT 9C4-20 LANCE","LANCE",6.2503609834235174,60014,375109.16405917896,0.20794450000000006,78001.887565703961]
[1168,"POWDER WASH (CO)","BW MUSSER 23 FT UN","FORT UNION",6.2503609834235174,54622,341407.21763655939,0.11004610000000004,37570.532812754587]
[1169,null,"BW MUSSER 24 FT UN","FORT UNION",6.2503609834235174,34783,217406.3060864202,0.11004610000000004,23924.716100216814]
[1170,null,"BW MUSSER 26R FT UN","FORT UNION",6.2503609834235174,32561,203518.00398125316,0.11004610000000004,22396.36261792139]
[1171,null,"BW MUSSER 27 FT UN","FORT UNION",6.2503609834235174,58852,367846.24459644087,0.11004599999999998,40480.007832859927]
[1172,null,"BW MUSSER 28 FT UN","FORT UNION",6.2503609834235174,7756,48477.799787432799,0.11004599999999998,5334.787955407829]
[1173,null,"BW MUSSER 29 FT UN","FORT UNION",6.2503609834235174,38889,243070.28828435717,0.11004599999999998,26748.912944540363]
[1174,null,"BW MUSSER 31 FT UN","FORT UNION",6.2503609834235174,52328,327068.88954058581,0.11004599999999998,35992.623018383296]
[1175,null,"BW MUSSER 32 FT UN","FORT UNION",6.2503609834235174,47158,294754.52325628622,0.11004599999999998,32436.556266261268]
[1176,null,"BW MUSSER 34 FT UN","FORT UNION",6.2503609834235174,4586,28664.155469980251,0.11004599999999998,3154.3756528494459]
[1177,null,"BW MUSSER 36 FT UN","FORT UNION",6.2503609834235174,27327,170803.61459401445,0.11004599999999998,18796.25457161291]
[1178,null,"BW MUSSER 37 FT UN","FORT UNION",6.2503609834235174,97051,606603.78380223573,0.11004599999999998,66754.319992300821]
[1179,null,"BW MUSSER 38 FT UN","FORT UNION",6.2503609834235174,65606,410061.18267848331,0.11004599999999998,45125.592909036364]
[1180,null,"BW MUSSER 39 FT UN","FORT UNION",6.2503609834235174,71854,449113.43810291344,0.11004599999999998,49423.137409473202]
[1181,null,"BW MUSSER 42 FT UN","FORT UNION",6.2503609834235174,4167,26045.254217925798,0.11004599999999998,2866.1760456658617]
[1182,null,"BW MUSSER 72 FT UN","FORT UNION",6.2503609834235174,13522,84517.381217852802,0.11004599999999998,9300.7997334998272]
[1183,null,"BW MUSSER 73 FT UN","FORT UNION",6.2503609834235174,39555,247233.02869931722,0.11004599999999998,27207.005876245057]
[1184,null,"BW MUSSER A 1 WAS","WASATCH",6.2503609834235174,5834,36464.605977292798,0.11004610000000004,4012.7876758377624]
[1185,null,"BW MUSSER A 14 FT UN","FORT UNION",6.2503609834235174,11798,73741.758882430659,0.11004610000000004,8114.9929721518547]
[1186,null,"BW MUSSER B 10 FT UN","FORT UNION",6.2503609834235174,17538,109618.83092728166,0.11004610000000004,12063.124830106733]
[1187,null,"BW MUSSER B 11 FT UN","FORT UNION",6.2503609834235174,11860,74129.281263402911,0.11004610000000004,8157.6382988405658]
[1188,null,"BW MUSSER B 13 FT UN","FORT UNION",6.2503609834235174,7129,44558.823450826254,0.11004610000000004,4903.5247413519728]
[1189,null,"BW MUSSER B 15 UPPER FT UN","FORT UNION",6.2503609834235174,6849,42808.722375467674,0.11004610000000004,4710.9329434029551]
[1190,null,"BW MUSSER B 18 FT UN","FORT UNION",6.2503609834235174,46692,291841.85503801086,0.11004610000000004,32116.057963698458]
[1191,null,"BW MUSSER B 19 FT UN","FORT UNION",6.2503609834235174,37930,237076.19210125401,0.11004610000000004,26089.310343593817]
[1192,null,"BW MUSSER B 20 FT UN","FORT UNION",6.2503609834235174,7416,46352.677053068808,0.11004610000000004,5100.9313342497171]
[1193,null,"BW MUSSER B 6 WAS","FRONTIER",6.2503609834235174,11264,70404.066117282506,0.11004610000000004,7747.692900349085]
[1194,null,"CARL ALLEN 11 FT UN","FORT UNION",6.2503609834235174,3727,23295.095385219451,0.11004610000000004,2563.5343962713991]
[1195,null,"CARL ALLEN 11 LOWER FT UN","FORT UNION",6.2503609834235174,15679,97999.40985909733,0.11004599999999998,10784.443057354223]
[1196,null,"CARL ALLEN 20 FT UN","FORT UNION",6.2503609834235174,18034,112719.00997505971,0.11004610000000004,12404.287443616422]
[1197,null,"CARL ALLEN 22 FT UN","FORT UNION",6.2503609834235174,40916,255739.76999775664,0.11004610000000004,28143.164303150137]
[1198,null,"CARL ALLEN 23 FT UN","FORT UNION",6.2503609834235174,39018,243876.58485121879,0.11004610000000004,26837.667044195718]
[1199,null,"CARL ALLEN 25 FT UN","WASATCH",6.2503609834235174,86817,542637.5894978795,0.11004610000000004,59715.150437642616]
[1200,null,"CARL ALLEN 26 FT UN","MESAVERDE",6.2503609834235174,45948,287191.58646634378,0.11004610000000004,31604.314043433926]
[1201,null,"CARL ALLEN 27 FT UN","FORT UNION",6.2503609834235174,87032,543981.41710931552,0.11004599999999998,59862.979027211724]
[1202,null,"CARL ALLEN 28 FT UN","FORT UNION",6.2503609834235174,15755,98474.437293837516,0.11004599999999998,10836.717926437641]
[1203,null,"CARL ALLEN 29 FT UN","FORT UNION",6.2503609834235174,49593,309974.15225092252,0.11004599999999998,34111.415558605011]
[1204,null,"CARL ALLEN 30 FT UN","FORT UNION",6.2503609834235174,29101,181891.75497860779,0.11004599999999998,20016.460068375869]
[1205,null,"CARL ALLEN 31 FT UN","FORT UNION",6.2503609834235174,62135,388366.17970502027,0.11004599999999998,42738.14461181865]
[1206,null,"CARL ALLEN 32 FT UN","FORT UNION",6.2503609834235174,45473,284222.66499921761,0.11004599999999998,31277.567392503894]
[1207,null,"CARL ALLEN 33 FT UN","FORT UNION",6.2503609834235174,5902,36889.630524165601,0.11004599999999998,4059.556280662327]
[1208,null,"CARL ALLEN 34 FT UN","FORT UNION",6.2503609834235174,38664,241663.95706308688,0.11004599999999998,26594.151818964452]
[1209,null,"CARL ALLEN 35 FT UN","FORT UNION",6.2503609834235174,27602,172522.46386445593,0.11004599999999998,18985.407058427914]
[1210,null,"CARL ALLEN 36 FT UN","FORT UNION",6.2503609834235174,66901,418155.40015201672,0.11004599999999998,46016.329165128824]
[1211,null,"CARL ALLEN 40 FT UN","FORT UNION",6.2503609834235174,10806,67541.400786874525,0.11004599999999998,7432.6609909923927]
[1212,null,"CARL ALLEN 41 FT UN","FORT UNION",6.2503609834235174,23332,145833.4224652375,0.11004599999999998,16048.384808609522]
[1213,null,"CARL ALLEN A 16 WAS ","WASATCH",6.2503609834235174,22450,140320.60407785798,0.11004610000000004,15441.735228412372]
[1214,null,"CARL ALLEN A 19 FT UN","FORT UNION",6.2503609834235174,39575,247358.0359189857,0.11004610000000004,27220.787156544302]
[1215,null,"CARL ALLEN A 2 WAS","WASATCH",6.2503609834235174,10577,66110.068121670542,0.11004610000000004,7275.1551675241708]
[1216,null,"CARL ALLEN B 15 WAS","WASATCH",6.2503609834235174,6061,37883.437920529941,0.11004610000000004,4168.9245977464316]
[1217,null,"CARL ALLEN B 17 WAS","WASATCH",6.2503609834235174,3386,21163.722289872028,0.11004610000000004,2328.9850994834869]
[1218,null,"CARL ALLEN B 6 FT UN","FORT UNION",6.2503609834235174,30740,192136.09663043893,0.11004610000000004,21143.828103402953]
[1219,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",6.2503609834235174,30739,192129.84626945551,0.11004610000000004,21143.140275553134]
[1220,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",6.2503609834235174,2553,15957.17159068024,0.11004610000000004,1756.0245005851573]
[1221,null,"H STEWART 6 FT UN","FORT UNION",6.2503609834235174,18156,113481.55401503739,0.11004599999999998,12488.191093138801]
[1222,null,"H STEWART A 2 FT UN","FORT UNION",6.2503609834235174,18848,117806.80381556645,0.11004610000000004,12964.179313368211]
[1223,null,"HW STEWART 5 FT UN","FORT UNION",6.2503609834235174,79118,494516.06028650183,0.11004610000000004,54419.56382189443]
[1224,null,"JA LEE 1 FT UN","FORT UNION",6.2503609834235174,15086,94292.945795927182,0.11004610000000004,10376.570942353186]
[1225,null,"JC DONNELL 14 FT UN","FORT UNION",6.2503609834235174,35101,219393.92087914888,0.11004599999999998,24143.423417066813]
[1226,null,"JC DONNELL 14-29 FT UN","FORT UNION",6.2503609834235174,54995,343738.60228337633,0.11004610000000004,37827.092600736672]
[1227,null,"JC DONNELL 15 FT UN","FORT UNION",6.2503609834235174,48898,305630.15136744315,0.11004599999999998,33633.375637381643]
[1228,null,"JC DONNELL 16 FT UN","FORT UNION",6.2503609834235174,41540,259639.99525141291,0.11004599999999998,28572.342917436978]
[1229,null,"JC DONNELL 18 FT UN","FORT UNION",6.2503609834235174,149,931.30378653010405,0.11004599999999998,102.4862564924918]
[1230,null,"JC DONNELL A 1 FT UN","FORT UNION",6.2503609834235174,8452,52828.051031895571,0.11004610000000004,5813.5209866610849]
[1231,null,"JC DONNELL A 11 FT UN","FORT UNION",6.2503609834235174,51424,321418.56321157096,0.11004610000000004,35370.859349036873]
[1232,null,"JC DONNELL B 10 FT UN","FORT UNION",6.2503609834235174,5487,34295.73071604484,0.11004610000000004,3774.1114119509434]
[1233,null,"JC DONNELL B 3 WAS","WASATCH",6.2503609834235174,19624,122657.0839387031,0.11004610000000004,13497.93372482692]
[1234,null,"JC DONNELL B 5 FT UN","FORT UNION",6.2503609834235174,7720,48252.786792029554,0.11004610000000004,5310.0310005943657]
[1235,null,"JC DONNELL B 9 FT UN","FORT UNION",6.2503609834235174,2989,18682.328979452894,0.11004610000000004,2055.9174431057718]
[1236,null,"MFS 20-1 FT UN (PC)","FORT UNION",6.2503609834235174,34654,216600.00951955857,0.125,27075.001189944822]
[1237,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",6.2503609834235174,12043,75273.097323369424,0.11004610000000004,8283.510795357246]
[1238,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",6.2503609834235174,3129,19557.379517132187,0.11004599999999998,2152.2113863423283]
[1239,"SUGAR LOAF (CO)","SUGAR LOAF GOVERNMENT 1 MESA","MESAVERDE",6.2503609834235174,60037,375252.92236179771,0.13375000000000004,50190.078365890455]
[1240,null,"SUGAR LOAF GOVERNMENT 10 MESA","MESAVERDE",6.2503609834235174,62410,390085.02897546173,0.13375000000000004,52173.872625468022]
[1241,null,"SUGAR LOAF GOVERNMENT 15 MESA","MESAVERDE",6.2503609834235174,66526,415811.51478323294,0.13375000000000004,55614.790102257422]
[1242,null,"SUGAR LOAF GOVERNMENT 2 MESA","MESAVERDE",6.2503609834235174,105369,658594.28646235261,0.13375000000000004,88086.985814339685]
[1243,null,"SUGAR LOAF GOVERNMENT 3 FT UN","FORT UNION",6.2503609834235174,17921,112012.71918393286,0.13375000000000004,14981.701190851023]
[1244,null,"SUGAR LOAF GOVERNMENT 4 MESA","MESAVERDE",6.2503609834235174,11757,73485.494082110294,0.13375000000000004,9828.6848334822553]
[1245,null,"SUGAR LOAF GOVT 8 MESA","MESAVERDE",6.2503609834235174,15515,96974.35065781587,0.13375000000000004,12970.319400482877]
[1246,null,"SUGARLOAF GOVERNMENT 12 MESA","MESAVERDE",6.2503609834235174,10906,68166.436885216885,0.13375000000000004,9117.2609333977616]
[1247,null,"SUGARLOAF GOVERNMENT 14 MESA","MESAVERDE",6.2503609834235174,11832,73954.271155867056,0.13375000000000004,9891.3837670972207]
[1248,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",6.2503609834235174,38061,237894.98939008248,0.13375000000000004,31818.45483092354]
[1249,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",6.2503609834235174,158873,993013.60051944444,0.20374999999999999,202326.52110583679]
[1250,null,"SUGARLOAF STATE LAND 2 MESA","MESAVERDE",6.2503609834235174,7989,49934.133896570478,0.125,6241.7667370713098]
[1251,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",6.2503609834235174,33098,206874.44782935159,0.13524037536921907,27977.777978741437]
[1252,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",6.2503609834235174,46628,291441.83193507179,0.13524037536921907,39414.702749191965]
[1253,null,"TRAIL UNIT 104 MESA","MESAVERDE",6.2503609834235174,37794,236226.14300750842,0.13523994172718318,31947.209814772679]
[1254,null,"TRAIL UNIT 105 MESA","MESAVERDE",6.2503609834235174,39677,247995.5727392949,0.13523994172718318,33538.906805861661]
[1255,null,"TRAIL UNIT 106 MESA","MESAVERDE",6.2503609834235174,101104,631936.49686805136,0.13523994172718318,85463.055011715536]
[1256,null,"TRAIL UNIT 114 MESA","MESAVERDE",6.2503609834235174,26778,167372.16641411494,0.13524644635772132,22636.490726702203]
[1257,null,"TRAIL UNIT 115 MESA","MESAVERDE",6.2503609834235174,41634,260227.52918385473,0.13523994172718318,35193.155882633371]
[1258,null,"TRAIL UNIT 116 MESA","MESAVERDE",6.2503609834235174,51401,321274.80490895221,0.13523994172718318,43449.18589429884]
[1259,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",6.2503609834235174,174442,1090325.4706703653,0.13524037536921907,147456.02592808066]
[1260,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",6.2503609834235174,86820,542656.34058082977,0.13523994172718318,73388.811878037886]
[1261,null,"TRAIL UNIT 132 MESA","MESAVERDE",6.2503609834235174,36012,225087.99973504772,0.13523994172718318,30440.887967656075]
[1262,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",6.2503609834235174,90198,563770.05998283438,0.13524037536921907,76244.474534005669]
[1263,null,"TRAIL UNIT 155 MESA","MESAVERDE",6.2503609834235174,92700,579408.46316336002,0.13523994172718318,78359.166794449571]
[1264,null,"TRAIL UNIT 16 MESA","MESAVERDE",6.2503609834235174,135101,844430.01922150061,0.13523994172718318,114200.66659219991]
[1265,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",6.2503609834235174,97840,611535.31861815695,0.13523994172718318,82704.000854033948]
[1266,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",6.2503609834235174,74773,467358.24181352666,0.13524037536921907,63205.704054759597]
[1267,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",6.2503609834235174,71661,447907.11843311269,0.13524037536921907,60575.126827439424]
[1268,null,"TRAIL UNIT 177 MESA","MESAVERDE",6.2503609834235174,63404,396297.88779298472,0.13523994172718318,53595.303251729034]
[1269,null,"TRAIL UNIT 18 MESA","MESAVERDE",6.2503609834235174,50473,315474.46991633519,0.13524037536921907,42664.885730890579]
[1270,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",6.2503609834235174,41980,262390.15408411925,0.13523994172718318,35485.629148122905]
[1271,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",6.2503609834235174,74005,462557.96457825741,0.13524037536921907,62556.512759585472]
[1272,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",6.2503609834235174,34571,216081.22955793442,0.13523994172718318,29222.812893753144]
[1273,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",6.2503609834235174,31089,194317.47261365372,0.13524037536921907,26279.567937068474]
[1274,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",6.2503609834235174,37998,237501.21664812681,0.13523994172718318,32119.650699627775]
[1275,null,"TRAIL UNIT 22W MESA","MESAVERDE",6.2503609834235174,66910,418211.65340086754,0.13524037536921907,56559.100989715065]
[1276,null,"TRAIL UNIT 23W MESA","MESAVERDE",6.2503609834235174,93483,584302.49581338069,0.13524037536921907,79021.288862973161]
[1277,null,"TRAIL UNIT 25W MESA","MESAVERDE",6.2503609834235174,79956,499753.86279061076,0.13524037536921907,67586.899996019405]
[1278,null,"TRAIL UNIT 26 MESA","MESAVERDE",6.2503609834235174,34622,216399.99796808901,0.13523994172718318,29265.923114966914]
[1279,null,"TRAIL UNIT 27 MESA","MESAVERDE",6.2503609834235174,22383,139901.82989196858,0.13523994172718318,18920.315322116123]
[1280,null,"TRAIL UNIT 28 MESA","MESAVERDE",6.2503609834235174,84797,530011.86031136406,0.13523994172718318,71678.773103224827]
[1281,null,"TRAIL UNIT 29 MESA","MESAVERDE",6.2503609834235174,15497,96861.844160114255,0.13523994172718318,13099.59015980135]
[1282,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",6.2503609834235174,102018,637649.32680690044,0.13523994172718318,86235.657799742796]
[1283,null,"TRAIL UNIT 32 MESA","MESAVERDE",6.2503609834235174,50103,313161.83635246847,0.13523994172718318,42351.988499485509]
[1284,null,"TRAIL UNIT 35 MESA","MESAVERDE",6.2503609834235174,30069,187942.10441056173,0.13523994172718318,25417.279248568546]
[1285,null,"TRAIL UNIT 37 MESA","MESAVERDE",6.2503609834235174,45076,281741.27168879844,0.13523994172718318,38102.673165335582]
[1286,null,"TRAIL UNIT 38 MESA","MESAVERDE",6.2503609834235174,59927,374565.38265362114,0.13523994172718318,50656.200523095795]
[1287,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",6.2503609834235174,61693,385603.52015034709,0.13523994172718318,52148.997594929642]
[1288,null,"TRAIL UNIT 40 MESA","MESAVERDE",6.2503609834235174,13951,87198.786079741491,0.13523994172718318,11792.758748105351]
[1289,null,"TRAIL UNIT 43 MESA","MESAVERDE",6.2503609834235174,47353,295973.34364805382,0.13523994172718318,40027.41774776236]
[1290,null,"TRAIL UNIT 44 MESA","MESAVERDE",6.2503609834235174,34079,213006.05195409004,0.13523994172718318,28806.926053808489]
[1291,null,"TRAIL UNIT 45 MESA","MESAVERDE",6.2503609834235174,29050,181572.98656845317,0.13523994172718318,24555.920122748219]
[1292,null,"TRAIL UNIT 46 MESA","MESAVERDE",6.2503609834235174,46181,288647.92057548143,0.13523994172718318,39036.727958300704]
[1293,null,"TRAIL UNIT 47 MESA","MESAVERDE",6.2503609834235174,50300,314393.15746620292,0.13523994172718318,42518.512295154404]
[1294,null,"TRAIL UNIT 48 MESA","MESAVERDE",6.2503609834235174,38208,238813.79245464577,0.13523994172718318,32297.16337521391]
[1295,null,"TRAIL UNIT 49 MESA","MESAVERDE",6.2503609834235174,48031,300211.08839481499,0.13523994172718318,40600.530100369018]
[1296,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",6.2503609834235174,28230,176447.6905620459,0.135223254069267,23859.830890806938]
[1297,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",6.2503609834235174,46328,289566.72364004474,0.13523994172718318,39160.986831211005]
[1298,null,"TRAIL UNIT 50 MESA","MESAVERDE",6.2503609834235174,36422,227650.64773825134,0.13523994172718318,30787.460334276617]
[1299,null,"TRAIL UNIT 51 MESA","MESAVERDE",6.2503609834235174,39717,248245.58717863183,0.13523994172718318,33572.718744068537]
[1300,null,"TRAIL UNIT 52 MESA","MESAVERDE",6.2503609834235174,37659,235382.34427474625,0.13523994172718318,31833.094523324453]
[1301,null,"TRAIL UNIT 53 MESA","MESAVERDE",6.2503609834235174,60039,375265.42308376456,0.13523994172718318,50750.87395007506]
[1302,null,"TRAIL UNIT 54 MESA","MESAVERDE",6.2503609834235174,55484,346795.02880427043,0.13523994172718318,46900.539486766342]
[1303,null,"TRAIL UNIT 55 MESA","MESAVERDE",6.2503609834235174,44943,280909.97367800312,0.13523994172718318,37990.248470797706]
[1304,null,"TRAIL UNIT 56 MESA","MESAVERDE",6.2503609834235174,31673,197967.68342797307,0.13523994172718318,26773.137970664524]
[1305,null,"TRAIL UNIT 57 MESA","MESAVERDE",6.2503609834235174,28539,178379.05210592377,0.13523994172718318,24123.972612155303]
[1306,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",6.2503609834235174,83682,523042.70781484677,0.13523994172718318,70736.26532570798]
[1307,null,"TRAIL UNIT 61 MESA","MESAVERDE",6.2503609834235174,23204,145033.3762593593,0.13523994172718318,19614.305353812382]
[1308,null,"TRAIL UNIT 62 MESA","MESAVERDE",6.2503609834235174,35025,218918.89344440869,0.13523994172718318,29606.578392401254]
[1309,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",6.2503609834235174,89890,561844.94879993994,0.13523994172718318,75983.878135416089]
[1310,null,"TRAIL UNIT 63 MESA","MESAVERDE",6.2503609834235174,44644,279041.1157439595,0.13523994172718318,37737.504232701256]
[1311,null,"TRAIL UNIT 64 MESA","MESAVERDE",6.2503609834235174,27785,173666.27992442244,0.13523994172718318,23486.617576955574]
[1312,null,"TRAIL UNIT 67 MESA","MESAVERDE",6.2503609834235174,67375,421118.07125815947,0.13523994172718318,56951.983417217263]
[1313,null,"TRAIL UNIT 68 MESA ","MESAVERDE",6.2503609834235174,54560,341019.69525558711,0.13523994172718318,46119.483714187365]
[1314,null,"TRAIL UNIT 70 MESA","MESAVERDE",6.2503609834235174,31852,199086.49804400589,0.13523994172718318,26924.446394140323]
[1315,null,"TRAIL UNIT 71 MESA","MESAVERDE",6.2503609834235174,43148,269690.57571275794,0.13523994172718318,36472.937743763869]
[1316,null,"TRAIL UNIT 74 MESA","MESAVERDE",6.2503609834235174,49604,310042.90622174018,0.13523994172718318,41930.184570354664]
[1317,null,"TRAIL UNIT 75 MESA","MESAVERDE",6.2503609834235174,45006,281303.74641995883,0.13523994172718318,38043.502273473547]
[1318,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",6.2503609834235174,69198,432512.47933094058,0.13523994172718318,58492.96250099592]
[1319,null,"TRAIL UNIT 82 MESA","MESAVERDE",6.2503609834235174,139421,871431.57866989018,0.13523994172718318,117852.3559185432]
[1320,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",6.2503609834235174,13254,82842.284474295302,0.1352399124043277,11203.583295678094]
[1321,null,"TRAIL UNIT 84 MESA","MESAVERDE",6.2503609834235174,63792,398723.02785455302,0.13523994172718318,53923.279052335783]
[1322,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",6.2503609834235174,54267,339188.33948744403,0.13524037536921907,45871.958353144044]
[1323,null,"TRAIL UNIT 93 MESA","MESAVERDE",6.2503609834235174,82148,513454.65406627511,0.13523994172718318,69439.577495474048]
[1324,null,"TRAIL UNIT 94 MESA","MESAVERDE",6.2503609834235174,40990,256202.29671052998,0.13523994172718318,34648.783677502572]
[1325,null,"TRAIL UNIT 95 MESA","MESAVERDE",6.2503609834235174,50742,317155.8170208761,0.13523994172718318,42892.134212340454]
[1326,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",6.2503609834235174,97740,610910.28251981456,0.13523994172718318,82619.471008516732]
[1327,null,"TRAIL UNIT 101 MESA ","MESAVERDE",6.2503609834235174,188661,1179199.3534936642,0.13523994172718318,159474.85185121521]
[1328,null,"TRAIL UNIT 108 MESA ","MESAVERDE",6.2503609834235174,168186,1051223.2123580677,0.13523994172718318,142167.36598156739]
[1329,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",6.2503609834235174,33963,212281.01008001293,0.13541854348367693,28746.785194279091]
[1330,null,"TRAIL UNIT 13 MESA","MESAVERDE",6.2503609834235174,99017,618891.9934956464,0.13524037536921907,83699.185513355507]
[1331,null,"TRAIL UNIT 134 MESA ","MESAVERDE",6.2503609834235174,136600,853799.31033565244,0.13523994172718318,115467.76897650282]
[1332,null,"TRAIL UNIT 142 MESA ","MESAVERDE",6.2503609834235174,93965,587315.16980739078,0.13523994172718318,79428.469340242227]
[1333,null,"TRAIL UNIT 143 MESA ","MESAVERDE",6.2503609834235174,140646,879088.27087458398,0.13523994172718318,118887.84652612895]
[1334,null,"TRAIL UNIT 144 MESA ","MESAVERDE",6.2503609834235174,111111,694483.85922917048,0.13523994172718318,93921.956652622306]
[1335,null,"TRAIL UNIT 147 MESA ","MESAVERDE",6.2503609834235174,156821,980187.85978145944,0.13523994172718318,132560.54903853696]
[1336,null,"TRAIL UNIT 15 MESA","MESAVERDE",6.2503609834235174,21581,134889.04038326294,0.13524037536921907,18242.444454626228]
[1337,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",6.2503609834235174,113315,708259.65483663592,0.13524037536921907,95785.301578980172]
[1338,null,"TRAIL UNIT 160 MESA ","MESAVERDE",6.2503609834235174,191762,1198581.7229032605,0.13523994172718318,162096.12236070377]
[1339,null,"TRAIL UNIT 17 MESA","MESAVERDE",6.2503609834235174,27538,172122.44076151683,0.13524037536921907,23277.903498053707]
[1340,null,"TRAIL UNIT 180 MESA ","MESAVERDE",6.2503609834235174,189679,1185562.2209747895,0.13523994172718318,160335.36567858039]
[1341,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",6.2503609834235174,27765,173541.27270475397,0.13541854348367693,23500.706383981364]
[1342,null,"TRAIL UNIT 2 MESA","MESAVERDE",6.2503609834235174,9751,60947.269949362715,0.13524037536921907,8242.5316656809391]
[1343,null,"TRAIL UNIT 20 MESA","MESAVERDE",6.2503609834235174,9,56.253248850811659,0.13770523751522534,7.7463669940040969]
[1344,null,"TRAIL UNIT 3 MESA","MESAVERDE",6.2503609834235174,18004,112531.49914555701,0.13524037536921907,15218.802185306085]
[1345,null,"TRAIL UNIT 33 MESA","MESAVERDE",6.2503609834235174,20333,127088.58987595038,0.13537754051135248,17204.940724462132]
[1346,null,"TRAIL UNIT 3C-15D MESA ","MESAVERDE",6.2503609834235174,19870,124194.67274062529,0.13524037536921907,16796.134160299483]
[1347,null,"TRAIL UNIT 41 MESA","MESAVERDE",6.2503609834235174,38648,241563.9512873521,0.13537754051135248,32702.333601485887]
[1348,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",6.2503609834235174,44959,281009.97945373791,0.13541854348367693,38053.962122003169]
[1349,null,"TRAIL UNIT 77 MESA ","MESAVERDE",6.2503609834235174,144799,905046.02003874187,0.13523994172718318,122398.3710104585]
[1350,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",6.2503609834235174,32336,202111.67275998287,0.13541854348367693,27369.668346206425]
[1351,null,"TRAIL UNIT 8 MESA","MESAVERDE",6.2503609834235174,10932,68328.946270785891,0.13524037536921907,9240.8323422442845]
[1352,null,"TRAIL UNIT 81 MESA ","MESAVERDE",6.2503609834235174,245107,1532007.229563988,0.13523994172718318,207188.56845185708]
[1353,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",6.2503609834235174,28288,176810.21149908446,0.13541854348367693,23943.381314246883]
[1354,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",6.2503609834235174,2845,17782.276997839908,0.18406250000000002,3273.0503599149083]
[1355,null,"LASHER 10 LEWIS","LEWIS",6.2503609834235174,4982,31139.298419415965,0.18406250000000002,5731.577115323752]
[1356,null,"LASHER 10 MESA","MESAVERDE",6.2503609834235174,6406,40039.812459811052,0.25406249999999997,10172.614853070743]
[1357,null,"LASHER 11 FT UN","FORT UNION",6.2503609834235174,14210,88817.629574448176,0.18406250000000002,16347.99494354687]
[1358,null,"LASHER 11 LANCE","LANCE",6.2503609834235174,14210,88817.629574448176,0.18406250000000002,16347.99494354687]
[1359,null,"LASHER 11 LEWIS","LEWIS",6.2503609834235174,14210,88817.629574448176,0.18406250000000002,16347.99494354687]
[1360,null,"LASHER 11 MESA","MESAVERDE",6.2503609834235174,14212,88830.130296415024,0.25406249999999997,22568.40497843294]
[1361,null,"LASHER 12 FT UN","FORT UNION",6.2503609834235174,9876,61728.565072290658,0.1925,11882.748776415952]
[1362,null,"LASHER 12 LANCE","LANCE",6.2503609834235174,9876,61728.565072290658,0.1925,11882.748776415952]
[1363,null,"LASHER 12 LEWIS","LEWIS",6.2503609834235174,9876,61728.565072290658,0.1925,11882.748776415952]
[1364,null,"LASHER 12 MESA","MESAVERDE",6.2503609834235174,9873,61709.813989340386,0.25406249999999997,15678.149616666789]
[1365,null,"LASHER 6 FT UN","FORT UNION",6.2503609834235174,11097,69360.255833050775,0.1925,13351.849247862274]
[1366,null,"LASHER 6 LANCE","LANCE/LEWIS",6.2503609834235174,11097,69360.255833050775,0.1925,13351.849247862274]
[1367,null,"LASHER 6 LEWIS ","LANCE/LEWIS",6.2503609834235174,11792,73704.256716530115,0.1925,14188.069417932047]
[1368,null,"LASHER 6 MESA","MESAVERDE",6.2503609834235174,693,4331.5001615124975,0.26254,1137.1920524034911]
[1369,null,"LASHER 7 FT UN","FORT UNION",6.2503609834235174,19075,119225.63575880359,0.1925,22950.934883569691]
[1370,null,"LASHER 7 LEWIS","LEWIS",6.2503609834235174,16507,103174.708753372,0.1925,19861.131435024112]
[1371,null,"LASHER 7 MESA","FORT UNION",6.2503609834235174,1102,6887.8978037327161,0.23250000000000004,1601.4362393678568]
[1372,null,"LASHER 8 FT UN","FORT UNION",6.2503609834235174,6025,37658.424925126696,0.18406250000000002,6931.5038377811334]
[1373,null,"LASHER 8 LEWIS","LEWIS",6.2503609834235174,15816,98855.709313826344,0.18406250000000002,18195.628995576164]
[1374,null,"LASHER 8 MESA","MESAVERDE",6.2503609834235174,3265,20407.428610877785,0.25406249999999997,5184.7623314511366]
[1375,null,"LASHER 9 FT UN","FORT UNION",6.2503609834235174,5011,31320.558887935247,0.18406250000000002,5764.9403703105818]
[1376,null,"LASHER 9 LEWIS","LEWIS",6.2503609834235174,34180,213637.33841341583,0.18406250000000002,39322.622601719355]
[1377,null,"LASHER 9 MESA","MESAVERDE",6.2503609834235174,6380,39877.303074242038,0.25406249999999997,10131.327312299616]
[1378,null,"WB LASHER A 2 WAS","WASATCH",6.2503609834235174,5919,36995.8866608838,0.1925,7121.7081822201317]
[1379,null,"WB LASHER A 4 FT UN","FORT UNION",6.2503609834235174,14224,88905.13462821611,0.1925,17114.238415931603]
[1380,null,"WB LASHER A 5 FT UN","FORT UNION",6.2503609834235174,7056,44102.547099036339,0.18406250000000002,8117.6250754163766]
[1381,null,"WHEELER  4 LEWIS","LEWIS",6.2503609834235174,9373,58584.633497628631,0.1925,11277.541948293512]
[1382,null,"WHEELER 2  FT UN","FORT UNION",6.2503609834235174,14342,89642.677224260085,0.1925,17256.215365670068]
[1383,null,"WHEELER 3 FT UN","FORT UNION",6.2503609834235174,9386,58665.888190413134,0.1925,11293.183476654529]
[1384,null,"WHEELER 4 FT UN","FORT UNION",6.2503609834235174,25889,161815.59549985145,0.1925,31149.502133721406]
[1385,null,"WHEELER 5 FT UN","FORT UNION",6.2503609834235174,15355,95974.292900468106,0.1925,18475.051383340109]
[1386,null,"WHEELER 5 LEWIS","LEWIS",6.2503609834235174,7210,45065.10269048356,0.1925,8675.0322679180863]
[1387,null,"WHEELER 5 MESA","MESAVERDE",6.2503609834235174,698,4362.7519664296151,0.26249999999999996,1145.2223911877738]
[1388,null,"WHEELER 6 FT UN","FORT UNION",6.2503609834235174,3039,18994.84702862407,0.1925,3656.5080530101336]
[1389,null,"WHEELER 6 LEWIS","LEWIS",6.2503609834235174,9726,60791.010924777132,0.1925,11702.269603019598]
[1390,null,"WHEELER 6 MESA","MESAVERDE",6.2503609834235174,7499,46871.457014692955,0.26249999999999996,12303.757466356899]
[1391,null,"WHEELER 7 LEWIS","LEWIS",6.2503609834235174,4319,26995.309087406171,0.1925,5196.5969993256876]
[1392,null,"WHEELER 7 MESA","MESAVERDE",6.2503609834235174,1940,12125.700307841624,0.26249999999999996,3182.9963308084257]
[1393,null,"WHEELER 9   (LEWIS)","LEWIS",6.2503609834235174,26666,166672.12598397152,0.1925,32084.384251914518]
[1394,null,"WHEELER 9 FT UN","FORT UNION",6.2503609834235174,13333,83336.06299198576,0.1925,16042.192125957259]
[1395,null,"WHEELER 9 MESA","MESAVERDE",6.2503609834235174,4445,27782.854571317534,0.26249999999999996,7292.9993249708514]
[1396,"MOSU (CO)","F WILSON B 23 WAS","WASATCH",6.2503609834235174,214,1337.5772504526328,0.1825,244.10784820760549]
[1397,"NO BAXTER (WY)","GW CAPPERS B 3 DK","DAKOTA",6.2503609834235174,765,4781.5261523189911,0.15000000000000002,717.22892284784882]
[1398,null,"MFS FEDERAL 14-1 MORR","FRONTIER",6.2503609834235174,20412,127582.36839364083,0.15000000000000002,19137.35525904613]
[1399,null,"OF FEATHERSTONE 1 DK","DAKOTA",6.2503609834235174,5405,33783.20111540411,0.17500000000000004,5912.0601951957206]
[1400,null,"TERESA LAURUNEN 1 FR","FRONTIER",6.2503609834235174,8301,51884.246523398615,0.15500000000000003,8042.0582111267868]
[1401,null,"UPRR 11-19-104 #1 DK ","DAKOTA",6.2503609834235174,4952,30951.78758991326,0.15000000000000002,4642.7681384869893]
[1402,null,"UPRR 35-20-104 1 DK ","DAKOTA",6.2503609834235174,5752,35952.076376652076,0.15000000000000002,5392.8114564978123]
[]
[]
[]
[{"$f":"+A1412+1","v":1403},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F11:F1412)","v":41744996},{"$f":"SUM(G11:G1412)","v":263475814.65157086},null,{"$f":"SUM(I11:I1412)","v":42581675.345783569}]
[]
[{"$f":"+A1416+1","v":1404},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1426-F1416","v":-511837.15903799981},null,"+",{"$f":"I1416/F1416*F1418","v":-522095.71983344544}]
[]
[]
[{"$f":"+A1418+1","v":1405},"Total Wexpro I Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1416+I1418","v":42059579.62595012}]
[]
[{"$f":"+A1421+1","v":1406},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S117","v":180114962.38642398}]
[]
[]
[{"$f":"+A1423+1","v":1407},"Total Wexpro I Company Production",null,null,null,{"$f":"+'Monthly Inputs'!S7","v":41233158.840962},null,null,{"$f":"I1421+I1423","v":222174542.0123741}]
[]
[]
[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":"A1426+1","v":1408},"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",6.584994884156619,68506,451111.65953403333,0.16237846803229031,73250.820186640456]
[{"$f":"+A1432+1","v":1409},null,"CANYON CREEK 11B-4D MESA","MESAVERDE",6.584994884156619,7496,49361.121651638015,0.16237846803229031,8015.1833141484967]
[{"$f":"+A1433+1","v":1410},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",6.584994884156619,52555,346074.40613685112,0.16237846803229031,56195.03189368653]
[1411,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",6.584994884156619,1530,10075.042172759628,0.16237846803229031,1635.9699133734259]
[1412,null,"CANYON CREEK 220 MESA","MESAVERDE",6.584994884156619,43588,287026.75701061869,0.16237846803229031,46606.965087660705]
[1413,null,"CANYON CREEK 221 MESA","LANCE",6.584994884156619,6604,43487.306214970311,0.16237846803229031,7061.4021620379763]
[1414,null,"CANYON CREEK 225 MESA","MESAVERDE",6.584994884156619,50124,330066.28357346635,0.16237846803229031,53595.657475770975]
[1415,null,"CANYON CREEK 226 MESA","MESAVERDE",6.584994884156619,34220,225338.52493583949,0.16237846803229031,36590.124467737667]
[1416,null,"CANYON CREEK 227 MESA","MESAVERDE",6.584994884156619,68533,451289.45439590554,0.16237846803229031,73279.690243935285]
[1417,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",6.584994884156619,17276,113762.37161868975,0.16237846803229031,18472.559623162942]
[1418,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",6.584994884156619,27713,182489.96322463237,0.16237846803229031,29632.440659684802]
[1419,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",6.584994884156619,45889,302178.83023906307,0.16237846803229031,49067.335526008581]
[1420,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",6.584994884156619,10713,70545.050193969859,0.16237846803229031,11454.99717775785]
[1421,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",6.584994884156619,36857,242703.15644536051,0.16237846803229031,39409.766730198928]
[1422,null,"CANYON CREEK 35 UPR MESA","MESAVERDE",6.584994884156619,22914,150888.57277556477,0.16237846803229031,24501.055290874952]
[1423,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",6.584994884156619,38900,256156.30099369248,0.16237846803229031,41594.267732174027]
[1424,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",6.584994884156619,75952,500143.53144146351,0.16237846803229031,81212.540431724468]
[1425,null,"CANYON CREEK 49 MESA","MESAVERDE",6.584994884156619,20547,135301.88988476605,0.16237846803229031,21970.113601361947]
[1426,null,"CANYON CREEK 50 MESA","MESAVERDE",6.584994884156619,22059,145258.40214961086,0.16237846803229031,23586.836809872158]
[1427,null,"CANYON CREEK 79 MESA","MESAVERDE",6.584994884156619,64892,427313.48802269134,0.16237846803229031,69386.509554659046]
[1428,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",6.584994884156619,59825,393947.31894466974,0.16237846803229031,63968.562135663531]
[1429,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",6.584994884156619,37470,246739.75830934852,0.16237846803229031,40065.223956929585]
[1430,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",6.584994884156619,2217,14598.933658175225,0.16500000000000004,2408.8240535989125]
[1431,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",6.584994884156619,24158,159080.30641145559,0.16237846803229031,25831.216449199488]
[1432,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",6.584994884156619,66957,440911.50245847472,0.16237846803229031,71594.534307022521]
[1433,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",6.584994884156619,89990,592583.68962525413,0.16237846803229031,96222.831702270967]
[1434,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",6.584994884156619,33177,218470.37527166415,0.16237846803229031,35474.884847052381]
[1435,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",6.584994884156619,4708,31002.155914609364,0.16237846803229031,5034.0825831124766]
[1436,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",6.584994884156619,1776,11694.950914262155,0.16237846803229031,1899.0082131707218]
[1437,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",6.584994884156619,21960,144606.48765607935,0.16237846803229031,23480.979933124465]
[1438,null,"CANYON CREEK UNIT 11 UPR MESA","UPPER MESA",6.584994884156619,31072,204608.96104051446,0.16237846803229031,33224.089639437312]
[1439,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",6.584994884156619,38912,256235.32093230236,0.16237846803229031,41607.098868749505]
[1440,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",6.584994884156619,32341,212965.31954850923,0.16237846803229031,34580.982332294094]
[1441,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",6.584994884156619,24270,159817.82583848113,0.16237846803229031,25950.97372390395]
[1442,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",6.584994884156619,24596,161964.53417071622,0.16237846803229031,26299.552934204436]
[1443,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",6.584994884156619,22174,146015.67656128888,0.16237846803229031,23709.801868720489]
[1444,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",6.584994884156619,23419,154213.99519206386,0.16237846803229031,25041.032288426311]
[1445,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",6.584994884156619,19378,127604.03086518697,0.16237846803229031,20720.147046634149]
[1446,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",6.584994884156619,23243,153055.0360924523,0.16237846803229031,24852.842285319304]
[1447,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",6.584994884156619,54976,362016.67875139427,0.16237846803229031,58783.713697789186]
[1448,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",6.584994884156619,23867,157164.07290016604,0.16237846803229031,25520.061387244154]
[1449,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",6.584994884156619,27372,180244.47996913499,0.16237846803229031,29267.822528664976]
[1450,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",6.584994884156619,20718,136427.92400995683,0.16237846803229031,22152.957297562505]
[1451,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",6.584994884156619,13883,91419.483976746342,0.16237846803229031,14844.555756446582]
[1452,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",6.584994884156619,18537,122066.05016761125,0.16237846803229031,19820.898224969409]
[1453,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",6.584994884156619,27141,178723.34615089479,0.16237846803229031,29020.823149587024]
[1454,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",6.584994884156619,15686,103292.22975288072,0.16237846803229031,16772.434026912128]
[1455,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",6.584994884156619,28767,189430.54783253346,0.16237846803229031,30759.442155564273]
[1456,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",6.584994884156619,38553,253871.30776889014,0.16237846803229031,41223.234032866465]
[1457,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",6.584994884156619,29365,193368.37477325913,0.16237846803229031,31398.86046157559]
[1458,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",6.584994884156619,45932,302461.98501908185,0.16237846803229031,49113.313765404055]
[1459,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",6.584994884156619,20378,134189.02574934359,0.16237846803229031,21789.408427923969]
[1460,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",6.584994884156619,43412,285867.79791100713,0.16237846803229031,46418.775084553694]
[1461,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",6.584994884156619,78659,517969.11259287549,0.16237846803229031,84107.03099087601]
[1462,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",6.584994884156619,21699,142887.80399131449,0.16237846803229031,23201.902712607822]
[1463,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",6.584994884156619,2772,18253.605818882148,0.16237846803229031,2963.9925489353832]
[1464,null,"CANYON CREEK UNIT 14 UPPER MESA ","MESAVERDE",6.584994884156619,18542,122098.97514203202,0.16237846803229031,19826.244531875855]
[1465,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",6.584994884156619,33843,222855.98186451246,0.16237846803229031,36187.012926991403]
[1466,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",6.584994884156619,40293,265329.19886732264,0.16237846803229031,43083.748836310748]
[1467,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",6.584994884156619,50680,333727.54072905745,0.16237846803229031,54190.166803768116]
[1468,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",6.584994884156619,43941,289351.26020472602,0.16237846803229031,46984.41435525602]
[1469,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",6.584994884156619,11507,75773.536131990215,0.16237846803229031,12303.990714501968]
[1470,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",6.584994884156619,46631,307064.89644310728,0.16237846803229031,49860.727470925631]
[1471,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",6.584994884156619,74173,488428.8255425489,0.16237846803229031,79310.324434409878]
[1472,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",6.584994884156619,70820,466349.33769597177,0.16237846803229031,75725.091022945111]
[1473,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",6.584994884156619,49597,326595.99126951583,0.16237846803229031,53032.156727831243]
[1474,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",6.584994884156619,38583,254068.85761541483,0.16237846803229031,41255.311874305153]
[1475,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",6.584994884156619,37346,245923.21894371309,0.16237846803229031,39932.635545649646]
[1476,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",6.584994884156619,40490,266626.44285950152,0.16237846803229031,43294.393328424849]
[1477,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",6.584994884156619,14788,97378.904346908079,0.16237846803229031,15812.237306513869]
[1478,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",6.584994884156619,19502,128420.57023082238,0.16237846803229031,20852.735457914085]
[1479,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",6.584994884156619,614,4043.1868588721641,0.16237846803229031,656.5264881119499]
[1480,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",6.584994884156619,36455,240055.98850192956,0.16237846803229031,38979.923654920422]
[1481,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",6.584994884156619,25917,170663.31241268708,0.16237846803229031,27712.047218888281]
[1482,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",6.584994884156619,3131,20617.618982294374,0.16237846803229031,3347.8573848184287]
[1483,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",6.584994884156619,45895,302218.34020836803,0.16237846803229031,49073.751094296327]
[1484,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",6.584994884156619,18454,121519.49559222625,0.16237846803229031,19732.149530322353]
[1485,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",6.584994884156619,15504,102093.76068396422,0.16237846803229031,16577.828455517381]
[1486,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",6.584994884156619,12005,79052.863584300212,0.16237846803229031,12836.482882384298]
[1487,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",6.584994884156619,2280,15013.788335877092,0.16237846803229031,2437.9159493407915]
[1488,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",6.584994884156619,6047,39819.464064495078,0.16237846803229031,6465.8235726595467]
[1489,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",6.584994884156619,12082,79559.908190380273,0.16237846803229031,12918.816008743615]
[1490,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",6.584994884156619,9993,65803.8538773771,0.16237846803229031,10685.12898322918]
[1491,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",6.584994884156619,14875,97951.798901829708,0.16237846803229031,15905.263046686085]
[1492,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",6.584994884156619,19180,126300.20187812396,0.16237846803229031,20508.433293138765]
[1493,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",6.584994884156619,36648,241326.89251457178,0.16237846803229031,39186.291101509356]
[1494,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",6.584994884156619,35295,232417.39443630786,0.16237846803229031,37739.580452624221]
[1495,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",6.584994884156619,22241,146456.87121852738,0.16237846803229031,23781.442381266905]
[1496,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",6.584994884156619,7968,52469.23923695994,0.16237846803229031,8519.8746861172913]
[1497,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",6.584994884156619,35998,237046.64583986998,0.16237846803229031,38491.271203670971]
[1498,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",6.584994884156619,17636,116132.96977698614,0.16237846803229031,18857.493720427279]
[1499,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",6.584994884156619,27430,180626.40967241605,0.16237846803229031,29329.839688779783]
[1500,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",6.584994884156619,24898,163953.2026257315,0.16237846803229031,26622.469871353958]
[{"$f":"+A1524+1","v":1501},null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",6.584994884156619,51397,338448.98206099775,0.16237846803229031,54956.827214152916]
[1502,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",6.584994884156619,54235,357137.19754223421,0.16237846803229031,57991.391014253422]
[1503,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",6.584994884156619,44639,293947.58663386729,0.16237846803229031,47730.758799396302]
[1504,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",6.584994884156619,43630,287303.32679575327,0.16237846803229031,46651.874065674878]
[1505,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",6.584994884156619,17284,113815.05157776301,0.16237846803229031,18481.113714213261]
[1506,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",6.584994884156619,24468,161121.65482554416,0.16237846803229031,26162.687477399337]
[1507,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",6.584994884156619,6389,42071.53231487664,0.16237846803229031,6831.5109650606655]
[1508,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",6.584994884156619,33433,220156.13396200826,0.16237846803229031,35748.615760662578]
[1509,null,"CANYON CREEK UNIT 64","MESAVERDE",6.584994884156619,45101,296989.85427034769,0.16237846803229031,48224.757557552206]
[1510,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",6.584994884156619,55497,365447.4610860399,0.16237846803229031,59340.798877441186]
[1511,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",6.584994884156619,32644,214960.57299840866,0.16237846803229031,34904.96853082491]
[1512,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",6.584994884156619,37742,248530.87691783911,0.16237846803229031,40356.063052640413]
[1513,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",6.584994884156619,14565,95910.450487741153,0.16237846803229031,15573.79201848624]
[1514,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",6.584994884156619,31474,207256.12898394544,0.16237846803229031,33653.932714715818]
[1515,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",6.584994884156619,404,2660.3379331992742,0.16237846803229031,431.98159804108764]
[1516,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",6.584994884156619,16239,106933.73192381933,0.16237846803229031,17363.735570765399]
[1517,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",6.584994884156619,40311,265447.72877523745,0.16237846803229031,43102.995541173965]
[1518,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",6.584994884156619,26880,177004.66248612991,0.16237846803229031,28741.745929070381]
[1519,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",6.584994884156619,51369,338264.60220424138,0.16237846803229031,54926.887895476808]
[1520,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",6.584994884156619,24865,163735.89779455433,0.16237846803229031,26587.184245771394]
[1521,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",6.584994884156619,39150,257802.54971473163,0.16237846803229031,41861.583077496485]
[1522,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",6.584994884156619,76495,503719.1836635606,0.16237846803229031,81793.149361764852]
[1523,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",6.584994884156619,60872,400841.80858838174,0.16237846803229031,65088.078801873977]
[1524,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",6.584994884156619,21911,144283.82290675567,0.16237846803229031,23428.586125441259]
[1525,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",6.584994884156619,43474,286276.06759382488,0.16237846803229031,46485.069290193671]
[1526,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",6.584994884156619,41493,273231.19272831059,0.16237846803229031,44366.862493858534]
[1527,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",6.584994884156619,46780,308046.06068084663,0.16237846803229031,50020.047416737812]
[1528,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",6.584994884156619,9899,65184.864358266372,0.16237846803229031,10584.618413387936]
[1529,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",6.584994884156619,150,987.74923262349284,0.16237846803229031,160.38920719347311]
[1530,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",6.584994884156619,18328,120689.78623682252,0.16237846803229031,19597.422596279837]
[1531,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",6.584994884156619,27540,181350.75910967329,0.16237846803229031,29447.458440721664]
[1532,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",6.584994884156619,17838,117463.13874358578,0.16237846803229031,19073.484519447826]
[1533,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",6.584994884156619,18156,119557.16711674757,0.16237846803229031,19413.509638697986]
[1534,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",6.584994884156619,16602,109324.0850667682,0.16237846803229031,17751.877452173605]
[1535,null,"CANYON CREEK 2-30 MESA","MESAVERDE",6.584994884156619,83342,548806.6436353809,0.16237846803229031,89114.382039456235]
[1536,null,"CANYON CREEK 222 MESA ","MESAVERDE",6.584994884156619,236817,1559438.733481318,0.16500000000000004,257307.39102441753]
[1537,null,"CANYON CREEK 223 MESA","MESAVERDE",6.584994884156619,381609,2512893.3127481234,0.16500000000000004,414627.39660344046]
[1538,null,"CANYON CREEK 224 MESA","MESAVERDE",6.584994884156619,76988,506965.58614144981,0.16237846803229031,82320.295222740722]
[1539,null,"CANYON CREEK SHALLOW 13-31 MSA","MESAVERDE",6.584994884156619,14600,96140.925308686637,0.21400050000000004,20574.206086521597]
[1540,null,"CANYON CREEK SHALLOW 4-16","WASATCH",6.584994884156619,6644,43750.70601033658,0.16498060000000003,7218.0177280089365]
[1541,null,"CANYON CREEK SHALLOW 6-35","WASATCH",6.584994884156619,38,250.22980559795153,0.16247060000000002,40.654986653382551]
[1542,null,"CANYON CREEK SHALLOW 7-10","WASATCH",6.584994884156619,223,1468.4538591669261,0.16498060000000003,242.26639875767501]
[1543,null,"CANYON CREEK SHALLOW 9-25","WASATCH",6.584994884156619,30176,198708.80562431013,0.16247060000000002,32284.338875065045]
[1544,"TRAIL (WY)","TRAIL BUFFER 22-9 MESA","LANCE",6.3849948841566189,236551,1510376.9248421323,0.15000000000000002,226556.53872631988]
[1545,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",6.3849948841566189,32640,208406.23301887204,0.17254442339236128,35959.333307615358]
[1546,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",6.3849948841566189,52073,332485.83860268764,0.17254442339236128,57368.577307826439]
[1547,null,"TRAIL UNIT 104 MESA","MESAVERDE",6.3849948841566189,37275,238000.68430693797,0.17254478634386886,41065.777223435194]
[1548,null,"TRAIL UNIT 105 MESA","MESAVERDE",6.3849948841566189,39158,250023.62967380488,0.17254442339236128,43140.183016531933]
[1549,null,"TRAIL UNIT 106 MESA","MESAVERDE",6.3849948841566189,99778,637082.01955137914,0.17254442339236128,109924.94971713376]
[1550,null,"TRAIL UNIT 114 MESA","MESAVERDE",6.3849948841566189,26431,168761.79978314359,0.17254442339236128,29118.907434239634]
[1551,null,"TRAIL UNIT 115 MESA","MESAVERDE",6.3849948841566189,41062,262180.65993323911,0.17254442339236128,45237.810792809498]
[1552,null,"TRAIL UNIT 116 MESA","MESAVERDE",6.3849948841566189,50705,323751.16560116137,0.17254514929505801,55861.693203101437]
[1553,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",6.3849948841566189,172120,1098985.3194610372,0.17254442339236128,189623.78826307462]
[1554,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",6.3849948841566189,85666,546976.97174616088,0.13600035617229708,74389.062975522364]
[1555,null,"TRAIL UNIT 132 MESA","MESAVERDE",6.3849948841566189,35557,227031.26309595691,0.17254442339236128,39172.978382931353]
[1556,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",6.3849948841566189,88960,568009.14489457279,0.17254442339236128,98006.810387422258]
[1557,null,"TRAIL UNIT 155 MESA","MESAVERDE",6.3849948841566189,91492,584175.95194125734,0.17254442339236128,100796.30278738801]
[1558,null,"TRAIL UNIT 16 MESA","MESAVERDE",6.3849948841566189,133290,851055.96810923575,0.20075967340053091,170857.71820318283]
[1559,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",6.3849948841566189,96520,616279.7062187969,0.20075967340053091,123724.1125438608]
[1560,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",6.3849948841566189,73751,470899.75770143478,0.17254442339236128,81251.127168196705]
[1561,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",6.3849948841566189,70749,451732.00305919664,0.17254442339236128,77943.837995725466]
[1562,null,"TRAIL UNIT 177 MESA","MESAVERDE",6.3849948841566189,62590,399636.82979936275,0.17254442339236128,68955.106364082269]
[1563,null,"TRAIL UNIT 18 MESA","MESAVERDE",6.3849948841566189,49730,317525.79558910866,0.17254442339236128,54787.305312123528]
[1564,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",6.3849948841566189,41372,264160.00834732765,0.17254442339236128,45579.336323610994]
[{"$f":"+A1588+1","v":1565},null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",6.3849948841566189,73056,466462.18625694595,0.17254442339236128,80485.448962044975]
[1566,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",6.3849948841566189,34175,218207.20016605244,0.13600035617229708,29676.256941942855]
[1567,null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",6.3849948841566189,30691,195961.87798965079,0.17254442339236128,33812.12924460855]
[1568,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",6.3849948841566189,37514,239526.6980842514,0.17254639725361337,41329.468800491552]
[1569,null,"TRAIL UNIT 22W MESA","MESAVERDE",6.3849948841566189,66137,422284.40665346629,0.17254442339236128,72862.81945360775]
[1570,null,"TRAIL UNIT 23W MESA","MESAVERDE",6.3849948841566189,92237,588932.773129954,0.17254442339236128,101617.06575657224]
[1571,null,"TRAIL UNIT 25W MESA","MESAVERDE",6.3849948841566189,78843,503412.15165156033,0.17254442339236128,86860.959435426412]
[1572,null,"TRAIL UNIT 26 MESA","MESAVERDE",6.3849948841566189,34154,218073.11527348516,0.17254442339236128,37627.299932239432]
[1573,null,"TRAIL UNIT 27 MESA","MESAVERDE",6.3849948841566189,22083,140999.84202683062,0.17254442339236128,24328.73644093352]
[1574,null,"TRAIL UNIT 28 MESA","MESAVERDE",6.3849948841566189,83650,534104.8220597012,0.17254442339236128,92156.808553370865]
[1575,null,"TRAIL UNIT 29 MESA","MESAVERDE",6.3849948841566189,15285,97594.646804333926,0.17254442339236128,16839.412059034952]
[1576,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",6.3849948841566189,100673,642796.58997269929,0.13600035617229708,87420.565182625112]
[1577,null,"TRAIL UNIT 32 MESA","MESAVERDE",6.3849948841566189,49398,315405.97728756868,0.17254442339236128,54421.542485587735]
[1578,null,"TRAIL UNIT 35 MESA","MESAVERDE",6.3849948841566189,29659,189372.56326920117,0.17254442339236128,32675.17973561777]
[1579,null,"TRAIL UNIT 37 MESA","MESAVERDE",6.3849948841566189,44478,283991.80245751812,0.17254442339236128,49001.201803189833]
[1580,null,"TRAIL UNIT 38 MESA","MESAVERDE",6.3849948841566189,59169,377793.76230066299,0.17254442339236128,65186.20687739869]
[1581,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",6.3849948841566189,19629,125331.06458111027,0.17254442339236128,21625.176271298467]
[1582,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",6.3849948841566189,60823,388354.54383905802,0.13600035617229708,52816.356283241854]
[1583,null,"TRAIL UNIT 40 MESA","MESAVERDE",6.3849948841566189,13758,87844.759616226758,0.17254442339236128,15157.123396022431]
[1584,null,"TRAIL UNIT 43 MESA","MESAVERDE",6.3849948841566189,46708,298230.34104918735,0.17254442339236128,51457.982234439289]
[1585,null,"TRAIL UNIT 44 MESA","MESAVERDE",6.3849948841566189,33635,214759.30292860788,0.17254442339236128,37055.520091962091]
[1586,null,"TRAIL UNIT 45 MESA","MESAVERDE",6.3849948841566189,28680,183121.65327761183,0.17254442339236128,31596.620075441439]
[1587,null,"TRAIL UNIT 46 MESA","MESAVERDE",6.3849948841566189,45568,290951.44688124879,0.17254442339236128,50202.049637298303]
[1588,null,"TRAIL UNIT 47 MESA","MESAVERDE",6.3849948841566189,49664,317104.38592675433,0.17254442339236128,54714.593424920633]
[1589,null,"TRAIL UNIT 48 MESA","MESAVERDE",6.3849948841566189,37682,240599.3772247897,0.17254442339236128,41514.080811812564]
[1590,null,"TRAIL UNIT 49 MESA","MESAVERDE",6.3849948841566189,47415,302744.53243228607,0.17254442339236128,52236.880783718821]
[1591,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",6.3849948841566189,27836,177732.71759538364,0.17254442339236128,30666.789275452855]
[1592,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",6.3849948841566189,45754,292139.05592970195,0.17254442339236128,50406.964955779207]
[1593,null,"TRAIL UNIT 50 MESA","MESAVERDE",6.3849948841566189,35919,229342.63124402158,0.17254442339236128,39571.792067286646]
[1594,null,"TRAIL UNIT 51 MESA","MESAVERDE",6.3849948841566189,39181,250170.48455614049,0.17254442339236128,43165.522007526888]
[1595,null,"TRAIL UNIT 52 MESA","MESAVERDE",6.3849948841566189,37170,237330.25984410153,0.17254442339236128,40950.012838359777]
[1596,null,"TRAIL UNIT 53 MESA","MESAVERDE",6.3849948841566189,59311,378700.4315742132,0.17254442339236128,65342.647604410988]
[1597,null,"TRAIL UNIT 54 MESA","MESAVERDE",6.3849948841566189,54806,349936.02962108765,0.17254442339236128,60379.510455182826]
[1598,null,"TRAIL UNIT 55 MESA","MESAVERDE",6.3849948841566189,44342,283123.44315327279,0.17254442339236128,48851.37124774143]
[1599,null,"TRAIL UNIT 56 MESA","MESAVERDE",6.3849948841566189,31242,199480.0101708211,0.17254442339236128,34419.163333226694]
[1600,null,"TRAIL UNIT 57 MESA","MESAVERDE",6.3849948841566189,28181,179935.54083041768,0.17254442339236128,31046.874140377098]
[1601,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",6.3849948841566189,82535,526985.55276386649,0.13600035617229708,71670.222873540697]
[1602,null,"TRAIL UNIT 61 MESA","MESAVERDE",6.3849948841566189,22892,146165.30288811331,0.17254442339236128,25220.00790679935]
[1603,null,"TRAIL UNIT 62 MESA","MESAVERDE",6.3849948841566189,34554,220627.11322714781,0.17254442339236128,38067.978036499422]
[1604,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",6.3849948841566189,88656,566068.10644978925,0.17254442339236128,97671.895028184677]
[1605,null,"TRAIL UNIT 63 MESA","MESAVERDE",6.3849948841566189,44043,281214.32968290994,0.17254442339236128,48521.964364807085]
[1606,null,"TRAIL UNIT 64 MESA","MESAVERDE",6.3849948841566189,27414,175038.24975426955,0.17254442339236128,30201.873875458565]
[1607,null,"TRAIL UNIT 67 MESA","MESAVERDE",6.3849948841566189,66449,424276.52505732316,0.17254442339236128,73206.548374930542]
[1608,null,"TRAIL UNIT 68 MESA","MESAVERDE",6.3849948841566189,53828,343691.50462438248,0.17254442339236128,59302.052490267146]
[1609,null,"TRAIL UNIT 70 MESA","MESAVERDE",6.3849948841566189,31416,200590.99928066434,0.17254442339236128,34610.858308579787]
[1610,null,"TRAIL UNIT 71 MESA","MESAVERDE",6.3849948841566189,42569,271802.84722366312,0.17254478634386886,46898.164201862179]
[1611,null,"TRAIL UNIT 74 MESA","MESAVERDE",6.3849948841566189,48941,312488.03462550906,0.17254442339236128,53918.067751470691]
[1612,null,"TRAIL UNIT 75 MESA","MESAVERDE",6.3849948841566189,44374,283327.76298956579,0.17254442339236128,48886.625496082226]
[1613,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",6.3849948841566189,68233,435667.35593065858,0.17254442339236128,75171.972719930112]
[1614,null,"TRAIL UNIT 82 MESA","MESAVERDE",6.3849948841566189,138397,883664.1369826236,0.17254442339236128,152471.31898817534]
[1615,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",6.3849948841566189,7655,48877.135838218921,0.17254438555028606,8433.4753706633492]
[1616,null,"TRAIL UNIT 84 MESA","LANCE",6.3849948841566189,63349,404483.04091643763,0.17254442339236128,69791.293066915605]
[1617,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",6.3849948841566189,53577,342088.87090845918,0.17254442339236128,59025.526979844006]
[1618,null,"TRAIL UNIT 93 MESA","MESAVERDE",6.3849948841566189,81066,517605.99527904048,0.17254442339236128,89310.027999851314]
[1619,null,"TRAIL UNIT 94 MESA","MESAVERDE",6.3849948841566189,40444,258234.7330948303,0.17254442339236128,44556.963121727807]
[1620,null,"TRAIL UNIT 95 MESA","MESAVERDE",6.3849948841566189,50124,320041.48357346636,0.17254442339236128,55221.373244819617]
[1621,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",6.3849948841566189,96301,614881.3923391666,0.17254442339236128,106094.35529585378]
[1622,null,"TRAIL UNIT 108 MESA ","MESAVERDE",6.3849948841566189,165927,1059443.0461434552,0.17254442339236128,182800.98951386928]
[1623,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",6.3849948841566189,33512,213973.94855785661,0.17250250110305895,36911.041297127536]
[1624,null,"TRAIL UNIT 13 MESA","MESAVERDE",6.3849948841566189,97707,623858.6951462907,0.13600035617229708,84845.004741080047]
[1625,null,"TRAIL UNIT 134 MESA ","MESAVERDE",6.3849948841566189,134740,860314.21069126285,0.17254442339236128,148442.41941997837]
[1626,null,"TRAIL UNIT 142 MESA ","MESAVERDE",6.3849948841566189,92702,591901.7957510869,0.17254442339236128,102129.35405277449]
[1627,null,"TRAIL UNIT 143 MESA ","MESAVERDE",6.3849948841566189,130884,835693.67041795491,0.17254442339236128,144194.28249491204]
[1628,null,"TRAIL UNIT 147 MESA ","MESAVERDE",6.3849948841566189,146368,934558.931204236,0.17254442339236128,161252.93191081635]
[{"$f":"+A1652+1","v":1629},null,"TRAIL UNIT 15 MESA","MESAVERDE",6.3849948841566189,21293,135955.69606834688,0.20075967340053091,27294.421139623166]
[1630,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",6.3849948841566189,111784,713740.26813056343,0.20075967340053091,143290.26312269928]
[1631,null,"TRAIL UNIT 160 MESA ","MESAVERDE",6.3849948841566189,183257,1170095.0074858896,0.17254442339236128,201893.36838093348]
[1632,null,"TRAIL UNIT 17 MESA","MESAVERDE",6.3849948841566189,27167,173461.15601788287,0.13600035617229708,23590.779000490464]
[1633,null,"TRAIL UNIT 180 MESA ","MESAVERDE",6.3849948841566189,180959,1155422.2892420976,0.17254442339236128,199361.67267195982]
[1634,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",6.3849948841566189,27384,174846.69990774486,0.17250250110305895,30161.493043701976]
[1635,null,"TRAIL UNIT 2 MESA","LANCE",6.3849948841566189,9638,61538.580693501492,0.13600035617229708,8369.2688926538485]
[1636,null,"TRAIL UNIT 20 MESA","MESAVERDE",6.3849948841566189,2,12.769989768313238,0.17191984109024158,2.1954146116924229]
[1637,null,"TRAIL UNIT 3 MESA","MESAVERDE",6.3849948841566189,17766,113435.8191119265,0.13600035617229708,15427.311801918268]
[1638,null,"TRAIL UNIT 33 MESA","MESAVERDE",6.3849948841566189,20049,128012.76243245605,0.17251001251755713,22083.483249630059]
[1639,null,"TRAIL UNIT 41 MESA","MESAVERDE",6.3849948841566189,38131,243466.23992777604,0.17251001251755713,42000.364097543214]
[1640,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",6.3849948841566189,44356,283212.83308165101,0.17250250110305895,48854.922051067952]
[1641,null,"TRAIL UNIT 77 MESA ","MESAVERDE",6.3849948841566189,137718,879328.72545628122,0.17254442339236128,151723.267906194]
[1642,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",6.3849948841566189,31902,203694.10679436446,0.17250250110305895,35137.742881981467]
[1643,null,"TRAIL UNIT 8 MESA","MESAVERDE",6.3849948841566189,11218,71626.872610468956,0.13600035617229708,9741.2801865315287]
[1644,null,"TRAIL UNIT 81 MESA ","MESAVERDE",6.3849948841566189,241782,1543776.8330811555,0.17254442339236128,266370.08351047355]
[1645,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",6.3849948841566189,27932,178345.67710426266,0.17250250110305895,30765.075361403866]
[1646,null,"TRAIL BUFFER 22-15","LANCE",6.3849948841566189,180853,1154745.4797843769,0.15000000000000002,173211.82196765655]
[1647,null,"TRAIL BUFFER 22-16","LANCE",6.3849948841566189,195131,1245910.4367403651,0.15000000000000002,186886.5655110548]
[1648,null,"TRAIL BUFFER 22-8","LANCE",6.3849948841566189,173844,1109993.0506413232,0.15000000000000002,166498.95759619851]
[1649,null,"TRAIL BUFFER 23-5","LANCE",6.3849948841566189,223307,1425814.0525963621,0.15000000000000002,213872.10788945435]
[1650,null,"TRAIL UNIT 144 MESA","MESAVERDE",6.3849948841566189,104612,667947.0848213922,0.17254442339236128,115250.54460711575]
[1651,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",6.3849948841566189,65084,415561.00704044936,0.14633312000000001,60810.338710570926]
[1652,null,"WHISKEY CANYON UNIT 10 MESA","MESAVERDE",6.3849948841566189,102449,654136.34088696144,0.14633333333333334,95721.951216458692]
[1653,null,"WHISKEY CANYON UNIT 12 MESA","MESAVERDE",6.3849948841566189,131603,840284.48173966352,0.14633333333333334,122961.62916123743]
[1654,null,"WHISKEY CANYON UNIT 13 MESA","MESAVERDE",6.3849948841566189,189164,1207811.1722666027,0.14633333333333334,176743.03487501288]
[1655,null,"WHISKEY CANYON UNIT 15 MESA","MESAVERDE",6.3849948841566189,92667,591678.32093014137,0.14633333333333334,86582.260962777364]
[1656,null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",6.3849948841566189,59257,378355.64185046876,0.1516666666666667,57383.939013987772]
[1657,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",6.3849948841566189,69152,441535.16622919851,0.12499994482758617,55191.8714180889]
[1658,null,"WHISKEY CANYON UNIT 5 MESA","MESAVERDE",6.3849948841566189,139770,892430.73495857057,0.14633333333333334,130592.36421560418]
[1659,null,"WHISKEY CANYON UNIT 8 MESA","MESAVERDE",6.3849948841566189,112008,715170.50698461453,0.14633333333333334,104653.2841887486]
[1660,null,"WHISKEY CANYON UNIT 9 MESA","MESAVERDE",6.3849948841566189,92516,590714.18670263374,0.14633333333333334,86441.175987485403]
[1661,null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",6.3849948841566189,30952,197628.36165441567,0.1516666666666667,29973.634850919716]
[1662,"Alkali Gulch*",null,null,null,1866188.2331703971,null,null,320782.92052818666]
[]
[]
[]
[{"$f":"A1686+1","v":1663},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1432:F1686)","v":14958729.233170398},null,null,{"$f":"SUM(I1432:I1686)","v":14215480.648027454}]
[]
[{"$f":"+A1690+1","v":1664},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1700-F1690","v":2252463.8726034984},null,"+",{"$f":"I1690/F1690*F1692","v":2140546.5726576042}]
[]
[]
[{"$f":"+A1692+1","v":1665},"Total Wexpro II Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1690+I1692","v":16356027.220685057}]
[]
[{"$f":"+A1695+1","v":1666},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S119","v":54305068.809874572}]
[]
[]
[{"$f":"+A1697+1","v":1667},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":17211193.105773896},null,null,{"$f":"I1695+I1697","v":70661096.030559629}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[null,null,null,null,null,"Base Year",null,null,"Test-Year"]
[null,null,null,null,null,"Dth",null,null,"Royalty $"]
[]
[{"$f":"+A1700+1","v":1668},"Total Wexpro Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1695+I1421","v":58415606.846635178}]
[]
[{"$f":"+A1708+1","v":1669},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1697+I1423","v":234420031.19629854}]
[]
[]
[{"$f":"+A1710+1","v":1670},"Total Wexpro Company Production",null,null,null,{"$f":"F1700+F1426","v":58444351.946735896},null,null,{"$f":"I1708+I1710","v":292835638.0429337}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["*","Estimated, historical data not yet available.  Value calculated (from the Wexpro II original filing) by taking an 2 months from 2022 and 10 months of 2023 to calculate the Royalty and Dth amounts."]

