{"text_format":"1","workbook":"xlsx","n_sheets":53,"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","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","WEXPRO Royalty Detail","Expenses","Rate Base","RevRun Fcst"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":15,"defined_names":872,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[28,3,28,5],[20,0,20,1],[21,0,21,1],[0,0,0,1],[1,3,1,8],[18,0,18,1],[19,0,19,1]]}
["GO TO"]
["Utah",null,null,"FILING INFORMATION",null,null,null,null,null,null,"Model Checks"]
[1.1000000000000001]
[1.2,null,null,null,null,"UTAH",null,null,null,null,{"$f":"'Model Checks'!D7","v":0.57243172824382782}]
["1.3 pg 1",null,null,null,"Current Case No.","23-057-03"]
["1.3 pg 2",null,null,null,"Filing Date","2023-02-01"]
[null,null,null,null,"Test-Year Ending","2024-02-29"]
["1.4 pg 1",null,null,null,"Proposed Effective Date","2023-03-01","withdrawn case"]
["1.4 pg 2",null,null,null,"Prior Case No. ","22-057-16","22-057-20"]
["1.4 pg 3",null,null,null,null,null,null,null,null,null,"Go To"]
[1.5,null,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q27","v":92092281.201000005},null,{"$f":"F11-G11","v":92092281.201000005},null,null,"Model Checks'"]
["1.6 pg 1"]
["1.6 pg 2"]
["1.6 pg 3",null,null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.7 pg 1"]
["1.7 pg 2",null,null,null,"Previous",{"$f":"'Ut 1.6'!F30","v":866.95999999999981},null,null,null,null,"New Data color"]
[1.8,null,null,null,"Proposed",{"$f":"'Ut 1.6'!H30","v":922.74000000000012}]
[1.9,null,null,null,"Difference",{"$f":"'Ut 1.6'!J30","v":55.780000000000314},null,{"$f":"F18-G18","v":55.780000000000314}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.6'!J32","v":6.43},null,{"$f":"F19-G19","v":6.43}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[]
[null,null,null,"DEU Exhibit Headings"]
[]
[null,null,null,"UTAH"]
[null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,{"$f":"\"Docket No. \"&F5","v":"Docket No. 23-057-03"}]
[]
[]
[]
[]
[]
[null,null,null,"Test-Year (enter as text)"]
[null,null,null,null,"from","2023-03-01"]
[null,null,null,null,"to","2024-02-29"]

{"sheet":"Monthly Inputs","index":1,"n_rows":138,"n_cols":19,"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,"Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24",{"$f":"R3","v":"Feb24"}]
[null,null,null,null,1,2,{"$f":"MONTH(G3)","v":3},4,5,6,7,8,9,10,11,12,1,2]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2023-01-12"]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,3637668.792437199,3208435.4565987997,3483614.0683668004,3312333.9967437997,3364720.3180165999,3203188.1938339998,3348338.5431989999,3489884.1476344005,3315189.9473310006,3357249.3392874002,3387621.0900492002,3408000.5091916006,3335506.0864409995,3173001.6550566,{"$f":"SUM(G7:R7)","v":40178647.895151407}]
[null,"Birch Cr Gathering",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R7/$S$7*$S$8","v":0},{"$f":"'Other Inputs'!$D$180","v":0}]
[null,"Gathering",null,null,{"$f":"E7/$S$7*$S$9","v":786388.77474605967},693597.40304342273,753085.32888055651,716058.11905264191,727382.95848959615,692463.05333435629,723841.55750945164,754440.7903681607,716675.51651545463,725767.88737008581,732333.63187055278,736739.24089211819,721067.44570249273,685937.34783518151,{"$f":"+'WEXPRO Royalty Detail'!E1","v":8685792.8778206501}]
[null,null,null,null,null,null,null,null,null,null,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,1550003.6282862162,1371079.3641140084,1454997.2121306914,1376536.2790042057,1380126.3499554349,1307421.0738558546,1314608.8281547721,1286992.3056216487,1244940.4064201741,1256832.2724114987,2075200.6290830467,1994506.4620662523,1886941.9865119467,1696160.6156786496,{"$f":"SUM(G13:R13)","v":18275264.420894176}]
[null,"Samson Gathering",null,null,{"$f":"E13/$S$13*$S$14","v":759179.90268588811},671544.16881822643,712646.48788915342,674216.92392647453,675975.31317515206,640364.82593064243,643885.33292146516,630358.97175262042,609762.27367983549,615586.81853979139,1016417.3701856949,976893.98537216173,924209.72928815137,830766.47541419463,{"$f":"+'WEXPRO Royalty Detail'!L1","v":8951084.5080753379}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,44310,0,0,0,0,0,0,40000,132000,90000,59000,0,44310,{"$f":"SUM(G24:R24)","v":365310}]
[null,null,"Clay Basin",null,0,0,805140,136477,1418000.9999999995,1480000,2045998.9999999998,2051859,1985670,1576854,0,0,0,0,11500000]
[null,null,"Coalville",null,0,170000,317500,0,0,0,0,0,42000,280800,37386,0,0,170000,847686]
[null,null,"Leroy",null,0,146800,0,0,0,0,0,0,47500,45000,300000,50998,0,146800,590298]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Injections",null,{"$f":"SUM(E24:E28)","v":0},361110,1122640,136477,1418000.9999999995,1480000,2045998.9999999998,2051859,2115170,2034654,427386,109998,0,361110,13303294]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,124560,128625,112125,0,0,0,0,0,0,0,0,0,124560,110250,{"$f":"SUM(G32:R32)","v":346935}]
[null,null,"Clay Basin",null,3410049.9999999995,3080045,0,0,0,0,0,0,0,0,484599.99999999994,4086000,3458045,3190046.0000000005,11218691]
[null,null,"Coalville",null,410186,437500,0,0,0,0,0,0,0,0,0,0,410186,445000,855186]
[null,null,"Leroy",null,470298,120000,0,0,0,0,0,0,0,0,0,0,470298,120000,590298]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E32:E36)","v":4415094},3766170,112125,0,0,0,0,0,0,0,484599.99999999994,4086000,4463089,3865296.0000000005,13011110]
[]
["LNG"]
[null,"Injections in Dth",null,null,0,0,0,0,279000,270000,279000,279000,0,108000,0,0,0,0,{"$f":"SUM(G40:R40)","v":1215000}]
[null,"Withdrawls In Dth",null,null,0,0,0,0,0,0,0,0,0,108000,0,0,0,0,{"$f":"SUM(G41:R41)","v":108000}]
[]
[null,"Lost & Unaccounted for on Williams"]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E152","v":6.4999999999999997E-3},{"$f":"E24*-$D50","v":0},-288.01499999999999,0,0,0,0,0,0,-260,-858,-585,-383.5,0,-288.01499999999999,{"$f":"SUM(G50:R50)","v":-2374.5149999999999}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E161","v":1.3299999999999999E-2},{"$f":"E25*-$D51","v":0},0,-10708.361999999999,-1815.1441,-18859.413299999993,-19684,-27211.786699999997,-27289.724699999999,-26409.411,-20972.158199999998,0,0,0,0,{"$f":"SUM(G51:R51)","v":-152949.99999999997}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E164","v":1.11E-2},{"$f":"E26*-$D52","v":0},-1887,-3524.25,0,0,0,0,0,-466.20000000000005,-3116.88,-414.9846,0,0,-1887,{"$f":"SUM(G52:R52)","v":-9409.3145999999997}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E158","v":2.7300000000000001E-2},{"$f":"E27*-$D53","v":0},-4007.6400000000003,0,0,0,0,0,0,-1296.75,-1228.5,-8190,-1392.2454,0,-4007.6400000000003,{"$f":"SUM(G53:R53)","v":-16115.135399999999}]
[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,{"$f":"SUM(E50:E54)","v":0},-6182.6550000000007,-14232.611999999999,-1815.1441,-18859.413299999993,-19684,-27211.786699999997,-27289.724699999999,-28432.361000000001,-26175.538199999999,-9189.9845999999998,-1775.7454,0,-6182.6550000000007,{"$f":"SUM(S50:S54)","v":-180848.965}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E153","v":1.8800000000000001E-2},{"$f":"E32*-$D59","v":-2341.7280000000001},-2418.15,-2107.9500000000003,0,0,0,0,0,0,0,0,0,-2341.7280000000001,-2072.7000000000003,{"$f":"SUM(G59:R59)","v":-6522.3780000000006}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E162","v":2.1289999999999998E-3},{"$f":"E33*-$D60","v":-7259.9964499999987},-6557.4158049999996,0,0,0,0,0,0,0,0,-1031.7133999999999,-8699.0939999999991,-7362.1778049999994,-6791.6079340000006,{"$f":"SUM(G60:R60)","v":-23884.593138999997}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E165","v":1.4999999999999999E-2},{"$f":"E34*-$D61","v":-6152.79},-6562.5,0,0,0,0,0,0,0,0,0,0,-6152.79,-6675,{"$f":"SUM(G61:R61)","v":-12827.79}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E159","v":1.37E-2},{"$f":"E35*-$D62","v":-6443.0825999999997},-1644,0,0,0,0,0,0,0,0,0,0,-6443.0825999999997,-1644,{"$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 Withdrawls",null,{"$f":"SUM(E59:E63)","v":-22197.597049999997},{"$f":"SUM(F59:F63)","v":-17182.065804999998},{"$f":"SUM(G59:G63)","v":-2107.9500000000003},0,0,0,0,0,0,0,-1031.7133999999999,-8699.0939999999991,-22299.778404999997,-17183.307934,{"$f":"SUM(S59:S63)","v":-51321.843738999996}]
[]
[null,"Williams Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E32*-$D68","v":-1307.8800000000001},-1350.5625,-1177.3125,0,0,0,0,0,0,0,0,0,-1307.8800000000001,-1157.625,{"$f":"SUM(G68:R68)","v":-3642.8175000000001}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E33*-$D69","v":-35805.524999999994},-32340.472500000003,0,0,0,0,0,0,0,0,-5088.2999999999993,-42903,-36309.472500000003,-33495.483000000007,{"$f":"SUM(G69:R69)","v":-117796.25550000001}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E34*-$D70","v":-4306.9530000000004},-4593.75,0,0,0,0,0,0,0,0,0,0,-4306.9530000000004,-4672.5,{"$f":"SUM(G70:R70)","v":-8979.4530000000013}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$279","v":1.0500000000000001E-2},{"$f":"E35*-$D71","v":-4938.1289999999999},-1260,0,0,0,0,0,0,0,0,0,0,-4938.1289999999999,-1260,{"$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 Withdrawls",null,{"$f":"SUM(E68:E72)","v":-46358.486999999994},{"$f":"SUM(F68:F72)","v":-39544.785000000003},{"$f":"SUM(G68:G72)","v":-1177.3125},0,0,0,0,0,0,0,-5088.2999999999993,-42903,-46862.434500000003,-40585.608000000007,-136616.655]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E56+E65","v":-22197.597049999997},{"$f":"F56+F65","v":-23364.720804999997},{"$f":"G56+G65","v":-16340.562},{"$f":"H56+H65","v":-1815.1441},-18859.413299999993,-19684,-27211.786699999997,-27289.724699999999,-28432.361000000001,-26175.538199999999,-10221.698,-10474.839399999999,-22299.778404999997,-23365.962934000003,{"$f":"S56+S65","v":-232170.808739}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S77/(S37+S29)","v":8.822955243029635E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Jan23"},"Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2023-01-12","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,12.52,9.34,5.23,4.2300000000000004,3.96,4.2699999999999996,4.54,4.57,4.22,4.09,4.99,6.24,6.33,5.52]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,5128.753999999999,2140.3709999999996,2601.5519999999997,416.13299999999992,317.25400000000002,174.68400000000003,925.88600000000008,4894.8420000000006,6767.009,2040.3080000000009,6700.6319999999996,1675.9390000000021,{"$f":"SUM(G89:R89)","v":33783.364000000001}]
[null,null,"In DTH",null,null,null,{"$f":"G89*1000","v":5128753.9999999991},{"$f":"H89*1000","v":2140370.9999999995},2601551.9999999995,416132.99999999994,317254,{"$f":"L89*1000","v":174684.00000000003},{"$f":"M89*1000","v":925886.00000000012},4894842.0000000009,{"$f":"O89*1000","v":6767009},2040308.0000000009,6700632,1675939.0000000021,{"$f":"SUM(G90:R90)","v":33783364}]
[null,null,"In $",null,null,null,{"$f":"G90*G86","v":26823383.419999998},{"$f":"H90*H86","v":9053769.3299999982},{"$f":"I90*I86","v":10302145.919999998},{"$f":"J90*J86","v":1776887.9099999997},{"$f":"K90*K86","v":1440333.16},{"$f":"L90*L86","v":798305.88000000024},3907238.9200000004,20019903.780000005,33767374.910000004,12731521.920000006,{"$f":"Q90*Q86","v":42415000.560000002},9251183.2800000105,{"$f":"SUM(G91:R91)","v":172287048.99000004}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2023-01-12"]
[null,"RESET FORMULAS TO WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,5000000,3000000,0,0,0,0,0,0,1000000,4000000,1000000,4000000,{"$f":"SUM(G96:R96)","v":18000000}]
[null,"Peaking Purchases ($)",null,null,null,null,55153388.902529761,26792033.341517858,0,0,0,0,0,0,10526677.780505953,52606711.122023813,13340677.780505953,46558711.122023799,{"$f":"SUM(G97:R97)","v":204978200.04910713}]
[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,279000,0,0,0,0,0,0,0,0,2635000,2635000,2465000,{"$f":"SUM(G99:R99)","v":8014000}]
[null,"Term Purchases ($)",null,null,null,null,1529338.5000000002,0,0,0,0,0,0,0,0,17236620,17485627.5,14261039.999999998,{"$f":"SUM(G100:R100)","v":50512626}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G101:R101)","v":0}]
[]
[null,"Fixed Price Term Purchases (DTH)",null,null,null,null,0,0,0,0,0,0,0,0,0,2015000,2015000,1950000,{"$f":"SUM(G103:R103)","v":5980000}]
[null,"Fixed Price Term Purchases ($)",null,null,null,null,0,0,0,0,0,0,0,0,0,16012275,16500525,15563250,{"$f":"SUM(G104:R104)","v":48076050}]
[]
[]
[null,"Total Purchases (DTH)",null,null,0,0,{"$f":"G96+G99+G103","v":5279000},{"$f":"H96+H99+H103","v":3000000},0,0,0,0,0,0,1000000,8650000,5650000,8415000,{"$f":"SUM(G107:R107)","v":31994000}]
[null,"Total Purchases ($)",null,null,0,0,{"$f":"G97+G100+G104","v":56682727.402529761},{"$f":"H97+H100+H104","v":26792033.341517858},0,0,0,0,0,0,10526677.780505953,85855606.122023821,47326830.280505955,76383001.122023791,{"$f":"SUM(G108:R108)","v":303566876.04910713}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$126:$G$137,2,FALSE)","v":0},{"$f":"VLOOKUP(MONTH(H3),$F$126:$G$137,2,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G112:R112)","v":0}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$126:$H$137,3,FALSE)","v":11.8},{"$f":"VLOOKUP(MONTH(H3),$F$126:$H$137,3,FALSE)","v":9.4},5.8,3.7,2.2999999999999998,1.7,2.1,4.0999999999999996,8,12.3,14.7,14.1,{"$f":"SUM(G113:R113)","v":90}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"+G3","v":"Mar23"},{"$f":"+H3","v":"Apr23"},"May23","Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24","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:","2023-01-18",32006338.039906286,15568600.813162792,12662275.518783025,12136565.644191539,12214924.779011859,12053505.936353477,12335470.496299826,12448905.464051109,12066880.93054541,12235926.759340335,13050645.599966215,13543365.436995957,{"$f":"SUM(G117:R117)","v":172323405.41860786}]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2023-01-18",4391375.5087376088,4106851.29808095,4059382.2394090695,3986336.0976248765,4026170.853746959,3967547.6172425826,3855923.612657439,3843983.116392924,4543187.4342376925,6326246.8107815217,5883782.198670378,5390315.168409043,{"$f":"SUM(G119:R119)","v":54381101.955991045}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Typical UPC",null,"WY",null,"Typical UPC","UT"]
[null,null,null,null,null,1,null,14.7,null,1,13]
[null,null,null,null,null,2,null,14.1,null,2,10.9]
[null,null,null,null,null,3,null,11.8,null,3,8.8000000000000007]
[null,null,null,null,null,4,null,9.4,null,4,7.3]
[null,null,null,null,null,5,null,5.8,null,5,3.8]
[null,null,null,null,null,6,null,3.7,null,6,2.7]
[null,null,null,null,null,7,null,2.2999999999999998,null,7,1.8]
[null,null,null,null,null,8,null,1.7,null,8,1.6]
[null,null,null,null,null,9,null,2.1,null,9,1.8]
[null,null,null,null,null,10,null,4.0999999999999996,null,10,2.7]
[null,null,null,null,null,11,null,8,null,11,5.5]
[null,null,null,null,null,12,null,12.3,null,12,10.1]
[null,null,null,null,null,"Total",null,{"$f":"SUM(H126:H137)","v":89.999999999999986},null,"Total",{"$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","Wy"]
["INPUTS FROM TARIFF AND CONTRACTS"]
[]
[null,"Storage Commodity Rates",null,null,"Rate","Effective"]
[null,"  Peaking Injections",null,null,3.8719999999999997E-2,"2023-01-01",null,"1.3.2","1.3p2"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[null,"  Spire Injections",null,null,0,{"$f":"$F$6","v":"2023-01-01"}]
[null,"  Spire Withdrawals",null,null,0,{"$f":"$F$6","v":"2023-01-01"}]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[]
[null,"Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[null,"  Spire",null,null,0,{"$f":"$F$6","v":"2023-01-01"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[]
[null,"Peak Hour Service"]
[null,"Kern River",null,28752,3,{"$f":"+F21*E21/E20","v":16.099999999999998}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},{"$f":"(0.5833-0.0642)+0.0044+$F$45","v":0.52499999999999991}]
[]
[null,"Williams - Pipeline",null,{"$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,"2023-01-01","1.3p1"]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,12,5.2880399999999996,{"$f":"$G$28","v":"2023-01-01"}]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,12000,12,5.2880399999999996,{"$f":"$G$28","v":"2023-01-01"},"1.3p1"]
[null,"  T-1 Transportation - Nov-Mar",null,75000,5,6.8088699999999998,{"$f":"$G$28","v":"2023-01-01"}]
[null,"  T-1 Transportation - Yearly (Hyrum)",null,100000,12,5.2880399999999996,{"$f":"$G$28","v":"2023-01-01"}," "]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D28:D32)","v":1015902},12]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$28","v":"2023-01-01"},"1.3p1"]
[]
["Williams - Overthrust Pipeline"]
[null,"Jan- Dec    #6546",null,8542,12,1.62,"2022-04-01"]
[null,"Systemwide Usage Charge",null,null,null,1.67E-3,{"$f":"+G38","v":"2022-04-01"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"Williams Commodity"]
[null,"  Williams Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2022-04-01","1.3p1"]
[null,"  Williams  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.5E-3,"2021-10-01","1.3p1"]
[]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2023-01-01"]
[null,null,null,"Annual Charge",1.5E-3,1.5E-3,"2021-10-01"]
[null,null,null,"Total",{"$f":"SUM(E48:E49)","v":0.17802000000000001},{"$f":"SUM(F48:F49)","v":0.17802000000000001}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E50)/(1-$E276),5)","v":0.17902000000000001},{"$f":"ROUND((F50)/(1-E276),5)","v":0.17902000000000001},null,"1.6.3"]
[null,"Wyoming",null,null,null,{"$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":5.5021999999999993}]
[null,"Days in Tariff Rate",null,null,366,{"$f":"0.2027-0.0223","v":0.1804},{"$f":"G58","v":"2021-01-01"}]
[]
[null,"Citadel Energy Marketing"]
[null,"Dec - Feb      #20017",null,56925,3,{"$f":"+E66*F66/E65","v":8.7966666666666651},null,"1.3.1"]
[null,"Days in Tariff Rate",null,null,{"$f":"31+31+29","v":91},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,{"$f":"+F70*E70/E69","v":8.8159999999999989},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31+31+29+31","v":152},0.28999999999999998]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",0.74759998154047458,{"$f":"D59+D61","v":34885},366,4.4000000000000003E-3,"2022-04-01","1.3p1"]
[null,"November - March",{"$f":"C73","v":0.74759998154047458},{"$f":"D60","v":50000},{"$f":"30+31+31+29+31","v":152},4.4000000000000003E-3,"2022-04-01","1.3p1"]
[]
[null,"Kern River Original System Period Two Rates #20017"]
[null,"Dec - Feb      #20017",{"$f":"+C73","v":0.74759998154047458},56925,{"$f":"31+31+29","v":91},4.4000000000000003E-3,{"$f":"+G74","v":"2022-04-01"},"1.3.1"]
[null,"Nov & Mar     #20017",{"$f":"+C73","v":0.74759998154047458},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":0.74759998154047458},27000,{"$f":"30+31+31+29+31","v":152},4.4000000000000003E-3,{"$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,"GS",null,"Winter",0.91359000000000001,3.3210000000000003E-2,{"$f":"E88+F88","v":0.94679999999999997}]
[null,null,null,"Summer",0.38433,1.392E-2,{"$f":"E89+F89","v":0.39824999999999999}]
[]
[null,"FS",null,"Winter",0.90015999999999996,3.2829999999999998E-2,{"$f":"E91+F91","v":0.93298999999999999}]
[null,null,null,"Summer",0.75121000000000004,2.741E-2,{"$f":"E92+F92","v":0.77862000000000009}]
[]
[null,"NGV",null,null,0.67962,2.4809999999999999E-2,{"$f":"E94+F94","v":0.70443}]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17938000000000001,null,{"$f":"E96+F96","v":0.17938000000000001}]
[]
["Current Rates"]
[null,"Utah GS"]
[null,"Block 1",null,"Summer",{"$f":"F100-G100","v":-1.661859999999999},8.7658400000000007,10.4277,null,null,"2023-01-01"]
[null,"Block 2",null,"Summer",null,7.4856499999999997,9.1374700000000004]
[null,"Block 1",null,"Winter",null,null,11.587680000000001]
[null,"Block 2",null,"Winter",null,null,10.29745]
[null,"#1 BSF",null,null,null,null,6.75]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,10.309060000000001,null,null,"2022-11-01"]
[null,"Block 2",null,null,null,null,10.070919999999999]
[null,"BSF",null,null,null,null,12]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S13","v":58453912.316045582},58444351.946735896,"EXH 1.2p1"]
[null,"AMOUNT",null,null,{"$f":"+D203+D226","v":272165275.43913054},292835638.0429337,"EXH 1.2p1"]
[null,"AVG COST",null,null,{"$f":"+E115/E114","v":4.656066029722723},{"$f":"ROUND(+F115/F114,5)","v":5.0105000000000004}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (GS/FS)",null,null,null,6.58934]
[null,"191 Account Amortization (Line 8)",null,null,null,0.53230999999999995]
[null,"Tax Reform Surcredit 4",null,null,null,0]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F119:F121)","v":7.1216499999999998}]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,7.2521100000000001]
[null,"191 Account Amortization (Line 10)",null,null,null,0.54857]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"SUM(F125:F126)","v":7.8006799999999998}]
[]
[null,"Unit Cost Of Gas (IS/NGV)",null,null,null,6.5731299999999999]
[null,"UT NGV RIN Credit",null,null,null,-0.48096]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,2022,"2022-12-31"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"December 2022 191 account (Actual/Forecast)",null,2022,226125885,7453040,null,"1.6.1"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through December 2022 (act/fcst)",null,"December",1249147,null,null,"1.6.2"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E137-E138","v":224876738}]
[]
[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,{"$f":"E148-E147","v":1224310},"2022 IRP"]
[null,"Wyoming",null,null,39423]
[null,"System Total Peak Day Demand Forecast",null,null,1263733,"2023-2024 Heating Season",null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,6.4999999999999997E-3]
[null,"Chalk Creek Withdrawls Factor",null,null,1.8800000000000001E-2]
[null,null,null,null,null,null,null,null," "]
[null,"Spire Injections Factor",null,null,0]
[null,"Spire Withdrawls Factor",null,null,0]
[]
[null,"Leroy Injections Factor",null,null,2.7300000000000001E-2]
[null,"Leroy Withdrawls Factor",null,null,1.37E-2]
[]
[null,"Clay Basin Injections Factor",null,null,1.3299999999999999E-2]
[null,"Clay Basin Withdrawls Factor",null,null,2.1289999999999998E-3]
[]
[null,"Coalville Injections Factor",null,null,1.11E-2]
[null,"Coalville Withdrawls Factor",null,null,1.4999999999999999E-2]
[]
[null,"LNG Injections Factor",null,null,0]
[null,"LNG Withdrawls Factor",null,null,0]
[]
[null,"MWP Storage Field Reservation Charges",null,null,"Monthly Dth"]
[null,"  Peaking Storage Fields Maximum Daily Withdrawal Qty (Leroy, Chalk Creek, Coalville)",null,null,184625]
[null,"  Spire Maximum Storage Qty",null,null,0,"contract ended March 2021"]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["OTHER INPUTS",null,null,"Revenue"," "]
[null,"OTHER GATHERING"]
[]
[]
[]
[null,"Total Forecasted Birch Creek",null,273710.03000000003,"2023-01-10"]
[]
[null,"Other gathering ",null,1141213.0600000003,{"$f":"E181","v":"2023-01-10"},null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D181:D183)","v":1414923.0900000003},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,2536572.6749999998,{"$f":"E181","v":"2023-01-10"},null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,1925206.0657154594,2887809.0985731888,"2022-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,806498.88500000013,null,null,null,null,"1.3p1"]
[]
[]
["OTHER INPUTS",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Dominion Energy Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1417","v":31319387.364667371},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S117","v":172323405.41860786},null,null,null,"1.4.1","1.4P1"]
[null,"Total Dominion Energy Gas Production Costs",null,{"$f":"SUM(D201:D202)","v":203642792.78327525}]
[]
[null,"Total Dominion Energy Gas Production Dth",null,{"$f":"'Royalty Detail'!F1422","v":40178647.895151407}]
[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,2003196.1321714551,{"$f":"HLOOKUP(F$207,$D$207:$E$216,$I210)","v":2003196.1321714551},{"$f":"HLOOKUP(G$207,$D$207:$E$216,$I210)","v":2003196.1321714551},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,7026001.9166788328,{"$f":"HLOOKUP(F$207,$D$207:$E$216,$I211)","v":7026001.9166788328},7026001.9166788328,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,797419.2178359878,797419.2178359878,797419.2178359878,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,17399077.919074766,17399077.919074766,17399077.919074766,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,1757875.0791619071,1757875.0791619071,1757875.0791619071,null,8]
[null,"3rd Party & Liquids Credits from MLPX Acquisiiton",null,null,4410624.5942857144,{"$f":"HLOOKUP(F$207,$D$207:$E$216,$I215)","v":4410624.5942857144},4410624.5942857144,null,9]
[null,"758001 Gas Well Royalities - Other",null,null,-112046.41458140104,-112046.41458140104,-112046.41458140104,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":38052712.44462727},{"$f":"SUM(F210:F217)","v":38052712.44462727},{"$f":"SUM(G210:G217)","v":38052712.44462727}]
[]
["WEXPRO II"]
[null,"Dominion Energy Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1692","v":14141380.699864246},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S119","v":54381101.955991045},null,null,null,"1.4.1","1.4P1"]
[null,"Total Dominion Energy Gas Production Costs",null,{"$f":"SUM(D224:D225)","v":68522482.655855298}]
[]
[null,"Total Dominion Energy Gas Production Dth",null,{"$f":"'Royalty Detail'!F1697","v":18275264.420894176}]
[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,1979343.4202652213,1979343.4202652213,1979343.4202652213,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1555767.1834997153,1555767.1834997153,1555767.1834997153,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,681299.89386601071,681299.89386601071,681299.89386601071,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-211363.31723661994,-211363.31723661994,-211363.31723661994,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":4101275.1803943273},{"$f":"SUM(F233:F240)","v":4101275.1803943273},{"$f":"SUM(G233:G240)","v":4101275.1803943273}]
[]
[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$199","v":92549241.199900016},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E249-E250","v":92549241.199900016}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":271004},0.17902000000000001]
[]
[null,null,null,null,{"$f":"'Rate Base'!$Q$4","v":"2022-12-31"},"update to most current"]
[null,null,null,"Dth","Ending Balance","$ per Dth"]
[null,"Account 164-1 - Gas Stored Underground",null,{"$f":"'Rate Base'!P22","v":-8822146},{"$f":"'Rate Base'!P11","v":48124018.509999961},{"$f":"+E256/D256","v":-5.4549106883971268},null,"1.4.2"]
[null,"Account 164-1 - LNG Stored",null,{"$f":"'Rate Base'!P23","v":-107314},{"$f":"'Rate Base'!P12","v":1512116.55},{"$f":"+E257/D257","v":-14.090580446167323}]
["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",2.65544,2.9077999999999999]
[null,null,null,"Summer Blk 2",1.3872500000000001,1.61757]
[null,null,null,"Winter Blk 1",3.2540100000000001,3.5192299999999999]
[null,null,null,"Winter Blk 2",1.9858199999999999,2.2290000000000001]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test-Year",null,{"$f":"'Control Panel'!F40","v":"2023-03-01"},{"$f":"'Control Panel'!F41","v":"2024-02-29"}]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3"]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",8.7999999999999995E-2,"2020-09-01",null,null,"1.3p2"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",8.4599999999999995E-2,"2023-01-01"]
[]
[]
[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,{"$f":"SUM(E278:E279)","v":5.0500000000000003E-2}]
[]
[null,"Capacity Release Credits",null,null,2780752.8000000003,null,null,null,"1.3p1"]
[null,"Capacity Release Credit Sharing % in Utah",null,null,0.9]
[null,"Capacity Release Credits for Utah",null,null,{"$f":"E282*E283","v":2502677.5200000005},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},{"$f":"SUM(E291:E292)","v":734374.49399999995},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,101824.66,500662,"Actual - 12 Months Ending October 2022"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,42040.929999999993,96189.473999999987,"Actual - 12 Months Ending October 2022"]
[]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,{"$f":"+'RevRun Fcst'!T243","v":28075.833333333332}]
[null,"FS",null,{"$f":"+'RevRun Fcst'!T252","v":26}]
[null,"NGV",null,{"$f":"+'RevRun Fcst'!T261","v":1}]
[null,"IS",null,{"$f":"+'RevRun Fcst'!T279","v":4}]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","09/01/22 - 12/31/22",null,409456.23000000004]
[]
[]
[]
[null,"COS Allocation Factor from General Rate Case Docket No. 22-057-03","GS","FS","IS","TSS/TSM/TSL"," TBF","NGV","Total"]
[null,"210 Design Day",0.81513669830911517,1.018722564950859E-2,0,0.12982100859161499,4.4187797454097781E-2,6.6726999566343013E-4,{"$f":"SUM(C313:H313)","v":1}]
[null,"240 Firm Sales",0.97494756217283107,2.2530872773193093E-2,0,0,0,2.5215650539757999E-3,{"$f":"SUM(C314:H314)","v":1}]
[]
[null,"Forecasted Demand Dths","TSS/TSM/TSL",202522]
[null,null,"TBF",45000]
[null,null,null,"."]
[]
[null,"Supplier non-gas Adder Rates",null,"TSS/TSM/TSL","Base SNG Annual Demand",null,2.0811600000000001]
[null,null,null,null,"SNG Amortization",null,7.578E-2]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G320:G321)","v":2.1569400000000001}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G322/12,5)","v":0.17974999999999999}]
[]
[null,null,null,"TBF","Base SNG Annual Demand",null,1.3865000000000001]
[null,null,null,null,"SNG Amortization",null,5.049E-2]
[null,null,null,null,"SNG Adder Annual",null,{"$f":"SUM(G325:G326)","v":1.43699}]
[null,null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(G327/12,5)","v":0.11975}]

{"sheet":"CET & DSM WY","index":3,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":true,"merged":[[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":{"$error":"#REF!"}},{"$f":"G20-B11","v":{"$error":"#REF!"}},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B20","v":{"$error":"#REF!"}},null,{"$f":"B6/D6","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,"New DNG",null,null,"% Change",null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"D20","v":{"$error":"#REF!"}},null,{"$f":"D11+B11","v":{"$error":"#REF!"}},null,null,{"$f":"L5","v":{"$error":"#REF!"}},null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},"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$100","v":10.4277},{"$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$107","v":10.309060000000001},{"$f":"J24","v":{"$error":"#REF!"}},{"$f":"J31","v":{"$error":"#REF!"}},{"$f":"J36","v":{"$error":"#REF!"}},{"$f":"J41","v":{"$error":"#REF!"}}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":{"$error":"#REF!"}},null,{"$f":"SUM(D16:D19)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G16:G19)","v":{"$error":"#REF!"}},null,null,{"$f":"B11","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(M16:M19)","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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,{"$f":"'Other Inputs'!G107","v":10.309060000000001},{"$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$108","v":10.070919999999999},{"$f":"J25-L25","v":{"$error":"#REF!"}}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":10.4277},{"$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$108","v":10.070919999999999},{"$f":"J32-L32","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":10.4277},{"$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$108","v":10.070919999999999},{"$f":"J37-L37","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$100","v":10.4277},{"$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$108","v":10.070919999999999},{"$f":"J42-L42","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":{"$error":"#REF!"}},{"$f":"J39","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":163.54},{"$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$18),2)","v":157.36000000000001},{"$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$18),2)","v":133.65},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":110.02},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,72.48,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["June",3.7,50.58,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,35.979999999999997,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,29.73,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,33.9,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,54.75,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":94.47},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":138.80000000000001},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":1075.26},{"$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":{"$error":"#REF!"}},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":163.54},{"$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$18),2)","v":157.36000000000001},{"$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$18),2)","v":133.65},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":110.02},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,72.48,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,50.58,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,35.979999999999997,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,29.73,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,33.9,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,54.75,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":94.47},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":138.80000000000001},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":1075.26},{"$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":{"$error":"#REF!"}},{"$f":"D64","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":163.54},{"$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$18),2)","v":157.36000000000001},{"$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$18),2)","v":133.65},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":110.02},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,72.48,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,50.58,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,35.979999999999997,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,29.73,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,33.9,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,54.75,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":94.47},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":138.80000000000001},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":1075.26},{"$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":{"$error":"#REF!"}},{"$f":"D46","v":{"$error":"#REF!"}},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":163.54},{"$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$18),2)","v":157.36000000000001},{"$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$18),2)","v":133.65},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":110.02},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["May",5.8,72.48,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["June",3.7,50.58,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["July",2.2999999999999998,35.979999999999997,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["August",1.7,29.73,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["September",2.1,33.9,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["October",4.0999999999999996,54.75,{"$error":"#REF!"},null,{"$error":"#REF!"}]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":94.47},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":138.80000000000001},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":1075.26},{"$f":"SUM(D101:D112)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F101:F112)","v":{"$error":"#REF!"}},{"$f":"F113/C113","v":{"$error":"#REF!"}}]

