{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["Control Panel","Monthly Inputs","Other Inputs","Calculations","Utah Summary-by class","Model Checks","Royalty Detail","SDR#1","SDR#2","SDR#3","SDR#4","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 p1","LEG - PR","Ut 1.8 p1","Ut 1.6 Source","Ut Storage","LNG Storage","WEXPRO Royalty Detail","Expenses","Rate Base","RevRun Fcst"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":15,"defined_names":814,"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":42,"n_cols":13,"rows_kept":42,"cut":false,"hidden":false,"merged":[[33,2,33,4],[6,2,6,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 23-057-03"]
[null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.9"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pass Through Model"]
[]
["GO TO"]
["Utah",null,"FILING INFORMATION",null,null,null,null,null,null,"Model Checks"]
["1.1 p1",null,null,null,null,null,null,null,null,"(Must Be 0)"]
["1.1 p2",null,null,null,"UTAH",null,null,null,null,{"$f":"'Model Checks'!D7","v":0.27722391486167908}]
["1.2 p1",null,null,"Current Case No.","23-057-25"]
["1.2 p2",null,null,"Filing Date","2023-12-28"]
["1.2 p3",null,null,"Test-Year Ending","2025-01-31"]
["1.2 p4",null,null,"Proposed Effective Date","2024-02-01"]
["1.2 p5",null,null,"Prior Case No. ","23-057-03"]
["1.2 p6",null,null,null,null,null,null,null,null,"Go To"]
[1.3,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!R27","v":-19235183.090639997},null,{"$f":"E16-F16","v":-19235183.090639997},null,null,"Model Checks'"]
["1.4 p1"]
["1.4 p2"]
["1.4 p3",null,"Typical Customer's Bill",null,null,null,null,null,null,"Old Ut Data color"]
["1.4 p4"]
["1.5 p1",null,null,"Previous",{"$f":"'Ut 1.6'!F30","v":946.95000000000016},null,null,null,null,"New Data color"]
["1.5 p2",null,null,"Proposed",{"$f":"'Ut 1.6'!H30","v":936.15}]
["1.5 p3",null,null,"Difference",{"$f":"'Ut 1.6'!J30","v":-10.800000000000182},null,{"$f":"E23-F23","v":-10.800000000000182}]
["1.5 p4",null,null,"% Difference",{"$f":"'Ut 1.6'!J32","v":-1.1400000000000001},null,{"$f":"E24-F24","v":-1.1400000000000001}]
["1.5 p5"]
["1.5 p6"]
[1.6]
[]
["Monthly Inputs"]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[null,null,"DEU Exhibit Headings"]
[]
[null,null,"UTAH"]
[null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,{"$f":"\"Docket No. \"&E10","v":"Docket No. 23-057-25"}]
[]
[null,null,"Test-Year (enter as text)"]
[null,null,null,"from","2024-02-01"]
[null,null,null,"to","2025-01-31"]

{"sheet":"Monthly Inputs","index":1,"n_rows":124,"n_cols":19,"rows_kept":124,"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,"Dec23","Jan24","Feb24","Mar24","Apr24","May24","Jun24","Jul24","Aug24","Sep24","Oct24","Nov24","Dec24","Jan25",{"$f":"R3","v":"Jan25"}]
[null,null,null,null,12,1,{"$f":"MONTH(G3)","v":2},3,4,5,{"$f":"MONTH(K3)","v":6},{"$f":"MONTH(L3)","v":7},8,9,10,11,12,1]
["QGC Company Produced Gas In MDth",null,null,null,null,null,null,null,"Updated:","2023-11-29"]
["WEXPRO I"]
[null,"Company Production In Dth",null,null,3408000.5091916006,3637668.792437199,3098183.1430796711,3242235.4672126365,3077928.4149754141,3124665.2251869668,2669289.7630411414,2731224.7938714861,2703536.6602925924,2590409.3784659258,2650729.9025199111,2715907.0230479706,2756829.9114377382,2714552.1864471468,{"$f":"SUM(G7:R7)","v":34075491.8695786}]
[null,"Gathering",null,null,739171.71117640694,788985.17143609026,{"$f":"G7/$S$7*$S$8","v":792364.8246490329},{"$f":"H7/$S$7*$S$8","v":829206.4151169362},{"$f":"I7/$S$7*$S$8","v":787184.64860989456},799137.65549092775,{"$f":"K7/$S$7*$S$8","v":682674.72171678627},{"$f":"L7/$S$7*$S$8","v":698514.69552631921},691433.41527434182,662500.94915211457,677928.01051597681,694597.15345986653,705063.24141710007,694250.65203756106,{"$f":"+'WEXPRO Royalty Detail'!E1","v":8714856.3829668574}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["WEXPRO II"]
[null,"Company Production In Dth",null,null,1994506.4620662523,1886941.9865119467,1686170.5789868492,1734468.8028189226,1622519.1647805083,1626333.5163107286,1530918.5919320581,1542245.5888163417,1506357.0328389846,1426086.8704802622,1443537.5359862545,2069459.2462231489,2013689.6076832588,1919132.8335157007,{"$f":"SUM(G12:R12)","v":20120919.370373018}]