{"sheet":"SDR#1","index":14,"n_rows":42,"n_cols":5,"rows_kept":42,"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. 22-057-16"}]
[]
[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":118552357},{"$f":"Calculations!P20","v":114834120},{"$f":"Calculations!P39","v":3718237}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P154","v":666433}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":119218790}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Royalty Detail'!F1426+'Royalty Detail'!F1700","v":58444351.946735896},{"$f":"$D$10/$C$10*C21","v":56611322.580230974},{"$f":"$E$10/$C$10*C21","v":1833029.3665049225}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$280","v":-2951439.7733101631},{"$f":"D21*-'Other Inputs'!$E$280","v":-2858871.7903016643},{"$f":"E21*-'Other Inputs'!$E$280","v":-92567.983008498588}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2 p4'!F25","v":67933164},{"$f":"$D$10/$C$10*C25","v":65802530.663778193},{"$f":"$E$10/$C$10*C25","v":2130633.3362218011}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$279","v":-713298.22200000007},{"$f":"D25*-'Other Inputs'!$E$279","v":-690926.57196967106},{"$f":"E25*-'Other Inputs'!$E$279","v":-22371.650030328914}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.2 p5'!G18","v":-15007402},{"$f":"$D$10/$C$10*C29","v":-14536714.796452675},{"$f":"$E$10/$C$10*C29","v":-470687.20354732376}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.2 p5'!G17","v":11703439},{"$f":"$D$10/$C$10*C30","v":11336376.20160247},{"$f":"$E$10/$C$10*C30","v":367062.79839752993}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-3303963},{"$f":"D29+D30","v":-3200338.5948502049},{"$f":"E29+E30","v":-103624.40514979383}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P172+Calculations!P173","v":-374974.99820499995},{"$f":"D10/C10*C33","v":-363214.40611149342},{"$f":"E10/C10*C33","v":-11760.592093506537}]
[{"$f":"A33+1","v":16},"LNG WITHDRAWALS",{"$f":"'Ut 1.2 p6'!G22","v":184950},{"$f":"C34","v":184950},0]
[]
[]
[{"$f":"A34+1","v":17},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33+C34","v":119218789.95322073},{"$f":"SUM(D21:D30)+D33+D34","v":115485451.88077614},{"$f":"SUM(E21:E30)+E33","v":3733338.0724445963}]
[]
[{"$f":"A37+1","v":18},"Company Use & Loss %",{"$f":"(+C37-C10)/C37","v":5.5899993070070682E-3},{"$f":"(+D37-D10)/D37","v":5.6399474580447889E-3},{"$f":"(+E37-E10)/E37","v":4.0449249844411008E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C37","v":4.6779274940490723E-2}]