{"sheet":"WY Tariff Sheets","index":4,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":true,"merged":[[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!B32","v":{"$error":"#REF!"}},null,null,null,"Non Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"First","Next","All Over",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B24","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!B25","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Conservation Enabling Adjustment",{"$f":"ROUND('CET & DSM WY'!C31,5)","v":4.505E-2},{"$f":"'CET & DSM WY'!C32","v":2.8479999999999998E-2},null,null,null,"Core Service Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,48600,72900,121500]
[null,"Conservation Enabling Adjustment",{"$f":"'CET & DSM WY'!C24","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!C25","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D31","v":{"$error":"#REF!"}},{"$f":"'CET & DSM WY'!D32","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Gas Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D24","v":6.7919999999999994E-2},{"$f":"'CET & DSM WY'!D25","v":6.7919999999999994E-2},null,null,null,null,null,null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G31","v":4.9688400000000001},{"$f":"ROUND('CET & DSM WY'!G32,5)","v":4.9688400000000001},null,null,null,"Total Rate",{"$f":"SUM(R7:R8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(T7:T8)","v":{"$error":"#REF!"}},null,{"$f":"SUM(V7:V8)","v":{"$error":"#REF!"}},null,null,null,"Upstream Pipeline Cost",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Commodity Cost",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G24","v":4.9688400000000001},{"$f":"'CET & DSM WY'!G25","v":4.9688400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(BG9:BJ10)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(L7:L10)","v":{"$error":"#REF!"}},{"$f":"SUM(M7:M10)","v":{"$error":"#REF!"}},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Total Rate",{"$f":"SUM(C8:C11)","v":{"$error":"#REF!"}},{"$f":"SUM(D8:D11)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"E16","v":12}]
[null,null,null,"BSF Category 1",{"$f":"'CET & DSM WY'!O14","v":12},null,null,null,null,null,null,null,"BSF Category 2",{"$f":"E17","v":44},null,null,null,null,null,null,"BSF Category 1",null,{"$f":"'Other Inputs'!G109","v":12}]
[null,null,null,"BSF Category 2",44,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"E18","v":86},null,null,null,null,null,null,"BSF Category 2",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"BSF Category 3",86,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"E19","v":555},null,null,null,null,null,null,"BSF Category 3",null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,"Total Rate","$","$","$"]
[null,null,null,"BSF Category 4",555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"'Other Inputs'!G109","v":12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date"]
[null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[]
[]
[null,"New CET ONLY",null,null,null,null,null,null,null,null,"New DSM ONLY",null,null,null,null,null,"New Pass Through Values"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"Calculations","index":5,"n_rows":275,"n_cols":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,{"$f":"+'Monthly Inputs'!G3","v":"Mar23"},{"$f":"+'Monthly Inputs'!H3","v":"Apr23"},{"$f":"+'Monthly Inputs'!I3","v":"May23"},{"$f":"+'Monthly Inputs'!J3","v":"Jun23"},{"$f":"+'Monthly Inputs'!K3","v":"Jul23"},{"$f":"+'Monthly Inputs'!L3","v":"Aug23"},{"$f":"+'Monthly Inputs'!M3","v":"Sep23"},{"$f":"+'Monthly Inputs'!N3","v":"Oct23"},{"$f":"+'Monthly Inputs'!O3","v":"Nov23"},{"$f":"+'Monthly Inputs'!P3","v":"Dec23"},{"$f":"+'Monthly Inputs'!Q3","v":"Jan24"},{"$f":"+'Monthly Inputs'!R3","v":"Feb24"},"Total",1,1]
["UTAH",null,null,{"$f":"MONTH(D5)","v":3},{"$f":"MONTH(E5)","v":4},5,6,7,8,9,10,11,12,1,2,null,2,2]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":13126330},{"$f":"'RevRun Fcst'!I21","v":8762875},{"$f":"'RevRun Fcst'!J21","v":5171493},{"$f":"'RevRun Fcst'!K21","v":2856954},{"$f":"'RevRun Fcst'!L21","v":2397393},{"$f":"'RevRun Fcst'!M21","v":2354697},{"$f":"'RevRun Fcst'!N21","v":2771794},{"$f":"'RevRun Fcst'!O21","v":6913088},{"$f":"'RevRun Fcst'!P21","v":12179457},{"$f":"'RevRun Fcst'!Q21","v":18598770},{"$f":"'RevRun Fcst'!R21","v":20489021},{"$f":"'RevRun Fcst'!S21","v":17085772},{"$f":"SUM(D7:O7)","v":112707644},3,3]
[null,"GSC",null,{"$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":253627},{"$f":"'RevRun Fcst'!I48","v":204814},{"$f":"'RevRun Fcst'!J48","v":180388},{"$f":"'RevRun Fcst'!K48","v":175850},{"$f":"'RevRun Fcst'!L48","v":150769},{"$f":"'RevRun Fcst'!M48","v":156060},{"$f":"'RevRun Fcst'!N48","v":177762},{"$f":"'RevRun Fcst'!O48","v":262863},{"$f":"'RevRun Fcst'!P48","v":188318},{"$f":"'RevRun Fcst'!Q48","v":271602},{"$f":"'RevRun Fcst'!R48","v":297143},{"$f":"'RevRun Fcst'!S48","v":269996},2589192,6,6]
[null,"F-4",null,{"$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":23950},{"$f":"'RevRun Fcst'!I66","v":23507},{"$f":"'RevRun Fcst'!J66","v":21548},{"$f":"'RevRun Fcst'!K66","v":23923},{"$f":"'RevRun Fcst'!L66","v":24829},{"$f":"'RevRun Fcst'!M66","v":23396},{"$f":"'RevRun Fcst'!N66","v":24640},{"$f":"'RevRun Fcst'!O66","v":23718},{"$f":"'RevRun Fcst'!P66","v":26627},{"$f":"'RevRun Fcst'!Q66","v":24642},{"$f":"'RevRun Fcst'!R66","v":24125},{"$f":"'RevRun Fcst'!S66","v":24867},289772,8,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":13403907},8991196,{"$f":"SUM(F7:F12)","v":5373429},3056727,2572991,2534153,2974196,7199669,12394402,18895014,20810289,17380635,{"$f":"SUM(P7:P12)","v":115586608},9,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H102","v":29116},{"$f":"'RevRun Fcst'!I102","v":26773},{"$f":"'RevRun Fcst'!J102","v":18238},{"$f":"'RevRun Fcst'!K102","v":14642},{"$f":"'RevRun Fcst'!L102","v":11405},{"$f":"'RevRun Fcst'!M102","v":10303},{"$f":"'RevRun Fcst'!N102","v":12640},{"$f":"'RevRun Fcst'!O102","v":19369},{"$f":"'RevRun Fcst'!P102","v":25895},{"$f":"'RevRun Fcst'!Q102","v":31237},{"$f":"'RevRun Fcst'!R102","v":39472},{"$f":"'RevRun Fcst'!S102","v":31914},{"$f":"SUM(D15:O15)","v":271004},11,11]
[null,"IS-4",null,{"$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,{"$f":"SUM(D15:D16)","v":29116},26773,18238,14642,11405,10303,12640,19369,25895,31237,39472,31914,271004,13,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":13433023},{"$f":"+E13+E17","v":9017969},{"$f":"+F13+F17","v":5391667},{"$f":"+G13+G17","v":3071369},2584396,2544456,2986836,7219038,12420297,18926251,20849761,17412549,{"$f":"+P13+P17","v":115857612},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,{"$f":"'RevRun Fcst'!H204","v":7922890},{"$f":"'RevRun Fcst'!I204","v":6453791},{"$f":"'RevRun Fcst'!J204","v":6700483},{"$f":"'RevRun Fcst'!K204","v":7353153},{"$f":"'RevRun Fcst'!L204","v":8331007},{"$f":"'RevRun Fcst'!M204","v":8609221},{"$f":"'RevRun Fcst'!N204","v":7377479},{"$f":"'RevRun Fcst'!O204","v":7611373},{"$f":"'RevRun Fcst'!P204","v":7934076},{"$f":"'RevRun Fcst'!Q204","v":9370143},{"$f":"'RevRun Fcst'!R204","v":8754747},{"$f":"'RevRun Fcst'!S204","v":8059197},{"$f":"SUM(D22:O22)","v":94477560},18,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":21355913},15471760,12092150,10424522,10915403,11153677,10364315,14830411,20354373,28296394,29604508,25471746,{"$f":"+P20+P22","v":210335172},21,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,23]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H244","v":410382},{"$f":"'RevRun Fcst'!I244","v":299580},{"$f":"'RevRun Fcst'!J244","v":195670},{"$f":"'RevRun Fcst'!K244","v":88806},{"$f":"'RevRun Fcst'!L244","v":52314},{"$f":"'RevRun Fcst'!M244","v":54684},{"$f":"'RevRun Fcst'!N244","v":79604},{"$f":"'RevRun Fcst'!O244","v":203811},{"$f":"'RevRun Fcst'!P244","v":388429},{"$f":"'RevRun Fcst'!Q244","v":556029},{"$f":"'RevRun Fcst'!R244","v":563768},{"$f":"'RevRun Fcst'!S244","v":496430},{"$f":"SUM(D28:O28)","v":3389507},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":20289},{"$f":"'RevRun Fcst'!I253","v":14865},{"$f":"'RevRun Fcst'!J253","v":12040},{"$f":"'RevRun Fcst'!K253","v":9543},{"$f":"'RevRun Fcst'!L253","v":10858},{"$f":"'RevRun Fcst'!M253","v":8356},{"$f":"'RevRun Fcst'!N253","v":13544},{"$f":"'RevRun Fcst'!O253","v":13393},{"$f":"'RevRun Fcst'!P253","v":18806},{"$f":"'RevRun Fcst'!Q253","v":22218},{"$f":"'RevRun Fcst'!R253","v":20574},{"$f":"'RevRun Fcst'!S253","v":21487},{"$f":"SUM(D30:O30)","v":185973},26,26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":378},{"$f":"'RevRun Fcst'!I262","v":252},{"$f":"'RevRun Fcst'!J262","v":279},{"$f":"'RevRun Fcst'!K262","v":348},{"$f":"'RevRun Fcst'!L262","v":339},{"$f":"'RevRun Fcst'!M262","v":315},{"$f":"'RevRun Fcst'!N262","v":343},{"$f":"'RevRun Fcst'!O262","v":276},{"$f":"'RevRun Fcst'!P262","v":306},{"$f":"'RevRun Fcst'!Q262","v":184},{"$f":"'RevRun Fcst'!R262","v":227},{"$f":"'RevRun Fcst'!S262","v":277},{"$f":"SUM(D31:O31)","v":3524},27,27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":431049},314697,207989,98697,63511,63355,93491,217480,407541,578431,584569,518194,3579004,28,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H280","v":17545},{"$f":"'RevRun Fcst'!I280","v":14974},{"$f":"'RevRun Fcst'!J280","v":11409},{"$f":"'RevRun Fcst'!K280","v":6977},{"$f":"'RevRun Fcst'!L280","v":5358},{"$f":"'RevRun Fcst'!M280","v":6837},{"$f":"'RevRun Fcst'!N280","v":4736},{"$f":"'RevRun Fcst'!O280","v":10667},{"$f":"'RevRun Fcst'!P280","v":14280},{"$f":"'RevRun Fcst'!Q280","v":15948},{"$f":"'RevRun Fcst'!R280","v":18665},{"$f":"'RevRun Fcst'!S280","v":16854},{"$f":"SUM(D34:O34)","v":144250},30,30]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":17545},14974,11409,6977,5358,6837,4736,10667,14280,15948,18665,16854,144250,32,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":448594},{"$f":"+E32+E36","v":329671},219398,105674,68869,70192,98227,228147,421821,594379,603234,535048,3723254,35,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":40215},{"$f":"'RevRun Fcst'!I328","v":32395},{"$f":"'RevRun Fcst'!J328","v":27360},{"$f":"'RevRun Fcst'!K328","v":32659},{"$f":"'RevRun Fcst'!L328","v":17590},{"$f":"'RevRun Fcst'!M328","v":40616},{"$f":"'RevRun Fcst'!N328","v":44240},{"$f":"'RevRun Fcst'!O328","v":23757},{"$f":"'RevRun Fcst'!P328","v":30774},{"$f":"'RevRun Fcst'!Q328","v":46191},{"$f":"'RevRun Fcst'!R328","v":54415},{"$f":"'RevRun Fcst'!S328","v":37419},{"$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,{"$f":"+D39+D41","v":488809},362066,246758,138333,86459,110808,142467,251904,452595,640570,657649,572467,4150885,40,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":21844722},15833826,12338908,10562855,11001862,11264485,10506782,15082315,20806968,28936964,30262157,{"$f":"+O25+O44","v":26044213},214486057,43,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,45]
[null,null,"Month",{"$f":"MONTH(D5)","v":3},4,5,6,7,8,9,10,11,12,1,2,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$50>10,0,1))","v":1},1,1,1,1,1,1,0,0,0,0,"Total",47,47]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":13126330},{"$f":"IF(E51=0,E7+E8,0)","v":0},0,0,0,0,0,0,12179457,18598770,20489021,17085772,{"$f":"SUM(D52:O52)","v":81479350},48,48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},8762875,5171493,2856954,2397393,2354697,2771794,6913088,0,0,0,0,{"$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,{"$f":"IF(D51=0,D10,0)","v":253627},0,0,0,0,0,0,0,188318,271602,297143,269996,{"$f":"SUM(D58:O58)","v":1280686},54,54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},204814,180388,175850,150769,156060,177762,262863,0,0,0,0,{"$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,{"$f":"D5","v":"Mar23"},{"$f":"E5","v":"Apr23"},{"$f":"F5","v":"May23"},"Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24","Total",60,60]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":6392.6956499999997},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":5694.4891799999996},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":4726.3421299999991},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":3522.7438899999997},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":3083.07206},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":3484.7240899999997},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":2914.1555199999998},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":4524.8371900000002},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":5506.0195999999996},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":5958.9983599999996},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":6696.8540499999999},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":6205.0407799999994},{"$f":"SUM(D65:O65)","v":58709.972499999989},61,61]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":9042},7284,6152,7343,3955,9132,9947,5342,6919,10386,12235,{"$f":"P66-SUM(D66:N66)","v":8411.9235599999811},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":96148.923559999981},62,62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,63]
["I-2 Gas Cost (Rate Effective )",null,null,0,{"$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,{"$f":"+D76-D75","v":1224310},{"$f":"D74/D76","v":0.96880432812943873},null,"Utah Sales",{"$f":"+P20","v":115857612},{"$f":"H74/H76","v":0.9688641324942403},null,null,null,null,null,null,null,70,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E147","v":39423},{"$f":"1-E74","v":3.119567187056127E-2},null,"Wyoming Sales",{"$f":"+P39","v":3723254},{"$f":"1-I74","v":3.1135867505759696E-2},null,null,null,null,null,null,null,71,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E148","v":1263733},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":119580866},{"$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":"2022-01-31"},{"$f":"+Expenses!E3","v":"2022-02-28"},{"$f":"+Expenses!F3","v":"2022-03-31"},{"$f":"+Expenses!G3","v":"2022-04-30"},{"$f":"+Expenses!H3","v":"2022-05-31"},{"$f":"+Expenses!I3","v":"2022-06-30"},{"$f":"+Expenses!J3","v":"2022-07-31"},{"$f":"+Expenses!K3","v":"2022-08-31"},{"$f":"+Expenses!L3","v":"2022-09-30"},{"$f":"+Expenses!M3","v":"2022-10-31"},{"$f":"+Expenses!N3","v":"2022-11-30"},{"$f":"+Expenses!O3","v":"2022-12-31"},{"$f":"Expenses!P3","v":"2022-12-31"},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,{"$f":"Expenses!D13","v":116873.48999999999},{"$f":"Expenses!E13","v":98906.89},{"$f":"Expenses!F13","v":106860.96},{"$f":"Expenses!G13","v":52524.95},{"$f":"Expenses!H13","v":141242.98000000001},{"$f":"Expenses!I13","v":721039.87},{"$f":"Expenses!J13","v":151205},{"$f":"Expenses!K13","v":285419.14},{"$f":"Expenses!L13","v":236431.42},{"$f":"Expenses!M13","v":149417.43},{"$f":"Expenses!N13","v":308513.49},{"$f":"Expenses!O13","v":111701.26999999999},{"$f":"Expenses!P13","v":2480136.89},82,82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!D14","v":814587.34},{"$f":"Expenses!E14","v":1062620.1599999999},{"$f":"Expenses!F14","v":1019900.86},{"$f":"Expenses!G14","v":972357.06},{"$f":"Expenses!H14","v":2794975.5300000003},{"$f":"Expenses!I14","v":1033024.4},{"$f":"Expenses!J14","v":1190418.8},{"$f":"Expenses!K14","v":1063673.75},{"$f":"Expenses!L14","v":847278.01},{"$f":"Expenses!M14","v":973664.86},{"$f":"Expenses!N14","v":855479.63},{"$f":"Expenses!O14","v":658047.02},{"$f":"Expenses!P14","v":13286027.42},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":187201.33000000002},{"$f":"Expenses!E15","v":224977.55},{"$f":"Expenses!F15","v":253213.06},{"$f":"Expenses!G15","v":235424.09},{"$f":"Expenses!H15","v":290819.34999999998},{"$f":"Expenses!I15","v":310169.89},{"$f":"Expenses!J15","v":268774.89},{"$f":"Expenses!K15","v":359147.18},{"$f":"Expenses!L15","v":300873.24},{"$f":"Expenses!M15","v":270140.06},{"$f":"Expenses!N15","v":206434.53000000003},{"$f":"Expenses!O15","v":270050.02},{"$f":"Expenses!P15","v":3177225.19},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":853244.84},{"$f":"Expenses!E16","v":1377641.49},{"$f":"Expenses!F16","v":961928.39},{"$f":"Expenses!G16","v":1061501.46},{"$f":"Expenses!H16","v":2213730.6},{"$f":"Expenses!I16","v":226621.98},{"$f":"Expenses!J16","v":1472583.6400000001},{"$f":"Expenses!K16","v":1042921.87},{"$f":"Expenses!L16","v":1640878.98},{"$f":"Expenses!M16","v":1005888.54},{"$f":"Expenses!N16","v":1294515.9600000002},{"$f":"Expenses!O16","v":1322085.7},{"$f":"Expenses!P16","v":14473543.449999999},89,89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!D17","v":158907},{"$f":"Expenses!E17","v":210181},{"$f":"Expenses!F17","v":461376},{"$f":"Expenses!G17","v":319049},{"$f":"Expenses!H17","v":364115},{"$f":"Expenses!I17","v":485473},{"$f":"Expenses!J17","v":438166},{"$f":"Expenses!K17","v":216827},{"$f":"Expenses!L17","v":157855},{"$f":"Expenses!M17","v":145169},{"$f":"Expenses!N17","v":141320},{"$f":"Expenses!O17","v":134071},{"$f":"Expenses!P17","v":3232509},90,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",91,91]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",92,92]
["Accounts",null,{"$f":"'Rate Base'!D4","v":"2021-12-31"},{"$f":"'Rate Base'!E4","v":"2022-01-31"},{"$f":"'Rate Base'!F4","v":"2022-02-28"},{"$f":"'Rate Base'!G4","v":"2022-03-31"},{"$f":"'Rate Base'!H4","v":"2022-04-30"},{"$f":"'Rate Base'!I4","v":"2022-05-31"},{"$f":"'Rate Base'!J4","v":"2022-06-30"},{"$f":"'Rate Base'!K4","v":"2022-07-31"},{"$f":"'Rate Base'!L4","v":"2022-08-31"},{"$f":"'Rate Base'!M4","v":"2022-09-30"},{"$f":"'Rate Base'!N4","v":"2022-10-31"},{"$f":"'Rate Base'!O4","v":"2022-11-30"},{"$f":"'Rate Base'!P4","v":"2022-12-31"},"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",{"$f":"'Rate Base'!D11","v":44932895.699999966},{"$f":"'Rate Base'!E11","v":32520297.099999968},{"$f":"'Rate Base'!F11","v":24327140.389999963},{"$f":"'Rate Base'!G11","v":13377221.649999963},{"$f":"'Rate Base'!H11","v":4611532.5099999625},{"$f":"'Rate Base'!I11","v":4273987.8599999631},{"$f":"'Rate Base'!J11","v":9042867.9099999629},{"$f":"'Rate Base'!K11","v":16864248.249999963},{"$f":"'Rate Base'!L11","v":25992902.77999996},{"$f":"'Rate Base'!M11","v":40957960.209999964},{"$f":"'Rate Base'!N11","v":53451265.519999966},{"$f":"'Rate Base'!O11","v":54725203.509999961},{"$f":"'Rate Base'!P11","v":48124018.509999961},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":27222757.066249963},95,95]
[null,"Acct 164 (Working Gas LNG) - Production",{"$f":"'Rate Base'!D12","v":1512116.55},{"$f":"'Rate Base'!E12","v":1512116.55},{"$f":"'Rate Base'!F12","v":1512116.55},{"$f":"'Rate Base'!G12","v":1512116.55},{"$f":"'Rate Base'!H12","v":1512116.55},{"$f":"'Rate Base'!I12","v":2664570.0473310575},{"$f":"'Rate Base'!J12","v":3806155.3547441177},{"$f":"'Rate Base'!K12","v":4990327.1268614251},{"$f":"'Rate Base'!L12","v":6172289.9706104426},{"$f":"'Rate Base'!M12","v":6172289.9706104426},{"$f":"'Rate Base'!N12","v":6071976.3017769419},{"$f":"'Rate Base'!O12","v":128654.34000000001},{"$f":"'Rate Base'!P12","v":1512116.55},3130570.4884945354,96]
[null,"Acct 101 - Production",{"$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",{"$f":"'Rate Base'!D7","v":-71988400},{"$f":"'Rate Base'!E7","v":-72058264},{"$f":"'Rate Base'!F7","v":-72112568},{"$f":"'Rate Base'!G7","v":-72165240},{"$f":"'Rate Base'!H7","v":-72219000},{"$f":"'Rate Base'!I7","v":-72277347},{"$f":"'Rate Base'!J7","v":-72335916},{"$f":"'Rate Base'!K7","v":-72397634},{"$f":"'Rate Base'!L7","v":-72460659},{"$f":"'Rate Base'!M7","v":-72525283},{"$f":"'Rate Base'!N7","v":-72525283},{"$f":"'Rate Base'!O7","v":-72525283},{"$f":"'Rate Base'!P7","v":-72654580},-72326997.25,98,97]
[null,"Acct 111 - Production",{"$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":-33930378},{"$f":"'Rate Base'!E16","v":-34579017},{"$f":"'Rate Base'!F16","v":-35244000},{"$f":"'Rate Base'!G16","v":-34557247},{"$f":"'Rate Base'!H16","v":-35092242},{"$f":"'Rate Base'!I16","v":-35715252},{"$f":"'Rate Base'!J16","v":-36065261},{"$f":"'Rate Base'!K16","v":-37355770},{"$f":"'Rate Base'!L16","v":-37978270},{"$f":"'Rate Base'!M16","v":-38356978},{"$f":"'Rate Base'!N16","v":-38356978},{"$f":"'Rate Base'!O16","v":-38356978},{"$f":"'Rate Base'!P16","v":-43428098},-36694769.25,101,100]
[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":735497},null,"Thirteen month average",null,{"$f":"P101","v":79968136},{"$f":"P102","v":-72326997.25},{"$f":"P103","v":-6150277},{"$f":"P104","v":0},{"$f":"P105","v":-36694769.25},{"$f":"P106","v":-700755},{"$f":"SUM(H109:M109)","v":-35904662.5},null,null,105,104]
[null,"Amortization & Depletion - Acct 404",null,{"$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$270","v":4556600.82675},{"$f":"J109*'Other Inputs'!$E$270","v":387467.451},null,null,null,{"$f":"SUM(H110:M110)","v":-93924.290249999962},null,null,106,105]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N112","v":-3045480.4424551502},null,null,null,null,null,null,null,null,{"$f":"SUM(N109:N110)","v":-35998586.790250003},null,null,null,107,106]
[null,"Utah Production Cost",null,{"$f":"SUM(D109:D111)","v":-2309983.4424551502},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E273&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.0846)"},{"$f":"M111*'Other Inputs'!E273","v":-3045480.4424551502},null,null,108,107]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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)"},{"$f":"M111*'Other Inputs'!E272","v":-3167875.637542},null,null,109,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,109]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",111,110]
[null,null,null,{"$f":"D5","v":"Mar23"},{"$f":"E5","v":"Apr23"},"May23","Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24","Total",112,111]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,112]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,113]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,114]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,115]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G13","v":4938611.2804974914},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H13","v":4688870.2757480051},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I13","v":4744846.6679720348},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J13","v":4510609.2676898539},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K13","v":4662947.3713537715},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L13","v":4776876.4532560492},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M13","v":4560130.3537511751},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N13","v":4614081.6116988994},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O13","v":5462821.7191322464},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P13","v":5402506.9712578524},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q13","v":5222448.0729529466},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R13","v":4869162.2707352499},{"$f":"SUM(D121:O121)","v":58453912.316045575},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,{"$f":"'Monthly Inputs'!G24","v":0},{"$f":"'Monthly Inputs'!H24","v":0},{"$f":"'Monthly Inputs'!I24","v":0},{"$f":"'Monthly Inputs'!J24","v":0},{"$f":"'Monthly Inputs'!K24","v":0},{"$f":"'Monthly Inputs'!L24","v":0},{"$f":"'Monthly Inputs'!M24","v":40000},{"$f":"'Monthly Inputs'!N24","v":132000},{"$f":"'Monthly Inputs'!O24","v":90000},{"$f":"'Monthly Inputs'!P24","v":59000},{"$f":"'Monthly Inputs'!Q24","v":0},{"$f":"'Monthly Inputs'!R24","v":44310},{"$f":"SUM(D124:O124)","v":365310},120,119]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G26","v":317500},{"$f":"'Monthly Inputs'!H26","v":0},{"$f":"'Monthly Inputs'!I26","v":0},{"$f":"'Monthly Inputs'!J26","v":0},{"$f":"'Monthly Inputs'!K26","v":0},{"$f":"'Monthly Inputs'!L26","v":0},{"$f":"'Monthly Inputs'!M26","v":42000},{"$f":"'Monthly Inputs'!N26","v":280800},{"$f":"'Monthly Inputs'!O26","v":37386},{"$f":"'Monthly Inputs'!P26","v":0},{"$f":"'Monthly Inputs'!Q26","v":0},{"$f":"'Monthly Inputs'!R26","v":170000},{"$f":"SUM(D125:O125)","v":847686},121,120]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G27","v":0},{"$f":"'Monthly Inputs'!H27","v":0},{"$f":"'Monthly Inputs'!I27","v":0},{"$f":"'Monthly Inputs'!J27","v":0},{"$f":"'Monthly Inputs'!K27","v":0},{"$f":"'Monthly Inputs'!L27","v":0},{"$f":"'Monthly Inputs'!M27","v":47500},{"$f":"'Monthly Inputs'!N27","v":45000},{"$f":"'Monthly Inputs'!O27","v":300000},{"$f":"'Monthly Inputs'!P27","v":50998},{"$f":"'Monthly Inputs'!Q27","v":0},{"$f":"'Monthly Inputs'!R27","v":146800},{"$f":"SUM(D126:O126)","v":590298},122,121]
[null,"Ryckman",null,{"$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,{"$f":"SUM(D124:D127)","v":317500},{"$f":"SUM(E124:E127)","v":0},0,0,0,0,129500,457800,427386,109998,0,361110,1803294,124,123]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G25","v":805140},{"$f":"'Monthly Inputs'!H25","v":136477},{"$f":"'Monthly Inputs'!I25","v":1418000.9999999995},{"$f":"'Monthly Inputs'!J25","v":1480000},{"$f":"'Monthly Inputs'!K25","v":2045998.9999999998},{"$f":"'Monthly Inputs'!L25","v":2051859},{"$f":"'Monthly Inputs'!M25","v":1985670},{"$f":"'Monthly Inputs'!N25","v":1576854},{"$f":"'Monthly Inputs'!O25","v":0},{"$f":"'Monthly Inputs'!P25","v":0},{"$f":"'Monthly Inputs'!Q25","v":0},{"$f":"'Monthly Inputs'!R25","v":0},{"$f":"SUM(D129:O129)","v":11500000},125,124]
[null,"Total Storage Injections",null,{"$f":"SUM(D128:D129)","v":1122640},136477,1418000.9999999995,1480000,2045998.9999999998,2051859,2115170,2034654,427386,109998,0,361110,13303294,126,125]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,126]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G32","v":112125},{"$f":"'Monthly Inputs'!H32","v":0},{"$f":"'Monthly Inputs'!I32","v":0},{"$f":"'Monthly Inputs'!J32","v":0},{"$f":"'Monthly Inputs'!K32","v":0},{"$f":"'Monthly Inputs'!L32","v":0},{"$f":"'Monthly Inputs'!M32","v":0},{"$f":"'Monthly Inputs'!N32","v":0},{"$f":"'Monthly Inputs'!O32","v":0},{"$f":"'Monthly Inputs'!P32","v":0},{"$f":"'Monthly Inputs'!Q32","v":124560},{"$f":"'Monthly Inputs'!R32","v":110250},{"$f":"SUM(D132:O132)","v":346935},128,127]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G34","v":0},{"$f":"'Monthly Inputs'!H34","v":0},{"$f":"'Monthly Inputs'!I34","v":0},{"$f":"'Monthly Inputs'!J34","v":0},{"$f":"'Monthly Inputs'!K34","v":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":410186},{"$f":"'Monthly Inputs'!R34","v":445000},{"$f":"SUM(D133:O133)","v":855186},129,128]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":0},{"$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},{"$f":"'Monthly Inputs'!Q35","v":470298},{"$f":"'Monthly Inputs'!R35","v":120000},{"$f":"SUM(D134:O134)","v":590298},130,129]
[null,"Ryckman",null,{"$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,{"$f":"SUM(D132:D135)","v":112125},{"$f":"SUM(E132:E135)","v":0},0,0,0,0,0,0,0,0,1005044,675250,1792419,132,131]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G33","v":0},{"$f":"'Monthly Inputs'!H33","v":0},{"$f":"'Monthly Inputs'!I33","v":0},{"$f":"'Monthly Inputs'!J33","v":0},{"$f":"'Monthly Inputs'!K33","v":0},{"$f":"'Monthly Inputs'!L33","v":0},{"$f":"'Monthly Inputs'!M33","v":0},{"$f":"'Monthly Inputs'!N33","v":0},{"$f":"'Monthly Inputs'!O33","v":484599.99999999994},{"$f":"'Monthly Inputs'!P33","v":4086000},{"$f":"'Monthly Inputs'!Q33","v":3458045},{"$f":"'Monthly Inputs'!R33","v":3190046.0000000005},{"$f":"SUM(D137:O137)","v":11218691},133,132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D136:D137)","v":112125},0,0,0,0,0,0,0,484599.99999999994,4086000,4463089,3865296.0000000005,13011110,135,133]
[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,{"$f":"+'Monthly Inputs'!G40","v":0},{"$f":"+'Monthly Inputs'!H40","v":0},{"$f":"+'Monthly Inputs'!I40","v":279000},{"$f":"+'Monthly Inputs'!J40","v":270000},{"$f":"+'Monthly Inputs'!K40","v":279000},{"$f":"+'Monthly Inputs'!L40","v":279000},{"$f":"+'Monthly Inputs'!M40","v":0},{"$f":"+'Monthly Inputs'!N40","v":108000},{"$f":"+'Monthly Inputs'!O40","v":0},{"$f":"+'Monthly Inputs'!P40","v":0},{"$f":"+'Monthly Inputs'!Q40","v":0},{"$f":"+'Monthly Inputs'!R40","v":0},{"$f":"+'Monthly Inputs'!S40","v":1215000},138]
[null,"Withdrawals",null,{"$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":0},{"$f":"+'Monthly Inputs'!L41","v":0},{"$f":"+'Monthly Inputs'!M41","v":0},{"$f":"+'Monthly Inputs'!N41","v":108000},{"$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":108000},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":"Mar23"},"Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24","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,{"$f":"+D20","v":13433023},9017969,5391667,3071369,2584396,2544456,2986836,7219038,12420297,18926251,20849761,17412549,{"$f":"SUM(D149:O149)","v":115857612},145,139]
["Wyoming Sales",null,null,{"$f":"+D39","v":448594},329671,219398,105674,68869,70192,98227,228147,421821,594379,603234,535048,{"$f":"SUM(D150:O150)","v":3723254},146,140]
["Total Sales",null,null,{"$f":"+D149+D150","v":13881617},9347640,5611065,3177043,2653265,2614648,3085063,7447185,12842118,19520630,21452995,17947597,119580866,147,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,142]
["Distribution  Use (Offices)",null,"Check formulas for correct month",{"$f":"ROUND(O83,0)","v":0},{"$f":"ROUND(D83,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D153:O153)","v":0},149,143]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D156-D151-D153","v":78034},{"$f":"+E156-E151-E153","v":52547},31542,17860,14915,14698,17342,41864,72191,109734,120596,{"$f":"+O156-O151-O153","v":100891},{"$f":"SUM(D154:O154)","v":672214},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$276),0)","v":13959651},{"$f":"ROUND((E151+E153)/(1-'Other Inputs'!$E$276),0)","v":9400187},{"$f":"ROUND((F151+F153)/(1-'Other Inputs'!$E$276),0)","v":5642607},{"$f":"ROUND((G151+G153)/(1-'Other Inputs'!$E$276),0)","v":3194903},{"$f":"ROUND((H151+H153)/(1-'Other Inputs'!$E$276),0)","v":2668180},{"$f":"ROUND((I151+I153)/(1-'Other Inputs'!$E$276),0)","v":2629346},{"$f":"ROUND((J151+J153)/(1-'Other Inputs'!$E$276),0)","v":3102405},{"$f":"ROUND((K151+K153)/(1-'Other Inputs'!$E$276),0)","v":7489049},{"$f":"ROUND((L151+L153)/(1-'Other Inputs'!$E$276),0)","v":12914309},{"$f":"ROUND((M151+M153)/(1-'Other Inputs'!$E$276),0)","v":19630364},{"$f":"ROUND((N151+N153)/(1-'Other Inputs'!$E$276),0)","v":21573591},{"$f":"ROUND((O151+O153)/(1-'Other Inputs'!$E$276),0)","v":18048488},{"$f":"SUM(D156:O156)","v":120253080},152,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,147]
["Peaking Injection",null,null,{"$f":"+D128","v":317500},0,0,0,0,0,129500,457800,427386,109998,0,361110,{"$f":"SUM(D158:O158)","v":1803294},154,148]
["Clay Basin Injection",null,null,{"$f":"+D129","v":805140},136477,1418000.9999999995,1480000,2045998.9999999998,2051859,1985670,1576854,0,0,0,0,{"$f":"SUM(D159:O159)","v":11500000},155,149]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G56","v":14232.611999999999},{"$f":"-'Monthly Inputs'!H56","v":1815.1441},{"$f":"-'Monthly Inputs'!I56","v":18859.413299999993},{"$f":"-'Monthly Inputs'!J56","v":19684},{"$f":"-'Monthly Inputs'!K56","v":27211.786699999997},{"$f":"-'Monthly Inputs'!L56","v":27289.724699999999},{"$f":"-'Monthly Inputs'!M56","v":28432.361000000001},{"$f":"-'Monthly Inputs'!N56","v":26175.538199999999},{"$f":"-'Monthly Inputs'!O56","v":9189.9845999999998},{"$f":"-'Monthly Inputs'!P56","v":1775.7454},{"$f":"-'Monthly Inputs'!Q56","v":0},{"$f":"-'Monthly Inputs'!R56","v":6182.6550000000007},{"$f":"SUM(D160:O160)","v":180848.965},156,150]
["Total Demand",null,null,{"$f":"SUM(D156:D160)","v":15096523.612},{"$f":"SUM(E156:E160)","v":9538479.1440999992},7079467.4133000001,4694587,{"$f":"SUM(H156:H160)","v":4741390.7867000001},4708494.7247000001,5246007.3609999996,9549878.5382000003,13350884.9846,19742137.7454,21573591,{"$f":"SUM(O156:O160)","v":18415780.655000001},{"$f":"SUM(D161:O161)","v":133737222.965},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,{"$f":"D5","v":"Mar23"},"Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24","Total",160,154]
["Company Production",null,null,{"$f":"+D121","v":4938611.2804974914},4688870.2757480051,4744846.6679720348,4510609.2676898539,4662947.3713537715,4776876.4532560492,4560130.3537511751,4614081.6116988994,5462821.7191322464,5402506.9712578524,5222448.0729529466,4869162.2707352499,{"$f":"SUM(D165:O165)","v":58453912.316045575},161,155]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-249400},{"$f":"ROUND(E165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-236788},{"$f":"ROUND(F165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-239615},{"$f":"ROUND(G165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-227786},{"$f":"ROUND(H165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-235479},{"$f":"ROUND(I165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-241232},{"$f":"ROUND(J165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-230287},{"$f":"ROUND(K165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-233011},{"$f":"ROUND(L165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-275872},{"$f":"ROUND(M165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-272827},{"$f":"ROUND(N165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-263734},{"$f":"ROUND(O165*(-'Other Inputs'!$E$278-'Other Inputs'!$E$279),0)","v":-245893},{"$f":"SUM(D166:O166)","v":-2951924},162,156]
["Company Production @ City Gate",null,null,{"$f":"SUM(D165:D166)","v":4689211.2804974914},{"$f":"SUM(E165:E166)","v":4452082.2757480051},4505231.6679720348,4282823.2676898539,4427468.3713537715,4535644.4532560492,4329843.3537511751,4381070.6116988994,5186949.7191322464,5129679.9712578524,4958714.0729529466,4623269.2707352499,{"$f":"SUM(D167:O167)","v":55501988.316045575},163,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,158]
["Peaking Withdrawal",null,null,{"$f":"+D136","v":112125},0,0,0,0,0,0,0,0,0,1005044,675250,{"$f":"SUM(D169:O169)","v":1792419},165,159]
["Clay Basin Withdrawal",null,null,{"$f":"+D137","v":0},0,0,0,0,0,0,0,484599.99999999994,4086000,3458045,3190046.0000000005,{"$f":"SUM(D170:O170)","v":11218691},166,160]
["LNG Withdrawal",null,null,{"$f":"+D143","v":0},{"$f":"+E143","v":0},0,0,0,0,0,108000,0,0,0,0,{"$f":"SUM(D171:O171)","v":108000},167]
["MWP Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G74+'Monthly Inputs'!G65","v":-3285.2625000000003},{"$f":"'Monthly Inputs'!H74+'Monthly Inputs'!H65","v":0},{"$f":"'Monthly Inputs'!I74+'Monthly Inputs'!I65","v":0},{"$f":"'Monthly Inputs'!J74+'Monthly Inputs'!J65","v":0},{"$f":"'Monthly Inputs'!K74+'Monthly Inputs'!K65","v":0},{"$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},{"$f":"'Monthly Inputs'!O74+'Monthly Inputs'!O65","v":-6120.0133999999989},{"$f":"'Monthly Inputs'!P74+'Monthly Inputs'!P65","v":-51602.093999999997},{"$f":"'Monthly Inputs'!Q74+'Monthly Inputs'!Q65","v":-69162.212904999993},{"$f":"'Monthly Inputs'!R74+'Monthly Inputs'!R65","v":-57768.915934000004},{"$f":"SUM(D172:O172)","v":-187938.498739},168,161]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G56","v":-14232.611999999999},{"$f":"'Monthly Inputs'!H56","v":-1815.1441},{"$f":"'Monthly Inputs'!I56","v":-18859.413299999993},{"$f":"'Monthly Inputs'!J56","v":-19684},{"$f":"'Monthly Inputs'!K56","v":-27211.786699999997},{"$f":"'Monthly Inputs'!L56","v":-27289.724699999999},{"$f":"'Monthly Inputs'!M56","v":-28432.361000000001},{"$f":"'Monthly Inputs'!N56","v":-26175.538199999999},{"$f":"'Monthly Inputs'!O56","v":-9189.9845999999998},{"$f":"'Monthly Inputs'!P56","v":-1775.7454},{"$f":"'Monthly Inputs'!Q56","v":0},{"$f":"'Monthly Inputs'!R56","v":-6182.6550000000007},{"$f":"SUM(D173:O173)","v":-180848.965},169,162]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D169:D173)","v":94607.125500000009},{"$f":"SUM(E169:E173)","v":-1815.1441},-18859.413299999993,-19684,-27211.786699999997,-27289.724699999999,-28432.361000000001,81824.461800000005,469290.00199999992,4032622.1606000001,4393926.787095,3801344.4290660005,12750322.536261,170,163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,164]
["Gas Purchased @ City Gate",null,null,{"$f":"D161-D167-D174-D160","v":10298472.594002509},{"$f":"E161-E167-E174-E160","v":5086396.8683519941},2574235.7453279654,411763.73231014609,313922.41534622852,172850.27144395094,916164.00724882446,5060807.9265011009,{"$f":"L161-L167-L174-L160","v":7685455.2788677532},10578059.868142147,12220950.139952052,9984984.3001987524,{"$f":"SUM(D176:O176)","v":65304063.147693411},172,165]
["   Gas Reimbursement",null,null,{"$f":"+D178-D176","v":109281.40599749051},{"$f":"+E178-E176","v":53974.131648005918},27316.254672034644,4369.2676898539066,3331.5846537714824,1833.7285560490564,9721.9927511755377,53702.073498899117,{"$f":"+L178-L176","v":81553.721132246777},112248.13185785338,129681.86004794762,105954.69980124757,{"$f":"SUM(D177:O177)","v":692968.85230657551},173,166]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D176/(1-'Other Inputs'!$E$279),0)","v":10407754},{"$f":"ROUND(E176/(1-'Other Inputs'!$E$279),0)","v":5140371},{"$f":"ROUND(F176/(1-'Other Inputs'!$E$279),0)","v":2601552},{"$f":"ROUND(G176/(1-'Other Inputs'!$E$279),0)","v":416133},{"$f":"ROUND(H176/(1-'Other Inputs'!$E$279),0)","v":317254},{"$f":"ROUND(I176/(1-'Other Inputs'!$E$279),0)","v":174684},{"$f":"ROUND(J176/(1-'Other Inputs'!$E$279),0)","v":925886},{"$f":"ROUND(K176/(1-'Other Inputs'!$E$279),0)","v":5114510},{"$f":"ROUND(L176/(1-'Other Inputs'!$E$279),0)","v":7767009},{"$f":"ROUND(M176/(1-'Other Inputs'!$E$279),0)","v":10690308},{"$f":"ROUND(N176/(1-'Other Inputs'!$E$279),0)","v":12350632},{"$f":"ROUND(O176/(1-'Other Inputs'!$E$279),0)","v":10090939},{"$f":"SUM(D178:O178)","v":65997032},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,{"$f":"+D167+D176+D139+D172","v":15096523.612000002},{"$f":"+E167+E176+E139+E172","v":9538479.1440999992},{"$f":"+F167+F176+F139+F172","v":7079467.4133000001},4694587,{"$f":"+H167+H176+H139+H172","v":4741390.7867000001},4708494.7247000001,5246007.3609999996,9441878.5382000003,13350884.9846,19742137.7454,21573590.999999996,18415780.655000001,{"$f":"+P167+P176+P139+P172","v":133629222.96499997},179,169]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":2732055.5385408644},782400.76068118366,808480.78603722318,782400.76068118366,808480.78603722318,808480.78603722318,782400.76068118366,808480.78603722318,2643924.7147169653,3912272.9393992731,3912272.9393992731,3659868.2336315778,null,180,170]
["Storage Fuel %",null,{"$f":"(P160-P173)/(P169+P170+P158+P159)","v":1.3745244999658741E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,181,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,172]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D165/(D178+D165)","v":0.32180983511278666},0.47703277844211656,{"$f":"F165/(F178+F165)","v":0.64587383321001346},0.91553586987307045,{"$f":"H165/(H178+H165)","v":0.93629695340737584},0.9647214243572183,0.83122799126056079,0.4742805326672711,0.41291697793473781,0.3357092578835249,0.29718456020643264,{"$f":"O165/(O178+O165)","v":0.32547655812064857},{"$f":"P165/(P178+P165)","v":0.4696944055932652},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$24,0)","v":0},{"$f":"IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!E$20*16*'Other Inputs'!$F$21,0)+IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!F$20*31*'Other Inputs'!$F$21,0)+IF(OR(F6=11,F6=12,F6=1,F6=2),'Other Inputs'!$D$23*31*'Other Inputs'!$F$24,0)","v":0},{"$f":"IF(OR(G6=11,G6=12,G6=1,G6=2),'Other Inputs'!$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$24,0)","v":0},{"$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'!J$20*16*'Other Inputs'!$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'!K$20*16*'Other Inputs'!$F$21,0)+IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":286621.91304347833},{"$f":"IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!L$20*16*'Other Inputs'!$F$21,0)+IF(OR(M6=11,M6=12,M6=1,M6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":286621.91304347833},{"$f":"IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!M$20*16*'Other Inputs'!$F$21,0)+IF(OR(N6=11,N6=12,N6=1,N6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":286621.91304347833},{"$f":"IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!N$20*16*'Other Inputs'!$F$21,0)+IF(OR(O6=11,O6=12,O6=1,O6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":286621.91304347833},{"$f":"SUM(D189:O189)","v":1146487.6521739133},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,{"$f":"'Monthly Inputs'!G90","v":5128753.9999999991},{"$f":"'Monthly Inputs'!H90","v":2140370.9999999995},{"$f":"'Monthly Inputs'!I90","v":2601551.9999999995},{"$f":"'Monthly Inputs'!J90","v":416132.99999999994},{"$f":"'Monthly Inputs'!K90","v":317254},{"$f":"'Monthly Inputs'!L90","v":174684.00000000003},{"$f":"'Monthly Inputs'!M90","v":925886.00000000012},{"$f":"'Monthly Inputs'!N90","v":4894842.0000000009},{"$f":"'Monthly Inputs'!O90","v":6767009},{"$f":"'Monthly Inputs'!P90","v":2040308.0000000009},{"$f":"'Monthly Inputs'!Q90","v":6700632},{"$f":"'Monthly Inputs'!R90","v":1675939.0000000021},{"$f":"SUM(D192:O192)","v":33783364},188,178]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G91","v":26823383.419999998},{"$f":"'Monthly Inputs'!H91","v":9053769.3299999982},{"$f":"'Monthly Inputs'!I91","v":10302145.919999998},{"$f":"'Monthly Inputs'!J91","v":1776887.9099999997},{"$f":"'Monthly Inputs'!K91","v":1440333.16},{"$f":"'Monthly Inputs'!L91","v":798305.88000000024},{"$f":"'Monthly Inputs'!M91","v":3907238.9200000004},{"$f":"'Monthly Inputs'!N91","v":20019903.780000005},{"$f":"'Monthly Inputs'!O91","v":33767374.910000004},{"$f":"'Monthly Inputs'!P91","v":12731521.920000006},{"$f":"'Monthly Inputs'!Q91","v":42415000.560000002},{"$f":"'Monthly Inputs'!R91","v":9251183.2800000105},{"$f":"SUM(D193:O193)","v":172287048.99000004},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,{"$f":"'Monthly Inputs'!G99+'Monthly Inputs'!G103","v":279000},{"$f":"'Monthly Inputs'!H99+'Monthly Inputs'!H103","v":0},{"$f":"'Monthly Inputs'!I99+'Monthly Inputs'!I103","v":0},{"$f":"'Monthly Inputs'!J99+'Monthly Inputs'!J103","v":0},{"$f":"'Monthly Inputs'!K99+'Monthly Inputs'!K103","v":0},{"$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":4650000},{"$f":"'Monthly Inputs'!Q99+'Monthly Inputs'!Q103","v":4650000},{"$f":"'Monthly Inputs'!R99+'Monthly Inputs'!R103","v":4415000},{"$f":"SUM(D195:O195)","v":13994000},191,181]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G100+'Monthly Inputs'!G101+'Monthly Inputs'!G104","v":1529338.5000000002},{"$f":"'Monthly Inputs'!H100+'Monthly Inputs'!H101+'Monthly Inputs'!H104","v":0},{"$f":"'Monthly Inputs'!I100+'Monthly Inputs'!I101+'Monthly Inputs'!I104","v":0},{"$f":"'Monthly Inputs'!J100+'Monthly Inputs'!J101+'Monthly Inputs'!J104","v":0},{"$f":"'Monthly Inputs'!K100+'Monthly Inputs'!K101+'Monthly Inputs'!K104","v":0},{"$f":"'Monthly Inputs'!L100+'Monthly Inputs'!L101+'Monthly Inputs'!L104","v":0},{"$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},{"$f":"'Monthly Inputs'!P100+'Monthly Inputs'!P101+'Monthly Inputs'!P104","v":33248895},{"$f":"'Monthly Inputs'!Q100+'Monthly Inputs'!Q101+'Monthly Inputs'!Q104","v":33986152.5},{"$f":"'Monthly Inputs'!R100+'Monthly Inputs'!R101+'Monthly Inputs'!R104","v":29824290},{"$f":"SUM(D196:O196)","v":98588676},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,{"$f":"'Monthly Inputs'!G96","v":5000000},{"$f":"'Monthly Inputs'!H96","v":3000000},{"$f":"'Monthly Inputs'!I96","v":0},{"$f":"'Monthly Inputs'!J96","v":0},{"$f":"'Monthly Inputs'!K96","v":0},{"$f":"'Monthly Inputs'!L96","v":0},{"$f":"'Monthly Inputs'!M96","v":0},{"$f":"'Monthly Inputs'!N96","v":0},{"$f":"'Monthly Inputs'!O96","v":1000000},{"$f":"'Monthly Inputs'!P96","v":4000000},{"$f":"'Monthly Inputs'!Q96","v":1000000},{"$f":"'Monthly Inputs'!R96","v":4000000},{"$f":"SUM(D198:O198)","v":18000000},194,184]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G97","v":55153388.902529761},{"$f":"'Monthly Inputs'!H97","v":26792033.341517858},{"$f":"'Monthly Inputs'!I97","v":0},{"$f":"'Monthly Inputs'!J97","v":0},{"$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":10526677.780505953},{"$f":"'Monthly Inputs'!P97","v":52606711.122023813},{"$f":"'Monthly Inputs'!Q97","v":13340677.780505953},{"$f":"'Monthly Inputs'!R97","v":46558711.122023799},{"$f":"SUM(D199:O199)","v":204978200.04910713},195,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,186]
["Future Purchases",null,null,{"$f":"+D178-D192-D195-D198","v":0},0,4.6566128730773926E-10,5.8207660913467407E-11,0,-2.9103830456733704E-11,-1.1641532182693481E-10,219667.99999999907,0,0,0,0,{"$f":"SUM(D201:O201)","v":219667.99999999945},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},{"$f":"ROUND(H201*H212,0)","v":0},0,0,902835,0,0,0,0,{"$f":"SUM(D202:O202)","v":902835},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,{"$f":"+D142","v":0},{"$f":"+E142","v":0},279000,270000,279000,279000,0,108000,0,0,0,0,{"$f":"SUM(D204:O204)","v":1215000},200]
["LNG Purchases Cost",null,null,{"$f":"+D204*D210","v":0},{"$f":"+E204*E210","v":0},1104840,1152900,1266660,1275030,0,441812.88,0,0,0,0,{"$f":"SUM(D205:O205)","v":5241242.88},201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
["Total Purchases Cost",null,null,{"$f":"+D193+D196+D199+D202","v":83506110.822529763},35845802.671517856,10302145.919999998,1776887.9099999997,1440333.16,798305.88000000024,3907238.9200000004,20922738.780000005,44294052.690505959,98587128.042023808,89741830.840505958,85634184.402023807,476756760.03910714,203,190]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,191]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,192]
["Gas Cost Purchases",null,null,{"$f":"IF(D178=0,0,ROUND(D207/D178,5))","v":8.0234500000000004},6.9733900000000002,3.96,4.2699999999999996,4.54,4.57,4.22,4.0908600000000002,5.7028499999999998,9.2220999999999993,7.2661699999999998,8.4862500000000001,null,206,193]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":4.5743811447029952},{"$f":"+D211","v":4.5743811447029952},4.5743811447029952,4.5743811447029952,4.5743811447029952,4.5743811447029952,4.5743811447029952,4.5743811447029952,4.5743811447029952,4.5743811447029952,4.5743811447029952,4.5743811447029952,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$188","v":5.25},{"$f":"+E244+'Other Inputs'!$E$188","v":4.25},{"$f":"+F244+'Other Inputs'!$E$188","v":3.98},{"$f":"+G244+'Other Inputs'!$E$188","v":4.2899999999999991},{"$f":"+H244+'Other Inputs'!$E$188","v":4.5599999999999996},{"$f":"+I244+'Other Inputs'!$E$188","v":4.59},{"$f":"+J244+'Other Inputs'!$E$188","v":4.2399999999999993},{"$f":"+K244+'Other Inputs'!$E$188","v":4.1099999999999994},{"$f":"+L244+'Other Inputs'!$E$188","v":5.01},{"$f":"+M244+'Other Inputs'!$E$188","v":6.26},{"$f":"+N244+'Other Inputs'!$E$188","v":6.35},{"$f":"+O244+'Other Inputs'!$E$188","v":5.5399999999999991},null,208,195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,196]
["System Production",null,null,{"$f":"+D167","v":4689211.2804974914},4452082.2757480051,4505231.6679720348,4282823.2676898539,4427468.3713537715,4535644.4532560492,4329843.3537511751,4381070.6116988994,5186949.7191322464,5129679.9712578524,4958714.0729529466,4623269.2707352499,{"$f":"SUM(D214:O214)","v":55501988.316045575},210,197]
["System Purchases",null,null,{"$f":"+D176","v":10298472.594002509},5086396.8683519941,2574235.7453279654,411763.73231014609,313922.41534622852,172850.27144395094,916164.00724882446,5060807.9265011009,7685455.2788677532,10578059.868142147,12220950.139952052,9984984.3001987524,{"$f":"SUM(D215:O215)","v":65304063.147693411},211,198]
["System Gathering of Production",null,null,{"$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$74,0)","v":4543209},4313463,4364957,4149474,4289615,4394423,4195030,4244662,5025450,4969963,4804320,4479320,{"$f":"SUM(D219:O219)","v":53773886},215,202]
["Utah Purchases",null,null,{"$f":"ROUND(D215*$I$74,0)","v":9977821},4928027,2494085,398943,304148,167468,887638,4903235,7446162,10248703,11840440,9674093,{"$f":"SUM(D220:O220)","v":63270763},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,{"$f":"+D214-D219","v":146002.28049749136},138619.27574800514,140274.66797203477,133349.26768985391,137853.37135377154,141221.45325604919,134813.35375117511,136408.61169889942,161499.71913224645,159716.97125785239,154394.07295294665,143949.27073524985,{"$f":"SUM(D224:O224)","v":1728102.3160455758},220,207]
["Wyoming Purchases",null,null,{"$f":"+D215-D220","v":320651.59400250949},158369.86835199408,80150.745327965356,12820.732310146093,9774.4153462285176,5382.2714439509436,28526.007248824462,157572.92650110088,239293.27886775322,329356.86814214662,380510.13995205238,310891.30019875243,{"$f":"SUM(D225:O225)","v":2033300.1476934245},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,{"$f":"D34","v":17545},14974,11409,6977,5358,6837,4736,10667,14280,15948,18665,16854,144250]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D232:D233)","v":17545},{"$f":"SUM(E232:E233)","v":14974},11409,6977,5358,6837,4736,10667,14280,15948,18665,16854,144250]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G86","v":5.23},{"$f":"'Monthly Inputs'!H86","v":4.2300000000000004},{"$f":"'Monthly Inputs'!I86","v":3.96},{"$f":"'Monthly Inputs'!J86","v":4.2699999999999996},{"$f":"'Monthly Inputs'!K86","v":4.54},{"$f":"'Monthly Inputs'!L86","v":4.57},{"$f":"'Monthly Inputs'!M86","v":4.22},{"$f":"'Monthly Inputs'!N86","v":4.09},{"$f":"'Monthly Inputs'!O86","v":4.99},{"$f":"'Monthly Inputs'!P86","v":6.24},{"$f":"'Monthly Inputs'!Q86","v":6.33},{"$f":"'Monthly Inputs'!R86","v":5.52}]
[null,null,null,{"$f":"D234*D236","v":91760.35},{"$f":"E234*E236","v":63340.020000000004},45179.64,29791.789999999997,24325.32,31245.09,19985.919999999998,43628.03,71257.2,99515.520000000004,118149.45,93034.079999999987,{"$f":"SUM(D237:O237)","v":731212.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P237/P234","v":5.0690635008665517}]
[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":5.2008664591064564}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":29116},26773,18238,14642,11405,10303,12640,19369,25895,31237,39472,31914,271004]
[null,{"$f":"B236","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G86","v":5.23},{"$f":"'Monthly Inputs'!H86","v":4.2300000000000004},{"$f":"'Monthly Inputs'!I86","v":3.96},{"$f":"'Monthly Inputs'!J86","v":4.2699999999999996},{"$f":"'Monthly Inputs'!K86","v":4.54},{"$f":"'Monthly Inputs'!L86","v":4.57},{"$f":"'Monthly Inputs'!M86","v":4.22},{"$f":"'Monthly Inputs'!N86","v":4.09},{"$f":"'Monthly Inputs'!O86","v":4.99},{"$f":"'Monthly Inputs'!P86","v":6.24},{"$f":"'Monthly Inputs'!Q86","v":6.33},{"$f":"'Monthly Inputs'!R86","v":5.52}]
[null,null,null,{"$f":"D243*D244","v":152276.68000000002},{"$f":"E243*E244","v":113249.79000000001},72222.48,62521.34,51778.7,47084.710000000006,53340.799999999996,79219.209999999992,129216.05,194918.88,249857.76,{"$f":"O243*O244","v":176165.28},{"$f":"SUM(D245:O245)","v":1381851.6800000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P245/P243","v":5.099008427919884}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":5.1820839970115955}]
[]
[null,null,null,{"$f":"MONTH(D253)","v":3},{"$f":"MONTH(E253)","v":4},{"$f":"MONTH(F253)","v":5},6,7,8,9,10,11,12,1,2]
[null,null,null,{"$f":"+D5","v":"Mar23"},"Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24"]
[null,null,null,{"$f":"VLOOKUP(MONTH(D253),$C$263:$E$274,2,FALSE)","v":31},{"$f":"VLOOKUP(MONTH(E253),$C$263:$E$274,2,FALSE)","v":30},31,30,31,31,30,31,30,31,31,29]
[null,null,null,{"$f":"VLOOKUP(MONTH(D253),$C$263:$E$274,3,FALSE)","v":117885},{"$f":"VLOOKUP(MONTH(E253),$C$263:$E$274,3,FALSE)","v":34885},34885,34885,34885,34885,34885,34885,117885,168810,168810,168810]
[null,null,null,{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458},{"$f":"'Other Inputs'!$C$73","v":0.74759998154047458}]
[null,null,null,{"$f":"D254*D255*D256","v":2732055.5385408644},782400.76068118366,808480.78603722318,782400.76068118366,808480.78603722318,808480.78603722318,782400.76068118366,808480.78603722318,2643924.7147169653,3912272.9393992731,3912272.9393992731,3659868.2336315778,{"$f":"SUM(D257:O257)","v":22441519.791880395}]
[]
[]
[]
[]
[null,null,"Month","Days","Trans Dths"]
[null,null,1,31,168810]
[null,null,2,29,168810]
[null,null,3,31,117885]
[null,null,4,30,34885]
[null,null,5,31,34885]
[null,null,6,30,34885]
[null,null,7,31,34885]
[null,null,8,31,34885]
[null,null,9,30,34885]
[null,null,10,31,34885]
[null,null,11,30,117885]
[null,null,12,31,168810]
[null,null,"Total",null,{"$f":"SUM(E263:E274)","v":986395}]

{"sheet":"CET & DSM","index":6,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":true,"merged":[[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":{"$error":"#REF!"}},{"$f":"J20-B11","v":{"$error":"#REF!"}},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"B20","v":{"$error":"#REF!"}},null,null,null,{"$f":"ROUND(B6/D6,5)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,null,null,"New DNG",null,null,null,"% Change",null,null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},{"$f":"D20","v":{"$error":"#REF!"}},null,null,null,{"$f":"D11+B11","v":{"$error":"#REF!"}},null,null,null,{"$f":"P5","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},"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":2.65544},{"$f":"B16*C16","v":{"$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$100","v":10.4277},{"$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":1.3872500000000001},{"$f":"B17*C17","v":{"$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!"}},{"$f":"'Other Inputs'!E262","v":3.2540100000000001},{"$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$102","v":11.587680000000001},{"$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":1.9858199999999999},{"$f":"B19*C19","v":{"$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,{"$f":"'Control Panel'!F8","v":"2023-03-01"},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":2.65544},{"$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$100","v":10.4277},{"$f":"N24-P24","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":1.3872500000000001},{"$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$101","v":9.1374700000000004},{"$f":"N25-P25","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":3.2540100000000001},{"$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$102","v":11.587680000000001},{"$f":"N26-P26","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.9858199999999999},{"$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$103","v":10.29745},{"$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":"2023-03-01"},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["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$16","v":2.65544},-5.9900000000000002E-2,{"$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$100","v":10.4277},{"$f":"N31-P31","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":1.3872500000000001},-2.2239999999999999E-2,{"$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$101","v":9.1374700000000004},{"$f":"N32-P32","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":3.2540100000000001},-7.1120000000000003E-2,{"$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$102","v":11.587680000000001},{"$f":"N33-P33","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.9858199999999999},-2.9530000000000001E-2,{"$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$103","v":10.29745},{"$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":"2023-03-01"},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["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$16","v":2.65544},{"$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,{"$f":"SUM(B38:F38)","v":3.0808500000000003},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$30","v":5.9922500000000003},{"$f":"'Ut 1.5 p1'!$F$31","v":1.9424300000000001},{"$f":"SUM(H38:M38)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":10.4277},{"$f":"N38-P38","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":1.3872500000000001},{"$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,{"$f":"SUM(B39:F39)","v":1.8320399999999999},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$30","v":5.9922500000000003},{"$f":"'Ut 1.5 p1'!$F$31","v":1.9424300000000001},{"$f":"SUM(H39:M39)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":9.1374700000000004},{"$f":"N39-P39","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":3.2540100000000001},{"$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,{"$f":"SUM(B40:F40)","v":3.6736500000000003},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$30","v":5.9922500000000003},{"$f":"'Ut 1.5 p1'!$F$31","v":1.9424300000000001},{"$f":"SUM(H40:M40)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":11.587680000000001},{"$f":"N40-P40","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.9858199999999999},{"$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,{"$f":"SUM(B41:F41)","v":2.4268599999999996},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"'Ut 1.5 p1'!$F$30","v":5.9922500000000003},{"$f":"'Ut 1.5 p1'!$F$31","v":1.9424300000000001},{"$f":"SUM(H41:M41)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":10.29745},{"$f":"N41-P41","v":{"$error":"#REF!"}}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2023-03-01"},null,{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}}]
["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$16","v":2.65544},{"$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$32","v":7.9346800000000002},null,{"$f":"SUM(H45:L45)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$100","v":10.4277},{"$f":"N45-P45","v":{"$error":"#REF!"}}]
["Block 2 Summer",{"$f":"$C$17","v":1.3872500000000001},{"$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$45","v":7.9346800000000002},null,{"$f":"SUM(H46:L46)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$101","v":9.1374700000000004},{"$f":"N46-P46","v":{"$error":"#REF!"}}]
["Block 1 Winter",{"$f":"$C$18","v":3.2540100000000001},{"$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$45","v":7.9346800000000002},null,{"$f":"SUM(H47:L47)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$102","v":11.587680000000001},{"$f":"N47-P47","v":{"$error":"#REF!"}}]
["Block 2 Winter",{"$f":"$C$19","v":1.9858199999999999},{"$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$45","v":7.9346800000000002},null,{"$f":"SUM(H48:L48)","v":{"$error":"#REF!"}},null,{"$f":"'Other Inputs'!$G$103","v":10.29745},{"$f":"N48-P48","v":{"$error":"#REF!"}}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":{"$error":"#REF!"}},{"$f":"N43","v":"2023-03-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":179.41},{"$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$18),2)","v":151.6},{"$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$18),2)","v":123.79},{"$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$16),2)","v":93.3},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,52.63,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["June",3.1,39.08,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,27.61,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,25.52,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,27.61,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,39.08,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":79.75},{"$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$18),2)","v":140.01},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":979.3900000000001},{"$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":{"$error":"#REF!"}},{"$f":"D52","v":"2023-03-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":179.41},{"$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$18),2)","v":151.6},{"$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$18),2)","v":123.79},{"$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$16),2)","v":93.3},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,52.63,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,39.08,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,27.61,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,25.52,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,27.61,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,39.08,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":79.75},{"$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$18),2)","v":140.01},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":979.3900000000001},{"$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":{"$error":"#REF!"}},{"$f":"D70","v":"2023-03-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":179.41},{"$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$18),2)","v":151.6},{"$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$18),2)","v":123.79},{"$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$16),2)","v":93.3},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,52.63,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,39.08,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,27.61,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,25.52,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,27.61,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,39.08,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":79.75},{"$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$18),2)","v":140.01},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":979.3900000000001},{"$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":{"$error":"#REF!"}},{"$f":"D52","v":"2023-03-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":179.41},{"$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$18),2)","v":151.6},{"$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$18),2)","v":123.79},{"$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$16),2)","v":93.3},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
["May",4.4000000000000004,52.63,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["June",3.1,39.08,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["July",2,27.61,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["August",1.8,25.52,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["September",2,27.61,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["October",3.1,39.08,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":79.75},{"$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$18),2)","v":140.01},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"}]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":979.3900000000001},{"$f":"SUM(D107:D118)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(H107:H118)","v":{"$error":"#REF!"}},null,{"$f":"H119/C119","v":{"$error":"#REF!"}}]

{"sheet":"UT Tariff Sheets PT","index":7,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":true,"merged":[[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":2.65544},{"$f":"'CET & DSM'!B39","v":1.3872500000000001},{"$f":"'CET & DSM'!B40","v":3.2540100000000001},{"$f":"'CET & DSM'!B41","v":1.9858199999999999},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,{"$f":"'Ut 1.6 Source'!C62","v":10.352869999999999}]
[null,"DSM Amortization  ",{"$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":1.5736699999999999},{"$f":"'Ut 1.6 Source'!D25","v":1.0520700000000001},{"$f":"'Ut 1.6 Source'!E25","v":0.503},{"$f":"'Ut 1.6 Source'!F25","v":2.0517699999999999},{"$f":"'Ut 1.6 Source'!G25","v":1.53017},{"$f":"'Ut 1.6 Source'!H25","v":0.98109999999999997},null,null,null,null,2000,18000,20000,null,null,null,null,null,null,null,null,null,null,null,"Energy Assistance",null,{"$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":0.84853000000000001},{"$f":"'Ut 1.6 Source'!D74","v":0.10056},{"$f":"'Ut 1.6 Source'!E74","v":4.5830000000000003E-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$30,5)","v":5.9922500000000003}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.5 p1'!$F$30","v":5.9922500000000003},{"$f":"'Ut 1.5 p1'!$F$30","v":5.9922500000000003},{"$f":"'Ut 1.5 p1'!$F$30","v":5.9922500000000003},{"$f":"'Ut 1.5 p1'!$F$30","v":5.9922500000000003},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.9922500000000003},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.9922500000000003},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.9922500000000003},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.9922500000000003},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.9922500000000003},{"$f":"ROUND('Ut 1.5 p1'!$F$30,5)","v":5.9922500000000003},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":1.9424300000000001}]
[null,"191 Amortization ",{"$f":"'Ut 1.5 p1'!$F$31","v":1.9424300000000001},{"$f":"'Ut 1.5 p1'!$F$31","v":1.9424300000000001},{"$f":"'Ut 1.5 p1'!$F$31","v":1.9424300000000001},{"$f":"'Ut 1.5 p1'!$F$31","v":1.9424300000000001},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":1.9424300000000001},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":1.9424300000000001},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":1.9424300000000001},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":1.9424300000000001},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":1.9424300000000001},{"$f":"ROUND('Ut 1.5 p1'!$F$31,5)","v":1.9424300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":7.9346800000000002}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":7.9346800000000002},{"$f":"SUM(D16:D17)","v":7.9346800000000002},{"$f":"SUM(E16:E17)","v":7.9346800000000002},{"$f":"SUM(F16:F17)","v":7.9346800000000002},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":7.9346800000000002},7.9346800000000002,7.9346800000000002,7.9346800000000002,7.9346800000000002,7.9346800000000002,null,null,null,"Total Rate","$","$","$"]
[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",{"$f":"ROUND(K8*175,0)","v":275}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.6 Source'!C19","v":18.25},null,null,null,null,null,null,null,null,"Winter",{"$f":"ROUND(N8*175,0)","v":359}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.6 Source'!C20","v":63.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",5]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.6 Source'!C21","v":420.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",null,5,null,null,null,null,null,"BSF Category 3",67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",null,21,null,null,null,null,null,"BSF Category 4",274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[null,"Pass Through Changes",null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"UT Tariff Sheets","index":8,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":true,"merged":[[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5],[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":2.65544},{"$f":"'CET & DSM'!B25","v":1.3872500000000001},{"$f":"'CET & DSM'!B26","v":3.2540100000000001},{"$f":"'CET & DSM'!B27","v":1.9858199999999999},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":2.65544},{"$f":"'CET & DSM'!B32","v":1.3872500000000001},{"$f":"'CET & DSM'!B33","v":3.2540100000000001},{"$f":"'CET & DSM'!B34","v":1.9858199999999999}]
[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":37,"n_cols":18,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,2,3,7],[3,9,3,14],[3,16,3,17]]}
["UTAH SUMMARY"]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total"]
[null,null,"COMMODITY",null,null,null,null,null,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!P52","v":81479350},{"$f":"'Ut 1.5 p1'!$H$32","v":7.1216499999999998},{"$f":"ROUND('Ut 1.5 p1'!$F$32,5)","v":7.9346800000000002},{"$f":"ROUND(B8*C8,0)","v":580267413},{"$f":"ROUND(B8*D8,0)","v":646512569},{"$f":"(F8-E8)","v":66245156},null,null,{"$f":"'Other Inputs'!G88","v":0.94679999999999997},{"$f":"'Ut 1.5 p6'!E36","v":0.9264},{"$f":"ROUND(B8*J8,0)","v":77144649},{"$f":"B8*K8","v":75482469.840000004},{"$f":"(M8-L8)","v":-1662179.1599999964},{"$f":"IF(N8=0,0,N8/L8)","v":-2.1546266417000567E-2},null,{"$f":"G8+N8","v":64582976.840000004}]
["GS (S)",{"$f":"Calculations!P53","v":31228294},{"$f":"'Ut 1.5 p1'!$H$32","v":7.1216499999999998},{"$f":"D8","v":7.9346800000000002},{"$f":"ROUND(B9*C9,0)","v":222396980},{"$f":"ROUND(B9*D9,0)","v":247786520},{"$f":"(F9-E9)","v":25389540},null,null,{"$f":"'Other Inputs'!G89","v":0.39824999999999999},{"$f":"'Ut 1.5 p6'!E32","v":0.39172000000000001},{"$f":"ROUND(B9*J9,0)","v":12436668},{"$f":"B9*K9","v":12232747.325680001},{"$f":"(M9-L9)","v":-203920.67431999929},{"$f":"IF(N9=0,0,N9/L9)","v":-1.6396728956662613E-2},null,{"$f":"G9+N9","v":25185619.325680003}]
["Total",{"$f":"SUM(B8:B9)","v":112707644},null,null,{"$f":"SUM(E8:E9)","v":802664393},{"$f":"SUM(F8:F9)","v":894299089},{"$f":"SUM(G8:G9)","v":91634696},{"$f":"IF(G10=0,0,G10/E10)","v":0.11416315062576844},null,null,null,{"$f":"SUM(L8:L9)","v":89581317},{"$f":"SUM(M8:M9)","v":87715217.165680006},{"$f":"SUM(N8:N9)","v":-1866099.8343199957},{"$f":"IF(N10=0,0,N10/L10)","v":-2.0831350741583713E-2},null,{"$f":"SUM(Q8:Q9)","v":89768596.165680006},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":0.10060972572866728}]
[]
[]
["FS (W)",{"$f":"Calculations!P58","v":1280686},{"$f":"'Ut 1.5 p1'!$H$32","v":7.1216499999999998},{"$f":"D8","v":7.9346800000000002},{"$f":"ROUND(B13*C13,0)","v":9120597},{"$f":"ROUND(B13*D13,0)","v":10161834},{"$f":"(F13-E13)","v":1041237},null,null,{"$f":"'Other Inputs'!G91","v":0.93298999999999999},{"$f":"'Ut 1.5 p6'!E44","v":0.84193000000000007},{"$f":"ROUND(B13*J13,0)","v":1194867},{"$f":"B13*K13","v":1078247.96398},{"$f":"(M13-L13)","v":-116619.03602},{"$f":"IF(N13=0,0,N13/L13)","v":-9.7600014076880529E-2},null,{"$f":"G13+N13","v":924617.96398}]
["FS (S)",{"$f":"Calculations!P59","v":1308506},{"$f":"'Ut 1.5 p1'!$H$32","v":7.1216499999999998},{"$f":"D9","v":7.9346800000000002},{"$f":"ROUND(B14*C14,0)","v":9318722},{"$f":"ROUND(B14*D14,0)","v":10382576},{"$f":"(F14-E14)","v":1063854},null,null,{"$f":"'Other Inputs'!G92","v":0.77862000000000009},{"$f":"'Ut 1.5 p6'!E40","v":0.70939000000000008},{"$f":"ROUND(B14*J14,0)","v":1018829},{"$f":"B14*K14","v":928241.07134000014},{"$f":"(M14-L14)","v":-90587.92865999986},{"$f":"IF(N14=0,0,N14/L14)","v":-8.8913771260927851E-2},null,{"$f":"G14+N14","v":973266.07134000014}]
["Total",{"$f":"SUM(B13:B14)","v":2589192},null,null,{"$f":"SUM(E13:E14)","v":18439319},{"$f":"SUM(F13:F14)","v":20544410},{"$f":"SUM(G13:G14)","v":2105091},{"$f":"IF(G15=0,0,G15/E15)","v":0.11416316405177436},null,null,null,{"$f":"SUM(L13:L14)","v":2213696},{"$f":"SUM(M13:M14)","v":2006489.0353200003},{"$f":"SUM(N13:N14)","v":-207206.96467999986},{"$f":"IF(N15=0,0,N15/L15)","v":-9.3602267285119486E-2},null,{"$f":"SUM(Q13:Q14)","v":1897884.0353200003},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":9.1893800266934403E-2}]
[]
[]
["NGV",{"$f":"Calculations!P12","v":289772},{"$f":"'Ut 1.5 p6'!D25","v":6.6244800000000001},{"$f":"'Ut 1.5 p6'!E25","v":7.34483},{"$f":"ROUND(B18*C18,0)","v":1919589},{"$f":"ROUND(B18*D18,0)","v":2128326},{"$f":"(F18-E18)","v":208737},{"$f":"IF(G18=0,0,G18/E18)","v":0.10874046475573677},null,{"$f":"'Other Inputs'!G94","v":0.70443},{"$f":"'Ut 1.5 p6'!E60","v":0.74477000000000004},{"$f":"ROUND(B18*J18,0)","v":204124},{"$f":"ROUND(B18*K18,0)","v":215813},{"$f":"(M18-L18)","v":11689},{"$f":"IF(N18=0,0,N18/L18)","v":5.7264211949599263E-2},null,{"$f":"G18+N18","v":220426},{"$f":"IF(Q18=0,0,Q18/(E18+L18))","v":0.10379274412314658}]
[]
[]
["IS",{"$f":"Calculations!P17","v":271004},{"$f":"'Ut 1.5 p1'!H39","v":7.1054399999999998},{"$f":"'Ut 1.5 p6'!E19","v":7.9264700000000001},{"$f":"ROUND(B21*C21,0)","v":1925603},{"$f":"ROUND(B21*D21,0)","v":2148105},{"$f":"(F21-E21)","v":222502},{"$f":"IF(G21=0,0,G21/E21)","v":0.11554925911519665},null,{"$f":"'Other Inputs'!G96","v":0.17938000000000001},{"$f":"'Ut 1.5 p6'!E46","v":0.17938000000000001},{"$f":"ROUND(B21*J21,0)","v":48613},{"$f":"ROUND(B21*K21,0)","v":48613},{"$f":"(M21-L21)","v":0},{"$f":"IF(N21=0,0,N21/L21)","v":0},null,{"$f":"G21+N21","v":222502},{"$f":"IF(Q21=0,0,Q21/(E21+L21))","v":0.11270397970637458}]
[]
["TSS/TSM/TSL",{"$f":"'Ut 1.5 p3'!F18","v":202522},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D50","v":2.1569400000000001},{"$f":"'Ut 1.5 p6'!E50","v":1.9955099999999999},{"$f":"ROUND(B23*J23,0)","v":436828},{"$f":"ROUND(B23*K23,0)","v":404135},{"$f":"(M23-L23)","v":-32693},{"$f":"IF(N23=0,0,N23/L23)","v":-7.4841814169421372E-2},null,{"$f":"G23+N23","v":-32693},{"$f":"IF(Q23=0,0,Q23/(E23+L23))","v":-7.4841814169421372E-2}]
[]
["TBF",{"$f":"'Ut 1.5 p3'!G18","v":45000},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p6'!D55","v":1.43699},{"$f":"'Ut 1.5 p6'!E55","v":1.7828999999999999},{"$f":"ROUND(B25*J25,0)","v":64665},{"$f":"ROUND(B25*K25,0)","v":80231},{"$f":"(M25-L25)","v":15566},{"$f":"IF(N25=0,0,N25/L25)","v":0.2407175442666048},null,{"$f":"G25+N25","v":15566},{"$f":"IF(Q25=0,0,Q25/(E25+L25))","v":0.2407175442666048}]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":115857612},null,null,{"$f":"E10+E15+E18+E21","v":824948904},{"$f":"F10+F15+F18+F21","v":919119930},{"$f":"G10+G15+G18+G21","v":94171026},{"$f":"IF(G27=0,0,G27/E27)","v":0.11415376824356627},null,null,null,{"$f":"L10+L15+L18+L21+L23+L25","v":92549243},{"$f":"M10+M15+M18+M21+M23+M25","v":90470498.201000005},{"$f":"N10+N15+N18+N21+N23+N25","v":-2078744.7989999955},{"$f":"IF(N27=0,0,N27/L27)","v":-2.2460959502391558E-2},null,{"$f":"Q10+Q15+Q18+Q21+Q23+Q25","v":92092281.201000005},{"$f":"IF(Q27=0,0,Q27/(E27+L27))","v":0.10037326124539847}]
[null,null,null,null,null,null,{"$f":"IF(G27>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Increase"},null,null,null,null,null,null,{"$f":"IF(N27>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Decrease to SNG"}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G27,-3)","v":94171000},null,null,null,null,null,null,{"$f":"ROUND(N27,-3)","v":-2079000},null,null,{"$f":"ROUND(Q27,-3)","v":92092000}]
[null,{"$f":"B27","v":115857612},null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]
[]
[]
[null,null,{"$f":"B10+B15","v":115296836},"GS FS",{"$f":"C34*'Ut 1.5 p1'!J31","v":162582374.38032001},{"$f":"C34*'Ut 1.5 p1'!J30","v":-68842587.807239965}]
[null,null,{"$f":"B21","v":271004},"IS",{"$f":"C35*'Ut 1.5 p1'!J38","v":382148.16048000002},{"$f":"C35*'Ut 1.5 p1'!J37","v":-159645.7463599999}]
[null,null,{"$f":"B18","v":289772},"NGV",{"$f":"C36*('Ut 1.5 p1'!J45+'Ut 1.5 p1'!J46)","v":379439.04767999996},{"$f":"C36*'Ut 1.5 p1'!J44","v":-170701.78747999991}]
[null,null,null,null,{"$f":"SUM(E34:E36)","v":163343961.58848},{"$f":"SUM(F34:F36)","v":-69172935.341079965},{"$f":"E37+F37","v":94171026.24740003}]