[null,"Gathering",null,null,764357.94193966675,723135.83375189314,{"$f":"G12/$S$12*$S$13","v":723781.07001628168},{"$f":"H12/$S$12*$S$13","v":744512.86344258406},696458.98928706138,698096.28237375477,{"$f":"K12/$S$12*$S$13","v":657139.8590302685},{"$f":"L12/$S$12*$S$13","v":662001.9210464994},646596.92123785696,612141.31827194267,619631.9372578417,888305.9912517668,864367.12696374406,823779.06070451357,{"$f":"+'WEXPRO Royalty Detail'!L1","v":8636813.3408841155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,59000,44310,0,0,0,0,0,0,40000,114000,90000,44900,0,{"$f":"SUM(G17:R17)","v":333210}]
[null,null,"Clay Basin",null,0,0,0,0,0,1358748,2340000,2418000,1901417.0000000002,2340000,1836696,0,0,0,12194861]
[null,null,"Coalville",null,0,0,170000,348750,0,0,0,0,0,42000,280800,37386,0,0,878936]
[null,null,"Leroy",null,50998,0,146800,376152,0,0,0,0,0,47500,45000,300000,50998,0,966450]
[null,null,"Spire",null,0,0,0,0,0,0,341730,353120,353120,341730,353119,0,0,0,1742819]
[null,null,"Total Injections",null,{"$f":"SUM(E17:E21)","v":50998},{"$f":"SUM(F17:F21)","v":59000},{"$f":"SUM(G17:G21)","v":361110},724902,0,1358748,{"$f":"SUM(K17:K21)","v":2681730},{"$f":"SUM(L17:L21)","v":2771120},2254537,2811230,2629615,427386,95898,0,16116276]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,110250,98400,0,0,0,0,0,0,0,0,45004,79556,{"$f":"SUM(G25:R25)","v":333210}]
[null,null,"Clay Basin",null,4086000,3410049.9999999995,585580,268380,0,0,0,0,0,0,0,4798644.9999999991,3414493.9999999995,3410049.9999999995,12477148.999999998]
[null,null,"Coalville",null,0,410186,468750,0,0,0,0,0,0,0,0,0,60079,350107,878936]
[null,null,"Leroy",null,0,470298,496152,0,0,0,0,0,0,0,0,0,78943,391355,966450]
[null,null,"Spire",null,0,0,0,0,0,0,0,0,0,0,0,491400,514600,514600,1520600]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E25:E29)","v":4086000},4290534,1660732,366780,0,0,0,0,0,0,0,5290044.9999999991,4113119.9999999995,4745668,16176344.999999998]
[]
["LNG"]
[null,"Injections in Dth",null,null,0,0,0,0,0,0,0,0,0,9000,227680,10125,0,0,{"$f":"SUM(G33:R33)","v":246805}]
[null,"Withdrawls In Dth",null,null,0,null,19575,20894,20220,20894,20220,20894,20894,20220,20894,20250,20925,20925,{"$f":"SUM(G34:R34)","v":246805}]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E174","v":1.46E-2},{"$f":"E17*-$D41","v":0},-861.4,{"$f":"G17*-$D41","v":-646.92600000000004},0,0,0,{"$f":"K17*-$D41","v":0},0,0,-584,-1664.4,-1314,-655.54,0,{"$f":"SUM(G41:R41)","v":-4864.866}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E173","v":9.7485330000000002E-3},0,0,{"$f":"G18*-$D42","v":0},0,0,-13245.799716684,-22811.567220000001,-23571.952794000001,-18536.026371261003,-22811.567220000001,-17905.091566968,0,0,0,{"$f":"SUM(G42:R42)","v":-118882.004888913}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E175","v":9.7000000000000003E-3},0,0,{"$f":"G19*-$D43","v":-1649},-3382.875,0,0,0,0,0,-407.40000000000003,-2723.76,-362.64420000000001,0,0,{"$f":"SUM(G43:R43)","v":-8525.6792000000005}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E176","v":2.9399999999999999E-2},-1499.3411999999998,0,{"$f":"G20*-$D44","v":-4315.92},-11058.8688,0,0,0,0,0,-1396.5,-1323,-8820,-1499.3411999999998,0,{"$f":"SUM(G44:R44)","v":-28413.63}]
[null,null,null,{"$f":"'Other Inputs'!E178","v":0},0,0,{"$f":"G21*-$D45","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G45:R45)","v":0}]
[null,null,"Total Injections",null,{"$f":"SUM(E41:E45)","v":-1499.3411999999998},-861.4,-6611.8459999999995,-14441.7438,0,-13245.799716684,-22811.567220000001,-23571.952794000001,-18536.026371261003,-25199.467220000002,-23616.251566968,-10496.644200000001,-2154.8811999999998,0,-160686.18008891301]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!F174","v":1.84E-2},{"$f":"E25*-$D49","v":0},0,-2028.6,-1810.56,0,0,0,0,0,0,0,0,-828.07359999999994,-1463.8304000000001,{"$f":"SUM(G49:R49)","v":-6131.0639999999994}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!F173","v":3.2986999999999999E-3},{"$f":"E26*-$D50","v":-13478.4882},-11248.731934999998,-1931.652746,-885.30510600000002,0,0,0,0,0,0,0,-15829.290261499997,-11263.391357799997,-11248.731934999998,{"$f":"SUM(G50:R50)","v":-41158.371406299993}]
[null,null,"Coalville",{"$f":"'Other Inputs'!F175","v":1.3100000000000001E-2},{"$f":"E27*-$D51","v":0},-5373.4366,-6140.625,0,0,0,0,0,0,0,0,0,-787.03489999999999,-4586.4017000000003,{"$f":"SUM(G51:R51)","v":-11514.061600000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!F176","v":1.44E-2},{"$f":"E28*-$D52","v":0},-6772.2911999999997,-7144.5887999999995,0,0,0,0,0,0,0,0,0,-1136.7791999999999,-5635.5119999999997,{"$f":"SUM(G52:R52)","v":-13916.879999999997}]