{"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. 22-057-16"}]
[]
[]
["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":1.466523803857994E-2},"Transportation",null,null,"Transportation"]
[]
[null,"Nov22",{"$f":"J12+K12+L12-((T12+$B$51*U12)+(X12))*$J$39","v":10327640.232338661},{"$f":"M12+N12+O12-((T12+$B$51*U12)+(X12))*$K$39","v":334400.73415958864},{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4185917.5427068262},null,null,{"$f":"Q12*$J$39","v":7898946.4656937709},{"$f":"R12*$J$39","v":5105716.4914958831},{"$f":"S12*$J$39","v":0},{"$f":"Q12-J12","v":255761.57164579537},{"$f":"R12-K12","v":165319.01816455089},{"$f":"S12-L12","v":0},{"$f":"SUM(J12:O12)-U12","v":9889193.5470000003},{"$f":"Calculations!D176","v":8154708.0373395663},{"$f":"Calculations!D167","v":5271035.509660434},{"$f":"Calculations!D169+Calculations!D170","v":0},{"$f":"S12*$T$10","v":0},{"$f":"V12*W12","v":3536550},{"$f":"Calculations!D255","v":117885},{"$f":"Calculations!D254","v":30},{"$f":"+W12*$D$39","v":256260},{"$f":"B12","v":"Nov22"}]
[null,"Dec22",{"$f":"J13+K13+L13-((T13+$B$51*U13)+(X13))*$J$39","v":15044763.0682767},{"$f":"M13+N13+O13-((T13+$B$51*U13)+(X13))*$K$39","v":487137.40042332426},{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":4198512.2606787812},null,null,{"$f":"Q13*$J$39","v":10637775.347897746},{"$f":"R13*$J$39","v":5002775.149871802},3303098.3171933051,344442.66125992313,161985.85982052982,106951.68280669441,{"$f":"SUM(J13:O13)-U13","v":14323919.018849999},{"$f":"Calculations!E176","v":10982218.009157669},{"$f":"Calculations!E167","v":5164761.0096923318},{"$f":"Calculations!E169+Calculations!E170","v":3410049.9999999995},{"$f":"S13*$T$10","v":50009.194973459518},{"$f":"V13*W13","v":5233110},{"$f":"Calculations!E255","v":168810},{"$f":"Calculations!E254","v":31},{"$f":"+W13*$D$39","v":264802},"Dec22"]
[null,"Jan23",16695618.543487564,540590.78091321443,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},{"$f":"(+C14)*E14+F14*$J$33/$L$33","v":4202920.0447975937},null,null,{"$f":"Q14*$J$39","v":11510488.564554442},4821672.2105515953,4276620.4488644619,372700.41751356982,156121.89143039286,138473.55113553815,16042967.08405,{"$f":"Calculations!F176","v":11883188.982068012},{"$f":"Calculations!F167","v":4977794.1019819882},{"$f":"Calculations!F169+Calculations!F170","v":4415094},{"$f":"S14*$T$10","v":64748.404472706061},{"$f":"V14*W14","v":5233110},{"$f":"Calculations!F255","v":168810},{"$f":"Calculations!F254","v":31},264802,"Jan23"]
[null,"Feb23",14063235.033585409,455356.30735510984,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},4195891.5808261549,null,null,{"$f":"Q15*$J$39","v":9702956.3107381817},4243550.4556826018,3648049.0870409263,314173.96818968281,137402.77119453624,118120.91295907367,13437573.505805001,{"$f":"Calculations!G176","v":10017130.278927865},{"$f":"Calculations!G167","v":4380953.226877138},{"$f":"Calculations!G169+Calculations!G170","v":3766170},55231.77954375861,4726680,{"$f":"Calculations!G255","v":168810},{"$f":"Calculations!G254","v":28},239176,"Feb23"]
[null,"Mar23",11679224.580036402,378163.95479671663,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},4189526.2729151794,null,null,9770952.2862670105,4567513.5282287579,108608.34850377541,316375.62351705693,147892.43648717552,3516.6514962245856,11260423.874500001,{"$f":"Calculations!H176","v":10087327.909784067},{"$f":"Calculations!H167","v":4715405.9647159334},{"$f":"Calculations!H169+Calculations!H170","v":112125},1644.3398150757757,3654435,{"$f":"Calculations!H255","v":117885},{"$f":"Calculations!H254","v":31},264802,"Mar23"]
[null,"Apr23",8272354.4964903956,267852.22515718354,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},4180429.9297921113,null,null,4908616.8785540722,4330700.5535833295,0,158937.09027129132,140224.62169130612,0,8491929.1440999992,{"$f":"Calculations!I176","v":5067553.9688253636},{"$f":"Calculations!I167","v":4470925.1752746357},{"$f":"Calculations!I169+Calculations!I170","v":0},{"$f":"S17*$T$10","v":0},1046550,{"$f":"Calculations!I255","v":34885},{"$f":"Calculations!I254","v":30},256260,"Apr23"]
[null,"May23",6839753.4934428744,221465.74998962504,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},{"$f":"(+C18)*E18+F18*$J$33/$L$33","v":4176604.8851139746},null,null,3460740.0307930689,4378208.4961517118,0,112055.99546437897,141762.89089084044,0,7011332.4133000001,{"$f":"Calculations!J176","v":3572796.0262574479},{"$f":"Calculations!J167","v":4519971.3870425522},{"$f":"Calculations!J169+Calculations!J170","v":0},0,1081435,{"$f":"Calculations!J255","v":34885},{"$f":"Calculations!J254","v":31},264802,"May23"]
[null,"Jun23",4071144.1836103527,131820.39393722726,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},4169212.6982567217,null,null,879026.76104316581,4159080.358214193,0,28462.183773436584,134667.69696920458,0,4154687,{"$f":"Calculations!K176","v":907488.94481660239},{"$f":"Calculations!K167","v":4293748.0551833976},{"$f":"Calculations!K169+Calculations!K170","v":0},0,1046550,{"$f":"Calculations!K255","v":34885},{"$f":"Calculations!K254","v":30},256260,"Jun23"]
[null,"Jul23",3593488.3373297853,116354.27950271373,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},{"$f":"(+C20)*E20+F20*$J$33/$L$33","v":4167937.3571471525},null,null,295650.78429887473,4297032.5865328172,0,9572.9360338120605,139134.47983449604,0,3659955.7867000001,{"$f":"Calculations!L176","v":305223.72033268679},{"$f":"Calculations!L167","v":4436167.0663673133},{"$f":"Calculations!L169+Calculations!L170","v":0},0,1081435,{"$f":"Calculations!L255","v":34885},{"$f":"Calculations!L254","v":31},264802,"Jul23"]
[null,"Aug23",3561624.0165619124,115322.53827058678,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},{"$f":"(+C21)*E21+F21*$J$33/$L$33","v":4167852.2794107022},null,null,160929.77410663693,4399889.275957182,0,5210.7774282150785,142464.89720796607,0,3627059.7247000001,{"$f":"Calculations!M176","v":166140.55153485201},{"$f":"Calculations!M167","v":4542354.1731651481},{"$f":"Calculations!M169+Calculations!M170","v":0},0,1081435,{"$f":"Calculations!M255","v":34885},{"$f":"Calculations!M254","v":31},264802,"Aug23"]
[null,"Sep23",4114510.3817831753,133224.55676440423,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},{"$f":"(+C22)*E22+F22*$J$33/$L$33","v":4169328.4860058432},null,null,882599.55769958068,4198873.7597306008,0,28577.868072853424,135956.17549696472,0,4199457.3609999996,{"$f":"Calculations!N176","v":911177.4257724341},{"$f":"Calculations!N167","v":4334829.9352275655},{"$f":"Calculations!N169+Calculations!N170","v":0},0,1046550,{"$f":"Calculations!N255","v":34885},{"$f":"Calculations!N254","v":30},256260,"Sep23"]
[null,"Oct23",8251164.2659010012,267166.10243149847,{"$f":"'Other Inputs'!$F$44","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$284/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4294024.6258399999},{"$f":"(+C23)*E23+F23*$J$33/$L$33","v":4180373.3518764377},null,null,5002921.5950540919,4247437.7043488156,0,161990.60159845464,137528.63719863817,0,8468443.5382000003,{"$f":"Calculations!O176","v":5164912.1966525465},{"$f":"Calculations!O167","v":4384966.3415474538},{"$f":"Calculations!O169+Calculations!O170","v":0},0,1081435,{"$f":"Calculations!O255","v":34885},{"$f":"Calculations!O254","v":31},264802,{"$f":"B23","v":"Oct23"}]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":106514520.63284422},{"$f":"SUM(D12:D23)","v":3448855.0237011928},null,null,{"$f":"SUM(G12:G23)","v":50184506.689527474},null,null,{"$f":"SUM(J12:J25)","v":65111604.356700651},53752450.570349298,11336376.20160247,2108261.6947684702,1740461.3763866015,367062.7983975308,{"$f":"SUM(P12:P23)","v":104566941.99820501},67219866.051469117,55492911.946735896,11703439,171633.71880499995,29849275]
[]
[]
[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},{"$f":"F32*J34","v":1843541.7780415125},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E146","v":1205682},{"$f":"'Other Inputs'!E147","v":39340},{"$f":"J33+K33","v":1245022}]
["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},{"$f":"F34*J34","v":737416.71121660492},null,null,{"$f":"J33/L33","v":0.96840216478102392},{"$f":"K33/L33","v":3.159783521897605E-2}]
[null,null,{"$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":2472646.6678922139}]
[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},{"$f":"F37*J34","v":6145139.2601383748},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":114834120},{"$f":"Calculations!P39","v":3718237},{"$f":"J38+K38","v":118552357}]
["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},{"$f":"F39*J34","v":160809.45470791683},null,null,{"$f":"J38/L38","v":0.96863633002252325},{"$f":"K38/L38","v":3.1363669977476701E-2}]
[null,null,365,{"$f":"'Other Inputs'!D38","v":8542},{"$f":"'Other Inputs'!F39","v":1.67E-3},{"$f":"C40*D40*E40","v":5206.7761},{"$f":"F40*J39","v":5043.4724927529869}]
[]
["IV.  Transportation (KR  2003 Expansion)",null,{"$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":2105146.1744799851}]
[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},{"$f":"F46*J34","v":1144970.9314855477}]
[]
["VI.  Transportation (KR #20017)",null,{"$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":1438796.2533071702}]
[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},{"$f":"F49*J34","v":102786.20576985787}]
[]
["VIII.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C74","v":0.70900809560214029},{"$f":"'Other Inputs'!E73","v":365},{"$f":"'Other Inputs'!D73","v":34885},{"$f":"'Other Inputs'!F73","v":4.4000000000000003E-3},{"$f":"B51*C51*D51*E51","v":39722.398348619543}]
[null,{"$f":"'Other Inputs'!C73","v":0.70900809560214029},{"$f":"'Other Inputs'!E74","v":151},{"$f":"'Other Inputs'!D74","v":50000},{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},{"$f":"B52*C52*D52*E52","v":23553.248935903102},{"$f":"(F51+F52)*J39","v":61291.090765479654}]
[]
["IX. Transportation (KR #20024)",{"$f":"+'Other Inputs'!C80","v":0.70900809560214029},{"$f":"+'Other Inputs'!E80","v":151},{"$f":"+'Other Inputs'!D80","v":27000},{"$f":"+'Other Inputs'!F80","v":4.4000000000000003E-3},{"$f":"B54*C54*D54*E54","v":12718.754425387673},{"$f":"+F54*J39","v":12319.847609065242}]
[]
["X.  Trans (KR #20017)",{"$f":"+'Other Inputs'!C77","v":0.70900809560214029},{"$f":"+'Other Inputs'!E77","v":90},{"$f":"+'Other Inputs'!D77","v":56925},{"$f":"+'Other Inputs'!F77","v":4.4000000000000003E-3},{"$f":"B56*C56*D56*E56","v":15982.673193492128}]
[null,{"$f":"+'Other Inputs'!C78","v":0.70900809560214029},{"$f":"+'Other Inputs'!E78","v":61},{"$f":"+'Other Inputs'!D78","v":6000},{"$f":"+'Other Inputs'!F78","v":4.4000000000000003E-3},{"$f":"B57*C57*D57*E57","v":1141.7866371576868},{"$f":"(F56+F57)*J39","v":16587.373923978757}]
[]
["XII.  Other Trans",null,null,null,null,{"$f":"'Other Inputs'!$D$186","v":2651219.4029999999},{"$f":"F59*$J$39","v":2568067.4326064251}]
[]
["Storage Commodity",null,null,null,null,{"$f":"+'Ut 1.4 p2'!J29","v":455883},{"$f":"+F61*J39","v":441584.836039658}]
["Total ACA",null,null,{"$f":"+'Ut 1.4 p1'!F41","v":134244583.27940002},{"$f":"+'Ut 1.4 p1'!J41","v":1.5E-3},{"$f":"+D62*E62","v":201366.87491910002},{"$f":"+F62*J39","v":195051.27070974154}]
[]
["XIV.  Storage Demand",null,12,{"$f":"'Other Inputs'!E171","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C64*D64*E64","v":6366793.125}]
[null,null,5,{"$f":"+'Other Inputs'!E172","v":0},{"$f":"+'Other Inputs'!E15","v":0},{"$f":"C65*D65*E65","v":0}]
[null,null,12,{"$f":"'Other Inputs'!E173","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C66*D66*E66","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E174","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C67*D67*E67","v":3829245.8399999994},{"$f":"SUM(F64:F67)*J34","v":13581896.594346972}]
[]
["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},{"$f":"F69*J34","v":1508527.365885007}]
[null,null,{"$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":1596000.3661236507}]
[]
["LNG Electric Costs",null,12,null,null,{"$f":"+'Ut 1.4 p2'!K34","v":2088763.2700000003},{"$f":"+F72","v":2088763.2700000003}]
[]
[]
["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":88410893.047069356}]