{"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,{"$f":"ABS(SUM(D10:D1993))","v":0.57243172824382782}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$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,{"$f":"'Monthly Inputs'!S29-SUM('Monthly Inputs'!S23:S28)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S37-SUM('Monthly Inputs'!S32:S36)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.4 p2'!D23:D28)-'Monthly Inputs'!S29-'Monthly Inputs'!S37","v":0}]
[null,"Injections",null,{"$f":"Calculations!P130-'Monthly Inputs'!S29","v":0}]
[null,"Withdrawls",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,{"$f":"'Ut 1.2 p4'!E25-Calculations!P207","v":-3.9107143878936768E-2}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.2 p5'!E43","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.1 p2'!F48-'Ut 1.1 p2'!G48-'Ut 1.1 p2'!H48+'Ut 1.1 p2'!H46","v":0}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T368","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E276))","v":-0.72123168408870697}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C37-'SDR#1'!C15","v":1.4443462938070297}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23+'SDR#4'!G33-'Utah Summary-by class'!L27","v":-1.0214800089597702}]
[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":-0.2349591851234436}]
[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":1710,"n_cols":9,"rows_kept":1710,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Test-Year Cost of Dominion Energy's Production"]
[null,null,null,"March 2023 through February 2024"]
[]
[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",4.7509032692048763,32979,156680.03891510761,0.12685197631358325,19875.172585270531]
[2,null,"ACE UNIT 11 FT UN","FORT UNION",4.7509032692048763,7336,34852.626382886971,0.12685197631358325,4421.1245363881444]
[3,null,"ACE UNIT 12 FT UN","FORT UNION",4.7509032692048763,65107,309317.05914812186,0.1371675,42428.247710700001]
[4,null,"ACE UNIT 13 FT UN","FORT UNION",4.7509032692048763,25401,120677.69394107306,0.12685197631358325,15308.203973390848]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",4.7509032692048763,4573,21725.880650073897,0.12685197631358325,2755.9708976149104]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",4.7509032692048763,6186,29389.087623301366,0.13297693241602584,3908.0707186524073]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",4.7509032692048763,1846,8770.1674349522018,0.13297693241602584,1166.2299622748696]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",4.7509032692048763,6184,29379.585816762956,0.13297693241602584,3906.8071975665189]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",4.7509032692048763,1846,8770.1674349522018,0.13297693241602584,1166.2299622748696]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",4.7509032692048763,5525,26248.740562356943,0.13297693241602584,3490.4769997663352]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",4.7509032692048763,623,2959.812736714638,0.13297693241602584,393.5868182541949]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",4.7509032692048763,11835,56226.940191039714,0.13297693241602584,7476.8860257438155]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",4.7509032692048763,695,3301.877772097389,0.13297693241602584,439.0735773461725]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",4.7509032692048763,6254,29712.149045607297,0.13297693241602584,3951.0304355726084]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",4.7509032692048763,3148,14955.84349145695,0.13297693241602584,1988.7821891881308]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",4.7509032692048763,13427,63790.37819561387,0.13297693241602584,8482.6488101108735]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",4.7509032692048763,7166,34044.972827122147,0.13297693241602584,4527.196050737658]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",4.7509032692048763,8080,38387.298415175399,0.13297693241602584,5104.6251869885955]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",4.7509032692048763,5047,23977.808799677012,0.13297693241602584,3188.4954602390399]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",4.7509032692048763,17901,85045.919422036488,0.13297693241602584,11309.145479242927]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",4.7509032692048763,2219,10542.254354365621,0.13297693241602584,1401.8766447930313]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",4.7509032692048763,2132,10128.925769944795,0.13297693241602584,1346.9134775568916]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",4.7509032692048763,1766,8390.0951734158116,0.13297693241602584,1115.689118839339]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",4.7509032692048763,8623,40967.038890353651,0.13297693241602584,5447.6711618072595]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",4.7509032692048763,2660,12637.402696084971,0.13375000000000004,1690.2526106013654]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",4.7509032692048763,6391,30363.022793488366,0.13297693241602584,4037.5816299559547]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",4.7509032692048763,5816,27631.253413695562,0.13297693241602584,3674.3193177630783]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",4.7509032692048763,10580,50264.556588187588,0.13297693241602584,6684.0265443489279]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",4.7509032692048763,9769,46411.574036862439,0.13297693241602584,6171.6687440212363]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",4.7509032692048763,9649,45841.465644557851,0.13297693241602584,6095.8574788679398]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",4.7509032692048763,3569,16955.973767792202,0.13297693241602584,2254.7533777676108]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",4.7509032692048763,5827,27683.513349656812,0.13297693241602584,3681.2686837354631]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",4.7509032692048763,15761,74878.986425938056,0.13297693241602584,9957.177917342482]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",4.7509032692048763,12773,60683.287457553888,0.13297693241602584,8069.4774150254125]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",4.7509032692048763,3815,18124.695972016601,0.13297693241602584,2410.1664713318673]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",4.7509032692048763,7443,35360.973032691894,0.13297693241602584,4702.1937211331824]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",4.7509032692048763,1743,8280.8243982241002,0.13297693241602584,1101.158626351624]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",4.7509032692048763,3575,16984.479187407433,0.13297693241602584,2258.5439410252757]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",4.7509032692048763,11987,56949.07748795885,0.13297693241602584,7572.9136282713225]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",4.7509032692048763,10811,51362.01524337392,0.13297693241602584,6829.9632297690232]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",4.7509032692048763,3801,18058.183326247734,0.13297693241602584,2401.3218237306496]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",4.7509032692048763,898,4266.3111357459793,0.13375000000000004,570.61911440602489]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",4.7509032692048763,591,2807.7838321000818,0.13297693241602584,373.37048087998261]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",4.7509032692048763,5980,28410.401549845159,0.13297693241602584,3777.9280468059155]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",4.7509032692048763,1154,5482.5423726624276,0.13297693241602584,729.05166655752964]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",4.7509032692048763,10380,49314.375934346615,0.13297693241602584,6557.674435760101]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",4.7509032692048763,3748,17806.385452979877,0.13297693241602584,2367.8385149546107]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",4.7509032692048763,14991,71220.790908650306,0.13297693241602584,9470.7222992754996]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",4.7509032692048763,15609,74156.849129018912,0.13297693241602584,9861.1503148149732]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",4.7509032692048763,3194,15174.385041840374,0.13297693241602584,2017.8431741635609]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",4.7509032692048763,3032,14404.738712229186,0.13297693241602584,1915.4979662066116]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",4.7509032692048763,10442,49608.93193703732,0.13297693241602584,6596.8435894226377]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",4.7509032692048763,4210,20001.302763352531,0.13297693241602584,2659.7118857948003]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",4.7509032692048763,12617,59942.146547557924,0.13297693241602584,7970.9227703261267]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",4.7509032692048763,3767,17896.652615094768,0.13297693241602584,2379.8419652705493]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",4.7509032692048763,15061,71553.354137494636,0.13297693241602584,9514.9455372815883]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",4.7509032692048763,7067,33574.633403470863,0.13297693241602584,4464.651756986189]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",4.7509032692048763,10599,50354.823750302487,0.13297693241602584,6696.0299946648665]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",4.7509032692048763,6767,32149.362422709397,0.13297693241602584,4275.1235941029481]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",4.7509032692048763,1694,8048.0301380330602,0.13297693241602584,1070.2023597473615]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",4.7509032692048763,19614,93184.216722184443,0.13297693241602584,12391.351289306225]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",4.7509032692048763,520,2470.4696999865355,0.13297693241602584,328.51548233094917]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",4.7509032692048763,9873,46905.667976859746,0.13297693241602584,6237.3718404874262]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",4.7509032692048763,8650,41095.313278622183,0.13297693241602584,5464.7286964667519]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",4.7509032692048763,10574,50236.051168572361,0.13297693241602584,6680.2359810912631]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",4.7509032692048763,12586,59794.868546212572,0.13297693241602584,7951.3381934948584]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",4.7509032692048763,2147,10200.18931898287,0.13297693241602584,1356.3898857010538]
[68,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",4.7509032692048763,12151,57728.225624108454,0.13297693241602584,7676.5223573141611]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",4.7509032692048763,4716,22405.259817570197,0.13297693241602584,2979.3827205245316]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",4.7509032692048763,18865,89625.790173549991,0.13297693241602584,11918.162642641071]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",4.7509032692048763,12639,60046.666419480433,0.13297693241602584,7984.8215022708982]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",4.7509032692048763,17460,82950.771080317136,0.13297693241602584,11030.539079804563]
[73,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",4.7509032692048763,5912,28087.340127539228,0.13297693241602584,3734.9683298857149]
[74,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",4.7509032692048763,9645,45822.462031481031,0.13297693241602584,6093.3304366961638]
[75,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",4.7509032692048763,15900,75539.361980357528,0.13297693241602584,10044.992632811714]
[76,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",4.7509032692048763,6640,31545.997707520379,0.13297693241602584,4194.8900051490436]
[77,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",4.7509032692048763,6738,32011.586227902455,0.13297693241602584,4256.8025383575687]
[78,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",4.7509032692048763,6735,31997.333518094842,0.13297693241602584,4254.9072567287358]
[79,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",4.7509032692048763,2925,13896.392062424264,0.13297693241602584,1847.8995881115893]
[80,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",4.7509032692048763,16602,78874.496075339353,0.13297693241602584,10488.488533958496]
[81,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",4.7509032692048763,13162,62531.388829274583,0.13297693241602584,8315.2322662306797]
[82,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",4.7509032692048763,4386,20837.461738732589,0.13297693241602584,2770.9017413529677]
[83,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",4.7509032692048763,2859,13582.832446656741,0.13297693241602584,1806.2033922772764]
[84,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",4.7509032692048763,6665,31664.7702892505,0.13297693241602584,4210.6840187226471]
[85,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",4.7509032692048763,797,3786.4699055562864,0.13297693241602584,503.51315272647406]
[86,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",4.7509032692048763,12464,59215.258347369578,0.13297693241602584,7874.2634072556748]
[87,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",4.7509032692048763,1328,6309.1995415040756,0.13297693241602584,838.97800102980875]
[88,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",4.7509032692048763,9734,46245.292422440267,0.13297693241602584,6149.5571250181911]
[89,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",4.7509032692048763,11743,55789.857090272861,0.13297693241602584,7418.7640557929544]
[90,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",4.7509032692048763,3912,18585.533589129474,0.13297693241602584,2471.4472439974484]
[91,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",4.7509032692048763,210,997.68968653302397,0.13297693241602584,132.66971401826794]
[92,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",4.7509032692048763,20566,97707.076634467492,0.13297693241602584,12992.787326189042]
[93,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",4.7509032692048763,4618,21939.671297188117,0.13297693241602584,2917.4701873160061]
[94,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",4.7509032692048763,16374,77791.290129960646,0.13297693241602584,10344.447130167235]
[95,null,"BIRCH CREEK UNIT 15 BR ","LANCE",4.7509032692048763,299,1420.520077492258,0.13297693241602584,188.89640234029579]
[96,null,"BIRCH CREEK UNIT 15 FR","LANCE",4.7509032692048763,889,4223.5530063231354,0.13297693241602584,561.63512267733438]
[97,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",4.7509032692048763,5042,23954.054283330985,0.13297693241602584,3185.3366575243185]
[98,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",4.7509032692048763,6962,33075.788560204346,0.13297693241602584,4398.3168999770542]
[99,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",4.7509032692048763,1002,4760.405075743286,0.13375000000000004,636.7041788806647]
[100,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",4.7509032692048763,16485,78318.640392842382,0.13297693241602584,10414.572550434033]
[101,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",4.7509032692048763,6025,28624.192196959379,0.13297693241602584,3806.3572712384016]
[102,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",4.7509032692048763,1508,7164.3621299609531,0.13297693241602584,952.69489875975262]
[103,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",4.7509032692048763,2105,10000.651381676265,0.13297693241602584,1329.8559428974002]
[104,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",4.7509032692048763,8432,40059.616365935515,0.13297693241602584,5327.0048981049295]
[105,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",4.7509032692048763,820,3895.7406807479983,0.13297693241602584,518.04364521418904]
[106,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",4.7509032692048763,1478,7021.835031884807,0.13375000000000004,939.17043551459324]
[107,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",4.7509032692048763,3344,15887.020532221106,0.13297693241602584,2112.6072556051809]
[108,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",4.7509032692048763,3111,14780.060070496371,0.13297693241602584,1965.407049099198]
[109,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",4.7509032692048763,12450,59148.74570160071,0.13297693241602584,7865.4187596544571]
[110,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",4.7509032692048763,6298,29921.18878945231,0.13297693241602584,3978.8278994621501]
[111,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",4.7509032692048763,17926,85164.692003766613,0.13297693241602584,11324.939492816529]
[112,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",4.7509032692048763,10078,47879.603147046742,0.13297693241602584,6366.8827517909731]
[113,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",4.7509032692048763,9962,47328.498367818975,0.13297693241602584,6293.5985288094535]
[114,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",4.7509032692048763,3189,15150.630525494351,0.13297693241602584,2014.6843714488405]
[115,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",4.7509032692048763,12774,60688.038360823091,0.13297693241602584,8070.1091755683565]
[116,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",4.7509032692048763,4787,22742.573949683741,0.13297693241602584,3024.2377190735647]
[117,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",4.7509032692048763,19155,91003.552121619403,0.13297693241602584,12101.373200094869]
[118,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",4.7509032692048763,4464,21208.032193730567,0.13297693241602584,2820.1790637026102]
[119,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",4.7509032692048763,2973,14124.435419346097,0.13297693241602584,1878.2240941729076]
[120,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",4.7509032692048763,10628,50492.599945109425,0.13297693241602584,6714.351050410246]
[121,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",4.7509032692048763,2537,12053.041593972772,0.13297693241602584,1602.7764974492657]
[122,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",4.7509032692048763,10140,48174.159149737447,0.13297693241602584,6406.0519054535098]
[123,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",4.7509032692048763,3371,16015.294920489638,0.13297693241602584,2129.6647902646728]
[124,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",4.7509032692048763,5057,24025.317832369059,0.13297693241602584,3194.8130656684807]
[125,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",4.7509032692048763,6527,31009.145638100228,0.13297693241602584,4123.5010637963569]
[126,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",4.7509032692048763,9787,46497.090295708127,0.13297693241602584,6183.0404337942309]
[127,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",4.7509032692048763,1828,8684.651176106514,0.13297693241602584,1154.8582725018753]
[128,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",4.7509032692048763,16489,78337.64400591921,0.13297693241602584,10417.099592605811]
[129,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",4.7509032692048763,5137,24405.390093905451,0.13297693241602584,3245.353909104012]
[130,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",4.7509032692048763,11988,56953.828391228053,0.13297693241602584,7573.5453888142665]
[131,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",4.7509032692048763,6721,31930.820872325974,0.13297693241602584,4246.062609127518]
[132,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",4.7509032692048763,11943,56740.037744113841,0.13297693241602584,7545.1161643817813]
[133,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",4.7509032692048763,20240,96158.28216870669,0.13297693241602584,12786.833389189253]
[134,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",4.7509032692048763,6439,30591.066150410199,0.13297693241602584,4067.9061360172727]
[135,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",4.7509032692048763,9270,44040.873305529203,0.13297693241602584,5856.4202330921134]
[136,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",4.7509032692048763,2055,9763.1062182160204,0.13297693241602584,1298.2679157501934]
[137,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",4.7509032692048763,18468,87739.681575675655,0.13297693241602584,11667.35370709225]
[138,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",4.7509032692048763,2826,13426.052638772981,0.13297693241602584,1785.3552943601201]
[139,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",4.7509032692048763,12064,57314.897039687625,0.13297693241602584,7621.5591900780209]
[140,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",4.7509032692048763,1450,6888.8097403470701,0.13297693241602584,916.05278726899292]
[141,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",4.7509032692048763,22745,108059.29485806491,0.13297693241602584,14369.393549264307]
[142,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",4.7509032692048763,697,3311.3795786357987,0.13297693241602584,440.33709843206071]
[143,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",4.7509032692048763,13234,62873.453864657335,0.13297693241602584,8360.7190253226581]
[144,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",4.7509032692048763,1360,6461.2284461186318,0.13297693241602584,859.19433840402098]
[145,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",4.7509032692048763,21322,101298.75950598637,0.13297693241602584,13470.398296654805]
[146,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",4.7509032692048763,3347,15901.273242028721,0.13297693241602584,2114.5025372340133]
[147,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",4.7509032692048763,24548,116625.1734524413,0.13297693241602584,15508.457808192579]
[148,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",4.7509032692048763,329,1563.0471755684043,0.13297693241602584,207.84921862861978]
[149,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",4.7509032692048763,16133,76646.322442082266,0.13297693241602584,10192.192839317699]
[150,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",4.7509032692048763,3099,14723.049231265912,0.13297693241602584,1957.8259225838683]
[151,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",4.7509032692048763,1827,8679.9002728373089,0.13297693241602584,1154.226511958931]
[152,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",4.7509032692048763,1243,5905.3727636216609,0.13297693241602584,785.27835487955736]
[153,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",4.7509032692048763,12612,59918.392031211901,0.13297693241602584,7967.7639676114068]
[154,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",4.7509032692048763,3072,14594.77484299738,0.13297693241602584,1940.7683879243768]
[155,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",4.7509032692048763,5016,23830.53079833166,0.13297693241602584,3168.9108834077715]
[156,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",4.7509032692048763,2757,13098.240313197844,0.13297693241602584,1741.763816896975]
[157,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",4.7509032692048763,8279,39332.728165747169,0.13297693241602584,5230.3455350344775]
[158,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",4.7509032692048763,2729,12965.215021660108,0.13297693241602584,1724.0745216945393]
[159,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",4.7509032692048763,6372,30272.755631373471,0.13297693241602584,4025.5781796400161]
[160,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",4.7509032692048763,4530,21521.591809498088,0.13297693241602584,2861.8752595369224]
[161,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",4.7509032692048763,10573,50231.300265303158,0.13297693241602584,6679.6042205483191]
[162,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",4.7509032692048763,6337,30106.474016951302,0.13297693241602584,4003.4665606369713]
[163,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",4.7509032692048763,14793,70280.11206134774,0.13297693241602584,9345.6337117725616]
[164,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",4.7509032692048763,2183,10371.221836674245,0.13297693241602584,1379.1332652470426]
[165,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",4.7509032692048763,15683,74508.41597094007,0.13297693241602584,9907.9005949928378]
[166,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",4.7509032692048763,1077,5116.7228209336517,0.13297693241602584,680.40610475083133]
[167,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",4.7509032692048763,9672,45950.736419749563,0.13297693241602584,6110.3879713556553]
[168,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",4.7509032692048763,3015,14323.973356652701,0.13297693241602584,1904.758036976561]
[169,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",4.7509032692048763,3264,15506.948270684716,0.13297693241602584,2062.0664121696504]
[170,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",4.7509032692048763,5042,23954.054283330985,0.13297693241602584,3185.3366575243185]
[171,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",4.7509032692048763,9842,46758.389975514394,0.13297693241602584,6217.7872636561578]
[172,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",4.7509032692048763,1196,5682.080309969032,0.13297693241602584,755.58560936118317]
[173,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",4.7509032692048763,4754,22585.794141799983,0.13297693241602584,3003.3896211564088]
[174,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",4.7509032692048763,4730,22471.772463339064,0.13297693241602584,2988.2273681257493]
[175,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",4.7509032692048763,15431,73311.18834710044,0.13297693241602584,9748.6969381709168]
[176,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",4.7509032692048763,6888,32724.221718283188,0.13297693241602584,4351.5666197991886]
[177,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",4.7509032692048763,758,3601.1846780572964,0.13297693241602584,478.87449155165291]
[178,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",4.7509032692048763,1762,8371.0915603389913,0.13297693241602584,1113.1620766675624]
[179,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",4.7509032692048763,2953,14029.417353961999,0.13297693241602584,1865.5888833140248]
[180,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",4.7509032692048763,1383,6570.4992213103442,0.13297693241602584,873.72483089173613]
[181,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",4.7509032692048763,12479,59286.521896407648,0.13297693241602584,7883.7398153998365]
[182,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",4.7509032692048763,1576,7487.4235522668851,0.13297693241602584,995.65461567995374]
[183,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",4.7509032692048763,4831,22951.613693528758,0.13297693241602584,3052.0351829631068]
[184,null,"BIRCH CREEK UNIT 931 BR","BEAR RIVER",4.7509032692048763,1837,8727.4093055293579,0.13297693241602584,1160.5441173883726]
[185,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",4.7509032692048763,14164,67291.793905017868,0.13297693241602584,8948.2563302607014]
[186,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",4.7509032692048763,110,522.59935961253643,0.13297693241602584,69.493659723854648]
[187,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",4.7509032692048763,15777,74955.000878245337,0.13297693241602584,9967.2860860295878]
[188,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",4.7509032692048763,834,3962.2533265168668,0.13297693241602584,526.888292815407]
[189,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",4.7509032692048763,11412,54217.308108166049,0.13297693241602584,7209.6513160784471]
[190,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",4.7509032692048763,2792,13264.521927620015,0.13297693241602584,1763.8754359000195]
[191,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",4.7509032692048763,17730,84233.514963002453,0.13297693241602584,11201.114426399479]
[192,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",4.7509032692048763,8537,40558.461209202025,0.13297693241602584,5393.3397551140633]
[193,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",4.7509032692048763,13078,62132.312954661371,0.13297693241602584,8262.1643806233715]
[194,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",4.7509032692048763,1179,5601.3149543925492,0.13297693241602584,744.84568013113289]
[195,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",4.7509032692048763,10579,50259.805684918385,0.13297693241602584,6683.3947838059839]
[196,null,"BIRCH CREEK UNIT 135 BAX (Q50)","BAXTER",4.7509032692048763,3179,15103.121492802302,0.13375000000000004,2020.0424996623085]
[197,null,"BIRCH CREEK UNIT 135 FFR (Q50)","FIRST FRONTIER",4.7509032692048763,1638,7781.9795549575874,0.13297693241602584,1034.8237693424901]
[198,null,"BIRCH CREEK UNIT 138 BAX (Q50)","BAXTER",4.7509032692048763,3797,18039.179713170914,0.13375000000000004,2412.7402866366101]
[199,null,"BIRCH CREEK UNIT 138 FFR (Q50)","FIRST FRONTIER",4.7509032692048763,118,560.60658576617539,0.13297693241602584,74.547744067407706]
[200,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",4.7509032692048763,4765,22638.054077761237,0.13315196276811,3014.301333704525]
[201,null,"BIRCH CREEK UNIT 197 BR ","BEAR RIVER",4.7509032692048763,6040,28695.455745997453,0.13297693241602584,3815.8336793825638]
[202,null,"BIRCH CREEK UNIT 197 FR ","FRONTIER",4.7509032692048763,1329,6313.9504447732807,0.13297693241602584,839.60976157275286]
[203,null,"BIRCH CREEK UNIT 26 BR","BEAR RIVER",4.7509032692048763,767,3643.9428074801399,0.13297693241602584,484.56033643815005]
[204,"BRUFF AREA (WY)","LANSDALE FED 10-1 FR","FRONTIER",4.7509032692048763,14731,69985.556058657035,0.17500000000000002,12247.472310264982]
[205,null,"LANSDALE FED 10-3 FR","FRONTIER",4.7509032692048763,13192,62673.915927350725,0.17500000000000002,10967.935287286378]
[206,null,"LANSDALE FED 10-4 FR","FRONTIER",4.7509032692048763,14759,70118.58135019477,0.17500000000000002,12270.751736284086]
[207,null,"LANSDALE FED 10-5 FR","FRONTIER",4.7509032692048763,28592,135837.82627310583,0.17500000000000002,23771.619597793524]
[208,null,"LANSDALE FED 10-7 FR","FRONTIER",4.7509032692048763,20723,98452.968447732652,0.17500000000000002,17229.269478353217]
[209,null,"LANSDALE FED 10-8 FR","FRONTIER",4.7509032692048763,15358,72964.372408448486,0.17500000000000002,12768.765171478486]
[210,null,"MFS STATE 36-1 FR","FRONTIER",4.7509032692048763,32151,152746.29100820597,0.17500000000000004,26730.600926436051]
[211,null,"PANDO FEDERAL 32-1 DK","DAKOTA",4.7509032692048763,7186,34139.990892506241,0.17500000000000004,5974.4984061885934]
[212,null,"PANDO FEDERAL 32-1 FR","FRONTIER",4.7509032692048763,19432,92319.552327189158,0.17500000000000004,16155.921657258106]
[213,null,"PANDO FEDERAL 32-2 FR","FRONTIER",4.7509032692048763,40956,194577.99429355492,0.17500000000000004,34051.14900137212]
[214,null,"PANDO FEDERAL 32-3 DK","DAKOTA",4.7509032692048763,2140,10166.932996098436,0.17500000000000004,1779.2132743172267]
[215,null,"PANDO FEDERAL 32-3 FR","FRONTIER",4.7509032692048763,12140,57675.965688147196,0.17500000000000004,10093.293995425762]
[216,null,"PANDO FEDERAL 32-4 FR","FRONTIER",4.7509032692048763,12063,57310.146136418422,0.17500000000000004,10029.275573873227]
[217,null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",4.7509032692048763,359,1705.5742736445507,0.12499962199981253,213.19613949817364]
[218,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",4.7509032692048763,11590,55062.968890084514,0.12499962199981253,6882.8502974480007]
[219,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",4.7509032692048763,7323,34790.864640387306,0.12499962199981253,4348.8449290950566]
[220,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",4.7509032692048763,17962,85335.724521457989,0.1875008,16000.51661635299]
[221,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",4.7509032692048763,9792,46520.844812054151,0.18750015999999997,8722.665845595322]
[222,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",4.7509032692048763,2495,11853.503656666166,0.18750015999999997,2222.5338321854906]
[223,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",4.7509032692048763,9976,47395.011013587842,0.18750015999999997,8886.572148249481]
[224,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",4.7509032692048763,11363,53984.513847975009,0.18750015999999997,10122.104984017529]
[225,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",4.7509032692048763,19439,92352.808650073595,0.18749994666666664,17316.146696405667]
[226,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",4.7509032692048763,13149,62469.627086774919,0.18749994666666664,11713.05174705685]
[227,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",4.7509032692048763,19948,94771.018414098871,0.18749994666666664,17769.560898189222]
[228,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",4.7509032692048763,12684,60260.457066594652,0.18749994666666664,11298.832486095453]
[229,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",4.7509032692048763,739,3510.9175159424035,0.21887943372872165,768.46763775772331]
[230,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",4.7509032692048763,7227,34334.77792654364,0.18749994666666664,6437.7690300387758]
[231,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",4.7509032692048763,14987,71201.787295573478,0.16876672098372869,12016.492170054848]
[232,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",4.7509032692048763,7875,37413.363244988403,0.16876698508613705,6314.1405167891862]
[233,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",4.7509032692048763,12439,59096.485765639452,0.17875790000000003,10563.963692845602]
[234,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",4.7509032692048763,17255,81976.835910130147,0.17342212612269181,14216.597176345802]
[235,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",4.7509032692048763,23269,110548.76817112826,0.17342212612269181,19171.602416481623]
[236,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",4.7509032692048763,5382,25569.361394860643,0.17750914285714284,4538.7954246062309]
[237,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",4.7509032692048763,22895,108771.93034844565,0.17557642045653774,19097.786176727928]
[238,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",4.7509032692048763,9095,43209.465233418348,0.18194109958932919,7861.5776172350252]
[239,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",4.7509032692048763,19498,92633.111942956675,0.18193989341128353,16853.658513257033]
[240,null,"HAGOOD FED 12-1 FR","FRONTIER",4.7509032692048763,58521,278027.61021713854,0.16166666666666671,44947.796985104076]
[241,null,"HAGOOD FED 12-2 FR","FRONTIER",4.7509032692048763,24325,115565.72202340861,0.16166666666666671,18683.125060451064]
[242,null,"HAGOOD FED 12-3 FR","FRONTIER",4.7509032692048763,20599,97863.856442351243,0.16166666666666671,15821.323458180123]
[243,null,"HAGOOD FED 12-4 FR","FRONTIER",4.7509032692048763,23584,112045.3027009278,0.16166666666666671,18113.990603316666]
[244,null,"HAGOOD FED 12-5 DK","DAKOTA",4.7509032692048763,19949,94775.769317368075,0.16166677333333332,15322.092815723232]
[245,null,"HAGOOD FED 12-5 FR","FRONTIER",4.7509032692048763,24282,115361.4331828328,0.16166677333333332,18650.110669777507]
[246,null,"HALEY FED 4-1 FR","FRONTIER",4.7509032692048763,22819,108410.86169998607,0.16656812863792678,18057.794357391769]
[247,null,"HALEY FED 4-2 FR","FRONTIER",4.7509032692048763,33887,160993.85908354566,0.16656812863792678,26816.445829744291]
[248,null,"HALEY FED 4-3 DK","DAKOTA",4.7509032692048763,16745,79553.875242835653,0.16656328362148606,13250.754685260754]
[249,null,"HALEY FED 4-3 FR","FRONTIER",4.7509032692048763,31094,147724.58625265642,0.16656812863792678,24606.207885916985]
[250,null,"HALEY FED 4-4 FR","FRONTIER",4.7509032692048763,21863,103868.99817462621,0.16656812863792678,17301.264649443718]
[251,null,"HALEY FED 4-5 FR","FRONTIER",4.7509032692048763,18619,88457.067969325595,0.16656812863792678,14734.128276448459]
[252,null,"HALEY FED 4-7 FR","FRONTIER",4.7509032692048763,10352,49181.35064280888,0.16656812863792678,8192.0455404583718]
[253,null,"HALEY FED 4-8 FR ","FRONTIER",4.7509032692048763,22491,106852.56542768687,0.16460859028482736,17588.850163368817]
[254,null,"LANSDALE FED 10-1 DK","DAKOTA",4.7509032692048763,11578,55005.95805085406,0.16940006400000002,9318.012814195994]
[255,null,"LANSDALE FED 10-2 DK","DAKOTA",4.7509032692048763,4639,22039.440265841422,0.16625000000000001,3664.0569441961366]
[256,null,"LANSDALE FED 10-2 FR","FRONTIER",4.7509032692048763,34007,161563.96747585022,0.16625000000000001,26860.0095928601]
[257,null,"LANSDALE FED 10-6 FR","FRONTIER",4.7509032692048763,13087,62175.071084084215,0.16625000000000001,10336.605567729001]
[258,null,"LANSDALE FED 28-1 FR","FRONTIER",4.7509032692048763,6353,30182.48846925858,0.17465000340923315,5271.3717140551507]
[259,null,"LANSDALE FED 28-2 FR","FRONTIER",4.7509032692048763,34705,164880.09795775524,0.17465000340923315,28796.309670436647]
[260,null,"LANSDALE FED 28-3 FR","FRONTIER",4.7509032692048763,20682,98258.181413695245,0.17464984122991803,17160.775783442357]
[261,null,"LANSDALE FED 28-4 DK","DAKOTA",4.7509032692048763,4536,21550.097229113318,0.16927521807241153,3647.8974079398286]
[262,null,"LANSDALE FED 28-4 FR","FRONTIER",4.7509032692048763,7123,33840.683986546333,0.17464984122991803,5910.2700853621463]
[263,null,"LANSDALE FED 4-1 DK","DAKOTA",4.7509032692048763,3968,18851.584172204948,0.1750001354794728,3299.0297841385509]
[264,null,"LANSDALE FED 4-1 FR","FRONTIER",4.7509032692048763,14083,66906.970740212273,0.1750001354794728,11708.72894405827]
[265,null,"LANSDALE FED 4-2 FR","FRONTIER",4.7509032692048763,20574,97745.083860621118,0.1750001354794728,17105.402918061125]
[266,null,"LANSDALE FED 4-3 FR","FRONTIER",4.7509032692048763,17143,81444.734743979192,0.1750001354794728,14252.839614286084]
[267,null,"LANSDALE FED 4-4 FR","FRONTIER",4.7509032692048763,24386,115855.52712283011,0.1750001354794728,20274.732942541006]
[268,null,"LANSDALE FED 4-5 FR","FRONTIER",4.7509032692048763,23511,111698.48676227585,0.17113239999999996,19115.230115996492]
[269,null,"LANSDALE FED 4-7 FR","FRONTIER",4.7509032692048763,8442,40107.125398627562,0.17113239999999996,6863.6286265680901]
[270,null,"LANSDALE FED 4-8 FR","FRONTIER",4.7509032692048763,25256,119988.81296703835,0.17113239999999996,20533.973536200388]
[271,null,"MCNAMARA 34-6 DK","MESAVERDE",4.7509032692048763,4225,20072.566312390602,0.15639283631941298,3139.2055778042663]
[272,null,"MCNAMARA 34-6 FR","MESAVERDE",4.7509032692048763,2090,9929.387832638191,0.17147677545210113,1702.6594077541242]
[273,null,"MFS FED 10-3R FR","FRONTIER",4.7509032692048763,31164,148057.14948150076,0.13270636463754512,19648.126066287565]
[274,null,"MFS FEE 10-1 FR","FRONTIER",4.7509032692048763,27114,128815.99124122101,0.13270636463754512,17094.701904804293]
[275,null,"MFS STATE 10-2 FR","FRONTIER",4.7509032692048763,29286,139134.95314193401,0.13270620023992194,18464.07095202565]
[276,null,"MFS STATE 10-4 FR","FRONTIER",4.7509032692048763,6921,32881.001526166947,0.13270636463754512,4363.5181781791889]
[277,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",4.7509032692048763,29438,139857.09043885313,0.13469890909090909,18838.597510742129]
[278,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",4.7509032692048763,3271,15540.204593569149,0.17500017777777779,2719.5385665776403]
[279,"BRUFF UNIT (WY)","BRUFF 149 L 3  FR","FRONTIER",4.7509032692048763,6080,28885.491876765649,0.16710527999999999,4826.9182080046494]
[280,null,"BRUFF UNIT 14 FR","FRONTIER",4.7509032692048763,5072,24096.581381407133,0.16710534736842106,4026.6676021314665]
[281,null,"BRUFF UNIT 2 FR","FRONTIER",4.7509032692048763,43015,204360.10412484774,0.16710534736842106,34149.666188029376]
[282,null,"BRUFF UNIT 3 FR","FRONTIER",4.7509032692048763,25965,123357.20338490461,0.16710534736842106,20613.648322031451]
[283,null,"BRUFF UNIT 34 FR","FRONTIER",4.7509032692048763,5151,24471.902739674319,0.16710534736842106,4089.3858080794921]
[284,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",4.7509032692048763,3666,17416.811384905075,0.16710527999999999,2910.4411431817502]
[285,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",4.7509032692048763,2387,11340.40610359204,0.17500000000000004,1984.5710681286075]
[286,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",4.7509032692048763,3259,15483.193754338692,0.17500000000000004,2709.5589070092719]
[287,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",4.7509032692048763,2775,13183.756572043532,0.17500000000000004,2307.1574001076187]
[288,null,"KOBUS 616-09E DK","DAKOTA",4.7509032692048763,209,992.93878326381912,0.17500002709589457,173.76431397573293]
[289,null,"MCNAMARA 1-4 FR","FRONTIER",4.7509032692048763,7502,35641.276325574981,0.17500000000000004,6237.2233569756236]
[290,null,"MCNAMARA 3 FR","FRONTIER",4.7509032692048763,8361,39722.302233821967,0.17500000000000004,6951.4028909188464]
[291,null,"PORTER HOLLOW FED 12-4 FR","MESAVERDE",4.7509032692048763,1470,6983.8278057311682,0.17500000000000004,1222.1698660029547]
[292,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",4.7509032692048763,1639,7786.7304582267925,0.17500000000000004,1362.6778301896891]
[293,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",4.7509032692048763,395,1876.6067913359261,0.15500000000000008,290.87405265706872]
[294,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",4.7509032692048763,392,1862.3540815283116,0.15500000000000008,288.66488263688842]
[295,null,"AM TRIPP (NCT 1) 1 FR","FRONTIER",4.7509032692048763,496,2356.4480215256185,0.15499700777977254,365.24239232503589]
[296,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",4.7509032692048763,23935,113712.86974841871,8.9597349720777278E-2,10188.371758602267]
[297,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",4.7509032692048763,19295,91668.678579308093,0.13019363424459127,11934.678410639435]
[298,null,"BERKLEY FED 1 DK","DAKOTA",4.7509032692048763,10882,51699.329375487461,0.1875,9693.624257903899]
[299,null,"BERKLEY FED 1 FR","FRONTIER",4.7509032692048763,1770,8409.0987864926301,0.1875,1576.7060224673683]
[300,null,"BERKLEY FED 2 DK","DAKOTA",4.7509032692048763,11078,52630.506416251621,0.1875,9868.2199530471789]
[301,null,"BERKLEY FED 2 FR","FRONTIER",4.7509032692048763,6228,29588.625560607969,0.1875,5547.8672926139943]
[302,null,"BERKLEY FED 4 FR","FRONTIER",4.7509032692048763,10225,48577.985927619862,0.1875,9108.3723614287246]
[303,null,"BLACKS FORK 26-1 DK ","DAKOTA",4.7509032692048763,9611,45660.931320328069,0.17499999999999996,7990.6629810574104]
[304,null,"BRUFF 149 E 2 DK ","DAKOTA",4.7509032692048763,840,3990.7587461320959,0.15015031152647965,599.21366895875747]
[305,null,"BRUFF 149 E 2 FR","FRONTIER",4.7509032692048763,1562,7420.9109064980166,0.15701492537313433,1165.1937721844647]
[306,null,"BRUFF 358 F 3  FR","FRONTIER",4.7509032692048763,9683,46002.99635571082,0.17109406710940669,7870.8397457177789]
[307,null,"BRUFF 539-16E DK ","DAKOTA",4.7509032692048763,188,893.16981461051671,0.14093007033656918,125.87448479556058]
[308,null,"BRUFF 539-16E FR ","FRONTIER",4.7509032692048763,7281,34591.326703080704,0.16710534736842106,5780.3956646528404]
[309,null,"BRUFF FED 3A FR","FRONTIER",4.7509032692048763,2260,10737.04138840302,0.12494405241935486,1341.5294620614097]
[310,null,"BRUFF FEDERAL 4A FR","FRONTIER",4.7509032692048763,2147,10200.18931898287,0.12494405241935486,1274.4529889583391]
[311,null,"BRUFF FEDERAL 5A DK","DAKOTA",4.7509032692048763,1138,5406.527920355149,0.12505732991285853,676.12594581893484]
[312,null,"BRUFF FEDERAL 5A FR","FRONTIER",4.7509032692048763,6441,30600.567956948609,0.12500138599789337,3825.1134069413006]
[313,null,"BRUFF UNIT 12 FR","FRONTIER",4.7509032692048763,39066,185598.7871147577,0.17109376661132791,31754.795565957887]
[314,null,"BRUFF UNIT 14 DK ","DAKOTA",4.7509032692048763,665,3159.3506740212429,0.14325871492314249,452.60451755184732]
[315,null,"BRUFF UNIT 18 FR","FRONTIER",4.7509032692048763,4191,19911.035601237636,0.17109376661132791,3406.6540781479935]
[316,null,"BRUFF UNIT 19 FR","FRONTIER",4.7509032692048763,14902,70797.96051769107,0.17109376661132791,12113.089733371844]
[317,null,"BRUFF UNIT 21 FR","FRONTIER",4.7509032692048763,20470,97250.989920623819,0.17109376661132791,16639.038172199816]
[318,null,"BRUFF UNIT 22 FR","FRONTIER",4.7509032692048763,31826,151202.2474457144,0.17109376661132791,25869.762035585311]
[319,null,"BRUFF UNIT 23 FR","FRONTIER",4.7509032692048763,14242,67662.364360015854,0.17109376661132791,11576.608776183184]
[320,null,"BRUFF UNIT 24 FR","FRONTIER",4.7509032692048763,14986,71197.036392304275,0.17109376661132791,12181.369127923128]
[321,null,"BRUFF UNIT 25 FR","FRONTIER",4.7509032692048763,19182,91131.826509887935,0.1708855291139309,15573.110392261155]
[322,null,"BRUFF UNIT 26 FR","FRONTIER",4.7509032692048763,17064,81069.413385712003,0.17109376661132791,13870.471293132272]
[323,null,"BRUFF UNIT 27 FR","FRONTIER",4.7509032692048763,24101,114501.51969110672,0.17109376661132791,19590.49628667258]
[324,null,"BRUFF UNIT 28 FR","FRONTIER",4.7509032692048763,26886,127732.7852958423,0.1708855291139309,21827.684600476146]
[325,null,"BRUFF UNIT 29 FR","FRONTIER",4.7509032692048763,10976,52145.914282792721,0.17109376661132791,8921.8408880344487]
[326,null,"BRUFF UNIT 30 FR","FRONTIER",4.7509032692048763,13296,63168.009867348032,0.17109376661132791,10807.652737546103]
[327,null,"BRUFF UNIT 32 FR","FRONTIER",4.7509032692048763,14706,69866.78347692691,0.17109376661132791,11953.771146085513]
[328,null,"BRUFF UNIT 33 FR","FRONTIER",4.7509032692048763,25211,119775.02231992413,0.17109376661132791,20492.759714671691]
[329,null,"BRUFF UNIT 35 FR","FRONTIER",4.7509032692048763,390,1852.8522749899018,0.15499887791741471,287.19002357016387]
[330,null,"BRUFF UNIT 36 DK","DAKOTA",4.7509032692048763,33744,160314.47991604934,0.14119600737762761,22635.764488967037]
[331,null,"BRUFF UNIT 37 FR","FRONTIER",4.7509032692048763,1230,5843.6110211219975,0.15499887791741471,905.7531512597476]
[332,null,"BRUFF UNIT 38 FR","FRONTIER",4.7509032692048763,381,1810.0941455670579,0.15499887791741471,280.5625614877755]
[333,null,"BRUFF UNIT 39 FR","FRONTIER",4.7509032692048763,1748,8304.5789145701237,0.15500124831337442,1287.2200984752972]
[334,null,"BRUFF UNIT 4 FR","FRONTIER",4.7509032692048763,26058,123799.03738894066,0.17109376661132791,21181.243609730471]
[335,null,"BRUFF UNIT 41 FR","FRONTIER",4.7509032692048763,23763,112895.71438611548,0.17109376661132791,19315.753008597178]
[336,null,"BRUFF UNIT 42 FR","FRONTIER",4.7509032692048763,13973,66384.371380599739,0.17109376661132791,11357.952143632048]
[337,null,"BRUFF UNIT 43 FR","FRONTIER",4.7509032692048763,32879,156204.94858818714,0.17109376661132791,26725.693017281767]
[338,null,"BRUFF UNIT 48 DK","DAKOTA",4.7509032692048763,9723,46193.032486479009,0.20039264749509189,9256.7440757923159]
[339,null,"BRUFF UNIT 48 FR","FRONTIER",4.7509032692048763,18858,89592.533850665553,0.17109376661132791,15328.724076763268]
[340,null,"BRUFF UNIT 50 FR","FRONTIER",4.7509032692048763,46039,218726.8356109233,0.16442297418638252,35963.716845523973]
[341,null,"BRUFF UNIT 51 DK","DAKOTA",4.7509032692048763,19462,92462.0794252653,0.20039264749509189,18528.720888930377]
[342,null,"BRUFF UNIT 52 FR","FRONTIER",4.7509032692048763,52801,250852.44351728668,0.16249999999999998,40763.522071559077]
[343,null,"BRUFF UNIT 53 FR","FRONTIER",4.7509032692048763,43905,208588.4080344401,0.16249999999999998,33895.616305596515]
[344,null,"BRUFF UNIT 54 FR","FRONTIER",4.7509032692048763,36846,175051.78185712287,0.16249999999999998,28445.914551782462]
[345,null,"BRUFF UNIT 55 DK","DAKOTA",4.7509032692048763,8683,41252.093086505942,0.20039264749509189,8266.6161483189026]
[346,null,"BRUFF UNIT 55 FR","FRONTIER",4.7509032692048763,8689,41280.598506121169,0.17109376661132791,7062.853086382227]
[347,null,"BRUFF UNIT 56 DK","DAKOTA",4.7509032692048763,58662,278697.48757809645,0.18351390000000001,51144.862865658033]
[348,null,"BRUFF UNIT 56 FR","FRONTIER",4.7509032692048763,11173,53081.842226826084,0.16249999999999998,8625.7993618592373]
[349,null,"BRUFF UNIT 614-09E FR","FRONTIER",4.7509032692048763,17472,83007.781919547604,0.17108541085410861,14201.420473794051]
[350,null,"BRUFF UNIT 63 FR","FRONTIER",4.7509032692048763,24859,118102.70436916401,0.17109376661132791,20206.636537504404]
[351,null,"BRUFF UNIT 7 FR","FRONTIER",4.7509032692048763,21757,103365.4024280905,0.17109376661132791,17685.176038717702]
[352,null,"BRUFF UNIT 71 DK","DAKOTA",4.7509032692048763,17564,83444.86502031445,0.17013638270803791,14197.007490116785]
[353,null,"BRUFF UNIT 71 FR","FRONTIER",4.7509032692048763,10315,49005.567221848301,0.1710943261226508,8384.5745000804]
[354,null,"BRUFF UNIT 9 FR","FRONTIER",4.7509032692048763,15060,71548.603234225433,0.17109376661132791,12241.520023123068]
[355,null,"CHAMPLIN 149 AMOCO B 1 FR","MESAVERDE",4.7509032692048763,5657,26875.859793891985,0.17109406710940669,4598.3001591991606]
[356,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",4.7509032692048763,5781,27464.971799273389,0.17109406710940669,4699.0937281828437]
[357,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",4.7509032692048763,3445,16366.861762410799,0.17109406710940669,2800.2729447482957]
[358,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",4.7509032692048763,3452,16400.118085295231,0.17109406710940669,2805.9629042876968]
[359,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",4.7509032692048763,8564,40686.735597470557,0.16710545959000112,6798.9756512321765]
[360,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",4.7509032692048763,1611,7653.7051666890557,0.19557569871587349,1496.8787357405031]
[361,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",4.7509032692048763,9132,43385.248654378927,0.16710545959000112,7249.9119158164685]
[362,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",4.7509032692048763,1169,5553.8059217005002,0.19557569871587349,1086.1894736689312]
[363,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",4.7509032692048763,579,2750.7729928696235,0.16710545959000112,459.66918520124131]
[364,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",4.7509032692048763,10284,48858.289220502949,0.16710545959000112,8164.4868749733423]
[365,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",4.7509032692048763,3636,17274.28428682893,0.14919028157450756,2577.1553367500997]
[366,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",4.7509032692048763,4006,19032.118496434734,0.19556701809666666,3722.0546624101557]
[367,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",4.7509032692048763,4340,20618.920188349162,0.149197957452951,3076.3007769871106]
[368,null,"CHAMPLIN 149 AMOCO D 4 DK ","DAKOTA",4.7509032692048763,2196,10432.983579173908,0.19556701809666666,2040.3474884305297]
[369,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",4.7509032692048763,6354,30187.239372527783,0.149197957452951,4503.8744555244475]
[370,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",4.7509032692048763,2588,12295.33766070222,0.14999805261067006,1844.2767052959646]
[371,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",4.7509032692048763,3286,15611.468142607224,0.15500332882010159,2419.8295298730882]
[372,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",4.7509032692048763,14497,68873.844693663093,0.14999805261067006,10330.942579859196]
[373,null,"CHAMPLIN 149 AMOCO L 2 FR ","FRONTIER",4.7509032692048763,11155,52996.325967980396,0.16710581305227967,8855.9941396630074]
[374,null,"CHAMPLIN 149 J6 DK","DAKOTA",4.7509032692048763,3313,15739.742530875756,0.13019404070020213,2049.2206796755404]
[375,null,"CHAMPLIN 149 J6 FR","FRONTIER",4.7509032692048763,6663,31655.26848271209,0.15499700777977254,4906.4718952857147]
[376,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",4.7509032692048763,8344,39641.53687824549,0.17109406710940669,6782.4317709665538]
[377,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",4.7509032692048763,7066,33569.882500201653,0.17109406710940669,5743.6077293443986]
[378,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",4.7509032692048763,4488,21322.053872191485,0.17109406710940669,3648.0769161191147]
[379,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",4.7509032692048763,19098,90732.75063527473,0.17750914285714284,16105.892794338499]
[380,null,"DONLEY (NCT 1) 1 FR","FRONTIER",4.7509032692048763,6,28.505419615229258,0.15503099666189787,4.419223613214605]
[381,null,"DONLEY (NCT 1) 2 FR","FRONTIER",4.7509032692048763,256,1216.2312369164483,0.15503099666189787,188.55354083048982]
[382,null,"DONLEY (NCT 1) 4 FR","FRONTIER",4.7509032692048763,384,1824.3468553746725,0.15503099666189787,282.83031124573472]
[383,null,"DONLEY 26-10 FR","MESAVERDE",4.7509032692048763,354,1681.8197572985262,0.15500331169691342,260.68763205857073]
[384,null,"FABIAN DITCH 531-09E FR","MESAVERDE",4.7509032692048763,8074,38358.792995560172,0.16710545959000112,6409.963732840798]
[385,null,"FABIAN DITCH 533-09E FR","FRONTIER",4.7509032692048763,5578,26500.5384356248,0.16710545959000112,4428.3846546675713]
[386,null,"FABIAN DITCH 549-21E DK","DAKOTA",4.7509032692048763,1515,7197.6184528453878,0.16823366673644055,1210.8817440920459]
[387,null,"FABIAN DITCH 549-21E FR","FRONTIER",4.7509032692048763,6069,28833.231940804395,0.16580913432087141,4780.8132277776758]
[388,null,"FABIAN DITCH 558-27E DK","DAKOTA",4.7509032692048763,3311,15730.240724337345,0.15242001129481419,2397.6034688736445]
[389,null,"FABIAN DITCH 558-27E FR","FRONTIER",4.7509032692048763,630,2993.0690595990723,0.15499700777977254,463.91674831607389]
[390,null,"FABIAN DITCH 559-27E DK","DAKOTA",4.7509032692048763,1790,8504.1168518767281,0.16596204625284744,1411.3606343107849]
[391,null,"FABIAN DITCH 559-27E FR","FRONTIER",4.7509032692048763,4489,21326.804775460689,0.15499700777977254,3305.5909256997707]
[392,null,"FABIAN DITCH 580-13E DK","DAKOTA",4.7509032692048763,14039,66697.930996367257,0.14255602494634376,9508.1919149876449]
[393,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",4.7509032692048763,9839,46744.137265706777,0.16166719304507729,7556.9934630606085]
[394,null,"GREEN RIVER FEE 2 FR","FRONTIER",4.7509032692048763,36819,174923.50746885434,0.12506329406329411,21876.510053160153]
[395,null,"GREEN RIVER FEE 4 FR","FRONTIER",4.7509032692048763,19445,92381.314069688815,0.12506329406329411,11553.511447451023]
[396,null,"KOBUS 606-03E DK","DAKOTA",4.7509032692048763,18551,88134.006547019657,0.17500006400000004,15423.456786304861]
[397,null,"KOBUS 616-09E FR","FRONTIER",4.7509032692048763,20867,99137.098518498155,0.17108541085410861,16960.911230921498]
[398,null,"KOBUS 617-09E DK","DAKOTA",4.7509032692048763,41302,196221.8068246998,0.17500006503016102,34338.828954658158]
[399,null,"KOBUS 617-09E FR","FRONTIER",4.7509032692048763,418,1985.8775665276382,0.17109287109287116,339.7694944961379]
[400,null,"KOBUS 630-15E DK","DAKOTA",4.7509032692048763,2328,11060.102810708951,0.16939980800000001,1873.579292594357]
[401,null,"KOBUS 630-15E FR","FRONTIER",4.7509032692048763,23561,111936.03192573608,0.17109287109287116,19151.457080917473]
[402,null,"KOBUS 631-15E FR","MESAVERDE",4.7509032692048763,6835,32472.423845015328,0.17109406710940669,5555.8390645441505]
[403,null,"KOBUS 645-15E FR","FRONTIER",4.7509032692048763,401,1905.1122109511555,0.17109287109287116,325.95111792572084]
[404,null,"LAWLER FED 1-30 FR","FRONTIER",4.7509032692048763,3216,15278.904913762883,0.17500027978557234,2673.8126347256602]
[405,null,"LAWLER FED 30-4 FR","FRONTIER",4.7509032692048763,1833,8708.4056924525376,0.17500027978557234,1523.973432665465]
[406,null,"MCNAMARA 1-4 DK","DAKOTA",4.7509032692048763,34185,162409.62825776869,0.15735303529411765,25555.647967349203]
[407,null,"MCNAMARA 3 DK","DAKOTA",4.7509032692048763,4705,22352.999881608943,0.15735303529411765,3517.3123793002196]
[408,null,"MCNAMARA 34-9 DK","MESAVERDE",4.7509032692048763,10277,48825.032897618512,0.15735303529411765,7682.7671247754206]
[409,null,"MCNAMARA 34-9 FR","MESAVERDE",4.7509032692048763,8274,39308.973649401145,0.17500159999999998,6879.1332830030387]
[410,null,"STATE OF WYOMING 24-6D FR","FRONTIER",4.7509032692048763,1231,5848.3619243912026,0.15500423181814293,906.52084748473453]
[411,null,"TRIPP 14-7 DK","DAKOTA",4.7509032692048763,23,109.27077519171215,0.13019328439125724,14.226321110187715]
[412,null,"TRIPP 14-7 FR","FRONTIER",4.7509032692048763,627,2978.8163497914575,0.15500964976586223,461.74527909799798]
[413,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",4.7509032692048763,3889,18476.262813937763,0.1671050105685023,3087.4760927894959]
[414,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",4.7509032692048763,42497,201899.13623139964,0.15499991812808053,31294.349585997123]
[415,"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",4.9509032692048764,127360,630547.04036593309,0.16205680775984846,102184.44050412343]
[416,null,"CANYON CREEK 11B-4D MESA","MESAVERDE",4.9509032692048764,9613,47593.033126866474,0.16205680775984846,7712.7750201486997]
[417,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",4.9509032692048764,89988,445521.88338920841,0.16205680775984846,72199.854209210564]
[418,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",4.9509032692048764,2837,14045.712574734234,0.16205680775984846,2276.2033425737918]
[419,null,"CANYON CREEK 220 MESA","MESAVERDE",4.9509032692048764,90848,449779.66020072461,0.16205680775984846,72889.855927438795]
[420,null,"CANYON CREEK 221 MESA","MESAVERDE",4.9509032692048764,19459,96339.626715457693,0.16057564928063089,15469.798111288233]
[421,null,"CANYON CREEK 225 MESA","LANCE",4.9509032692048764,93578,463295.62612565391,0.16205680775984846,75080.21021902372]
[422,null,"CANYON CREEK 226 MESA","LANCE",4.9509032692048764,66641,329933.14476308215,0.16205680775984846,53467.912214473057]
[423,null,"CANYON CREEK 227 MESA","MESAVERDE",4.9509032692048764,130256,644884.85623355035,0.16205680775984846,104507.98117387798]
[424,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",4.9509032692048764,56594,280191.41961738077,0.16205680775984846,45406.92702489291]
[425,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",4.9509032692048764,90525,448180.51844477141,0.16205680775984846,72630.704119313537]
[426,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",4.9509032692048764,22372,110761.60793865149,0.16205680775984846,17949.672604885749]
[427,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",4.9509032692048764,133490,660896.0774061589,0.16205680775984846,107102.70856544781]
[428,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",4.9509032692048764,115227,570477.73100067035,0.16205680775984846,92449.799984050172]
[429,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",4.9509032692048764,67954,336433.68075554818,0.16205680775984846,54521.368326140102]
[430,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",4.9509032692048764,52438,259615.4656305653,0.16205680775984846,42072.453605176066]
[431,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",4.9509032692048764,133587,661376.31502327183,0.16205680775984846,107180.53434064334]
[432,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",4.9509032692048764,176359,873136.34965370281,0.16205680775984846,141497.68956396595]
[433,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",4.9509032692048764,57519,284771.00514139526,0.16205680775984846,46149.080035777908]
[434,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",4.9509032692048764,8492,42043.070562087814,0.16205680775984846,6813.3658037140085]
[435,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",4.9509032692048764,2983,14768.544452038146,0.16205680775984846,2393.3431691567225]
[436,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",4.9509032692048764,45061,223092.65221364095,0.16203473849850808,36148.759562375919]
[437,null,"CANYON CREEK UNIT 11 UPR MESA ","UPPER MESA",4.9509032692048764,59429,294227.23038557661,0.16205680775984846,47681.52571230803]
[438,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",4.9509032692048764,83090,411370.55263823317,0.16205680775984846,66665.398566956777]
[439,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",4.9509032692048764,69820,345672.06625588448,0.16205680775984846,56018.51158917947]
[440,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",4.9509032692048764,49065,242916.06890353726,0.16205680775984846,39366.202680078641]
[441,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",4.9509032692048764,45797,226736.51701977573,0.16205680775984846,36744.196150811404]
[442,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",4.9509032692048764,46271,229083.24516937885,0.16205680775984846,37124.499423416259]
[443,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",4.9509032692048764,49781,246460.91564428795,0.16205680775984846,39940.669226882601]
[444,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",4.9509032692048764,39937,197724.22386223514,0.16205680775984846,32042.556535907483]
[445,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",4.9509032692048764,45301,224280.86899825011,0.16205680775984846,36346.241671461175]
[446,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",4.9509032692048764,113039,559645.15464765008,0.16205680775984846,90694.307240464885]
[447,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",4.9509032692048764,48761,241410.99430969899,0.16205680775984846,39122.295095960762]
[448,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",4.9509032692048764,54275,268710.27493609465,0.16205680775984846,43546.329368414714]
[449,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",4.9509032692048764,43145,213606.7215498444,0.16205680775984846,34616.423410414616]
[450,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",4.9509032692048764,28056,138902.54212081202,0.16205680775984846,22510.102565826688]
[451,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",4.9509032692048764,39477,195446.80835840091,0.16205680775984846,31673.485849413319]
[452,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",4.9509032692048764,59550,294826.2896811504,0.16205680775984846,47778.607349407583]
[453,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",4.9509032692048764,39421,195169.55777532543,0.16205680775984846,31628.555504970551]
[454,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",4.9509032692048764,67808,335710.84887824429,0.16205680775984846,54404.228499557175]
[455,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",4.9509032692048764,80891,400483.51634925167,0.16205680775984846,64901.080219998803]
[456,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",4.9509032692048764,58770,290964.58513117058,0.16205680775984846,47152.791837526172]
[457,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",4.9509032692048764,91908,455027.61766608176,0.16205680775984846,73740.323161534034]
[458,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",4.9509032692048764,55055,272571.97948607447,0.16205680775984846,44172.144880296131]
[459,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",4.9509032692048764,90927,450170.78155899182,0.16205680775984846,72953.239806206271]
[460,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",4.9509032692048764,158920,786797.54754203896,0.16205680775984846,127505.89890794044]
[461,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",4.9509032692048764,36148,178965.25137521786,0.16205705598510781,29002.581761502573]
[462,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",4.9509032692048764,4905,24284.180535449919,0.16205680775984846,3935.4167766388614]
[463,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",4.9509032692048764,32831,162543.1052312653,0.16205680775984846,26341.216757151979]
[464,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",4.9509032692048764,71385,353420.2298721901,0.16205680775984846,57274.154250838961]
[465,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",4.9509032692048764,77802,385190.17615067778,0.16205680775984846,62422.690327432552]
[466,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",4.9509032692048764,99944,494813.07633741217,0.16205680775984846,80187.827589071225]
[467,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",4.9509032692048764,87653,433961.52425561502,0.16205680775984846,70326.419311463018]
[468,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",4.9509032692048764,19397,96032.670712766994,0.16205680775984846,15562.748056363711]
[469,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",4.9509032692048764,126042,624021.74985712103,0.16205680775984846,101126.97275455971]
[470,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",4.9509032692048764,143917,712519.14579415822,0.16205680775984846,115468.57823517533]
[471,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",4.9509032692048764,148729,736342.89232557209,0.16205680775984846,119329.37854693603]
[472,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",4.9509032692048764,109893,544069.61296273151,0.16205680775984846,88170.184675876531]
[473,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",4.9509032692048764,73210,362455.62833848898,0.16205680775984846,58738.402083125591]
[474,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",4.9509032692048764,76166,377090.49840225861,0.16205680775984846,61110.082407640264]
[475,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",4.9509032692048764,81196,401993.54184635915,0.16205680775984846,65145.79013169602]
[476,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",4.9509032692048764,28274,139981.83903349869,0.16205680775984846,22685.009978121747]
[477,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",4.9509032692048764,37192,184133.99438826778,0.16205680775984846,29840.167330632525]
[478,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",4.9509032692048764,1081,5351.926434010471,0.16205680775984846,867.3161132612862]
[479,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",4.9509032692048764,63672,315233.91295681288,0.16205680775984846,51085.801631427028]
[480,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",4.9509032692048764,45688,226196.86856343239,0.16205680775984846,36656.742444663869]
[481,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",4.9509032692048764,100700,498555.95920893108,0.16205680775984846,80794.387239048592]
[482,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",4.9509032692048764,38654,191372.2149678453,0.16205680775984846,31013.1702516205]
[483,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",4.9509032692048764,21427,106083.00434925289,0.16205680775984846,17191.473042414043]
[484,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",4.9509032692048764,21471,106300.8440930979,0.16205680775984846,17226.77545590479]
[485,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",4.9509032692048764,30896,152963.10740535386,0.16205680775984846,24788.712891138483]
[486,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",4.9509032692048764,4383,21699.809028924974,0.16205680775984846,3516.6017802259184]
[487,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",4.9509032692048764,11617,57514.643278353047,0.16205035385148611,9320.2682948991078]
[488,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",4.9509032692048764,24539,121490.21532301846,0.16205680775984846,19688.316469304998]
[489,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",4.9509032692048764,28568,141437.4045946449,0.16205680775984846,22920.894286446277]
[490,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",4.9509032692048764,25803,127748.15705529343,0.16205680775984846,20702.458529584615]
[491,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",4.9509032692048764,35159,174068.80804197426,0.16205680775984846,28209.035361844188]
[492,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",4.9509032692048764,71487,353925.222005649,0.16205680775984846,57355.991663931149]
[493,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",4.9509032692048764,74439,368540.28845634178,0.16205680775984846,59724.462678128475]
[494,null,"CANYON CREEK UNIT 35 UPR MESA ","UPPER MESA",4.9509032692048764,41705,206477.42084218937,0.16205680775984846,33461.07169617201]
[495,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",4.9509032692048764,73591,364341.92248405603,0.16205680775984846,59044.088890852276]
[496,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",4.9509032692048764,38437,190297.86895842783,0.16205680775984846,30839.065166904773]
[497,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",4.9509032692048764,15207,75288.386014798554,0.16205680775984846,12200.995498949473]
[498,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",4.9509032692048764,77952,385932.81164105854,0.16205680775984846,62543.039464332825]
[499,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",4.9509032692048764,35769,177088.85903618921,0.16205680775984846,28698.455185238618]
[500,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",4.9509032692048764,55855,276532.70210143836,0.16205680775984846,44814.006943764238]
[501,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",4.9509032692048764,55753,276027.70996797946,0.16203473849850808,44726.077803003587]
[502,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",4.9509032692048764,104133,515552.4101321114,0.16205680775984846,83548.777818906121]
[503,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",4.9509032692048764,113120,560046.17781245557,0.16205680775984846,90759.295774391023]
[504,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",4.9509032692048764,109719,543208.15579388989,0.16205680775984846,88030.579677072223]
[505,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",4.9509032692048764,77894,385645.65925144462,0.16205680775984846,62496.504464731384]
[506,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",4.9509032692048764,40127,198664.89548338408,0.16205680775984846,32194.998775981159]
[507,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",4.9509032692048764,34753,172058.74131467709,0.16205680775984846,27883.290364634118]
[508,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",4.9509032692048764,41446,205195.13689546532,0.16205680775984846,33253.268853124209]
[509,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",4.9509032692048764,56714,280785.52800968534,0.16205680775984846,45503.206334413124]
[510,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",4.9509032692048764,11086,54885.713642405259,0.16205680775984846,8894.6035445093603]
[511,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",4.9509032692048764,59781,295969.9483363367,0.16205680775984846,47963.945020233994]
[512,null,"CANYON CREEK UNIT 64 MESA","MESAVERDE",4.9509032692048764,84036,416054.10713090101,0.16205680775984846,67424.400457007825]
[513,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",4.9509032692048764,107095,530216.98561549629,0.16205680775984846,85925.272108896825]
[514,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",4.9509032692048764,65704,325294.1483998372,0.16205680775984846,52716.131272636034]
[515,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",4.9509032692048764,75646,374516.0287022721,0.16205680775984846,60692.872066386]
[516,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",4.9509032692048764,29109,144115.84326328474,0.16205680775984846,23354.953506866586]
[517,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",4.9509032692048764,62672,310283.00968760799,0.16205680775984846,50283.474052091886]
[518,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",4.9509032692048764,32858,162676.77961953383,0.16203473849850808,26359.289445430593]
[519,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",4.9509032692048764,66440,328938.01320597198,0.16205680775984846,53306.644371026698]
[520,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",4.9509032692048764,53073,262759.28920651041,0.16205680775984846,42581.931618053881]
[521,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",4.9509032692048764,103886,514329.53702461778,0.16205680775984846,83350.602906810338]
[522,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",4.9509032692048764,49621,245668.77112121516,0.16205680775984846,39812.29681418898]
[523,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",4.9509032692048764,87502,433213.9378619651,0.16205680775984846,70205.267846983406]
[524,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",4.9509032692048764,152433,754681.03803470696,0.16205680775984846,122301.19990079339]
[525,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",4.9509032692048764,124755,617649.93734965438,0.16205680775984846,100094.37715995539]
[526,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",4.9509032692048764,127335,630423.26778420294,0.16205680775984846,102164.38231464004]
[527,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",4.9509032692048764,45325,224399.69067671103,0.16205680775984846,36365.497533365218]
[528,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",4.9509032692048764,87770,434540.77993811201,0.16205680775984846,70420.291638245239]
[529,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",4.9509032692048764,85417,422891.30454567296,0.16205680775984846,68532.414844069644]
[530,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",4.9509032692048764,90801,449546.96774707199,0.16205680775984846,72852.146531210048]
[531,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",4.9509032692048764,343,1698.1598213372727,0.16205680775984846,275.198359711953]
[532,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",4.9509032692048764,33858,167627.68288873869,0.16205680775984846,27165.207181129164]
[533,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",4.9509032692048764,52614,260486.82460594538,0.16205680775984846,42213.663259139052]
[534,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",4.9509032692048764,35770,177093.80993945844,0.16205680775984846,28699.257512817956]
[535,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",4.9509032692048764,38700,191599.95651822872,0.16205680775984846,31050.077320269917]
[536,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",4.9509032692048764,29344,145279.3055315479,0.16205680775984846,23543.500488010348]
[537,null,"CANYON CREEK 224 MESA ","MESAVERDE",4.9509032692048764,202692,1003508.4854416748,0.16205680775984846,162625.38171059819]
[538,null,"CANYON CREEK 2-30 MESA","MESAVERDE",4.9509032692048764,235228,1164591.0742085248,0.16205680775984846,188729.91183184632]
[539,null,"CANYON CREEK UNIT 217 MESA","MESAVERDE",4.9509032692048764,53956,267130.93679321831,0.16205680775984846,43290.38687060681]
[540,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",4.9509032692048764,74241,367560.00960903923,0.16226342936769927,59641.547657587202]
[541,"CH BUTTES (WY)","CHAMPLIN FEE 2-9 FR","FRONTIER",4.7509032692048763,13420,63757.12187272944,0.13238584835749112,8440.5406679532407]
[542,null,"CHAMPLIN FEE 3-9 FR","FRONTIER",4.7509032692048763,12828,60944.587137360155,0.13238584835749112,8068.200870976465]
[543,null,"CHURCH BUTTES 1-25 FR ","FRONTIER",4.9509032692048764,4082,20209.587144894307,0.13238161126830639,2675.37770930836]
[544,null,"CHURCH BUTTES 57 DK","DAKOTA",4.9509032692048764,8284,41013.282682093195,0.13238360026222168,5429.4860200277244]
[545,null,"CHURCH BUTTES 57 FR","FRONTIER",4.9509032692048764,18442,91304.558090676335,0.13238360026222168,12087.226120394895]
[546,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",4.9509032692048764,4501,22284.01561469115,0.13238360026222168,2950.0382153723795]
[547,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",4.9509032692048764,6925,34285.005139243767,0.13238498342330993,4538.8198370268819]
[548,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",4.9509032692048764,3054,15120.058584151693,0.13238161126830639,2001.6177178411886]
[549,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",4.9509032692048764,3077,15233.929359343405,0.13238498342330993,2016.7434857085511]
[550,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",4.9509032692048764,5993,29670.763292344825,0.13238498342330993,3927.9635066140222]
[551,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",4.9509032692048764,975,4827.1306874747543,0.13238445172096389,639.03704944678486]
[552,null,"CHURCH BUTTES UNIT 1 DK","DAKOTA",4.9509032692048764,230327,1140326.6972861516,0.13238478908931198,150961.90931313889]
[553,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",4.9509032692048764,8224,40716.228485940905,0.13238478908931198,5390.2093206235231]
[554,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",4.9509032692048764,14247,70535.518876361879,0.13238478908931198,9337.8297897523516]
[555,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",4.9509032692048764,17681,87536.920702811418,0.13238478908931198,11588.556784769517]
[556,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",4.9509032692048764,9517,47117.746413022811,0.13238478908931198,6237.6729212517112]
[557,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",4.9509032692048764,6890,34111.723524821602,0.13238478908931198,4515.8733243064298]
[558,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",4.9509032692048764,17714,87700.300510695175,0.13238478908931198,11610.185786177661]
[559,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",4.9509032692048764,12312,60955.521050450436,0.13238478908931198,8069.5837980929973]
[560,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",4.9509032692048764,7219,35740.570700390002,0.13238478908931198,4731.5079141027736]
[561,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",4.9509032692048764,25372,125614.31774626613,0.13238478908931198,16629.42496143726]
[562,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",4.9509032692048764,16133,79872.922442082272,0.13238478908931198,10573.959991442034]
[563,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",4.9509032692048764,16303,80714.575997847103,0.13238478908931198,10685.382119908232]
[564,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",4.9509032692048764,32,158.42890461455605,0.13238478908931198,20.973577123048727]
[565,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",4.9509032692048764,16155,79981.842314004782,0.13238478908931198,10588.379325714131]
[566,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",4.9509032692048764,47856,236930.42685106857,0.14093290000000003,33391.292154358969]
[567,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",4.9509032692048764,20004,99037.868997174344,0.13238478908931198,13111.107399045835]
[568,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",4.9509032692048764,37862,187451.09957863504,0.13238478908931198,24815.674282277218]
[569,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",4.9509032692048764,3058,15139.862197228513,0.13238478908931198,2004.2874638213441]
[570,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",4.9509032692048764,24743,122500.19958993625,0.13238478908931198,16217.163086112332]
[571,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",4.9509032692048764,17900,88621.168518767285,0.13238478908931198,11732.094703205381]
[572,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",4.9509032692048764,948,4693.4562992062229,0.13238478908931198,621.34222227031853]
[573,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",4.9509032692048764,10885,53890.582085295078,0.13238478908931198,7134.293343262043]
[574,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",4.9509032692048764,39395,195040.83429032611,0.13238478908931198,25820.439711328268]
[575,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",4.9509032692048764,2554,12644.606949549254,0.13238478908931198,1673.9536241333265]
[576,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",4.9509032692048764,14498,71778.195596932303,0.13238478908931198,9502.3412853112641]
[577,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",4.9509032692048764,18414,91165.932799138594,0.13238478908931198,12068.982785744352]
[578,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",4.9509032692048764,6387,31621.419180411547,0.13238478908931198,4186.194908903507]
[579,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",4.9509032692048764,12397,61376.347828332851,0.13238478908931198,8125.2948623260954]
[580,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",4.9509032692048764,7061,34958.327983855634,0.13238478908931198,4627.9508770577213]
[581,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",4.9509032692048764,53164,263209.82140400808,0.13238478908931198,34844.976692805081]
[582,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",4.9509032692048764,21721,107538.56991039912,0.13238478908931198,14236.47089655442]
[583,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",4.9509032692048764,19829,98171.460925063497,0.13238478908931198,12996.408149154164]
[584,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",4.9509032692048764,52016,257526.18445096086,0.13238478908931198,34092.549613515708]
[585,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",4.9509032692048764,74849,370570.15879671578,0.13238420608731807,49057.636271954609]
[586,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",4.9509032692048764,17260,85452.590426476163,0.13238478908931198,11312.623160744406]
[587,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",4.9509032692048764,13850,68570.010278487534,0.13238478908931198,9077.6263485695272]
[588,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",4.9509032692048764,100336,496753.83041894046,0.13238478908931198,65762.651069319283]
[589,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",4.9509032692048764,27709,137184.57868639793,0.13238478908931198,18161.151515704914]
[590,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",4.9509032692048764,11328,56083.832233552843,0.13238478908931198,7424.6463015592499]
[591,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",4.9509032692048764,11789,58366.198640656286,0.13238478908931198,7726.7968969881695]
[592,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",4.9509032692048764,11957,59197.95038988271,0.13238478908931198,7836.9081768841761]
[593,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",4.9509032692048764,493,2440.7953117180041,0.13238478908931198,323.12417255196948]
[594,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",4.9509032692048764,29649,146789.33102865538,0.13238478908931198,19432.67462878974]
[595,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",4.9509032692048764,18314,90670.842472218108,0.13238478908931198,12003.440357234826]
[596,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",4.9509032692048764,16038,79402.586631507802,0.13238478908931198,10511.694684357983]
[597,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",4.9509032692048764,20550,101741.06218216021,0.13238478908931198,13468.969058707855]
[598,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",4.9509032692048764,4580,22675.136972958335,0.13238478908931198,3001.8432257363493]
[599,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",4.9509032692048764,4170,20645.266632584335,0.13238478908931198,2733.1192688472875]
[600,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",4.9509032692048764,55432,274438.47001856472,0.13238478908931198,36331.478971401157]
[601,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",4.9509032692048764,36296,179697.98505906019,0.14093259999999996,25325.3042491345]
[602,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",4.9509032692048764,41110,203531.63339701248,0.13238478908931198,26944.492360266664]
[603,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",4.9509032692048764,48257,238915.73906201971,0.13238478908931198,31628.809725842573]
[604,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",4.9509032692048764,25430,125901.47013588001,0.13238478908931198,16667.439569972787]
[605,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",4.9509032692048764,24476,121178.30841705855,0.13238478908931198,16042.164801991894]
[606,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",4.9509032692048764,53094,262863.2581751637,0.13238478908931198,34799.096992848412]
[607,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",4.9509032692048764,26952,133436.74491160983,0.14093270000000002,18805.600739604437]
[608,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",4.9509032692048764,35060,173578.66861832296,0.14093259999999996,24462.893072918658]
[609,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",4.9509032692048764,12999,64356.791596394192,0.13238478908931198,8519.8602819534499]
[610,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",4.9509032692048764,7034,34824.6535955871,0.13238478908931198,4610.2544213601486]
[611,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",4.9509032692048764,22277,110291.27212807703,0.13238478908931198,14600.886799067392]
[612,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",4.9509032692048764,15944,78937.201724202547,0.13238478908931198,10450.084801559027]
[613,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",4.9509032692048764,13810,68371.974147719346,0.13238478908931198,9051.4093771657172]
[614,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",4.9509032692048764,27539,136342.92513063308,0.13238478908931198,18049.729387238716]
[615,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",4.9509032692048764,16197,80189.780251311386,0.13238478908931198,10615.907145688132]
[616,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",4.9509032692048764,27700,137140.02055697507,0.13238478908931198,18155.252697139054]
[617,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",4.9509032692048764,24045,119044.46910803125,0.13238478908931198,15759.676935115833]
[618,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",4.9509032692048764,15663,77545.997905555982,0.13238478908931198,10265.910577447257]
[619,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",4.9509032692048764,28078,139011.46199273452,0.13238478908931198,18403.003076905068]
[620,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",4.9509032692048764,159096,787668.90651741903,0.13238478908931198,104275.38206151751]
[621,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",4.9509032692048764,14973,74129.874649804609,0.13238478908931198,9813.6678207315181]
[622,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",4.9509032692048764,118193,585162.11009713192,0.13238478908931198,77466.562528265567]
[623,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",4.9509032692048764,45509,225310.65687824471,0.13238478908931198,29827.703790400767]
[624,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",4.9509032692048764,47371,234529.23876550421,0.13238478908931198,31048.103809248165]
[625,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",4.9509032692048764,6081,30106.442780034853,0.13238478908931198,3985.6350776643535]
[626,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",4.9509032692048764,25471,126104.45716991741,0.13238478908931198,16694.311965661691]
[627,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",4.9509032692048764,2829,14006.105348580595,0.13238478908931198,1854.1953025345265]
[628,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",4.9509032692048764,8946,44290.780646306826,0.13238478908931198,5863.4256544623104]
[629,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",4.9509032692048764,10972,54321.310669715902,0.13238478908931198,7191.3152560653316]
[630,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",4.9509032692048764,10538,52172.618650880991,0.14093259999999996,7352.8227952771485]
[631,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",4.9509032692048764,6521,32284.840218484998,0.14093259999999996,4549.9864725756579]
[632,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",4.9509032692048764,7959,39404.239119601611,0.13238478908931198,5216.5218850732754]
[633,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",4.9509032692048764,17715,87705.25141396439,0.13238478908931198,11610.841210462757]
[634,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",4.9509032692048764,6718,33260.168162518363,0.13238478908931198,4403.1403472700422]
[635,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",4.9509032692048764,6552,32438.318219830351,0.13238478908931198,4294.339915944227]
[636,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",4.9509032692048764,7295,36116.839348849571,0.13238478908931198,4781.3201597700145]
[637,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",4.9509032692048764,17960,88918.222714919582,0.13238478908931198,11771.420160311098]
[638,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",4.9509032692048764,92329,457111.94794241706,0.13238478908931198,60514.66881856144]
[639,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",4.9509032692048764,6030,29853.946713305406,0.13238478908931198,3952.2084391244948]
[640,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",4.9509032692048764,1903,9421.5689212968791,0.13238478908931198,1247.2724145363038]
[641,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",4.9509032692048764,15805,78249.026169783072,0.14093259999999996,11027.838705575567]
[642,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",4.9509032692048764,2593,12837.692177048244,0.13238478908931198,1699.5151712520421]
[643,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",4.9509032692048764,18282,90512.413567603551,0.13238478908931198,11982.466780111776]
[644,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",4.9509032692048764,9374,46409.767245526513,0.13238478908931198,6143.9472484830867]
[645,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",4.9509032692048764,11005,54484.690477599666,0.13238478908931198,7212.9442574734767]
[646,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",4.9509032692048764,2019,9995.8737005246458,0.13238478908931198,1323.3016316073556]
[647,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",4.9509032692048764,20431,101151.90469312483,0.13238478908931198,13390.973568781517]
[648,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",4.9509032692048764,33093,163840.24188779699,0.13238478908931198,21689.955866657863]
[649,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",4.9509032692048764,26746,132416.85883815362,0.13238478908931198,17529.977929158165]
[650,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",4.9509032692048764,46424,229840.73336956717,0.14093259999999996,32392.052139679854]
[651,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",4.9509032692048764,12994,64332.037080048161,0.13238478908931198,8516.5831605279727]
[652,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",4.9509032692048764,39284,194491.28402744437,0.14093259999999996,27410.1623353262]
[653,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",4.9509032692048764,33462,165667.12519413358,0.14093259999999996,23347.898688134745]
[654,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",4.9509032692048764,14900,73768.458711152663,0.14093259999999996,10396.380684155391]
[655,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",4.9509032692048764,3337,16521.164209336672,0.13238478908931198,2187.1508393629251]
[656,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",4.9509032692048764,11672,57786.942958159321,0.13238478908931198,7650.1122556320233]
[657,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",4.9509032692048764,18627,92220.47519547923,0.13238478908931198,12208.588158469645]
[658,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",4.9509032692048764,14099,69802.785192519557,0.13238478908931198,9240.8269955582509]
[659,null,"CHURCH BUTTES UNIT 204","FRONTIER",4.9509032692048764,28779,142482.04518444714,0.13238370026528551,18862.300362882717]
[660,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",4.9509032692048764,121171,599905.90003282414,0.13238478908931198,79418.416049279302]
[661,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",4.9509032692048764,113381,561338.36356571806,0.13238478908931198,74312.660868387116]
[662,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",4.9509032692048764,25103,124282.52476685001,0.13238478908931198,16453.115828746631]
[663,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",4.9509032692048764,6674,33042.328418673344,0.13238478908931198,4374.3016787258503]
[664,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",4.9509032692048764,25619,126837.19085375973,0.13238478908931198,16791.314759855792]
[665,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",4.9509032692048764,38479,190505.80689573445,0.13238478908931198,25220.071066181001]
[666,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",4.9509032692048764,6789,33611.682294631908,0.13238478908931198,4449.6754715118068]
[667,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",4.9509032692048764,14422,71401.926948472727,0.13238478908931198,9452.5290396440232]
[668,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",4.9509032692048764,3587,17758.890026637891,0.13238478908931198,2351.0069106367432]
[669,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",4.9509032692048764,3524,17446.983120677985,0.13238478908931198,2309.7151806757411]
[670,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",4.9509032692048764,9060,44855.183618996183,0.13238478908931198,5938.1440229631717]
[671,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",4.9509032692048764,15049,74506.143298264185,0.14092039999999995,10499.435516048705]
[672,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",4.9509032692048764,36356,179995.0392552125,0.13238478908931198,23828.605308923736]
[673,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",4.9509032692048764,13179,65247.954184851063,0.13238478908931198,8637.8366532705986]
[674,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",4.9509032692048764,12294,60866.404791604749,0.13238478908931198,8057.7861609612828]
[675,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",4.9509032692048764,16565,82011.712654378774,0.13238478908931198,10857.103282603191]
[676,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",4.9509032692048764,2923,14471.490255885854,0.13238478908931198,1915.8051853334821]
[677,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",4.9509032692048764,21896,108404.97798250997,0.13238478908931198,14351.170146446091]
[678,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",4.9509032692048764,89487,443041.48085133679,0.13238478908931198,58651.953000320675]
[679,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",4.9509032692048764,34105,168850.55599623232,0.13238478908931198,22353.245243174279]
[680,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",4.9509032692048764,27670,136991.49345889894,0.13238478908931198,18135.589968586199]
[681,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",4.9509032692048764,14473,71654.423015202177,0.13238478908931198,9485.9556781838819]
[682,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",4.9509032692048764,42218,209017.23421929148,0.13238478908931198,27670.702468152223]
[683,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",4.9509032692048764,14743,72991.166897887495,0.13238478908931198,9662.9202351596068]
[684,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",4.9509032692048764,9152,45310.66671976303,0.13238478908931198,5998.4430571919365]
[685,null,"CHURCH BUTTES UNIT 50 DK (TA)","DAKOTA",4.9509032692048764,4984,24675.301893717104,0.13238478908931198,3266.6346369148391]
[686,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",4.9509032692048764,12170,60252.492786223345,0.13238478908931198,7976.513549609469]
[687,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",4.9509032692048764,42011,207992.39724256608,0.13238478908931198,27535.029641137506]
[688,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",4.9509032692048764,12301,60901.061114489188,0.13238478908931198,8062.3741309569505]
[689,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",4.9509032692048764,38242,189332.44282093289,0.13238478908931198,25064.73551061342]
[690,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",4.9509032692048764,170146,842376.38764213293,0.13238478908931198,111517.82041182027]
[691,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",4.9509032692048764,7290,36092.084832503548,0.13238498342330993,4778.0500522636776]
[692,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",4.9509032692048764,18155,89883.648852414539,0.13238478908931198,11899.227895904678]
[693,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",4.9509032692048764,14396,71273.203463473401,0.13238478908931198,9435.4880082315467]
[694,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",4.9509032692048764,19280,95453.415030270015,0.13238478908931198,12636.580216636858]
[695,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",4.9509032692048764,8852,43825.395739001564,0.13238478908931198,5801.8157716633541]
[696,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",4.9509032692048764,8481,41988.61062612656,0.13238478908931198,5558.653361893008]
[697,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",4.9509032692048764,19398,96037.621616036195,0.13238478908931198,12713.920282278101]
[698,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",4.9509032692048764,7765,38443.763885375869,0.13238478908931198,5089.3695737647931]
[699,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",4.9509032692048764,999,4945.9523659356719,0.13238478908931198,654.76886081017744]
[700,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",4.9509032692048764,15676,77610.359648055644,0.13238478908931198,10274.431093153495]
[701,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",4.9509032692048764,7564,37448.632328265689,0.14093290000000003,5277.7443550562366]
[702,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",4.9509032692048764,5046,24982.257896407806,0.14093290000000003,3520.8220538886521]
[703,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",4.9509032692048764,13148,65094.476183505714,0.13238478908931198,8617.5185004326449]
[704,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",4.9509032692048764,1158,5733.1459857392465,0.13238478908931198,758.9813221403258]
[705,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",4.9509032692048764,8654,42845.116891698999,0.13238478908931198,5672.0417632144899]
[706,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",4.9509032692048764,53688,265804.09471707139,0.14093270000000002,37460.488739532615]
[707,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",4.9509032692048764,82598,408934.70822978439,0.13238478908931198,54136.735100299338]
[708,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",4.9509032692048764,1106,5475.6990157405935,0.13238478908931198,724.89925931537164]
[709,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",4.9509032692048764,125,618.8629086506096,0.13238478908931198,81.928035636909101]
[710,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",4.9509032692048764,26066,129050.24461509431,0.13238478908931198,17084.28941529338]
[711,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",4.9509032692048764,16283,80615.557932463009,0.13238478908931198,10672.273634206327]
[712,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",4.9509032692048764,2497,12362.405463204577,0.13238478908931198,1636.594439882896]
[713,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",4.9509032692048764,21341,105657.22666810127,0.13238478908931198,13987.409668218215]
[714,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",4.9509032692048764,6053,29967.817488497116,0.14093259999999996,4223.4424349793671]
[715,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",4.9509032692048764,37193,184138.94529153698,0.14093259999999996,25951.180321194057]
[716,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",4.9509032692048764,18946,93799.813338355583,0.13238478908931198,12417.668505415037]
[717,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",4.9509032692048764,11143,55167.915128749941,0.13238478908931198,7303.392808816624]
[718,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",4.9509032692048764,2964,14674.477289923254,0.13238478908931198,1942.6775810223883]
[719,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",4.9509032692048764,8967,44394.749614960128,0.13238478908931198,5877.1895644493106]
[720,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",4.7509032692048763,50591,240352.94729234389,0.15491770000000005,37234.925782751154]
[721,null,"CLAY BASIN UNIT 13 FR","FRONTIER",4.7509032692048763,52407,248980.58762921995,0.15491770000000005,38571.499980167217]
[722,null,"CLAY BASIN UNIT 14 FR","FRONTIER",4.7509032692048763,26929,127937.07413641812,0.15491770000000005,19819.717269943387]
[723,null,"CLAY BASIN UNIT 15 FR","LANCE",4.7509032692048763,136874,650275.13406914822,0.15491770000000005,100739.12813718412]
[724,null,"CLAY BASIN UNIT 16 FR","FRONTIER",4.7509032692048763,23573,111993.04276496655,0.15491770000000005,17349.704601150264]
[725,null,"CLAY BASIN UNIT 17 FR","FRONTIER",4.7509032692048763,42087,199951.26589102563,0.15491770000000005,30975.99022392615]
[726,null,"CLAY BASIN UNIT 19 FR","FRONTIER",4.7509032692048763,64395,305934.41602044803,0.15491770000000005,47394.656080730972]
[727,null,"CLAY BASIN UNIT 20 FR","FRONTIER",4.7509032692048763,45795,217567.6152132373,0.15491770000000005,33705.074543319744]
[728,null,"CLAY BASIN UNIT 22 FR","FRONTIER",4.7509032692048763,59006,280331.79830270295,0.15491770000000005,43428.357429918658]
[729,null,"CLAY BASIN UNIT 23 FR","FRONTIER",4.7509032692048763,39088,185703.3069866802,0.15491770000000005,28768.729200770435]
[730,null,"CLAY BASIN UNIT 61 FR","FRONTIER",4.7509032692048763,50523,240029.88587003795,0.15491770000000005,37184.877850248791]
[731,null,"CLAY BASIN UNIT 62 FR","FRONTIER",4.7509032692048763,132530,629637.21026772226,0.15491770000000005,97541.948449091942]
[732,null,"CLAY BASIN UNIT 7 FR","FRONTIER",4.7509032692048763,21723,103203.87171693753,0.15491770000000005,15988.106437483018]
[733,null,"CLAY BASIN UNIT 8 FR","FRONTIER",4.7509032692048763,38212,181541.51572285674,0.15491770000000005,28123.994070298813]
[734,null,"CLAY BASIN UNIT 9 FR","FRONTIER",4.7509032692048763,49190,233696.93181218786,0.15491770000000005,36203.791173400983]
[735,"DRY PINEY (WY)","DRY PINEY UNIT 17 BR","BEAR RIVER",4.7509032692048763,21829,103707.46746347325,0.13375000000000004,13870.873773239551]
[736,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",4.7509032692048763,36831,174980.51830808481,0.13375000000000004,23403.64432370635]
[737,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",4.7509032692048763,10408,49447.40122588435,0.13375000000000004,6613.5899139620333]
[738,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",4.7509032692048763,9749,46316.555971478338,0.13375000000000004,6194.8393611852289]
[739,null,"DRY PINEY UNIT 1 FR","FRONTIER",4.7509032692048763,4177,19844.522955468768,0.13375006649997342,2654.2062649541967]
[740,null,"DRY PINEY UNIT 10 FR","FRONTIER",4.7509032692048763,17434,82827.247595317807,0.13375006649997342,11078.14987388352]
[741,null,"DRY PINEY UNIT 11 FR","FRONTIER",4.7509032692048763,134,636.62103807345341,0.13375024338255648,85.148218784780141]
[742,null,"DRY PINEY UNIT 13 FR","FRONTIER",4.7509032692048763,12035,57177.120844880686,0.13375006649997342,7647.4437152798082]
[743,null,"DRY PINEY UNIT 14 FR","FRONTIER",4.7509032692048763,11003,52274.188671061253,0.13375024338255648,6991.6854573801193]
[744,null,"DRY PINEY UNIT 22 FR","FRONTIER",4.7509032692048763,7363,34980.900771155502,0.13375006649997342,4678.6978043710196]
[745,null,"DRY PINEY UNIT 23 FR","FRONTIER",4.7509032692048763,21,99.768968653302409,0.13375024338255648,13.344123839405846]
[746,null,"DRY PINEY UNIT 29 FR","FRONTIER",4.7509032692048763,6293,29897.434273106286,0.13375024338255648,3998.7891105419512]
[747,null,"DRY PINEY UNIT 3 FR","FRONTIER",4.7509032692048763,3483,16547.396086640583,0.13375024338255648,2213.2182539357404]
[748,null,"DRY PINEY UNIT 31 FR","FRONTIER",4.7509032692048763,571,2712.7657667159842,0.13375024338255648,362.83308153813033]
[749,null,"DRY PINEY UNIT 35 FR","FRONTIER",4.7509032692048763,40847,194060.14583721157,0.13375024338255648,25955.591736581453]
[750,null,"DRY PINEY UNIT 6 FR","FRONTIER",4.7509032692048763,1212,5758.0947622763097,0.13375024338255648,770.14657587428007]
[751,null,"DRY PINEY UNIT 8 FR","FRONTIER",4.7509032692048763,480,2280.4335692183404,0.13375024338255648,305.00854490070498]
[752,null,"DRY PINEY UNIT 9 FR","FRONTIER",4.7509032692048763,3997,18989.36036701189,0.13375024338255648,2539.8315707669121]
[753,"E HIAW (CO)","HIAWATHA STATE LAND 6   FT UN","FORT UNION",4.7509032692048763,5657,26875.859793891985,0.13375000000000004,3594.6462474330538]
[754,null,"KS WHITFORD 1   WAS","WASATCH",4.7509032692048763,23520,111741.24489169869,0.15500000000000003,17319.892958213299]
[755,null,"STATE LAND 5  FT UN","FORT UNION",4.7509032692048763,20524,97507.538697160882,0.13375000000000004,13041.633300745272]
[756,null,"F WILSON 29-E (DD) FT UN","FORT UNION",4.7509032692048763,7184,34130.489085967834,0.16249999999999998,5546.2044764697721]
[757,null,"F WILSON 32 LANCE","LANCE",4.7509032692048763,22224,105584.07425480917,0.1925,20324.934294050763]
[758,null,"F WILSON 32 LEWIS","LEWIS",4.7509032692048763,19709,93635.552532758913,0.1925,18024.843862556092]
[759,null,"F WILSON 32 MESA","MESAVERDE",4.7509032692048763,2747,13050.731280505795,0.1925,2512.2657714973657]
[760,null,"F WILSON 33 FT UN","FORT UNION",4.7509032692048763,277494,1318347.1517847378,0.1925,253781.82671856205]
[761,null,"F WILSON 33 LANCE","LANCE",4.7509032692048763,13723,65196.645563298516,0.1925,12550.354270934964]
[762,null,"F WILSON 33 LEWIS","LEWIS",4.7509032692048763,13723,65196.645563298516,0.1925,12550.354270934964]
[763,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",4.7509032692048763,38831,184482.32484649456,0.16249999999999998,29978.377787555364]
[764,null,"F WILSON 35 ALMOND","MESAVERDE",4.7509032692048763,821,3900.4915840172034,0.1925,750.84462992331169]
[765,null,"F WILSON 35 LANCE","MESAVERDE",4.7509032692048763,34895,165782.76957890415,0.1925,31913.183143939048]
[766,null,"F WILSON 35 LEWIS","MESAVERDE",4.7509032692048763,5336,25350.819844477221,0.1925,4880.0328200618651]
[767,null,"F WILSON 37 FT UN","FORT UNION",4.7509032692048763,18210,86513.948532220791,0.16249999999999998,14058.516636485876]
[768,null,"F WILSON 37 LANCE","FORT UNION",4.7509032692048763,12308,58474.117437373614,0.16249999999999998,9502.0440835732115]
[769,null,"F WILSON 37 LEWIS","FORT UNION",4.7509032692048763,11320,53780.225007399196,0.16249999999999998,8739.2865637023679]
[770,null,"F WILSON 37 MESA","FORT UNION",4.7509032692048763,7383,35075.918836539604,0.23250000000000004,8155.1511294954589]
[771,null,"F WILSON A 2 WAS","WASATCH",4.7509032692048763,111566,530039.27413211123,0.1925,102032.56027043141]
[772,null,"F WILSON A 20 FT UN","FORT UNION",4.7509032692048763,5123,24338.87744813658,0.1925,4685.2339087662922]
[773,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",4.7509032692048763,97363,462562.19499959436,0.1925,89043.222537421912]
[774,null,"F WILSON A 22 FT UN","FORT UNION",4.7509032692048763,36970,175640.89386250428,0.1925,33810.872068532073]
[775,null,"F WILSON A 26 FT UN","FORT UNION",4.7509032692048763,62372,296323.33870684652,0.1925,57042.24270106796]
[776,null,"F WILSON A 9 WAS","WASATCH",4.7509032692048763,8009,38049.984283061851,0.1925,7324.6219744894061]
[777,null,"F WILSON B 12 FT UN","FORT UNION",4.7509032692048763,20669,98196.419671195588,0.16249999999999998,15956.918196569281]
[778,null,"F WILSON B 24 FT UN","FORT UNION",4.7509032692048763,90503,429970.99857284891,0.16249999999999998,69870.287268087937]
[779,null,"F WILSON B 25 FT UN","FORT UNION",4.7509032692048763,13967,66355.865960984505,0.16249999999999998,10782.828218659981]
[780,null,"F WILSON B 3 WAS","WASATCH",4.7509032692048763,71115,337860.48598950478,0.16249999999999998,54902.32897329452]
[781,null,"F WILSON B 6 FT UN","WASATCH",4.7509032692048763,88763,421704.42688443244,0.16249999999999998,68526.969368720267]
[782,null,"G KUYKENDALL 9 FT UN","FORT UNION",4.7509032692048763,14474,68764.573918471375,0.1925,13237.18047930574]
[783,null,"G KUYKENDALL A 8 FT UN","FORT UNION",4.7509032692048763,4135,19644.985018162162,0.1925,3781.6596159962164]
[784,null,"HIAWATHA STATE LAND 4  WAS","WASATCH",4.7509032692048763,16035,76180.733921700186,0.13749999999999996,10474.850914233772]
[785,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",4.7509032692048763,37055,176044.72064038669,0.1925,33888.608723274439]
[786,null,"HIAWATHA UNIT 2  FT UN","FORT UNION",4.7509032692048763,34290,162908.4731010352,0.16249999999999998,26472.626878918218]
[787,null,"STATE LAND 7 (HIAW) FT UN","FORT UNION",4.7509032692048763,21192,100681.14208098974,0.13749999999999996,13843.657036136085]
[788,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",4.7509032692048763,4215,20025.057279698554,0.1925,3854.823526341972]
[789,null,"HIAWATHA UNIT 4 FT UN ","FORT UNION",4.7509032692048763,122852,583657.9684283575,0.1925,112354.15892245882]
[790,null,"HIAWATHA UNIT 6  FT UN","FORT UNION",4.7509032692048763,165526,786398.01453840639,0.1925,151381.61779864324]
[791,null,"MW NEWBERGER 7 FT UN","FORT UNION",4.7509032692048763,40192,190948.30419588237,0.1925,36757.548557707356]
[792,null,"MW NEWBERGER 8 FT UN","FORT UNION",4.7509032692048763,48606,230922.40430297222,0.16249999999999998,37524.890699232979]
[793,null,"MW NEWBERGER A 6 FT UN","FORT UNION",4.7509032692048763,75902,360603.05993918853,0.1925,69416.089038293794]
[794,null,"MW NEWBERGER B 4 WAS","WASATCH",4.7509032692048763,63606,302185.95334104536,0.16249999999999998,49105.217417919863]
[795,null,"MW NEWBERGER D 2 FT UN","FORT UNION",4.7509032692048763,4622,21958.674910264937,0.16249999999999998,3568.2846729180519]
[796,null,"WW WILSON A 1 WAS","WASATCH",4.7509032692048763,163650,777485.32000537799,0.1925,149665.92410103526]
[797,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",4.7509032692048763,3108,14765.807360688756,0.16249999999999998,2399.4436961119222]
[798,null,"WW WILSON C 3 FT UN","FORT UNION",4.7509032692048763,8085,38411.052931521423,0.16249999999999998,6241.7961013722306]
[799,"EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",4.7509032692048763,9667,45926.981903403539,0.15499975950490077,7118.6711498134782]
[800,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",4.7509032692048763,2203,10466.239902058342,0.14120951073665619,1477.9326158221268]
[801,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",4.7509032692048763,1895,9002.9616951432399,0.17239620835829686,1552.0764602376794]
[802,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",4.7509032692048763,1494,7097.8494841920856,0.17239590299445887,1223.6401711460487]
[803,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",4.7509032692048763,1494,7097.8494841920856,0.17239590299445887,1223.6401711460487]
[804,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",4.7509032692048763,169819,806793.64227310289,0.17149599576399291,138361.87905768448]
[805,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",4.7509032692048763,598,2841.040154984516,0.13473270000000004,382.78101088948239]
[806,null,"ISLAND UNIT 11 WAS","WASATCH",4.7509032692048763,3873,18400.248361630485,0.13473270000000004,2479.1151424330524]
[807,null,"ISLAND UNIT 12 WAS","LANCE",4.7509032692048763,3206,15231.395881070834,0.13473270000000004,2052.1670918255527]
[808,null,"ISLAND UNIT 13 WAS","WASATCH",4.7509032692048763,18547,88115.002933942844,0.13473270000000004,11871.972255798044]
[809,null,"ISLAND UNIT 14 WAS","WASATCH",4.7509032692048763,11891,56492.990774115184,0.13473270000000004,7611.4531780716306]
[810,null,"ISLAND UNIT 15 WAS","WASATCH",4.7509032692048763,11666,55424.037538544086,0.13473270000000004,7467.4302224694011]
[811,null,"ISLAND UNIT 17 WAS","WASATCH",4.7509032692048763,1296,6157.1706368895193,0.13473270000000004,829.57222426884482]
[812,null,"ISLAND UNIT 18 WAS","WASATCH",4.7509032692048763,1514,7192.8675495761827,0.13473270000000004,969.11446569678321]
[813,null,"ISLAND UNIT 19 LWR WAS","WASATCH",4.7509032692048763,8804,41826.952382079733,0.13473270000000004,5635.4582272090356]
[814,null,"ISLAND UNIT 21 WAS","WASATCH",4.7509032692048763,6426,30529.304407910535,0.13473270000000004,4113.2956119996888]
[815,null,"ISLAND UNIT 22 LWR WAS","WASATCH",4.7509032692048763,14305,67961.671265975761,0.13473270000000004,9156.6594661773343]
[816,null,"ISLAND UNIT 23 WAS","WASATCH",4.7509032692048763,10830,51452.282405488811,0.13473270000000004,6932.3049296540048]
[817,null,"ISLAND UNIT 24 WAS","WASATCH",4.7509032692048763,27422,130279.26944813611,0.13473270000000004,17552.877726774892]
[818,null,"ISLAND UNIT 25 WAS","WASATCH",4.7509032692048763,6114,29047.022587918615,0.13473270000000004,3913.5837802312635]
[819,null,"ISLAND UNIT 26 WAS","WASATCH",4.7509032692048763,17317,82271.391912820836,0.13473270000000004,11084.64676517252]
[820,null,"ISLAND UNIT 27 WAS","WASATCH",4.7509032692048763,24659,117152.52371532304,0.13473270000000004,15784.275831979508]
[821,null,"ISLAND UNIT 3 WAS","WASATCH",4.7509032692048763,5949,28263.123548499811,0.13473270000000004,3807.9669461229614]
[822,null,"ISLAND UNIT 30 WAS","WASATCH",4.7509032692048763,20527,97521.791406968492,0.13473270000000004,13139.374265097667]
[823,null,"ISLAND UNIT 32 WAS","WASATCH",4.7509032692048763,20396,96899.423078702661,0.13473270000000004,13055.520899835925]
[824,null,"ISLAND UNIT 33 WAS","WASATCH",4.7509032692048763,20766,98657.257288308465,0.13473270000000004,13292.358649048481]
[825,null,"ISLAND UNIT 34 WAS","WASATCH",4.7509032692048763,10044,47718.07243589378,0.13473270000000004,6429.1847380835479]
[826,null,"ISLAND UNIT 35 WAS","WASATCH",4.7509032692048763,4495,21355.310195075919,0.13473270000000004,2877.2586019201062]
[827,null,"ISLAND UNIT 36 WAS","FRONTIER",4.7509032692048763,13673,64959.100399838273,0.13473270000000004,8752.1149864412928]
[828,null,"ISLAND UNIT 37 WAS","DAKOTA",4.7509032692048763,8834,41969.479480155875,0.13473270000000004,5654.6612879559989]
[829,null,"ISLAND UNIT 38 WAS","WASATCH",4.7509032692048763,11593,55077.221599892131,0.13473270000000004,7420.7027746517888]
[830,null,"ISLAND UNIT 39 WAS","FRONTIER",4.7509032692048763,10966,52098.405250100674,0.13473270000000004,7019.3588050402414]
[831,null,"ISLAND UNIT 41 WAS","DAKOTA",4.7509032692048763,10663,50658.881559531597,0.13473270000000004,6825.4078914959046]
[832,null,"ISLAND UNIT 43 WAS","WASATCH",4.7509032692048763,3814,18119.945068747398,0.13473270000000004,2441.3491229640231]
[833,null,"ISLAND UNIT 44 WAS","WASATCH",4.7509032692048763,8257,39228.20829382466,0.13473270000000004,5285.3224195893918]
[834,null,"ISLAND UNIT 45 WAS","WASATCH",4.7509032692048763,2324,11041.099197632133,0.13473270000000004,1487.5971058648113]
[835,null,"ISLAND UNIT 47 WAS","WASATCH",4.7509032692048763,13082,62151.316567738191,0.13473270000000004,8373.8146897261013]
[836,null,"ISLAND UNIT 50 WAS","WASATCH",4.7509032692048763,18547,88115.002933942844,0.13473270000000004,11871.972255798044]
[837,null,"ISLAND UNIT 51 WAS","WASATCH",4.7509032692048763,20866,99132.347615228951,0.13473270000000004,13356.368851538362]
[838,null,"ISLAND UNIT 52 WAS","WASATCH",4.7509032692048763,7729,36719.731367684486,0.13473270000000004,4947.3485504428254]
[839,null,"ISLAND UNIT 53 WAS","WASATCH",4.7509032692048763,13738,65267.909112336587,0.13473270000000004,8793.7216180597134]
[840,null,"ISLAND UNIT 54 WAS","WASATCH",4.7509032692048763,16032,76166.481211892577,0.13473270000000004,10262.115663177561]
[841,null,"ISLAND UNIT 55 WAS","WASATCH",4.7509032692048763,5036,23925.548863715758,0.13473270000000004,3223.553797390357]
[842,null,"ISLAND UNIT 56 WAS","WASATCH",4.7509032692048763,7786,36990.532854029167,0.13473270000000004,4983.834365862057]
[843,null,"ISLAND UNIT 57 WAS","WASATCH",4.7509032692048763,21807,103602.94759155074,0.13473270000000004,13958.704856968132]
[844,null,"ISLAND UNIT 58 WAS","WASATCH",4.7509032692048763,9090,43185.710717072325,0.13473270000000004,5818.5274063300922]
[845,null,"ISLAND UNIT 59 WAS","WASATCH",4.7509032692048763,28787,136764.25241060078,0.13473270000000004,18426.616990761755]
[846,null,"ISLAND UNIT 60 WAS","WASATCH",4.7509032692048763,23547,111869.51927996722,0.13473270000000004,15072.482380292044]
[847,null,"ISLAND UNIT 64 WAS","WASATCH",4.7509032692048763,17943,85245.457359343098,0.13473270000000004,11485.350632759169]
[848,null,"ISLAND UNIT 65 WAS","WASATCH",4.7509032692048763,17943,85245.457359343098,0.13473270000000004,11485.350632759169]
[849,null,"ISLAND UNIT 66 WAS","WASATCH",4.7509032692048763,17943,85245.457359343098,0.13473270000000004,11485.350632759169]
[850,null,"ISLAND UNIT 67 WAS","WASATCH",4.7509032692048763,1039,4936.1884967038668,0.13473270000000004,665.06600386985326]
[851,null,"ISLAND UNIT 68 WAS","WASATCH",4.7509032692048763,1337,6351.9576709269195,0.13473270000000004,855.81640728969558]
[852,null,"ISLAND UNIT 69 WAS","WASATCH",4.7509032692048763,9235,43874.591691107031,0.13473270000000004,5911.3421999404181]
[853,null,"ISLAND UNIT 70 WAS","WASATCH",4.7509032692048763,9235,43874.591691107031,0.13473270000000004,5911.3421999404181]
[854,null,"ISLAND UNIT 71 WAS","WASATCH",4.7509032692048763,9239,43893.595304183851,0.13473270000000004,5913.9026080400135]
[855,null,"ISLAND UNIT 72 WAS","WASATCH",4.7509032692048763,3078,14623.280262612609,0.13473270000000004,1970.2340326385063]
[856,null,"ISLAND UNIT 73 WAS","WASATCH",4.7509032692048763,1924,9140.7378899501819,0.13473270000000004,1231.5562959052911]
[857,null,"ISLAND UNIT 74 WAS","WASATCH",4.7509032692048763,6471,30743.095055024754,0.13473270000000004,4142.1002031201351]
[858,null,"ISLAND UNIT 75 WAS","WASATCH",4.7509032692048763,7996,37988.222540562194,0.13473270000000004,5118.2557910908054]
[859,null,"ISLAND UNIT 76 WAS","WASATCH",4.7509032692048763,8000,38007.226153639007,0.13473270000000004,5120.8161991903999]
[860,null,"ISLAND UNIT 77 WAS","WASATCH",4.7509032692048763,5641,26799.845341584707,0.13473270000000004,3610.815522454131]
[861,null,"ISLAND UNIT 78 WAS","WASATCH",4.7509032692048763,1880,8931.6981461051673,0.13473270000000004,1203.3918068097439]
[862,null,"ISLAND UNIT 79 WAS","WASATCH",4.7509032692048763,8816,41883.963221310187,0.13473270000000004,5643.1394515078209]
[863,null,"ISLAND UNIT 80 WAS","WASATCH",4.7509032692048763,7713,36643.716915377212,0.13473270000000004,4937.1069180444447]
[864,null,"ISLAND UNIT 81 WAS","WASATCH",4.7509032692048763,10289,48882.043736848973,0.13473270000000004,6586.0097341837536]
[865,null,"ISLAND UNIT 82 WAS","WASATCH",4.7509032692048763,9914,47100.455010897145,0.13473270000000004,6345.971474846704]
[866,null,"ISLAND UNIT 83 WAS","WASATCH",4.7509032692048763,8045,38221.016800753227,0.13473270000000004,5149.6207903108461]
[867,null,"ISLAND UNIT 86 WAS","WASATCH",4.7509032692048763,19577,93008.433301223864,0.13473270000000004,12531.277341443809]
[868,null,"ISLAND UNIT 20 DD LWR WAS ","WASATCH",4.7509032692048763,5981,28415.152453114366,0.13473270000000004,3828.4502109197228]
[869,null,"ISLAND UNIT 86 MESA","MESAVERDE",4.7509032692048763,7182,34120.987279429421,0.20545219999999997,7010.2319027307885]
[870,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",4.7509032692048763,28453,135177.45071868633,0.13968749999999996,18882.600147266494]
[871,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",4.7509032692048763,56840,270041.34182160517,0.13968769999999997,37721.453943973829]
[872,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",4.7509032692048763,50281,238880.16727889038,0.13968749999999996,33368.57336676999]
[873,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",4.7509032692048763,6370,30263.253824835061,0.13968769999999997,4227.4043213074119]
[874,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",4.7509032692048763,9802,46568.353844746198,0.13968749999999996,6505.0169276879833]
[875,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",4.7509032692048763,19795,94044.130213910525,0.13968749999999996,13136.789439255623]
[876,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",4.7509032692048763,8571,40719.991920354994,0.125,5089.9989900443743]
[877,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",4.7509032692048763,11921,56635.517872191333,0.18500000000000005,10477.570806355399]
[878,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",4.7509032692048763,7649,36339.659106148101,0.125,4542.4573882685127]
[879,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",4.7509032692048763,16294,77411.217868424254,0.125,9676.4022335530317]
[880,null,"JOHNSON RIDGE 7 TRANS","FRONTIER",4.7509032692048763,1783,8470.8605289922943,0.125,1058.8575661240368]
[881,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",4.7509032692048763,13262,63006.47915619507,0.125,7875.8098945243837]
[882,"KINNEY (WY)","KINNEY UNIT 2 DK ","DAKOTA",4.7509032692048763,21,99.768968653302409,0.17049203399779811,17.009814395564089]
[883,null,"KINNEY 13-1 FR","MESAVERDE",4.7509032692048763,57042,271001.02428198454,0.16634007142238183,45078.32973460394]
[884,null,"KINNEY UNIT 18 MESA","MESAVERDE",4.7509032692048763,61989,294503.74275474105,0.16001168927094148,47124.041374800909]
[885,null,"KINNEY UNIT 4 FR","FRONTIER",4.7509032692048763,33109,157297.65634010424,0.16538662015534086,26014.927740446165]
[886,null,"PIONEER 3 MESA","MESAVERDE",4.7509032692048763,33740,160295.47630297253,0.16001200762674619,25649.200976724154]
[887,"PINEDALE (WY)","STEWART POINT 11C3-20 LANCE","LANCE",4.7509032692048763,105590,501647.87619534286,0.20185152321254365,101258.38792636748]
[888,null,"STEWART POINT 14C3-20 LANCE","LANCE",4.7509032692048763,180627,858141.40480666922,0.20185152321254365,173217.14969197821]
[889,null,"STEWART POINT 3B1-29 LANCE","LANCE",4.7509032692048763,112367,533844.74765074428,0.20185152321254365,107757.37547231872]
[890,null,"STEWART POINT 3B4-29 LANCE","LANCE",4.7509032692048763,98336,467184.82388053072,0.20185152321254365,94301.968322069064]
[891,null,"MESA 12A4-8 LANCE","LANCE",4.7509032692048763,70933,336995.82159450947,0.21316038531673312,71834.159181214694]
[892,null,"MESA 4B2-16 LANCE","LANCE",4.7509032692048763,28950,137538.64964348116,0.16146353402870528,22207.476436972393]
[893,null,"MESA UNIT 1 LANCE","LANCE",4.7509032692048763,30314,144018.88170267662,0.18802333333333335,27078.91020067627]
[894,null,"MESA UNIT 10-16 LANCE","LANCE",4.7509032692048763,5955,28291.628968115037,0.16606118067763384,4698.1413097387303]
[895,null,"MESA UNIT 10-7D LANCE","LANCE",4.7509032692048763,34868,165654.49519063561,0.21459404564900905,35548.468302902809]
[896,null,"MESA UNIT 10A1-16 LANCE","LANCE",4.7509032692048763,1689,8024.2756216870357,0.15973186745092083,1281.7325299929689]
[897,null,"MESA UNIT 10A-16 LANCE","LANCE",4.7509032692048763,3482,16542.64518337138,0.17314277563908706,2864.2395034614951]
[898,null,"MESA UNIT 10A2-16 LANCE","LANCE",4.7509032692048763,3894,18500.017330283787,0.15891728232064015,2939.9724770134439]
[899,null,"MESA UNIT 10A2-7 LANCE","LANCE",4.7509032692048763,41593,197604.31967603843,0.21521996979231489,42528.395711507925]
[900,null,"MESA UNIT 10B1-16 LANCE","LANCE",4.7509032692048763,408,1938.3685338355895,0.15934556457447613,308.87042837743155]
[901,null,"MESA UNIT 10B1-7 LANCE","LANCE",4.7509032692048763,62170,295363.65624646714,0.21923531136067373,64754.143141821231]
[902,null,"MESA UNIT 10B2-16 LANCE","LANCE",4.7509032692048763,14858,70588.920773846054,0.16017168344014432,11306.346272569897]
[903,null,"MESA UNIT 10C2-16 LANCE","LANCE",4.7509032692048763,15470,73496.47357459944,0.1605168577514294,11797.422994005668]
[904,null,"MESA UNIT 10C3-7 LANCE","LANCE",4.7509032692048763,43301,205718.86245984034,0.21932752057727259,45119.808039293741]
[905,null,"MESA UNIT 10C4-16 LANCE","LANCE",4.7509032692048763,7406,35185.189611731315,0.17855998309987034,6282.6668624364775]
[906,null,"MESA UNIT 10C4-7 LANCE","LANCE",4.7509032692048763,86473,410824.85839795327,0.21763085554998193,89408.165414346746]
[907,null,"MESA UNIT 10D2-16 LANCE","LANCE",4.7509032692048763,8612,40914.778954392394,0.1771839574301742,7249.4424525200493]
[908,null,"MESA UNIT 10D4-16 LANCE","LANCE",4.7509032692048763,5209,24747.455129288199,0.17564123670606832,4346.673624236113]
[909,null,"MESA UNIT 11-16 LANCE","LANCE",4.7509032692048763,12534,59547.821576213923,0.16253713216040649,9678.7321453973873]
[910,null,"MESA UNIT 11A-16D LANCE","LANCE",4.7509032692048763,4009,19046.371206242347,0.15598881469780587,2971.0208687561631]
[911,null,"MESA UNIT 11B1-16 LANCE","LANCE",4.7509032692048763,19515,92713.87729853316,0.16041605958495306,14872.794865073522]
[912,null,"MESA UNIT 11B2-16 LANCE","LANCE",4.7509032692048763,17052,81012.40254648155,0.16064526514322411,13014.258886969132]
[913,null,"MESA UNIT 11C2-16 LANCE","LANCE",4.7509032692048763,18198,86456.937692990337,0.16130474217446553,13945.914043761637]
[914,null,"MESA UNIT 11D1-16 LANCE","LANCE",4.7509032692048763,12901,61291.40307601211,0.16130773545836821,9886.7774332575773]
[915,null,"MESA UNIT 11D2-16 LANCE","LANCE",4.7509032692048763,8669,41185.580440737074,0.15862030005683414,6532.8691275245938]
[916,null,"MESA UNIT 12-16 LANCE","LANCE",4.7509032692048763,6281,29840.423433875829,0.1601988918589527,4780.4027667088321]
[917,null,"MESA UNIT 12-8 LANCE","LANCE",4.7509032692048763,26891,127756.53981218833,0.2118612219351633,27066.656634818559]
[918,null,"MESA UNIT 12A-16 LANCE","LANCE",4.7509032692048763,12659,60141.684484864527,0.15974326246146506,9607.2288895403344]
[919,null,"MESA UNIT 12B1-16 LANCE","LANCE",4.7509032692048763,19987,94956.303641597857,0.15885288079212032,15084.082382839124]
[920,null,"MESA UNIT 12B-16D LANCE","LANCE",4.7509032692048763,6036,28676.452132920633,0.16178215508277546,4639.3382261919533]
[921,null,"MESA UNIT 12C2-16 LANCE","LANCE",4.7509032692048763,14075,66868.963514058632,0.17814795909463726,11912.569376803309]
[922,null,"MESA UNIT 12C3-8 LANCE","LANCE",4.7509032692048763,88447,420203.14145136368,0.21896880707964608,92011.380614724883]
[923,null,"MESA UNIT 12D1-16 LANCE","LANCE",4.7509032692048763,9867,46877.162557244512,0.16348451164052363,7663.6900277645591]
[924,null,"MESA UNIT 12D2-16 LANCE","LANCE",4.7509032692048763,13679,64987.6058194535,0.18474765965335066,12006.308081618507]
[925,null,"MESA UNIT 13-05V LANCE","LANCE",4.7509032692048763,22240,105660.08870711645,0.20475464566929127,21634.394024611513]
[926,null,"MESA UNIT 13-9D LANCE","LANCE",4.7509032692048763,16015,76085.715856316092,0.17501400024029512,13316.065493160331]
[927,null,"MESA UNIT 13A-16D LANCE","LANCE",4.7509032692048763,9600,45608.671384366811,0.16207701499726726,7392.1173159694536]
[928,null,"MESA UNIT 13A1-9 LANCE","LANCE",4.7509032692048763,25069,119100.39405569705,0.17884088250596711,21300.019579729298]
[929,null,"MESA UNIT 13A2-9 LANCE","LANCE",4.7509032692048763,22187,105408.29083384859,0.1746395406611537,18408.455493100613]
[930,null,"MESA UNIT 13AA-16D LANCE","LANCE",4.7509032692048763,11008,52297.943187407276,0.1754845382200193,9177.4804100989695]
[931,null,"MESA UNIT 13B1-16 LANCE","LANCE",4.7509032692048763,14115,67058.999644826836,0.17908837804037789,12009.487479402314]
[932,null,"MESA UNIT 13B1-9 LANCE","LANCE",4.7509032692048763,29170,138583.84836270625,0.1773073165485036,24571.930270156179]
[933,null,"MESA UNIT 13B2-16 LANCE","LANCE",4.7509032692048763,11267,53528.427134131343,0.18014543642253578,9642.9018670899968]
[934,null,"MESA UNIT 13C1-16 LANCE","LANCE",4.7509032692048763,26269,124801.4779787429,0.18495113258938817,23082.174700998086]
[935,null,"MESA UNIT 13C2-16 LANCE","LANCE",4.7509032692048763,21204,100738.15292022019,0.17712108905794205,17842.851354914907]
[936,null,"MESA UNIT 13C2-5 LANCE","LANCE",4.7509032692048763,87968,417927.45878541458,0.20241841305925246,84596.21298122975]
[937,null,"MESA UNIT 13D1-16 LANCE","LANCE",4.7509032692048763,12512,59443.301704291414,0.1756062868827854,10438.617492343765]
[938,null,"MESA UNIT 13D1-5 LANCE","LANCE",4.7509032692048763,96617,459018.02116076753,0.21682376229346673,99526.014308579732]
[939,null,"MESA UNIT 13D1-9 LANCE","LANCE",4.7509032692048763,17041,80960.142610520299,0.17994848034361852,14568.654631165764]
[940,null,"MESA UNIT 13D2-9 LANCE","LANCE",4.7509032692048763,7904,37551.139439795341,0.17755827280997685,6667.5154609766623]
[941,null,"MESA UNIT 14-16 LANCE","LANCE",4.7509032692048763,9241,43903.097110722265,0.16702222123805621,7332.7927986629202]
[942,null,"MESA UNIT 14-6D LANCE","LANCE",4.7509032692048763,56319,267566.12121834944,0.21087100972050571,56421.938148312569]
[943,null,"MESA UNIT 14A-16D LANCE","LANCE",4.7509032692048763,7607,36140.121168841491,0.16990476815254588,6140.3789081969289]
[944,null,"MESA UNIT 14A2-16 LANCE","LANCE",4.7509032692048763,10369,49262.115998385365,0.17327562120691622,8535.9237515873901]
[945,null,"MESA UNIT 14B1-16 LANCE","LANCE",4.7509032692048763,9968,47357.003787434209,0.173422907174996,8212.7892719141364]
[946,null,"MESA UNIT 14B1-6 LANCE","LANCE",4.7509032692048763,64609,306951.10932005785,0.2175211671697839,66768.363563358915]
[947,null,"MESA UNIT 14B-16D LANCE","LANCE",4.7509032692048763,2949,14010.41374088518,0.16153743228329803,2263.2062609292279]
[948,null,"MESA UNIT 14B1-9 LANCE","LANCE",4.7509032692048763,26265,124782.47436566607,0.17147017692816746,21396.472957015281]
[949,null,"MESA UNIT 14B2-9 LANCE","LANCE",4.7509032692048763,25225,119841.534965693,0.18028720938024972,21605.895906810412]
[950,null,"MESA UNIT 14C1-16 LANCE","LANCE",4.7509032692048763,8549,40615.472048432486,0.17146607506095693,6964.175578892723]
[951,null,"MESA UNIT 14C1-9 LANCE","LANCE",4.7509032692048763,23042,109470.31312901876,0.17447457362147334,19099.786207394722]
[952,null,"MESA UNIT 14C2-16 LANCE","LANCE",4.7509032692048763,6544,31089.910993676709,0.17452689709603181,5426.0256967182031]
[953,null,"MESA UNIT 14C2-6 LANCE","LANCE",4.7509032692048763,73024,346929.96033041686,0.21635717902083715,75060.787534899937]
[954,null,"MESA UNIT 14C2-9 LANCE","LANCE",4.7509032692048763,14918,70873.974969998351,0.1788077841686104,12672.818419606961]
[955,null,"MESA UNIT 14D1-16 LANCE","LANCE",4.7509032692048763,3557,16898.962928561745,0.17238788793584589,2913.1765275609159]
[956,null,"MESA UNIT 14D1-9 LANCE","LANCE",4.7509032692048763,12102,57495.431363917414,0.17877525146635012,10278.76020025061]
[957,null,"MESA UNIT 15-06V LANCE","LANCE",4.7509032692048763,8045,38221.016800753227,0.19257007611565097,7360.2241145386233]
[958,null,"MESA UNIT 15-16 LANCE","LANCE",4.7509032692048763,10756,51100.715563567646,0.16568682570714235,8466.7153530910891]
[959,null,"MESA UNIT 15A1-16 LANCE","LANCE",4.7509032692048763,11696,55566.564636620235,0.17985397681021864,9993.8676275782109]
[960,null,"MESA UNIT 15A1-9 LANCE","LANCE",4.7509032692048763,25686,122031.70137279645,0.17793548511053087,21713.769982631973]
[961,null,"MESA UNIT 15A1R-16 LANCE","LANCE",4.7509032692048763,16256,77230.683544194471,0.18111107465135354,13987.332092747665]
[962,null,"MESA UNIT 15A2-9 LANCE","LANCE",4.7509032692048763,14366,68251.476365397248,0.18247319533204695,12454.064978523718]
[963,null,"MESA UNIT 15B1-16 LANCE","LANCE",4.7509032692048763,4082,19393.187144894306,0.18091577485149929,3508.5334791586884]
[964,null,"MESA UNIT 15B1-6 LANCE","LANCE",4.7509032692048763,105459,501025.50786707707,0.21737860478951801,108912.2258641049]
[965,null,"MESA UNIT 15B2-9 LANCE","LANCE",4.7509032692048763,16552,78636.950911879117,0.17760710182525938,13966.480947834038]
[966,null,"MESA UNIT 15C1-9 LANCE","LANCE",4.7509032692048763,282,1339.754721915775,0.18003003032103088,241.19608320924127]
[967,null,"MESA UNIT 15C2-16 LANCE","LANCE",4.7509032692048763,8293,39399.240811516036,0.17955864802179736,7074.4744132010419]
[968,null,"MESA UNIT 15C2-9 LANCE","LANCE",4.7509032692048763,12318,58521.626470065668,0.1773400464424445,10378.227956088835]
[969,null,"MESA UNIT 15D2-16 LANCE ","LANCE",4.7509032692048763,21881,103954.51443347189,0.181607177185064,18878.885921906822]
[970,null,"MESA UNIT 15D2-9 LANCE","LANCE",4.7509032692048763,11461,54450.102368357089,0.17658387953188459,9615.0103171127521]
[971,null,"MESA UNIT 16-6D LANCE","LANCE",4.7509032692048763,50136,238191.28630485569,0.19656010805424268,46818.904973661491]
[972,null,"MESA UNIT 16B2-6 LANCE","LANCE",4.7509032692048763,41884,198986.83252737703,0.21657617370610627,43095.806806677087]
[973,null,"MESA UNIT 16D3-6 LANCE","LANCE",4.7509032692048763,45451,215933.30448863082,0.19963114081587774,43107.011915207666]
[974,null,"MESA UNIT 1-7D LANCE","LANCE",4.7509032692048763,40874,194188.42022548011,0.19427508367142873,37725.971587327709]
[975,null,"MESA UNIT 1A3-16 LANCE","LANCE",4.7509032692048763,15649,74346.885259787116,0.17255303114420653,12828.780407706796]
[976,null,"MESA UNIT 1A-7D LANCE","LANCE",4.7509032692048763,34684,164780.32898910192,0.19935842349779073,32850.346610714667]
[977,null,"MESA UNIT 1B1-16 LANCE","LANCE",4.7509032692048763,23004,109289.77880478898,0.17446914498318469,19067.694263472913]
[978,null,"MESA UNIT 1B4-16 LANCE","LANCE",4.7509032692048763,21384,101593.31550867707,0.17942690771833328,18228.574446574919]
[979,null,"MESA UNIT 1C2-16 LANCE","LANCE",4.7509032692048763,26387,125362.08456450907,0.17500754685234401,21939.310887930835]
[980,null,"MESA UNIT 1C3-7 LANCE","LANCE",4.7509032692048763,73416,348792.31441194518,0.20444660869826992,71309.405821542881]
[981,null,"MESA UNIT 1D1-7 LANCE","LANCE",4.7509032692048763,80830,384015.51124983013,0.2033065679828753,78072.875644392203]
[982,null,"MESA UNIT 1D2-16 LANCE","LANCE",4.7509032692048763,26124,124112.59700470819,0.1746312097723268,21673.932962917454]
[983,null,"MESA UNIT 2 LANCE","LANCE",4.7509032692048763,2865,13611.33786627197,0.19807338666666668,2696.0437882367296]
[984,null,"MESA UNIT 2-16D LANCE","LANCE",4.7509032692048763,4515,21450.328260460017,0.1605199381248949,3443.2053651277265]
[985,null,"MESA UNIT 2-7D LANCE","LANCE",4.7509032692048763,44569,211743.00780519214,0.19928023737952127,42196.196858872514]
[986,null,"MESA UNIT 2A1-16 LANCE","LANCE",4.7509032692048763,9917,47114.707720704755,0.18576902538013132,8752.4533343450712]
[987,null,"MESA UNIT 2A1-7 LANCE","LANCE",4.7509032692048763,104009,494136.69812672999,0.19874443502353759,98206.918893593291]
[988,null,"MESA UNIT 2A2-16 LANCE","LANCE",4.7509032692048763,9910,47081.451397820325,0.18216038388072869,8576.3752602888217]
[989,null,"MESA UNIT 2A-7D LANCE","LANCE",4.7509032692048763,50425,239564.29734965588,0.1923927910503688,46090.443803120761]
[990,null,"MESA UNIT 2B1-16 LANCE","LANCE",4.7509032692048763,7742,36781.49311018415,0.16378275134862583,6024.1741402964844]
[991,null,"MESA UNIT 2B1-7 LANCE","LANCE",4.7509032692048763,87514,415770.54870119557,0.19329425074275877,80366.056692103288]
[992,null,"MESA UNIT 2B2-16 LANCE","LANCE",4.7509032692048763,1075,5107.2210143952416,0.16524612513966322,843.94848286067383]
[993,null,"MESA UNIT 2C2-16 LANCE","LANCE",4.7509032692048763,17222,81820.056102246381,0.1846830045537258,15110.773793717268]
[994,null,"MESA UNIT 2C3-7 LANCE","LANCE",4.7509032692048763,51861,246386.5944442341,0.2053675638987626,50599.81467832475]
[995,null,"MESA UNIT 2D1-16 LANCE","LANCE",4.7509032692048763,28016,133101.30599004382,0.17476110517478244,23260.931335026948]
[996,null,"MESA UNIT 3 LANCE","LANCE",4.7509032692048763,7026,33379.846369433464,0.15630809883457225,5217.540325396244]
[997,null,"MESA UNIT 3-16D LANCE","LANCE",4.7509032692048763,12907,61319.908495627336,0.16404507072891669,10059.228726255886]
[998,null,"MESA UNIT 3-7 LANCE","LANCE",4.7509032692048763,20561,97683.322118121461,0.20456547539449055,19982.635227206669]
[999,null,"MESA UNIT 3A1-16 LANCE","LANCE",4.7509032692048763,4242,20153.331667967086,0.16242437749182945,3273.3923505559269]
[1000,null,"MESA UNIT 3A1-7 LANCE","LANCE",4.7509032692048763,71769,340967.57672756474,0.21758360241981484,74188.953652738157]
[1001,null,"MESA UNIT 3A2-16 LANCE","LANCE",4.7509032692048763,11958,56811.301293151912,0.16133210813105556,9165.4870032927611]
[1002,null,"MESA UNIT 3B1-16 LANCE","LANCE",4.7509032692048763,12132,57637.958461993556,0.16474805156609976,9495.7413528612306]
[1003,null,"MESA UNIT 3B2-7 LANCE","LANCE",4.7509032692048763,72316,343566.32081581984,0.21760727923573428,74762.532309761969]
[1004,null,"MESA UNIT 3C1-16 LANCE","LANCE",4.7509032692048763,19617,93198.469431992053,0.1605237947686223,14960.571979850811]
[1005,null,"MESA UNIT 3C4-7 LANCE","LANCE",4.7509032692048763,55572,264017.19647625339,0.21540014381022629,56869.34208935775]
[1006,null,"MESA UNIT 3D1-16 LANCE","LANCE",4.7509032692048763,9032,42910.158327458441,0.18169261896901806,7796.4590468911438]
[1007,null,"MESA UNIT 3D2-16 LANCE","LANCE",4.7509032692048763,8107,38515.572803443931,0.16098212940748963,6200.3189252475986]
[1008,null,"MESA UNIT 3D4-7 LANCE","LANCE",4.7509032692048763,61136,290451.22226610931,0.21847254238098046,63455.616966140144]
[1009,null,"MESA UNIT 4-16D LANCE","LANCE",4.7509032692048763,19089,90689.992505851886,0.1584657683911174,14371.259347824498]
[1010,null,"MESA UNIT 4-8 LANCE","LANCE",4.7509032692048763,39187,186173.64641033148,0.19599672780504607,36489.425499958634]
[1011,null,"MESA UNIT 4A1-16 LANCE","LANCE",4.7509032692048763,19797,94053.632020448931,0.16059466326365102,15104.511363047341]
[1012,null,"MESA UNIT 4A2-16 LANCE","LANCE",4.7509032692048763,21695,103070.8464253998,0.16010046201487066,16501.690132970289]
[1013,null,"MESA UNIT 4A2-8 LANCE","LANCE",4.7509032692048763,83382,396139.81639284099,0.21890757982433445,86718.008478613032]
[1014,null,"MESA UNIT 4B1-16 LANCE","LANCE",4.7509032692048763,25404,120691.94665088068,0.1603223157655678,19349.612381323554]
[1015,null,"MESA UNIT 4C1-16 LANCE","LANCE",4.7509032692048763,14558,69163.649793084594,0.15958891047025414,11037.75151462459]
[1016,null,"MESA UNIT 4C2-16 LANCE","LANCE",4.7509032692048763,17824,84680.09987030772,0.17266711947950014,14621.468921842428]
[1017,null,"MESA UNIT 4D1-16 LANCE","LANCE",4.7509032692048763,15887,75477.600237857871,0.15917334094312435,12014.021796229395]
[1018,null,"MESA UNIT 4D-16D LANCE","LANCE",4.7509032692048763,23251,110463.25191228258,0.15967293202475283,17637.991313823044]
[1019,null,"MESA UNIT 4D1-8 LANCE","LANCE",4.7509032692048763,52091,247479.3021961512,0.20782367996478848,51432.059297522101]
[1020,null,"MESA UNIT 5-8 LANCE","LANCE",4.7509032692048763,28378,134821.13297349599,0.20719855424441661,27934.743833702614]
[1021,null,"MESA UNIT 5A-16D LANCE","LANCE",4.7509032692048763,9961,47323.747464549771,0.15794572419634748,7474.5835649733763]
[1022,null,"MESA UNIT 5A2-16 LANCE","LANCE",4.7509032692048763,8904,42302.042709000219,0.15911708033041702,6730.9775278687193]
[1023,null,"MESA UNIT 5B1-16 LANCE","LANCE",4.7509032692048763,9759,46364.065004170385,0.15798687529184152,7324.9137558367001]
[1024,null,"MESA UNIT 5B1-8 LANCE","LANCE",4.7509032692048763,49331,234366.80917314574,0.19729497019716721,46239.392631020964]
[1025,null,"MESA UNIT 5B2-16 LANCE","LANCE",4.7509032692048763,7672,36448.929881339813,0.15943483936688191,5811.2292807261547]
[1026,null,"MESA UNIT 5B3-8 LANCE","LANCE",4.7509032692048763,61361,291520.17550168041,0.21648465551502374,63109.64476916055]
[1027,null,"MESA UNIT 5C2-16 LANCE","LANCE",4.7509032692048763,4201,19958.544633929687,0.15789094556434755,3151.2734843393928]
[1028,null,"MESA UNIT 5C4-8 LANCE","LANCE",4.7509032692048763,61645,292869.4320301346,0.21651056864681806,63409.32726811507]
[1029,null,"MESA UNIT 5D1-16 LANCE","LANCE",4.7509032692048763,16205,76988.387477465018,0.16025139484512829,12337.496480140977]
[1030,null,"MESA UNIT 5D2-16 LANCE","LANCE",4.7509032692048763,1524,7240.3765822682317,0.16005531480111326,1158.8607531535504]
[1031,null,"MESA UNIT 5D4-8 LANCE","LANCE",4.7509032692048763,61281,291140.10324014403,0.21205894039857404,61738.861800636398]
[1032,null,"MESA UNIT 6 LANCE","LANCE",4.7509032692048763,1778,8447.1060126462708,0.17636500160130178,1489.7738654467255]
[1033,null,"MESA UNIT 6-16 LANCE","LANCE",4.7509032692048763,961,4565.6180417058858,0.20850189518186457,951.94001437219038]
[1034,null,"MESA UNIT 6-7D LANCE","LANCE",4.7509032692048763,17154,81496.994679940442,0.21336936707095838,17388.962173044154]
[1035,null,"MESA UNIT 6A1-16 LANCE","LANCE",4.7509032692048763,3815,18124.695972016601,0.162176954883126,2939.408000924112]
[1036,null,"MESA UNIT 6A-16D LANCE","LANCE",4.7509032692048763,13017,61842.507855239877,0.1577039958484692,9752.8106020616742]
[1037,null,"MESA UNIT 6A1-7 LANCE","LANCE",4.7509032692048763,17177,81606.265455132161,0.22138067536401507,18066.050160392249]
[1038,null,"MESA UNIT 6B1-16 LANCE","LANCE",4.7509032692048763,17391,82622.958754742009,0.16114606926923458,13314.365034720768]
[1039,null,"MESA UNIT 6B2-7 LANCE","LANCE",4.7509032692048763,26306,124977.26139970348,0.21020574870467948,26270.938803585108]
[1040,null,"MESA UNIT 6B3-16 LANCE","LANCE",4.7509032692048763,9549,45366.375317637365,0.1759151494169669,7980.6326925083758]
[1041,null,"MESA UNIT 6B3-7 LANCE","LANCE",4.7509032692048763,27329,129837.43544410006,0.22034058873752044,28608.456965922811]
[1042,null,"MESA UNIT 6C2-7 LANCE","LANCE",4.7509032692048763,56082,266440.1571435479,0.21378807397822244,56961.728026174031]
[1043,null,"MESA UNIT 6D2-16 LANCE","LANCE",4.7509032692048763,11348,53913.250298936939,0.15816184986510651,8527.0193995203717]
[1044,null,"MESA UNIT 6D2-7 LANCE","LANCE",4.7509032692048763,51407,244229.68436001506,0.22039845845233072,53827.845941246625]
[1045,null,"MESA UNIT 6D3-16 LANCE","LANCE",4.7509032692048763,9791,46516.09390878494,0.16022280630141666,7452.9391042457573]
[1046,null,"MESA UNIT 6D3-7 LANCE","LANCE",4.7509032692048763,35440,168372.01186062081,0.22015471481282736,37067.892253636965]
[1047,null,"MESA UNIT 7-16D LANCE","LANCE",4.7509032692048763,5643,26809.347148123117,0.1599278055266701,4287.5600570020215]
[1048,null,"MESA UNIT 7-7V LANCE","LANCE",4.7509032692048763,14347,68161.209203282357,0.19589471514884155,13352.420661077595]
[1049,null,"MESA UNIT 7A2-16 LANCE","LANCE",4.7509032692048763,11324,53799.228620476017,0.16007342292277119,8611.8266758843129]
[1050,null,"MESA UNIT 7A2-7 LANCE","LANCE",4.7509032692048763,46801,222347.02390205741,0.20520109711792786,45625.853245608312]
[1051,null,"MESA UNIT 7B1-16 LANCE","LANCE",4.7509032692048763,12310,58483.619243912028,0.16181508201595257,9463.5316445433673]
[1052,null,"MESA UNIT 7B2-16 LANCE","LANCE",4.7509032692048763,9958,47309.494754742154,0.15867002087459195,7506.5985203013361]
[1053,null,"MESA UNIT 7B4-7 LANCE","LANCE",4.7509032692048763,52122,247626.58019749657,0.20268416360703809,50189.986294200731]
[1054,null,"MESA UNIT 7C-16D LANCE","LANCE",4.7509032692048763,7618,36192.381104802749,0.15735119738488698,5694.9145030508716]
[1055,null,"MESA UNIT 7C1-7 LANCE","LANCE",4.7509032692048763,31357,148974.0738124573,0.20316124694850007,30265.758598736713]
[1056,null,"MESA UNIT 7C2-16 LANCE","LANCE",4.7509032692048763,4635,22020.436652764602,0.15910847331523956,3503.6380575563198]
[1057,null,"MESA UNIT 7C3-7 LANCE","LANCE",4.7509032692048763,56025,266169.35565720318,0.20318503196886212,54081.629038340259]
[1058,null,"MESA UNIT 7D1-16 LANCE","LANCE",4.7509032692048763,2303,10941.33022897883,0.15996689584756185,1750.2506331728366]
[1059,null,"MESA UNIT 7D2-16 LANCE","LANCE",4.7509032692048763,8205,38981.161323826011,0.15960687091275752,6221.6611834412743]
[1060,null,"MESA UNIT 7D4-7 LANCE","LANCE",4.7509032692048763,34801,165336.18467159889,0.20109480159250817,33248.247252597474]
[1061,null,"MESA UNIT 8-17 LANCE","LANCE",4.7509032692048763,16928,80423.290541100141,0.1657145062919787,13327.30588639477]
[1062,null,"MESA UNIT 8-7D LANCE","LANCE",4.7509032692048763,30622,145482.15990959172,0.19820366324668995,28835.097031121815]
[1063,null,"MESA UNIT 8A1-16 LANCE","LANCE",4.7509032692048763,6812,32363.153069823617,0.18261355933738635,5909.9505734611521]
[1064,null,"MESA UNIT 8A1-17 LANCE","LANCE",4.7509032692048763,13224,62825.94483196528,0.17026424616129807,10697.012136185869]
[1065,null,"MESA UNIT 8A2-7 LANCE","LANCE",4.7509032692048763,59628,283286.86013614835,0.20290504819611141,57480.334009250255]
[1066,null,"MESA UNIT 8B1-16 LANCE","LANCE",4.7509032692048763,19549,92875.408009686129,0.17738547087789572,16474.747982774861]
[1067,null,"MESA UNIT 8B1-17 LANCE","LANCE",4.7509032692048763,23704,112615.41109323238,0.17136267377295025,19298.077952976262]
[1068,null,"MESA UNIT 8B3-7 LANCE","LANCE",4.7509032692048763,43714,207680.98551002197,0.22149869077492243,46001.0663893155]
[1069,null,"MESA UNIT 8C1-16 LANCE","LANCE",4.7509032692048763,20568,97716.578441005899,0.17546622337055384,17145.958979735788]
[1070,null,"MESA UNIT 8C2-16 LANCE","LANCE",4.7509032692048763,25615,121694.3872406829,0.18403300870464531,22395.784226371074]
[1071,null,"MESA UNIT 8C2-17 LANCE","LANCE",4.7509032692048763,35031,166428.89242351602,0.17430848173523572,29009.967555219955]
[1072,null,"MESA UNIT 8C4-7 LANCE","LANCE",4.7509032692048763,60159,285809.58977209614,0.22558787886096027,64475.179114808372]
[1073,null,"MESA UNIT 8D1-16 LANCE","LANCE",4.7509032692048763,26928,127932.32323314891,0.17622084113564307,22544.341608582472]
[1074,null,"MESA UNIT 8D1-17 LANCE","LANCE",4.7509032692048763,22334,106106.6736144217,0.1761550632397326,18691.227800706121]
[1075,null,"MESA UNIT 8D2-17 LANCE","LANCE",4.7509032692048763,16734,79501.615306874402,0.17607947581382705,13998.602749586973]
[1076,null,"MESA UNIT 8D4-7 LANCE","LANCE",4.7509032692048763,64797,307844.27913466835,0.22145203923000822,68172.743379664171]
[1077,null,"MESA UNIT 9-16 LANCE","LANCE",4.7509032692048763,11301,53689.957845284305,0.17200788427431893,9235.0960557447252]
[1078,null,"MESA UNIT 9-17D LANCE","LANCE",4.7509032692048763,6711,31883.311839633923,0.16606230071798228,5294.6161185984938]
[1079,null,"MESA UNIT 9-7 LANCE","LANCE",4.7509032692048763,29251,138968.67152751185,0.19640335556318378,27293.913406161202]
[1080,null,"MESA UNIT 9A1-16 LANCE","LANCE",4.7509032692048763,15356,72954.870601910079,0.1785189757718422,13023.828777420267]
[1081,null,"MESA UNIT 9A2-16 LANCE","LANCE",4.7509032692048763,23438,111351.67082362389,0.18022936255530966,20068.840652010407]
[1082,null,"MESA UNIT 9A2-17 LANCE","LANCE",4.7509032692048763,20766,98657.257288308465,0.17748195154366289,17509.882557474244]
[1083,null,"MESA UNIT 9B1-16 LANCE","LANCE",4.7509032692048763,17451,82908.012950894292,0.17680775301784224,14658.779477021784]
[1084,null,"MESA UNIT 9B1-17 LANCE","LANCE",4.7509032692048763,14828,70446.393675769912,0.17081384119628421,12033.219102183883]
[1085,null,"MESA UNIT 9B2-16 LANCE","LANCE",4.7509032692048763,14163,67287.043001748665,0.18173543231766565,12228.439849300152]
[1086,null,"MESA UNIT 9B3-17 LANCE","LANCE",4.7509032692048763,22879,108695.91589613837,0.17069027599668987,18553.335884024847]
[1087,null,"MESA UNIT 9B3-7 LANCE","LANCE",4.7509032692048763,58992,280265.28565693408,0.21921202070177895,61437.519601417822]
[1088,null,"MESA UNIT 9B-7D LANCE","LANCE",4.7509032692048763,36324,172571.81035059792,0.20871669522772118,36018.617945841848]
[1089,null,"MESA UNIT 9C1-17 LANCE","LANCE",4.7509032692048763,26487,125837.17489142956,0.17544098695610069,22076.998158719856]
[1090,null,"MESA UNIT 9C2-16 LANCE","LANCE",4.7509032692048763,4668,22177.216460648364,0.1831777010835611,4062.371527694077]
[1091,null,"MESA UNIT 9C3-7 LANCE","LANCE",4.7509032692048763,41320,196307.32308354549,0.21870354650134921,42933.107762557571]
[1092,null,"MESA UNIT 9C4-7 LANCE","LANCE",4.7509032692048763,31684,150527.6191814873,0.21752568021099888,32743.622752995227]
[1093,null,"MESA UNIT 9D1-16 LANCE","LANCE",4.7509032692048763,16770,79672.647824565778,0.17902400799732002,14263.316741312725]
[1094,null,"MESA UNIT 9D2-16 LANCE","LANCE",4.7509032692048763,16979,80665.586607829595,0.17950338988222725,14479.746242943806]
[1095,null,"MESA UNIT 9D2-17 LANCE","LANCE",4.7509032692048763,26304,124967.75959316507,0.17757560810749098,22191.225903587027]
[1096,null,"MESA UNIT 9D3-7 LANCE","LANCE",4.7509032692048763,66746,317103.78960634867,0.22373373602390098,70946.815555965455]
[1097,null,"STEWART POINT 10A2-20 LANCE","MESAVERDE",4.7509032692048763,79808,379160.08810870274,0.20794450000000006,78844.254941720166]
[1098,null,"STEWART POINT 10B2-20 LANCE","MESAVERDE",4.7509032692048763,71101,337793.97334373591,0.20794450000000006,70242.39888997651]
[1099,null,"STEWART POINT 10D3-20 LANCE","LANCE",4.7509032692048763,49537,235345.49524660196,0.20794450000000006,48938.801336307035]
[1100,null,"STEWART POINT 11A4-20 LANCE","LANCE",4.7509032692048763,85017,403907.54323799099,0.20794450000000006,83990.352124852448]
[1101,null,"STEWART POINT 11B1-20","LANCE",4.7509032692048763,96721,459512.11510076484,0.20283262795999948,93204.049885345899]
[1102,null,"STEWART POINT 11B3-20 LANCE","MESAVERDE",4.7509032692048763,102500,486967.5850934998,0.20283262795999948,98772.915015849241]
[1103,null,"STEWART POINT 11D3-20 LANCE","LANCE",4.7509032692048763,51837,246272.57276577316,0.20794450000000006,51211.027007492332]
[1104,null,"STEWART POINT 1-20D LANCE","LANCE",4.7509032692048763,40130,190653.74819319168,0.20794450000000006,39645.398341159162]
[1105,null,"STEWART POINT 12A3-20 LANCE","MESAVERDE",4.7509032692048763,99646,473408.50716318912,0.20283262795999948,96022.691606529886]
[1106,null,"STEWART POINT 13C3-20 LANCE","LANCE",4.7509032692048763,15847,75287.564107089667,0.20794450000000006,15655.634874466712]
[1107,null,"STEWART POINT 14-20 LANCE","LANCE",4.7509032692048763,21377,101560.05918579263,0.20794450000000006,21118.855727360064]
[1108,null,"STEWART POINT 14B4-20 LANCE","LANCE",4.7509032692048763,51736,245792.73153558347,0.20794450000000006,51111.246662801153]
[1109,null,"STEWART POINT 14D2-20 LANCE","MESAVERDE",4.7509032692048763,30635,145543.92165209138,0.20794450000000006,30265.058015983323]
[1110,null,"STEWART POINT 15-20D LANCE","LANCE",4.7509032692048763,39927,189689.31482954309,0.20794450000000006,39444.849727571935]
[1111,null,"STEWART POINT 15B3-20 LANCE","LANCE",4.7509032692048763,31590,150081.03427418205,0.20794450000000006,31208.525631627657]
[1112,null,"STEWART POINT 15D3-20 LANCE","LANCE",4.7509032692048763,65931,313231.80344194669,0.20794450000000006,65134.830750833898]
[1113,null,"STEWART POINT 16A1-20 LANCE","LANCE",4.7509032692048763,40863,194136.16028951886,0.20794450000000006,40369.546783323865]
[1114,null,"STEWART POINT 16A2-20 LANCE","LANCE",4.7509032692048763,54799,260344.748249158,0.20794450000000006,54137.258502297052]
[1115,null,"STEWART POINT 16B3-20 LANCE","LANCE",4.7509032692048763,69462,330007.2428855091,0.20794450000000006,68623.191118205767]
[1116,null,"STEWART POINT 16D4-20 LANCE","LANCE",4.7509032692048763,66285,314913.62319924525,0.20794450000000006,65484.555919355473]
[1117,null,"STEWART POINT 1A3-29 LANCE","LANCE",4.7509032692048763,97710,464210.75843400846,0.20794450000000006,96530.074057180696]
[1118,null,"STEWART POINT 1B2-20 LANCE","LANCE",4.7509032692048763,155960,740950.87386519252,0.20185152321254365,149562.06251535442]
[1119,null,"STEWART POINT 1B2-29 LANCE","LANCE",4.7509032692048763,121737,578360.71128319402,0.20794450000000006,120266.92892742818]
[1120,null,"STEWART POINT 1C3-20 LANCE","LANCE",4.7509032692048763,1899,9021.9653082200603,0.20794450000000006,1876.0680650351669]
[1121,null,"STEWART POINT 1C3-29 LANCE","MESAVERDE",4.7509032692048763,108769,516750.9976881452,0.20794450000000006,107455.52783876254]
[1122,null,"STEWART POINT 1C4-20 LANCE","LANCE",4.7509032692048763,764,3629.6900976725256,0.20794450000000006,754.77409251546476]
[1123,null,"STEWART POINT 1D3-20 LANCE","LANCE",4.7509032692048763,23059,109551.07848459524,0.20794450000000006,22780.544239939922]
[1124,null,"STEWART POINT 2-20 LANCE","LANCE",4.7509032692048763,50018,237630.6797190895,0.20794450000000006,49413.99287884622]
[1125,null,"STEWART POINT 2A1-20 LANCE","LANCE",4.7509032692048763,176332,837736.27526543429,0.20185152321254365,169098.34321273066]
[1126,null,"STEWART POINT 2B1-20 LANCE","LANCE",4.7509032692048763,80635,383089.08511233522,0.20794450000000006,79661.268259142016]
[1127,null,"STEWART POINT 2B3-29 LANCE","LANCE",4.7509032692048763,60912,289387.01993380743,0.20794450000000006,60176.439166625634]
[1128,null,"STEWART POINT 2C2-20 LANCE","LANCE",4.7509032692048763,72437,344141.18011139362,0.20794450000000006,71562.265627673711]
[1129,null,"STEWART POINT 2C3-29 LANCE","LANCE",4.7509032692048763,57926,275200.82277196168,0.20794450000000006,57226.497490904199]
[1130,null,"STEWART POINT 2D1-29 LANCE","MESAVERDE",4.7509032692048763,99651,473432.26167953515,0.20794450000000006,98447.63493882012]
[1131,null,"STEWART POINT 3-20D LANCE","LANCE",4.7509032692048763,49081,233179.08335584454,0.20794450000000006,48488.307898889427]
[1132,null,"STEWART POINT 3A1-20 LANCE","LANCE",4.7509032692048763,62458,296731.91638799815,0.20794450000000006,61703.769987344102]
[1133,null,"STEWART POINT 3A2-29 LANCE","LANCE",4.7509032692048763,49662,235939.35815525256,0.20794450000000006,49062.291861914928]
[1134,null,"STEWART POINT 3B2-20 LANCE","LANCE",4.7509032692048763,75294,357714.51075151196,0.20794450000000006,74384.765080967802]
[1135,null,"STEWART POINT 3D3-20 LANCE","LANCE",4.7509032692048763,91088,432750.27698533377,0.20794450000000006,89988.039972576764]
[1136,null,"STEWART POINT 3D4-20 LANCE","LANCE",4.7509032692048763,69166,328600.97551782447,0.20794450000000006,68330.765553566263]
[1137,null,"STEWART POINT 4-29D LANCE","LANCE",4.7509032692048763,23513,111707.98856881425,0.20794450000000006,23229.061828947801]
[1138,null,"STEWART POINT 4A3-20 LANCE","LANCE",4.7509032692048763,723,3434.9030636351254,0.20794450000000006,714.26920011607456]
[1139,null,"STEWART POINT 4B3-20 LANCE","LANCE",4.7509032692048763,121,574.85929557379006,0.20794450000000006,119.53882878844402]
[1140,null,"STEWART POINT 4B4-20 LANCE","LANCE",4.7509032692048763,18456,87682.670736445201,0.20794450000000006,18233.129124954736]
[1141,null,"STEWART POINT 4C3-20 LANCE ","LANCE",4.7509032692048763,444,2109.4010515269651,0.20794450000000006,438.63834695924913]
[1142,null,"STEWART POINT 4C4-20 LANCE","LANCE",4.7509032692048763,10873,51656.571246064617,0.20794450000000006,10741.699879477286]
[1143,null,"STEWART POINT 4D3-20 LANCE","LANCE",4.7509032692048763,20188,95911.235198708047,0.20794450000000006,19944.213847777752]
[1144,null,"STEWART POINT 5-20V LANCE","LANCE",4.7509032692048763,17636,83786.930055697201,0.20839888000000001,17461.102382245634]
[1145,null,"STEWART POINT 5A3-20 LANCE","LANCE",4.7509032692048763,1554,7382.9036803443778,0.20794450000000006,1535.2342143573719]
[1146,null,"STEWART POINT 5B3-20 LANCE","LANCE",4.7509032692048763,14681,69748.010895196785,0.20794450000000006,14503.715251596252]
[1147,null,"STEWART POINT 5B4-20 LANCE","LANCE",4.7509032692048763,3629,17241.027963944496,0.20794450000000006,3585.1769394484572]
[1148,null,"STEWART POINT 6B4-20","LANCE",4.7509032692048763,107440,510437.0472433719,0.20283262795999948,103533.28770051553]
[1149,null,"STEWART POINT 6C3-20","MESAVERDE",4.7509032692048763,107744,511881.32183721021,0.20283262795999948,103826.23371187961]
[1150,null,"STEWART POINT 6D4-20 LANCE","LANCE",4.7509032692048763,137694,654170.87474989623,0.20283262795999948,132687.19766041313]
[1151,null,"STEWART POINT 7-20 LANCE","LANCE",4.7509032692048763,5180,24609.678934481261,0.20794450000000006,5117.4473811912403]
[1152,null,"STEWART POINT 7B1-20 LANCE","LANCE",4.7509032692048763,118043,560810.87460675125,0.20185152321254365,113200.52927353156]
[1153,null,"STEWART POINT 7C2-20 LANCE","LANCE",4.7509032692048763,206125,979279.93636485515,0.20185152321254365,197669.14680672882]
[1154,null,"STEWART POINT 7D3-20 LANCE","LANCE",4.7509032692048763,42863,203637.96682792861,0.20794450000000006,42345.395193050215]
[1155,null,"STEWART POINT 8A3-20 LANCE","LANCE",4.7509032692048763,6039,28690.704842728246,0.20794450000000006,5966.0742731687051]
[1156,null,"STEWART POINT 8B3-20 LANCE","LANCE",4.7509032692048763,22033,104676.65173039104,0.20794450000000006,21766.934005750307]
[1157,null,"STEWART POINT 8B4-20 LANCE ","LANCE",4.7509032692048763,29617,140707.50212404082,0.20794450000000006,29259.351175432617]
[1158,null,"STEWART POINT 8C3-20 LANCE","LANCE",4.7509032692048763,6016,28581.434067536535,0.20794450000000006,5943.3520164568527]
[1159,null,"STEWART POINT 8C4-20 LANCE","LANCE",4.7509032692048763,15649,74346.885259787116,0.20794450000000006,15460.025881903806]
[1160,null,"STEWART POINT 8D3-20 LANCE","LANCE",4.7509032692048763,5,23.754516346024381,0.20794450000000006,4.9396210243158682]
[1161,null,"STEWART POINT 9C3-20 LANCE","LANCE",4.7509032692048763,49483,235088.9464700649,0.20794450000000006,48885.453429244422]
[1162,null,"STEWART POINT 9C4-20 LANCE","LANCE",4.7509032692048763,50958,242096.52879214208,0.20794450000000006,50342.641631417602]
[1163,null,"MESA UNIT 5C3-8 LANCE","LANCE",4.7509032692048763,49402,234704.1233052593,1,234704.1233052593]
[1164,null,"MESA UNIT 7D3-7 LANCE","LANCE",4.7509032692048763,25993,123490.22867644235,1,123490.22867644235]
[1165,"POWDER WASH (CO)","BW MUSSER 23 FT UN","FORT UNION",4.7509032692048763,55606,264178.72718740633,0.11004610000000004,29071.838629938044]
[1166,null,"BW MUSSER 24 FT UN","FORT UNION",4.7509032692048763,36552,173655.01629597665,0.11004610000000004,19110.057288808683]
[1167,null,"BW MUSSER 26R FT UN","FORT UNION",4.7509032692048763,34203,162495.14451661438,0.11004610000000004,17881.956922989804]
[1168,null,"BW MUSSER 27 FT UN","FORT UNION",4.7509032692048763,59744,283837.96491537616,0.11004599999999998,31235.232687077478]
[1169,null,"BW MUSSER 28 FT UN","FORT UNION",4.7509032692048763,6797,32291.889520785546,0.11004599999999998,3553.5932742043656]
[1170,null,"BW MUSSER 29 FT UN","FORT UNION",4.7509032692048763,41584,197561.56154661559,0.11004599999999998,21740.859601958855]
[1171,null,"BW MUSSER 31 FT UN","FORT UNION",4.7509032692048763,57153,271528.37454486627,0.11004599999999998,29880.611505164346]
[1172,null,"BW MUSSER 32 FT UN","FORT UNION",4.7509032692048763,47218,224328.15056531585,0.11004599999999998,24686.415657110741]
[1173,null,"BW MUSSER 34 FT UN","FORT UNION",4.7509032692048763,8520,40477.695853625548,0.11004599999999998,4454.4085179080757]
[1174,null,"BW MUSSER 36 FT UN","FORT UNION",4.7509032692048763,29325,139320.23836943301,0.11004599999999998,15331.634951602622]
[1175,null,"BW MUSSER 37 FT UN","FORT UNION",4.7509032692048763,101562,482511.23782698566,0.11004599999999998,53098.431677908455]
[1176,null,"BW MUSSER 38 FT UN","FORT UNION",4.7509032692048763,64175,304889.21730122296,0.11004599999999998,33551.838807130378]
[1177,null,"BW MUSSER 39 FT UN","FORT UNION",4.7509032692048763,69926,332211.66200242017,0.11004599999999998,36558.564556718324]
[1178,null,"BW MUSSER 42 FT UN","FORT UNION",4.7509032692048763,7458,35432.236581729965,0.11004599999999998,3899.1759068730548]
[1179,null,"BW MUSSER 72 FT UN","FORT UNION",4.7509032692048763,15732,74741.210231131117,0.11004599999999998,8224.9712210950529]
[1180,null,"BW MUSSER 73 FT UN","FORT UNION",4.7509032692048763,42588,202331.46842889726,0.11004599999999998,22265.768774726424]
[1181,null,"BW MUSSER A 1 WAS","WASATCH",4.7509032692048763,8214,39023.919453248855,0.11004610000000004,4294.4301425441699]
[1182,null,"BW MUSSER A 14 FT UN","FORT UNION",4.7509032692048763,11150,52972.571451634372,0.11004610000000004,5829.4248952237031]
[1183,null,"BW MUSSER B 10 FT UN","FORT UNION",4.7509032692048763,17439,82851.002111663838,0.11004610000000004,9117.4296634803723]
[1184,null,"BW MUSSER B 11 FT UN","FORT UNION",4.7509032692048763,11809,56103.416706040385,0.11004610000000004,6173.9622051745928]
[1185,null,"BW MUSSER B 13 FT UN","FORT UNION",4.7509032692048763,5715,27151.412183505869,0.11004610000000004,2987.9070202873063]
[1186,null,"BW MUSSER B 15 UPPER FT UN","FORT UNION",4.7509032692048763,6019,28595.686777344152,0.11004610000000004,3146.8438066682934]
[1187,null,"BW MUSSER B 18 FT UN","FORT UNION",4.7509032692048763,47601,226147.74651742133,0.11004610000000004,24886.677528030807]
[1188,null,"BW MUSSER B 19 FT UN","FORT UNION",4.7509032692048763,31394,149149.85723341789,0.11004610000000004,16413.360104094434]
[1189,null,"BW MUSSER B 20 FT UN","FORT UNION",4.7509032692048763,10445,49623.184646844929,0.11004610000000004,5460.837939965164]
[1190,null,"BW MUSSER B 6 WAS","FRONTIER",4.7509032692048763,8736,41503.890959773802,0.11004610000000004,4567.3413349483653]
[1191,null,"CARL ALLEN 11 FT UN","FORT UNION",4.7509032692048763,1665,7910.2539432261192,0.11004610000000004,870.49259646165615]
[1192,null,"CARL ALLEN 11 LOWER FT UN","FORT UNION",4.7509032692048763,18866,89630.541076819194,0.11004599999999998,9863.4825233396423]
[1193,null,"CARL ALLEN 20 FT UN","FORT UNION",4.7509032692048763,16784,79739.160470334638,0.11004610000000004,8774.9836270344949]
[1194,null,"CARL ALLEN 22 FT UN","FORT UNION",4.7509032692048763,40461,192226.2971752985,0.11004610000000004,21153.754321582623]
[1195,null,"CARL ALLEN 23 FT UN","FORT UNION",4.7509032692048763,39710,188658.36882012564,0.11004610000000004,20761.117721016435]
[1196,null,"CARL ALLEN 25 FT UN","WASATCH",4.7509032692048763,85450,405964.68435355666,0.11004610000000004,44674.830250839943]
[1197,null,"CARL ALLEN 26 FT UN","MESAVERDE",4.7509032692048763,45209,214783.58589748325,0.11004610000000004,23636.095972033039]
[1198,null,"CARL ALLEN 27 FT UN","FORT UNION",4.7509032692048763,86498,410943.63097968337,0.11004599999999998,45222.702814790224]
[1199,null,"CARL ALLEN 28 FT UN","FORT UNION",4.7509032692048763,11998,57001.337423920108,0.11004599999999998,6272.769178152711]
[1200,null,"CARL ALLEN 29 FT UN","FORT UNION",4.7509032692048763,47845,227306.9669151073,0.11004599999999998,25014.222481139892]
[1201,null,"CARL ALLEN 30 FT UN","FORT UNION",4.7509032692048763,23955,113807.88781380281,0.11004599999999998,12524.102822357741]
[1202,null,"CARL ALLEN 31 FT UN","FORT UNION",4.7509032692048763,56530,268568.56180815166,0.11004599999999998,29554.895952739851]
[1203,null,"CARL ALLEN 32 FT UN","FORT UNION",4.7509032692048763,62846,298575.26685644966,0.11004599999999998,32857.013816484854]
[1204,null,"CARL ALLEN 33 FT UN","FORT UNION",4.7509032692048763,5871,27892.553093501829,0.11004599999999998,3069.4638977275017]
[1205,null,"CARL ALLEN 34 FT UN","FORT UNION",4.7509032692048763,34836,165502.46628602108,0.11004599999999998,18212.88440491147]
[1206,null,"CARL ALLEN 35 FT UN","FORT UNION",4.7509032692048763,29037,137951.978227902,0.11004599999999998,15181.063396067701]
[1207,null,"CARL ALLEN 36 FT UN","FORT UNION",4.7509032692048763,66144,314243.74583828734,0.11004599999999998,34581.267254520164]
[1208,null,"CARL ALLEN 40 FT UN","FORT UNION",4.7509032692048763,3097,14713.547424727501,0.11004599999999998,1619.1670399015622]
[1209,null,"CARL ALLEN 41 FT UN","FORT UNION",4.7509032692048763,32676,155240.51522453854,0.11004599999999998,17083.597738399563]
[1210,null,"CARL ALLEN A 16 WAS ","WASATCH",4.7509032692048763,24979,118672.81276146861,0.11004610000000004,13059.480220429856]
[1211,null,"CARL ALLEN A 19 FT UN","FORT UNION",4.7509032692048763,40148,190739.26445203737,0.11004610000000004,20990.112169815358]
[1212,null,"CARL ALLEN A 2 WAS","WASATCH",4.7509032692048763,14553,69139.895276738564,0.11004610000000004,7608.5758296135018]
[1213,null,"CARL ALLEN B 15 WAS","WASATCH",4.7509032692048763,6030,28647.946713305402,0.11004610000000004,3152.5948088070786]
[1214,null,"CARL ALLEN B 17 WAS","WASATCH",4.7509032692048763,3421,16252.840083949881,0.11004610000000004,1788.5616651623575]
[1215,null,"CARL ALLEN B 6 FT UN","FORT UNION",4.7509032692048763,30572,145244.61474613147,0.11004610000000004,15983.603398814263]
[1216,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",4.7509032692048763,30571,145239.86384286228,0.11004610000000004,15983.080580438012]
[1217,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",4.7509032692048763,2095,9953.1423489842164,0.11004610000000004,1095.3044982505523]
[1218,null,"H STEWART 6 FT UN","FORT UNION",4.7509032692048763,19597,93103.451366607958,0.11004599999999998,10245.662409089737]
[1219,null,"H STEWART A 2 FT UN","FORT UNION",4.7509032692048763,18517,87972.475835866688,0.11004610000000004,9681.0278730813716]
[1220,null,"HW STEWART 5 FT UN","FORT UNION",4.7509032692048763,81603,387687.95947692549,0.11004610000000004,42663.547957393705]
[1221,null,"JA LEE 1 FT UN","FORT UNION",4.7509032692048763,15132,71890.668269608184,0.11004610000000004,7911.2876694641318]
[1222,null,"JC DONNELL 14 FT UN","FORT UNION",4.7509032692048763,36108,171545.61524444967,0.11004599999999998,18877.908775190703]
[1223,null,"JC DONNELL 14-29 FT UN","FORT UNION",4.7509032692048763,64331,305630.3582112189,0.11004610000000004,33633.428962747625]
[1224,null,"JC DONNELL 15 FT UN","FORT UNION",4.7509032692048763,48888,232262.15902488798,0.11004599999999998,25559.521552052818]
[1225,null,"JC DONNELL 16 FT UN","FORT UNION",4.7509032692048763,43597,207125.129827525,0.11004599999999998,22793.29203699981]
[1226,null,"JC DONNELL 18 FT UN","FORT UNION",4.7509032692048763,264,1254.2384630700874,0.11004599999999998,138.02392590701081]
[1227,null,"JC DONNELL A 1 FT UN","FORT UNION",4.7509032692048763,9073,43104.94536149584,0.11004610000000004,4743.5311277457085]
[1228,null,"JC DONNELL A 11 FT UN","FORT UNION",4.7509032692048763,54527,259052.50255993428,0.11004610000000004,28507.717601960794]
[1229,null,"JC DONNELL B 10 FT UN","FORT UNION",4.7509032692048763,4174,19830.270245661155,0.11004610000000004,2182.2439024810528]
[1230,null,"JC DONNELL B 3 WAS","WASATCH",4.7509032692048763,20519,97483.784180814851,0.11004610000000004,10727.710262340373]
[1231,null,"JC DONNELL B 5 FT UN","FORT UNION",4.7509032692048763,14092,66949.728869635117,0.11004610000000004,7367.5565581607552]
[1232,null,"JC DONNELL B 9 FT UN","FORT UNION",4.7509032692048763,3464,16457.128924525692,0.11004610000000004,1811.0428553412473]
[1233,null,"MFS 20-1 FT UN (PC)","FORT UNION",4.7509032692048763,33246,157948.5300879853,0.125,19743.566260998163]
[1234,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",4.7509032692048763,11630,55253.00502085271,0.11004610000000004,6080.3777158252615]
[1235,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",4.7509032692048763,6354,30187.239372527783,0.11004599999999998,3321.9849439891918]
[1236,"SUGAR LOAF (CO)","SUGAR LOAF GOVERNMENT 1 MESA","MESAVERDE",4.7509032692048763,59171,281115.69734212174,0.13375000000000004,37599.224519508796]
[1237,null,"SUGAR LOAF GOVERNMENT 10 MESA","MESAVERDE",4.7509032692048763,63249,300489.8808739392,0.13375000000000004,40190.52156688938]
[1238,null,"SUGAR LOAF GOVERNMENT 15 MESA","MESAVERDE",4.7509032692048763,69817,331693.81354607682,0.13375000000000004,44364.047561787789]
[1239,null,"SUGAR LOAF GOVERNMENT 2 MESA","MESAVERDE",4.7509032692048763,104689,497367.31234978931,0.13375000000000004,66522.878026784339]
[1240,null,"SUGAR LOAF GOVERNMENT 3 FT UN","FORT UNION",4.7509032692048763,18634,88528.331518363659,0.13375000000000004,11840.664340581143]
[1241,null,"SUGAR LOAF GOVERNMENT 4 MESA","MESAVERDE",4.7509032692048763,11964,56839.806712767138,0.13375000000000004,7602.3241478326072]
[1242,null,"SUGAR LOAF GOVT 8 MESA","MESAVERDE",4.7509032692048763,12153,57737.727430646861,0.13375000000000004,7722.42104384902]
[1243,null,"SUGARLOAF GOVERNMENT 12 MESA","MESAVERDE",4.7509032692048763,9441,44853.277764563238,0.13375000000000004,5999.1259010103349]
[1244,null,"SUGARLOAF GOVERNMENT 14 MESA","MESAVERDE",4.7509032692048763,12313,58497.871953719645,0.13375000000000004,7824.0903738100042]
[1245,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",4.7509032692048763,26215,124544.92920220584,0.13375000000000004,16657.884280795035]
[1246,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",4.7509032692048763,149763,711509.52630592987,0.20374999999999999,144970.0659848332]
[1247,null,"SUGARLOAF STATE LAND 2 MESA","MESAVERDE",4.7509032692048763,8249,39190.201067671027,0.125,4898.7751334588784]
[1248,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",4.7509032692048763,24318,115532.46570052418,0.13524037536921907,15624.654028670317]
[1249,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",4.7509032692048763,41526,197286.00915700168,0.13524037536921907,26681.033933488099]
[1250,null,"TRAIL UNIT 104 MESA","MESAVERDE",4.7509032692048763,39133,185917.09763379442,0.13523994172718318,25143.417450081382]
[1251,null,"TRAIL UNIT 105 MESA","MESAVERDE",4.7509032692048763,36598,173873.55784636005,0.13523994172718318,23514.649831039747]
[1252,null,"TRAIL UNIT 106 MESA","MESAVERDE",4.7509032692048763,91504,434726.65274532302,0.13523994172718318,58792.407184530879]
[1253,null,"TRAIL UNIT 114 MESA","MESAVERDE",4.7509032692048763,28667,136194.14401829618,0.13524644635772132,18419.773993206265]
[1254,null,"TRAIL UNIT 115 MESA","MESAVERDE",4.7509032692048763,41723,198221.93710103506,0.13523994172718318,26807.523222593351]
[1255,null,"TRAIL UNIT 116 MESA","MESAVERDE",4.7509032692048763,49299,234214.78026853121,0.13523994172718318,31675.193235161172]
[1256,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",4.7509032692048763,153504,729282.65543602535,0.13524037536921907,98628.460071428926]
[1257,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",4.7509032692048763,82596,392405.60642324598,0.13523994172718318,53068.911346099761]
[1258,null,"TRAIL UNIT 132 MESA","MESAVERDE",4.7509032692048763,34911,165858.78403121143,0.13523994172718318,22430.732287322495]
[1259,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",4.7509032692048763,103266,490606.77699771075,0.13524037536921907,66349.844679853151]
[1260,null,"TRAIL UNIT 155 MESA","MESAVERDE",4.7509032692048763,74602,354426.8856892222,0.13523994172718318,47932.671367157425]
[1261,null,"TRAIL UNIT 16 MESA","MESAVERDE",4.7509032692048763,125307,595321.4359542554,0.13523994172718318,80511.23630739651]
[1262,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",4.7509032692048763,90748,431134.96987380413,0.13523994172718318,58306.668202284149]
[1263,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",4.7509032692048763,70400,334463.5901520233,0.13524037536921907,45232.981479496273]
[1264,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",4.7509032692048763,69385,329641.42333378032,0.13524037536921907,44580.829828904098]
[1265,null,"TRAIL UNIT 177 MESA","MESAVERDE",4.7509032692048763,53837,255774.37930418292,0.13523994172718318,34590.912152404147]
[1266,null,"TRAIL UNIT 18 MESA","MESAVERDE",4.7509032692048763,46489,220864.7420820655,0.13524037536921907,29869.830625004292]
[1267,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",4.7509032692048763,45913,218128.22179900348,0.13523994172718318,29499.648005151317]
[1268,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",4.7509032692048763,70984,337238.11766123894,0.13524037536921907,45608.209621314818]
[1269,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",4.7509032692048763,31262,148522.73800188286,0.13523994172718318,20086.206432536332]
[1270,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",4.7509032692048763,31074,147629.56818727232,0.13524037536921907,19965.478217242431]
[1271,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",4.7509032692048763,37985,180463.06068074724,0.13523994172718318,24405.813810373376]
[1272,null,"TRAIL UNIT 22W MESA","MESAVERDE",4.7509032692048763,66680,316790.22999058117,0.13524037536921907,42842.829617227435]
[1273,null,"TRAIL UNIT 23W MESA","MESAVERDE",4.7509032692048763,83922,398705.30415821163,0.13524037536921907,53921.054996055202]
[1274,null,"TRAIL UNIT 25W MESA","MESAVERDE",4.7509032692048763,72809,345908.51612753782,0.13524037536921907,46780.797564497785]
[1275,null,"TRAIL UNIT 26 MESA","MESAVERDE",4.7509032692048763,31630,150271.07040495024,0.13523994172718318,20322.650804846911]
[1276,null,"TRAIL UNIT 27 MESA","MESAVERDE",4.7509032692048763,20299,96438.585461589784,0.13523994172718318,13042.348678077376]
[1277,null,"TRAIL UNIT 28 MESA","MESAVERDE",4.7509032692048763,60617,287985.50346939196,0.13523994172718318,38947.142707474079]
[1278,null,"TRAIL UNIT 29 MESA","MESAVERDE",4.7509032692048763,14607,69396.444053275627,0.13523994172718318,9385.1710498387238]
[1279,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",4.7509032692048763,87262,414573.32107735594,0.13523994172718318,56066.871784146417]
[1280,null,"TRAIL UNIT 32 MESA","MESAVERDE",4.7509032692048763,47384,225116.80050800386,0.13523994172718318,30444.782982512363]
[1281,null,"TRAIL UNIT 35 MESA","MESAVERDE",4.7509032692048763,20611,97920.867281581712,0.13523994172718318,13242.812385036348]
[1282,null,"TRAIL UNIT 37 MESA","MESAVERDE",4.7509032692048763,40821,193936.62235221226,0.13523994172718318,26227.977505679915]
[1283,null,"TRAIL UNIT 38 MESA","MESAVERDE",4.7509032692048763,48941,232513.95689815586,0.13523994172718318,31445.173981663378]
[1284,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",4.7509032692048763,59692,283590.91794537747,0.13523994172718318,38352.819217291239]
[1285,null,"TRAIL UNIT 40 MESA","MESAVERDE",4.7509032692048763,10820,51404.773372796764,0.13523994172718318,6951.9785554360915]
[1286,null,"TRAIL UNIT 43 MESA","MESAVERDE",4.7509032692048763,37987,180472.56248728564,0.13523994172718318,24407.098834135933]
[1287,null,"TRAIL UNIT 44 MESA","MESAVERDE",4.7509032692048763,36820,174928.25837212356,0.13523994172718318,23657.287468683633]
[1288,null,"TRAIL UNIT 45 MESA","MESAVERDE",4.7509032692048763,26337,125124.53940104882,0.13523994172718318,16921.835417238479]
[1289,null,"TRAIL UNIT 46 MESA","MESAVERDE",4.7509032692048763,42332,201115.23719198082,0.13523994172718318,27198.81295829211]
[1290,null,"TRAIL UNIT 47 MESA","MESAVERDE",4.7509032692048763,47224,224356.65598493107,0.13523994172718318,30341.981081507762]
[1291,null,"TRAIL UNIT 48 MESA","MESAVERDE",4.7509032692048763,33008,156817.81510991455,0.13523994172718318,21208.032177249028]
[1292,null,"TRAIL UNIT 49 MESA","MESAVERDE",4.7509032692048763,48051,228285.6529885635,0.13523994172718318,30873.338407325286]
[1293,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",4.7509032692048763,28542,135600.28110964558,0.135223254069267,18336.31126435363]
[1294,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",4.7509032692048763,41223,195846.48546643261,0.13523994172718318,26486.267281953973]
[1295,null,"TRAIL UNIT 50 MESA","MESAVERDE",4.7509032692048763,36231,172129.97634656186,0.13523994172718318,23278.847970610444]
[1296,null,"TRAIL UNIT 51 MESA","MESAVERDE",4.7509032692048763,30834,146489.35140266316,0.13523994172718318,19811.211347349024]
[1297,null,"TRAIL UNIT 52 MESA","MESAVERDE",4.7509032692048763,39401,187190.33970994133,0.13523994172718318,25315.610634264089]
[1298,null,"TRAIL UNIT 53 MESA","MESAVERDE",4.7509032692048763,57545,273390.72862639459,0.13523994172718318,36973.346208185751]
[1299,null,"TRAIL UNIT 54 MESA","MESAVERDE",4.7509032692048763,54660,259684.37269473853,0.13523994172718318,35119.699430696557]
[1300,null,"TRAIL UNIT 55 MESA","MESAVERDE",4.7509032692048763,42654,202645.0280446648,0.13523994172718318,27405.701784063869]
[1301,null,"TRAIL UNIT 56 MESA","MESAVERDE",4.7509032692048763,29680,141006.80903000073,0.13523994172718318,19069.752636353347]
[1302,null,"TRAIL UNIT 57 MESA","MESAVERDE",4.7509032692048763,23653,112373.11502650294,0.13523994172718318,15197.333527886311]
[1303,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",4.7509032692048763,81942,389298.51568518596,0.13523994172718318,52648.708575743454]
[1304,null,"TRAIL UNIT 61 MESA","MESAVERDE",4.7509032692048763,22563,107194.63046306962,0.13523994172718318,14496.995577292471]
[1305,null,"TRAIL UNIT 62 MESA","MESAVERDE",4.7509032692048763,34628,164514.27840602645,0.13523994172718318,22248.901424920608]
[1306,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",4.7509032692048763,85477,406092.95874182519,0.13523994172718318,54919.988076063841]
[1307,null,"TRAIL UNIT 63 MESA","MESAVERDE",4.7509032692048763,43078,204659.41103080765,0.13523994172718318,27678.126821726055]
[1308,null,"TRAIL UNIT 64 MESA","MESAVERDE",4.7509032692048763,26935,127965.57955603334,0.13523994172718318,17306.057522243173]
[1309,null,"TRAIL UNIT 67 MESA","MESAVERDE",4.7509032692048763,70272,333855.47453356505,0.13523994172718318,45150.594921220421]
[1310,null,"TRAIL UNIT 68 MESA ","MESAVERDE",4.7509032692048763,47415,225264.0785093492,0.13523994172718318,30464.700850832003]
[1311,null,"TRAIL UNIT 70 MESA","MESAVERDE",4.7509032692048763,41399,196682.64444181268,0.13523994172718318,26599.349373059034]
[1312,null,"TRAIL UNIT 71 MESA","MESAVERDE",4.7509032692048763,39924,189675.06211973549,0.13523994172718318,25651.644348172878]
[1313,null,"TRAIL UNIT 74 MESA","MESAVERDE",4.7509032692048763,47631,226290.27361549746,0.13523994172718318,30603.483417188214]
[1314,null,"TRAIL UNIT 75 MESA","MESAVERDE",4.7509032692048763,50889,241768.71646656696,0.13523994172718318,32696.787126394385]
[1315,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",4.7509032692048763,67324,319849.81169594912,0.13523994172718318,43256.46989521067]
[1316,null,"TRAIL UNIT 82 MESA","MESAVERDE",4.7509032692048763,114610,544501.02368357091,0.13523994172718318,73638.286713357724]
[1317,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",4.7509032692048763,14368,68260.978171935669,0.1352399124043277,9231.6087086063053]
[1318,null,"TRAIL UNIT 84 MESA","MESAVERDE",4.7509032692048763,58354,277234.20937118132,0.13523994172718318,37493.138320140264]
[1319,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",4.7509032692048763,51926,246695.40315673241,0.13524037536921907,33363.178924777319]
[1320,null,"TRAIL UNIT 93 MESA","MESAVERDE",4.7509032692048763,74520,354037.31162114738,0.13523994172718318,47879.985392892566]
[1321,null,"TRAIL UNIT 94 MESA","MESAVERDE",4.7509032692048763,38089,180957.15462074452,0.13523994172718318,24472.635046026364]
[1322,null,"TRAIL UNIT 95 MESA","MESAVERDE",4.7509032692048763,51642,245346.14662827822,0.13523994172718318,33180.598572997289]
[1323,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",4.7509032692048763,106712,506978.38966339076,0.13523994172718318,68563.727875018129]
[1324,null,"TRAIL UNIT 101 MESA ","MESAVERDE",4.7509032692048763,287071,1363846.552393913,0.13523994172718318,184446.52827057248]
[1325,null,"TRAIL UNIT 108 MESA ","MESAVERDE",4.7509032692048763,136651,649215.6826401155,0.13523994172718318,87799.891088622666]
[1326,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",4.7509032692048763,28336,134621.59503618936,0.13541854348367693,18230.260321250156]
[1327,null,"TRAIL UNIT 13 MESA","MESAVERDE",4.7509032692048763,91415,434303.82235436374,0.13524037536921907,58735.41195949079]
[1328,null,"TRAIL UNIT 134 MESA ","MESAVERDE",4.7509032692048763,123679,587586.96543198987,0.13523994172718318,79465.226964674701]
[1329,null,"TRAIL UNIT 142 MESA ","MESAVERDE",4.7509032692048763,78436,372641.84882335365,0.13523994172718318,50396.061919980151]
[1330,null,"TRAIL UNIT 143 MESA ","MESAVERDE",4.7509032692048763,122658,582736.29319413169,0.13523994172718318,78809.222333889105]
[1331,null,"TRAIL UNIT 144 MESA ","MESAVERDE",4.7509032692048763,162646,772715.41312309634,0.13523994172718318,104501.98744246383]
[1332,null,"TRAIL UNIT 147 MESA ","MESAVERDE",4.7509032692048763,128902,612400.93320704694,0.13523994172718318,82821.066520593624]
[1333,null,"TRAIL UNIT 15 MESA","MESAVERDE",4.7509032692048763,20011,95070.325320058779,0.13524037536921907,12857.346482758521]
[1334,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",4.7509032692048763,105078,499215.41372150998,0.13524037536921907,67514.079941796997]
[1335,null,"TRAIL UNIT 160 MESA ","MESAVERDE",4.7509032692048763,244666,1162384.4992632803,0.13523994172718318,157200.81194494703]
[1336,null,"TRAIL UNIT 17 MESA","MESAVERDE",4.7509032692048763,30057,142797.89956249096,0.13524037536921907,19312.04153876732]
[1337,null,"TRAIL UNIT 180 MESA ","MESAVERDE",4.7509032692048763,293056,1392280.7084601042,0.13523994172718318,188291.9618800258]
[1338,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",4.7509032692048763,29273,139073.19139943435,0.13541854348367693,18833.089016938025]
[1339,null,"TRAIL UNIT 2 MESA","MESAVERDE",4.7509032692048763,8817,41888.714124579397,0.13524037536921907,5665.0454219420262]
[1340,null,"TRAIL UNIT 20 MESA","MESAVERDE",4.7509032692048763,9,42.758129422843886,0.13770523751522534,5.8880183678794626]
[1341,null,"TRAIL UNIT 3 MESA","MESAVERDE",4.7509032692048763,15399,73159.159442485892,0.13524037536921907,9894.0721846983397]
[1342,null,"TRAIL UNIT 33 MESA","MESAVERDE",4.7509032692048763,18608,88404.808033364345,0.13537754051135248,11968.025480935121]
[1343,null,"TRAIL UNIT 3C-15D MESA ","MESAVERDE",4.7509032692048763,14270,67795.389651553589,0.13524037536921907,9168.6739447785767]
[1344,null,"TRAIL UNIT 41 MESA","MESAVERDE",4.7509032692048763,34751,165098.63950813864,0.13537754051135248,22350.64775838222]
[1345,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",4.7509032692048763,42938,203994.28457311899,0.13541854348367693,27624.608895886482]
[1346,null,"TRAIL UNIT 77 MESA ","MESAVERDE",4.7509032692048763,199707,948788.63918309822,0.13523994172718318,128314.12027453563]
[1347,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",4.7509032692048763,25953,123300.19254567416,0.13541854348367693,16697.132485792114]
[1348,null,"TRAIL UNIT 8 MESA","MESAVERDE",4.7509032692048763,8779,41708.179800349608,0.13524037536921907,5640.629892166161]
[1349,null,"TRAIL UNIT 81 MESA ","MESAVERDE",4.7509032692048763,213324,1013481.688999861,0.13523994172718318,137063.20456190838]
[1350,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",4.7509032692048763,31945,151767.60493474978,0.13541854348367693,20552.148008269916]
[1351,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",4.7509032692048763,2919,13867.886642809033,0.18406250000000002,2552.5578851920377]
[1352,null,"LASHER 10 LEWIS","LEWIS",4.7509032692048763,5110,24277.115705636919,0.18406250000000002,4468.5066095687962]
[1353,null,"LASHER 10 MESA","MESAVERDE",4.7509032692048763,6571,31218.185381945241,0.25406249999999997,7931.3702236004619]
[1354,null,"LASHER 11 FT UN","FORT UNION",4.7509032692048763,13803,65576.717824834908,0.18406250000000002,12070.214624633676]
[1355,null,"LASHER 11 LANCE","LANCE",4.7509032692048763,13803,65576.717824834908,0.18406250000000002,12070.214624633676]
[1356,null,"LASHER 11 LEWIS","LEWIS",4.7509032692048763,13803,65576.717824834908,0.18406250000000002,12070.214624633676]
[1357,null,"LASHER 11 MESA","MESAVERDE",4.7509032692048763,13801,65567.216018296502,0.25406249999999997,16658.170819648454]
[1358,null,"LASHER 12 FT UN","FORT UNION",4.7509032692048763,8556,40648.728371316924,0.1925,7824.8802114785076]
[1359,null,"LASHER 12 LANCE","LANCE",4.7509032692048763,8556,40648.728371316924,0.1925,7824.8802114785076]
[1360,null,"LASHER 12 LEWIS","LEWIS",4.7509032692048763,8556,40648.728371316924,0.1925,7824.8802114785076]
[1361,null,"LASHER 12 MESA","MESAVERDE",4.7509032692048763,8549,40615.472048432486,0.25406249999999997,10318.868367304878]
[1362,null,"LASHER 6 FT UN","FORT UNION",4.7509032692048763,11008,52297.943187407276,0.1925,10067.3540635759]
[1363,null,"LASHER 6 LANCE","LANCE/LEWIS",4.7509032692048763,11008,52297.943187407276,0.1925,10067.3540635759]
[1364,null,"LASHER 6 LEWIS ","LANCE/LEWIS",4.7509032692048763,11698,55576.066443158641,0.1925,10698.392790308038]
[1365,null,"LASHER 6 MESA","MESAVERDE",4.7509032692048763,687,3263.8705459437501,0.26254,856.89657313207215]
[1366,null,"LASHER 7 FT UN","FORT UNION",4.7509032692048763,17334,82352.157268397321,0.1925,15852.790274166484]
[1367,null,"LASHER 7 LEWIS","LEWIS",4.7509032692048763,14998,71254.047231534729,0.1925,13716.404092070436]
[1368,null,"LASHER 7 MESA","FORT UNION",4.7509032692048763,999,4746.1523659356717,0.23250000000000004,1103.4804250800439]
[1369,null,"LASHER 8 FT UN","FORT UNION",4.7509032692048763,5381,25564.61049159144,0.18406250000000002,4705.48611860855]
[1370,null,"LASHER 8 LEWIS","LEWIS",4.7509032692048763,14123,67097.006870980462,0.18406250000000002,12350.042827189842]
[1371,null,"LASHER 8 MESA","MESAVERDE",4.7509032692048763,2916,13853.63393300142,0.25406249999999997,3519.6888711031729]
[1372,null,"LASHER 9 FT UN","FORT UNION",4.7509032692048763,4248,20181.837087582313,0.18406250000000002,3714.7193889331197]
[1373,null,"LASHER 9 LEWIS","LEWIS",4.7509032692048763,28976,137662.1731284805,0.18406250000000002,25338.443741460946]
[1374,null,"LASHER 9 MESA","MESAVERDE",4.7509032692048763,5408,25692.884879859972,0.25406249999999997,6527.5985647894231]
[1375,null,"WB LASHER A 2 WAS","WASATCH",4.7509032692048763,4771,22666.559497376464,0.1925,4363.3127032449693]
[1376,null,"WB LASHER A 4 FT UN","FORT UNION",4.7509032692048763,12392,58873.193311986826,0.1925,11333.089712557465]
[1377,null,"WB LASHER A 5 FT UN","FORT UNION",4.7509032692048763,2819,13392.796315888547,0.18406250000000002,2465.111571893236]
[1378,null,"WHEELER  4 LEWIS","LEWIS",4.7509032692048763,9304,44202.404016682172,0.1925,8508.9627732113186]
[1379,null,"WHEELER 2  FT UN","FORT UNION",4.7509032692048763,13191,62669.165024081522,0.1925,12063.814267135693]
[1380,null,"WHEELER 3 FT UN","FORT UNION",4.7509032692048763,3225,15321.663043185727,0.1925,2949.4201358132523]
[1381,null,"WHEELER 4 FT UN","FORT UNION",4.7509032692048763,25696,122079.2104054885,0.1925,23500.248003056535]
[1382,null,"WHEELER 5 FT UN","FORT UNION",4.7509032692048763,13869,65890.277440602425,0.1925,12683.878407315968]
[1383,null,"WHEELER 5 LEWIS","LEWIS",4.7509032692048763,6512,30937.882089062154,0.1925,5955.5423021444649]
[1384,null,"WHEELER 5 MESA","MESAVERDE",4.7509032692048763,631,2997.8199628682769,0.26249999999999996,786.9277402529226]
[1385,null,"WHEELER 6 FT UN","FORT UNION",4.7509032692048763,2684,12751.424374545888,0.1925,2454.6491921000834]
[1386,null,"WHEELER 6 LEWIS","LEWIS",4.7509032692048763,8597,40843.515405354323,0.1925,7862.3767155307078]
[1387,null,"WHEELER 6 MESA","MESAVERDE",4.7509032692048763,6627,31484.235965020715,0.26249999999999996,8264.6119408179366]
[1388,null,"WHEELER 7 LEWIS","LEWIS",4.7509032692048763,4142,19678.241341046596,0.1925,3788.0614581514697]
[1389,null,"WHEELER 7 MESA","MESAVERDE",4.7509032692048763,1859,8831.9291774518642,0.26249999999999996,2318.3814090811138]
[1390,null,"WHEELER 9   (LEWIS)","LEWIS",4.7509032692048763,25257,119993.56387030755,0.1925,23098.761045034204]
[1391,null,"WHEELER 9 FT UN","FORT UNION",4.7509032692048763,12628,59994.406483519175,0.1925,11548.923248077441]
[1392,null,"WHEELER 9 MESA","MESAVERDE",4.7509032692048763,4210,20001.302763352531,0.26249999999999996,5250.3419753800381]
[1393,"MOSU (CO)","F WILSON B 23 WAS","WASATCH",4.7509032692048763,214,1016.6932996098435,0.1825,185.54652717879642]
[1394,"NO BAXTER (WY)","GW CAPPERS B 3 DK","DAKOTA",4.7509032692048763,540,2565.487765370633,0.15000000000000002,384.82316480559501]
[1395,null,"MFS FEDERAL 14-1 MORR","FRONTIER",4.7509032692048763,21201,100723.90021041258,0.15000000000000002,15108.58503156189]
[1396,null,"OF FEATHERSTONE 1 DK","DAKOTA",4.7509032692048763,2949,14010.41374088518,0.17500000000000004,2451.8224046549071]
[1397,null,"TERESA LAURUNEN 1 FR","FRONTIER",4.7509032692048763,5709,27122.906763890638,0.15500000000000003,4204.05054840305]
[1398,null,"UPRR 11-19-104 #1 DK ","DAKOTA",4.7509032692048763,5699,27075.397731198591,0.15000000000000002,4061.3096596797891]
[1399,null,"UPRR 35-20-104 1 DK ","DAKOTA",4.7509032692048763,3811,18105.692358939785,0.15000000000000002,2715.853853840968]
[]
[]
[{"$f":"+A1409+1","v":1400},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F11:F1409)","v":40435278},{"$f":"SUM(G11:G1409)","v":194605717.84140804},null,{"$f":"SUM(I11:I1409)","v":31519431.370233774}]
[]
[{"$f":"+A1412+1","v":1401},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1422-F1412","v":-256630.10484859347},null,"+",{"$f":"I1412/F1412*F1414","v":-200044.00556640513}]
[]
[]
[{"$f":"+A1414+1","v":1402},"Total Wexpro I Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1412+I1414","v":31319387.364667371}]
[]
[{"$f":"+A1417+1","v":1403},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S117","v":172323405.41860786}]
[]
[]
[{"$f":"+A1419+1","v":1404},"Total Wexpro I Company Production",null,null,null,{"$f":"+'Monthly Inputs'!S7","v":40178647.895151407},null,null,{"$f":"I1417+I1419","v":203642792.78327525}]
[]
[]
[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":"A1422+1","v":1405},"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",5.070240779023945,61677,312717.24052785983,0.16237846803229031,50778.546444199128]
[{"$f":"+A1428+1","v":1406},null,"CANYON CREEK 11B-4D MESA","MESAVERDE",5.070240779023945,4630,23475.214806880864,0.16237846803229031,3811.8694170702524]
[{"$f":"+A1429+1","v":1407},null,"CANYON CREEK 11D-25D MESA","MESAVERDE",5.070240779023945,43598,221052.35748388595,0.16237846803229031,35894.143163159584]
[1408,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",5.070240779023945,1375,6971.5810711579243,0.16237846803229031,1132.0346540975372]
[1409,null,"CANYON CREEK 220 MESA","MESAVERDE",5.070240779023945,43928,222725.53694096385,0.16237846803229031,36165.831480142995]
[1410,null,"CANYON CREEK 221 MESA","LANCE",5.070240779023945,9461,47969.548010345541,0.16237846803229031,7789.2217181213082]
[1411,null,"CANYON CREEK 225 MESA","MESAVERDE",5.070240779023945,45374,230057.10510743249,0.16237846803229031,37356.320287288479]
[1412,null,"CANYON CREEK 226 MESA","MESAVERDE",5.070240779023945,32317,163854.97125571684,0.16237846803229031,26606.519211978262]
[1413,null,"CANYON CREEK 227 MESA","MESAVERDE",5.070240779023945,63077,319815.57761849335,0.16237846803229031,51931.163546552983]
[1414,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",5.070240779023945,14986,75982.628314452842,0.16237846803229031,12337.942782767777]
[1415,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",5.070240779023945,27528,139573.58816497115,0.16237846803229031,22663.745423997821]
[1416,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",5.070240779023945,43833,222243.86406695659,0.16237846803229031,36087.618176768985]
[1417,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",5.070240779023945,10835,54936.058840724443,0.16237846803229031,8920.4330742885941]
[1418,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",5.070240779023945,36070,182883.5848993937,0.16237846803229031,29696.356344216849]
[1419,null,"CANYON CREEK 35 UPR MESA","MESAVERDE",5.070240779023945,20146,102145.0707342164,0.16237846803229031,16586.160102871989]
[1420,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",5.070240779023945,35978,182417.12274772348,0.16237846803229031,29620.612934633595]
[1421,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",5.070240779023945,64612,327598.39721429511,0.16237846803229031,53194.925869490959]
[1422,null,"CANYON CREEK 49 MESA","MESAVERDE",5.070240779023945,19440,98565.480744225497,0.16237846803229031,16004.911764113545]
[1423,null,"CANYON CREEK 50 MESA","MESAVERDE",5.070240779023945,20049,101653.25737865108,0.16237846803229031,16506.300203637471]
[1424,null,"CANYON CREEK 79 MESA","MESAVERDE",5.070240779023945,61691,312788.22389876621,0.16237846803229031,50790.072615222671]
[1425,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",5.070240779023945,55822,283030.98076667468,0.16237846803229031,45958.137062569258]
[1426,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",5.070240779023945,32874,166679.09536963317,0.16237846803229031,27065.096159129047]
[1427,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",5.070240779023945,2261,11463.81440137314,0.16500000000000004,1891.5293762265685]
[1428,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",5.070240779023945,25418,128875.38012123063,0.16237846803229031,20926.586791164511]
[1429,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",5.070240779023945,64757,328333.58212725358,0.16237846803229031,53314.304069377613]
[1430,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",5.070240779023945,85338,432684.20760034543,0.16237846803229031,70258.598771909557]
[1431,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",5.070240779023945,27880,141358.31291918759,0.16237846803229031,22953.546295446791]
[1432,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",5.070240779023945,4113,20853.900324125487,0.16237846803229031,3386.2243871295786]
[1433,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",5.070240779023945,1445,7326.4979256896004,0.16237846803229031,1189.66550921523]
[1434,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",5.070240779023945,21836,110713.77765076686,0.16237846803229031,17977.533604999142]
[1435,null,"CANYON CREEK UNIT 11 UPR MESA","UPPER MESA",5.070240779023945,28776,145901.24865719303,0.16237846803229031,23691.221240953259]
[1436,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",5.070240779023945,40269,204173.52593051523,0.16237846803229031,33153.384353348163]
[1437,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",5.070240779023945,33945,172109.32324396781,0.16237846803229031,27946.848242429747]
[1438,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",5.070240779023945,23845,120899.89137582597,0.16237846803229031,19631.539146876927]
[1439,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",5.070240779023945,22219,112655.67986913303,0.16237846803229031,18292.856712285949]
[1440,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",5.070240779023945,22427,113710.28995117001,0.16237846803229031,18464.10268177852]
[1441,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",5.070240779023945,24116,122273.92662694145,0.16237846803229031,19854.652885975422]
[1442,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",5.070240779023945,19352,98119.299555671387,0.16237846803229031,15932.461546251303]
[1443,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",5.070240779023945,22006,111575.71858320093,0.16237846803229031,18117.494253142111]
[1444,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",5.070240779023945,54807,277884.68637596536,0.16237846803229031,45122.489663362707]
[1445,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",5.070240779023945,23642,119870.63249768411,0.16237846803229031,19464.409667035619]
[1446,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",5.070240779023945,26320,133448.73730391022,0.16237846803229031,21669.201524252494]
[1447,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",5.070240779023945,20924,106089.71806029702,0.16237846803229031,17226.685892608632]
[1448,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",5.070240779023945,13584,68874.150742261263,0.16237846803229031,11183.679084553414]
[1449,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",5.070240779023945,19204,97368.903920375844,0.16237846803229031,15810.613452573896]
[1450,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",5.070240779023945,28812,146083.7773252379,0.16237846803229031,23720.859966442356]
[1451,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",5.070240779023945,19078,96730.053582218825,0.16237846803229031,15706.877913362048]
[1452,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",5.070240779023945,32822,166415.44284912391,0.16237846803229031,27022.284666755902]
[1453,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",5.070240779023945,39188,198692.59564839036,0.16237846803229031,32263.399290744939]
[1454,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",5.070240779023945,28465,144324.4037749166,0.16237846803229031,23435.175584644654]
[1455,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",5.070240779023945,44524,225747.40044526212,0.16237846803229031,36656.51704657363]
[1456,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",5.070240779023945,26715,135451.48241162469,0.16237846803229031,21994.404206702333]
[1457,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",5.070240779023945,44109,223643.25052196719,0.16237846803229031,36314.848405518744]
[1458,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",5.070240779023945,77012,390469.38287419203,0.16237846803229031,63403.820204625117]
[1459,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",5.070240779023945,17490,88678.511225128794,0.16237846803229031,14399.480800120673]
[1460,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",5.070240779023945,2376,12046.892090960893,0.16237846803229031,1956.1558822805443]
[1461,null,"CANYON CREEK UNIT 14 UPPER MESA ","MESAVERDE",5.070240779023945,15893,80581.336701027554,0.16237846803229031,13084.674005507024]
[1462,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",5.070240779023945,34631,175587.50841837825,0.16237846803229031,28511.630622583136]
[1463,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",5.070240779023945,37712,191208.92025855102,0.16237846803229031,31048.211545691873]
[1464,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",5.070240779023945,48386,245328.67033385261,0.16237846803229031,39836.093653209777]
[1465,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",5.070240779023945,42526,215617.05936877229,0.16237846803229031,35011.567781928636]
[1466,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",5.070240779023945,9361,47462.523932443146,0.16237846803229031,7706.8919250960334]
[1467,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",5.070240779023945,61006,309315.10896513477,0.16237846803229031,50226.11353299953]
[1468,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",5.070240779023945,69722,353507.32759510749,0.16237846803229031,57401.978293082539]
[1469,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",5.070240779023945,71848,364286.6594913124,0.16237846803229031,59152.309692799892]
[1470,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",5.070240779023945,53169,269579.6319799241,0.16237846803229031,43773.927653608691]
[1471,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",5.070240779023945,35431,179643.70104159741,0.16237846803229031,29170.268966785341]
[1472,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",5.070240779023945,36874,186960.05848572895,0.16237846803229031,30358.287880140066]
[1473,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",5.070240779023945,39305,199285.81381953615,0.16237846803229031,32359.725148584508]
[1474,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",5.070240779023945,13664,69279.770004583188,0.16237846803229031,11249.542918973637]
[1475,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",5.070240779023945,18025,91391.090041906602,0.16237846803229031,14839.945192805897]
[1476,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",5.070240779023945,518,2626.3847235344033,0.16237846803229031,426.46832787092671]
[1477,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",5.070240779023945,30806,156193.83743861166,0.16237846803229031,25362.516039366354]
[1478,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",5.070240779023945,22155,112331.18445927551,0.16237846803229031,18240.165644749773]
[1479,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",5.070240779023945,3001,15215.79257785086,0.16237846803229031,2470.717088688516]
[1480,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",5.070240779023945,48710,246971.42834625635,0.16237846803229031,40102.842182611661]
[1481,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",5.070240779023945,18769,95163.349181500424,0.16237846803229031,15452.478852913946]
[1482,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",5.070240779023945,10373,52593.607600815383,0.16237846803229031,8540.0694305118213]
[1483,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",5.070240779023945,10415,52806.557713534385,0.16237846803229031,8574.6479435824367]
[1484,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",5.070240779023945,2126,10779.331896204907,0.16237846803229031,1750.3313997173557]
[1485,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",5.070240779023945,5639,28591.087752916024,0.16237846803229031,4642.577028695282]
[1486,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",5.070240779023945,11900,60335.865270384944,0.16237846803229031,9797.2453700077767]
[1487,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",5.070240779023945,13842,70182.27286324944,0.16237846803229031,11396.089950558624]
[1488,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",5.070240779023945,12456,63154.91914352226,0.16237846803229031,10254.999019228308]
[1489,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",5.070240779023945,17041,86401.973115347049,0.16237846803229031,14029.820029437187]
[1490,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",5.070240779023945,34617,175516.52504747189,0.16237846803229031,28500.104451559597]
[1491,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",5.070240779023945,35675,180880.83979167923,0.16237846803229031,29371.15366176701]
[1492,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",5.070240779023945,18652,94570.131010354628,0.16237846803229031,15356.152995074375]
[1493,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",5.070240779023945,7367,37352.463819069402,0.16237846803229031,6065.2358521720416]
[1494,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",5.070240779023945,37785,191579.04783541977,0.16237846803229031,31108.312294600324]
[1495,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",5.070240779023945,17356,87999.09896073959,0.16237846803229031,14289.158877466805]
[1496,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",5.070240779023945,27054,137170.2940357138,0.16237846803229031,22273.502205058016]
[1497,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",5.070240779023945,27009,136942.13320065773,0.16237846803229031,22236.453798196642]
[1498,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",5.070240779023945,50423,255656.75080072437,0.16237846803229031,41513.151537134632]
[1499,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",5.070240779023945,54819,277945.52926531364,0.16237846803229031,45132.369238525738]
[{"$f":"+A1522+1","v":1500},null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",5.070240779023945,53292,270203.27159574407,0.16237846803229031,43875.193299029786]
[1501,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",5.070240779023945,37690,191097.37496141248,0.16237846803229031,31030.09899122631]
[1502,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",5.070240779023945,16819,85276.379662403735,0.16237846803229031,13847.047888921075]
[1503,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",5.070240779023945,27567,139771.32755535308,0.16237846803229031,22695.854043277679]
[1504,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",5.070240779023945,5376,27257.614428032728,0.16237846803229031,4426.0496730388077]
[1505,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",5.070240779023945,28943,146747.97886729005,0.16237846803229031,23828.711995305472]
[1506,null,"CANYON CREEK UNIT 64","MESAVERDE",5.070240779023945,40678,206247.25440913605,0.16237846803229031,33490.113206821545]
[1507,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",5.070240779023945,51854,262912.26535550767,0.16237846803229031,42691.290875326325]
[1508,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",5.070240779023945,31846,161466.88784879656,0.16237846803229031,26218.745886829216]
[1509,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",5.070240779023945,36654,185844.60551434368,0.16237846803229031,30177.16233548446]
[1510,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",5.070240779023945,14105,71515.746188132747,0.16237846803229031,11612.617306215101]
[1511,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",5.070240779023945,30379,154028.84462596843,0.16237846803229031,25010.967823148425]
[1512,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",5.070240779023945,15917,80703.022479724139,0.16237846803229031,13104.433155833092]
[1513,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",5.070240779023945,32146,162987.96008250373,0.16237846803229031,26465.735265905041]
[1514,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",5.070240779023945,25725,130431.94404039098,0.16237846803229031,21179.339255752104]
[1515,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",5.070240779023945,50339,255230.85057528637,0.16237846803229031,41443.994510993405]
[1516,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",5.070240779023945,24084,122111.6789220127,0.16237846803229031,19828.307352207335]
[1517,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",5.070240779023945,42497,215470.02238618059,0.16237846803229031,34987.692141951302]
[1518,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",5.070240779023945,73934,374863.18175635632,0.16237846803229031,60869.709175307136]
[1519,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",5.070240779023945,60503,306764.77785328572,0.16237846803229031,49811.994674082394]
[1520,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",5.070240779023945,21981,111448.96256372533,0.16237846803229031,18096.911804885793]
[1521,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",5.070240779023945,42554,215759.02611058496,0.16237846803229031,35034.620123975714]
[1522,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",5.070240779023945,41385,209831.91463990597,0.16237846803229031,34072.184843510237]
[1523,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",5.070240779023945,43940,222786.37983031213,0.16237846803229031,36175.711055306027]
[1524,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",5.070240779023945,9820,49789.764450015136,0.16237846803229031,8084.7856750820474]
[1525,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",5.070240779023945,166,841.65996931797486,0.16237846803229031,136.66745642195721]
[1526,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",5.070240779023945,16389,83096.17612742343,0.16237846803229031,13493.029778912391]
[1527,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",5.070240779023945,25464,129108.61119706574,0.16237846803229031,20964.458495956136]
[1528,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",5.070240779023945,17331,87872.342941263996,0.16237846803229031,14268.576429210487]
[1529,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",5.070240779023945,18762,95127.857496047262,0.16237846803229031,15446.715767402178]
[1530,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",5.070240779023945,14244,72220.509656417067,0.16237846803229031,11727.055718520232]
[1531,null,"CANYON CREEK 2-30 MESA","MESAVERDE",5.070240779023945,113775,576866.64463344938,0.16237846803229031,93670.722014507133]
[1532,null,"CANYON CREEK UNIT 217 MESA","MESAVERDE",5.070240779023945,26111,132389.05698109424,0.16237846803229031,21497.132256829671]
[1533,null,"CANYON CREEK 222 MESA ","MESAVERDE",5.070240779023945,293142,1486300.5224446373,0.16500000000000004,245239.58620336521]
[1534,null,"CANYON CREEK 223 MESA","MESAVERDE",5.070240779023945,490504,2486973.3830743609,0.16500000000000004,410350.60820726963]
[1535,null,"CANYON CREEK 224 MESA","MESAVERDE",5.070240779023945,97916,496457.69611890859,0.16237846803229031,80614.040138628698]
[1536,null,"CANYON CREEK SHALLOW 13-31 MSA","MESAVERDE",5.070240779023945,17721,89849.736845083331,0.21400050000000004,19227.888609716258]
[1537,null,"CANYON CREEK SHALLOW 4-16","WASATCH",5.070240779023945,7846,39781.10915222187,0.16498060000000003,6563.111256599057]
[1538,null,"CANYON CREEK SHALLOW 6-35","WASATCH",5.070240779023945,672,3407.201803504091,0.16247060000000002,553.57012133639182]
[1539,null,"CANYON CREEK SHALLOW 7-10","WASATCH",5.070240779023945,472,2393.1536476993019,0.16498060000000003,394.8239246896195]
[1540,null,"CANYON CREEK SHALLOW 9-25","WASATCH",5.070240779023945,16618,84257.261265819921,0.16247060000000002,13689.327792214524]
[1541,"TRAIL (WY)","TRAIL BUFFER 22-9 MESA","LANCE",4.8702407790239448,194243,946010.17963994807,0.15000000000000002,141901.52694599223]
[1542,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",4.8702407790239448,24030,117031.88591994539,0.17254442339236128,20193.199274577582]
[1543,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",4.8702407790239448,47035,229071.77504139126,0.17254442339236128,39525.057339981555]
[1544,null,"TRAIL UNIT 104 MESA","MESAVERDE",4.8702407790239448,38597,187976.68334798719,0.17254478634386886,32434.396665907538]
[1545,null,"TRAIL UNIT 105 MESA","MESAVERDE",4.8702407790239448,36124,175932.57790146099,0.17254442339236128,30356.185209939271]
[1546,null,"TRAIL UNIT 106 MESA","MESAVERDE",4.8702407790239448,90307,439816.8340313154,0.17254442339236128,75887.942026187186]
[1547,null,"TRAIL UNIT 114 MESA","MESAVERDE",4.8702407790239448,28304,137847.29500949374,0.17254442339236128,23784.782033609819]
[1548,null,"TRAIL UNIT 115 MESA","MESAVERDE",4.8702407790239448,41159,200454.24022384654,0.17254442339236128,34587.261295977478]
[1549,null,"TRAIL UNIT 116 MESA","MESAVERDE",4.8702407790239448,48634,236859.29004705054,0.17254514929505801,40868.921563089782]
[1550,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",4.8702407790239448,151452,737607.70646473451,0.17254442339236128,127270.0964017197]
[1551,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",4.8702407790239448,81485,396851.56987876614,0.13600035617229708,53971.954851047441]
[1552,null,"TRAIL UNIT 132 MESA","MESAVERDE",4.8702407790239448,34465,167852.84844906026,0.17254442339236128,28962.072950408507]
[1553,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",4.8702407790239448,101898,496267.79490098194,0.17254442339236128,85628.240519388535]
[1554,null,"TRAIL UNIT 155 MESA","MESAVERDE",4.8702407790239448,73626,358576.34759641695,0.17254442339236128,61870.349138162674]
[1555,null,"TRAIL UNIT 16 MESA","MESAVERDE",4.8702407790239448,123617,602044.55438060302,0.20075967340053091,120866.26811001803]
[1556,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",4.8702407790239448,89516,435964.47357510746,0.20075967340053091,87524.085329172958]
[1557,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",4.8702407790239448,69448,338228.48162165494,0.17254442339236128,58359.438336282314]
[1558,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",4.8702407790239448,68477,333499.47782522265,0.17254442339236128,57543.475103006618]
[1559,null,"TRAIL UNIT 177 MESA","MESAVERDE",4.8702407790239448,53147,258838.6866827856,0.17254442339236128,44661.171945317306]
[1560,null,"TRAIL UNIT 18 MESA","MESAVERDE",4.8702407790239448,45835,223227.48610656252,0.17254442339236128,38516.657875583172]
[1561,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",4.8702407790239448,45267,220461.18934407691,0.17254442339236128,38039.348795767932]
[1562,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",4.8702407790239448,70054,341179.84753374342,0.17254442339236128,58868.680065803492]
[1563,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",4.8702407790239448,30869,150339.46260769016,0.13600035617229708,20446.220461397603]
[{"$f":"+A1586+1","v":1564},null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",4.8702407790239448,30670,149370.2846926644,0.17254442339236128,25773.009644248628]
[1565,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",4.8702407790239448,37485,182560.97560171256,0.17254639725361337,31500.238619180313]
[1566,null,"TRAIL UNIT 22W MESA","MESAVERDE",4.8702407790239448,65831,320612.82072392531,0.17254442339236128,55319.954284008192]
[1567,null,"TRAIL UNIT 23W MESA","MESAVERDE",4.8702407790239448,82762,403070.86735357973,0.17254442339236128,69547.630393782354]
[1568,null,"TRAIL UNIT 25W MESA","MESAVERDE",4.8702407790239448,71810,349731.99034170946,0.17254442339236128,60344.304615373127]
[1569,null,"TRAIL UNIT 26 MESA","MESAVERDE",4.8702407790239448,31201,151956.38254632612,0.17254442339236128,26219.226407244911]
[1570,null,"TRAIL UNIT 27 MESA","MESAVERDE",4.8702407790239448,20023,97516.83111839644,0.17254442339236128,16825.985396373988]
[1571,null,"TRAIL UNIT 28 MESA","MESAVERDE",4.8702407790239448,59760,291045.58895447094,0.17254442339236128,50218.293327039384]
[1572,null,"TRAIL UNIT 29 MESA","MESAVERDE",4.8702407790239448,14409,70175.299384956015,0.17254442339236128,12108.356568763562]
[1573,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",4.8702407790239448,85556,416678.32009017264,0.13600035617229708,56668.399941537893]
[1574,null,"TRAIL UNIT 32 MESA","MESAVERDE",4.8702407790239448,46675,227318.48836094263,0.17254442339236128,39222.537500662038]
[1575,null,"TRAIL UNIT 35 MESA","MESAVERDE",4.8702407790239448,20299,98861.017573407051,0.17254442339236128,17057.917273185616]
[1576,null,"TRAIL UNIT 37 MESA","MESAVERDE",4.8702407790239448,40252,196036.93183727184,0.17254442339236128,33825.079367469705]
[1577,null,"TRAIL UNIT 38 MESA","MESAVERDE",4.8702407790239448,48282,235144.96529283409,0.17254442339236128,40572.952450068864]
[1578,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",4.8702407790239448,14084,68592.471131773244,0.17254442339236128,11835.248380489002]
[1579,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",4.8702407790239448,58860,286662.3722533494,0.13600035617229708,38986.184727651133]
[1580,null,"TRAIL UNIT 40 MESA","MESAVERDE",4.8702407790239448,10661,51921.636945174272,0.17254442339236128,8958.7889082926176]
[1581,null,"TRAIL UNIT 43 MESA","MESAVERDE",4.8702407790239448,37436,182322.33380354039,0.17254442339236128,31458.701957681496]
[1582,null,"TRAIL UNIT 44 MESA","MESAVERDE",4.8702407790239448,36352,177042.99279907843,0.17254442339236128,30547.781108174961]
[1583,null,"TRAIL UNIT 45 MESA","MESAVERDE",4.8702407790239448,26002,126636.00073618062,0.17254442339236128,21850.335727738926]
[1584,null,"TRAIL UNIT 46 MESA","MESAVERDE",4.8702407790239448,41764,203400.73589515605,0.17254442339236128,35095.662692611666]
[1585,null,"TRAIL UNIT 47 MESA","MESAVERDE",4.8702407790239448,46624,227070.10608121241,0.17254442339236128,39179.680523425101]
[1586,null,"TRAIL UNIT 48 MESA","MESAVERDE",4.8702407790239448,32540,158477.63494943918,0.17254442339236128,27344.432142936104]
[1587,null,"TRAIL UNIT 49 MESA","MESAVERDE",4.8702407790239448,47419,230941.94750053645,0.17254442339236128,39847.745168589034]
[1588,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",4.8702407790239448,28150,137097.27792952405,0.17254442339236128,23655.370769012025]
[1589,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",4.8702407790239448,40716,198296.72355873894,0.17254442339236128,34214.993827037077]
[1590,null,"TRAIL UNIT 50 MESA","MESAVERDE",4.8702407790239448,35722,173974.74110829335,0.17254442339236128,30018.37138936581]
[1591,null,"TRAIL UNIT 51 MESA","MESAVERDE",4.8702407790239448,30394,148026.09823765379,0.17254442339236128,25541.077767437]
[1592,null,"TRAIL UNIT 52 MESA","MESAVERDE",4.8702407790239448,38894,189423.1448593573,0.17254442339236128,32683.907306925528]
[1593,null,"TRAIL UNIT 53 MESA","MESAVERDE",4.8702407790239448,56821,276731.95130491955,0.17254442339236128,47748.554972150348]
[1594,null,"TRAIL UNIT 54 MESA","MESAVERDE",4.8702407790239448,53966,262827.41388080618,0.17254442339236128,45349.404579769194]
[1595,null,"TRAIL UNIT 55 MESA","MESAVERDE",4.8702407790239448,42082,204949.47246288563,0.17254442339236128,35362.888550677228]
[1596,null,"TRAIL UNIT 56 MESA","MESAVERDE",4.8702407790239448,29281,142605.52025060012,0.17254442339236128,24605.787264207498]
[1597,null,"TRAIL UNIT 57 MESA","MESAVERDE",4.8702407790239448,23348,113710.38170865107,0.17254442339236128,19620.092245644504]
[1598,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",4.8702407790239448,80811,393569.027593704,0.13600035617229708,53525.527931128359]
[1599,null,"TRAIL UNIT 61 MESA","MESAVERDE",4.8702407790239448,22257,108396.94901873593,0.17254442339236128,18703.289065928973]
[1600,null,"TRAIL UNIT 62 MESA","MESAVERDE",4.8702407790239448,34157,166352.81428912087,0.17254442339236128,28703.250421212921]
[1601,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",4.8702407790239448,84312,410619.74056106684,0.17254442339236128,70850.14636863026]
[1602,null,"TRAIL UNIT 63 MESA","MESAVERDE",4.8702407790239448,42484,206907.30925605327,0.17254442339236128,35700.702371250685]
[1603,null,"TRAIL UNIT 64 MESA","MESAVERDE",4.8702407790239448,26574,129421.77846178231,0.17254442339236128,22331.006139102152]
[1604,null,"TRAIL UNIT 67 MESA","MESAVERDE",4.8702407790239448,69312,337566.12887570768,0.17254442339236128,58245.153063650498]
[1605,null,"TRAIL UNIT 68 MESA","MESAVERDE",4.8702407790239448,46776,227810.38267962405,0.17254442339236128,39307.411122248901]
[1606,null,"TRAIL UNIT 70 MESA","MESAVERDE",4.8702407790239448,40871,199051.61087948765,0.17254442339236128,34345.245424521861]
[1607,null,"TRAIL UNIT 71 MESA","MESAVERDE",4.8702407790239448,39401,191892.35693432245,0.17254478634386886,33110.025728254092]
[1608,null,"TRAIL UNIT 74 MESA","MESAVERDE",4.8702407790239448,46969,228750.33914997565,0.17254442339236128,39469.595369439638]
[1609,null,"TRAIL UNIT 75 MESA","MESAVERDE",4.8702407790239448,50174,244359.46084674742,0.17254442339236128,42162.862272270315]
[1610,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",4.8702407790239448,66383,323301.19363394653,0.17254442339236128,55783.818037631449]
[1611,null,"TRAIL UNIT 82 MESA","MESAVERDE",4.8702407790239448,113981,555114.9142339282,0.17254442339236128,95781.982792993222]
[1612,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",4.8702407790239448,4774,23250.529479060311,0.17254438555028606,4011.7483226832742]
[1613,null,"TRAIL UNIT 84 MESA","LANCE",4.8702407790239448,58050,282717.47722234001,0.17254442339236128,48781.324090271693]
[1614,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",4.8702407790239448,51249,249594.96968419815,0.17254442339236128,43066.220125793865]
[1615,null,"TRAIL UNIT 93 MESA","MESAVERDE",4.8702407790239448,73487,357899.38412813266,0.17254442339236128,61753.542866869873]
[1616,null,"TRAIL UNIT 94 MESA","MESAVERDE",4.8702407790239448,37559,182921.37341936034,0.17254442339236128,31562.062902782334]
[1617,null,"TRAIL UNIT 95 MESA","MESAVERDE",4.8702407790239448,50982,248294.61539619876,0.17254442339236128,42841.851244965226]
[1618,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",4.8702407790239448,105178,512242.18465618044,0.17254442339236128,88384.532388744105]
[1619,null,"TRAIL UNIT 108 MESA ","MESAVERDE",4.8702407790239448,134784,656430.53315996332,0.17254442339236128,113263.42784122616]
[1620,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",4.8702407790239448,27956,136152.4512183934,0.17250250110305895,23486.638366485087]
[1621,null,"TRAIL UNIT 13 MESA","MESAVERDE",4.8702407790239448,90172,439159.35152614716,0.13600035617229708,59725.82822395103]
[1622,null,"TRAIL UNIT 134 MESA ","MESAVERDE",4.8702407790239448,121990,594120.67263313103,0.17254442339236128,102512.20888496544]
[1623,null,"TRAIL UNIT 142 MESA ","MESAVERDE",4.8702407790239448,77367,376795.91835074552,0.17254442339236128,65014.03446842463]
[1624,null,"TRAIL UNIT 143 MESA ","MESAVERDE",4.8702407790239448,110830,539768.78553922381,0.17254442339236128,93134.093866060488]
[1625,null,"TRAIL UNIT 147 MESA ","MESAVERDE",4.8702407790239448,116617,567952.86892743537,0.17254442339236128,97997.100283121676]
[1626,null,"TRAIL UNIT 15 MESA","MESAVERDE",4.8702407790239448,19737,96123.942255595597,0.20075967340053091,19297.811253204865]
[1627,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",4.8702407790239448,103613,504620.25783700799,0.20075967340053091,101307.39815464942]
[{"$f":"+A1650+1","v":1628},null,"TRAIL UNIT 160 MESA ","MESAVERDE",4.8702407790239448,235559,1147229.0476661015,0.17254442339236128,197947.97452851525]
[1629,null,"TRAIL UNIT 17 MESA","MESAVERDE",4.8702407790239448,29639,144349.0664494907,0.13600035617229708,19631.524450269313]
[1630,null,"TRAIL UNIT 180 MESA ","MESAVERDE",4.8702407790239448,283135,1378935.6229689447,0.17254442339236128,237927.65196036306]
[1631,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",4.8702407790239448,28883,140667.16442054859,0.17250250110305895,24265.437685619858]
[1632,null,"TRAIL UNIT 2 MESA","LANCE",4.8702407790239448,8708,42410.056703740513,0.13600035617229708,5767.7828169960248]
[1633,null,"TRAIL UNIT 20 MESA","MESAVERDE",4.8702407790239448,2,9.7404815580478896,0.17191984109024158,1.6745820416020218]
[1634,null,"TRAIL UNIT 3 MESA","MESAVERDE",4.8702407790239448,15099,73535.765522482543,0.13600035617229708,10000.89030246015]
[1635,null,"TRAIL UNIT 33 MESA","MESAVERDE",4.8702407790239448,18331,89276.383720287937,0.17251001251755713,15401.070073109106]
[1636,null,"TRAIL UNIT 41 MESA","MESAVERDE",4.8702407790239448,34253,166820.35740390717,0.17251001251755713,28778.18194393138]
[1637,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",4.8702407790239448,42365,206327.75060334941,0.17250250110305895,35592.053026045956]
[1638,null,"TRAIL UNIT 77 MESA ","MESAVERDE",4.8702407790239448,191994,935057.00812792324,0.17254442339236128,161338.87230641898]
[1639,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",4.8702407790239448,25599,124673.29370223396,0.17250250110305895,21506.454984391607]
[1640,null,"TRAIL UNIT 8 MESA","MESAVERDE",4.8702407790239448,8657,42161.674424010293,0.13600035617229708,5734.0027384858286]
[1641,null,"TRAIL UNIT 81 MESA ","MESAVERDE",4.8702407790239448,210404,1024718.1408697541,0.17254442339236128,176809.40075606416]
[1642,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",4.8702407790239448,31549,153651.22633742643,0.17250250110305895,26505.220840758262]
[1643,null,"TRAIL BUFFER 22-15","LANCE",4.8702407790239448,154343,751687.57255689276,0.15000000000000002,112753.13588353393]
[1644,null,"TRAIL BUFFER 22-16","LANCE",4.8702407790239448,155710,758345.19170181849,0.15000000000000002,113751.7787552728]
[1645,null,"TRAIL BUFFER 22-8","LANCE",4.8702407790239448,142573,694364.83858778083,0.15000000000000002,104154.72578816714]
[1646,null,"TRAIL BUFFER 23-5","LANCE",4.8702407790239448,193676,943248.75311824156,0.15000000000000002,141487.31296773624]
[1647,null,"TRAIL UNIT 144 MESA","MESAVERDE",4.8702407790239448,155560,757614.6555849649,0.17254442339236128,130722.18390151016]
[1648,null,"TRAIL UNIT 101 MESA","MESAVERDE",4.8702407790239448,276383,1346051.757228975,0.13523994172718318,182039.9612094191]
[1649,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",4.8702407790239448,49111,239182.39489864494,0.14633312000000001,35000.3060945908]
[1650,null,"WHISKEY CANYON UNIT 6 MESA","MESAVERDE",4.8702407790239448,156415,761778.71145103034,1,761778.71145103034]
[1651,null,"WHISKEY CANYON UNIT 10 MESA","MESAVERDE",4.8702407790239448,121916,593760.27481548325,0.14633333333333334,86886.920214665719]
[1652,null,"WHISKEY CANYON UNIT 12 MESA","MESAVERDE",4.8702407790239448,138853,676247.5428898118,0.14633333333333334,98957.557109542468]
[1653,null,"WHISKEY CANYON UNIT 13 MESA","MESAVERDE",4.8702407790239448,147879,720206.33616128191,0.14633333333333334,105390.19385826759]
[1654,null,"WHISKEY CANYON UNIT 15 MESA","MESAVERDE",4.8702407790239448,103009,501678.63240647753,0.14633333333333334,73412.306542147882]
[1655,null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",4.8702407790239448,56021,272835.75868170039,0.1516666666666667,41380.090066724566]
[1656,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",4.8702407790239448,67974,331049.74671337364,0.12499994482758617,41381.200074358079]
[1657,null,"WHISKEY CANYON UNIT 5 MESA","MESAVERDE",4.8702407790239448,109348,532551.08870471036,0.14633333333333334,77929.975980455958]
[1658,null,"WHISKEY CANYON UNIT 8 MESA","MESAVERDE",4.8702407790239448,104609,509471.01765291585,0.14633333333333334,74552.592249876689]
[1659,null,"WHISKEY CANYON UNIT 9 MESA","MESAVERDE",4.8702407790239448,89762,437162.55280674732,0.14633333333333334,63971.453560720693]
[1660,null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",4.8702407790239448,26340,128282.1421194907,0.1516666666666667,19456.124888122762]
[1661,"Alkali Gulch",null,null,null,1867592.5099932351,null,null,322276.23046875]
[]
[]
[{"$f":"A1684+1","v":1662},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1428:F1684)","v":15065376.509993235},null,null,{"$f":"SUM(I1428:I1684)","v":11657572.755611192}]
[]
[{"$f":"+A1687+1","v":1663},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1697-F1687","v":3209887.9109009411},null,"+",{"$f":"I1687/F1687*F1689","v":2483807.9442530535}]
[]
[]
[{"$f":"+A1689+1","v":1664},"Total Wexpro II Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1687+I1689","v":14141380.699864246}]
[]
[{"$f":"+A1692+1","v":1665},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S119","v":54381101.955991045}]
[]
[]
[{"$f":"+A1694+1","v":1666},"Total Wexpro II Company Production",null,null,null,{"$f":"'Monthly Inputs'!S13","v":18275264.420894176},null,null,{"$f":"I1692+I1694","v":68522482.655855298}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[null,null,null,null,null,"Base Year",null,null,"Test-Year"]
[null,null,null,null,null,"Dth",null,null,"Royalty $"]
[]
[{"$f":"+A1697+1","v":1667},"Total Wexpro Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1692+I1417","v":45460768.064531617}]
[]
[{"$f":"+A1705+1","v":1668},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1694+I1419","v":226704507.37459892}]
[]
[]
[{"$f":"+A1707+1","v":1669},"Total Wexpro Company Production",null,null,null,{"$f":"F1697+F1422","v":58453912.316045582},null,null,{"$f":"I1705+I1707","v":272165275.43913054}]