[null,null,null,{"$f":"'Other Inputs'!F178","v":0},{"$f":"E29*-$D53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G53:R53)","v":0}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E49:E53)","v":-13478.4882},-23394.459734999997,-17245.466546,-2695.8651060000002,0,0,0,0,0,0,0,-15829.290261499997,-14015.279057799999,-22934.476034999996,-72720.377006299997]
[]
[null,"Williams Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$183","v":8.9999999999999993E-3},{"$f":"E25*-$D57","v":0},0,-992.24999999999989,-885.59999999999991,0,0,0,0,0,0,0,0,-405.03599999999994,-716.00399999999991,{"$f":"SUM(G57:R57)","v":-2998.89}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$183","v":8.9999999999999993E-3},{"$f":"E26*-$D58","v":-36774},-30690.449999999993,-5270.2199999999993,-2415.4199999999996,0,0,0,0,0,0,0,-43187.804999999986,-30730.445999999993,-30690.449999999993,{"$f":"SUM(G58:R58)","v":-112294.34099999997}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$183","v":8.9999999999999993E-3},{"$f":"E27*-$D59","v":0},-3691.6739999999995,-4218.75,0,0,0,0,0,0,0,0,0,-540.71100000000001,-3150.9629999999997,{"$f":"SUM(G59:R59)","v":-7910.424}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$183","v":8.9999999999999993E-3},{"$f":"E28*-$D60","v":0},-4232.6819999999998,-4465.3679999999995,0,0,0,0,0,0,0,0,0,-710.48699999999997,-3522.1949999999997,{"$f":"SUM(G60:R60)","v":-8698.0499999999993}]
[null,null,null,{"$f":"'Other Inputs'!$E$183","v":8.9999999999999993E-3},{"$f":"E29*-$D61","v":0},0,0,0,0,0,0,0,0,0,0,-4422.5999999999995,-4631.3999999999996,-4631.3999999999996,{"$f":"SUM(G61:R61)","v":-13685.4}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E57:E61)","v":-36774},-38614.805999999997,-14946.588,-3301.0199999999995,0,0,0,0,0,0,0,-47610.404999999984,-37018.079999999994,-42711.011999999995,-145587.10499999995]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E46+E54","v":-14977.829399999999},-24255.859734999998,-23857.312546000001,-17137.608906000001,0,-13245.799716684,-22811.567220000001,-23571.952794000001,-18536.026371261003,-25199.467220000002,-23616.251566968,-26325.934461499997,-16170.160257799998,-22934.476034999996,-233406.55709521301]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S65/(S30+S22)","v":7.2278604172517618E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,"Sep22","Oct22","Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2022-09-14","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, IHS & Platts",null,null,null,null,null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,7.68,7.56,8.36,9.56,9.9600000000000009,8.9600000000000009,6.75,4.8600000000000003,4.3600000000000003,4.43,4.68,4.71,4.3899999999999997,4.3]
[]
[]
[null,"Spot Purchases from IRP",null,null,null,null,6971.241,619.75500000000102,530.28600000000188,1271.4259999999995,8732.7209999999995,4825.1499999999996,3597.9149999999995,917.11899999999991,308.46300000000002,167.90390000000002,920.846,4894.8420000000006,{"$f":"SUM(G76:R76)","v":33757.667900000008}]
[null,null,"In DTH",null,null,null,{"$f":"G76*1000","v":6971241},{"$f":"H76*1000","v":619755.00000000105},530286.00000000186,1271425.9999999995,8732721,{"$f":"L76*1000","v":4825150},{"$f":"M76*1000","v":3597914.9999999995},917118.99999999988,{"$f":"O76*1000","v":308463},167903.90000000002,920846,4894842.0000000009,{"$f":"SUM(G77:R77)","v":33757667.899999999}]
[null,null,"In $",null,null,null,{"$f":"G77*G73","v":58279574.759999998},5924857.8000000101,5281648.5600000191,11391976.959999997,58945866.75,23450229,15686909.399999999,4062837.169999999,1443606.8399999999,790827.36900000006,4042513.9399999995,21047820.600000001,{"$f":"SUM(G78:R78)","v":210348669.14900002}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2022-09-08"]
[null,"RESET FORMULAS TO WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,1000000,4000000,5000000,3000000,0,0,0,0,0,0,0,0,{"$f":"SUM(G83:R83)","v":13000000}]
[null,"Peaking Purchases ($)",null,null,null,null,9208929.6644345243,42095767.586309537,54811396.536458343,29599307.341517862,0,0,0,0,0,0,0,0,{"$f":"SUM(G84:R84)","v":135715401.12872025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,270000,4464000,4464000,4032000,279000,0,0,0,0,0,0,0,{"$f":"SUM(G86:R86)","v":13509000}]
[null,"Term Purchases ($)",null,null,null,null,2321000.3365714285,43258605.028457142,45096462.561028577,36582287.884800002,1935943.2353571428,0,0,0,0,0,0,0,{"$f":"SUM(G87:R87)","v":129194299.04621428}]
[null,"Stabilization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G88:R88)","v":0}]