{"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. 22-057-16"}]
[]
[]
[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,{"$f":"Calculations!D147","v":"Nov22"},{"$f":"Calculations!D20","v":12279657},null,{"$f":"Calculations!D39","v":420452},null,{"$f":"SUM(D11:F11)","v":12700109}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E147","v":"Dec22"},{"$f":"Calculations!E20","v":18712488},null,{"$f":"Calculations!E39","v":592197},null,{"$f":"SUM(D13:F13)","v":19304685}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F147","v":"Jan23"},{"$f":"Calculations!F20","v":20486544},null,{"$f":"Calculations!F39","v":602427},null,21088971]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G147","v":"Feb23"},{"$f":"Calculations!G20","v":17106677},null,{"$f":"Calculations!G39","v":534389},null,17641066]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H147","v":"Mar23"},{"$f":"Calculations!H20","v":13433023},null,{"$f":"Calculations!H39","v":448594},null,13881617]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I147","v":"Apr23"},{"$f":"Calculations!I20","v":9017969},null,{"$f":"Calculations!I39","v":329671},null,9347640]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J147","v":"May23"},{"$f":"Calculations!J20","v":5391667},null,{"$f":"Calculations!J39","v":219398},null,5611065]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K147","v":"Jun23"},{"$f":"Calculations!K20","v":3071369},null,{"$f":"Calculations!K39","v":105674},null,3177043]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L147","v":"Jul23"},{"$f":"Calculations!L20","v":2584396},null,{"$f":"Calculations!L39","v":68869},null,2653265]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M147","v":"Aug23"},{"$f":"Calculations!M20","v":2544456},null,{"$f":"Calculations!M39","v":70192},null,2614648]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N147","v":"Sep23"},{"$f":"Calculations!N20","v":2986836},null,{"$f":"Calculations!N39","v":98227},null,3085063]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O147","v":"Oct23"},{"$f":"Calculations!O20","v":7219038},null,{"$f":"Calculations!O39","v":228147},null,7447185]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":114834120},null,{"$f":"SUM(F11:F33)","v":3718237},null,{"$f":"SUM(H11:H33)","v":118552357}]

{"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. 22-057-16"}]
[]
[]
[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":80455858},{"$f":"'Utah Summary-by class'!J8","v":0.94587999999999994},{"$f":"E12*F12","v":76101586.965039998}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":31228294},{"$f":"'Utah Summary-by class'!J9","v":0.39655000000000001},{"$f":"E13*F13","v":12383579.9857}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":1280686},{"$f":"'Utah Summary-by class'!J13","v":0.93493000000000004},{"$f":"E15*F15","v":1197351.76198}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1308506},{"$f":"'Utah Summary-by class'!J14","v":0.78051000000000004},{"$f":"E16*F16","v":1021302.01806}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":289772},{"$f":"'Utah Summary-by class'!J18","v":0.70657999999999999},{"$f":"E18*F18","v":204747.09975999998}]
[]
[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":114834120},null,{"$f":"SUM(G12:G21)","v":90957091.096739992}]
[]
[]
[]
[null,null,"Rate Schedule","Season","Trans Dth","SNG Rate","SNG Revenue"]
[null,9,"TSF","annual",{"$f":"'Utah Summary-by class'!B23","v":222022},{"$f":"'Utah Summary-by class'!J23","v":2.15835},{"$f":"E28*F28","v":479201.18369999999}]
[]
[null,10,"TBF","annual",{"$f":"'Utah Summary-by class'!B25","v":45000},{"$f":"'Utah Summary-by class'!J25","v":1.4379299999999999},{"$f":"E30*F30","v":64706.85}]
[]
[]
[null,11,"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E28:E30)","v":267022},null,{"$f":"SUM(G28:G30)","v":543908.03370000003}]

{"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":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[[4,1,4,5],[5,1,5,5]]}
[null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,{"$f":"+'SDR#4'!H2","v":"Docket No. 22-057-16"}]
[]
[]
[null,"Standard Data Request #5"]
[null,"RIN Proceeds"]
[]
[null,null,null,null,null,"Total","Volumes","Rate"]
["Total RIN Proceeds",null,null,null,null,-96190.329474326689,289772,-0.33195177406487408]
[]
[null,"Month","NGV Dths","Rate","Refund"]
[null,"2022-05-01",16662.82,-0.37839,-6305.029797669903]
[null,"2022-06-01",17358.688999999998,-0.37839,-6568.3390562632712]
[null,"2022-07-01",17864.704999999998,-0.37839,-6759.8100052441596]
[null,null,"Estimated Dths",null,-19633.178859177333]
[]
[null,"2022-05-01",23490.523000000005,-0.37839,-8888.5789979700021]
[null,"2022-06-01",27400.37000000001,-0.37839,-10368.026004300003]
[null,"2022-07-01",21377.084999999999,-0.37839,-8088.8751931500001]
[null,null,"Actual Dths",null,-27345.480195420008]
["True up of Estimated Volumes",null,null,null,null,-7712.3013362426755]
[]
[null,"Month","NGV Dths","Rate","Refunded"]
[null,"2022-08-01",20949.326000000005,-0.33195177406487408,-6954.1659311633939]
["estimate","2022-09-01",20224.651999999998,-0.33195177406487408,-6713.6091112447029]
["estimate","2022-10-01",17660.120000000006,-0.33195177406487408,-5862.3081641985664]
[null,null,null,"Expected Amortized Total",null,-19530.083206606665]
[]
["Remaining to be Amortized",null,null,null,null,{"$f":"F9-F21-F27","v":-68947.944931477352}]
[]
[null,"Document No.","Date","RIN Proceed"]
[null,"1800000177","2022-06-02",12617.03]
[null,"1800000178","2022-06-02",3740.35]
[null,"1800000179","2022-06-08",7816.14]
[null,"1800000180","2022-06-08",959.53]
[null,"1800000181","2022-06-08",7141.44]
[null,"1800000216","2022-06-30",1815.92]
[null,"1800000217","2022-06-30",5773.71]
[null,"1800000235","2022-07-20",16765.61]
[null,"1400000890","2022-07-25",-15917.11]
[null,"1800000263","2022-08-10",4721.3999999999996]
[null,"1800000264","2022-08-10",7954.22]
[null,"1800000265","2022-08-18",12456.75]
[null,"1800000266","2022-08-18",4577.25]
["New RIN Proceeds",null,null,null,null,70422.239999999991]
[]
["Total RIN Proceeds",null,null,null,null,{"$f":"F29-F45","v":-139370.18493147736},{"$f":"'RevRun Fcst'!T66","v":289772},{"$f":"F47/G47","v":-0.48096498257760362}]

{"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. 22-057-16"}]
[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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.1"]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,null,"Allocation"]
[null,null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[null,"COMMODITY"]
[1,null,"Dominion Energy Production (DEU Exhibit 1.2, p 1)",null,2,{"$f":"'Ut 1.2 p3'!E15+'Ut 1.2 p3'!E28","v":292835638.0429337},{"$f":"CHOOSE($E16,G$58,G$61)*$F16","v":9184400.3092223946},283651237.7337113]
[{"$f":"A16+1","v":2},null,"Other Revenue's Credit  (DEU Exhibit 1.2, p 2)",null,2,{"$f":"'Ut 1.2 p3'!E16+'Ut 1.2 p3'!E29+'Ut 1.2 p3'!E47","v":-39442063.179615892},-1237047.8527962582,-38205015.326819636]
[{"$f":"A17+1","v":3},null,"Gathering (DEU Exhibit 1.2, p 3, ln 4)","- Demand",1,{"$f":"'Ut 1.2 p3'!E19","v":2887809.0985731888},91248.516040575385,2796560.5825326131]
[{"$f":"A18+1","v":4},null,"Gathering (DEU Exhibit 1.2, p 3, lns 5, 6, 12)","- Commodity",2,{"$f":"'Ut 1.2 p3'!E21+'Ut 1.2 p3'!E20+'Ut 1.2 p3'!E32","v":3492107.5019415109},109525.30721676412,3382582.1947247465]
[{"$f":"A19+1","v":5},null,"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(F16:F19)","v":259773491.4638325},{"$f":"SUM(G16:G19)","v":8148126.2796834763},{"$f":"SUM(H16:H19)","v":251625365.18414903}]
[]
[{"$f":"A20+1","v":6},null,"Dominion Energy Contract Gas (DEU Exhibit 1.2, p 4)",null,2,{"$f":"'Ut 1.2 p4'!E25","v":533208247},{"$f":"CHOOSE($E22,G$58,G$61)*$F22","v":16723367.48817688},{"$f":"CHOOSE($E22,H$58,H$61)*$F22","v":516484879.51182312}]
[{"$f":"A22+1","v":7},null,"LNG Purchased Gas (DEU Exhibit 1.2, p 6, ln 1)",null,null,{"$f":"'Ut 1.2 p6'!E17","v":7575865.3567105671},0,{"$f":"F23","v":7575865.3567105671}]
[]
[8,null,"Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 5, ln 3)",null,2,{"$f":"'Ut 1.2 p5'!E21","v":-16067484.025763154},{"$f":"CHOOSE($E25,G$58,G$61)*$F25","v":-503935.26635241433},{"$f":"CHOOSE($E25,H$58,H$61)*$F25","v":-15563548.759410739}]
[{"$f":"A25+1","v":9},null,"LNG Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 6, ln 4)",null,"UT",{"$f":"'Ut 1.2 p6'!E26","v":-6262203.4879803676},0,{"$f":"F26","v":-6262203.4879803676}]
[]
[10,null,"Working Gas Costs (DEU Exhibit 1.2, p 5, ln 17)",null,2,{"$f":"'Ut 1.2 p5'!I43","v":2346560.8064545798},{"$f":"CHOOSE($E28,G$58,G$61)*$F28","v":73596.758715723015},{"$f":"CHOOSE($E28,H$58,H$61)*$F28","v":2272964.0477388566}]
[{"$f":"A28+1","v":11},null,"LNG Working Gas Costs (DEU Exhibit 1.2, p 6, ln 18)",null,"UT",{"$f":"'Ut 1.2 p6'!I48","v":538347.21248548036},0,{"$f":"F29","v":538347.21248548036}]
[]
[]
[{"$f":"A29+1","v":12},null,"TOTAL COMMODITY",null,null,{"$f":"SUM(F20:F30)","v":781112824.3257395},{"$f":"SUM(G20:G30)","v":24441155.260223664},{"$f":"SUM(H20:H30)","v":756671669.065516}]
[]
[null,"SNG"]
[{"$f":"A32+1","v":13},null,"Transportation (DEU Exhibit 1.4, p 1, ln 15)","- Demand",1,{"$f":"'Ut 1.4 p1'!M36","v":68206545},{"$f":"CHOOSE($E35,G$58,G$61)*$F35","v":2155179.169765675},{"$f":"CHOOSE($E35,H$58,H$61)*$F35","v":66051365.830234326}]
[{"$f":"A35+1","v":14},null,"Transportation (DEU Exhibit 1.4, p 1, ln 25)","- Commodity",2,{"$f":"'Ut 1.4 p1'!M55","v":593295},{"$f":"CHOOSE($E36,G$58,G$61)*$F36","v":18607.908579287039},{"$f":"CHOOSE($E36,H$58,H$61)*$F36","v":574687.09142071288}]
[]
[{"$f":"A36+1","v":15},null,"Other Transportation (DEU Exhibit 1.4, p 1, ln 26)",null,2,{"$f":"'Ut 1.4 p1'!M59","v":2651219},{"$f":"CHOOSE($E38,G$58,G$61)*$F38","v":83151.957754015806},{"$f":"CHOOSE($E38,H$58,H$61)*$F38","v":2568067.0422459841}]
[]
[{"$f":"A38+1","v":16},null,"Peak Hour Service (DEU Exhibit 1.4, p 1, ln 29)",null,1,{"$f":"'Ut 1.4 p1'!L65+'Ut 1.4 p1'!L66","v":3205825},{"$f":"CHOOSE($E40,G$58,G$61)*$F40","v":101297.13009087389},{"$f":"CHOOSE($E40,H$58,H$61)*$F40","v":3104527.8699091258}]
[]
[{"$f":"A40+1","v":17},null,"Storage (DEU Exhibit 1.4, p 2, ln 5)","- Demand",1,{"$f":"'Ut 1.4 p2'!J20","v":14025058},{"$f":"CHOOSE($E42,G$58,G$61)*$F42","v":443161.47162058181},{"$f":"CHOOSE($E42,H$58,H$61)*$F42","v":13581896.528379418}]
[{"$f":"A42+1","v":18},null,"Storage (DEU Exhibit 1.4, p 2, ln 12)","- Commodity",2,{"$f":"'Ut 1.4 p2'!J29","v":455883},{"$f":"CHOOSE($E43,G$58,G$61)*$F43","v":14298.16396034201},{"$f":"CHOOSE($E43,H$58,H$61)*$F43","v":441584.836039658}]
[]
[{"$f":"A43+1","v":19},null,"LNG Electricity Costs (DEU Exhibit 1.4, p 2, ln 14)",null,"UT",{"$f":"'Ut 1.4 p2'!K34","v":2088763.2700000003},0,{"$f":"F45","v":2088763.2700000003}]
[]
[]
[{"$f":"A45+1","v":20},null,"TOTAL SNG",null,null,{"$f":"SUM(F35:F45)","v":91226588.269999996},{"$f":"SUM(G35:G45)","v":2815695.8017707751},{"$f":"SUM(H35:H45)","v":88410892.468229219}]
[]
[]
[{"$f":"A48+1","v":21},null,"TOTAL GAS  COST",null,null,{"$f":"F32+F48","v":872339412.59573948},{"$f":"G32+G48","v":27256851.061994441},{"$f":"H32+H48","v":845082561.53374517}]
[]
[]
[]
["1/",null,"Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(G57:H57)","v":1245022},{"$f":"'Other Inputs'!$E$147","v":39340},{"$f":"'Other Inputs'!$E$146","v":1205682}]
[null,null,null,null," Percent-",{"$f":"G58+H58","v":1},{"$f":"G57/F57","v":3.159783521897605E-2},{"$f":"H57/F57","v":0.96840216478102392}]
[]
[null,null,"#2  Commodity Sales - All",null," Dth-",{"$f":"G60+H60","v":118552357},{"$f":"'Ut 1.5 p1'!H22","v":3718237},{"$f":"'Ut 1.5 p1'!H21","v":114834120}]
[null,null,null,null," Percent-",{"$f":"G61+H61","v":1},{"$f":"G60/F60","v":3.1363669977476701E-2},{"$f":"H60/F60","v":0.96863633002252325}]
[]
[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. 22-057-16"}]
[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,{"$f":"+'Royalty Detail'!F1416","v":41744996},null,{"$f":"+'Royalty Detail'!I1416","v":42581675.345783569}]
[]
[{"$f":"A16+1","v":2},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1418","v":-511837.15903799981},null,{"$f":"G16/E16*E18","v":-522095.71983344544}]
[]
[]
[{"$f":"A18+1","v":3},null,"Total Wexpro I Test-Year Royalties",null,null,null,{"$f":"G16+G18","v":42059579.62595012}]
[]
[{"$f":"A21+1","v":4},null,"Wexpro I Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S117","v":180114962.38642398}]
[]
[]
[{"$f":"A23+1","v":5},null,"Total Wexpro I Company Production (IRP Forecast)",null,{"$f":"+'Monthly Inputs'!S7","v":41233158.840962},null,{"$f":"G21+G23","v":222174542.0123741}]
[]
[]
[]
[null,"WEXPRO II"]
[{"$f":"A26+1","v":6},null,"Royalties Based on Historical Production",null,{"$f":"+'Royalty Detail'!F1690","v":14958729.233170398},null,{"$f":"+'Royalty Detail'!I1690","v":14215480.648027454}]
[]
[{"$f":"A31+1","v":7},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1692","v":2252463.8726034984},null,{"$f":"G31/E31*E33","v":2140546.5726576042}]
[]
[]
[{"$f":"A33+1","v":8},null,"Total Wexpro II Test-Year Royalties",null,null,null,{"$f":"G31+G33","v":16356027.220685057}]
[]
[{"$f":"A36+1","v":9},null,"Wexpro II Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S119","v":54305068.809874572}]
[]
[]
[{"$f":"A38+1","v":10},null,"Total Wexpro II Company Production (IRP Forecast)",null,{"$f":"'Monthly Inputs'!S13","v":17211193.105773896},null,{"$f":"G36+G38","v":70661096.030559629}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A41+1","v":11},null,"Total Wexpro Test-Year Royalties",null,null,null,{"$f":"G36+G21","v":58415606.846635178}]
[]
[{"$f":"A46+1","v":12},null,"Total Wexpro Operator Service Fee",null,null,null,{"$f":"G38+G23","v":234420031.19629854}]
[]
[]
[{"$f":"A48+1","v":13},null,"Total Wexpro Company Production",null,{"$f":"E41+E26","v":58444351.946735896},null,{"$f":"G46+G48","v":292835638.0429337}]

{"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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,null," TEST-YEAR OTHER REVENUES  1/"]
[]
[null,"COMMODITY"]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!P2","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2023-10-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F210","v":2608104.3226919058}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F211","v":7054646.2947712578}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F212","v":800670.22428954975}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F216","v":-113163.69780197338}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":687506.52648757631}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F213","v":13230202.845411194}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F214","v":2393370.9672525097}]
[]
[null,{"$f":"B25+1","v":8},null,null,"3rd Party & Liquids Credits from MLPX Acquisition",null,null,{"$f":"'Other Inputs'!F215","v":4401796.6628571432}]
[]
[null,9,null,null,"EDIT Amortization",null,null,{"$f":"'Other Inputs'!F217","v":4770564}]
[]
[null,null,null,null,null,null,null," "]
[null,10,null,null,"Total Wexpro I",null,null,{"$f":"SUM(H15:H30)","v":35146191.619471587}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B32+1","v":11},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E233","v":0}]
[]
[null,{"$f":"B35+1","v":12},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E234","v":1987413.0254229202}]
[]
[null,{"$f":"B37+1","v":13},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E235","v":1562109.906424707}]
[null,{"$f":"B39+1","v":14},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E238","v":-231586.59235343436}]
[null,{"$f":"B40+1","v":15},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F39+F40","v":1330523.3140712727}]
[]
[null,{"$f":"B41+1","v":16},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!E236","v":0}]
[]
[null,{"$f":"B43+1","v":17},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E237","v":881707.2206501147}]
[]
[null,18,null,null,"EDIT Amortization",null,null,{"$f":"'Other Inputs'!F239","v":96228}]
[]
[null,null,null,null,null,null,null," "]
[null,19,null,null,"Total Wexpro II",null,null,{"$f":"SUM(H35:H48)","v":4295871.560144308}]
[]
[null,{"$f":"1+B50","v":20},null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E245","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":39442063.179615892}]
[]
[]
[]
[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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[]
[null,"SUMMARY OF WEXPRO TEST-YEAR GAS COSTS AND REVENUES CREDITS"]
[]
[null,"COMMODITY"]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D203","v":222174542.0123741}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.2 p2'!H32","v":-35146191.619471587}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":187028350.39290252},{"$f":"F25","v":39583832.487323515},{"$f":"E17/F25","v":4.7248671652194671}]
[]
[{"$f":"A17+1","v":4},null,"Gathering Demand",null,{"$f":"'Other Inputs'!E192","v":2887809.0985731888}]
[{"$f":"A19+1","v":5},null,"Gathering Commodity",null,{"$f":"'Other Inputs'!D192","v":1925206.0657154594}]
[{"$f":"A20+1","v":6},null,"Gathering Other Charges",null,{"$f":"ROUND('Other Inputs'!D184,0)","v":1342285}]
[{"$f":"A21+1","v":7},null,null,"Gathering",{"$f":"SUM(E19:E21)","v":6155300.1642886484}]
[]
[]
[{"$f":"A22+1","v":8},"Total Wexpro I Cost of Production",null,null,{"$f":"E17+E22","v":193183650.55719116},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E278)","v":39583832.487323515},{"$f":"E25/F25","v":4.8803675242678199}]
[]
[null,"WEXPRO II"]
[{"$f":"A25+1","v":9},null,"Wexpro II Production  4/",null,{"$f":"'Other Inputs'!D226","v":70661096.030559629}]
[{"$f":"A28+1","v":10},null,"Wexpro II Revenue Sharing Credits  5/",null,{"$f":"-'Ut 1.2 p2'!H50","v":-4295871.560144308}]
[{"$f":"A29+1","v":11},null,null,"Net Cost of Wexpro II Production",{"$f":"E28+E29","v":66365224.470415324},{"$f":"F35","v":16522745.38154294},{"$f":"E30/F35","v":4.0165979041564066}]
[]
[{"$f":"A30+1","v":12},null,null,"Gathering",{"$f":"'Other Inputs'!D195","v":224616.43622605194}]
[]
[]
[{"$f":"A32+1","v":13},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E30:E32)","v":66589840.906641379},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E278)","v":16522745.38154294},{"$f":"E35/F35","v":4.0301922815458306}]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A35+1","v":14},null,"Total Wexpro Production",null,{"$f":"E15+E28","v":292835638.0429337}]
[{"$f":"A38+1","v":15},null,"Total Wexpro Revenue Sharing Credits",null,{"$f":"E16+E29","v":-39442063.179615892}]
[{"$f":"A39+1","v":16},null,null,"Net Cost of Total Wexpro Production",{"$f":"E38+E39","v":253393574.86331782},{"$f":"F25+F35","v":56106577.868866459},{"$f":"E40/F45","v":4.5162899696993621}]
[]
[{"$f":"A40+1","v":17},null,null,"Total Wexpro Gathering ",{"$f":"E22+E32","v":6379916.6005147006}]
[]
[]
[{"$f":"A42+1","v":18},"Total Wexpro Cost of Production",null,null,{"$f":"SUM(E40:E42)","v":259773491.46383253},{"$f":"F25+F35","v":56106577.868866459},{"$f":"E45/F45","v":4.6300006404058527}]
[]
[{"$f":"A45+1","v":19},"Sales of Cost-of-Service Gas 6/",null,null,{"$f":"-'Other Inputs'!E245","v":0},{"$f":"'Other Inputs'!F245","v":0},{"$f":"'Other Inputs'!G245","v":0}]
[]
[]
[{"$f":"A47+1","v":20},"Total Cost-of-Service Production",null,null,{"$f":"E25+E35+E47","v":259773491.46383256},{"$f":"F25+F35","v":56106577.868866459},{"$f":"E50/F50","v":4.6300006404058527}]
[]
[]
[]
["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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 4 of 6"]
[]
[]
[]
["     TEST-YEAR PURCHASED GAS COSTS"]
[]
[null,"COMMODITY"]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Total Cost","Dth","per Dth"]
[null," "]
[null,1,"Current Contracts",null,{"$f":"ROUND(Calculations!$P$196+Calculations!$P$199-E17-E16,0)","v":264909700}]
[null,2,"Hedging Contracts",null,{"$f":"'Monthly Inputs'!S104","v":47038500}]
[null,3,"Stabilization Costs",null,{"$f":"'Monthly Inputs'!S101","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"E15+E16+E17","v":311948200},{"$f":"Calculations!$P$195+Calculations!$P$198","v":32359000},{"$f":"E18/F18","v":9.6402299205785091}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"ROUND(Calculations!P193,0)","v":210348669},{"$f":"Calculations!$P$192","v":33757667.899999999},{"$f":"E20/F20","v":6.2311374595873668}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,{"$f":"ROUND(Calculations!P202,0)","v":10911378},{"$f":"Calculations!P201","v":1816496.0999999996},{"$f":"E22/F22","v":6.0068270997113631}]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":533208247},{"$f":"F18+F20+F22","v":67933164},{"$f":"E25/F25","v":7.849012405781659}]