{"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. 23-057-03"}]
[]
[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":119580866},{"$f":"Calculations!P20","v":115857612},{"$f":"Calculations!P39","v":3723254}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &",0]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P154","v":672214}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":120253080}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Royalty Detail'!F1422+'Royalty Detail'!F1697","v":58453912.316045582},{"$f":"$D$10/$C$10*C21","v":56633899.046979889},{"$f":"$E$10/$C$10*C21","v":1820013.2690656879}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$280","v":-2951922.5719603021},{"$f":"D21*-'Other Inputs'!$E$280","v":-2860011.9018724845},{"$f":"E21*-'Other Inputs'!$E$280","v":-91910.670087817241}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2 p4'!F25","v":65997032},{"$f":"$D$10/$C$10*C25","v":63942157.155874617},{"$f":"$E$10/$C$10*C25","v":2054874.8441253803}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$279","v":-692968.83600000001},{"$f":"D25*-'Other Inputs'!$E$279","v":-671392.65013668349},{"$f":"E25*-'Other Inputs'!$E$279","v":-21576.185863316496}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.2 p5'!G18","v":-13303294},{"$f":"$D$10/$C$10*C29","v":-12889084.400625832},{"$f":"$E$10/$C$10*C29","v":-414209.59937416739}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.2 p5'!G17","v":13011110},{"$f":"$D$10/$C$10*C30","v":12605997.802937135},{"$f":"$E$10/$C$10*C30","v":405112.19706286455}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-292184},{"$f":"D29+D30","v":-283086.59768869728},{"$f":"E29+E30","v":-9097.4023113028379}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P172+Calculations!P173","v":-368787.46373900003},{"$f":"D10/C10*C33","v":-357304.94613023737},{"$f":"E10/C10*C33","v":-11482.51760876265}]
[{"$f":"A33+1","v":16},"LNG WITHDRAWALS",{"$f":"'Ut 1.2 p6'!G22","v":108000},{"$f":"C34","v":108000},0]
[]
[]
[{"$f":"A34+1","v":17},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33+C34","v":120253081.44434629},{"$f":"SUM(D21:D30)+D33+D34","v":116512260.10702643},{"$f":"SUM(E21:E30)+E33","v":3740821.3373198691}]
[]
[{"$f":"A37+1","v":18},"Company Use & Loss %",{"$f":"(+C37-C10)/C37","v":5.590005979658811E-3},{"$f":"(+D37-D10)/D37","v":5.6187057604502565E-3},{"$f":"(+E37-E10)/E37","v":4.696117706721405E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C37","v":-1.4443462938070297}]