[]
[null,"Fixed Price Term Purchases (DTH)",null,null,null,null,0,2015000,2015000,1820000,0,0,0,0,0,0,0,0,{"$f":"SUM(G90:R90)","v":5850000}]
[null,"Fixed Price Term Purchases ($)",null,null,null,null,0,16012275,16500525,14525700,0,0,0,0,0,0,0,0,{"$f":"SUM(G91:R91)","v":47038500}]
[]
[]
[null,"Total Purchases (DTH)",null,null,0,0,{"$f":"G83+G86+G90","v":1270000},10479000,11479000,8852000,279000,0,0,0,0,0,0,0,{"$f":"SUM(G94:R94)","v":32359000}]
[null,"Total Purchases ($)",null,null,0,0,{"$f":"G84+G87+G91","v":11529930.001005953},{"$f":"H84+H87+H91","v":101366647.61476669},116408384.09748691,80707295.226317868,1935943.2353571428,0,0,0,0,0,0,0,{"$f":"SUM(G95:R95)","v":311948200.17493457}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$112:$G$123,2,FALSE)","v":10.9},8.8000000000000007,7.3,3.8,{"$f":"VLOOKUP(MONTH(K3),$F$112:$G$123,2,FALSE)","v":2.7},{"$f":"VLOOKUP(MONTH(L3),$F$112:$G$123,2,FALSE)","v":1.8},1.6,1.8,2.7,5.5,10.1,13,{"$f":"SUM(G99:R99)","v":70}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,"Nov22","Dec22","Jan23","Feb23","Mar23","Apr23","May23","Jun23","Jul23","Aug23","Sep23","Oct23","12-Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
["Wexpro I Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2022-09-14",12595562.838768257,12840971.38393355,14516376.035237676,14953245.82813821,14797786.14773543,13986358.554326471,13388008.3073369,33333477.84428253,12378422.627957145,12151871.775183024,12442912.504638297,12729968.538886504,180114962.38642398]
[]
["Wexpro II Operator Fee (Wexpro forecast)",null,null,null,"Updated:","2022-09-14",5378086.5799924936,5393669.7638987117,5480513.9465610087,4928069.7518913737,4715614.0864864103,4269108.0030552112,4171749.0977686648,4058889.3213385819,4079181.2975072707,4015353.7605041564,3911515.9442568058,3903317.2566138874,54305068.809874572]
[]
[]
[]
[]
[null,null,null,null,null,null,"UT"]
[null,null,null,null,null,"Typical UPC","GS"]
[null,null,null,null,null,1,13]
[null,null,null,null,null,2,10.9]
[null,null,null,null,null,3,8.8000000000000007]
[null,null,null,null,null,4,7.3]
[null,null,null,null,null,5,3.8]
[null,null,null,null,null,6,2.7]
[null,null,null,null,null,7,1.8]
[null,null,null,null,null,8,1.6]
[null,null,null,null,null,9,1.8]
[null,null,null,null,null,10,2.7]
[null,null,null,null,null,11,5.5]
[null,null,null,null,null,12,10.1]
[null,null,null,null,null,"Total",{"$f":"SUM(G112:G123)","v":70}]

{"sheet":"Other Inputs","index":2,"n_rows":315,"n_cols":9,"rows_kept":315,"cut":false,"hidden":false,"merged":[[0,7,0,8],[1,0,1,6],[170,4,170,5]]}
[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$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[null,"  Spire Injections",null,null,1.4999999999999999E-2,"2024-04-01"]
[null,"  Spire Withdrawals",null,null,0.01,{"$f":"F8","v":"2024-04-01"}]
[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$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[null,"  Spire",null,null,0.2,{"$f":"F8","v":"2024-04-01"}]
[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$6","v":"2023-01-01"},null,"1.3.2","1.3p2"]
[]
[null,"Peak Hour Service"]
[null,"Kern River",15,28752,3,{"$f":"+F21*E21/E20","v":18.0596}]
[null,"mid Nov - mid Feb",31,null,{"$f":"16+31+31+14","v":92},0.58889999999999998]
[]
[null,"Williams - Pipeline",15,{"$f":"(170000+54000)/24*8","v":74666.666666666672},3,{"$f":"+F24*E24/E23","v":7.357482142857144}]
[null,"mid Nov - mid Feb",null,null,{"$f":"16+31+31+14","v":92},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$28","v":"2023-01-01"},"1.3p1"]
[]
["Williams - Overthrust Pipeline"]
[null,"Jan- Dec    #6546",null,8542,2,1.62,"2023-12-01"]
[null,"Systemwide Usage Charge",null,null,null,1.67E-3,{"$f":"+G38","v":"2023-12-01"}]
[null,null,null,8542,10,1.5049999999999999,"2024-04-01"]
[null,null,null,null,null,1.1999999999999999E-3]
[]
[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,"2023-01-01","1.3p1"]
[null,"  Williams  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,1.4E-3,"2023-10-01","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-3,1.4E-3,{"$f":"+G47","v":"2023-10-01"}]
[null,null,null,"Total",{"$f":"SUM(E50:E51)","v":0.17802000000000001},{"$f":"SUM(F50:F51)","v":0.17792000000000002}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E52)/(1-$E180),5)","v":0.17924000000000001},{"$f":"ROUND((F52)/(1-E180),5)","v":0.17913000000000001},null,"1.6.3"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F52)/(1-E181),5)","v":0.18063000000000001}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,{"$f":"0.2018-0.0222","v":0.17960000000000001},"2021-01-01"]