{"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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 5 of 6"]
[]
[]
[]
[null,"TEST-YEAR STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"STORAGE GAS  1/"]
[]
[null,1,"    Withdrawals",null,{"$f":"G17*I17","v":57180246.556989819},null,{"$f":"'Monthly Inputs'!S37","v":11703439},null,{"$f":"'Ut Storage'!L27","v":4.8857644797388033}]
[null,2,"    Injections",null,{"$f":"G18*I18","v":-73247730.582752973},null,{"$f":"-'Monthly Inputs'!S29","v":-15007402},null,{"$f":"'Ut Storage'!K27","v":4.8807735398007575}]
[]
[]
[null,{"$f":"B18+1","v":3},"Storage Adjustment",null,{"$f":"E17+E18","v":-16067484.025763154}]
[]
[]
[null,"WORKING GAS CHARGES"]
[]
[null,null,null,"Month","Amount",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B21+1","v":4},null,{"$f":"+'Rate Base'!D4","v":"2021-08-31"},{"$f":"+'Rate Base'!D11","v":35307557.589999974}]
[null,{"$f":"B28+1","v":5},null,{"$f":"+'Rate Base'!E4","v":"2021-09-30"},{"$f":"+'Rate Base'!E11","v":37462513.809999973}]
[null,6,null,{"$f":"+'Rate Base'!F4","v":"2021-10-31"},{"$f":"+'Rate Base'!F11","v":49638760.35999997}]
[null,7,null,{"$f":"+'Rate Base'!G4","v":"2021-11-30"},{"$f":"+'Rate Base'!G11","v":48688525.369999968}]
[null,8,null,{"$f":"+'Rate Base'!H4","v":"2021-12-31"},{"$f":"+'Rate Base'!H11","v":44932895.699999966}]
[null,9,null,{"$f":"+'Rate Base'!I4","v":"2021-01-31"},{"$f":"+'Rate Base'!I11","v":32520297.099999968}]
[null,10,null,{"$f":"+'Rate Base'!J4","v":"2021-02-28"},{"$f":"+'Rate Base'!J11","v":24327140.389999963}]
[null,11,null,{"$f":"+'Rate Base'!K4","v":"2021-03-31"},{"$f":"+'Rate Base'!K11","v":13377221.649999963}]
[null,12,null,{"$f":"+'Rate Base'!L4","v":"2021-04-30"},{"$f":"+'Rate Base'!L11","v":4611532.5099999625}]
[null,13,null,{"$f":"+'Rate Base'!M4","v":"2022-05-31"},{"$f":"+'Rate Base'!M11","v":4273987.8599999631}]
[null,14,null,{"$f":"+'Rate Base'!N4","v":"2022-06-30"},{"$f":"+'Rate Base'!N11","v":9042867.9099999629}]
[null,15,null,{"$f":"+'Rate Base'!O4","v":"2022-07-31"},{"$f":"+'Rate Base'!O11","v":16864248.249999963}]
[null,{"$f":"B39+1","v":16},null,{"$f":"+'Rate Base'!P4","v":"2022-08-31"},{"$f":"+'Rate Base'!P11","v":25992902.77999996}]
[]
[]
[null,{"$f":"B40+1","v":17},"12-Month Average   2/",null,{"$f":"(SUM(E29:E39)+E28/2+E40/2)/12","v":26365851.757916629},"x ",{"$f":"'Other Inputs'!E273","v":8.8999999999999996E-2},"  =",{"$f":"E43*G43","v":2346560.8064545798}]
[]
[]
[]
[]
[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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[]
[null,"TEST-YEAR LNG PURCHASED GAS, STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"LNG PURCHASED GAS  1/"]
[]
[null,{"$f":"B13+1","v":1},"Total Gas Purchased",null,{"$f":"'LNG Storage'!M16","v":7575865.3567105671},null,{"$f":"'Monthly Inputs'!S40","v":1048950},null,{"$f":"E17/G17","v":7.2223321957296029}]
[]
[]
[null,"LNG STORAGE  1/"]
[]
[null,{"$f":"B17+1","v":2},"    Withdrawals",null,{"$f":"G22*I22","v":1336917.4158901002},null,{"$f":"'Monthly Inputs'!S41","v":184950},null,{"$f":"'LNG Storage'!L27","v":7.2285342843476625}]
[null,{"$f":"B22+1","v":3},"    Injections",null,{"$f":"G23*I23","v":-7599120.903870468},null,{"$f":"-'Monthly Inputs'!S40","v":-1048950},null,{"$f":"'LNG Storage'!K27","v":7.2445025061923527}]
[]
[]
[null,{"$f":"B23+1","v":4},"Storage Adjustment",null,{"$f":"E22+E23","v":-6262203.4879803676}]
[]
[]
[null,"WORKING LNG CHARGES"]
[]
[null,null,null,"Month","Amount 2/",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B26+1","v":5},null,"Aug-22",{"$f":"'Rate Base'!$D$12","v":0}]
[null,{"$f":"B33+1","v":6},null,"Sep-22",{"$f":"'Rate Base'!$E$12","v":456302.38451502047}]
[null,7,null,"Oct-22",{"$f":"'Rate Base'!$F$12","v":2170482.1762622143}]
[null,8,null,"Nov-22",{"$f":"'Rate Base'!$G$12","v":4040202.4909357931}]
[null,9,null,"Dec-22",{"$f":"'Rate Base'!$H$12","v":6275079.8499726541}]
[null,10,null,"Jan-23",{"$f":"'Rate Base'!$I$12","v":8635621.7193177771}]
[null,11,null,"Feb-23",{"$f":"'Rate Base'!$J$12","v":8912782.7726006676}]
[null,{"$f":"B39+1","v":12},null,"Mar-23",{"$f":"'Rate Base'!$K$12","v":7575865.3567105671}]
[null,13,null,"Apr-23",{"$f":"'Rate Base'!$L$12","v":7575865.3567105671}]
[null,14,null,"May-23",{"$f":"'Rate Base'!$M$12","v":7575865.3567105671}]
[null,15,null,"Jun-23",{"$f":"'Rate Base'!$N$12","v":7575865.3567105671}]
[null,16,null,"Jul-23",{"$f":"'Rate Base'!$O$12","v":7575865.3567105671}]
[null,17,null,"Aug-23",{"$f":"'Rate Base'!$P$12","v":8432685.6642425824}]
[]
[]
[null,{"$f":"B45+1","v":18},"12-Month Average   3/",null,{"$f":"(SUM(E34:E44)+E33/2+E45/2)/12","v":6048845.0841065207},"x ",{"$f":"'Other Inputs'!E273","v":8.8999999999999996E-2},"  =",{"$f":"E48*G48","v":538347.21248548036}]
[]
[]
[]
[]
[null,"1/","Dominion Energy planned volumes."]
[null,"2/","Estimated monthly balance. When history established, balance updated for 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. 22-057-16"},"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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[null," TEST-YEAR TRANSPORTATION CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"MountainWest Pipeline (MWP) Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$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'!E284,0)","v":-1286159}]
[{"$f":"A21+1","v":6},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L21)","v":63092441}]
[]
[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":68206545}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A36+1","v":16},"Total ACA",null,null,null,{"$f":"Calculations!$P$183","v":134244583.27940002},null,null,"x",{"$f":"'Other Inputs'!F45","v":1.5E-3},"=",{"$f":"ROUND(F41*J41,0)","v":201367}]
[]
[{"$f":"A41+1","v":17},"MountainWest Pipeline Commodity",null,null,null,{"$f":"'Ut 1.4 p1'!F41-(D48*F48*H48)-(D49*F49*H49)-(D50*F50*H50)-(D51*F51*H51)-(D52*F52*H52)-F45","v":109963375.65654545},null,null,"x",{"$f":"'Other Inputs'!F44","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F43*J43,0)","v":293602}]
[]
[{"$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,{"$f":"'Other Inputs'!C73","v":0.70900809560214029},"x",{"$f":"'Other Inputs'!D73","v":34885}," x",{"$f":"'Other Inputs'!E73","v":365},"x",{"$f":"'Other Inputs'!F73","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D48*F48*H48*J48,0)","v":39722}]
[{"$f":"A48+1","v":20},"November - March",null,{"$f":"'Other Inputs'!C74","v":0.70900809560214029},"x",{"$f":"'Other Inputs'!D74","v":50000}," x",{"$f":"'Other Inputs'!E74","v":151},"x",{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D49*F49*H49*J49,0)","v":23553}]
[{"$f":"A49+1","v":21},"November & March",null,{"$f":"'Other Inputs'!C78","v":0.70900809560214029},"x",{"$f":"'Other Inputs'!D78","v":6000}," x",{"$f":"'Other Inputs'!E78","v":61},"x",{"$f":"'Other Inputs'!F78","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D50*F50*H50*J50,0)","v":1142}]
[{"$f":"A50+1","v":22},"December - February",null,{"$f":"'Other Inputs'!C77","v":0.70900809560214029},"x",{"$f":"'Other Inputs'!D77","v":56925}," x",{"$f":"'Other Inputs'!E77","v":90},"x",{"$f":"'Other Inputs'!F77","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D51*F51*H51*J51,0)","v":15983}]
[{"$f":"A51+1","v":23},"November - March",null,{"$f":"'Other Inputs'!C78","v":0.70900809560214029},"x",{"$f":"'Other Inputs'!D80","v":27000}," x",{"$f":"'Other Inputs'!E80","v":151},"x",{"$f":"'Other Inputs'!F80","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D52*F52*H52*J52,0)","v":12719}]
[{"$f":"A52+1","v":24},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L48:L52)","v":93119}]
[]
[{"$f":"A53+1","v":25},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L53+L43+L41+L45","v":593295}]
[]
[]
[null,"OTHER CHARGES"]
[{"$f":"A55+1","v":26},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$186,0)","v":2651219}]
[]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$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":74656884}]

{"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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[]
[]
[null,"TEST-YEAR STORAGE CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$f":"'Other Inputs'!E171","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'!E172","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'!E173","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'!E174","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":1852980},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":71747}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":1803294},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",69824]
[8,"Spire Injections",null,{"$f":"'Monthly Inputs'!S28","v":0},null,"x ",null,{"$f":"'Other Inputs'!E8","v":0},"=",0]
[9,"Spire Withdrawals",null,{"$f":"'Monthly Inputs'!S36","v":0},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0},"=",0]
[10,"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S25","v":13154422},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",137990]
[11,"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":9900145},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",176322]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":455883}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":14480941}]
[]
[null,"LNG Storage Related Charges"]
[14,"Electricity Costs",null,null,null,null,null,null,null,null,{"$f":"Expenses!P24","v":2088763.2700000003}]
[]
[]
[]
[]
["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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[]
[]
[]
[]
[null,"SUPPLIER NON-GAS COST CLASS ALLOCATION"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)"]
[null,null,"Description","Total UT & WY SNG","Allocation Factor 1/"," UT SNG","COS Factor 2/","GS ","FS","IS","TSF","TBF","NGV","UT SNG Total","Check"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,{"$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":57819738.254728027},"Firm Sales",{"$f":"$D$62*$F15","v":56260188.849727549},{"$f":"$E$62*$F15","v":1423756.7107037499},{"$f":"$F$62*$F15","v":0},{"$f":"$G$62*$F15","v":0},{"$f":"$H$62*$F15","v":0},{"$f":"$I$62*$F15","v":135792.69429672899},{"$f":"SUM(H15:M15)","v":57819738.254728034},{"$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":2472646.4257916729},"Firm Sales",2405952.691462901,60886.594235501616,0,0,0,5807.1400932703446,2472646.4257916729,0]
[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":2051990.9250519266},"Firm Sales",1996643.3686148406,50528.347896956737,0,0,0,4819.2085401295135,2051990.9250519269,0]
[4,null,"Capacity Release Credits",{"$f":"+'Ut 1.4 p1'!$L$21","v":-1286159},1,{"$f":"'Ut 1.1 p2'!$H$58*$D18","v":-1245519.1598525969},"Firm Sales",-1211924.2539727527,-30669.738668442071,0,0,0,-2925.1672114021057,-1245519.1598525969,0]
[5,null,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!L25","v":166056},1,{"$f":"'Ut 1.1 p2'!$H$58*$D19","v":160808.98987487771},"Firm Sales",156471.55127608596,3959.7702339499365,0,0,0,377.66836484181817,{"$f":"SUM(H19:M19)","v":160808.98987487771},{"$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":1336977.9655010111},"Firm Sales",1300916.1766805584,32921.82579691038,0,0,0,3139.9630235423224,1336977.9655010111,0]
[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":1913139.485861294},"Firm Sales",1861537.1155130691,47109.261711066378,0,0,0,4493.1086371585307,1913139.485861294,0]
[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":1438796.7375082527},"Firm Sales",1399988.6303872536,35429.017359803198,0,0,0,3379.0897611960872,1438796.737508253,0]
[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":102786.20576985787},"Firm Sales",100013.7932531421,2531.0137100221987,0,0,0,241.3988066935888,102786.20576985789,0]
[10,null,"ACA (FERC)",{"$f":"+'Ut 1.4 p1'!$L$41","v":201367},2,{"$f":"'Ut 1.1 p2'!$H$61*$D24","v":195051.39186764543},"Firm Sales",189790.34622279028,4802.9571991526354,0,0,0,458.08844570251603,195051.39186764543,0]
[11,null,"DEQPC Commodity",{"$f":"+'Ut 1.4 p1'!$L$43","v":293602},2,{"$f":"'Ut 1.1 p2'!$H$61*$D25","v":284393.56376727286},"Firm Sales",276722.72632409318,7002.9242109462421,0,0,0,667.913232233435,284393.56376727286,0]
[12,null,"DEOTP Commodity",{"$f":"+'Ut 1.4 p1'!L45","v":5207},2,{"$f":"'Ut 1.1 p2'!$H$61*$D26","v":5043.6893704272788},"Firm Sales",4907.6478905782433,124.19611026626892,0,0,0,11.845369582766795,{"$f":"SUM(H26:M26)","v":5043.6893704272788},{"$f":"N26-F26","v":0}]
[13,null,"Kern River Commodity",{"$f":"+'Ut 1.4 p1'!$L$53","v":93119},2,{"$f":"'Ut 1.1 p2'!$H$61*$D27","v":90198.446415367347},"Firm Sales",87765.558656185021,2221.0519669453997,0,0,0,211.8357922369236,90198.446415367333,0]
[14,null,"Other Transportation Charges",{"$f":"+'Ut 1.4 p1'!$M$59","v":2651219},2,{"$f":"'Ut 1.1 p2'!$H$61*$D28","v":2568067.0422459841},"Firm Sales",2498799.564588239,63236.237231424471,0,0,0,6031.240426320991,2568067.0422459845,0]
[15,null,"Total Transportation",{"$f":"SUM(D15:D28)","v":71451059},null,{"$f":"SUM(F15:F28)","v":69194119.963901013},null,{"$f":"SUM(H15:H28)","v":67327773.766624525},1703840.1696982535,0,0,0,162506.02757823566,{"$f":"SUM(N15:N28)","v":69194119.963901028},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":1596000.3661236507},"Design Day",{"$f":"$D$61*$F32","v":1279961.56371985},{"$f":"$E$61*$F32","v":18251.726303463201},{"$f":"$F$61*$F32","v":0},{"$f":"$G$61*$F32","v":232794.68625052308},{"$f":"$H$61*$F32","v":64185.642719767719},{"$f":"$I$61*$F32","v":806.74713004673572},{"$f":"SUM(H32:M32)","v":1596000.3661236507},{"$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":1508527.5037854752},"Design Day",{"$f":"$D$61*$F33","v":1209810.0123556394},{"$f":"$E$61*$F33","v":17251.393987591287},{"$f":"$F$61*$F33","v":0},{"$f":"$G$61*$F33","v":220035.78094218113},{"$f":"$H$61*$F33","v":60667.785199878796},{"$f":"$I$61*$F33","v":762.53130018468357},{"$f":"SUM(H33:M33)","v":1508527.5037854754},{"$f":"N33-F33","v":0}]
[18,null,"Total Peak Hour",{"$f":"SUM(D32:D33)","v":3205825},null,{"$f":"SUM(F32:F33)","v":3104527.8699091258},null,{"$f":"SUM(H32:H33)","v":2489771.5760754896},35503.120291054489,0,452830.46719270421,124853.42791964652,1569.2784302314194,3104527.8699091263]
[]
[null,"Storage"]
[19,null,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$16","v":6366793},1,{"$f":"'Ut 1.1 p2'!$H$58*$D37","v":6165616.1239126697},"Firm Sales",{"$f":"$D$62*$F37","v":5999313.3482904872},{"$f":"$E$62*$F37","v":151822.50209038408},{"$f":"$F$62*$F37","v":0},{"$f":"$G$62*$F37","v":0},{"$f":"$H$62*$F37","v":0},{"$f":"$I$62*$F37","v":14480.273531798515},{"$f":"SUM(H37:M37)","v":6165616.1239126697},{"$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":3708030.2885876712},"Firm Sales",3608015.0238209241,91306.760739923586,0,0,0,8708.5040268238063,3708030.2885876712,0]
[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":3708250.1158790765},"Firm Sales",3608228.9217959424,91312.173780362398,0,0,0,8709.0203027717926,3708250.1158790765,0]
[23,null,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$23","v":71747},2,{"$f":"'Ut 1.1 p2'!$H$61*$D41","v":69496.750770125975},"Firm Sales",67622.241829329214,1711.2921688638364,0,0,0,163.21677193293053,69496.750770125975,0]
[24,null,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$24","v":69824},2,{"$f":"'Ut 1.1 p2'!$H$61*$D42","v":67634.063107492664},"Firm Sales",65809.795719557369,1665.4252358809219,0,0,0,158.84215205437079,67634.063107492664,0]
[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$27","v":137990},2,{"$f":"'Ut 1.1 p2'!$H$61*$D45","v":133662.12717980798},"Firm Sales",130056.91039387205,3291.3042549726229,0,0,0,313.91253096331667,133662.12717980798,0]
[28,null,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$28","v":176322},2,{"$f":"'Ut 1.1 p2'!$H$61*$D46","v":170791.89498223134},"Firm Sales",166185.19135059285,4205.5898894505599,0,0,0,401.1137421879406,170791.89498223134,0]
[29,null,"Total Storage",{"$f":"SUM(D37:D46)","v":14480941},null,{"$f":"SUM(F37:F46)","v":14023481.364419075},null,{"$f":"SUM(H37:H46)","v":13645231.433200704},345315.04815983801,0,0,0,32934.883058532672,14023481.364419075,0]
[]
[{"$f":"+A47+1","v":30},"LNG Electricity ",null,{"$f":"+'Ut 1.4 p2'!K34","v":2088763.2700000003},"UT",{"$f":"+'Ut 1.1 p2'!H45","v":2088763.2700000003},"GS, FS ",{"$f":"$D$65*$F49","v":2037208.358250448},{"$f":"$E$65*$F49","v":51554.911749552193},0,0,0,0,{"$f":"SUM(H49:M49)","v":2088763.2700000003},{"$f":"N49-F49","v":0}]
[]
[]
[{"$f":"+A49+1","v":31},null,"Supplier Non-Gas Costs",{"$f":"+D29+D34+D47+D49","v":91226588.269999996},null,{"$f":"+F29+F34+F47+F49","v":88410892.468229204},null,{"$f":"+H29+H34+H47+H49","v":85499985.134151176},2136213.2498986982,0,452830.46719270421,124853.42791964652,197010.18906699974,88410892.468229219,{"$f":"N52-F52","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H52/$F$52","v":0.96707524092549935},{"$f":"I52/$F$52","v":2.416233102348056E-2},0,5.1218854888884936E-3,1.4121950863069624E-3,2.2283474758248382E-3,1.0000000000000002]
[]
[]
[]
[null,"1/","Allocations Factors, DEU Exhibit 1.1 page 2, footnote"]
[]
[null,"2/","Cost-of-Service Allocation Factor \nDocket No. 19-057-02","GS","FS","IS","TS"," TBF","NGV","Total"]
[null,null,"210 Design Day",{"$f":"+'Other Inputs'!C313","v":0.80198074567401734},{"$f":"+'Other Inputs'!D313","v":1.1435916113097647E-2},{"$f":"+'Other Inputs'!E313","v":0},{"$f":"+'Other Inputs'!F313","v":0.14586129877647361},{"$f":"+'Other Inputs'!G313","v":4.0216558894445087E-2},{"$f":"+'Other Inputs'!H313","v":5.0548054196638745E-4},{"$f":"SUM(D61:I61)","v":1}]
[null,null,"240 Firm Sales",{"$f":"+'Other Inputs'!C314","v":0.97302738732351579},{"$f":"+'Other Inputs'!D314","v":2.462406011648326E-2},{"$f":"+'Other Inputs'!E314","v":0},{"$f":"+'Other Inputs'!F314","v":0},{"$f":"+'Other Inputs'!G314","v":0},{"$f":"+'Other Inputs'!H314","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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[]
[null,null,"SUPPLIER NON-GAS COST SUMMARY"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,"Description","GS","FS","IS","TS","TBF","NGV","Total"]
[]
[]
[1,"Transportation - Demand",{"$f":"SUM('Ut 1.4 p3'!H15:H23)","v":64269787.922942646},{"$f":"SUM('Ut 1.4 p3'!I15:I23)","v":1626452.8029795184},{"$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},{"$f":"SUM('Ut 1.4 p3'!M15:M23)","v":155125.10431215903},{"$f":"SUM(C13:H13)","v":66051365.830234326}]
[{"$f":"+A13+1","v":2},"Transportation - Commodity",{"$f":"SUM('Ut 1.4 p3'!H24:H27)","v":559186.27909364679},{"$f":"SUM('Ut 1.4 p3'!I24:I27)","v":14151.129487310547},{"$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},{"$f":"SUM('Ut 1.4 p3'!M24:M27)","v":1349.6828397556415},{"$f":"SUM(C14:H14)","v":574687.091420713}]
[]
[{"$f":"+A14+1","v":3},"Other Transportation",{"$f":"+'Ut 1.4 p3'!H28","v":2498799.564588239},{"$f":"+'Ut 1.4 p3'!I28","v":63236.237231424471},{"$f":"+'Ut 1.4 p3'!J28","v":0},{"$f":"+'Ut 1.4 p3'!K28","v":0},{"$f":"+'Ut 1.4 p3'!L28","v":0},{"$f":"+'Ut 1.4 p3'!M28","v":6031.240426320991},{"$f":"SUM(C16:H16)","v":2568067.0422459845}]
[]
[{"$f":"+A16+1","v":4},"Peak Hour Service",{"$f":"SUM('Ut 1.4 p3'!H32:H33)","v":2489771.5760754896},{"$f":"SUM('Ut 1.4 p3'!I32:I33)","v":35503.120291054489},{"$f":"SUM('Ut 1.4 p3'!J32:J33)","v":0},{"$f":"SUM('Ut 1.4 p3'!K32:K33)","v":452830.46719270421},{"$f":"SUM('Ut 1.4 p3'!L32:L33)","v":124853.42791964652},{"$f":"SUM('Ut 1.4 p3'!M32:M33)","v":1569.2784302314194},{"$f":"SUM(C18:H19)","v":3104527.8699091268}]
[5,"TBF Adjustment   1/",{"$f":"+C18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":52162.83222578706},{"$f":"+D18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":743.82056772988915},{"$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$19","v":9487.1834484231495},{"$f":"+-G18*0.5","v":-62426.713959823261},{"$f":"+H18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":32.877717883154951},{"$f":"SUM(C19:H19)","v":-3.815614491031738E-12}]
[6,"Total Peak Hour Service",{"$f":"SUM(C18:C19)","v":2541934.4083012766},36246.940858784379,0,462317.65064112737,62426.713959823261,1602.1561481145743,3104527.8699091268]
[]
[7,"Storage - Demand",{"$f":"SUM('Ut 1.4 p3'!H37:H40)","v":13215557.293907354},{"$f":"SUM('Ut 1.4 p3'!I37:I40)","v":334441.43661067006},{"$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},{"$f":"SUM('Ut 1.4 p3'!M37:M40)","v":31897.797861394116},{"$f":"SUM(C22:H22)","v":13581896.528379418}]
[8,"Storage - Commodity",{"$f":"SUM('Ut 1.4 p3'!H41:H46)","v":429674.13929335144},{"$f":"SUM('Ut 1.4 p3'!I41:I46)","v":10873.611549167941},{"$f":"SUM('Ut 1.4 p3'!J41:J46)","v":0},{"$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":1037.0851971385587},{"$f":"SUM(C23:H23)","v":441584.83603965794}]
[9,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!H49","v":2037208.358250448},{"$f":"+'Ut 1.4 p3'!I49","v":51554.911749552193},{"$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":2088763.2700000003}]
[]
[]
[10,"Total SNG",{"$f":"SUM(C13:C14,C16,C20,C22:C24)","v":85552147.966376975},2136957.0704664281,0,462317.65064112737,62426.713959823261,197043.06678488292,{"$f":"SUM(C27:H27)","v":88410892.468229249}]
[]
[]
[{"$f":"+A27+1","v":11},"Percent Allocated to Rate Classes",{"$f":"C27/$I$27","v":0.9676652455139555},2.4170744246636247E-2,0,5.2291933463658085E-3,7.0609754315348089E-4,2.2287193498888272E-3,{"$f":"SUM(C30:H30)","v":0.99999999999999978}]
[]
[]
[]
[]
["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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 6"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[null,"COMMODITY"]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Commodity Portion of Test-Year Gas Cost  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.1 p2'!H32-J14","v":754819659.98430026}]
[{"$f":"A13+1","v":2},"LNG Costs",null,null,null,null,null,null,null,{"$f":"+'Ut 1.1 p2'!H23+'Ut 1.1 p2'!H26+'Ut 1.1 p2'!H29","v":1852009.0812156799}]
[{"$f":"A14+1","v":3},"191 Account Balance for Commodity Costs  2/",null,null,null,null,null,null,null,{"$f":"D60-D67","v":61223084.514405809}]
[{"$f":"A15+1","v":4},"     Total",null,null,null,null,null,null,null,{"$f":"J13+J15+J14","v":817894753.57992184}]
[]
[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":114563116},null,{"$f":"Calculations!P17","v":271004},null,{"$f":"D21+F21","v":114834120}]
[{"$f":"A21+1","v":6},"Wyoming",null,{"$f":"Calculations!P32","v":3573987},null,{"$f":"Calculations!P36","v":144250},null,{"$f":"D22+F22","v":3718237}]
[{"$f":"A22+1","v":7},"Total Dth",null,null,null,null,null,{"$f":"SUM(H21:H22)","v":118552357}]
[]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (GS, FS)",null,null,null,{"$f":"'Control Panel'!F5","v":"22-057-16"},null,{"$f":"'Control Panel'!F9","v":"22-057-08"},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":6.58934},null,{"$f":"'Other Inputs'!F119","v":5.4359700000000002},null,{"$f":"F30-H30","v":1.1533699999999998}]
[{"$f":"A30+1","v":9},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H60","v":0.53230999999999995},null,{"$f":"'Other Inputs'!F120","v":0.57020000000000004},null,{"$f":"F31-H31","v":-3.789000000000009E-2}]
[{"$f":"A31+1","v":10},"Total Sales Unit Commodity Cost (Lines 8 + 9)",null,null,null,{"$f":"F30+F31","v":7.1216499999999998},null,{"$f":"H30+H31","v":6.00617},null,{"$f":"J30+J31","v":1.1154799999999998}]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (IS)",null,null,null,{"$f":"'Control Panel'!F5","v":"22-057-16"},null,{"$f":"'Control Panel'!F9","v":"22-057-08"},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":6.5731299999999999},null,{"$f":"'Other Inputs'!F119","v":5.4359700000000002},null,{"$f":"F37-H37","v":1.1371599999999997}]
[{"$f":"A37+1","v":12},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H60","v":0.53230999999999995},null,{"$f":"'Other Inputs'!F120","v":0.57020000000000004},null,{"$f":"F38-H38","v":-3.789000000000009E-2}]
[{"$f":"A38+1","v":13},"Total Sales Unit Commodity Cost (Lines 11 + 12)",null,null,null,{"$f":"F37+F38","v":7.1054399999999998},null,{"$f":"H37+H38","v":6.00617},null,{"$f":"J37+J38","v":1.0992699999999997}]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (NGV)",null,null,null,{"$f":"'Control Panel'!F5","v":"22-057-16"},null,{"$f":"'Control Panel'!F9","v":"22-057-08"},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":6.5731299999999999},null,{"$f":"'Other Inputs'!F119","v":5.4359700000000002},null,{"$f":"F44-H44","v":1.1371599999999997}]
[{"$f":"A44+1","v":15},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H60","v":0.53230999999999995},null,{"$f":"'Other Inputs'!F120","v":0.57020000000000004},null,{"$f":"F45-H45","v":-3.789000000000009E-2}]
[{"$f":"A45+1","v":16},"RIN Credit 4/",null,null,null,{"$f":"H72","v":-0.48096},null,{"$f":"'Other Inputs'!F130","v":-0.33195000000000002},null,{"$f":"F46-H46","v":-0.14900999999999998}]
[{"$f":"A46+1","v":17},"Total Sales Unit Commodity Cost (Lines 14 + 15 + 16)",null,null,null,{"$f":"F44+F45+F46","v":6.6244800000000001},{"$f":"G44+G45+G46","v":0},{"$f":"H44+H45+H46","v":5.67422},{"$f":"I44+I45+I46","v":0},{"$f":"J44+J45+J46","v":0.95025999999999977}]
[]
[]
[]
[]
["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 (August 2022) actual",null,{"$f":"'Other Inputs'!E137","v":69039513}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E138","v":8051989}]
[null,"191 Account Commodity Portion",null,{"$f":"D56-D57","v":60987524}]
[null,"RIN Proceed 4/",null,{"$f":"D72","v":-139370.18493147736}]
[null,"191 Account Commodity Amortization",null,{"$f":"(D58-D59)","v":61126894.184931479},null,{"$f":"H21","v":114834120},null,{"$f":"ROUND(D60/F60,5)","v":0.53230999999999995}]
[null,"See Application, paragraph 16."]
[]
["3/","GS Dths",{"$f":"'RevRun Fcst'!T21","v":111684152}]
[null,"FS Dths",{"$f":"'RevRun Fcst'!T48","v":2589192}]
[null,"Total GS & FS Dths",null,{"$f":"C63+C64","v":114273344}]
[]
["4/","Prior RIN Proceeds, Docket No. 21-057-28",null,{"$f":"'SDR#5'!F9","v":-96190.329474326689}]
[null,"Expected amortized Balance",null,{"$f":"-'SDR#5'!F21+(-'SDR#5'!F27)","v":27242.384542849341}]
[null,"Amount remaining to be amortized",null,{"$f":"SUM(D67:D68)","v":-68947.944931477352}]
[]
[null,"New RIN Proceeds",null,{"$f":"-'SDR#5'!F45","v":-70422.239999999991}]
[null,"Total RIN Proceeds",null,{"$f":"SUM(D69:D71)","v":-139370.18493147736},null,{"$f":"Calculations!$P$12","v":289772},null,{"$f":"ROUND(D72/F72,5)","v":-0.48096}]