{"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. 23-057-03"}]
[]
[]
["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":1.4444463134890105E-2},"Transportation",null,null,"Transportation"]
[]
[null,"Mar23",{"$f":"J12+K12+L12-((T12+$B$51*U12)+(X12))*$J$39","v":11724546.288502386},{"$f":"M12+N12+O12-((T12+$B$51*U12)+(X12))*$K$39","v":376785.46202774998},{"$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$35)","v":4192648.0633399994},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4093160.1286776019},null,null,{"$f":"Q12*$J$39","v":9977820.7158039492},{"$f":"R12*$J$39","v":4543208.6193614081},{"$f":"S12*$J$39","v":108633.89085591669},{"$f":"Q12-J12","v":320651.87819856033},{"$f":"R12-K12","v":146002.6611360833},{"$f":"S12-L12","v":3491.1091440833115},{"$f":"SUM(J12:O12)-U12","v":11445373.874500001},{"$f":"Calculations!D176","v":10298472.594002509},{"$f":"Calculations!D167","v":4689211.2804974914},{"$f":"Calculations!D169+Calculations!D170","v":112125},{"$f":"S12*$T$10","v":1619.585428999553},{"$f":"V12*W12","v":3654435},{"$f":"Calculations!D255","v":117885},{"$f":"Calculations!D254","v":31},{"$f":"+W12*$D$39","v":264802},{"$f":"B12","v":"Mar23"}]
[null,"Apr23",8235169.1644096673,264649.21900914883,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4083843.4917562744,null,null,{"$f":"Q13*$J$39","v":4928027.4893772751},{"$f":"R13*$J$39","v":4313462.8318855744},0,158369.37897471897,138619.44386243075,0,{"$f":"SUM(J13:O13)-U13","v":8491929.1440999992},{"$f":"Calculations!E176","v":5086396.8683519941},{"$f":"Calculations!E167","v":4452082.2757480051},{"$f":"Calculations!E169+Calculations!E170","v":0},{"$f":"S13*$T$10","v":0},{"$f":"V13*W13","v":1046550},{"$f":"Calculations!E255","v":34885},{"$f":"Calculations!E254","v":30},{"$f":"+W13*$D$39","v":256260},"Apr23"]
[null,"May23",5819176.8584931931,187007.76876958425,{"$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$35)","v":4192648.0633399994},4077392.7922994774,null,null,{"$f":"Q14*$J$39","v":2494084.6822328432},4364957.3716753051,0,80151.06309512211,140274.29629672971,0,5998032.4133000011,{"$f":"Calculations!F176","v":2574235.7453279654},{"$f":"Calculations!F167","v":4505231.6679720348},{"$f":"Calculations!F169+Calculations!F170","v":0},{"$f":"S14*$T$10","v":0},{"$f":"V14*W14","v":1081435},{"$f":"Calculations!F255","v":34885},{"$f":"Calculations!F254","v":31},264802,"May23"]
[null,"Jun23",3542095.8043205556,113830.434998261,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4071312.9858848364,null,null,{"$f":"Q15*$J$39","v":398943.11129726027},4149473.8498764778,0,12820.621012885822,133349.41781337606,0,3648037,{"$f":"Calculations!G176","v":411763.73231014609},{"$f":"Calculations!G167","v":4282823.2676898539},{"$f":"Calculations!G169+Calculations!G170","v":0},0,1046550,{"$f":"Calculations!G255","v":34885},{"$f":"Calculations!G254","v":30},256260,"Jun23"]
[null,"Jul23",3553898.2759573236,114209.72470545309,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4071344.4984841067,null,null,304148.16861492029,4289615.3027573591,0,9774.2467313082307,137853.06859641243,0,3659955.7867000001,{"$f":"Calculations!H176","v":313922.41534622852},{"$f":"Calculations!H167","v":4427468.3713537715},{"$f":"Calculations!H169+Calculations!H170","v":0},0,1081435,{"$f":"Calculations!H255","v":34885},{"$f":"Calculations!H254","v":31},264802,"Jul23"]
[null,"Aug23",3522026.4613852175,113185.47727755966,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4071259.400739199,null,null,167468.4282939375,4394423.2285062354,0,5381.8431500134466,141221.22474981379,0,3627059.7247000001,{"$f":"Calculations!I176","v":172850.27144395094},{"$f":"Calculations!I167","v":4535644.4532560492},{"$f":"Calculations!I169+Calculations!I170","v":0},{"$f":"S17*$T$10","v":0},1081435,{"$f":"Calculations!I255","v":34885},{"$f":"Calculations!I254","v":31},264802,"Aug23"]
[null,"Sep23",4076347.2140204809,130999.38629833488,{"$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$35)","v":4192648.0633399994},4072739.4371487354,null,null,887638.44610557915,4195029.9247680847,0,28525.561143245315,134813.42898309045,0,4199457.3609999996,{"$f":"Calculations!J176","v":916164.00724882446},{"$f":"Calculations!J167","v":4329843.3537511751},{"$f":"Calculations!J169+Calculations!J170","v":0},0,1046550,{"$f":"Calculations!J255","v":34885},{"$f":"Calculations!J254","v":30},256260,"Sep23"]
[null,"Oct23",8108032.263614173,260563.48854860396,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4083504.0362311504,null,null,4903235.281429464,4244662.1775996648,0,157572.64507163689,136408.43409923464,0,8360443.5382000003,{"$f":"Calculations!K176","v":5060807.9265011009},{"$f":"Calculations!K167","v":4381070.6116988994},{"$f":"Calculations!K169+Calculations!K170","v":0},0,1081435,{"$f":"Calculations!K255","v":34885},{"$f":"Calculations!K254","v":31},264802,"Oct23"]
[null,"Nov23",10124456.270011494,325364.22643637267,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4088887.8883282314,null,null,7446161.9615834858,5025449.5399183072,469511.55860670877,239293.3172842674,161500.17921393923,15088.44139329117,9820454.9979999997,{"$f":"Calculations!L176","v":7685455.2788677532},{"$f":"Calculations!L167","v":5186949.7191322464},{"$f":"Calculations!L169+Calculations!L170","v":484599.99999999994},6999.7868351677444,3536550,{"$f":"Calculations!L255","v":117885},{"$f":"Calculations!L254","v":30},256260,"Nov23"]
[null,"Dec23",15073244.055701304,484400.76793026138,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4102101.1517160232,null,null,10248702.797619678,4969962.9353258191,3958778.8453714657,329357.07052246854,159717.03593203332,127221.15462853434,14560629.839400001,{"$f":"Calculations!M176","v":10578059.868142147},{"$f":"Calculations!M167","v":5129679.9712578524},{"$f":"Calculations!M169+Calculations!M170","v":4086000},59020.076369160968,5233110,{"$f":"Calculations!M255","v":168810},{"$f":"Calculations!M254","v":31},264802,"Dec23"]
[null,"Jan24",16859409.537976008,541801.81100148614,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4106870.2135536964,null,null,11840440.255600009,4804320.2085785372,4324126.8522295868,380509.88435204327,154393.86437440943,138962.1477704132,16409643.212905001,{"$f":"Calculations!N176","v":12220950.139952052},{"$f":"Calculations!N167","v":4958714.0729529466},{"$f":"Calculations!N169+Calculations!N170","v":4463089},64466.924528233547,5233110,{"$f":"Calculations!N255","v":168810},{"$f":"Calculations!N254","v":31},264802,"Jan24"]
[null,"Feb24",14058345.688825529,451785.52289945749,{"$f":"'Other Inputs'!$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$35)","v":4192648.0633399994},4099391.373076465,null,null,9674093.1519806739,4479319.7712781867,3744946.6558734574,310891.14821807854,143949.49945706315,120349.34412654303,13578059.570934005,{"$f":"Calculations!O176","v":9984984.3001987524},{"$f":"Calculations!O167","v":4623269.2707352499},{"$f":"Calculations!O169+Calculations!O170","v":3865296.0000000005},55832.125577438193,4895490,{"$f":"Calculations!O255","v":168810},{"$f":"Calculations!O254","v":29},247718,"Feb24"]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":104696747.88321733},{"$f":"SUM(D12:D23)","v":3364583.2899022736},null,null,{"$f":"SUM(G12:G23)","v":49021807.397895798},null,null,{"$f":"SUM(J12:J25)","v":63270764.489939086},53773885.761530943,12605997.802937135,2033298.6577543491,1728102.5545146163,405112.19706286502,{"$f":"SUM(P12:P23)","v":103799076.46373901},65304063.147693411,55501988.316045575,13011110,187938.498739,30018085]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$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":1844307.3741557749},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E146","v":1224310},{"$f":"'Other Inputs'!E147","v":39423},{"$f":"J33+K33","v":1263733}]
["III.  Transportation (TL 112  demand)",null,{"$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":737722.94966230984},null,null,{"$f":"J33/L33","v":0.96880432812943873},{"$f":"K33/L33","v":3.1195671870561267E-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},{"$f":"F35*J34","v":2473673.5221265093}]
[null,null,null,null,null,null,null,null,null,"Dth Sales Allocation Base"]
["III.  Transportation (Hyrum)",null,{"$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":6147691.2471859166},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":115857612},{"$f":"Calculations!P39","v":3723254},{"$f":"J38+K38","v":119580866}]
["IV. Transportation (Overthrust Pipeline)",null,{"$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":160876.23653793958},null,null,{"$f":"J38/L38","v":0.9688641324942403},{"$f":"K38/L38","v":3.1135867505759657E-2}]
[null,null,{"$f":"'Other Inputs'!E73","v":366},{"$f":"'Other Inputs'!D38","v":8542},{"$f":"'Other Inputs'!F39","v":1.67E-3},{"$f":"C40*D40*E40","v":5221.0412400000005},{"$f":"F40*J39","v":5058.4795917092533}]
[null,null,null,null,null,null,null,null,null,{"$f":"+F40-'Ut 1.4 p1'!L45","v":4.12400000004709E-2}]
["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},{"$f":"(F42+F43+F44)*J34","v":2106349.856886046}]
[null,null,{"$f":"'Other Inputs'!E61","v":12},{"$f":"'Other Inputs'!D61","v":1885},{"$f":"'Other Inputs'!F61","v":5.5021999999999993},{"$f":"C44*D44*E44","v":124459.76399999998}]
[]
["V.  Transportation (KR #20024)",null,{"$f":"+'Other Inputs'!E69","v":5},{"$f":"+'Other Inputs'!D69","v":27000},{"$f":"+'Other Inputs'!F69","v":8.8159999999999989},{"$f":"C46*D46*E46","v":1190159.9999999998},{"$f":"F46*J34","v":1153032.1591665326}]
[]
["VI.  Transportation (KR #20017)",null,{"$f":"+'Other Inputs'!E65","v":3},{"$f":"+'Other Inputs'!D65","v":56925},{"$f":"+'Other Inputs'!F65","v":8.7966666666666651},{"$f":"C48*D48*E48","v":1502250.7499999998},{"$f":"F48*J34","v":1455387.0285356953}]
[null,null,{"$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":102828.89138765862}]
[]
["VIII.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C74","v":0.74759998154047458},{"$f":"'Other Inputs'!E73","v":366},{"$f":"'Other Inputs'!D73","v":34885},{"$f":"'Other Inputs'!F73","v":4.4000000000000003E-3},{"$f":"B51*C51*D51*E51","v":41999.27283336594}]
[null,{"$f":"'Other Inputs'!C73","v":0.74759998154047458},{"$f":"'Other Inputs'!E74","v":152},{"$f":"'Other Inputs'!D74","v":50000},{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},{"$f":"B52*C52*D52*E52","v":24999.743382713474},{"$f":"(F51+F52)*J39","v":64912.943724159319}]
[]
["IX. Transportation (KR #20024)",{"$f":"+'Other Inputs'!C80","v":0.74759998154047458},{"$f":"+'Other Inputs'!E80","v":152},{"$f":"+'Other Inputs'!D80","v":27000},{"$f":"+'Other Inputs'!F80","v":4.4000000000000003E-3},{"$f":"B54*C54*D54*E54","v":13499.861426665277},{"$f":"+F54*J39","v":13079.531529938511}]
[]
["X.  Trans (KR #20017)",{"$f":"+'Other Inputs'!C77","v":0.74759998154047458},{"$f":"+'Other Inputs'!E77","v":91},{"$f":"+'Other Inputs'!D77","v":56925},{"$f":"+'Other Inputs'!F77","v":4.4000000000000003E-3},{"$f":"B56*C56*D56*E56","v":17039.874431256285}]
[null,{"$f":"+'Other Inputs'!C78","v":0.74759998154047458},{"$f":"+'Other Inputs'!E78","v":61},{"$f":"+'Other Inputs'!D78","v":6000},{"$f":"+'Other Inputs'!F78","v":4.4000000000000003E-3},{"$f":"B57*C57*D57*E57","v":1203.9350102727801},{"$f":"(F56+F57)*J39","v":17675.772607957289}]
[]
["XII.  Other Trans",null,null,null,null,{"$f":"'Other Inputs'!$D$186","v":2536572.6749999998},{"$f":"F59*$J$39","v":2457594.2842724696}]
[]
["Storage Commodity",null,null,null,null,{"$f":"+'Ut 1.4 p2'!J29","v":459666},{"$f":"+F61*J39","v":445353.90032709745}]
["Total ACA",null,null,{"$f":"+'Ut 1.4 p1'!F41","v":133629222.96499997},{"$f":"+'Ut 1.4 p1'!J41","v":1.5E-3},{"$f":"+D62*E62","v":200443.83444749998},{"$f":"+F62*J39","v":194202.84177579617}]
[]
["XIV.  Storage Demand",null,12,{"$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":13587536.958661359}]
[]
["XV. Peak Hour Service",null,{"$f":"+'Other Inputs'!E20","v":3},{"$f":"+'Other Inputs'!D20","v":28752},{"$f":"+'Other Inputs'!F20","v":16.099999999999998},{"$f":"C69*D69*E69","v":1388721.5999999999},{"$f":"F69*J34","v":1345399.496646839}]
[null,null,{"$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":1596663.1618862529}]
[]
["LNG Electric Costs",null,12,null,null,{"$f":"+'Ut 1.4 p2'!K34","v":2295625.3099999996},{"$f":"+F72","v":2295625.3099999996}]
[]
[]
["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":87226779.344563752}]