[null,"Jan - Dec      #20029",null,33000,12,{"$f":"F60*E64/E61","v":5.4778000000000011},null,"1.3.1"]
[null,"November - March     #20029",null,50000,5,{"$f":"F60*(30+31+31+29+31)/E62","v":5.4598400000000007},null,"Jan"]
[null,"Jan - Dec    #1829",null,1885,12,{"$f":"F64*E64/E63","v":5.5021999999999993}]
[null,"Days in Tariff Rate",null,null,366,{"$f":"0.2027-0.0223","v":0.1804},{"$f":"G60","v":"2021-01-01"}]
[]
[null,"Citadel Energy Marketing"]
[null,"Dec - Feb      #20017",null,56925,3,{"$f":"+E68*F68/E67","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":"+F70*E70/E69","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":"+F72*E72/E71","v":8.8159999999999989},null,"Jan"]
[null,"Days in Tariff Rate",null,null,{"$f":"30+31+31+29+31","v":152},0.28999999999999998]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",0.73152041951254732,{"$f":"D61+D63","v":34885},366,4.4000000000000003E-3,"2023-04-01","1.3p1"]
[null,"November - March",{"$f":"C75","v":0.73152041951254732},{"$f":"D62","v":50000},{"$f":"30+31+31+29+31","v":152},{"$f":"+F75","v":4.4000000000000003E-3},{"$f":"+G75","v":"2023-04-01"},"1.3p1"]
[]
[null,"Kern River Original System Period Two Rates #20017"]
[null,"Dec - Feb      #20017",{"$f":"+C75","v":0.73152041951254732},56925,{"$f":"31+31+29","v":91},{"$f":"+F75","v":4.4000000000000003E-3},{"$f":"+G76","v":"2023-04-01"},"1.3.1"]
[null,"Nov & Mar     #20017",{"$f":"+C75","v":0.73152041951254732},6000,61,4.4000000000000003E-3,{"$f":"+G76","v":"2023-04-01"},"1.3.2"]
[null,"Kern River 2002 Expansion Period Two Rates #20024"]
[null,"Nov - Mar     #20024",{"$f":"+C75","v":0.73152041951254732},27000,{"$f":"30+31+31+29+31","v":152},{"$f":"+F75","v":4.4000000000000003E-3},{"$f":"+G76","v":"2023-04-01"}]
[]
[]
["INPUTS FROM Dominion Energy GAS TARIFF"]
[]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total"]
[null,"GS",null,"Winter",0.91359000000000001,3.3210000000000003E-2,{"$f":"E90+F90","v":0.94679999999999997}]
[null,null,null,"Summer",0.38433,1.392E-2,{"$f":"E91+F91","v":0.39824999999999999}]
[]
[null,"FS",null,"Winter",0.90015999999999996,3.2829999999999998E-2,{"$f":"E93+F93","v":0.93298999999999999}]
[null,null,null,"Summer",0.75121000000000004,2.741E-2,{"$f":"E94+F94","v":0.77862000000000009}]
[]
[null,"NGV",null,null,0.67962,2.4809999999999999E-2,{"$f":"E96+F96","v":0.70443}]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.17938000000000001,null,{"$f":"E98+F98","v":0.17938000000000001}]
[]
["Current Rates"]
[null,"Utah GS"]
[null,"Block 1",null,"Summer",null,"2024-01-01",11.60493]
[null,"Block 2",null,"Summer",null,null,10.416689999999999]
[null,"Block 1",null,"Winter",null,null,12.714549999999999]
[null,"Block 2",null,"Winter",null,null,11.52631]
[null,"#1 BSF",null,null,null,null,6.75]
[]
[]
[null,"Wyoming GSS",null,null,null,null,11.94707]
[null,"BSF",null,null,null,null,12]
[]
[]
[null,"Wyoming GSL",null,null,null,null,10.44486]
[null,"BSF",null,null,null,null,12]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"+'Monthly Inputs'!S7+'Monthly Inputs'!S12","v":54196411.239951618},56062874.971619748,"EXH Ut 1.2p1"]
[null,"AMOUNT",null,null,{"$f":"+D216+D239","v":292835638.0429337},254726753.94892529,"EXH Ut 1.2p1"]
[null,"AVG COST",null,null,{"$f":"+E120/E119","v":5.4032293161704024},{"$f":"ROUND(+F120/F119,5)","v":4.54359}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (GS/FS)",null,null,null,6.58934]
[null,"191 Account Amortization (Line 8)",null,null,null,1.95949]
[null,"Tax Reform Surcredit 4",null,null,null,0]
[null,"Total Unit Cost In Rates (Line 9)",null,null,null,{"$f":"SUM(F124:F126)","v":8.5488300000000006}]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 9)",null,null,null,6.6190600000000002]
[null,"191 Account Amortization (Line 10)",null,null,null,2.0017499999999999]
[null,"Total Unit Cost In Rates (Line 11)",null,null,null,{"$f":"SUM(F130:F131)","v":8.6208100000000005}]
[]
[null,"Unit Cost Of Gas (IS/NGV)",null,null,null,6.5731299999999999]
[null,"UT NGV RIN Credit",null,null,null,-0.48096]
[]
[null,"Supplier non-gas Adder Rates","TSS TSM TSL","Base SNG Annual Demand",null,2.0811600000000001]
[null,null,null,"SNG Amortization",null,7.578E-2]
[null,null,null,"SNG Adder Annual",null,{"$f":"SUM(F137:F138)","v":2.1569400000000001}]
[null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(F139/12,5)","v":0.17974999999999999}]