{"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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[null,"SNG"]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.1 p2'!H48","v":88410892.468229219}]
[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":91633638.468229219}]
[null,null,null,null,null," "]
[]
[null,4,"Supplier Non-Gas Base Cost at Current Rates",null,null,{"$f":"F22-F21","v":88278154.788489982}]
[null,5,"Amortization",null,null,{"$f":"E45","v":3222746}]
[null,6,"SNG Total Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E251-(D30*('Other Inputs'!G96-'Other Inputs'!F252))","v":91500900.788489982}]
[]
[]
[null,{"$f":"1+B22","v":7},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 6)",null,null,{"$f":"F17-F22","v":132737.67973923683}]
[]
[]
[]
[null,null,"Adjustment for SNG contributions from:"]
[null,8,"IS SNG current rate",{"$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":0},"%"]
[null,null,"(ln 2-ln 5)/ln 5"]
[]
[]
[]
[null,"1/","DEU Exhibit 1.1, page 2, line 16, column E."]
[]
[null,"2/","Actual March 2022 SNG Balance",null,{"$f":"'Other Inputs'!D141","v":-10777254}]
[null,null,"Expected March 2022 SNG Balance",null,{"$f":"'Other Inputs'!E141","v":-14000000}]
[null,null,null,null,{"$f":"'Other Inputs'!F141","v":3222746}]
[null,"2/","Spring Pass Through SNG Amortization From Docket No. 22-057-08",null,{"$f":"'Other Inputs'!F141","v":3222746}]
[null,null,"Amortization will be adjusted in the 2023 Spring Pass Through"]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 09/08/22"}]

{"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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[null,"SUPPLIER NON-GAS RATE CALCULATION"]
[]
[null,"SNG","(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,"GS","FS","IS 1/","TSF","TBF ","NGV","Total"]
[1,"Allocated SNG Costs",{"$f":"+'Ut 1.4 p4'!C27","v":85552147.966376975},{"$f":"+'Ut 1.4 p4'!D27","v":2136957.0704664281},{"$f":"+'Ut 1.4 p4'!E27","v":0},{"$f":"+'Ut 1.4 p4'!F27","v":462317.65064112737},{"$f":"+'Ut 1.4 p4'!G27","v":62426.713959823261},{"$f":"+'Ut 1.4 p4'!H27","v":197043.06678488292},{"$f":"SUM(C11:H11)","v":88410892.468229249}]
[{"$f":"+A11+1","v":2},"IS SNG Revenue",{"$f":"-$E$12*'Ut 1.4 p4'!C30","v":-47040.817880786461},{"$f":"-$E$12*'Ut 1.4 p4'!D30","v":-1175.0050788950082},{"$f":"$E$17*E23","v":48612.697520000002},{"$f":"-$E$12*'Ut 1.4 p4'!F30","v":-254.20519442047765},{"$f":"-$E$12*'Ut 1.4 p4'!G30","v":-34.325306284935316},{"$f":"-$E$12*'Ut 1.4 p4'!H30","v":-108.34405961311661},{"$f":"SUM(C12:H12)","v":1.1226575225009583E-12}]
[3,"SNG Costs to Recover",{"$f":"+C11+C12","v":85505107.148496196},2135782.065387533,48612.697520000002,462063.4454467069,62392.388653538328,196934.72272526979,{"$f":"SUM(C13:H13)","v":88410892.468229234}]
[4,"Summer/Winter Differential",{"$f":"'Ut 1.5 p4'!C41","v":0.52925999999999995},{"$f":"'Ut 1.5 p5'!C42","v":0.14895},null,0,0,0]
[5,"Summer Forecast Throughput 2022-23",{"$f":"SUM('RevRun Fcst'!$M$21:$S$21)","v":31228294},{"$f":"SUM('RevRun Fcst'!$M$48:$S$48)","v":1308506},{"$f":"SUM('RevRun Fcst'!$M$102:$S$102)","v":113370},{"$f":"SUM('RevRun Fcst'!$M$165:$S$165)","v":28317859},{"$f":"SUM('RevRun Fcst'!$M$129:$S$129)","v":27701506},{"$f":"SUM('RevRun Fcst'!$M$66:$S$66)","v":165561}]
[6,"Winter Forecast Throughput 2022-23",{"$f":"SUM('RevRun Fcst'!$H$21:$L$21)","v":80455858},{"$f":"SUM('RevRun Fcst'!$H$48:$L$48)","v":1280686},{"$f":"SUM('RevRun Fcst'!$H$102:$L$102)","v":157634},{"$f":"SUM('RevRun Fcst'!$H$165:$L$165)","v":26267167},{"$f":"SUM('RevRun Fcst'!$H$129:$L$129)","v":18808625},{"$f":"SUM('RevRun Fcst'!$H$66:$L$66)","v":124211}]
[7,"Total Forecast Throughput 2022-23",{"$f":"SUM(C15:C16)","v":111684152},2589192,271004,54585026,46510131,289772]
[8,"Forecast Demand Dth",0,0,null,{"$f":"+'Other Inputs'!D316","v":222022},{"$f":"+'Other Inputs'!D317","v":45000},0]
[]
[{"$f":"A18+1","v":9},"Summer Base Rate",{"$f":"ROUND(C21-C14,5)","v":0.38433},{"$f":"ROUND(D21-D14,5)","v":0.75121000000000004},null,0,0,0]
[{"$f":"A20+1","v":10},"Winter Base Rate",{"$f":"ROUND((C13+C14*C15)/C17,5)","v":0.91359000000000001},{"$f":"ROUND((D13+D14*D15)/D17,5)","v":0.90015999999999996},null,0,0,0]
[]
[{"$f":"A21+1","v":11},"Year Round Base Rates",0,0,{"$f":"ROUND(C54,5)","v":0.17938000000000001},0,0,{"$f":"ROUND(H13/H17,5)","v":0.67962}]
[]
[{"$f":"A23+1","v":12},"Annual Demand Rate",0,0,null,{"$f":"ROUND(F13/F18,5)","v":2.0811600000000001},{"$f":"ROUND(G13/G18,5)","v":1.3865000000000001},0]
[{"$f":"A25+1","v":13},"Monthly Demand Rate",0,0,null,{"$f":"ROUND(F25/12,5)","v":0.17343},{"$f":"ROUND(G25/12,5)","v":0.11554},0]
[]
[{"$f":"A26+1","v":14},"Revenue Collected With Rate",{"$f":"C20*C15+C16*C21","v":85505637.543240011},{"$f":"D20*D15+D16*D21","v":2135785.1020200001},{"$f":"+E17*E23","v":48612.697520000002},{"$f":"F25*F18","v":462063.30552000005},{"$f":"G25*G18","v":62392.5},{"$f":"H23*H17","v":196934.84664},{"$f":"SUM(C28:H28)","v":88411425.994940013}]
[]
[{"$f":"+A28+1","v":15},"Amortization of Balance",{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!C30","v":3118539.2993191178},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!D30","v":77896.169337869986},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!E30","v":0},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!F30","v":16852.361940227023},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!G30","v":2275.5730328077079},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!H30","v":7182.5963699768181}]
[{"$f":"+A30+1","v":16},"Summer/Winter Differential",{"$f":"+'Ut 1.5 p4'!C47","v":1.9300000000000001E-2},{"$f":"+'Ut 1.5 p5'!C48","v":5.4299999999999999E-3}]
[]
[{"$f":"+A31+1","v":17},"Summer Amortization Rate",{"$f":"'Ut 1.5 p6'!D31","v":1.392E-2},{"$f":"'Ut 1.5 p6'!D39","v":2.741E-2}]
[{"$f":"+A33+1","v":18},"Winter Amortization Rate",{"$f":"'Ut 1.5 p6'!D35","v":3.3210000000000003E-2},{"$f":"'Ut 1.5 p6'!D43","v":3.2829999999999998E-2}]
[{"$f":"+A34+1","v":19},"Annual Amortization Rate",null,null,null,{"$f":"'Ut 1.5 p6'!D49","v":7.578E-2},{"$f":"'Ut 1.5 p6'!D54","v":5.049E-2},{"$f":"'Ut 1.5 p6'!D59","v":2.4809999999999999E-2}]
[]
[{"$f":"+A35+1","v":20},"Amortization Collected With Rate",{"$f":"+C15*C33+C16*C34","v":3106636.8966600001},{"$f":"+D15*D33+D16*D34","v":77911.07084},0,{"$f":"+F35*F18","v":16824.827160000001},{"$f":"+G35*G18","v":2272.0500000000002},{"$f":"+H35*H17","v":7189.2433199999996},{"$f":"SUM(C37:H37)","v":3210834.0879799998}]
[]
[{"$f":"+A37+1","v":21},"Summer Total Rate",{"$f":"+C20+C33","v":0.39824999999999999},{"$f":"+D20+D33","v":0.77862000000000009}]
[{"$f":"+A39+1","v":22},"Winter Total Rate",{"$f":"+C21+C34","v":0.94679999999999997},{"$f":"+D21+D34","v":0.93298999999999999}]
[{"$f":"+A40+1","v":23},"Annual Total Rate",null,null,{"$f":"+E23","v":0.17938000000000001},{"$f":"+F25+F35","v":2.1569400000000001},{"$f":"+G25+G35","v":1.43699},{"$f":"+H23+H35","v":0.70443}]
[{"$f":"+A41+1","v":24},"Monthly Total Rate",null,null,null,{"$f":"ROUND(F41/12,5)","v":0.17974999999999999},{"$f":"ROUND(G41/12,5)","v":0.11975}]
[]
[{"$f":"+A42+1","v":25},"Summer Total Collected",{"$f":"+C15*C39","v":12436668.0855},{"$f":"+D15*D39","v":1018828.9417200001}]
[{"$f":"+A44+1","v":26},"Winter Total Collected",{"$f":"+C16*C40","v":76175606.354399994},{"$f":"+D16*D40","v":1194867.23114}]
[{"$f":"+A45+1","v":27},"Annual Total Collected",null,null,{"$f":"+E41*E17","v":48612.697520000002},{"$f":"+F41*F18","v":478888.13268000004},{"$f":"+G41*G18","v":64664.55},{"$f":"+H41*H17","v":204124.08996000001}]
[null,null,{"$f":"SUM(C44:C46)","v":88612274.439899996},2213696.1728600003,48612.697520000002,478888.13268000004,64664.55,204124.08996000001,{"$f":"SUM(C47:H47)","v":91622260.082919985}]
[]
[]
[]
["1/",{"$f":"\"Calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E276,\"0.000%\")","v":"Calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.559%"}]
[null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$48,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$49,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$276,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F48+'Other Inputs'!F49)/(1-('Other Inputs'!$E$276)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00150)  /  ( 1 -  0.00559 )  =  $0.17902"}]
[null,{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$287,\"0.00%\")","v":"IS Tariff rate has an adjustment for bad debt of  0.20%"}]
[null,{"$f":"\" = \"&TEXT((('Other Inputs'!$F$48+'Other Inputs'!$F$49)/(1-'Other Inputs'!$E$276)),\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$287,\"0.00000\")&\" )  =  \"","v":" = $0.17902  /  ( 1 -  0.00200 )  =  "},{"$f":"+(('Other Inputs'!$F$48+'Other Inputs'!$F$49)/(1-'Other Inputs'!$E$276))/(1-('Other Inputs'!$E$287))","v":0.17937948482719807}]
[]
["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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 4 of 6"]
[]
["GENERAL SERVICE SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract ","Allocated GS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H15","v":56260188.849727549},{"$f":"C10*D50","v":40529132.236656666},{"$f":"C10*$D$49","v":15731056.613070885}]
[{"$f":"A10+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H16","v":2405952.691462901},{"$f":"C11","v":2405952.691462901}]
[{"$f":"A11+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!H17","v":1996643.3686148406},{"$f":"C12*D50","v":1438356.7629355083},{"$f":"C12*$D$49","v":558286.6056793324}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!H18","v":-1211924.2539727527},{"$f":"C13*$D$50","v":-873054.98531598039},{"$f":"C13*$D$49","v":-338869.26865677227}]
[5,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H19","v":156471.55127608596},{"$f":"C14*$D$50","v":112720.13696722602},{"$f":"C14*$D$49","v":43751.41430885993}]
[6,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H20","v":1300916.1766805584},{"$f":"C15*$D$50","v":937163.64682532498},{"$f":"C15*$D$49","v":363752.52985523338}]
[7,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H21","v":1861537.1155130691},{"$f":"C16","v":1861537.1155130691}]
[8,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!H22","v":1399988.6303872536},{"$f":"C17","v":1399988.6303872536}]
[9,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!H23","v":100013.7932531421},{"$f":"C18","v":100013.7932531421}]
[10,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!H24","v":189790.34622279028},{"$f":"C19*$D$50","v":136722.57766233163},{"$f":"C19*$D$49","v":53067.768560458644}]
[11,"MWP Commodity",{"$f":"+'Ut 1.4 p3'!H25","v":276722.72632409318},{"$f":"C20*$D$50","v":199347.57058910295},{"$f":"C20*$D$49","v":77375.155734990243}]
[12,"DEOTP Commodity",{"$f":"+'Ut 1.4 p3'!H26","v":4907.6478905782433},{"$f":"C21*$D$50","v":3535.4077971453162},{"$f":"C21*$D$49","v":1372.2400934329271}]
[13,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!H27","v":87765.558656185021},{"$f":"C22*$D$50","v":63225.20427547046},{"$f":"C22*$D$49","v":24540.354380714562}]
[14,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!H28","v":2498799.564588239},{"$f":"C23*$D$50","v":1800103.7688764757},{"$f":"C23*$D$49","v":698695.79571176332}]
[15,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H32","v":1279961.56371985},{"$f":"C24","v":1279961.56371985}]
[16,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H33","v":1209810.0123556394},{"$f":"C25","v":1209810.0123556394}]
[17,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!H37","v":5999313.3482904872},{"$f":"C26*$D$50","v":4321829.8586138161},{"$f":"C26*$D$49","v":1677483.4896766709}]
[18,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!H38","v":0},0,0]
[19,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!H39","v":3608015.0238209241},2599168.6306433422,1008846.393177582]
[20,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!H40","v":3608228.9217959424},2599322.7200534903,1008906.2017424522]
[21,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H41","v":67622.241829329214},48714.212256920495,18908.029572408723]
[22,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H42","v":65809.795719557369},47408.548881865667,18401.246837691699]
[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",{"$f":"+'Ut 1.4 p3'!H45","v":130056.91039387205},93691.361998863489,36365.548395008562]
[{"$f":"A34+1","v":26},"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H46","v":166185.19135059285},119717.721069379,46467.470281213857]
[27,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!H49","v":2037208.358250448},{"$f":"+(SUM(Expenses!F24:J24)*'Ut 1.4 p3'!D65)","v":1575427.0349549605},{"$f":"+SUM(Expenses!D24,Expenses!E24,Expenses!K24)*'Ut 1.4 p3'!D65","v":399685.49058248312}]
[{"$f":"+A36+1","v":28},"Utah SNG Costs",{"$f":"SUM(C10:C36)","v":85499985.134151205},{"$f":"SUM(D10:D36)","v":64009796.222433783},21428093.079004403]
[]
[{"$f":"A37+1","v":29},"Winter SNG - Summer SNG",{"$f":"D37-E37","v":42581703.143429384}]
[{"$f":"A39+1","v":30},"Winter Dth",{"$f":"C50","v":80455858}]
[{"$f":"A40+1","v":31},"Seasonal Cost Differential ",{"$f":"ROUND(C39/C40,5)","v":0.52925999999999995}]
[]
[{"$f":"+A41+1","v":32},"SNG Amortization",{"$f":"+'Ut 1.5 p3'!C30","v":3118539.2993191178},{"$f":"+C43*D37/C37","v":2334702.9212679388},{"$f":"+C43*E37/C37","v":781571.48532241816}]
[]
[{"$f":"+A43+1","v":33},"Winter SNG - Summer SNG Amortization",{"$f":"+D43-E43","v":1553131.4359455206}]
[{"$f":"+A45+1","v":34},"Winter Dth",{"$f":"+C50","v":80455858}]
[{"$f":"+A46+1","v":35},"Seasonal Cost Differential",{"$f":"ROUND(C45/C46,5)","v":1.9300000000000001E-2}]
[]
[{"$f":"+A47+1","v":36},"2022-23 Forecast GS Summer Usage",{"$f":"+'Ut 1.5 p3'!C15","v":31228294},{"$f":"C49/(C49+C50)","v":0.27961258102223852}]
[{"$f":"A49+1","v":37},"2022-23 Forecast GS Winter Usage",{"$f":"+'Ut 1.5 p3'!C16","v":80455858},{"$f":"C50/(C50+C49)","v":0.72038741897776148}]

{"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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 5 of 6"]
[]
[]
["FIRM SALES SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract","Allocated FS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I15","v":1423756.7107037499},{"$f":"C11*D52","v":704229.46108451695},{"$f":"C11*$D$51","v":719527.24961923284}]
[{"$f":"A11+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I16","v":60886.594235501616},{"$f":"C12","v":60886.594235501616}]
[{"$f":"A12+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!I17","v":50528.347896956737},{"$f":"C13*D52","v":24992.71886934686},{"$f":"C13*$D$51","v":25535.629027609873}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!I18","v":-30669.738668442071},{"$f":"C14*$D$52","v":-15170.101304319031},{"$f":"C14*$D$51","v":-15499.637364123038}]
[5,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I19","v":3959.7702339499365},{"$f":"C15*$D$52","v":1958.6119151597904},{"$f":"C15*$D$51","v":2001.1583187901458}]
[6,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I20","v":32921.82579691038},{"$f":"C16*$D$52","v":16284.045907967415},{"$f":"C16*$D$51","v":16637.779888942965}]
[7,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I21","v":47109.261711066378},{"$f":"C17","v":47109.261711066378}]
[8,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!I22","v":35429.017359803198},{"$f":"C18","v":35429.017359803198}]
[9,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!I23","v":2531.0137100221987},{"$f":"C19","v":2531.0137100221987}]
[10,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!I24","v":4802.9571991526354},{"$f":"C20*$D$52","v":2375.6755171319824},{"$f":"C20*$D$51","v":2427.2816820206526}]
[11,"MWP Commodity",{"$f":"+'Ut 1.4 p3'!I25","v":7002.9242109462421},3463.84006903308,3539.0841419131616]
[12,"DEOTP Commodity",{"$f":"+'Ut 1.4 p3'!I26","v":124.19611026626892},{"$f":"C22*$D$52","v":61.430832349422857},{"$f":"C22*$D$51","v":62.765277916846053}]
[13,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!I27","v":2221.0519669453997},1098.5937540898612,1122.4582128555382]
[14,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!I28","v":63236.237231424471},31278.392531324087,31957.844700100381]
[15,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I32","v":18251.726303463201},{"$f":"C25","v":18251.726303463201}]
[16,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I33","v":17251.393987591287},{"$f":"C26","v":17251.393987591287}]
[17,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!I37","v":151822.50209038408},75095.610102350707,76726.891988033371]
[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":91306.760739923586},45162.850103418277,46143.910636505301]
[20,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!I40","v":91312.173780362398},45165.527542985299,46146.646237377092]
[21,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I41","v":1711.2921688638364},846.45245411446933,864.83971474936698]
[22,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I42","v":1665.4252358809219},823.76540003189973,841.65983584902222]
[23,"Spire Injections Storage Commodity",{"$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":3291.3042549726229},1627.9701470898522,1663.3341078827705]
[26,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I46","v":4205.5898894505599},2080.2011180170803,2125.3887714334796]
[{"$f":"+A36+1","v":27},"LNG Electricity",{"$f":"+'Ut 1.4 p3'!I49","v":51554.911749552193},{"$f":"+(SUM(Expenses!F24:J24)*'Ut 1.4 p3'!E65)","v":39868.775045039656},{"$f":"+SUM(Expenses!D24,Expenses!E24,Expenses!K24)*'Ut 1.4 p3'!E65","v":10114.699417516911}]
[{"$f":"+A37+1","v":28},"Utah SNG Costs",{"$f":"SUM(C11:C37)","v":2136213.2498986982},{"$f":"SUM(D11:D37)","v":1162702.8283970954},971938.98421460669]
[]
[{"$f":"A38+1","v":29},"Winter SNG - Summer SNG",{"$f":"D38-E38","v":190763.84418248874}]
[{"$f":"A40+1","v":30},"Winter Dth",{"$f":"C52","v":1280686}]
[{"$f":"A41+1","v":31},"Seasonal Cost Differential ",{"$f":"ROUND(C40/C41,5)","v":0.14895}]
[]
[{"$f":"+A42+1","v":32},"SNG Amortization",{"$f":"+'Ut 1.5 p3'!D30","v":77896.169337869986},{"$f":"+C44*D38/C38","v":42397.497728625865},{"$f":"+C44*E38/C38","v":35441.369771509759}]
[]
[{"$f":"+A44+1","v":33},"Winter SNG - Summer SNG Amortization",{"$f":"+D44-E44","v":6956.1279571161067}]
[{"$f":"+A46+1","v":34},"Winter Dth",{"$f":"+C52","v":1280686}]
[{"$f":"+A47+1","v":35},"Seasonal Cost Differential",{"$f":"ROUND(C46/C47,5)","v":5.4299999999999999E-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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[null,null,"SUMMARY OF RATES"]
[]
[null,"COMMODITY",null,"(A)","(B)"]
[null,"Class","Description","Current","Proposed"]
[null,"GS, FS"]
[1,null,"Base Gas Cost",{"$f":"+'Other Inputs'!F119","v":5.4359700000000002},{"$f":"+'Ut 1.5 p1'!F30","v":6.58934}]
[2,null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.57020000000000004},{"$f":"+'Ut 1.5 p1'!F31","v":0.53230999999999995}]
[3,null,"Commodity Rate",{"$f":"+D12+D13","v":6.00617},{"$f":"+E12+E13","v":7.1216499999999998}]
[]
[null,"IS"]
[{"$f":"+A14+1","v":4},null,"Base Gas Cost",{"$f":"'Other Inputs'!F129","v":5.4248500000000002},{"$f":"+'Ut 1.5 p1'!F37","v":6.5731299999999999}]
[{"$f":"+A17+1","v":5},null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.57020000000000004},{"$f":"+'Ut 1.5 p1'!F38","v":0.53230999999999995}]
[{"$f":"+A18+1","v":6},null,"Commodity Rate",{"$f":"+D17+D18","v":5.99505},{"$f":"+E17+E18","v":7.1054399999999998}]
[]
[null,"NGV"]
[{"$f":"+A19+1","v":7},null,"Base Gas Cost",{"$f":"'Other Inputs'!F129","v":5.4248500000000002},{"$f":"+'Ut 1.5 p1'!F37","v":6.5731299999999999}]
[{"$f":"+A22+1","v":8},null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.57020000000000004},{"$f":"+'Ut 1.5 p1'!F31","v":0.53230999999999995}]
[{"$f":"+A23+1","v":9},null,"RIN Credit",{"$f":"+'Other Inputs'!F130","v":-0.33195000000000002},{"$f":"'Ut 1.5 p1'!H72","v":-0.48096}]
[10,null,"Commodity Rate",{"$f":"+D22+D23+D24","v":5.6631},{"$f":"+E22+E23+E24","v":6.6244800000000001}]
[]
[]
[null,"SNG"]
[null,"Class","Description","Current","Proposed"]
[{"$f":"+A25+1","v":11},"GS","Base SNG Summer",{"$f":"+'Other Inputs'!E89","v":0.38263000000000003},{"$f":"ROUND('Ut 1.5 p3'!C20,5)","v":0.38433}]
[{"$f":"+A30+1","v":12},null,"SNG Amortization",{"$f":"+'Other Inputs'!F89","v":1.392E-2},{"$f":"ROUND('Ut 1.5 p3'!C33,5)","v":1.392E-2}]
[{"$f":"+A31+1","v":13},null,"SNG Summer Rate",{"$f":"+D30+D31","v":0.39655000000000001},{"$f":"+E30+E31","v":0.39824999999999999}]
[]
[{"$f":"+A32+1","v":14},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E88","v":0.91266999999999998},{"$f":"ROUND('Ut 1.5 p3'!C21,5)","v":0.91359000000000001}]
[{"$f":"+A34+1","v":15},null,"SNG Amortization",{"$f":"+'Other Inputs'!F88","v":3.3210000000000003E-2},{"$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":0.94587999999999994},{"$f":"+E34+E35","v":0.94679999999999997}]
[]
[{"$f":"+A36+1","v":17},"FS","Base SNG Summer",{"$f":"+'Other Inputs'!E92","v":0.75309999999999999},{"$f":"ROUND('Ut 1.5 p3'!D20,5)","v":0.75121000000000004}]
[{"$f":"+A38+1","v":18},null,"SNG Amortization",{"$f":"+'Other Inputs'!F92","v":2.741E-2},{"$f":"ROUND('Ut 1.5 p3'!D33,5)","v":2.741E-2}]
[{"$f":"+A39+1","v":19},null,"SNG Summer Rate",{"$f":"+D38+D39","v":0.78051000000000004},{"$f":"+E38+E39","v":0.77862000000000009}]
[]
[{"$f":"+A40+1","v":20},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E91","v":0.90210000000000001},{"$f":"ROUND('Ut 1.5 p3'!D21,5)","v":0.90015999999999996}]
[{"$f":"+A42+1","v":21},null,"SNG Amortization",{"$f":"+'Other Inputs'!F91","v":3.2829999999999998E-2},{"$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":0.93493000000000004},{"$f":"+E42+E43","v":0.93298999999999999}]
[]
[{"$f":"+A44+1","v":23},"IS","SNG Rate",{"$f":"+'Other Inputs'!E96","v":0.17904999999999999},{"$f":"ROUND('Ut 1.5 p3'!E23,5)","v":0.17938000000000001}]
[]
[{"$f":"+A46+1","v":24},"TSF","Base SNG Annual Demand",{"$f":"+'Other Inputs'!G320","v":2.08257},{"$f":"ROUND('Ut 1.5 p3'!F25,5)","v":2.0811600000000001}]
[{"$f":"+A48+1","v":25},null,"SNG Amortization",{"$f":"+'Other Inputs'!G321","v":7.578E-2},{"$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":2.15835},{"$f":"+E48+E49","v":2.1569400000000001}]
[{"$f":"+A50+1","v":27},null,"SNG Adder Monthly",{"$f":"+ROUND(D50/12,5)","v":0.17985999999999999},{"$f":"+ROUND(E50/12,5)","v":0.17974999999999999}]
[]
[{"$f":"+A51+1","v":28},"TBF","Base SNG Annual Demand",{"$f":"'Other Inputs'!G325","v":1.38744},{"$f":"ROUND('Ut 1.5 p3'!G25,5)","v":1.3865000000000001}]
[{"$f":"+A53+1","v":29},null,"SNG Amortization",{"$f":"'Other Inputs'!G326","v":5.049E-2},{"$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":1.4379299999999999},{"$f":"+E53+E54","v":1.43699}]
[{"$f":"+A55+1","v":31},null,"SNG Adder Monthly",{"$f":"+ROUND(D55/12,5)","v":0.11983000000000001},{"$f":"+ROUND(E55/12,5)","v":0.11975}]
[]
[{"$f":"+A56+1","v":32},"NGV","Base SNG",{"$f":"+'Other Inputs'!E94","v":0.68176999999999999},{"$f":"ROUND('Ut 1.5 p3'!H23,5)","v":0.67962}]
[{"$f":"+A58+1","v":33},null,"SNG Amortization",{"$f":"+'Other Inputs'!F94","v":2.4809999999999999E-2},{"$f":"ROUND('Ut 1.5 p3'!H35,5)","v":2.4809999999999999E-2}]
[{"$f":"+A59+1","v":34},null,"SNG Rate",{"$f":"+D58+D59","v":0.70657999999999999},{"$f":"+E58+E59","v":0.70443}]