{"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. 23-057-03"}]
[]
[]
[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,{"$f":"Calculations!D147","v":"Mar23"},{"$f":"Calculations!D20","v":13433023},null,{"$f":"Calculations!D39","v":448594},null,{"$f":"SUM(D11:F11)","v":13881617}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E147","v":"Apr23"},{"$f":"Calculations!E20","v":9017969},null,{"$f":"Calculations!E39","v":329671},null,{"$f":"SUM(D13:F13)","v":9347640}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F147","v":"May23"},{"$f":"Calculations!F20","v":5391667},null,{"$f":"Calculations!F39","v":219398},null,5611065]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G147","v":"Jun23"},{"$f":"Calculations!G20","v":3071369},null,{"$f":"Calculations!G39","v":105674},null,3177043]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H147","v":"Jul23"},{"$f":"Calculations!H20","v":2584396},null,{"$f":"Calculations!H39","v":68869},null,2653265]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I147","v":"Aug23"},{"$f":"Calculations!I20","v":2544456},null,{"$f":"Calculations!I39","v":70192},null,2614648]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J147","v":"Sep23"},{"$f":"Calculations!J20","v":2986836},null,{"$f":"Calculations!J39","v":98227},null,3085063]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K147","v":"Oct23"},{"$f":"Calculations!K20","v":7219038},null,{"$f":"Calculations!K39","v":228147},null,7447185]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L147","v":"Nov23"},{"$f":"Calculations!L20","v":12420297},null,{"$f":"Calculations!L39","v":421821},null,12842118]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M147","v":"Dec23"},{"$f":"Calculations!M20","v":18926251},null,{"$f":"Calculations!M39","v":594379},null,19520630]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N147","v":"Jan24"},{"$f":"Calculations!N20","v":20849761},null,{"$f":"Calculations!N39","v":603234},null,21452995]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O147","v":"Feb24"},{"$f":"Calculations!O20","v":17412549},null,{"$f":"Calculations!O39","v":535048},null,17947597]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":115857612},null,{"$f":"SUM(F11:F33)","v":3723254},null,{"$f":"SUM(H11:H33)","v":119580866}]

{"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. 23-057-03"}]
[]
[]
[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":81479350},{"$f":"'Utah Summary-by class'!J8","v":0.94679999999999997},{"$f":"E12*F12","v":77144648.579999998}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":31228294},{"$f":"'Utah Summary-by class'!J9","v":0.39824999999999999},{"$f":"E13*F13","v":12436668.0855}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":1280686},{"$f":"'Utah Summary-by class'!J13","v":0.93298999999999999},{"$f":"E15*F15","v":1194867.23114}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1308506},{"$f":"'Utah Summary-by class'!J14","v":0.77862000000000009},{"$f":"E16*F16","v":1018828.9417200001}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":289772},{"$f":"'Utah Summary-by class'!J18","v":0.70443},{"$f":"E18*F18","v":204124.08996000001}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":271004},{"$f":"'Utah Summary-by class'!J21","v":0.17938000000000001},{"$f":"E20*F20","v":48612.697520000002}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":115857612},null,{"$f":"SUM(G12:G21)","v":92047749.625839993}]
[]
[]
[]
[null,null,"Rate Schedule","Season","Trans Dth","SNG Rate","SNG Revenue"]
[null,9,"TSS/TSM/TSL","annual",{"$f":"'Utah Summary-by class'!B23","v":202522},{"$f":"'Utah Summary-by class'!J23","v":2.1569400000000001},{"$f":"E28*F28","v":436827.80268000002}]
[]
[null,10,"TBF","annual",{"$f":"'Utah Summary-by class'!B25","v":45000},{"$f":"'Utah Summary-by class'!J25","v":1.43699},{"$f":"E30*F30","v":64664.55}]
[]
[]
[null,11,"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E28:E30)","v":247522},null,{"$f":"SUM(G28:G30)","v":501492.35268000001}]

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

{"sheet":"SDR#5","index":20,"n_rows":49,"n_cols":8,"rows_kept":49,"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,{"$f":"+'Control Panel'!F5","v":"23-057-03"}]
[]
[]
[null,"Standard Data Request #5"]
[null,"RIN Proceeds"]
[]
[null,null,null,null,null,"Total","Volumes","Rate"]
["Total RIN Proceeds",null,null,null,null,-139370.18493147736,289772,-0.48096498257760362]
[]
[null,"Month","NGV Dths","Rate","Refund"]
["estimate","2022-09-01",20224.651999999998,-0.33195000000000002,-6713.5732313999997]
["estimate","2022-10-01",17660.120000000006,-0.33195000000000002,-5862.2768340000021]
[]
[null,null,"Estimated Dths",null,{"$f":"SUM(E12:E14)","v":-12575.850065400002}]
[]
[null,"2022-09-01",26294.878000000004,-0.33195000000000002,-8728.5847521000014]
[null,"2022-10-01",21010.446999999993,-0.33195000000000002,-6974.417881649998]
[]
[null,null,"Actual Dths",null,{"$f":"SUM(E17:E19)","v":-15703.002633749998}]
["True up of Estimated Volumes",null,null,null,null,{"$f":"E20-E15","v":-3127.1525683499967}]
[]
[null,"Month","NGV Dths","Rate","Refunded"]
[]
[null,"2022-11-01",22515.421999999995,-0.48096498257760362,-10829.129549957392]
[null,"2022-12-01",18842.324999999997,-0.48096498257760362,-9062.4985153465441]
["estimate","2023-01-01",24125,-0.48096498257760362,-11603.280204684686]
["estimate","2023-02-01",24867,-0.48096498257760362,-11960.15622175727]
[null,null,null,"Expected Amortized Total",null,{"$f":"SUM(E25:E28)","v":-43455.064491745892}]
[]
["Remaining to be Amortized",null,null,null,null,{"$f":"F9-F21-F29","v":-92787.967871381465}]
[]
[null,"Document No.","Date","RIN Proceed"]
[null,"1800000288","2022-09-07",3289.5]
[null,"1800000430","2022-12-21",72464.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["New RIN Proceeds",null,null,null,null,{"$f":"SUM(D34:D46)","v":75753.75}]
[]
["Total RIN Proceeds",null,null,null,null,{"$f":"F31-F47","v":-168541.71787138146},{"$f":"'RevRun Fcst'!T66","v":289772},{"$f":"F49/G49","v":-0.58163562342593988}]

{"sheet":"Ut 1.1 p1","index":21,"n_rows":45,"n_cols":6,"rows_kept":45,"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. 23-057-03"}]
[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,null,"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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.1"]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,null,"Allocation"]
[null,null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[null,"COMMODITY"]
[1,null,"Dominion Energy Production (DEU Exhibit 1.2, p 1)",null,2,{"$f":"'Ut 1.2 p3'!E15+'Ut 1.2 p3'!E28","v":272165275.43913054},{"$f":"CHOOSE($E16,G$58,G$61)*$F16","v":8474101.9557413515},263691173.48338917]
[{"$f":"A16+1","v":2},null,"Other Revenue's Credit  (DEU Exhibit 1.2, p 2)",null,2,{"$f":"'Ut 1.2 p3'!E16+'Ut 1.2 p3'!E29+'Ut 1.2 p3'!E47","v":-42153987.625021599},-1312500.9735321046,-40841486.651489496]
[{"$f":"A17+1","v":3},null,"Gathering (DEU Exhibit 1.2, p 3, ln 4)","- Demand",1,{"$f":"'Ut 1.2 p3'!E19","v":2887809.0985731888},90087.145063910517,2797721.9535092781]
[{"$f":"A18+1","v":4},null,"Gathering (DEU Exhibit 1.2, p 3, lns 5, 6, 12)","- Commodity",2,{"$f":"'Ut 1.2 p3'!E21+'Ut 1.2 p3'!E20+'Ut 1.2 p3'!E32","v":4146627.9507154594},129108.85846915623,4017519.0922463029]
[{"$f":"A19+1","v":5},null,"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(F16:F19)","v":237045724.86339757},{"$f":"SUM(G16:G19)","v":7380796.9857423138},{"$f":"SUM(H16:H19)","v":229664927.87765524}]
[]
[{"$f":"A20+1","v":6},null,"Dominion Energy Contract Gas (DEU Exhibit 1.2, p 4)",null,2,{"$f":"'Ut 1.2 p4'!E25","v":476756760},{"$f":"CHOOSE($E22,G$58,G$61)*$F22","v":14844235.311835255},{"$f":"CHOOSE($E22,H$58,H$61)*$F22","v":461912524.68816471}]
[{"$f":"A22+1","v":7},null,"LNG Purchased Gas (DEU Exhibit 1.2, p 6, ln 1)",null,null,{"$f":"'Ut 1.2 p6'!E17","v":5241242.88},0,{"$f":"F23","v":5241242.88}]
[]
[8,null,"Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 5, ln 3)",null,2,{"$f":"'Ut 1.2 p5'!E21","v":-528118.300484851},{"$f":"CHOOSE($E25,G$58,G$61)*$F25","v":-16443.421431263287},{"$f":"CHOOSE($E25,H$58,H$61)*$F25","v":-511674.87905358768}]
[{"$f":"A25+1","v":9},null,"LNG Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 6, ln 4)",null,"UT",{"$f":"'Ut 1.2 p6'!E26","v":-4559859.7517769421},0,{"$f":"F26","v":-4559859.7517769421}]
[]
[10,null,"Working Gas Costs (DEU Exhibit 1.2, p 5, ln 17)",null,2,{"$f":"'Ut 1.2 p5'!I43","v":2303045.2478047465},{"$f":"CHOOSE($E28,G$58,G$61)*$F28","v":71707.311695418},{"$f":"CHOOSE($E28,H$58,H$61)*$F28","v":2231337.9361093282}]
[{"$f":"A28+1","v":11},null,"LNG Working Gas Costs (DEU Exhibit 1.2, p 6, ln 18)",null,"UT",{"$f":"'Ut 1.2 p6'!I48","v":264846.26332663768},0,{"$f":"F29","v":264846.26332663768}]
[]
[]
[{"$f":"A29+1","v":12},null,"TOTAL COMMODITY",null,null,{"$f":"SUM(F20:F30)","v":716523641.20226717},{"$f":"SUM(G20:G30)","v":22280296.187841725},{"$f":"SUM(H20:H30)","v":694243345.0144254}]
[]
[null,"SNG"]
[{"$f":"A32+1","v":13},null,"Transportation (DEU Exhibit 1.4, p 1, ln 15)","- Demand",1,{"$f":"'Ut 1.4 p1'!M36","v":67014704},{"$f":"CHOOSE($E35,G$58,G$61)*$F35","v":2090568.7164867895},{"$f":"CHOOSE($E35,H$58,H$61)*$F35","v":64924135.283513211}]
[{"$f":"A35+1","v":14},null,"Transportation (DEU Exhibit 1.4, p 1, ln 25)","- Commodity",2,{"$f":"'Ut 1.4 p1'!M55","v":592932},{"$f":"CHOOSE($E36,G$58,G$61)*$F36","v":18461.452191925084},{"$f":"CHOOSE($E36,H$58,H$61)*$F36","v":574470.54780807486}]
[]
[{"$f":"A36+1","v":15},null,"Other Transportation (DEU Exhibit 1.4, p 1, ln 26)",null,2,{"$f":"'Ut 1.4 p1'!M59","v":2536573},{"$f":"CHOOSE($E38,G$58,G$61)*$F38","v":78978.400846687291},{"$f":"CHOOSE($E38,H$58,H$61)*$F38","v":2457594.5991533124}]
[]
[{"$f":"A38+1","v":16},null,"Peak Hour Service (DEU Exhibit 1.4, p 1, ln 29)",null,1,{"$f":"'Ut 1.4 p1'!L65+'Ut 1.4 p1'!L66","v":3036798},{"$f":"CHOOSE($E40,G$58,G$61)*$F40","v":94734.95394517672},{"$f":"CHOOSE($E40,H$58,H$61)*$F40","v":2942063.0460548233}]
[]
[{"$f":"A40+1","v":17},null,"Storage (DEU Exhibit 1.4, p 2, ln 5)","- Demand",1,{"$f":"'Ut 1.4 p2'!J20","v":14025058},{"$f":"CHOOSE($E42,G$58,G$61)*$F42","v":437521.10733359028},{"$f":"CHOOSE($E42,H$58,H$61)*$F42","v":13587536.892666409}]
[{"$f":"A42+1","v":18},null,"Storage (DEU Exhibit 1.4, p 2, ln 12)","- Commodity",2,{"$f":"'Ut 1.4 p2'!J29","v":459666},{"$f":"CHOOSE($E43,G$58,G$61)*$F43","v":14312.099672902519},{"$f":"CHOOSE($E43,H$58,H$61)*$F43","v":445353.90032709745}]
[]
[{"$f":"A43+1","v":19},null,"LNG Electricity Costs (DEU Exhibit 1.4, p 2, ln 14)",null,"UT",{"$f":"'Ut 1.4 p2'!K34","v":2295625.3099999996},0,{"$f":"F45","v":2295625.3099999996}]
[]
[]
[{"$f":"A45+1","v":20},null,"TOTAL SNG",null,null,{"$f":"SUM(F35:F45)","v":89961356.310000002},{"$f":"SUM(G35:G45)","v":2734576.7304770709},{"$f":"SUM(H35:H45)","v":87226779.579522938}]
[]
[]
[{"$f":"A48+1","v":21},null,"TOTAL GAS  COST",null,null,{"$f":"F32+F48","v":806484997.51226711},{"$f":"G32+G48","v":25014872.918318797},{"$f":"H32+H48","v":781470124.59394836}]
[]
[]
[]
["1/",null,"Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(G57:H57)","v":1263733},{"$f":"'Other Inputs'!$E$147","v":39423},{"$f":"'Other Inputs'!$E$146","v":1224310}]
[null,null,null,null," Percent-",{"$f":"G58+H58","v":1},{"$f":"G57/F57","v":3.1195671870561267E-2},{"$f":"H57/F57","v":0.96880432812943873}]
[]
[null,null,"#2  Commodity Sales - All",null," Dth-",{"$f":"G60+H60","v":119580866},{"$f":"'Ut 1.5 p1'!H22","v":3723254},{"$f":"'Ut 1.5 p1'!H21","v":115857612}]
[null,null,null,null," Percent-",{"$f":"G61+H61","v":1},{"$f":"G60/F60","v":3.1135867505759657E-2},{"$f":"H60/F60","v":0.9688641324942403}]
[]
[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. 23-057-03"}]
[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,{"$f":"+'Royalty Detail'!F1412","v":40435278},null,{"$f":"+'Royalty Detail'!I1412","v":31519431.370233774}]
[]
[{"$f":"A16+1","v":2},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1414","v":-256630.10484859347},null,{"$f":"G16/E16*E18","v":-200044.00556640513}]
[]
[]
[{"$f":"A18+1","v":3},null,"Total Wexpro I Test-Year Royalties",null,null,null,{"$f":"G16+G18","v":31319387.364667371}]
[]
[{"$f":"A21+1","v":4},null,"Wexpro I Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S117","v":172323405.41860786}]
[]
[]
[{"$f":"A23+1","v":5},null,"Total Wexpro I Company Production (IRP Forecast)",null,{"$f":"+'Monthly Inputs'!S7","v":40178647.895151407},null,{"$f":"G21+G23","v":203642792.78327525}]
[]
[]
[]
[null,"WEXPRO II"]
[{"$f":"A26+1","v":6},null,"Royalties Based on Historical Production",null,{"$f":"+'Royalty Detail'!F1687","v":15065376.509993235},null,{"$f":"+'Royalty Detail'!I1687","v":11657572.755611192}]
[]
[{"$f":"A31+1","v":7},null,"Test-Year Adjustment for IRP Production Forecast",null,{"$f":"+'Royalty Detail'!F1689","v":3209887.9109009411},null,{"$f":"G31/E31*E33","v":2483807.9442530535}]
[]
[]
[{"$f":"A33+1","v":8},null,"Total Wexpro II Test-Year Royalties",null,null,null,{"$f":"G31+G33","v":14141380.699864246}]
[]
[{"$f":"A36+1","v":9},null,"Wexpro II Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S119","v":54381101.955991045}]
[]
[]
[{"$f":"A38+1","v":10},null,"Total Wexpro II Company Production (IRP Forecast)",null,{"$f":"'Monthly Inputs'!S13","v":18275264.420894176},null,{"$f":"G36+G38","v":68522482.655855298}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A41+1","v":11},null,"Total Wexpro Test-Year Royalties",null,null,null,{"$f":"G36+G21","v":45460768.064531617}]
[]
[{"$f":"A46+1","v":12},null,"Total Wexpro Operator Service Fee",null,null,null,{"$f":"G38+G23","v":226704507.37459892}]
[]
[]
[{"$f":"A48+1","v":13},null,"Total Wexpro Company Production",null,{"$f":"E41+E26","v":58453912.316045582},null,{"$f":"G46+G48","v":272165275.43913054}]