[]
[null,null,"TBF","Base SNG Annual Demand",null,1.3865000000000001]
[null,null,null,"SNG Amortization",null,5.049E-2]
[null,null,null,"SNG Adder Annual",null,{"$f":"SUM(F142:F143)","v":1.43699}]
[null,null,null,"SNG Adder Monthly",null,{"$f":"ROUND(F144/12,5)","v":0.11975}]
[]
[null,null,null,null,"Total"]
[null,"Supplier Non-Gas Costs Recovered at Current Rates",null,null,{"$f":"'RevRun Fcst'!T$199","v":95758695.961060002},null,null,"1.6.2"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":0}]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E148-E149","v":95758695.961060002}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":288434},0.17902000000000001]
[]
[]
["INPUTS FROM 191 ACCOUNT MONTH END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,{"$f":"D159&\" \"&D158","v":"November 2023"},{"$f":"+E155","v":"November 2023"}]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,{"$f":"E155&\" 191 account (Actual/Forecast)\"","v":"November 2023 191 account (Actual/Forecast)"},null,2023,307662766,10782304,null,"1.6.1"]
[null,{"$f":"\"Supplier Non-Gas Cost Under (Over) Collected through \"&E155&\" (act/fcst)\"","v":"Supplier Non-Gas Cost Under (Over) Collected through November 2023 (act/fcst)"},null,"November",-4134413,null,null,"1.6.2"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)",null,null,{"$f":"E158-E159","v":311797179}]
[]
[null,"SPRING SNG Amortization Balance March 2023",null,-28759603.286857031,-14000000,{"$f":"+D162-E162","v":-14759603.286857031}]
[null,"Previous SPRING SNG Amortization March 2022",null,-10777254,-14000000,{"$f":"+D163-E163","v":3222746}]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,null,"Source"]
[null,"Utah",null,null,{"$f":"E169-E168","v":1242197},{"$f":"E166&\" IRP\"","v":" IRP"}]
[null,"Wyoming",null,null,39267]
[null,"System Total Peak Day Demand Forecast",null,null,1281464,null,null,1.5,1.5]
[]
[null,null,null,null,"Storage"]
["STORAGE FIELD INPUTS RESERVOIR FUEL",null,null,null,"Injected","Withdrawal"]
[null,"Clay Basin Factor",null,null,9.7485330000000002E-3,3.2986999999999999E-3]
[null,"Chalk Creek Factor",null,null,1.46E-2,1.84E-2]
[null,"Coalville Factor",null,null,9.7000000000000003E-3,1.3100000000000001E-2]
[null,"Leroy Factor",null,null,2.9399999999999999E-2,1.44E-2]
[null,"LNG Factor",null,null,0,0]
[null,"Spire Factor",null,null,0,0]
[]
[null,"DEU Lost & Unaccounted For % (Utah",null,null,6.7799999999999996E-3,null,null,"Q","Q"]
[null,"DEU Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[]
[null,"Williams Lost & Unaccounted For %",null,null,8.9999999999999993E-3,null,null,"Q","Q"]
[null,"Gathering Lost & Unaccounted For",null,null,0.04,null,null,"Q","Q"]
[null,"TOTAL",null,null,{"$f":"SUM(E183:E184)","v":4.9000000000000002E-2}]
[]
[null,"Williams 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,2000000]
[null,"  Clay Basin Minimum Required Deliverability",null,null,111827]
[null,"  Clay Basin Capacity",null,null,13419000]
[]
["GATHERING AND OTHER TRANSPORTATION INPUTS",null,null,"Revenue"," "]
[]
[null,"Birch Creek",null,271065.33,"2022-08-31"]
[null,"Other gathering ",null,1071219.4710000001,"2022-08-31",null,null,"JanB"]
[null,"Total Gathering",null,{"$f":"SUM(D195:D196)","v":1342284.8010000002},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,2140764.0134999999,"2023-12-19",null,null,"1.3.1"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02]
[]
[null,null,null,"Commodity","Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"Gathering Rates -System wide Gathering agreement #163 (SWGA)",null,1925206.0657154594,2887809.0985731888,"2022-01-01",null,null,"1.3p1"]
[]
[]
[null,"Gathering Rate Wexpro II",null,224616.43622605194,null,null,null,null,"1.3p1"]
[]
[]
["WEXPRO INPUTS",null,null,"Volume (Dth)","Revenue"]
["WEXPRO I"]
[null,"Dominion Energy Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1419","v":42059579.62595012},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S103","v":180114962.38642398},null,null,null,"1.4.1","1.4P1"]
[null,"Total Dominion Energy Gas Production Costs",null,{"$f":"SUM(D214:D215)","v":222174542.0123741}]
[]
[null,"Total Dominion Energy Gas Production Dth",null,{"$f":"'Royalty Detail'!F1424","v":41233158.840962}]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$220,$D$220:$E$229,$I221)","v":"Forecast"},{"$f":"HLOOKUP(G$220,$D$220:$E$229,$I221)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,2608104.3226919058,{"$f":"HLOOKUP(F$220,$D$220:$E$229,$I223)","v":2608104.3226919058},{"$f":"HLOOKUP(G$220,$D$220:$E$229,$I223)","v":2608104.3226919058},null,4]