{"sheet":"Ut 1.6 p1","index":40,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6]]}
[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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"70 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J100","v":"2022-10-01"},null,{"$f":"'Control Panel'!F5","v":"22-057-16"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!K126","v":13},{"$f":"ROUND((+E16*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":138.03},null,{"$f":"ROUND((+E16*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":152.55000000000001},null,{"$f":"H16-F16","v":14.52000000000001}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!K127","v":10.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":116.83},null,{"$f":"ROUND((+E17*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":128.99},null,12.160000000000011]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!K128","v":8.8000000000000007},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":95.62},null,{"$f":"ROUND((+E18*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":105.44},null,9.8199999999999932]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!K129","v":7.3},{"$f":"ROUND((+E19*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":70.94},null,{"$f":"ROUND((+E19*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":79.09},null,8.1500000000000057]
[null,5,null,"May",{"$f":"'Monthly Inputs'!K130","v":3.8},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":40.159999999999997},null,{"$f":"ROUND((+E20*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":44.41},null,4.25]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!K131","v":2.7},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":30.49},null,{"$f":"ROUND((+E21*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":33.51},null,3.0199999999999996]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!K132","v":1.8},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.58},null,{"$f":"ROUND((+E22*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":24.59},null,2.0100000000000016]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!K133","v":1.6},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":20.82},null,{"$f":"ROUND((+E23*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":22.61},null,1.7899999999999991]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!K134","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.58},null,{"$f":"ROUND((+E24*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":24.59},null,2.0100000000000016]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!K135","v":2.7},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":30.49},null,{"$f":"ROUND((+E25*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":33.51},null,3.0199999999999996]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!K136","v":5.5},{"$f":"ROUND((+E26*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":62.29},null,{"$f":"ROUND((+E26*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":68.430000000000007},null,6.1400000000000077]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!K137","v":10.1},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":108.75},null,{"$f":"ROUND((+E27*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":120.02},null,11.269999999999996]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":70},{"$f":"SUM(F16:F27)","v":759.58000000000015},null,{"$f":"SUM(H16:H27)","v":837.74},null,{"$f":"H30-F30","v":78.159999999999854}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":10.290000000000001},"%"]

{"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$33","v":"Docket No. 22-057-16"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J100","v":"2022-10-01"},null,{"$f":"'Control Panel'!F5","v":"22-057-16"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G126","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":157.22},null,{"$f":"ROUND((+E16*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":173.86},null,{"$f":"H16-F16","v":16.640000000000015}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G127","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":132.97999999999999},null,{"$f":"ROUND((+E17*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":146.94},null,13.960000000000008]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G128","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":108.75},null,{"$f":"ROUND((+E18*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":120.02},null,11.269999999999996]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G129","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":79.73},null,{"$f":"ROUND((+E19*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":89},null,9.269999999999996]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G130","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":45.44},null,{"$f":"ROUND((+E20*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":50.35},null,4.9100000000000037]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G131","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":34.01},null,{"$f":"ROUND((+E21*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":37.47},null,3.4600000000000009]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G132","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":24.34},null,{"$f":"ROUND((+E22*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":26.57},null,2.2300000000000004]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G133","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.58},null,{"$f":"ROUND((+E23*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":24.59},null,2.0100000000000016]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G134","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":24.34},null,{"$f":"ROUND((+E24*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":26.57},null,2.2300000000000004]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G135","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":34.01},null,{"$f":"ROUND((+E25*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":37.47},null,3.4600000000000009]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G136","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":70.37},null,{"$f":"ROUND((+E26*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":77.41},null,7.039999999999992]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G137","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":122.89},null,{"$f":"ROUND((+E27*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":135.72},null,12.829999999999998]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":856.66000000000008},null,{"$f":"SUM(H16:H27)","v":945.97000000000014},null,{"$f":"H30-F30","v":89.310000000000059}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":10.43},"%"]

{"sheet":"Ut 1.7 Tot","index":42,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[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],[4,0,4,12],[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
["NOT USED"]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J100","v":"2022-10-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G126","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":157.22},null,{"$f":"'CET & DSM'!D107","v":{"$error":"#REF!"}},null,{"$f":"H17-F17","v":{"$error":"#REF!"}}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G127","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":132.97999999999999},null,{"$f":"'CET & DSM'!D108","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G128","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":108.75},null,{"$f":"'CET & DSM'!D109","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G129","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":79.73},null,{"$f":"'CET & DSM'!D110","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G130","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":45.44},null,{"$f":"'CET & DSM'!D111","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G131","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":34.01},null,{"$f":"'CET & DSM'!D112","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G132","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":24.34},null,{"$f":"'CET & DSM'!D113","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G133","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":22.58},null,{"$f":"'CET & DSM'!D114","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G134","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":24.34},null,{"$f":"'CET & DSM'!D115","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G135","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":34.01},null,{"$f":"'CET & DSM'!D116","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G136","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":70.37},null,{"$f":"'CET & DSM'!D117","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G137","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":122.89},null,{"$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},{"$f":"SUM(F17:F28)","v":856.66000000000008},null,{"$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. 22-057-16"}]
[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: September 30, 2022"]
["To Become Effective November 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","2022-10-01"]
["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",0.10978,4.1950000000000001E-2,null,0.14935999999999999,8.1540000000000001E-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",{"$f":"+'Ut 1.5 p6'!E32","v":0.39824999999999999},{"$f":"C13","v":0.39824999999999999},null,{"$f":"+'Ut 1.5 p6'!E36","v":0.94679999999999997},{"$f":"F13","v":0.94679999999999997},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":7.1216499999999998},{"$f":"C14","v":7.1216499999999998},null,{"$f":"D14","v":7.1216499999999998},{"$f":"F14","v":7.1216499999999998}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C15)","v":9.9097100000000005},{"$f":"SUM(D6:D15)","v":8.6130300000000002},null,{"$f":"SUM(F6:F15)","v":11.215120000000001},{"$f":"SUM(G6:G15)","v":9.91845}]
[]
[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,{"$f":"2.3704-0.00728","v":2.3631199999999999}]
[]
["UT FS",null,"First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth","First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth"]
[null,"Distribution Non-Gas Cost",1.0381100000000001,0.54066999999999998,1.703E-2,1.56992,1.07247,0.54883000000000004]
[null,"Energy Assistance",1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2,1.0840000000000001E-2]
[null,"Infrastructure Rate Adjustment",5.0200000000000002E-2,2.615E-2,8.1999999999999998E-4,7.5920000000000001E-2,5.1860000000000003E-2,2.6540000000000001E-2]
[null,"Rural Expansion Rate Adjustment",8.1399999999999997E-3,4.2399999999999998E-3,1.2999999999999999E-4,1.231E-2,8.4100000000000008E-3,4.3E-3]
[null,"STEP Surcharge",1.6199999999999999E-3,8.4999999999999995E-4,3.0000000000000001E-5,2.4599999999999999E-3,1.6800000000000001E-3,8.5999999999999998E-4]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E40","v":0.77862000000000009},{"$f":"C30","v":0.77862000000000009},{"$f":"D30","v":0.77862000000000009},{"$f":"+'Ut 1.5 p6'!E44","v":0.93298999999999999},{"$f":"F30","v":0.93298999999999999},{"$f":"G30","v":0.93298999999999999}]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":7.1216499999999998},{"$f":"C31","v":7.1216499999999998},{"$f":"D31","v":7.1216499999999998},{"$f":"E31","v":7.1216499999999998},{"$f":"F31","v":7.1216499999999998},{"$f":"G31","v":7.1216499999999998}]
[]
[null,"Total Rate",{"$f":"SUM(C25:C32)","v":9.0091800000000006},{"$f":"SUM(D25:D32)","v":8.4830199999999998},{"$f":"SUM(E25:E32)","v":7.9291200000000002},9.7260899999999992,9.1998999999999995,8.6460100000000004]
[]
[null,"Minimum Monthly DNG Charge:",182,null,null,275]
[]
[null,"BSF Category 1",{"$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",0.3846]
[null,"Rural Expansion Rate Adjustment",6.7580000000000001E-2]
[null,"STEP Surcharge",1.374E-2]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E60","v":0.70443}]
[null,"Commodity Cost",{"$f":"'Ut 1.5 p6'!E25","v":6.6244800000000001}]
[]
[null,"Total Rate",{"$f":"SUM(C62:C69)","v":15.9351},{"$f":"C70/8+0.35","v":2.3418874999999999}]
[]
[]
["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",2.7699999999999999E-2,4.1799999999999997E-3,2.4599999999999999E-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",{"$f":"+'Ut 1.5 p6'!E46","v":0.17938000000000001},{"$f":"C79","v":0.17938000000000001},{"$f":"D79","v":0.17938000000000001}]
[null,"Commodity Cost",{"$f":"+'Ut 1.5 p6'!E19","v":7.1054399999999998},{"$f":"+'Ut 1.5 p6'!E19","v":7.1054399999999998},{"$f":"+'Ut 1.5 p6'!E19","v":7.1054399999999998}]
[]
[null,"Total Rate",{"$f":"SUM(C74:C80)","v":8.2481200000000001},{"$f":"SUM(D74:D80)","v":7.43825},{"$f":"SUM(E74:E80)","v":7.3789899999999999}]
[]
[null,"BSF Category 1",{"$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":[[16,0,16,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,35,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F36","v":0}]
[null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 22-057-16"}]
[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. 22-057-16"}]
[null,null,null,null,null," DEU Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 17"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DOMINION ENERGY UTAH"]
["333 South State Street"]
["P.O. Box 45433"]
["Salt Lake City, Utah  84145-0433"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LEGISLATIVE/PROPOSED COMBINED RATE SCHEDULES"]
[]
["P.S.C. Utah No. 500"]
["Affecting GS, FS, NGV, IS, TBF, and TSF Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
["Tariff Section 2.02, 2.03, 2.04, 4.02, 5,02, and 5.04"]
[]
["Date Issued: September 30, 2022"]
["To Become Effective November 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":"2022-08-31"},null,null,{"$f":"-1*'Other Inputs'!D256","v":6538004},null,null,null,{"$f":"M8/E8","v":3.9756633339471743},null,null,null,{"$f":"'Other Inputs'!E256","v":25992902.77999996}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Sep22"},{"$f":"'Monthly Inputs'!E29","v":1995132},{"$f":"-'Monthly Inputs'!E37","v":0},{"$f":"E8+C9+D9","v":8533136},{"$f":"F21","v":0.83215316409164031},{"$f":"'Other Inputs'!F116","v":4.54359},{"$f":"'Monthly Inputs'!E86","v":7.68},{"$f":"M9/E9","v":4.2315363168062561}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":10115372.10024691},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":36108274.88024687}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Oct22"},{"$f":"'Monthly Inputs'!F29","v":2037654},{"$f":"-'Monthly Inputs'!F37","v":0},{"$f":"E9+C10+D10","v":10570790},{"$f":"F22","v":0.46942770031536374},{"$f":"G9","v":4.54359},{"$f":"'Monthly Inputs'!F86","v":7.56},4.6001905958747367,null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":12519373.868719842},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":48627648.748966709}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Nov22"},{"$f":"'Monthly Inputs'!G29","v":642326},{"$f":"-'Monthly Inputs'!G37","v":0},{"$f":"E10+C11+D11","v":11213116},{"$f":"Calculations!D187","v":0.40248915014250292},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!D210","v":8.4707500000000007},4.7333574073446609,null,4448036.9290482271,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":53075685.678014934}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Dec22"},{"$f":"'Monthly Inputs'!H29","v":99166},{"$f":"-'Monthly Inputs'!H37","v":-3410049.9999999995},{"$f":"E11+C12+D12","v":7902232},{"$f":"Calculations!E187","v":0.32890220068005571},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!E210","v":9.6669900000000002},4.7744802938516928,null,794350.71034498001,{"$f":"D12*I11","v":-16140985.426915659},{"$f":"M11+L12+K12","v":37729050.961444251}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Jan23"},{"$f":"'Monthly Inputs'!I29","v":0},{"$f":"-'Monthly Inputs'!I37","v":-4415094},{"$f":"E12+C13+D13","v":3487138},{"$f":"Calculations!F187","v":0.3038832795568891},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!F210","v":10.132989999999999},4.7744802938516928,null,0,{"$f":"D13*I12","v":-21079779.298502848},16649271.662941404]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Feb23"},{"$f":"'Monthly Inputs'!J29","v":361110},{"$f":"-'Monthly Inputs'!J37","v":-3766170},82078,{"$f":"Calculations!G187","v":0.31307850537427695},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!G210","v":9.0976400000000002},{"$f":"M14/E14","v":17.640823931111552},null,2780156.3319717995,{"$f":"D14*I13","v":-17981504.448295429},1447923.5466177738]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Mar23"},{"$f":"'Monthly Inputs'!K29","v":1122640},{"$f":"-'Monthly Inputs'!K37","v":-112125},1092593,{"$f":"Calculations!H187","v":0.32757341125174566},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!H210","v":6.7574899999999998},5.7421170342177552,null,6803850.7134251883,-1977977.3832758828,6273796.8767670793]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Apr23"},{"$f":"'Monthly Inputs'!L29","v":136477},{"$f":"-'Monthly Inputs'!L37","v":0},{"$f":"E15+C16+D16","v":1229070},{"$f":"Calculations!I187","v":0.47901266467663112},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!I210","v":4.8611599999999999},{"$f":"M16/E16","v":5.6319994379793767},null,648324.67247023387,0,6922121.5492373127]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"May23"},{"$f":"'Monthly Inputs'!M29","v":2418000.9999999995},{"$f":"-'Monthly Inputs'!M37","v":0},3647070.9999999995,{"$f":"Calculations!J187","v":0.56866871470359748},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!J210","v":4.3600700000000003},{"$f":"M17/E17","v":4.890483625793804},null,10913819.458370121,0,17835941.007607434]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jun23"},{"$f":"'Monthly Inputs'!N29","v":1980000},{"$f":"-'Monthly Inputs'!N37","v":0},5627071,{"$f":"Calculations!K187","v":0.83138820821177606},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!K210","v":4.43},4.7869614213615801,null,9100630.7846550941,{"$f":"D18*I17","v":0},26936571.792262528]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jul23"},{"$f":"'Monthly Inputs'!O29","v":2045998.9999999998},{"$f":"-'Monthly Inputs'!O37","v":0},7673070,{"$f":"Calculations!L187","v":0.93806675299751574},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!L210","v":4.68},4.7459340471877223,null,9479312.3671921659,0,{"$f":"M18+L19+K19","v":36415884.159454696}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Aug23"},{"$f":"'Monthly Inputs'!P29","v":2051859},{"$f":"-'Monthly Inputs'!P37","v":0},9724929,{"$f":"Calculations!M187","v":0.96609265307905734},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!M210","v":4.71},4.72204562588764,null,9505674.2870631646,0,{"$f":"M19+L20+K20","v":45921558.446517862}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Sep23"},{"$f":"'Monthly Inputs'!Q29","v":2115170},{"$f":"-'Monthly Inputs'!Q37","v":0},11840099,{"$f":"Calculations!N187","v":0.83215316409164031},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!N210","v":4.3899999999999997},4.6984058808686733,null,9708032.3251494318,0,{"$f":"M20+L21+K21","v":55629590.771667294}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Oct23"},{"$f":"'Monthly Inputs'!R29","v":2034654},{"$f":"-'Monthly Inputs'!R37","v":0},13874753,{"$f":"Calculations!O187","v":0.46942770031536374},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!O210","v":4.30124},4.6627952782099875,null,9065542.0030625723,0,{"$f":"M21+L22+K22","v":64695132.774729863}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":15007402},{"$f":"SUM(D11:D22)","v":-11703439},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":73247730.582752973},{"$f":"SUM(L11:L22)","v":-57180246.556989819},{"$f":"L26+K26","v":16067484.025763154}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.8807735398007575},{"$f":"L26/D26","v":4.8857644797388033}]
[]
[]
[]
["___________________________________________________________________"]

{"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":"2022-08-31"},null,null,0,null,null,null,{"$f":"IFERROR(M8/E8,0)","v":0},null,null,null,0]
[null,{"$f":"'Monthly Inputs'!E3","v":"Sep22"},{"$f":"+'Monthly Inputs'!E40","v":90000},{"$f":"-'Monthly Inputs'!E41","v":0},{"$f":"E8+C9+D9","v":90000},{"$f":"F21","v":0.83215316409164031},{"$f":"'Other Inputs'!F116","v":4.54359},{"$f":"'Monthly Inputs'!E86","v":7.68},{"$f":"IFERROR(M9/E9,0)","v":5.0700264946113389}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":456302.38451502047},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":456302.38451502047}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Oct22"},{"$f":"+'Monthly Inputs'!F40","v":279000},{"$f":"-'Monthly Inputs'!F41","v":0},{"$f":"E9+C10+D10","v":369000},{"$f":"F22","v":0.46942770031536374},{"$f":"G9","v":4.54359},{"$f":"'Monthly Inputs'!F86","v":7.56},{"$f":"IFERROR(M10/E10,0)","v":5.8820655183257839},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":1714179.7917471938},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":2170482.1762622143}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Nov22"},{"$f":"+'Monthly Inputs'!G40","v":270000},{"$f":"-'Monthly Inputs'!G41","v":0},{"$f":"E10+C11+D11","v":639000},{"$f":"Calculations!D187","v":0.40248915014250292},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!D210","v":8.4707500000000007},6.322695603968377,null,1869720.3146735791,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":4040202.4909357931}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Dec22"},{"$f":"+'Monthly Inputs'!H40","v":279000},{"$f":"-'Monthly Inputs'!H41","v":0},{"$f":"E11+C12+D12","v":918000},{"$f":"Calculations!E187","v":0.32890220068005571},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!E210","v":9.6669900000000002},6.8355989651118234,null,2234877.3590368615,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":6275079.8499726541}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Jan23"},{"$f":"+'Monthly Inputs'!I40","v":279000},{"$f":"-'Monthly Inputs'!I41","v":0},{"$f":"E12+C13+D13","v":1197000},{"$f":"Calculations!F187","v":0.3038832795568891},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!F210","v":10.132989999999999},7.2143874012679845,null,{"$f":"(+F13*C13*G13)+((1-F13)*C13*H13)","v":2360541.8693451225},{"$f":"D13*I12","v":0},{"$f":"M12+L13+K13","v":8635621.7193177771}]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Feb23"},{"$f":"+'Monthly Inputs'!J40","v":36000},{"$f":"-'Monthly Inputs'!J41","v":0},1233000,{"$f":"Calculations!G187","v":0.31307850537427695},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!G210","v":9.0976400000000002},7.2285342843476625,null,277161.05328289099,{"$f":"D14*I13","v":0},8912782.7726006676]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Mar23"},{"$f":"+'Monthly Inputs'!K40","v":0},{"$f":"-'Monthly Inputs'!K41","v":-184950},1048050,{"$f":"Calculations!H187","v":0.32757341125174566},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!H210","v":6.7574899999999998},7.2285342843476617,null,0,-1336917.4158901002,7575865.3567105671]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Apr23"},{"$f":"+'Monthly Inputs'!L40","v":0},{"$f":"-'Monthly Inputs'!L41","v":0},{"$f":"E15+C16+D16","v":1048050},{"$f":"Calculations!I187","v":0.47901266467663112},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!I210","v":4.8611599999999999},7.2285342843476617,null,0,0,7575865.3567105671]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"May23"},{"$f":"+'Monthly Inputs'!M40","v":0},{"$f":"-'Monthly Inputs'!M41","v":0},1048050,{"$f":"Calculations!J187","v":0.56866871470359748},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!J210","v":4.3600700000000003},7.2285342843476617,null,0,{"$f":"D17*I16","v":0},7575865.3567105671]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jun23"},{"$f":"+'Monthly Inputs'!N40","v":0},{"$f":"-'Monthly Inputs'!N41","v":0},1048050,{"$f":"Calculations!K187","v":0.83138820821177606},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!K210","v":4.43},7.2285342843476617,null,0,{"$f":"D18*I17","v":0},7575865.3567105671]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jul23"},{"$f":"+'Monthly Inputs'!O40","v":0},{"$f":"-'Monthly Inputs'!O41","v":0},1048050,{"$f":"Calculations!L187","v":0.93806675299751574},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!L210","v":4.68},7.2285342843476617,null,0,0,{"$f":"M18+L19+K19","v":7575865.3567105671}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Aug23"},{"$f":"+'Monthly Inputs'!P40","v":184950},{"$f":"-'Monthly Inputs'!P41","v":0},1233000,{"$f":"Calculations!M187","v":0.96609265307905734},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!M210","v":4.71},6.8391611226622731,null,856820.30753201467,0,{"$f":"M19+L20+K20","v":8432685.6642425824}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Sep23"},{"$f":"+'Monthly Inputs'!Q40","v":0},{"$f":"-'Monthly Inputs'!Q41","v":0},1233000,{"$f":"Calculations!N187","v":0.83215316409164031},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!N210","v":4.3899999999999997},6.8391611226622731,null,0,0,{"$f":"M20+L21+K21","v":8432685.6642425824}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Oct23"},{"$f":"+'Monthly Inputs'!R40","v":0},{"$f":"-'Monthly Inputs'!R41","v":0},1233000,{"$f":"Calculations!O187","v":0.46942770031536374},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!O210","v":4.30124},6.8391611226622731,null,0,0,{"$f":"M21+L22+K22","v":8432685.6642425824}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":1048950},{"$f":"SUM(D11:D22)","v":-184950},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":7599120.903870468},{"$f":"SUM(L11:L22)","v":-1336917.4158901002},{"$f":"L26+K26","v":6262203.4879803676}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":7.2445025061923527},{"$f":"IFERROR(L26/D26,0)","v":7.2285342843476625}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Ex 1.1 Data","index":50,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["MLPX Gathered",8823036,"Adjusted test year->",-1.2261042234571235E-2,8714856.3829668574,null,null,"MLPX Gathered",7506496,"Adjusted test year->",0.15057855767646008,8636813.3408841155]
["Birch Creek",1455044,"Adjusted test year->",-1.2261042234571235E-2,1437203.6440628406,null,null,"Birch Creek",0]
["Other",0,null,null,null,null,null,"Other",476796]
["Wexpro",13377982,null,null,null,null,null,"Wexpro",5109249]
["MLPX-Acquired",18088934,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,{"$f":"+'Monthly Inputs'!S117","v":180114962.38642398},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S119","v":54305068.809874572}]
[]
[]
["\\/",null,"2022-08-31",null,null,null,null,null,null,"2022-08-31"]
["\\/","Company","Average Index","Church Buttes",null,null,null,"\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr",null,null,null,"\\/","Production","Spot Prices","& Canyon Cr"]
["January",3637668.792437199,9.9600000000000009,{"$f":"C14+0.1","v":10.06},{"$f":"B14*D14","v":36594948.051918224},null,null,"January",1604873.3095447891,9.9600000000000009,{"$f":"J14+0.1","v":10.06},{"$f":"I14*K14","v":16145025.494020579}]
["February",3208435.4565987997,8.9600000000000009,9.06,29068425.236785125,null,null,"February",1405522.7702783386,8.9600000000000009,9.06,12734036.298721747]
["March",3483614.0683668004,6.75,6.85,23862756.368312582,null,null,"March",1482584.8963491335,6.75,6.85,10155706.539991563]
["April",3312333.9967437997,4.8600000000000003,4.96,16429176.623849247,null,null,"April",1396381.1785308358,4.8600000000000003,4.96,6926050.645512945]
["May",3364720.3180165999,4.3600000000000003,4.46,15006652.618354036,null,null,"May",1395650.0690259528,4.3600000000000003,4.46,6224599.3078557495]
["June",3203188.1938339998,4.43,4.5299999999999994,14510442.518068017,null,null,"June",1318926.861349398,4.43,4.5299999999999994,5974738.6819127724]
["July",3348338.5431989999,4.68,4.7799999999999994,16005058.236491218,null,null,"July",1323770.5231683138,4.68,4.7799999999999994,6327623.1007445389]
["August",3489884.1476344005,4.71,4.8099999999999996,16786342.750121467,null,null,"August",1294059.0255307474,4.71,4.8099999999999996,{"$f":"I21*K21","v":6224423.9128028946}]
["September",3315189.9473310006,4.3899999999999997,4.4899999999999993,14885202.863516191,null,null,"September",1250191.9878965653,4.3899999999999997,4.4899999999999993,{"$f":"I22*K22","v":5613362.0256555779}]
["October",3357249.3392874002,4.3,4.3999999999999995,14771897.09286456,null,null,"October",1260935.002260054,4.3,4.3999999999999995,{"$f":"I23*K23","v":5548114.0099442368}]
["November",3769367.8930087998,8.36,8.4599999999999991,31888852.374854442,null,null,"November",1782012.6166516347,8.36,{"$f":"J24+0.1","v":8.4599999999999991},{"$f":"I24*K24","v":15075826.736872828}]
["December",3743168.1445042002,9.56,9.66,36159004.275910571,null,null,"December",1696284.865188132,9.56,{"$f":"J25+0.1","v":9.66},{"$f":"I25*K25","v":16386111.797717355}]
[]
[null,{"$f":"SUM(B14:B25)","v":41233158.840961993},"CANYON CREEK",{"$f":"E27/B27","v":6.4503609834235176},{"$f":"SUM(E14:E25)","v":265968759.01104569},null,null,null,{"$f":"SUM(I14:I25)","v":17211193.105773896},"CANYON CREEK",{"$f":"L27/I27","v":6.584994884156619},{"$f":"SUM(L14:L25)","v":113335618.55175278}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D27-0.2","v":6.2503609834235174},null,null,null,null,null,"All Others ->",{"$f":"K27-0.2","v":6.3849948841566189}]