{"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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,null," TEST-YEAR OTHER REVENUES  1/"]
[]
[null,"COMMODITY"]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!P2","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2024-02-29"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F210","v":2003196.1321714551}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F211","v":7026001.9166788328}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F212","v":797419.2178359878}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F216","v":-112046.41458140104}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":685372.80325458676}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F213","v":17399077.919074766}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F214","v":1757875.0791619071}]
[]
[null,{"$f":"B25+1","v":8},null,null,"3rd Party & Liquids Credits from MLPX Acquisition",null,null,{"$f":"'Other Inputs'!F215","v":4410624.5942857144}]
[]
[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":38052712.44462727}]
[]
[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":1979343.4202652213}]
[]
[null,{"$f":"B37+1","v":13},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E235","v":1555767.1834997153}]
[null,{"$f":"B39+1","v":14},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E238","v":-211363.31723661994}]
[null,{"$f":"B40+1","v":15},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F39+F40","v":1344403.8662630953}]
[]
[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":681299.89386601071}]
[]
[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":4101275.1803943273}]
[]
[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":42153987.625021599}]
[]
[]
[]
[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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[]
[null,"SUMMARY OF WEXPRO TEST-YEAR GAS COSTS AND REVENUES CREDITS"]
[]
[null,"COMMODITY"]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D203","v":203642792.78327525}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.2 p2'!H32","v":-38052712.44462727}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":165590080.33864796},{"$f":"F25","v":38571501.979345351},{"$f":"E17/F25","v":4.2930679864973831}]
[]
[{"$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,{"$f":"ROUND('Other Inputs'!D184,0)","v":1414923}]
[{"$f":"A21+1","v":7},null,null,"Gathering",{"$f":"SUM(E19:E21)","v":6227938.1642886484}]
[]
[]
[{"$f":"A22+1","v":8},"Total Wexpro I Cost of Production",null,null,{"$f":"E17+E22","v":171818018.5029366},{"$f":"'Monthly Inputs'!S7*(1-'Other Inputs'!E278)","v":38571501.979345351},{"$f":"E25/F25","v":4.4545327427213852}]
[]
[null,"WEXPRO II"]
[{"$f":"A25+1","v":9},null,"Wexpro II Production  4/",null,{"$f":"'Other Inputs'!D226","v":68522482.655855298}]
[{"$f":"A28+1","v":10},null,"Wexpro II Revenue Sharing Credits  5/",null,{"$f":"-'Ut 1.2 p2'!H50","v":-4101275.1803943273}]
[{"$f":"A29+1","v":11},null,null,"Net Cost of Wexpro II Production",{"$f":"E28+E29","v":64421207.475460969},{"$f":"F35","v":17544253.844058409},{"$f":"E30/F35","v":3.6719263211799715}]
[]
[{"$f":"A30+1","v":12},null,null,"Gathering",{"$f":"'Other Inputs'!D195","v":806498.88500000013}]
[]
[]
[{"$f":"A32+1","v":13},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E30:E32)","v":65227706.360460967},{"$f":"'Monthly Inputs'!S13*(1-'Other Inputs'!E278)","v":17544253.844058409},{"$f":"E35/F35","v":3.7178957247333253}]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A35+1","v":14},null,"Total Wexpro Production",null,{"$f":"E15+E28","v":272165275.43913054}]
[{"$f":"A38+1","v":15},null,"Total Wexpro Revenue Sharing Credits",null,{"$f":"E16+E29","v":-42153987.625021599}]
[{"$f":"A39+1","v":16},null,null,"Net Cost of Total Wexpro Production",{"$f":"E38+E39","v":230011287.81410894},{"$f":"F25+F35","v":56115755.823403761},{"$f":"E40/F45","v":4.0988717774372363}]
[]
[{"$f":"A40+1","v":17},null,null,"Total Wexpro Gathering ",{"$f":"E22+E32","v":7034437.0492886482}]
[]
[]
[{"$f":"A42+1","v":18},"Total Wexpro Cost of Production",null,null,{"$f":"SUM(E40:E42)","v":237045724.8633976},{"$f":"F25+F35","v":56115755.823403761},{"$f":"E45/F45","v":4.2242276056902863}]
[]
[{"$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,{"$f":"E25+E35+E47","v":237045724.86339757},{"$f":"F25+F35","v":56115755.823403761},{"$f":"E50/F50","v":4.2242276056902854}]
[]
[]
[]
["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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 4 of 6"]
[]
[]
[]
["     TEST-YEAR PURCHASED GAS COSTS"]
[]
[null,"COMMODITY"]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Total Cost","Dth","per Dth"]
[null," "]
[null,1,"Current Contracts",null,{"$f":"ROUND(Calculations!$P$196+Calculations!$P$199-E17-E16,0)","v":255490826}]
[null,2,"Fixed Price Contracts",null,{"$f":"'Monthly Inputs'!S104","v":48076050}]
[null,3,"Stabilization Costs",null,{"$f":"'Monthly Inputs'!S101","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"E15+E16+E17","v":303566876},{"$f":"Calculations!$P$195+Calculations!$P$198","v":31994000},{"$f":"E18/F18","v":9.4882439207351386}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"ROUND(Calculations!P193,0)","v":172287049},{"$f":"Calculations!$P$192","v":33783364},{"$f":"E20/F20","v":5.0997600179780793}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,{"$f":"ROUND(Calculations!P202,0)","v":902835},{"$f":"Calculations!P201","v":219667.99999999945},{"$f":"E22/F22","v":4.1099978148842906}]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":476756760},{"$f":"F18+F20+F22","v":65997032},{"$f":"E25/F25","v":7.2239121298666884}]

{"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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 5 of 6"]
[]
[]
[]
[null,"TEST-YEAR STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"STORAGE GAS  1/"]
[]
[null,1,"    Withdrawals",null,{"$f":"G17*I17","v":60326218.935555637},null,{"$f":"'Monthly Inputs'!S37","v":13011110},null,{"$f":"'Ut Storage'!L27","v":4.6365159418032462}]
[null,2,"    Injections",null,{"$f":"G18*I18","v":-60854337.236040488},null,{"$f":"-'Monthly Inputs'!S29","v":-13303294},null,{"$f":"'Ut Storage'!K27","v":4.5743811447029952}]
[]
[]
[null,{"$f":"B18+1","v":3},"Storage Adjustment",null,{"$f":"E17+E18","v":-528118.300484851}]
[]
[]
[null,"WORKING GAS CHARGES"]
[]
[null,null,null,"Month","Amount",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B21+1","v":4},null,{"$f":"'Rate Base'!D$4","v":"2021-12-31"},{"$f":"+'Rate Base'!D11","v":44932895.699999966}]
[null,{"$f":"B28+1","v":5},null,{"$f":"'Rate Base'!E$4","v":"2022-01-31"},{"$f":"+'Rate Base'!E11","v":32520297.099999968}]
[null,6,null,{"$f":"'Rate Base'!F$4","v":"2022-02-28"},{"$f":"+'Rate Base'!F11","v":24327140.389999963}]
[null,7,null,{"$f":"'Rate Base'!G$4","v":"2022-03-31"},{"$f":"+'Rate Base'!G11","v":13377221.649999963}]
[null,8,null,{"$f":"'Rate Base'!H$4","v":"2022-04-30"},{"$f":"+'Rate Base'!H11","v":4611532.5099999625}]
[null,9,null,{"$f":"'Rate Base'!I$4","v":"2022-05-31"},{"$f":"+'Rate Base'!I11","v":4273987.8599999631}]
[null,10,null,{"$f":"'Rate Base'!J$4","v":"2022-06-30"},{"$f":"+'Rate Base'!J11","v":9042867.9099999629}]
[null,11,null,{"$f":"'Rate Base'!K$4","v":"2022-07-31"},{"$f":"+'Rate Base'!K11","v":16864248.249999963}]
[null,12,null,{"$f":"'Rate Base'!L$4","v":"2022-08-31"},{"$f":"+'Rate Base'!L11","v":25992902.77999996}]
[null,13,null,{"$f":"'Rate Base'!M$4","v":"2022-09-30"},{"$f":"+'Rate Base'!M11","v":40957960.209999964}]
[null,14,null,{"$f":"'Rate Base'!N$4","v":"2022-10-31"},{"$f":"+'Rate Base'!N11","v":53451265.519999966}]
[null,15,null,{"$f":"'Rate Base'!O$4","v":"2022-11-30"},{"$f":"+'Rate Base'!O11","v":54725203.509999961}]
[null,{"$f":"B39+1","v":16},null,{"$f":"'Rate Base'!P$4","v":"2022-12-31"},{"$f":"+'Rate Base'!P11","v":48124018.509999961}]
[]
[]
[null,{"$f":"B40+1","v":17},"12-Month Average   2/",null,{"$f":"(SUM(E29:E39)+E28/2+E40/2)/12","v":27222757.066249963},"x ",{"$f":"'Other Inputs'!E273","v":8.4599999999999995E-2},"  =",{"$f":"E43*G43","v":2303045.2478047465}]
[]
[]
[]
[]
[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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[]
[null,"TEST-YEAR LNG PURCHASED GAS, STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"LNG PURCHASED GAS  1/"]
[]
[null,{"$f":"B13+1","v":1},"Total Gas Purchased",null,{"$f":"Calculations!P205","v":5241242.88},null,{"$f":"Calculations!P204","v":1215000},null,{"$f":"E17/G17","v":4.3137801481481484}]
[]
[]
[null,"LNG STORAGE  1/"]
[]
[null,{"$f":"B17+1","v":2},"    Withdrawals",null,{"$f":"G22*I22","v":548957.94401277415},null,{"$f":"'Monthly Inputs'!S41","v":108000},null,{"$f":"'LNG Storage'!L27","v":5.0829439260442051}]
[null,{"$f":"B22+1","v":3},"    Injections",null,{"$f":"G23*I23","v":-5108817.6957897162},null,{"$f":"-'Monthly Inputs'!S40","v":-1215000},null,{"$f":"'LNG Storage'!K27","v":4.2047882269874206}]
[]
[]
[null,{"$f":"B23+1","v":4},"Storage Adjustment",null,{"$f":"E22+E23","v":-4559859.7517769421}]
[]
[]
[null,"WORKING LNG CHARGES"]
[]
[null,null,null,"Month","Amount 2/",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B26+1","v":5},null,{"$f":"'Rate Base'!D$4","v":"2021-12-31"},{"$f":"'Rate Base'!$D$12","v":1512116.55}]
[null,{"$f":"B33+1","v":6},null,{"$f":"'Rate Base'!E$4","v":"2022-01-31"},{"$f":"'Rate Base'!$E$12","v":1512116.55}]
[null,7,null,{"$f":"'Rate Base'!F$4","v":"2022-02-28"},{"$f":"'Rate Base'!$F$12","v":1512116.55}]
[null,8,null,{"$f":"'Rate Base'!G$4","v":"2022-03-31"},{"$f":"'Rate Base'!$G$12","v":1512116.55}]
[null,9,null,{"$f":"'Rate Base'!H$4","v":"2022-04-30"},{"$f":"'Rate Base'!$H$12","v":1512116.55}]
[null,10,null,{"$f":"'Rate Base'!I$4","v":"2022-05-31"},{"$f":"'Rate Base'!$I$12","v":2664570.0473310575}]
[null,11,null,{"$f":"'Rate Base'!J$4","v":"2022-06-30"},{"$f":"'Rate Base'!$J$12","v":3806155.3547441177}]
[null,{"$f":"B39+1","v":12},null,{"$f":"'Rate Base'!K$4","v":"2022-07-31"},{"$f":"'Rate Base'!$K$12","v":4990327.1268614251}]
[null,13,null,{"$f":"'Rate Base'!L$4","v":"2022-08-31"},{"$f":"'Rate Base'!$L$12","v":6172289.9706104426}]
[null,14,null,{"$f":"'Rate Base'!M$4","v":"2022-09-30"},{"$f":"'Rate Base'!$M$12","v":6172289.9706104426}]
[null,15,null,{"$f":"'Rate Base'!N$4","v":"2022-10-31"},{"$f":"'Rate Base'!$N$12","v":6071976.3017769419}]
[null,16,null,{"$f":"'Rate Base'!O$4","v":"2022-11-30"},{"$f":"'Rate Base'!$O$12","v":128654.34000000001}]
[null,17,null,{"$f":"'Rate Base'!P$4","v":"2022-12-31"},{"$f":"'Rate Base'!$P$12","v":1512116.55}]
[]
[]
[null,{"$f":"B45+1","v":18},"12-Month Average   3/",null,{"$f":"(SUM(E34:E44)+E33/2+E45/2)/12","v":3130570.4884945354},"x ",{"$f":"'Other Inputs'!E273","v":8.4599999999999995E-2},"  =",{"$f":"E48*G48","v":264846.26332663768}]
[]
[]
[]
[]
[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. 23-057-03"},"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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[null," TEST-YEAR TRANSPORTATION CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"Williams Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$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":-2502678}]
[{"$f":"A21+1","v":6},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L21)","v":61875922}]
[]
[null,"Williams 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",{"$f":"'Other Inputs'!F61","v":5.5021999999999993},"=",{"$f":"ROUND(F28*H28*J28,0)","v":124460}]
[{"$f":"A28+1","v":9},"January - December",null,null,null,{"$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",{"$f":"'Other Inputs'!F65","v":8.7966666666666651},"=",1502251]
[12,"November & March",null,null,null,{"$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",{"$f":"'Other Inputs'!F69","v":8.8159999999999989},"=",1190160]
[14,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L28:L33)","v":4972726}]
[]
[{"$f":"A34+1","v":15},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L22+L25+L34","v":67014704}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A36+1","v":16},"Total ACA",null,null,null,{"$f":"Calculations!$P$183","v":133629222.96499997},null,null,"x",{"$f":"'Other Inputs'!F45","v":1.5E-3},"=",{"$f":"ROUND(F41*J41,0)","v":200444}]
[]
[{"$f":"A41+1","v":17},"Williams Commodity",null,null,null,{"$f":"'Ut 1.4 p1'!F41-(D48*F48*H48)-(D49*F49*H49)-(D50*F50*H50)-(D51*F51*H51)-(D52*F52*H52)-F45","v":108061331.17311957},null,null,"x",{"$f":"'Other Inputs'!F44","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F43*J43,0)","v":288524}]
[]
[{"$f":"A43+1","v":18},"Williams Commodity",null,null,null,{"$f":"'Other Inputs'!D38*'Other Inputs'!E62","v":3126372},null,null,"x",{"$f":"'Other Inputs'!F39","v":1.67E-3},"=",{"$f":"ROUND(F45*J45,0)","v":5221}]
[]
[null,"Kern River Commodity"]
[{"$f":"A45+1","v":19},"January - December",null,{"$f":"'Other Inputs'!C73","v":0.74759998154047458},"x",{"$f":"'Other Inputs'!D73","v":34885}," x",{"$f":"'Other Inputs'!E73","v":366},"x",{"$f":"'Other Inputs'!F73","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D48*F48*H48*J48,0)","v":41999}]
[{"$f":"A48+1","v":20},"November - March",null,{"$f":"'Other Inputs'!C74","v":0.74759998154047458},"x",{"$f":"'Other Inputs'!D74","v":50000}," x",{"$f":"'Other Inputs'!E74","v":152},"x",{"$f":"'Other Inputs'!F74","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D49*F49*H49*J49,0)","v":25000}]
[{"$f":"A49+1","v":21},"November & March",null,{"$f":"'Other Inputs'!C78","v":0.74759998154047458},"x",{"$f":"'Other Inputs'!D78","v":6000}," x",{"$f":"'Other Inputs'!E78","v":61},"x",{"$f":"'Other Inputs'!F78","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D50*F50*H50*J50,0)","v":1204}]
[{"$f":"A50+1","v":22},"December - February",null,{"$f":"'Other Inputs'!C77","v":0.74759998154047458},"x",{"$f":"'Other Inputs'!D77","v":56925}," x",{"$f":"'Other Inputs'!E77","v":91},"x",{"$f":"'Other Inputs'!F77","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D51*F51*H51*J51,0)","v":17040}]
[{"$f":"A51+1","v":23},"November - March",null,{"$f":"'Other Inputs'!C78","v":0.74759998154047458},"x",{"$f":"'Other Inputs'!D80","v":27000}," x",{"$f":"'Other Inputs'!E80","v":152},"x",{"$f":"'Other Inputs'!F80","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D52*F52*H52*J52,0)","v":13500}]
[{"$f":"A52+1","v":24},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L48:L52)","v":98743}]
[]
[{"$f":"A53+1","v":25},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L53+L43+L41+L45","v":592932}]
[]
[]
[null,"OTHER CHARGES"]
[{"$f":"A55+1","v":26},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$186,0)","v":2536573}]
[]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$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 ",{"$f":"'Other Inputs'!F20","v":16.099999999999998},"=",{"$f":"ROUND(F65*H65*J65,0)","v":1388722}]
[{"$f":"A65+1","v":28},"Williams: Mid Nov - Mid Feb",null,null,null,{"$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,{"$f":"SUM(L65:L66)","v":3036798}]
[]
[]
[{"$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":73181007}]

{"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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[]
[]
[null,"TEST-YEAR STORAGE CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$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":1803294},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":69824}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S32+'Monthly Inputs'!S34+'Monthly Inputs'!S35)","v":1792419},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",69402]
[8,"Spire Injections",null,{"$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":11500000},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",120635]
[11,"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S33","v":11218691},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",199805]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":459666}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":14484724}]
[]
[null,"LNG Storage Related Charges"]
[14,"Electricity Costs",null,null,null,null,null,null,null,null,{"$f":"Expenses!P24","v":2295625.3099999996}]
[]
[]
[]
[]
["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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[]
[]
[]
[]
[null,"SUPPLIER NON-GAS COST CLASS ALLOCATION"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)"]
[null,null,"Description","Total UT & WY SNG","Allocation Factor 1/"," UT SNG","COS Factor 2/","GS ","FS","IS","TSS/TSM/TSL","TBF","NGV","UT SNG Total","Check"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,{"$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":57843749.951920226},"Firm Sales",{"$f":"$D$62*$F15","v":56394623.002559438},{"$f":"$E$62*$F15","v":1303270.1708911087},{"$f":"$F$62*$F15","v":0},{"$f":"$G$62*$F15","v":0},{"$f":"$H$62*$F15","v":0},{"$f":"$I$62*$F15","v":145856.77846967638},{"$f":"SUM(H15:M15)","v":57843749.951920219},{"$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":2473673.2799254274},"Firm Sales",2411701.7338753664,55734.017952447066,0,0,0,6237.5280976136546,2473673.2799254274,0]
[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":2052843.0870682336},"Firm Sales",2001414.3632605232,46252.346418063324,0,0,0,5176.3773896470584,2052843.0870682336,0]
[4,null,"Capacity Release Credits",{"$f":"+'Ut 1.4 p1'!$L$21","v":-2502678},1,{"$f":"'Ut 1.1 p2'!$H$58*$D18","v":-2424605.2783143274},"Firm Sales",-2363863.005323932,-54628.473050912544,0,0,0,-6113.7999394826766,-2424605.2783143269,0]
[5,null,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!L25","v":166056},1,{"$f":"'Ut 1.1 p2'!$H$58*$D19","v":160875.77151186208},"Firm Sales",156845.44124816332,3624.6715402230466,0,0,0,405.65872347570695,{"$f":"SUM(H19:M19)","v":160875.77151186205},{"$f":"N19-F19","v":0}]
[6,null,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!$L$28+'Ut 1.4 p1'!L29","v":1380942},1,{"$f":"'Ut 1.1 p2'!$H$58*$D20","v":1337862.5864957233},"Firm Sales",1304345.8672262437,30143.211724350182,0,0,0,3373.5075451292919,1337862.5864957233,0]
[7,null,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p1'!$L$30+'Ut 1.4 p1'!$L$33","v":1983393},1,{"$f":"'Ut 1.1 p2'!$H$58*$D21","v":1921519.7227816319},"Firm Sales",1873380.9693929662,43293.51640517421,0,0,0,4845.2369834914298,1921519.7227816319,0]
[8,null,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p1'!$L$31","v":1502251},1,{"$f":"'Ut 1.1 p2'!$H$58*$D22","v":1455387.2707367775},"Firm Sales",1418926.2716221912,32791.145432695062,0,0,0,3669.8536818910743,1455387.2707367772,0]
[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":102828.89138765863},"Firm Sales",100252.7769793326,2316.8246692638277,0,0,0,259.28973906219312,102828.89138765863,0]
[10,null,"ACA (FERC)",{"$f":"+'Ut 1.4 p1'!$L$41","v":200444},2,{"$f":"'Ut 1.1 p2'!$H$61*$D24","v":194203.00217367552},"Firm Sales",189337.74353586996,4375.5631341472244,0,0,0,489.69550365832646,194203.00217367552,0]
[11,null,"DEQPC Commodity",{"$f":"+'Ut 1.4 p1'!$L$43","v":288524},2,{"$f":"'Ut 1.1 p2'!$H$61*$D25","v":279540.55496376817},"Firm Sales",272537.38259036606,6298.2926788364521,0,0,0,704.87969456563917,279540.55496376817,0]
[12,null,"DEOTP Commodity",{"$f":"+'Ut 1.4 p1'!L45","v":5221},2,{"$f":"'Ut 1.1 p2'!$H$61*$D26","v":5058.4396357524283},"Firm Sales",4931.7133912752533,113.97105986401517,0,0,0,12.755184613159397,{"$f":"SUM(H26:M26)","v":5058.4396357524274},{"$f":"N26-F26","v":0}]
[13,null,"Kern River Commodity",{"$f":"+'Ut 1.4 p1'!$L$53","v":98743},2,{"$f":"'Ut 1.1 p2'!$H$61*$D27","v":95668.551034878765},"Firm Sales",93271.820608062131,2155.4959517625839,0,0,0,241.23447505405065,95668.551034878765,0]
[14,null,"Other Transportation Charges",{"$f":"+'Ut 1.4 p1'!$M$59","v":2536573},2,{"$f":"'Ut 1.1 p2'!$H$61*$D28","v":2457594.5991533124},"Firm Sales",2396025.8632536377,55371.75124160976,0,0,0,6196.9846580646563,2457594.5991533124,0]
[15,null,"Total Transportation",{"$f":"SUM(D15:D28)","v":70144209},null,{"$f":"SUM(F15:F28)","v":67956200.430474594},null,{"$f":"SUM(H15:H28)","v":66253731.9442195},1531112.506048633,0,0,0,171355.98020645996,{"$f":"SUM(N15:N28)","v":67956200.430474579},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":1596663.1618862529},"Design Day",{"$f":"$D$61*$F32","v":1301498.7380917524},{"$f":"$E$61*$F32","v":16265.567916393122},{"$f":"$F$61*$F32","v":0},{"$f":"$G$61*$F32","v":207280.4220571504},{"$f":"$H$61*$F32","v":70553.028399849078},{"$f":"$I$61*$F32","v":1065.4054211077987},{"$f":"SUM(H32:M32)","v":1596663.1618862527},{"$f":"N32-F32","v":0}]
[17,null,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p1'!L65","v":1388722},1,{"$f":"'Ut 1.1 p2'!$H$58*$D33","v":1345399.8841685704},"Design Day",{"$f":"$D$61*$F33","v":1096684.8194866346},{"$f":"$E$61*$F33","v":13705.892208847947},{"$f":"$F$61*$F33","v":0},{"$f":"$G$61*$F33","v":174661.16992180579},{"$f":"$H$61*$F33","v":59450.257576407406},{"$f":"$I$61*$F33","v":897.74497487474139},{"$f":"SUM(H33:M33)","v":1345399.8841685704},{"$f":"N33-F33","v":0}]
[18,null,"Total Peak Hour",{"$f":"SUM(D32:D33)","v":3036798},null,{"$f":"SUM(F32:F33)","v":2942063.0460548233},null,{"$f":"SUM(H32:H33)","v":2398183.5575783867},29971.460125241068,0,381941.59197895619,130003.28597625648,1963.15039598254,2942063.0460548233]
[]
[null,"Storage"]
[19,null,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$16","v":6366793},1,{"$f":"'Ut 1.1 p2'!$H$58*$D37","v":6168176.614704214},"Firm Sales",{"$f":"$D$62*$F37","v":6013648.7535573393},{"$f":"$E$62*$F37","v":138974.40254848552},{"$f":"$F$62*$F37","v":0},{"$f":"$G$62*$F37","v":0},{"$f":"$H$62*$F37","v":0},{"$f":"$I$62*$F37","v":15553.458598388897},{"$f":"SUM(H37:M37)","v":6168176.614704214},{"$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":3709570.1796898553},"Firm Sales",3616636.4033976556,83579.853761823179,0,0,0,9353.9225303766671,3709570.1796898558,0]
[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":3709790.0982723408},"Firm Sales",3616850.8124835263,83584.808719425608,0,0,0,9354.4770693889823,3709790.0982723408,0]
[23,null,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$23","v":69824},2,{"$f":"'Ut 1.1 p2'!$H$61*$D41","v":67649.969187277835},"Firm Sales",65955.172540203668,1524.2128488689898,0,0,0,170.58379820517942,67649.969187277835,0]
[24,null,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$24","v":69402},2,{"$f":"'Ut 1.1 p2'!$H$61*$D42","v":67241.10852336527},"Firm Sales",65556.554832653739,1515.0008612684126,0,0,0,169.55282944311216,67241.10852336527,0]
[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$27","v":120635},2,{"$f":"'Ut 1.1 p2'!$H$61*$D45","v":116878.92462344268},"Firm Sales",113950.82263100753,2633.3841805584125,0,0,0,294.71781187674469,116878.92462344268,0]
[28,null,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$28","v":199805},2,{"$f":"'Ut 1.1 p2'!$H$61*$D46","v":193583.89799301169},"Firm Sales",188734.14942420076,4361.6141766193359,0,0,0,488.13439219159426,193583.89799301169,0]
[29,null,"Total Storage",{"$f":"SUM(D37:D46)","v":14484724},null,{"$f":"SUM(F37:F46)","v":14032890.792993506},null,{"$f":"SUM(H37:H46)","v":13681332.668866588},316173.27709704946,0,0,0,35384.847029871184,14032890.792993508,0]
[]
[{"$f":"+A47+1","v":30},"LNG Electricity ",null,{"$f":"+'Ut 1.4 p2'!K34","v":2295625.3099999996},"UT",{"$f":"+'Ut 1.1 p2'!H45","v":2295625.3099999996},"GS, FS ",{"$f":"$D$65*$F49","v":2243772.117006077},{"$f":"$E$65*$F49","v":51853.192993922486},0,0,0,0,{"$f":"SUM(H49:M49)","v":2295625.3099999996},{"$f":"N49-F49","v":0}]
[]
[]
[{"$f":"+A49+1","v":31},null,"Supplier Non-Gas Costs",{"$f":"+D29+D34+D47+D49","v":89961356.310000002},null,{"$f":"+F29+F34+F47+F49","v":87226779.579522923},null,{"$f":"+H29+H34+H47+H49","v":84577020.287670553},1929110.4362648458,0,381941.59197895619,130003.28597625648,208703.9776323137,87226779.579522908,{"$f":"N52-F52","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H52/$F$52","v":0.96962218134584877},{"$f":"I52/$F$52","v":2.2116034153320016E-2},0,4.3787194003963841E-3,1.4904056598551258E-3,2.3926594405797412E-3,0.99999999999999978]
[]
[]
[]
[null,"1/","Allocations Factors, DEU Exhibit 1.1 page 2, footnote"]
[]
[null,"2/","Cost-of-Service Allocation Factor \nDocket No. 19-057-02","GS","FS","IS","TSS/TSM/TSL"," TBF","NGV","Total"]
[null,null,"210 Design Day",{"$f":"+'Other Inputs'!C313","v":0.81513669830911517},{"$f":"+'Other Inputs'!D313","v":1.018722564950859E-2},{"$f":"+'Other Inputs'!E313","v":0},{"$f":"+'Other Inputs'!F313","v":0.12982100859161499},{"$f":"+'Other Inputs'!G313","v":4.4187797454097781E-2},{"$f":"+'Other Inputs'!H313","v":6.6726999566343013E-4},{"$f":"SUM(D61:I61)","v":1}]
[null,null,"240 Firm Sales",{"$f":"+'Other Inputs'!C314","v":0.97494756217283107},{"$f":"+'Other Inputs'!D314","v":2.2530872773193093E-2},{"$f":"+'Other Inputs'!E314","v":0},{"$f":"+'Other Inputs'!F314","v":0},{"$f":"+'Other Inputs'!G314","v":0},{"$f":"+'Other Inputs'!H314","v":2.5215650539757999E-3},{"$f":"SUM(D62:I62)","v":1}]
[]
[null,null,null,"GS","FS","Total"]
[null,"3/","GS & FS Only",{"$f":"D62/($D$62+$E$62)","v":0.97741217054540908},{"$f":"E62/($D$62+$E$62)","v":2.2587829454590955E-2},{"$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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[]
[null,null,"SUPPLIER NON-GAS COST SUMMARY"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,"Description","GS","FS","IS","TSS/TSM/TSL","TBF","NGV","Total"]
[]
[]
[1,"Transportation - Demand",{"$f":"SUM('Ut 1.4 p3'!H15:H23)","v":63297627.420840286},{"$f":"SUM('Ut 1.4 p3'!I15:I23)","v":1462797.4319824129},{"$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},{"$f":"SUM('Ut 1.4 p3'!M15:M23)","v":163710.43069050412},{"$f":"SUM(C13:H13)","v":64924135.283513203}]
[{"$f":"+A13+1","v":2},"Transportation - Commodity",{"$f":"SUM('Ut 1.4 p3'!H24:H27)","v":560078.6601255734},{"$f":"SUM('Ut 1.4 p3'!I24:I27)","v":12943.322824610277},{"$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},{"$f":"SUM('Ut 1.4 p3'!M24:M27)","v":1448.5648578911755},{"$f":"SUM(C14:H14)","v":574470.54780807486}]
[]
[{"$f":"+A14+1","v":3},"Other Transportation",{"$f":"+'Ut 1.4 p3'!H28","v":2396025.8632536377},{"$f":"+'Ut 1.4 p3'!I28","v":55371.75124160976},{"$f":"+'Ut 1.4 p3'!J28","v":0},{"$f":"+'Ut 1.4 p3'!K28","v":0},{"$f":"+'Ut 1.4 p3'!L28","v":0},{"$f":"+'Ut 1.4 p3'!M28","v":6196.9846580646563},{"$f":"SUM(C16:H16)","v":2457594.5991533124}]
[]
[{"$f":"+A16+1","v":4},"Peak Hour Service",{"$f":"SUM('Ut 1.4 p3'!H32:H33)","v":2398183.5575783867},{"$f":"SUM('Ut 1.4 p3'!I32:I33)","v":29971.460125241068},{"$f":"SUM('Ut 1.4 p3'!J32:J33)","v":0},{"$f":"SUM('Ut 1.4 p3'!K32:K33)","v":381941.59197895619},{"$f":"SUM('Ut 1.4 p3'!L32:L33)","v":130003.28597625648},{"$f":"SUM('Ut 1.4 p3'!M32:M33)","v":1963.15039598254},{"$f":"SUM(C18:H19)","v":2942063.0460548233}]
[5,"TBF Adjustment   1/",{"$f":"+C18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":44347.811847456411},{"$f":"+D18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":554.23975793157706},{"$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$19","v":7062.9597156042855},{"$f":"+-G18*0.4","v":-52001.314390502594},{"$f":"+H18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":36.303069510327738},{"$f":"SUM(C19:H19)","v":1.248423586730496E-11}]
[6,"Total Peak Hour Service",{"$f":"SUM(C18:C19)","v":2442531.369425843},30525.699883172645,0,389004.55169456045,78001.971585753883,1999.4534654928677,2942063.0460548233]
[]
[7,"Storage - Demand",{"$f":"SUM('Ut 1.4 p3'!H37:H40)","v":13247135.969438521},{"$f":"SUM('Ut 1.4 p3'!I37:I40)","v":306139.06502973428},{"$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},{"$f":"SUM('Ut 1.4 p3'!M37:M40)","v":34261.858198154543},{"$f":"SUM(C22:H22)","v":13587536.892666411}]
[8,"Storage - Commodity",{"$f":"SUM('Ut 1.4 p3'!H41:H46)","v":434196.69942806568},{"$f":"SUM('Ut 1.4 p3'!I41:I46)","v":10034.212067315151},{"$f":"SUM('Ut 1.4 p3'!J41:J46)","v":0},{"$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":1122.9888317166306},{"$f":"SUM(C23:H23)","v":445353.90032709745}]
[9,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!H49","v":2243772.117006077},{"$f":"+'Ut 1.4 p3'!I49","v":51853.192993922486},{"$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":2295625.3099999996}]
[]
[]
[10,"Total SNG",{"$f":"SUM(C13:C14,C16,C20,C22:C24)","v":84621368.099518016},1929664.6760227773,0,389004.55169456045,78001.971585753883,208740.280701824,{"$f":"SUM(C27:H27)","v":87226779.579522938}]
[]
[]
[{"$f":"+A27+1","v":11},"Percent Allocated to Rate Classes",{"$f":"C27/$I$27","v":0.97013060103142268},2.2122388162497047E-2,0,4.4596917777975816E-3,8.942433959130753E-4,2.3930756323695245E-3,{"$f":"SUM(C30:H30)","v":0.99999999999999989}]
[]
[]
[]
[]
["1/","Represents a 40% 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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 6"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[null,"COMMODITY"]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Commodity Portion of Test-Year Gas Cost  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.1 p2'!H32-J14","v":693297115.62287569}]
[{"$f":"A13+1","v":2},"LNG Costs",null,null,null,null,null,null,null,{"$f":"+'Ut 1.1 p2'!H23+'Ut 1.1 p2'!H26+'Ut 1.1 p2'!H29","v":946229.39154969552}]
[{"$f":"A14+1","v":3},"191 Account Balance for Commodity Costs  2/",null,null,null,null,null,null,null,{"$f":"D60","v":225045279.71787137}]
[{"$f":"A15+1","v":4},"     Total",null,null,null,null,null,null,null,{"$f":"J13+J15+J14","v":919288624.73229682}]
[]
[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":115586608},null,{"$f":"Calculations!P17","v":271004},null,{"$f":"D21+F21","v":115857612}]
[{"$f":"A21+1","v":6},"Wyoming",null,{"$f":"Calculations!P32","v":3579004},null,{"$f":"Calculations!P36","v":144250},null,{"$f":"D22+F22","v":3723254}]
[{"$f":"A22+1","v":7},"Total Dth",null,null,null,null,null,{"$f":"SUM(H21:H22)","v":119580866}]
[]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (GS, FS)",null,null,null,{"$f":"'Control Panel'!F5","v":"23-057-03"},null,{"$f":"'Control Panel'!F9","v":"22-057-16"},null,"Difference"]
[]
[{"$f":"A23+1","v":8},"Gas Cost (line 1/Total Sales Dth, line 4 + line 2/Total GS & FS Dths 3/)",null,null,null,{"$f":"ROUND((J13)/H21,5)+ROUND(J14/D65,5)","v":5.9922500000000003},null,{"$f":"'Other Inputs'!F119","v":6.58934},null,{"$f":"F30-H30","v":-0.59708999999999968}]
[{"$f":"A30+1","v":9},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H60","v":1.9424300000000001},null,{"$f":"'Other Inputs'!F120","v":0.53230999999999995},null,{"$f":"F31-H31","v":1.41012}]
[{"$f":"A31+1","v":10},"Total Sales Unit Commodity Cost (Lines 8 + 9)",null,null,null,{"$f":"F30+F31","v":7.9346800000000002},null,{"$f":"H30+H31","v":7.1216499999999998},null,{"$f":"J30+J31","v":0.81303000000000036}]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (IS)",null,null,null,{"$f":"'Control Panel'!F5","v":"23-057-03"},null,{"$f":"'Control Panel'!F9","v":"22-057-16"},null,"Difference"]
[]
[{"$f":"A32+1","v":11},"Gas Cost (line 1/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J13)/H21,5)","v":5.9840400000000002},null,{"$f":"'Other Inputs'!F129","v":6.5731299999999999},null,{"$f":"F37-H37","v":-0.58908999999999967}]
[{"$f":"A37+1","v":12},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H60","v":1.9424300000000001},null,{"$f":"'Other Inputs'!F120","v":0.53230999999999995},null,{"$f":"F38-H38","v":1.41012}]
[{"$f":"A38+1","v":13},"Total Sales Unit Commodity Cost (Lines 11 + 12)",null,null,null,{"$f":"F37+F38","v":7.9264700000000001},null,{"$f":"H37+H38","v":7.1054399999999998},null,{"$f":"J37+J38","v":0.82103000000000037}]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (NGV)",null,null,null,{"$f":"'Control Panel'!F5","v":"23-057-03"},null,{"$f":"'Control Panel'!F9","v":"22-057-16"},null,"Difference"]
[]
[{"$f":"A39+1","v":14},"Gas Cost (line 1/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J13)/H21,5)","v":5.9840400000000002},null,{"$f":"'Other Inputs'!F129","v":6.5731299999999999},null,{"$f":"F44-H44","v":-0.58908999999999967}]
[{"$f":"A44+1","v":15},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H60","v":1.9424300000000001},null,{"$f":"'Other Inputs'!F120","v":0.53230999999999995},null,{"$f":"F45-H45","v":1.41012}]
[{"$f":"A45+1","v":16},"RIN Credit 4/",null,null,null,{"$f":"H72","v":-0.58164000000000005},null,{"$f":"'Other Inputs'!F130","v":-0.48096},null,{"$f":"F46-H46","v":-0.10068000000000005}]
[{"$f":"A46+1","v":17},"Total Sales Unit Commodity Cost (Lines 14 + 15 + 16)",null,null,null,{"$f":"F44+F45+F46","v":7.34483},{"$f":"G44+G45+G46","v":0},{"$f":"H44+H45+H46","v":6.6244800000000001},{"$f":"I44+I45+I46","v":0},{"$f":"J44+J45+J46","v":0.72035000000000027}]
[]
[]
[]
[]
["1/","DEU Exhibit 1.1, page 2, line 12, column E"]
[]
["2/","Amortization from Docket No. 22-057-16"]
[null,"Commodity amortization will be adjusted in the 2023 fall pass-through."]
["2/","191 Account (December 2022) actual",null,{"$f":"'Other Inputs'!E137","v":226125885}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E138","v":1249147}]
[null,"191 Account Commodity Portion",null,{"$f":"D56-D57","v":224876738}]
[null,"RIN Proceed 4/",null,{"$f":"D72","v":-168541.71787138146}]
[null,"191 Account Commodity Amortization",null,{"$f":"(D58-D59)","v":225045279.71787137},null,{"$f":"H21","v":115857612},null,{"$f":"ROUND(D60/F60,5)","v":1.9424300000000001}]
[null,"See Application, paragraph 17."]
[]
["3/","GS Dths",{"$f":"'RevRun Fcst'!T21","v":112707644}]
[null,"FS Dths",{"$f":"'RevRun Fcst'!T48","v":2589192}]
[null,"Total GS & FS Dths",null,{"$f":"C63+C64","v":115296836}]
[]
["4/","Prior RIN Proceeds, Docket No. 22-057-16",null,{"$f":"'SDR#5'!F9","v":-139370.18493147736}]
[null,"Expected amortized Balance",null,{"$f":"-'SDR#5'!F21+(-'SDR#5'!F29)","v":46582.217060095893}]
[null,"Amount remaining to be amortized",null,{"$f":"SUM(D67:D68)","v":-92787.967871381465}]
[]
[null,"New RIN Proceeds",null,{"$f":"-'SDR#5'!F47","v":-75753.75}]
[null,"Total RIN Proceeds",null,{"$f":"SUM(D69:D71)","v":-168541.71787138146},null,{"$f":"Calculations!$P$12","v":289772},null,{"$f":"ROUND(D72/F72,5)","v":-0.58164000000000005}]

{"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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[null,"SNG"]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.1 p2'!H48","v":87226779.579522938}]
[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":90449525.579522938}]
[null,null,null,null,null," "]
[]
[null,4,"Supplier Non-Gas Base Cost at Current Rates",null,null,{"$f":"F22-F21","v":89326397.63846001}]
[null,5,"Amortization",null,null,{"$f":"E45","v":3222746}]
[null,6,"SNG Total Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E251-(D30*('Other Inputs'!G96-'Other Inputs'!F252))","v":92549143.63846001}]
[]
[]
[null,{"$f":"1+B22","v":7},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 6)",null,null,{"$f":"F17-F22","v":-2099618.0589370728}]
[]
[]
[]
[null,null,"Adjustment for SNG contributions from:"]
[null,8,"IS SNG current rate",{"$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 next 2023 Pass Through"]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 1/10/23"}]

{"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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[null,"SUPPLIER NON-GAS RATE CALCULATION"]
[]
[null,"SNG","(A)","(B)","(C)","(D)","(G)","(H)","(I)"]
[null,null,"GS","FS","IS 1/","TSS/TSM/TSL","TBF ","NGV","Total"]
[1,"Allocated SNG Costs",{"$f":"+'Ut 1.4 p4'!C27","v":84621368.099518016},{"$f":"+'Ut 1.4 p4'!D27","v":1929664.6760227773},{"$f":"+'Ut 1.4 p4'!E27","v":0},{"$f":"+'Ut 1.4 p4'!F27","v":389004.55169456045},{"$f":"+'Ut 1.4 p4'!G27","v":78001.971585753883},{"$f":"+'Ut 1.4 p4'!H27","v":208740.280701824},{"$f":"SUM(C11:H11)","v":87226779.579522938}]
[{"$f":"+A11+1","v":2},"IS SNG Revenue",{"$f":"-$E$12*'Ut 1.4 p4'!C30","v":-47160.665462836354},{"$f":"-$E$12*'Ut 1.4 p4'!D30","v":-1075.4289641634975},{"$f":"$E$17*E23","v":48612.697520000002},{"$f":"-$E$12*'Ut 1.4 p4'!F30","v":-216.79764742650488},{"$f":"-$E$12*'Ut 1.4 p4'!G30","v":-43.471583714779932},{"$f":"-$E$12*'Ut 1.4 p4'!H30","v":-116.33386185886242},{"$f":"SUM(C12:H12)","v":3.4532376957940869E-12}]
[3,"SNG Costs to Recover",{"$f":"+C11+C12","v":84574207.434055179},1928589.2470586139,48612.697520000002,388787.75404713396,77958.500002039102,208623.94683996512,{"$f":"SUM(C13:H13)","v":87226779.579522938}]
[4,"Summer/Winter Differential",{"$f":"'Ut 1.5 p4'!C41","v":0.51539000000000001},{"$f":"'Ut 1.5 p5'!C42","v":0.12712000000000001},null,0,0,0]
[5,"Summer Forecast Throughput 2023",{"$f":"SUM('RevRun Fcst'!$I$21:$O$21)","v":31228294},{"$f":"SUM('RevRun Fcst'!$I$48:$O$48)","v":1308506},{"$f":"SUM('RevRun Fcst'!$I$102:$O$102)","v":113370},{"$f":"SUM('RevRun Fcst'!$I$165:$O$165)+SUM('RevRun Fcst'!$I$174:$O$174)+SUM('RevRun Fcst'!$I$183:$O$183)","v":24729460},{"$f":"SUM('RevRun Fcst'!$I$129:$O$129)","v":2410776},{"$f":"SUM('RevRun Fcst'!$I$66:$O$66)","v":165561}]
[6,"Winter Forecast Throughput 2023",{"$f":"SUM('RevRun Fcst'!$H$21:$H$21,'RevRun Fcst'!$P$21:$S$21)","v":81479350},{"$f":"SUM('RevRun Fcst'!$H$48:$H$48,'RevRun Fcst'!$P$48:$S$48)","v":1280686},{"$f":"SUM('RevRun Fcst'!$H$102:$H$102,'RevRun Fcst'!$P$102:$S$102)","v":157634},{"$f":"SUM('RevRun Fcst'!$H$165:$H$165,'RevRun Fcst'!$P$165:$S$165)+SUM('RevRun Fcst'!$H$174:$H$174,'RevRun Fcst'!$P$174:$S$174)+SUM('RevRun Fcst'!$H$183:$H$183,'RevRun Fcst'!$P$183:$S$183)","v":23212501},{"$f":"SUM('RevRun Fcst'!$H$129:$H$129,'RevRun Fcst'!$P$129:$S$129)","v":695829},{"$f":"SUM('RevRun Fcst'!$H$66:$H$66,'RevRun Fcst'!$P$66:$S$66)","v":124211}]
[7,"Total Forecast Throughput 2023",{"$f":"SUM(C15:C16)","v":112707644},2589192,271004,47941961,3106605,289772]
[8,"Forecast Demand Dth",0,0,null,{"$f":"+'Other Inputs'!D316","v":202522},{"$f":"+'Other Inputs'!D317","v":45000},0]
[]
[{"$f":"A18+1","v":9},"Summer Base Rate",{"$f":"ROUND(C21-C14,5)","v":0.37780000000000002},{"$f":"ROUND(D21-D14,5)","v":0.68198000000000003},null,0,0,0]
[{"$f":"A20+1","v":10},"Winter Base Rate",{"$f":"ROUND((C13+C14*C15)/C17,5)","v":0.89319000000000004},{"$f":"ROUND((D13+D14*D15)/D17,5)","v":0.80910000000000004},null,0,0,0]
[]
[{"$f":"A21+1","v":11},"Year Round Base Rates",0,0,{"$f":"ROUND(C54,5)","v":0.17938000000000001},0,0,{"$f":"ROUND(H13/H17,5)","v":0.71996000000000004}]
[]
[{"$f":"A23+1","v":12},"Annual Demand Rate",0,0,null,{"$f":"ROUND(F13/F18,5)","v":1.9197299999999999},{"$f":"ROUND(G13/G18,5)","v":1.73241},0]
[{"$f":"A25+1","v":13},"Monthly Demand Rate",0,0,null,{"$f":"ROUND(F25/12,5)","v":0.15998000000000001},{"$f":"ROUND(G25/12,5)","v":0.14437},0]
[]
[{"$f":"A26+1","v":14},"Revenue Collected With Rate",{"$f":"C20*C15+C16*C21","v":84574590.099700004},{"$f":"D20*D15+D16*D21","v":1928577.9644800001},{"$f":"+E17*E23","v":48612.697520000002},{"$f":"F25*F18","v":388787.55906},{"$f":"G25*G18","v":77958.45},{"$f":"H23*H17","v":208624.24912000002},{"$f":"SUM(C28:H28)","v":87227151.019880012}]
[]
[{"$f":"+A28+1","v":15},"Amortization of Balance",{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!C30","v":3126484.5139516131},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!D30","v":71294.837961134705},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!E30","v":0},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!F30","v":14372.453838130044},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!G30","v":2881.9193272052798},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!H30","v":7712.2749219163561}]
[{"$f":"+A30+1","v":16},"Summer/Winter Differential",{"$f":"+'Ut 1.5 p4'!C47","v":1.9050000000000001E-2},{"$f":"+'Ut 1.5 p5'!C48","v":4.7000000000000002E-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":3140627.06598},{"$f":"+D15*D33+D16*D34","v":77911.07084},0,{"$f":"+F35*F18","v":15347.11716},{"$f":"+G35*G18","v":2272.0500000000002},{"$f":"+H35*H17","v":7189.2433199999996},{"$f":"SUM(C37:H37)","v":3243346.5472999997}]
[]
[{"$f":"+A37+1","v":21},"Summer Total Rate",{"$f":"+C20+C33","v":0.39172000000000001},{"$f":"+D20+D33","v":0.70939000000000008}]
[{"$f":"+A39+1","v":22},"Winter Total Rate",{"$f":"+C21+C34","v":0.9264},{"$f":"+D21+D34","v":0.84193000000000007}]
[{"$f":"+A40+1","v":23},"Annual Total Rate",null,null,{"$f":"+E23","v":0.17938000000000001},{"$f":"+F25+F35","v":1.9955099999999999},{"$f":"+G25+G35","v":1.7828999999999999},{"$f":"+H23+H35","v":0.74477000000000004}]
[{"$f":"+A41+1","v":24},"Monthly Total Rate",null,null,null,{"$f":"ROUND(F41/12,5)","v":0.16628999999999999},{"$f":"ROUND(G41/12,5)","v":0.14857999999999999}]
[]
[{"$f":"+A42+1","v":25},"Summer Total Collected",{"$f":"+C15*C39","v":12232747.325680001},{"$f":"+D15*D39","v":928241.07134000014}]
[{"$f":"+A44+1","v":26},"Winter Total Collected",{"$f":"+C16*C40","v":75482469.840000004},{"$f":"+D16*D40","v":1078247.96398}]
[{"$f":"+A45+1","v":27},"Annual Total Collected",null,null,{"$f":"+E41*E17","v":48612.697520000002},{"$f":"+F41*F18","v":404134.67621999996},{"$f":"+G41*G18","v":80230.5},{"$f":"+H41*H17","v":215813.49244}]
[null,null,{"$f":"SUM(C44:C46)","v":87715217.165680006},2006489.0353200003,48612.697520000002,404134.67621999996,80230.5,215813.49244,{"$f":"SUM(C47:H47)","v":90470497.567180008}]
[]
[]
[]
["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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 4 of 6"]
[]
["GENERAL SERVICE SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract ","Allocated GS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H15","v":56394623.002559438},{"$f":"C10*D50","v":40769171.128655575},{"$f":"C10*$D$49","v":15625451.873903858}]
[{"$f":"A10+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H16","v":2411701.7338753664},{"$f":"C11","v":2411701.7338753664}]
[{"$f":"A11+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!H17","v":2001414.3632605232},{"$f":"C12*D50","v":1446875.6120847606},{"$f":"C12*$D$49","v":554538.75117576239}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!H18","v":-2363863.005323932},{"$f":"C13*$D$50","v":-1708899.3641180231},{"$f":"C13*$D$49","v":-654963.64120590885}]
[5,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H19","v":156845.44124816332},{"$f":"C14*$D$50","v":113387.73618019675},{"$f":"C14*$D$49","v":43457.705067966563}]
[6,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H20","v":1304345.8672262437},{"$f":"C15*$D$50","v":942946.27822031872},{"$f":"C15*$D$49","v":361399.58900592494}]
[7,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H21","v":1873380.9693929662},{"$f":"C16","v":1873380.9693929662}]
[8,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!H22","v":1418926.2716221912},{"$f":"C17","v":1418926.2716221912}]
[9,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!H23","v":100252.7769793326},{"$f":"C18","v":100252.7769793326}]
[10,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!H24","v":189337.74353586996},{"$f":"C19*$D$50","v":136877.28468327655},{"$f":"C19*$D$49","v":52460.458852593409}]
[11,"MWP Commodity",{"$f":"+'Ut 1.4 p3'!H25","v":272537.38259036606},{"$f":"C20*$D$50","v":197024.51400868909},{"$f":"C20*$D$49","v":75512.868581676972}]
[12,"DEOTP Commodity",{"$f":"+'Ut 1.4 p3'!H26","v":4931.7133912752533},{"$f":"C21*$D$50","v":3565.2666247499883},{"$f":"C21*$D$49","v":1366.4467665252646}]
[13,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!H27","v":93271.820608062131},{"$f":"C22*$D$50","v":67428.676944586885},{"$f":"C22*$D$49","v":25843.143663475235}]
[14,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!H28","v":2396025.8632536377},{"$f":"C23*$D$50","v":1732150.7485427987},{"$f":"C23*$D$49","v":663875.11471083888}]
[15,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H32","v":1301498.7380917524},{"$f":"C24","v":1301498.7380917524}]
[16,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H33","v":1096684.8194866346},{"$f":"C25","v":1096684.8194866346}]
[17,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!H37","v":6013648.7535573393},{"$f":"C26*$D$50","v":4347426.4404654056},{"$f":"C26*$D$49","v":1666222.313091933}]
[18,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!H38","v":0},0,0]
[19,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!H39","v":3616636.4033976556},2614562.5343315555,1002073.8690660998]
[20,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!H40","v":3616850.8124835263},2614717.5363556496,1002133.2761278767]
[21,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H41","v":65955.172540203668},47680.746371680376,18274.426168523289]
[22,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H42","v":65556.554832653739},47392.575041351985,18163.979791301746]
[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",{"$f":"+'Ut 1.4 p3'!H45","v":113950.82263100753},82378.076858210101,31572.745772797418]
[{"$f":"A34+1","v":26},"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H46","v":188734.14942420076},136440.93046507786,52293.218959122874]
[27,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!H49","v":2243772.117006077},{"$f":"+(SUM(Expenses!F24:H24)*'Ut 1.4 p3'!D65)","v":802372.39995037985},{"$f":"+SUM(Expenses!D24,Expenses!E24,Expenses!K24)*'Ut 1.4 p3'!D65","v":62229.164563400605}]
[{"$f":"+A36+1","v":28},"Utah SNG Costs",{"$f":"SUM(C10:C36)","v":84577020.287670523},{"$f":"SUM(D10:D36)","v":62595944.431114465},20601905.304063771]
[]
[{"$f":"A37+1","v":29},"Winter SNG - Summer SNG",{"$f":"D37-E37","v":41994039.127050698}]
[{"$f":"A39+1","v":30},"Winter Dth",{"$f":"C50","v":81479350}]
[{"$f":"A40+1","v":31},"Seasonal Cost Differential ",{"$f":"ROUND(C39/C40,5)","v":0.51539000000000001}]
[]
[{"$f":"+A41+1","v":32},"SNG Amortization",{"$f":"+'Ut 1.5 p3'!C30","v":3126484.5139516131},{"$f":"+C43*D37/C37","v":2313929.3656173488},{"$f":"+C43*E37/C37","v":761572.56039490399}]
[]
[{"$f":"+A43+1","v":33},"Winter SNG - Summer SNG Amortization",{"$f":"+D43-E43","v":1552356.8052224447}]
[{"$f":"+A45+1","v":34},"Winter Dth",{"$f":"+C50","v":81479350}]
[{"$f":"+A46+1","v":35},"Seasonal Cost Differential",{"$f":"ROUND(C45/C46,5)","v":1.9050000000000001E-2}]
[]
[{"$f":"+A47+1","v":36},"2023 Forecast GS Summer Usage",{"$f":"+'Ut 1.5 p3'!C15","v":31228294},{"$f":"C49/(C49+C50)","v":0.27707343434487902}]
[{"$f":"A49+1","v":37},"2023 Forecast GS Winter Usage",{"$f":"+'Ut 1.5 p3'!C16","v":81479350},{"$f":"C50/(C50+C49)","v":0.72292656565512092}]