[null,"490  Incidental Plant Prod Sales",null,null,7054646.2947712578,{"$f":"HLOOKUP(F$220,$D$220:$E$229,$I224)","v":7054646.2947712578},7054646.2947712578,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,800670.22428954975,800670.22428954975,800670.22428954975,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,13230202.845411194,13230202.845411194,13230202.845411194,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,2393370.9672525097,2393370.9672525097,2393370.9672525097,null,8]
[null,"3rd Party & Liquids Credits from MLPX Acquisiiton",null,null,4401796.6628571432,{"$f":"HLOOKUP(F$220,$D$220:$E$229,$I228)","v":4401796.6628571432},4401796.6628571432,null,9]
[null,"758001 Gas Well Royalities - Other",null,null,-113163.69780197338,-113163.69780197338,-113163.69780197338,null,10]
[null,"EDIT Amortization",null,null,4770564,{"$f":"HLOOKUP(F$220,$D$220:$E$230,$I230)","v":4770564},{"$f":"HLOOKUP(G$220,$D$220:$E$230,$I230)","v":4770564},null,11]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D223:D229)","v":0},{"$f":"SUM(E223:E230)","v":35146191.619471595},{"$f":"SUM(F223:F230)","v":35146191.619471595},{"$f":"SUM(G223:G230)","v":35146191.619471595}]
[]
["WEXPRO II"]
[null,"Dominion Energy Gas Production  1/",null,"Current"]
[null,"Test-Year Royalties",null,{"$f":"'Royalty Detail'!I1691","v":16356027.220685057},null,null,null,"1.4.1","1.4P1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S105","v":54305068.809874572},null,null,null,"1.4.1","1.4P1"]
[null,"Total Dominion Energy Gas Production Costs",null,{"$f":"SUM(D237:D238)","v":70661096.030559629}]
[]
[null,"Total Dominion Energy Gas Production Dth",null,{"$f":"'Royalty Detail'!F1696","v":17211193.105773896}]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$220,$D$220:$E$229,$I244)","v":"Forecast"},{"$f":"HLOOKUP(G$220,$D$220:$E$229,$I244)","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$243,$D$243:$E$251,$I246)","v":0},0,null,4]
[null,"490  Incidental Plant Prod Sales",null,null,1987413.0254229202,1987413.0254229202,1987413.0254229202,null,5]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1562109.906424707,1562109.906424707,1562109.906424707,null,6]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,0,0,0,null,7]
[null,"4952 Oil Revenue Received from Wexpro",null,null,881707.2206501147,881707.2206501147,881707.2206501147,null,8]
[null,"758001 Gas Well Royalities - Other",null,null,-231586.59235343436,-231586.59235343436,-231586.59235343436,null,9]
[null,"EDIT Amortization",null,null,96228,{"$f":"HLOOKUP(F$243,$D$243:$E$252,$I252)","v":96228},{"$f":"HLOOKUP(G$243,$D$243:$E$252,$I252)","v":96228},null,10]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D246:D251)","v":0},{"$f":"SUM(E246:E253)","v":4295871.560144308},{"$f":"SUM(F246:F253)","v":4295871.560144308},{"$f":"SUM(G246:G253)","v":4295871.560144308}]
[]
[null,null,null,null,"Proceeds","Dths","Price"]
[null,"Sales of Wexpro Gas",null,null,0,0,0]
[]
["SUMMARY INPUTS RATE BASE, EXPENSES, ETC."]
[]
[]
[null,null,null,null,{"$f":"'Rate Base'!$Q$4","v":"2023-11-30"}]
[null,null,null,"Dth","Ending Balance","$ per Dth"]
[null,"Account 164-1 - Gas Stored Underground",null,{"$f":"'Rate Base'!P22","v":-13225135},{"$f":"'Rate Base'!P11","v":46172201.979999974},{"$f":"+E265/D265","v":-3.4912461748027503},null,"1.4.2"]
[null,"Account 164-1 - LNG Stored",null,{"$f":"'Rate Base'!P23","v":-1012398},{"$f":"'Rate Base'!P12","v":5584918.4899999993},{"$f":"+E266/D266","v":-5.5165246177886553}]
[]
[]
[null,"Capacity Release Credits",null,null,4218601.4800000004,null,null,null,"1.3p1"]
[null,"Capacity Release Credit Sharing % in Utah",null,null,0.9]
[null,"Capacity Release Credits for Utah",null,null,{"$f":"E269*E270","v":3796741.3320000004},null,null,"1.3p1"]
[]
[]
[]
[]
[null,"Wyoming Average Customers",null,"Dth"]
[null,"GSS",null,{"$f":"+'RevRun Fcst'!T243","v":27208.25}]
[null,"GSL",null,{"$f":"+'RevRun Fcst'!T270","v":1009.8333333333334}]
[null,"FS",null,{"$f":"+'RevRun Fcst'!T252","v":28}]
[null,"NGV",null,{"$f":"+'RevRun Fcst'!T261","v":1}]
[null,"IS",null,{"$f":"+'RevRun Fcst'!T279","v":4}]
[]
[null,null,null,"Dth"]
[null,"Forecasted Demand Dths","TSS TSM TSL",219939]
[null,null,"TBF",64500]
[]
[]
[null,"Transportation Imbalance Charge","Timeframe:","01/31/23 - 11/30/23",1022696.7199999999]
[]
[null,null,null,"."]