{"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,"2021-09-30","2021-10-31","2021-11-03","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31",{"$f":"+O3","v":"2022-08-31"}]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[403,"Depreciation Expense","Production",null,null,null,null,null,null,null,null,null,null,null,763236,{"$f":"O8","v":763236}]
[]
[404,"Amortization and Depletion","Production",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["483","Sales for Resale",null,97129.99,97138.4,106128.66,544755.05000000005,116873.48999999999,98906.89,106860.96,52524.95,141242.98000000001,721039.87,151205,285419.14,{"$f":"SUM(D13:O13)","v":2519225.38}]
["490","Incidental Plant Prod Sales",null,902433.39,2189382.9300000002,1288337.6599999999,155.94,814587.34,1062620.1599999999,1019900.86,972357.06,2794975.5300000003,1033024.4,1190418.8,1063673.75,14331867.820000002]
["492","Incidental Gasoline_Oil Sales",null,158052.51,152048.32000000001,192977.82,175220.78,187201.33000000002,224977.55,253213.06,235424.09,290819.34999999998,310169.89,268774.89,359147.18,2808026.7700000005]
[4951,"Overriding Royalty Revenue from Celsius",null,147551.81,1014606.72,791533.65,798933.79,853244.84,1377641.49,961928.39,1061501.46,2213730.6,226621.98,1472583.6400000001,1042921.87,11962800.24]
[4952,"Oil Revenue Received from Wexpro",null,16848,115027,63363,15550,158907,210181,461376,319049,364115,485473,438166,216827,2864882]
["758001","Gas Well Royalties - Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Other Operating Revenues"]
["491","Revenue fr Natural Gas Processed by Others",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"* LNG Electric Costs",{"$f":"1937485*1.1","v":2131233.5},26534.37,356731.45,397190.36,397190.36,397190.36,397190.36,26534.37,26534.37,26534.37,26534.37,2097.62,8500.91,{"$f":"SUM(D24:O24)","v":2088763.2700000003}]
[]
[]
[]
[null,null,"*","Estimated monthly balance. 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,"2021-01-31","2021-02-28","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","Period Ended"]
["FERC Acct","Description",null,"2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31",{"$f":"+P4","v":"2022-08-31"}]
["101","Gas Plant in Service","Production",79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"((D5/2)+SUM(E5:O5)+(P5/2))/12","v":79968136}]
[]
["108","Accum Prov for Depreciation of Gas Plant in Service","Production",-71641946,-71711214,-71780483,-71849768,-71919083,-71988400,-71988400,-72112568,-72112568,-72165240,-72219000,-72277347,-72335916,{"$f":"((D7/2)+SUM(E7:O7)+(P7/2))/12","v":-72009416.833333328}]
[]
["111","Accum Prov for Amortization of Gas Plant in Service","Production",-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,{"$f":"((D9/2)+SUM(E9:O9)+(P9/2))/12","v":-6150277}]
[]
[1641,"Gas Stored Underground","Production",35307557.589999974,37462513.809999973,49638760.35999997,48688525.369999968,44932895.699999966,32520297.099999968,24327140.389999963,13377221.649999963,4611532.5099999625,4273987.8599999631,9042867.9099999629,16864248.249999963,25992902.77999996,{"$f":"((D11/2)+SUM(E11:O11)+(P11/2))/12","v":26365851.757916629}]
[1641,"LNG Stored*","Production",{"$f":"+'LNG Storage'!$M$8","v":0},{"$f":"+'LNG Storage'!$M$9","v":456302.38451502047},{"$f":"+'LNG Storage'!$M$10","v":2170482.1762622143},{"$f":"+'LNG Storage'!$M$11","v":4040202.4909357931},{"$f":"+'LNG Storage'!$M$12","v":6275079.8499726541},{"$f":"+'LNG Storage'!$M$13","v":8635621.7193177771},{"$f":"+'LNG Storage'!$M$14","v":8912782.7726006676},{"$f":"+'LNG Storage'!$M$15","v":7575865.3567105671},{"$f":"+'LNG Storage'!$M$16","v":7575865.3567105671},{"$f":"+'LNG Storage'!$M$17","v":7575865.3567105671},{"$f":"+'LNG Storage'!$M$18","v":7575865.3567105671},{"$f":"+'LNG Storage'!$M$19","v":7575865.3567105671},{"$f":"+'LNG Storage'!$M$20","v":8432685.6642425824},{"$f":"((D12/2)+SUM(E12:O12)+(P12/2))/12","v":6048845.0841065207}]
[]
[255,"Deferred Investment Tax Credits","Production",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((D14/2)+SUM(E14:O14)+(P14/2))/12","v":0}]
[]
[282000,"Accum Deferred Income Taxes - Federal","Production",-24954142,-24655106,-25179711,-32181231,-32697505,-33930378,-33930378,-35244000,-35244000,-34557247,-35092242,-35715252,-36065261,{"$f":"((D16/2)+SUM(E16:O16)+(P16/2))/12","v":-32411395.958333332}]
[]
[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":11828573.589999974},14669600.194514994,27966152.536262184,21814832.860935763,19708491.54997262,8354244.8193177413,438249.16260063089,-13286376.993289471,-22052066.133289471,-21755529.78328947,-17575404.733289469,-10435381.393289469,-858484.55575745739,{"$f":"((D20/2)+SUM(E20:O20)+(P20/2))/12","v":1110988.0503564875}]
[]
[1641,"Gas Stored Underground  (DTH)","Total (DTH)",-9532438,-10062789,-13372878,-13214272,-11422790,-8131966,-6056782,-3332283,-1184924,-1067151,-2484771,-4802709,-6538004,{"$f":"((D22/2)+SUM(E22:O22)+(P22/2))/12","v":-6930711.333333333}]
[1641,"LNG Stored  (DTH)*","Total (DTH)",{"$f":"-'LNG Storage'!$E$8","v":0},{"$f":"-'LNG Storage'!$E$9","v":-90000},{"$f":"-'LNG Storage'!$E$10","v":-369000},{"$f":"-'LNG Storage'!$E$11","v":-639000},{"$f":"-'LNG Storage'!$E$12","v":-918000},{"$f":"-'LNG Storage'!$E$13","v":-1197000},{"$f":"-'LNG Storage'!$E$14","v":-1233000},{"$f":"-'LNG Storage'!$E$15","v":-1048050},{"$f":"-'LNG Storage'!$E$16","v":-1048050},{"$f":"-'LNG Storage'!$E$17","v":-1048050},{"$f":"-'LNG Storage'!$E$18","v":-1048050},{"$f":"-'LNG Storage'!$E$19","v":-1048050},{"$f":"-'LNG Storage'!$E$20","v":-1233000},{"$f":"((D23/2)+SUM(E23:O23)+(P23/2))/12","v":-858562.5}]
[]
[]
[]
[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,"09/08/22"]
[]
[]
[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,"Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","2023-10-31"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,11,12,1,2,3,4,5,6,7,8,9,10]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,39485183.696320005,55147339.112490006,59375429.666479997,51295248.372830003,42304706.636420004,24771249.346659999,18209104.196620002,13899565.913559999,13037486.40298,12963947.129620001,13774401.65016,21473034.9406,365736697.06474]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,11387276.223960001,17390010.421160001,19036595.487520002,15871771.812000001,12415933.020400001,3474918.0812499998,2050755.5491500001,1132925.1087,950686.19415,933755.09535000008,1099154.9106999999,2741385.0463999999,88485166.950739995]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,72307181.500890002,110423477.49319001,120879000.21068001,100782931.98300001,78838969.456100002,52631316.938749999,31060866.111810002,17159351.406180002,14399149.91481,14142710.480490001,16647865.968979999,41521181.752959996,670794003.21783984]
[19,null,null,"Total Revenue",null,null,7,123179641.42117001,182960827.02684003,199291025.36467999,167949952.16783002,133559609.11292002,80877484.366659999,51320725.857580006,32191842.428440001,28387322.511940002,28040412.705460005,31521422.52984,65735601.73996,1125015867.23332]
[20,null,null,"# of Customers",null,null,8,1135765,1140398,1144489,1145624,1148087,1150883,1151948,1154475,1155244,1156241,1159268,1159259,1150140.0833333333]
[21,null,null,"Total Dth",null,null,9,12038817,18385007,20125804,16779900,13126330,8762875,5171493,2856954,2397393,2354697,2771794,6913088,111684152]
[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,29,252416.35952999999,344378.87099999998,372121.4054300001,350785.22560000001,332102.25419000001,158544.19690000001,149327.91714999999,149842.20243,133979.52461000002,139185.25531000001,150111.81679000001,209106.02023999998,2741901.0491800006]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,176064.14774000001,253928.85786000002,277807.90499000001,252427.36028000002,237123.49111,159858.59463000004,140793.85737000001,137252.68349999998,117676.71219000001,121806.3906,138745.01861999999,205167.98064000002,2218652.9995300001]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,1131069.92206,1631287.78434,1784691.37231,1621641.8753199999,1523326.8785900001,1230141.69621,1083434.9877899999,1056184.9945,905544.24473000003,937322.89019999991,1067668.7915400001,1578805.8708800001,15551121.30847]
[46,null,null,"Total Revenue",null,null,34,1559550.42933,2229595.5131999999,2434620.68273,2224854.4611999998,2092552.6238900002,1548544.48774,1373556.7623099999,1343279.8804299999,1157200.48153,1198314.53611,1356525.6269500002,1993079.87176,20511675.357179996]
[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,36,188318,271602,297143,269996,253627,204814,180388,175850,150769,156060,177762,262863,2589192]
[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,47,228228.53764,211214.46743999998,206783.095,213143.01444,205283.114,201486.01923999999,184694.80335999999,205051.68836000003,212817.30427999998,200534.60272,211197.3248,203294.56775999998,2483728.5390400002]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,18814.105660000001,17411.54436,17046.2425,17570.524860000001,16922.591,16609.576059999999,15225.385839999999,16903.513340000001,17543.67482,16531.145680000001,17410.1312,16758.66444,204747.09976000004]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,150791.36369999999,139550.1102,136622.28750000001,140824.3077,135631.245,133122.49170000001,122028.4788,135478.3413,140609.10990000001,132493.88759999999,139538.78400000001,134317.40580000001,1641007.8132000002]
[64,null,null,"Total Revenue",null,null,52,397834.00699999998,368176.12199999997,360451.625,371537.84700000001,357836.95,351218.087,321948.66800000001,357433.54300000006,370970.08900000004,349559.63599999994,368146.24,354370.63799999998,4329483.4520000005]
[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,54,26627,24642,24125,24867,23950,23507,21548,23923,24829,23396,24640,23718,289772]
[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,83,23942.735400000001,25782.15292,29021.319020000003,26081.75864,25270.769110000001,25163.418530000006,20207.583780000001,17681.079819999999,14597.157550000002,13547.271130000001,15773.754400000002,20451.174439999999,257520.17473999999]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,4636.4997499999999,5592.9848499999989,7067.4615999999996,5714.2016999999996,5213.2197999999999,4793.7056499999999,3265.5138999999995,2621.6500999999998,2042.0652499999999,1844.7521499999998,2263.192,3468.0194499999998,48523.266199999991]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,155241.81975,187267.37685,236636.61359999998,191326.0257,174551.87580000001,160505.47365,109337.72189999999,87779.522100000002,68373.545249999996,61767.00015,75777.432000000001,116118.12345,1624682.5301999999]
[91,null,null,"Total Revenue",null,null,88,183821.05489999999,218642.51462,272725.39422000002,223121.98603999999,205035.86470999999,190462.59783000001,132810.81957999998,108082.25202,85012.768049999999,77159.023430000001,93814.378400000001,140037.31734000001,1930725.9711400003]
[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,90,25895,31237,39472,31914,29116,26773,18238,14642,11405,10303,12640,19369,271004]
[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,110,360171.13571,376659.85979999992,354471.56808999996,348664.94422999996,357564.87993,346274.16009999998,351466.66741999995,448271.77668999997,539002.56280999992,608580.58808000002,463091.85460000002,386335.69278999994,4940555.69025]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,5392.2374999999993,64706.850000000006]
[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,115,365563.37320999999,382052.09729999991,359863.80558999995,354057.18172999995,362957.11742999998,351666.39759999997,356858.90491999994,453664.01418999996,544394.80030999996,613972.82558000006,468484.09210000001,391727.93028999993,5005262.5402499987]
[128,null,null,"# of Customers",null,null,116,8,8,8,8,8,8,8,8,8,8,8,8,8]
[129,null,null,"Total Dth",null,null,117,3647694,4396604,3707321,3573491,3483515,2643651,3133506,4029891,5005255,5161731,4082943,3644529,46510131]
[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,128,2307.9772200000002,4299.04162,4267.2172300000002,3668.2658900000001,2968.1293100000003,1425.0544,822.83902,683.30131000000006,637.60474999999997,650.66091000000006,698.80549999999994,1353.2455199999999,23782.142679999997]
[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,133,2307.9772200000002,4299.04162,4267.2172300000002,3668.2658900000001,2968.1293100000003,1425.0544,822.83902,683.30131000000006,637.60474999999997,650.66091000000006,698.80549999999994,1353.2455199999999,23782.142679999997]
[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,135,2522,4962,4923,4189,3331,1440,702,531,475,491,550,1352,25468]
[148,null,null,null,null,null,136]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,137,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,142,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155,null,null,"# of Customers",null,null,143,0,0,0,0,0,0,0,0,0,0,0,0,0]
[156,null,null,"Total Dth",null,null,144,0,0,0,0,0,0,0,0,0,0,0,0,0]
[157,null,null,null,null,null,145]
[158,null,"TS","Distribution Non-Gas Rev",null,null,146,3541009.6929699997,3857869.4401200004,3901798.3675500001,3680281.6771400003,3611655.7598900003,3317876.6693699998,3131664.9074300006,2956553.5356999999,2903035.2865900001,2958831.1767299999,2965681.5753300004,3389018.8457800006,40215276.934600011]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,39933.431975,39933.431975,39933.431975,39933.431975,39933.431975,39933.431975,39933.431975,39933.431975,39933.431975,39933.431975,39933.431975,39933.431975,479201.18370000011]
[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,151,3580943.1249449998,3897802.8720950005,3941731.7995250002,3720215.1091150003,3651589.1918650004,3357810.1013449999,3171598.3394050007,2996486.967675,2942968.7185650002,2998764.608705,3005615.0073050004,3428952.2777550006,40694478.118300006]
[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,153,4882198,5667390,5671845,5021124,5024610,4370833,4065744,3784362,3799923,3947952,3807406,4541639,54585026]
[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,186,43893260.134790003,59967542.945390016,64243892.638799995,55917873.258769996,46839551.542849995,28822018.865199998,22047288.914780002,17677649.497869998,16841555.843569998,16885276.684500001,17580956.781580001,25682594.487130001,416399461.59522992]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,11632116.646585001,17712269.477705002,19383842.766085003,16192809.568315001,12720517.991785001,3701505.6270649997,2255365.9757350003,1335028.6251149999,1133274.3158849999,1119263.0532550002,1302898.921995,3012105.3804049999,91500998.349929988]
[200,null,null,"Commodity Revenue",null,null,188,73744284.606399998,112381582.76458001,123036950.48409,102736724.19172001,80672479.455490008,54155086.600309998,32375667.300300002,18438794.264080003,15513676.814689999,15274294.258440001,17930850.976519998,43350423.15309,689610814.86970985]
[201,null,null,"Total Utah Revenue",null,null,189,129269661.387775,190061395.18767503,206664685.88897499,174847407.01880503,140232548.990125,86678611.092574999,56678322.190815002,37451472.387065001,33488506.974144995,33278833.996195003,36814706.680095002,72045123.020624995,1197511274.8148699]
[202,null,null,"# of Customers",null,null,190,1137408,1142041,1146132,1147267,1149730,1152526,1153591,1156118,1156887,1157884,1160911,1160902,1151783.0833333333]
[203,null,null,"Sales Dth",null,null,191,12279657,18712488,20486544,17106677,13433023,9017969,5391667,3071369,2584396,2544456,2986836,7219038,114834120]
[204,null,null,"Transportation Dth",null,null,192,8532414,10068956,9384089,8598804,8511456,7015924,7199952,7814784,8805653,9110174,7890899,8187520,101120625]
[205,null,null,"Total Utah Dth",null,null,193,20812071,28781444,29870633,25705481,21944479,16033893,12591619,10886153,11390049,11654630,10877735,15406558,215954745]
[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,225,1341848.1173999999,1761411.75963,1784615.2806899999,1616145.6655899999,1401104.22478,1121382.5382000001,857041.08429999999,583931.21574000001,490142.44906000001,496018.87635999999,559702.19316000002,877268.82718999998,12890612.232099999]
[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,229,2379323.6202000002,3404591.6629900001,3460616.9703700002,3047588.6180699999,2522687.9189400002,1841569.1886,1202816.7538999999,545905.57901999995,321583.05138000002,336151.84427999996,489339.32068,1252860.8648699999,20805035.393300004]
[242,null,null,"Total Revenue",null,null,230,3721171.7376000001,5166003.4226200003,5245232.2510599997,4663734.2836600002,3923792.1437200001,2962951.7268000003,2059857.8381999999,1129836.79476,811725.50044000009,832170.72063999996,1049041.5138400001,2130129.6920599998,33695647.625400007]
[243,null,null,"# of Customers",null,null,231,28017,28020,28048,28053,28047,28090,28075,28069,28051,28034,28018,28034,28046.333333333332]
[244,null,null,"Total Dth",null,null,232,387060,553847,562961,495771,410382,299580,195670,88806,52314,54684,79604,203811,3384490]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,23235.07936,26631.13608,24795.16344,26125.853719999999,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,11285.977360000001,17155.43664,16952.41908,231924.02031999998]
[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,238,115603.67902,136577.82306000002,126471.87557999999,132084.24179,124719.93213,91377.682050000003,74011.926800000001,58656.296140000006,66745.971859999991,51365.752520000002,83257.270480000007,82329.047810000004,1143201.4992399998]
[251,null,null,"Total Revenue",null,null,239,138838.75837999998,163208.95914000002,151267.03902,158210.09551000001,149685.43096999999,109866.80145,89468.339200000002,71273.575660000002,80960.616339999993,62651.729879999999,100412.70712000001,99281.466890000011,1375125.5195599999]
[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,241,18806,22218,20574,21487,20289,14865,12040,9543,10858,8356,13544,13393,185973]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,2666.3126400000001,1603.27296,1977.9508800000001,2413.6228799999999,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,2953.8561600000003,2744.7336,2988.7099200000002,2404.9094399999999,30706.162559999997]
[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,247,1881.0340200000001,1131.0792799999999,1395.40759,1702.7660900000001,2323.6302599999999,1549.0868399999999,1715.06043,2139.2151600000002,2083.8906299999999,1936.3585499999999,2108.4793100000002,1696.6189200000001,21662.627079999998]
[260,null,null,"Total Revenue",null,null,248,4547.3466600000002,2734.3522400000002,3373.3584700000001,4116.38897,5617.3105799999994,3744.87372,4146.1101899999994,5171.4922800000004,5037.7467900000001,4681.0921500000004,5097.18923,4101.5283600000002,52368.789640000003]
[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,250,306,184,227,277,378,252,279,348,339,315,343,276,3524]
[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,261,5506.0195999999996,5958.9983599999996,6696.8540499999999,6205.0407799999994,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,3484.7240899999997,2914.1555199999998,4524.8371900000002,58709.972499999982]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,2576.5404000000003,2877.49764,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,26027.027500000004]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,87781.587599999999,98035.067160000006,114736.92805,103604.40317999999,107852.09765,92047.723580000005,70133.062529999996,42888.805090000002,32936.53686,42028.201289999997,29112.99712,65571.862389999995,886729.27249999996]
[278,null,null,"Total Revenue",null,null,266,95864.147599999997,106871.56316000001,124801.50805,112850.41118,117410.43764999999,100443.97158000001,76917.930529999998,47670.409090000001,36986.352859999999,46746.525289999998,32881.669119999999,72021.346389999992,971466.27249999996]
[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,268,14280,15948,18665,16854,17545,14974,11409,6977,5358,6837,4736,10667,144250]
[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,288,6429.1830299999992,6949.9681499999997,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,73262.82355999999]
[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,293,6429.1830299999992,6949.9681499999997,7234.295509999999,6899.9308699999992,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,73262.82355999999]
[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,295,16021,18904,20478,18627,18012,13754,13346,10843,9562,9892,7813,13480,170732]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,847.1,1158.8,10282.099999999999,5738.5999999999995,1083.5,788.6,614,401.9,385.09999999999997,390.5,433.4,762.5,22886.1]
[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,302,847.1,1158.8,10282.099999999999,5738.5999999999995,1083.5,788.6,614,401.9,385.09999999999997,390.5,433.4,762.5,22886.1]
[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,304,14753,27287,33937,18792,22203,18641,14014,21816,8028,30724,36427,10277,256899]
[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,309,1373255.5289999999,1795605.1670300001,1818085.2490599998,1650890.1829699997,1435756.09959,1147761.9336600001,879654.88858999999,603103.51627000002,510394.02176000003,513534.31140999997,582760.49524000008,901150.99289999995,13211952.387479998]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,2576.5404000000003,2877.49764,3367.72595,3040.96722,3165.64435,2701.75882,2058.5258699999999,1258.8601100000001,966.74394000000007,1233.5999100000001,854.51648,1924.6468100000002,26027.027500000004]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,7276.2830299999996,8108.7681499999999,17516.395509999998,12638.530869999999,7872.3372699999991,6808.2721499999998,6559.9710299999997,5895.7291099999993,5647.52927,5712.540469999999,5379.889909999999,6732.6767899999995,96148.923559999981]
[324,null,null,"Commodity Revenue",null,null,312,2584589.9208400007,3640335.6324900002,3703221.1815900002,3284980.0291299997,2757583.5789800002,2026543.6810699999,1348676.80366,649589.89541,423349.45072999998,431482.15663999994,603818.06758999999,1402458.3939899998,22856628.792119998]
[325,null,null,"Total Wyoming Revenue",null,null,313,3967698.2732700007,5446927.0653100004,5542190.5521099996,4951549.7101899991,4204377.6601900002,3183815.6457000002,2236950.18915,1259848.0008999999,940357.74570000009,951962.60842999991,1192812.9692200001,2312266.7104899995,36190757.130659997]
[326,null,null,"# of Customers",null,null,314,28053,28056,28084,28089,28083,28126,28111,28105,28087,28070,28054,28070,28082.333333333332]
[327,null,null,"Sales Dth",null,null,315,420452,592197,602427,534389,448594,329671,219398,105674,68869,70192,98227,228147,3718237]
[328,null,null,"Transportation Dth",null,null,316,30774,46191,54415,37419,40215,32395,27360,32659,17590,40616,44240,23757,427631]
[329,null,null,"Total Wyoming Dth",null,null,317,451226,638388,656842,571808,488809,362066,246758,138333,86459,110808,142467,251904,4145868]
[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,349,45266515.663790002,61763148.112420015,66061977.887859993,57568763.441739999,48275307.642439999,29969780.798859999,22926943.803370003,18280753.014139999,17351949.865329999,17398810.99591,18163717.27682,26583745.48003,429611413.98271]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,11634693.186985001,17715146.975345001,19387210.492035002,16195850.535535002,12723683.636135001,3704207.3858849998,2257424.5016050003,1336287.485225,1134241.0598249999,1120496.6531650003,1303753.438475,3014030.0272149998,91527025.377430022]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,7276.2830299999996,8108.7681499999999,17516.395509999998,12638.530869999999,7872.3372699999991,6808.2721499999998,6559.9710299999997,5895.7291099999993,5647.52927,5712.540469999999,5379.889909999999,6732.6767899999995,96148.923559999981]
[364,null,null,"Commodity Revenue",null,null,352,76328874.527239993,116021918.39707001,126740171.66568001,106021704.22085001,83430063.034470007,56181630.281379998,33724344.10396,19088384.159490004,15937026.265419999,15705776.415080002,18534669.044109996,44752881.547080003,712467443.66182995]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,133237359.661045,195508322.252985,212206876.44108501,179798956.72899503,144436926.65031502,89862426.738274992,58915272.379965007,38711320.387965001,34428864.719844997,34230796.604625002,38007519.649315,74357389.731114998,1233702031.9455302]
[367,null,null,"# of Customers",null,null,355,1165461,1170097,1174216,1175356,1177813,1180652,1181702,1184223,1184974,1185954,1188965,1188972,1179865.4166666667]
[368,null,null,"Sales Dth",null,null,356,12700109,19304685,21088971,17641066,13881617,9347640,5611065,3177043,2653265,2614648,3085063,7447185,118552357]
[369,null,null,"Transportation Dth",null,null,357,8563188,10115147,9438504,8636223,8551671,7048319,7227312,7847443,8823243,9150790,7935139,8211277,101548256]
[370,null,null,"SystemTotal Dth",null,null,358,21263297,29419832,30527475,26277289,22433288,16395959,12838377,11024486,11476508,11765438,11020202,15658462,220100613]
[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,360,4.5835122364223935E-9,8.4260136645752937E-9,-5.2787072490900755E-9,-3.9617589209228754E-9,-3.7559857446467504E-9,-3.4413005778333172E-10,1.5309069567592815E-9,-3.8482994568767026E-10,-7.9518258644384332E-10,-1.9622348190750927E-10,3.1093350116861984E-10,-2.1834694052813575E-9]
[null,null,null,null,null,null,361,-9.1313268058001995E-10,3.8198777474462986E-10,9.0585672296583652E-10,1.597072696313262E-9,-7.6033757068216801E-10,-2.3646862246096134E-10,3.9653968997299671E-10,-7.6397554948925972E-11,-9.822542779147625E-11,1.4188117347657681E-10,9.822542779147625E-11,-2.9467628337442875E-10]
[null,null,null,null,null,null,362,-6.6438587964512408E-9,5.855326890014112E-9,1.7712409317027777E-10,-6.5583662944845855E-9,1.7662387108430266E-9,1.8517312128096819E-9,-2.0249899534974247E-9,2.502474671928212E-9,-3.1832314562052488E-10,4.702087608166039E-10,-3.6284291127230972E-9,6.0033471527276561E-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]