{"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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 5 of 6"]
[]
[]
["FIRM SALES SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract","Allocated FS Costs","Winter Allocation","Summer Allocation"]
[1,"DEQPC T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I15","v":1303270.1708911087},{"$f":"C11*D52","v":644633.48491647223},{"$f":"C11*$D$51","v":658636.68597463646}]
[{"$f":"A11+1","v":2},"DEQPC T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I16","v":55734.017952447066},{"$f":"C12","v":55734.017952447066}]
[{"$f":"A12+1","v":3},"DEQPC No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!I17","v":46252.346418063324},{"$f":"C13*D52","v":22877.690231069711},{"$f":"C13*$D$51","v":23374.656186993612}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!I18","v":-54628.473050912544},{"$f":"C14*$D$52","v":-27020.75421122921},{"$f":"C14*$D$51","v":-27607.71883968333}]
[5,"DEOTP Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I19","v":3624.6715402230466},{"$f":"C15*$D$52","v":1792.8628298566089},{"$f":"C15*$D$51","v":1831.8087103664377}]
[6,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I20","v":30143.211724350182},{"$f":"C16*$D$52","v":14909.666510019781},{"$f":"C16*$D$51","v":15233.545214330399}]
[7,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I21","v":43293.51640517421},{"$f":"C17","v":43293.51640517421}]
[8,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!I22","v":32791.145432695062},{"$f":"C18","v":32791.145432695062}]
[9,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!I23","v":2316.8246692638277},{"$f":"C19","v":2316.8246692638277}]
[10,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!I24","v":4375.5631341472244},{"$f":"C20*$D$52","v":2164.2745876004838},{"$f":"C20*$D$51","v":2211.2885465467402}]
[11,"MWP Commodity",{"$f":"+'Ut 1.4 p3'!I25","v":6298.2926788364521},3115.3098177687634,3182.9828610676882]
[12,"DEOTP Commodity",{"$f":"+'Ut 1.4 p3'!I26","v":113.97105986401517},{"$f":"C22*$D$52","v":56.373239517581602},{"$f":"C22*$D$51","v":57.597820346433572}]
[13,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!I27","v":2155.4959517625839},1066.1679352010267,1089.3280165615572]
[14,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!I28","v":55371.75124160976},27388.400169092223,27983.351072517533]
[15,"DEQPC Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I32","v":16265.567916393122},{"$f":"C25","v":16265.567916393122}]
[16,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I33","v":13705.892208847947},{"$f":"C26","v":13705.892208847947}]
[17,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!I37","v":138974.40254848552},68740.584592494386,70233.817955991122]
[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":83579.853761823179},41340.908126865172,42238.945634958007]
[20,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!I40","v":83584.808719425608},41343.358985987252,42241.449733438349]
[21,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I41","v":1524.2128488689898},753.91784640406388,770.2950024649258]
[22,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I42","v":1515.0008612684126},749.36134246297615,765.6395188054363]
[23,"Spire Injections Storage Commodity",{"$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":2633.3841805584125},1302.5446751969846,1330.8395053614277]
[26,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I46","v":4361.6141766193359},2157.3750472726283,2204.2391293467076]
[{"$f":"+A36+1","v":27},"LNG Electricity",{"$f":"+'Ut 1.4 p3'!I49","v":51853.192993922486},{"$f":"+(SUM(Expenses!F24:H24)*'Ut 1.4 p3'!E65)","v":18542.690049620185},{"$f":"+SUM(Expenses!D24,Expenses!E24,Expenses!K24)*'Ut 1.4 p3'!E65","v":1438.105436599395}]
[{"$f":"+A37+1","v":28},"Utah SNG Costs",{"$f":"SUM(C11:C37)","v":1929110.4362648458},{"$f":"SUM(D11:D37)","v":1030021.1812764941},867216.85748064879]
[]
[{"$f":"A38+1","v":29},"Winter SNG - Summer SNG",{"$f":"D38-E38","v":162804.32379584527}]
[{"$f":"A40+1","v":30},"Winter Dth",{"$f":"C52","v":1280686}]
[{"$f":"A41+1","v":31},"Seasonal Cost Differential ",{"$f":"ROUND(C40/C41,5)","v":0.12712000000000001}]
[]
[{"$f":"+A42+1","v":32},"SNG Amortization",{"$f":"+'Ut 1.5 p3'!D30","v":71294.837961134705},{"$f":"+C44*D38/C38","v":38066.868456649805},{"$f":"+C44*E38/C38","v":32050.049685573827}]
[]
[{"$f":"+A44+1","v":33},"Winter SNG - Summer SNG Amortization",{"$f":"+D44-E44","v":6016.8187710759776}]
[{"$f":"+A46+1","v":34},"Winter Dth",{"$f":"+C52","v":1280686}]
[{"$f":"+A47+1","v":35},"Seasonal Cost Differential",{"$f":"ROUND(C46/C47,5)","v":4.7000000000000002E-3}]
[]
[]
[{"$f":"+A48+1","v":36},"2023 Forecast FS Summer Usage",{"$f":"+'Ut 1.5 p3'!D15","v":1308506},{"$f":"C51/(C51+C52)","v":0.50537233237241574}]
[{"$f":"+A51+1","v":37},"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":7,"rows_kept":60,"cut":false,"hidden":false,"merged":[[6,2,6,6]]}
[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$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[null,null,"SUMMARY OF RATES"]
[]
[null,"COMMODITY",null,"(A)","(B)"]
[null,"Class","Description","Current","Proposed"]
[null,"GS, FS"]
[1,null,"Base Gas Cost",{"$f":"+'Other Inputs'!F119","v":6.58934},{"$f":"+'Ut 1.5 p1'!F30","v":5.9922500000000003}]
[2,null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.53230999999999995},{"$f":"+'Ut 1.5 p1'!F31","v":1.9424300000000001}]
[3,null,"Commodity Rate",{"$f":"+D12+D13","v":7.1216499999999998},{"$f":"+E12+E13","v":7.9346800000000002}]
[]
[null,"IS"]
[{"$f":"+A14+1","v":4},null,"Base Gas Cost",{"$f":"'Other Inputs'!F129","v":6.5731299999999999},{"$f":"+'Ut 1.5 p1'!F37","v":5.9840400000000002}]
[{"$f":"+A17+1","v":5},null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.53230999999999995},{"$f":"+'Ut 1.5 p1'!F38","v":1.9424300000000001}]
[{"$f":"+A18+1","v":6},null,"Commodity Rate",{"$f":"+D17+D18","v":7.1054399999999998},{"$f":"+E17+E18","v":7.9264700000000001}]
[]
[null,"NGV"]
[{"$f":"+A19+1","v":7},null,"Base Gas Cost",{"$f":"'Other Inputs'!F129","v":6.5731299999999999},{"$f":"+'Ut 1.5 p1'!F37","v":5.9840400000000002}]
[{"$f":"+A22+1","v":8},null,"191 Amortization",{"$f":"+'Other Inputs'!F120","v":0.53230999999999995},{"$f":"+'Ut 1.5 p1'!F31","v":1.9424300000000001}]
[{"$f":"+A23+1","v":9},null,"RIN Credit",{"$f":"+'Other Inputs'!F130","v":-0.48096},{"$f":"'Ut 1.5 p1'!H72","v":-0.58164000000000005}]
[10,null,"Commodity Rate",{"$f":"+D22+D23+D24","v":6.6244800000000001},{"$f":"+E22+E23+E24","v":7.34483}]
[]
[]
[null,"SNG"]
[null,"Class","Description","Current","Proposed"]
[{"$f":"+A25+1","v":11},"GS","Base SNG Summer",{"$f":"+'Other Inputs'!E89","v":0.38433},{"$f":"ROUND('Ut 1.5 p3'!C20,5)","v":0.37780000000000002}]
[{"$f":"+A30+1","v":12},null,"SNG Amortization",{"$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",{"$f":"+D30+D31","v":0.39824999999999999},{"$f":"+E30+E31","v":0.39172000000000001}]
[]
[{"$f":"+A32+1","v":14},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E88","v":0.91359000000000001},{"$f":"ROUND('Ut 1.5 p3'!C21,5)","v":0.89319000000000004}]
[{"$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":0.94679999999999997},{"$f":"+E34+E35","v":0.9264}]
[]
[{"$f":"+A36+1","v":17},"FS","Base SNG Summer",{"$f":"+'Other Inputs'!E92","v":0.75121000000000004},{"$f":"ROUND('Ut 1.5 p3'!D20,5)","v":0.68198000000000003}]
[{"$f":"+A38+1","v":18},null,"SNG Amortization",{"$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",{"$f":"+D38+D39","v":0.77862000000000009},{"$f":"+E38+E39","v":0.70939000000000008}]
[]
[{"$f":"+A40+1","v":20},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E91","v":0.90015999999999996},{"$f":"ROUND('Ut 1.5 p3'!D21,5)","v":0.80910000000000004}]
[{"$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":0.93298999999999999},{"$f":"+E42+E43","v":0.84193000000000007}]
[]
[{"$f":"+A44+1","v":23},"IS","SNG Rate",{"$f":"+'Other Inputs'!E96","v":0.17938000000000001},{"$f":"ROUND('Ut 1.5 p3'!E23,5)","v":0.17938000000000001}]
[]
[{"$f":"+A46+1","v":24},"TSS/TSM/TSL","Base SNG Annual Demand",{"$f":"+'Other Inputs'!G320","v":2.0811600000000001},{"$f":"ROUND('Ut 1.5 p3'!F25,5)","v":1.9197299999999999}]
[{"$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":2.1569400000000001},{"$f":"+E48+E49","v":1.9955099999999999}]
[{"$f":"+A50+1","v":27},null,"SNG Adder Monthly",{"$f":"+ROUND(D50/12,5)","v":0.17974999999999999},{"$f":"+ROUND(E50/12,5)","v":0.16628999999999999}]
[]
[{"$f":"+A51+1","v":28},"TBF","Base SNG Annual Demand",{"$f":"'Other Inputs'!G325","v":1.3865000000000001},{"$f":"ROUND('Ut 1.5 p3'!G25,5)","v":1.73241}]
[{"$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":1.43699},{"$f":"+E53+E54","v":1.7828999999999999}]
[{"$f":"+A55+1","v":31},null,"SNG Adder Monthly",{"$f":"+ROUND(D55/12,5)","v":0.11975},{"$f":"+ROUND(E55/12,5)","v":0.14857999999999999}]
[]
[{"$f":"+A56+1","v":32},"NGV","Base SNG",{"$f":"+'Other Inputs'!E94","v":0.67962},{"$f":"ROUND('Ut 1.5 p3'!H23,5)","v":0.71996000000000004}]
[{"$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":0.70443},{"$f":"+E58+E59","v":0.74477000000000004}]

{"sheet":"Ut 1.6","index":40,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 23-057-03"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"70 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J100","v":"2023-01-01"},null,{"$f":"'Control Panel'!F5","v":"23-057-03"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!K126","v":13},{"$f":"ROUND((+E16*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":157.38999999999999},null,{"$f":"ROUND((+E16*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":167.69},null,{"$f":"H16-F16","v":10.300000000000011}]
[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$104,2)","v":133.06},null,{"$f":"ROUND((+E17*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":141.69999999999999},null,8.6399999999999864]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!K128","v":8.8000000000000007},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":108.72},null,{"$f":"ROUND((+E18*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":115.7},null,6.980000000000004]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!K129","v":7.3},{"$f":"ROUND((+E19*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":82.87},null,{"$f":"ROUND((+E19*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":88.76},null,5.8900000000000006]
[null,5,null,"May",{"$f":"'Monthly Inputs'!K130","v":3.8},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":46.38},null,{"$f":"ROUND((+E20*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":49.44},null,3.0599999999999952]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!K131","v":2.7},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":34.9},null,{"$f":"ROUND((+E21*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":37.08},null,2.1799999999999997]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!K132","v":1.8},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":25.52},null,{"$f":"ROUND((+E22*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":26.97},null,1.4499999999999993]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!K133","v":1.6},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":23.43},null,{"$f":"ROUND((+E23*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":24.72},null,1.2899999999999991]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!K134","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":25.52},null,{"$f":"ROUND((+E24*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":26.97},null,1.4499999999999993]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!K135","v":2.7},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":34.9},null,{"$f":"ROUND((+E25*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":37.08},null,2.1799999999999997]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!K136","v":5.5},{"$f":"ROUND((+E26*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":70.48},null,{"$f":"ROUND((+E26*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":74.84},null,4.3599999999999994]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!K137","v":10.1},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":123.79},null,{"$f":"ROUND((+E27*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":131.79},null,7.9999999999999858]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":70},{"$f":"SUM(F16:F27)","v":866.95999999999981},null,{"$f":"SUM(H16:H27)","v":922.74000000000012},null,{"$f":"H30-F30","v":55.780000000000314}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":6.43},"%"]

{"sheet":"Ut 1.7 Tot","index":41,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[4,0,4,12],[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8],[14,5,14,6],[14,7,14,8],[7,1,7,9],[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
["NOT USED"]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!#REF!","v":{"$error":"#REF!"}},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G126","v":0},{"$f":"ROUND((+E17*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D107","v":{"$error":"#REF!"}},null,{"$f":"H17-F17","v":{"$error":"#REF!"}}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G127","v":0},{"$f":"ROUND((+E18*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D108","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G128","v":0},{"$f":"ROUND((+E19*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D109","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G129","v":0},{"$f":"ROUND((+E20*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D110","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G130","v":0},{"$f":"ROUND((+E21*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D111","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G131","v":0},{"$f":"ROUND((+E22*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D112","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G132","v":0},{"$f":"ROUND((+E23*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D113","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G133","v":0},{"$f":"ROUND((+E24*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D114","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G134","v":0},{"$f":"ROUND((+E25*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D115","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G135","v":0},{"$f":"ROUND((+E26*'Other Inputs'!$G$100)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D116","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G136","v":0},{"$f":"ROUND((+E27*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$f":"'CET & DSM'!D117","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G137","v":0},{"$f":"ROUND((+E28*'Other Inputs'!$G$102)+'Other Inputs'!$G$104,2)","v":6.75},null,{"$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":0},{"$f":"SUM(F17:F28)","v":81},null,{"$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":42,"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. 23-057-03"}]
[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. 600"]
["Affecting GS, FS, NGV, IS, TBF, TSS, TSM, and TSL Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
["Tariff Section 2.02, 2.03, 2.04, 4.02, 5,02, 5.04, 5.05, 5.06"]
[]
["Date Issued: January 31, 2023"]
["To Become Effective: March 1, 2023"]

{"sheet":"LEG - PR","index":43,"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":44,"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","2022-01-01"]
["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",2.65544,1.3872500000000001,null,3.2540100000000001,1.9858199999999999]
[null,"CET Amortization",3.2210000000000003E-2,1.231E-2,null,4.3819999999999998E-2,2.392E-2]
[null,"DSM Amortization",0.20321,0.20321,null,0.20321,0.20321]
[null,"Energy Assistance",1.3480000000000001E-2,1.3480000000000001E-2,null,1.3480000000000001E-2,1.3480000000000001E-2]
[null,"Infrastructure Rate Adjustment",0,0,null,0,0]
[null,"Rural Expansion Rate Adjustment",0,0,null,0,0]
[null,"STEP Surcharge",3.46E-3,1.32E-3,null,4.7099999999999998E-3,2.5699999999999998E-3]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E32","v":0.39172000000000001},{"$f":"C13","v":0.39172000000000001},null,{"$f":"+'Ut 1.5 p6'!E36","v":0.9264},{"$f":"F13","v":0.9264},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":7.9346800000000002},{"$f":"C14","v":7.9346800000000002},null,{"$f":"D14","v":7.9346800000000002},{"$f":"F14","v":7.9346800000000002}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C15)","v":11.2342},{"$f":"SUM(D6:D15)","v":9.9439700000000002},null,{"$f":"SUM(F6:F15)","v":12.380310000000001},{"$f":"SUM(G6:G15)","v":11.09008}]
[]
[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,{"$f":"2.3704-0.00728","v":2.3631199999999999}]
[]
["UT FS",null,"First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth","First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth"]
[null,"Distribution Non-Gas Cost",1.5736699999999999,1.0520700000000001,0.503,2.0517699999999999,1.53017,0.98109999999999997]
[null,"Energy Assistance",1.091E-2,1.091E-2,1.091E-2,1.091E-2,1.091E-2,1.091E-2]
[null,"Infrastructure Rate Adjustment",0,0,0,0,0,0]
[null,"Rural Expansion Rate Adjustment",0,0,0,0,0,0]
[null,"STEP Surcharge",1.6199999999999999E-3,8.4999999999999995E-4,3.0000000000000001E-5,2.4599999999999999E-3,1.6800000000000001E-3,8.5999999999999998E-4]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E40","v":0.70939000000000008},{"$f":"C30","v":0.70939000000000008},{"$f":"D30","v":0.70939000000000008},{"$f":"+'Ut 1.5 p6'!E44","v":0.84193000000000007},{"$f":"F30","v":0.84193000000000007},{"$f":"G30","v":0.84193000000000007}]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":7.9346800000000002},{"$f":"C31","v":7.9346800000000002},{"$f":"D31","v":7.9346800000000002},{"$f":"E31","v":7.9346800000000002},{"$f":"F31","v":7.9346800000000002},{"$f":"G31","v":7.9346800000000002}]
[]
[null,"Total Rate",{"$f":"SUM(C25:C32)","v":10.230270000000001},{"$f":"SUM(D25:D32)","v":9.7079000000000004},{"$f":"SUM(E25:E32)","v":9.1580100000000009},10.841750000000001,10.319369999999999,9.7694799999999997]
[]
[null,"Minimum Monthly DNG Charge:",275,null,null,359]
[]
[null,"BSF Category 1",{"$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",10.352869999999999]
[null,"Energy Assistance",1.9810000000000001E-2]
[null,"Infrastructure Rate Adjustment",0]
[null,"Rural Expansion Rate Adjustment",0]
[null,"STEP Surcharge",1.374E-2]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E60","v":0.74477000000000004}]
[null,"Commodity Cost",{"$f":"'Ut 1.5 p6'!E25","v":7.34483}]
[]
[null,"Total Rate",{"$f":"SUM(C62:C69)","v":18.476019999999998},{"$f":"C70/8+0.35","v":2.6595024999999999}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.84853000000000001,0.10056,4.5830000000000003E-2]
[null,"Energy Assistance",9.6200000000000001E-3,9.6200000000000001E-3,9.6200000000000001E-3]
[null,"Infrastructure Rate Adjustment",0,0,0]
[null,"Rural Expansion Rate Adjustment",0,0,0]
[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":7.9264700000000001},{"$f":"+'Ut 1.5 p6'!E19","v":7.9264700000000001},{"$f":"+'Ut 1.5 p6'!E19","v":7.9264700000000001}]
[]
[null,"Total Rate",{"$f":"SUM(C74:C80)","v":8.9651999999999994},{"$f":"SUM(D74:D80)","v":8.2162100000000002},{"$f":"SUM(E74:E80)","v":8.1614100000000001}]
[]
[null,"BSF Category 1",{"$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":45,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,35,4],[16,0,16,4],[17,0,17,4],[18,0,18,4],[19,0,19,4],[30,0,30,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F36","v":0}]
[null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 23-057-03"}]
[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":46,"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. 23-057-03"}]
[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. 600"]
["Affecting GS, FS, NGV, IS, TBF, TSS, TSM, and TSL Rate Schedules"]
["and Classes of Service In"]
["Dominion Energy"]
["Utah Service Area"]
[]
["Tariff Section 2.02, 2.03, 2.04, 4.02, 5,02, 5.04, 5.05, 5.06"]
[]
["Date Issued: January 31, 2023"]
["To Become Effective: March 1, 2023"]

{"sheet":"Ut Storage","index":47,"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":"2022-12-31"},null,null,{"$f":"-1*'Other Inputs'!D256","v":8822146},null,null,null,{"$f":"M8/E8","v":5.4549106883971268},null,null,null,{"$f":"'Other Inputs'!E256","v":48124018.509999961}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Jan23"},{"$f":"'Monthly Inputs'!E29","v":0},{"$f":"-'Monthly Inputs'!E37","v":-4415094},{"$f":"E8+C9+D9","v":4407052},{"$f":"F21","v":0.29718456020643264},{"$f":"'Other Inputs'!F116","v":5.0105000000000004},{"$f":"'Monthly Inputs'!E86","v":12.52},{"$f":"M9/E9","v":5.4549106883971277}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":0},{"$f":"D9*I8","v":-24083943.450878024},{"$f":"M8+L9+K9","v":24040075.059121937}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Feb23"},{"$f":"'Monthly Inputs'!F29","v":361110},{"$f":"-'Monthly Inputs'!F37","v":-3766170},{"$f":"E9+C10+D10","v":1001992},{"$f":"F22","v":0.32547655812064857},{"$f":"G9","v":5.0105000000000004},{"$f":"'Monthly Inputs'!F86","v":9.34},6.3472193804356882,null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":2863908.9696401889},{"$f":"D10*I9","v":-20544120.987320609},{"$f":"M9+L10+K10","v":6359863.041441516}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Mar23"},{"$f":"'Monthly Inputs'!G29","v":1122640},{"$f":"-'Monthly Inputs'!G37","v":-112125},{"$f":"E10+C11+D11","v":2012507},{"$f":"Calculations!D187","v":0.32180983511278666},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!D210","v":8.0234500000000004},6.6002537395591681,null,7634875.784228838,{"$f":"D11*I10","v":-711681.97303135158},{"$f":"M10+L11+K11","v":13283056.852639003}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Apr23"},{"$f":"'Monthly Inputs'!H29","v":136477},{"$f":"-'Monthly Inputs'!H37","v":0},{"$f":"E11+C12+D12","v":2148984},{"$f":"Calculations!E187","v":0.47703277844211656},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!E210","v":6.9733900000000002},6.5406642042320868,null,772725.87162848422,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":14055782.724267486}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"May23"},{"$f":"'Monthly Inputs'!I29","v":1418000.9999999995},{"$f":"-'Monthly Inputs'!I37","v":0},{"$f":"E12+C13+D13","v":3566984.9999999995},{"$f":"Calculations!F187","v":0.64587383321001346},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!F210","v":3.96},5.5826025252701079,null,5857276.7443331061,{"$f":"D13*I12","v":0},19913059.468600594]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Jun23"},{"$f":"'Monthly Inputs'!J29","v":1480000},{"$f":"-'Monthly Inputs'!J37","v":0},5046985,{"$f":"Calculations!G187","v":0.91553586987307045},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!G210","v":4.2699999999999996},{"$f":"M14/E14","v":5.185400430299798},null,6257578.7221160335,{"$f":"D14*I13","v":0},26170638.190716628]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Jul23"},{"$f":"'Monthly Inputs'!K29","v":2045998.9999999998},{"$f":"-'Monthly Inputs'!K37","v":0},7092984,{"$f":"Calculations!H187","v":0.93629695340737584},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!H210","v":4.54},4.9139488084610949,null,8683922.0845169853,0,34854560.275233611]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Aug23"},{"$f":"'Monthly Inputs'!L29","v":2051859},{"$f":"-'Monthly Inputs'!L37","v":0},{"$f":"E15+C16+D16","v":9144843},{"$f":"Calculations!I187","v":0.9647214243572183},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!I210","v":4.57},{"$f":"M16/E16","v":4.7619307423624955},null,8692548.7405448556,0,43547109.015778467]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Sep23"},{"$f":"'Monthly Inputs'!M29","v":2115170},{"$f":"-'Monthly Inputs'!M37","v":0},11260013,{"$f":"Calculations!J187","v":0.83122799126056079},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!J210","v":4.22},{"$f":"M17/E17","v":4.6607902978024178},null,8933450.3277506307,0,52480559.343529098]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Oct23"},{"$f":"'Monthly Inputs'!N29","v":2034654},{"$f":"-'Monthly Inputs'!N37","v":0},13294667,{"$f":"Calculations!K187","v":0.4742805326672711},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!K210","v":4.0908600000000002},4.5832470505959355,null,8452183.9728760142,{"$f":"D18*I17","v":0},60932743.31640511]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Nov23"},{"$f":"'Monthly Inputs'!O29","v":427386},{"$f":"-'Monthly Inputs'!O37","v":-484599.99999999994},13237453,{"$f":"Calculations!L187","v":0.41291697793473781},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!L210","v":5.7028499999999998},4.5996824505495812,null,2176378.4583885898,-2221041.5207187901,{"$f":"M18+L19+K19","v":60888080.254074909}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Dec23"},{"$f":"'Monthly Inputs'!P29","v":109998},{"$f":"-'Monthly Inputs'!P37","v":-4086000},9261451,{"$f":"Calculations!M187","v":0.3357092578835249},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!M210","v":9.2220999999999993},4.6346552121281492,null,829854.38789013529,-18794302.492945589,{"$f":"M19+L20+K20","v":42923632.149019457}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Jan24"},{"$f":"'Monthly Inputs'!Q29","v":0},{"$f":"-'Monthly Inputs'!Q37","v":-4463089},4798362,{"$f":"Calculations!N187","v":0.29718456020643264},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!N210","v":7.2661699999999998},4.6346552121281483,null,0,-20684878.696041811,{"$f":"M20+L21+K21","v":22238753.452977646}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Feb24"},{"$f":"'Monthly Inputs'!R29","v":361110},{"$f":"-'Monthly Inputs'!R37","v":-3865296.0000000005},1294175.9999999995,{"$f":"Calculations!O187","v":0.32547655812064857},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!O210","v":8.4862500000000001},5.3222910500012235,null,2563542.1417668196,-17914314.252818085,{"$f":"M21+L22+K22","v":6887981.341926381}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":13303294},{"$f":"SUM(D11:D22)","v":-13011110},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":60854337.236040488},{"$f":"SUM(L11:L22)","v":-60326218.935555629},{"$f":"L26+K26","v":528118.30048485845}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.5743811447029952},{"$f":"L26/D26","v":4.6365159418032462}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"LNG Storage","index":48,"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":"2022-12-31"},null,null,{"$f":"-'Other Inputs'!D257","v":107314},null,null,null,{"$f":"IFERROR(M8/E8,0)","v":14.090580446167323},null,null,null,{"$f":"'Other Inputs'!E257","v":1512116.55}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Jan23"},{"$f":"'Monthly Inputs'!E$40","v":0},{"$f":"-'Monthly Inputs'!$E$41","v":0},{"$f":"E8+C9+D9","v":107314},{"$f":"F21","v":0.29718456020643264},{"$f":"'Other Inputs'!F116","v":5.0105000000000004},{"$f":"'Monthly Inputs'!E86","v":12.52},{"$f":"IFERROR(M9/E9,0)","v":14.090580446167323}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":0},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":1512116.55}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Feb23"},{"$f":"'Monthly Inputs'!F$40","v":0},{"$f":"-'Monthly Inputs'!$F$41","v":0},{"$f":"E9+C10+D10","v":107314},{"$f":"F22","v":0.32547655812064857},{"$f":"G9","v":5.0105000000000004},{"$f":"'Monthly Inputs'!F86","v":9.34},{"$f":"IFERROR(M10/E10,0)","v":14.090580446167323},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":0},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":1512116.55}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Mar23"},{"$f":"'Monthly Inputs'!G$40","v":0},{"$f":"-'Monthly Inputs'!$G$41","v":0},{"$f":"E10+C11+D11","v":107314},{"$f":"Calculations!D187","v":0.32180983511278666},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!D210","v":8.0234500000000004},14.090580446167323,null,0,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":1512116.55}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Apr23"},{"$f":"'Monthly Inputs'!H$40","v":0},{"$f":"-'Monthly Inputs'!$H$41","v":0},{"$f":"E11+C12+D12","v":107314},{"$f":"Calculations!E187","v":0.47703277844211656},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!E210","v":6.9733900000000002},14.090580446167323,null,0,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":1512116.55}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"May23"},{"$f":"'Monthly Inputs'!I$40","v":279000},{"$f":"-'Monthly Inputs'!$I$41","v":0},{"$f":"E12+C13+D13","v":386314},{"$f":"Calculations!F187","v":0.64587383321001346},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!F210","v":3.96},6.8974203558013878,null,{"$f":"(+F13*C13*G13)+((1-F13)*C13*H13)","v":1152453.4973310577},{"$f":"D13*I12","v":0},{"$f":"M12+L13+K13","v":2664570.0473310575}]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Jun23"},{"$f":"'Monthly Inputs'!J$40","v":270000},{"$f":"-'Monthly Inputs'!$J$41","v":0},656314,{"$f":"Calculations!G187","v":0.91553586987307045},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!G210","v":4.2699999999999996},5.7992902097839112,null,1141585.3074130602,{"$f":"D14*I13","v":0},3806155.3547441177]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Jul23"},{"$f":"'Monthly Inputs'!K$40","v":279000},{"$f":"-'Monthly Inputs'!$K$41","v":0},935314,{"$f":"Calculations!H187","v":0.93629695340737584},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!H210","v":4.54},5.3354564636704094,null,1184171.7721173076,0,4990327.1268614251]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Aug23"},{"$f":"'Monthly Inputs'!L$40","v":279000},{"$f":"-'Monthly Inputs'!$L$41","v":0},{"$f":"E15+C16+D16","v":1214314},{"$f":"Calculations!I187","v":0.9647214243572183},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!I210","v":4.57},5.0829439260442051,null,1181962.8437490172,0,6172289.9706104426]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Sep23"},{"$f":"'Monthly Inputs'!M$40","v":0},{"$f":"-'Monthly Inputs'!$M$41","v":0},1214314,{"$f":"Calculations!J187","v":0.83122799126056079},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!J210","v":4.22},5.0829439260442051,null,0,{"$f":"D17*I16","v":0},6172289.9706104426]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Oct23"},{"$f":"'Monthly Inputs'!N$40","v":108000},{"$f":"-'Monthly Inputs'!$N$41","v":-108000},1214314,{"$f":"Calculations!K187","v":0.4742805326672711},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!K210","v":4.0908600000000002},5.0003345936693,null,448644.27517927351,{"$f":"D18*I17","v":-548957.94401277415},6071976.3017769419]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Nov23"},{"$f":"'Monthly Inputs'!O$40","v":0},{"$f":"-'Monthly Inputs'!$O$41","v":0},1214314,{"$f":"Calculations!L187","v":0.41291697793473781},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!L210","v":5.7028499999999998},5.0003345936693,null,0,0,{"$f":"M18+L19+K19","v":6071976.3017769419}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Dec23"},{"$f":"'Monthly Inputs'!P$40","v":0},{"$f":"-'Monthly Inputs'!$P$41","v":0},1214314,{"$f":"Calculations!M187","v":0.3357092578835249},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!M210","v":9.2220999999999993},5.0003345936693,null,0,0,{"$f":"M19+L20+K20","v":6071976.3017769419}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Jan24"},{"$f":"'Monthly Inputs'!Q$40","v":0},{"$f":"-'Monthly Inputs'!$Q$41","v":0},1214314,{"$f":"Calculations!N187","v":0.29718456020643264},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!N210","v":7.2661699999999998},5.0003345936693,null,0,0,{"$f":"M20+L21+K21","v":6071976.3017769419}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Feb24"},{"$f":"'Monthly Inputs'!R$40","v":0},{"$f":"-'Monthly Inputs'!$R$41","v":0},1214314,{"$f":"Calculations!O187","v":0.32547655812064857},{"$f":"'Ut 1.2 p3'!$G$50","v":4.2242276056902854},{"$f":"Calculations!O210","v":8.4862500000000001},5.0003345936693,null,0,0,{"$f":"M21+L22+K22","v":6071976.3017769419}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":1215000},{"$f":"SUM(D11:D22)","v":-108000},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":5108817.6957897162},{"$f":"SUM(L11:L22)","v":-548957.94401277415},{"$f":"L26+K26","v":4559859.7517769421}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.2047882269874206},{"$f":"IFERROR(L26/D26,0)","v":5.0829439260442051}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"WEXPRO Royalty Detail","index":49,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["MLPX Gathered",8741271,"Adjusted test year->",-6.3466882767219627E-3,8685792.8778206501,null,null,"MLPX Gathered",7378906,"Adjusted test year->",0.21306390243693835,8951084.5080753379]
["Birch Creek",1429642,"Adjusted test year->",-6.3466882767219627E-3,1420568.5078786907,null,null,"Birch Creek",0]
["Other",0,null,null,null,null,null,"Other",462566]
["Wexpro",13151511,null,null,null,null,null,"Wexpro",5356312]
["MLPX-Acquired",17112854,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,{"$f":"+'Monthly Inputs'!S117","v":172323405.41860786},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S119","v":54381101.955991045}]
[]
["do not change the order of the months below!!!!!",null,null,null,null,null,null,"do not change the order of the months below!!!!!"]
["\\/",null,"2022-12-31",null,null,null,null,null,null,"2022-12-31"]
["\\/","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",3335506.0864409995,6.33,{"$f":"C14+0.1","v":6.43},{"$f":"B14*D14","v":21447304.135815624},null,null,"January",1886941.9865119467,6.33,{"$f":"J14+0.1","v":6.43},{"$f":"I14*K14","v":12133036.973271817}]
["February",3173001.6550566,5.52,5.6199999999999992,17832269.301418088,null,null,"February",1696160.6156786496,5.52,5.6199999999999992,9532422.6601140089]
["March",3483614.0683668004,5.23,5.33,18567662.984395046,null,null,"March",1454997.2121306914,5.23,5.33,7755135.1406565849]
["April",3312333.9967437997,4.2300000000000004,4.33,14342406.205900652,null,null,"April",1376536.2790042057,4.2300000000000004,4.33,5960402.0880882107]
["May",3364720.3180165999,3.96,4.0599999999999996,13660764.491147393,null,null,"May",1380126.3499554349,3.96,4.0599999999999996,5603312.9808190651]
["June",3203188.1938339998,4.2699999999999996,4.3699999999999992,13997932.407054577,null,null,"June",1307421.0738558546,4.2699999999999996,4.3699999999999992,5713430.0927500837]
["July",3348338.5431989999,4.54,4.6399999999999997,15536290.840443358,null,null,"July",1314608.8281547721,4.54,4.6399999999999997,6099784.9626381416]
["August",3489884.1476344005,4.57,4.67,16297758.969452649,null,null,"August",1286992.3056216487,4.57,4.67,{"$f":"I21*K21","v":6010254.0672530988}]
["September",3315189.9473310006,4.22,4.3199999999999994,14321620.57246992,null,null,"September",1244940.4064201741,4.22,4.3199999999999994,{"$f":"I22*K22","v":5378142.5557351513}]
["October",3357249.3392874002,4.09,4.1899999999999995,14066874.731614206,null,null,"October",1256832.2724114987,4.09,4.1899999999999995,{"$f":"I23*K23","v":5266127.221404179}]
["November",3387621.0900492002,4.99,5.09,17242991.348350428,null,null,"November",2075200.6290830467,4.99,{"$f":"J24+0.1","v":5.09},{"$f":"I24*K24","v":10562771.202032708}]
["December",3408000.5091916006,6.24,6.34,21606723.228274748,null,null,"December",1994506.4620662523,6.24,{"$f":"J25+0.1","v":6.34},{"$f":"I25*K25","v":12645170.969500039}]
[]
[null,{"$f":"SUM(B14:B25)","v":40178647.895151407},"CANYON CREEK",{"$f":"E27/B27","v":4.9509032692048764},{"$f":"SUM(E14:E25)","v":198920599.21633673},null,null,null,{"$f":"SUM(I14:I25)","v":18275264.420894176},"CANYON CREEK",{"$f":"L27/I27","v":5.070240779023945},{"$f":"SUM(L14:L25)","v":92659990.91426307}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D27-0.2","v":4.7509032692048763},null,null,null,null,null,"All Others ->",{"$f":"K27-0.2","v":4.8702407790239448}]
[]
[]
["Make sure all spot pricing is only 2 decimals",null,null,null,null,null,null,"Make sure all spot pricing is only 2 decimals"]

{"sheet":"Expenses","index":50,"n_rows":24,"n_cols":16,"rows_kept":24,"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,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31",{"$f":"+O3","v":"2022-12-31"}]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[403,"Depreciation Expense","Production",null,null,null,null,null,null,null,null,null,null,null,735497,{"$f":"O8","v":735497}]
[]
[404,"Amortization and Depletion","Production",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["483","Sales for Resale",null,116873.48999999999,98906.89,106860.96,52524.95,141242.98000000001,721039.87,151205,285419.14,236431.42,149417.43,308513.49,111701.26999999999,{"$f":"SUM(D13:O13)","v":2480136.89}]
["490","Incidental Plant Prod Sales",null,814587.34,1062620.1599999999,1019900.86,972357.06,2794975.5300000003,1033024.4,1190418.8,1063673.75,847278.01,973664.86,855479.63,658047.02,13286027.42]
["492","Incidental Gasoline_Oil Sales",null,187201.33000000002,224977.55,253213.06,235424.09,290819.34999999998,310169.89,268774.89,359147.18,300873.24,270140.06,206434.53000000003,270050.02,3177225.19]
[4951,"Overriding Royalty Revenue from Celsius",null,853244.84,1377641.49,961928.39,1061501.46,2213730.6,226621.98,1472583.6400000001,1042921.87,1640878.98,1005888.54,1294515.9600000002,1322085.7,14473543.449999999]
[4952,"Oil Revenue Received from Wexpro",null,158907,210181,461376,319049,364115,485473,438166,216827,157855,145169,141320,134071,3232509]
["758001","Gas Well Royalities - Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Other Operating Revenues"]
["491","Revenue fr Natural Gas Processed by Others",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"* LNG Electric Costs",{"$f":"1937485*1.1","v":2131233.5},26534.37,26534.37,26534.37,397190.36,397190.36,397190.36,397190.36,10598.529999999999,106795.87,102850.01,299562.16000000003,107454.19,{"$f":"SUM(D24:O24)","v":2295625.3099999996}]

{"sheet":"Rate Base","index":51,"n_rows":23,"n_cols":17,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Ended"]
["FERC Acct","Description",null,"2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31",{"$f":"+P4","v":"2022-12-31"}]
["101","Gas Plant in Service","Production",79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"((D5/2)+SUM(E5:O5)+(P5/2))/12","v":79968136}]
[]
["108","Accum Prov for Depreciation of Gas Plant in Service","Production",-71988400,-72058264,-72112568,-72165240,-72219000,-72277347,-72335916,-72397634,-72460659,-72525283,-72525283,-72525283,-72654580,{"$f":"((D7/2)+SUM(E7:O7)+(P7/2))/12","v":-72326997.25}]
[]
["111","Accum Prov for Amortization of Gas Plant in Service","Production",-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,{"$f":"((D9/2)+SUM(E9:O9)+(P9/2))/12","v":-6150277}]
[]
[1641,"Gas Stored Underground","Production",44932895.699999966,32520297.099999968,24327140.389999963,13377221.649999963,4611532.5099999625,4273987.8599999631,9042867.9099999629,16864248.249999963,25992902.77999996,40957960.209999964,53451265.519999966,54725203.509999961,48124018.509999961,{"$f":"((D11/2)+SUM(E11:O11)+(P11/2))/12","v":27222757.066249963}]
[1641,"LNG Stored*","Production",{"$f":"+'LNG Storage'!$M$8","v":1512116.55},{"$f":"+'LNG Storage'!$M$9","v":1512116.55},{"$f":"+'LNG Storage'!$M$10","v":1512116.55},{"$f":"+'LNG Storage'!$M$11","v":1512116.55},{"$f":"+'LNG Storage'!$M$12","v":1512116.55},{"$f":"+'LNG Storage'!$M$13","v":2664570.0473310575},{"$f":"+'LNG Storage'!$M$14","v":3806155.3547441177},{"$f":"+'LNG Storage'!$M$15","v":4990327.1268614251},{"$f":"+'LNG Storage'!$M$16","v":6172289.9706104426},{"$f":"+'LNG Storage'!$M$17","v":6172289.9706104426},{"$f":"+'LNG Storage'!$M$18","v":6071976.3017769419},128654.34000000001,1512116.55,{"$f":"((D12/2)+SUM(E12:O12)+(P12/2))/12","v":3130570.4884945354}]
[]
[255,"Deferred Investment Tax Credits","Production",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((D14/2)+SUM(E14:O14)+(P14/2))/12","v":0}]
[]
[282000,"Accum Deferred Income Taxes - Federal","Production",-33930378,-34579017,-35244000,-34557247,-35092242,-35715252,-36065261,-37355770,-37978270,-38356978,-38356978,-38356978,-43428098,{"$f":"((D16/2)+SUM(E16:O16)+(P16/2))/12","v":-36694769.25}]
[]
[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":13643338.249999966},512236.64999996428,-8400207.0600000359,-18716044.800000038,-28070488.940000039,-27936937.09266898,-22435049.735255919,-14781724.623138612,-5156632.2493895972,9365093.1806104071,21758084.821776908,17088700.849999961,6670561.0599999605,{"$f":"((D20/2)+SUM(E20:O20)+(P20/2))/12","v":-5551334.9452555021}]
[]
[1641,"Gas Stored Underground  (DTH)","Total (DTH)",-11422790,-8131966,-6056782,-3332283,-1184924,-1067151,-2484771,-4802709,-6538004,-9090765,-11813024,-11445057,-8822146,{"$f":"((D22/2)+SUM(E22:O22)+(P22/2))/12","v":-6339158.666666667}]
[1641,"LNG Stored  (DTH)*","Total (DTH)",{"$f":"-'LNG Storage'!$E$8","v":-107314},{"$f":"-'LNG Storage'!$E$9","v":-107314},{"$f":"-'LNG Storage'!$E$10","v":-107314},{"$f":"-'LNG Storage'!$E$11","v":-107314},{"$f":"-'LNG Storage'!$E$12","v":-107314},{"$f":"-'LNG Storage'!$E$13","v":-386314},{"$f":"-'LNG Storage'!$E$14","v":-656314},{"$f":"-'LNG Storage'!$E$15","v":-935314},{"$f":"-'LNG Storage'!$E$16","v":-1214314},{"$f":"-'LNG Storage'!$E$17","v":-1214314},{"$f":"-'LNG Storage'!$E$18","v":-1214314},-18765,-107314,{"$f":"((D23/2)+SUM(E23:O23)+(P23/2))/12","v":-514684.91666666669}]

{"sheet":"RevRun Fcst","index":52,"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,"1/10/23"]
[]
[]
[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,"Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Nov23","Dec23","Jan24","Feb24","2024-02-29"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,3,4,5,6,7,8,9,10,11,12,1,2]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,48027139.471440002,29894101.931280002,21231160.209540002,15568636.014219999,14438001.228670001,14339512.680029999,15393702.301169999,25513607.85983,45368804.004280001,64029173.008760005,69447864.664079994,59735814.949920006,422987518.32322001]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,12428009.243999999,3489814.96875,2059547.0872499999,1137781.9305,954761.76225000003,937758.08025,1103866.9605,2753137.2959999996,11531509.887599999,17609315.436000001,19399005.082800001,16176808.9296,89581316.665500015]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,93481128.044499993,62406128.743749991,36829563.123449996,20346226.454099998,17073393.858449999,16769327.89005,19739746.7401,49232593.155199997,86737829.944049999,132453930.3705,145915636.40465,121678888.1638,802664392.89259982]
[19,null,null,"Total Revenue",null,null,7,153936276.75994,95790045.643779993,60120270.42024,37052644.398819998,32466156.849370003,32046598.65033,36237316.001769997,77499338.31103,143638143.83592999,214092418.81525999,234762506.15153,197591512.04332,1315233227.88132]
[20,null,null,"# of Customers",null,null,8,1148087,1150883,1151948,1154475,1155244,1156241,1159268,1159259,1162895,1167146,1171208,1172335,1159082.4166666667]
[21,null,null,"Total Dth",null,null,9,13126330,8762875,5171493,2856954,2397393,2354697,2771794,6913088,12179457,18598770,20489021,17085772,112707644]
[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,29,432718.61887000001,256903.88703999997,235904.18828999999,234213.66209999999,206297.83872,214032.85971999998,235408.95248000001,335263.39162000001,327118.40046999999,452197.51747000002,490099.43764000002,457906.06900000002,3878064.8234199998]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,236631.45473000003,159471.49805999998,140452.92593999999,136920.32699999999,117391.75878,121511.4372,138409.04844000001,204671.16767999998,175698.81081999998,253401.94997999998,277231.44757000002,251903.56803999998,2213695.3942400003]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,1806242.7245499999,1458606.5014499999,1284653.07855,1252342.1524999999,1073724.0488500001,1111404.6989999998,1265958.7472999999,1872025.4056000002,1341134.8846999998,1934254.3832999999,2116148.4459500001,1922817.0134000001,18439312.08515]
[46,null,null,"Total Revenue",null,null,34,2475592.7981500002,1874981.8865499999,1661010.1927799999,1623476.1415999997,1397413.6463500001,1446948.9959199997,1639776.74822,2411959.9649,1843952.0959899998,2639853.8507499998,2883479.3311600001,2632626.65044,24531072.302809995]
[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,36,253627,204814,180388,175850,150769,156060,177762,262863,188318,271602,297143,269996,2589192]
[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,47,247951.23649999997,243364.91508999999,223083.64275999999,247671.70900999999,257051.40922999999,242215.74651999999,255094.71679999999,245549.37065999999,275665.86948999995,255115.42253999997,249762.98874999999,257444.81829,2999971.84564]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,16871.0985,16559.03601,15179.057640000001,16852.078890000001,17490.29247,16480.844280000001,17357.155200000001,16707.670740000001,18756.857609999999,17358.564060000001,16994.373749999999,17517.060809999999,204124.08996000001]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,158656.296,155721.65135999999,142744.29504,158477.43504000001,164479.21392000001,154986.33408,163227.18720000001,157119.41664000001,176390.02896,163240.43616000001,159815.58000000002,164730.94416000001,1919588.81856]
[64,null,null,"Total Revenue",null,null,52,423478.63099999994,415645.60245999997,381006.99543999997,423001.22294000001,439020.91561999999,413682.92487999995,435679.05920000002,419376.45804,470812.75605999993,435714.42275999999,426572.9425,439692.82326000003,5123684.75416]
[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,54,23950,23507,21548,23923,24829,23396,24640,23718,26627,24642,24125,24867,289772]
[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,83,22704.109429999997,22680.920829999999,18375.247499999998,16155.67626,13408.98465,12473.90459,14456.9192,18563.777860000002,21580.625739999999,23108.129540000002,25836.084940000001,23363.201160000001,232707.58169999998]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,5222.8280800000002,4802.5407400000004,3271.5324400000004,2626.4819600000001,2045.8289000000002,1848.1521400000001,2267.3632000000002,3474.4112200000004,4645.0451000000003,5603.29306,7080.4873600000001,5724.7333200000003,48612.697520000002]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,206881.99103999999,190233.94511999999,129589.01472000001,104037.85248,81037.5432,73207.348320000005,89812.761599999998,137625.26736,183995.3688,221952.62927999999,280465.92767999996,226763.01215999998,1925602.66176]
[91,null,null,"Total Revenue",null,null,88,234808.92854999998,217717.40668999997,151235.79466000001,122820.0107,96492.356750000006,87529.405050000001,106537.04399999999,159663.45644000001,210221.03964,250664.05187999998,313382.49997999996,255850.94663999998,2206922.94098]
[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,90,29116,26773,18238,14642,11405,10303,12640,19369,25895,31237,39472,31914,271004]
[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,110,160194.32614000002,149562.45567,154375.95413999999,249091.99965000001,341485.43466999999,408606.09996000002,262168.5466,187258.89843,162684.93407000002,178178.52283999999,157306.64953,151819.85339,2562733.67509]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,5388.7125000000005,64664.55000000001]
[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,115,165583.03864000001,154951.16816999999,159764.66663999998,254480.71215000001,346874.14717000001,413994.81246000004,267557.25910000002,192647.61093,168073.64657000001,183567.23533999998,162695.36202999999,157208.56589,2627398.2250899998]
[128,null,null,"# of Customers",null,null,116,6,6,6,6,6,6,6,6,6,6,6,6,6]
[129,null,null,"Total Dth",null,null,117,135438,114479,123398,337418,572848,717478,356504,188651,140599,170908,129921,118963,3106605]
[130,null,null,null,null,null,118]
[131,null,"FT-2","Distribution Non-Gas Rev",null,null,119,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132,null,null,null,null,null,120,0,0,0,0,0,0,0,0,0,0,0,0]
[133,null,null,"Supplier Non-Gas Revenue",null,null,121,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134,null,null,null,null,null,122,0,0,0,0,0,0,0,0,0,0,0,0]
[135,null,null,"Commodity Revenue",null,null,123,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,"Total Revenue",null,null,124,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137,null,null,"# of Customers",null,null,125,0,0,0,0,0,0,0,0,0,0,0,0,0]
[138,null,null,"Total Dth",null,null,126,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139,null,null,null,null,null,127]
[140,null,"MT","Distribution Non-Gas Rev",null,null,128,3210.5244899999998,1501.4576,834.46057999999994,679.91248999999993,629.30025000000001,643.76089000000002,697.08449999999993,1421.92408,2479.3583800000001,4684.6059800000003,4649.3581699999995,3985.97631,25417.723720000002]
[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,133,3210.5244899999998,1501.4576,834.46057999999994,679.91248999999993,629.30025000000001,643.76089000000002,697.08449999999993,1421.92408,2479.3583800000001,4684.6059800000003,4649.3581699999995,3985.97631,25417.723720000002]
[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,135,3331,1440,702,531,475,491,550,1352,2522,4962,4923,4189,25468]
[148,null,null,null,null,null,136]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,137,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[150,null,null,null,null,null,138]
[151,null,null,"Supplier Non-Gas Revenue",null,null,139,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152,null,null,null,null,null,140]
[153,null,null,"Commodity Revenue",null,null,141,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,"Total Revenue",null,null,142,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
[155,null,null,"# of Customers",null,null,143,2,2,2,2,2,2,2,2,2,2,2,2,2]
[156,null,null,"Total Dth",null,null,144,3348077,2529172,3010108,3692473,4432407,4444253,3726439,3455878,3507095,4225696,3577400,3454528,43403526]
[157,null,null,null,null,null,145]
[158,null,"TSS","Distribution Non-Gas Rev",null,null,146,1541599.5544866668,1298274.8587266668,1103243.6934666666,923213.89213666681,840360.97716666677,872381.15792666667,936026.02542666672,1312835.6744966665,1470945.6073766667,1734893.7865866665,1789997.3486866667,1661894.7880266665,15485667.364510003]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,12012.717840000001,144152.61408]
[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,151,1553612.2723266669,1310287.5765666668,1115256.4113066667,935226.60997666686,852373.69500666682,884393.87576666672,948038.74326666677,1324848.3923366666,1482958.3252166668,1746906.5044266665,1802010.0665266667,1673907.5058666666,15629819.978589997]
[164,null,null,"# of Customers",null,null,152,896,896,896,896,896,896,896,896,896,896,896,896,896]
[165,null,null,"Total Dth",null,null,153,863129,623564,456119,313716,250991,274150,314717,635623,789118,1083761,1141782,990719,7737389]
[166,null,null,null,null,null,154]
[167,null,"TSM","Distribution Non-Gas Rev",null,null,155,1223797.0823733334,1120621.9768733333,1062550.6829233333,1034022.7749133335,1048077.4640733333,1073890.4983433334,1027204.3640433335,1178833.1603933333,1220928.0233733333,1273974.0567633333,1301201.4010633333,1214354.5785633333,13779456.063699998]
[168,null,null,null,null,null,156]
[169,null,null,"Supplier Non-Gas Revenue",null,null,157,12740.864835,12740.864835,12740.864835,12740.864835,12740.864835,12740.864835,12740.864835,12740.864835,12740.864835,12740.864835,12740.864835,12740.864835,152890.37802]
[170,null,null,null,null,null,158]
[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,160,1236537.9472083333,1133362.8417083332,1075291.5477583332,1046763.6397483335,1060818.3289083333,1086631.3631783333,1039945.2288783335,1191574.0252283332,1233668.8882083332,1286714.9215983332,1313942.2658983332,1227095.4433983332,13932346.44172]
[173,null,null,"# of Customers",null,null,161,226,226,226,226,226,226,226,226,226,226,226,226,226]
[174,null,null,"Total Dth",null,null,162,1419454,1197604,1102700,1070071,1116235,1157694,1052189,1309208,1387321,1501844,1580287,1410509,15305116]
[175,null,null,null,null,null,163]
[176,null,"TSL","Distribution Non-Gas Rev",null,null,164,1277114.8932066667,1199125.9174466666,1208112.1793066668,1175279.0255766667,1175792.7933066667,1202114.4220666667,1169877.8559166668,1217433.0455066666,1250681.4514066668,1378470.0758466667,1353152.0335266667,1246178.6697766667,14853332.362890001]
[177,null,null,null,null,null,165]
[178,null,null,"Supplier Non-Gas Revenue",null,null,166,11648.734215,11648.734215,11648.734215,11648.734215,11648.734215,11648.734215,11648.734215,11648.734215,11648.734215,11648.734215,11648.734215,11648.734215,139784.81058000002]
[179,null,null,null,null,null,167]
[180,null,null,"Commodity Revenue",null,null,168,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,"Total Revenue",null,null,169,1288763.6274216666,1210774.6516616666,1219760.9135216668,1186927.7597916666,1187441.5275216666,1213763.1562816666,1181526.5901316667,1229081.7797216666,1262330.1856216667,1390118.8100616666,1364800.7677416666,1257827.4039916666,14993117.173470002]
[182,null,null,"# of Customers",null,null,170,31,31,31,31,31,31,31,31,31,31,31,31,31]
[183,null,null,"Total Dth",null,null,171,2153461,1987532,2007456,1938944,1958051,2015155,1927080,2020661,2107421,2382972,2320434,2080289,24899456]
[184,null,null,null,null,null,172]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,173]
[186,null,null,null,null,null,174]
[187,null,null,"Supplier Non-Gas Revenue",null,null,175]
[188,null,null,null,null,null,176]
[189,null,null,"Commodity Revenue",null,null,177]
[190,null,null,"Total Revenue",null,null,178]
[191,null,null,"# of Customers",null,null,179]
[192,null,null,"Total Dth",null,null,180]
[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,186,53123106.816936672,34372815.32055667,25424317.258506667,19635641.666356664,18507782.430736668,18552548.130046662,19481313.766136665,30197444.102876667,50287565.274586663,69516472.12632668,75006546.966386661,64939439.90443667,479044993.76388997]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,12728525.6547,3712439.0729499999,2260241.6326599997,1335971.8477400001,1133480.6717900001,1119389.5432599999,1303691.5567300001,3019781.5750299995,11772401.630519999,17927470.272490002,19742102.420870002,16493745.32116,92549241.199900016]
[200,null,null,"Commodity Revenue",null,null,188,95652909.056089997,64210690.84167999,38386549.511759996,21861083.894119997,18392634.664420001,18108926.271449998,21258745.4362,51399363.244799994,88439350.226510003,134773377.81924,148472066.35828,123993199.13352001,824948896.4580698]
[201,null,null,"Total Utah Revenue",null,null,189,161504541.52772665,102295945.23518667,66071108.402926661,42832697.408216655,38033897.766946673,37780863.944756657,42043750.759066664,84616588.922706664,150499317.13161665,222217320.21805668,243220715.74553668,205426384.35911667,1396543131.4218597]
[202,null,null,"# of Customers",null,null,190,1149725,1152521,1153586,1156113,1156882,1157879,1160906,1160897,1164533,1168784,1172846,1173973,1160720.4166666667]
[203,null,null,"Sales Dth",null,null,191,13433023,9017969,5391667,3071369,2584396,2544456,2986836,7219038,12420297,18926251,20849761,17412549,115857612]
[204,null,null,"Transportation Dth",null,null,192,7922890,6453791,6700483,7353153,8331007,8609221,7377479,7611373,7934076,9370143,8754747,8059197,94477560]
[205,null,null,"Total Utah Dth",null,null,193,21355913,15471760,12092150,10424522,10915403,11153677,10364315,14830411,20354373,28296394,29604508,25471746,210335172]
[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,225,1401104.22478,1121382.5382000001,857041.08429999999,583931.21574000001,490142.44906000001,496018.87635999999,559702.19316000002,877268.82718999998,1346389.6524100001,1768015.9564100001,1787877.0787199999,1619015.8247,12907889.921030002]
[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,229,2976135.4060199996,2172587.1137999999,1419020.3637000001,644030.88066000002,379386.88253999996,396574.38324,577296.96444000001,1478059.7912100002,2816929.83519,4032383.47119,4088507.5504800002,3600164.9673000001,24581077.60977]
[242,null,null,"Total Revenue",null,null,230,4377239.6307999995,3293969.6519999998,2276061.4479999999,1227962.0964000002,869529.33159999992,892593.25959999999,1136999.1576,2355328.6184,4163319.4876000001,5800399.4276000001,5876384.6292000003,5219180.7920000004,37488967.5308]
[243,null,null,"# of Customers",null,null,231,28047,28090,28075,28069,28051,28034,28018,28034,28100,28105,28141,28146,28075.833333333332]
[244,null,null,"Total Dth",null,null,232,410382,299580,195670,88806,52314,54684,79604,203811,388429,556029,563768,496430,3389507]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,24965.49884,18489.1194,15456.412399999999,12617.27952,14214.644479999999,11285.977360000001,17155.43664,16952.41908,23235.07936,26631.13608,24795.16344,26125.853719999999,231924.02031999998]
[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,238,147138.05979000003,107802.61515,87315.404399999999,69199.633620000008,78743.410380000001,60598.631159999997,98222.577839999998,97127.509229999996,136383.18066000001,161127.37998,149204.91114000001,155826.08757,1348689.4009200002]
[251,null,null,"Total Revenue",null,null,239,172103.55863000004,126291.73454999999,102771.8168,81816.913140000004,92958.054860000004,71884.608519999994,115378.01448,114079.92830999999,159618.26002000002,187758.51605999999,174000.07458000001,181951.94128999999,1580613.4212399998]
[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,241,20289,14865,12040,9543,10858,8356,13544,13393,18806,22218,20574,21487,185973]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,3293.6803199999999,2195.7868800000001,2431.0497599999999,3032.2771200000002,2953.8561600000003,2744.7336,2988.7099200000002,2404.9094399999999,2666.3126400000001,1603.27296,1977.9508800000001,2413.6228799999999,30706.162560000001]
[256,null,null,null,null,null,244]
[257,null,null,null,null,null,245,0,0,0,0,0,0,0,0,0,0,0,0,0]
[258,null,null,null,null,null,246]
[259,null,null,"Commodity Revenue",null,null,247,2741.2975799999999,1827.53172,2023.33869,2523.7342800000001,2458.4652900000001,2284.4146500000002,2487.4737300000002,2001.5823600000001,2219.1456600000001,1334.38824,1646.2289700000001,2008.83447,25556.435640000003]
[260,null,null,"Total Revenue",null,null,248,6034.9778999999999,4023.3186000000001,4454.3884500000004,5556.0114000000003,5412.3214500000004,5029.1482500000002,5476.1836500000009,4406.4917999999998,4885.4583000000002,2937.6612,3624.1798500000004,4422.4573499999997,56262.598199999993]
[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,250,378,252,279,348,339,315,343,276,306,184,227,277,3524]
[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,261,6392.6956499999997,5694.4891799999996,4726.3421299999991,3522.7438899999997,3083.07206,3484.7240899999997,2914.1555199999998,4524.8371900000002,5506.0195999999996,5958.9983599999996,6696.8540499999999,6205.0407799999994,58709.972499999996]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,3170.9078500000001,2706.2510200000002,2061.94857,1260.9532099999999,968.35134000000005,1235.65101,855.93727999999999,1927.84691,2580.8244,2882.2820400000001,3373.3254499999998,3046.02342,26070.302499999998]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,127238.26995,108593.09514,82739.322990000001,50597.971469999997,38856.805379999998,49582.676070000001,34345.992960000003,77358.257370000007,103560.1308,115656.65028,135360.63315000001,122227.06194,1046116.8675000002]
[278,null,null,"Total Revenue",null,null,266,136801.87345000001,116993.83534000001,89527.613689999998,55381.668569999994,42908.228779999998,54303.051169999999,38116.085760000002,83810.941470000005,111646.9748,124497.93068,145430.81265000001,131478.12614000001,1130897.1425000001]
[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,268,17545,14974,11409,6977,5358,6837,4736,10667,14280,15948,18665,16854,144250]
[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,288,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,7234.295509999999,6899.9308699999992,73262.82355999999]
[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,293,6788.8372699999991,6019.6721499999994,5945.9710299999997,5493.8291099999997,5262.4292699999996,5322.040469999999,4946.4899099999993,5970.1767899999995,6429.1830299999992,6949.9681499999997,7234.295509999999,6899.9308699999992,73262.82355999999]
[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,295,18012,13754,13346,10843,9562,9892,7813,13480,16021,18904,20478,18627,170732]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,1083.5,788.6,614,401.9,385.09999999999997,390.5,433.4,762.5,847.1,1158.8,10282.099999999999,5738.5999999999995,22886.099999999995]
[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,302,1083.5,788.6,614,401.9,385.09999999999997,390.5,433.4,762.5,847.1,1158.8,10282.099999999999,5738.5999999999995,22886.099999999995]
[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,304,22203,18641,14014,21816,8028,30724,36427,10277,14753,27287,33937,18792,256899]
[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,309,1435756.09959,1147761.9336600001,879654.88858999999,603103.51627000002,510394.02176000003,513534.31140999997,582760.49524000008,901150.99289999995,1377797.0640100001,1802209.3638100002,1821347.0470899998,1653760.3420799999,13229230.076409999]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,3170.9078500000001,2706.2510200000002,2061.94857,1260.9532099999999,968.35134000000005,1235.65101,855.93727999999999,1927.84691,2580.8244,2882.2820400000001,3373.3254499999998,3046.02342,26070.302499999998]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,7872.3372699999991,6808.2721499999998,6559.9710299999997,5895.7291099999993,5647.52927,5712.540469999999,5379.889909999999,6732.6767899999995,7276.2830299999996,8108.7681499999999,17516.395509999998,12638.530869999999,96148.923559999996]
[324,null,null,"Commodity Revenue",null,null,312,3253253.0333399996,2390810.3558099996,1591098.4297799999,766352.22002999997,499445.56358999998,509040.10511999996,712353.00897000008,1654547.14017,3059092.2923099999,4310501.8896899996,4374719.3237399999,3880226.9512800002,27001440.313829999]
[325,null,null,"Total Wyoming Revenue",null,null,313,4700052.3780499995,3548086.8126400001,2479375.2379700001,1376612.4186199999,1016455.4659599999,1029522.6080099999,1301349.3314,2564358.6567700002,4446746.4637500001,6123702.3036899995,6216956.09179,5549671.8476499999,40352889.616300002]
[326,null,null,"# of Customers",null,null,314,28083,28126,28111,28105,28087,28070,28054,28070,28136,28141,28177,28182,28111.833333333332]
[327,null,null,"Sales Dth",null,null,315,448594,329671,219398,105674,68869,70192,98227,228147,421821,594379,603234,535048,3723254]
[328,null,null,"Transportation Dth",null,null,316,40215,32395,27360,32659,17590,40616,44240,23757,30774,46191,54415,37419,427631]
[329,null,null,"Total Wyoming Dth",null,null,317,488809,362066,246758,138333,86459,110808,142467,251904,452595,640570,657649,572467,4150885]
[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,349,54558862.916526675,35520577.254216671,26303972.147096667,20238745.182626665,19018176.45249667,19066082.441456661,20064074.261376664,31098595.095776666,51665362.338596664,71318681.490136683,76827894.013476655,66593200.246516667,492274223.84030002]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,12731696.562549999,3715145.3239699998,2262303.5812299997,1337232.8009500001,1134449.0231300001,1120625.1942699999,1304547.49401,3021709.4219399993,11774982.454919999,17930352.554530002,19745475.746320002,16496791.34458,92575311.502400011]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,7872.3372699999991,6808.2721499999998,6559.9710299999997,5895.7291099999993,5647.52927,5712.540469999999,5379.889909999999,6732.6767899999995,7276.2830299999996,8108.7681499999999,17516.395509999998,12638.530869999999,96148.923559999996]
[364,null,null,"Commodity Revenue",null,null,352,98906162.089430004,66601501.197489992,39977647.941539995,22627436.114149995,18892080.228010003,18617966.376569998,21971098.44517,53053910.384969994,91498442.518820003,139083879.70893002,152846785.68202001,127873426.0848,851950336.77190006]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,166204593.90577668,105844032.04782666,68550483.640896663,44209309.826836661,39050353.232906669,38810386.552766658,43345100.090466663,87180947.579476655,154946063.59536666,228341022.5217467,249437671.83732665,210976056.20676666,1436896021.0381601]
[367,null,null,"# of Customers",null,null,355,1177808,1180647,1181697,1184218,1184969,1185949,1188960,1188967,1192669,1196925,1201023,1202155,1188832.25]
[368,null,null,"Sales Dth",null,null,356,13881617,9347640,5611065,3177043,2653265,2614648,3085063,7447185,12842118,19520630,21452995,17947597,119580866]
[369,null,null,"Transportation Dth",null,null,357,7963105,6486186,6727843,7385812,8348597,8649837,7421719,7635130,7964850,9416334,8809162,8096616,94905191]
[370,null,null,"SystemTotal Dth",null,null,358,21844722,15833826,12338908,10562855,11001862,11264485,10506782,15082315,20806968,28936964,30262157,26044213,214486057]
[371,null,null,null,null,null,359]
[372,null,null,null,null,null,360]
[null,null,null,null,null,null,361]
[null,null,null,null,null,null,362]
[null,null,null,null,null,null,363]
[null,null,null,null,null,null,364]
[null,null,null,null,null,null,365]
[null,null,null,null,null,null,366]
[null,null,null,null,null,null,367]
[null,null,null,null,null,null,368]
[null,null,null,null,null,null,369]
[null,null,null,null,null,null,370]
[null,null,null,null,null,null,371]
[null,null,null,null,null,null,372]
[null,null,null,null,null,null,373]
[null,null,null,null,null,null,374]
[null,null,null,null,null,null,375]
[null,null,null,null,null,null,376]
[null,null,null,null,null,null,377]
[null,null,null,null,null,null,378]
[null,null,null,null,null,null,379]
[null,null,null,null,null,null,380]
[null,null,null,null,null,null,381]
[null,null,null,null,null,null,382]
[null,null,null,null,null,null,383]
[null,null,null,null,null,null,384]
[null,null,null,null,null,null,385]
[null,null,null,null,null,null,386]
[null,null,null,null,null,null,387]
[null,null,null,null,null,null,388]
[null,null,null,null,null,null,389]
[null,null,null,null,null,null,390]
[null,null,null,null,null,null,391]
[null,null,null,null,null,null,392]
[null,null,null,null,null,null,393]
[null,null,null,null,null,null,394]
[null,null,null,null,null,null,395]
[null,null,null,null,null,null,396]
[null,null,null,null,null,null,397]
[null,null,null,null,null,null,398]
[null,null,null,null,null,null,399]
[null,null,null,null,null,null,400]
[null,null,null,null,null,null,401]
[null,null,null,null,null,null,402]
[null,null,null,null,null,null,403]
[null,null,null,null,null,null,404]
[null,null,null,null,null,null,405]
[null,null,null,null,null,null,406]
[null,null,null,null,null,null,407]