[]
["MISCELLANEOUS INPUTS"]
[null,{"$f":"\"Wexpro Red. @ \"&E293&\"%\"","v":"Wexpro Red. @ -0.063%"},null,null,-6.3E-2,null,null,null,"1.3p3"]
[null,null,null,null,null,"Effective"]
[null,"Pre-Tax Rate of Return %",null,"WYO",8.585080317173574E-2,"2024-01-01",null,null,"1.3p2"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",8.457988926517393E-2,"2023-01-01"]
[]
[]
[null,"Bad Debt Allowance ",null,null,2E-3]
[]
[]
[null,"30010-215-GR-23",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,51879.17,137080.639,null,null,"1.6p3"]
[null,"Wyoming Transportation",null,101090.41,444709,null,null,"1.6p3"]
[null,"Total",null,{"$f":"D303+D304","v":152969.58000000002},{"$f":"SUM(E303:E304)","v":581789.63899999997},null,null,"1.6p3"]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,36463.360000000001,86207.758999999991,{"$f":"\"Actual - 12 Months Ending \"&E155","v":"Actual - 12 Months Ending November 2023"}]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,97579.709999999992,380311,{"$f":"\"Actual - 12 Months Ending \"&E155","v":"Actual - 12 Months Ending November 2023"}]
[]
[]
[]
[null,"COS Allocation Factor from General Rate Case Docket No. 22-057-03","GS","FS","IS","TSS TSM TSL"," TBF","NGV","Total"]
[null,"210 Design Day",0.81513669830911517,1.018722564950859E-2,0,0.12982100859161499,4.4187797454097781E-2,6.6726999566343013E-4,{"$f":"SUM(C314:H314)","v":1}]
[null,"240 Firm Sales",0.97494756217283107,2.2530872773193093E-2,0,0,0,2.5215650539757999E-3,{"$f":"SUM(C315:H315)","v":1}]

{"sheet":"Calculations","index":3,"n_rows":275,"n_cols":17,"rows_kept":275,"cut":false,"hidden":true,"merged":[[4,0,4,1],[5,0,5,1],[2,3,2,15]]}
["GAS BALANCE FOR 12 MONTHS ENDING: _________________"]
[]
[null,null,null,"SALES VOLUMES IN DEKATHERMS (12 Months of Forecast)"]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["RATE CLASS",null,null,{"$f":"+'Monthly Inputs'!G3","v":"Feb24"},{"$f":"+'Monthly Inputs'!H3","v":"Mar24"},{"$f":"+'Monthly Inputs'!I3","v":"Apr24"},{"$f":"+'Monthly Inputs'!J3","v":"May24"},{"$f":"+'Monthly Inputs'!K3","v":"Jun24"},{"$f":"+'Monthly Inputs'!L3","v":"Jul24"},{"$f":"+'Monthly Inputs'!M3","v":"Aug24"},{"$f":"+'Monthly Inputs'!N3","v":"Sep24"},{"$f":"+'Monthly Inputs'!O3","v":"Oct24"},{"$f":"+'Monthly Inputs'!P3","v":"Nov24"},{"$f":"+'Monthly Inputs'!Q3","v":"Dec24"},{"$f":"+'Monthly Inputs'!R3","v":"Jan25"},"Total",1]
["UTAH",null,null,{"$f":"MONTH(D5)","v":2},{"$f":"MONTH(E5)","v":3},4,5,6,7,8,9,10,11,12,1,null,2]
[null,"GS",null,{"$f":"'RevRun Fcst'!H21","v":17100703},{"$f":"'RevRun Fcst'!I21","v":13371325},{"$f":"'RevRun Fcst'!J21","v":9201477},{"$f":"'RevRun Fcst'!K21","v":5443611},{"$f":"'RevRun Fcst'!L21","v":2939922},{"$f":"'RevRun Fcst'!M21","v":2514770},{"$f":"'RevRun Fcst'!N21","v":2396381},{"$f":"'RevRun Fcst'!O21","v":2791366},{"$f":"'RevRun Fcst'!P21","v":7232818},{"$f":"'RevRun Fcst'!Q21","v":12742512},{"$f":"'RevRun Fcst'!R21","v":19691437},{"$f":"'RevRun Fcst'!S21","v":21293956},{"$f":"SUM(D7:O7)","v":116720278},3]
[null,null,null,{"$f":"'RevRun Fcst'!H30","v":0},{"$f":"'RevRun Fcst'!I30","v":0},{"$f":"'RevRun Fcst'!J30","v":0},{"$f":"'RevRun Fcst'!K30","v":0},{"$f":"'RevRun Fcst'!L30","v":0},{"$f":"'RevRun Fcst'!M30","v":0},{"$f":"'RevRun Fcst'!N30","v":0},{"$f":"'RevRun Fcst'!O30","v":0},{"$f":"'RevRun Fcst'!P30","v":0},{"$f":"'RevRun Fcst'!Q30","v":0},{"$f":"'RevRun Fcst'!R30","v":0},{"$f":"'RevRun Fcst'!S30","v":0},0,4]
[null,null,null,{"$f":"'RevRun Fcst'!H39","v":0},{"$f":"'RevRun Fcst'!I39","v":0},{"$f":"'RevRun Fcst'!J39","v":0},{"$f":"'RevRun Fcst'!K39","v":0},{"$f":"'RevRun Fcst'!L39","v":0},{"$f":"'RevRun Fcst'!M39","v":0},{"$f":"'RevRun Fcst'!N39","v":0},{"$f":"'RevRun Fcst'!O39","v":0},{"$f":"'RevRun Fcst'!P39","v":0},{"$f":"'RevRun Fcst'!Q39","v":0},{"$f":"'RevRun Fcst'!R39","v":0},{"$f":"'RevRun Fcst'!S39","v":0},0,5]
[null,"FS",null,{"$f":"'RevRun Fcst'!H48","v":282213},{"$f":"'RevRun Fcst'!I48","v":261575},{"$f":"'RevRun Fcst'!J48","v":209394},{"$f":"'RevRun Fcst'!K48","v":185229},{"$f":"'RevRun Fcst'!L48","v":178479},{"$f":"'RevRun Fcst'!M48","v":159446},{"$f":"'RevRun Fcst'!N48","v":164693},{"$f":"'RevRun Fcst'!O48","v":182958},{"$f":"'RevRun Fcst'!P48","v":266254},{"$f":"'RevRun Fcst'!Q48","v":195104},{"$f":"'RevRun Fcst'!R48","v":275246},{"$f":"'RevRun Fcst'!S48","v":311946},2672537,6]
[null,null,null,{"$f":"'RevRun Fcst'!H75","v":0},{"$f":"'RevRun Fcst'!I75","v":0},{"$f":"'RevRun Fcst'!J75","v":0},{"$f":"'RevRun Fcst'!K75","v":0},{"$f":"'RevRun Fcst'!L75","v":0},{"$f":"'RevRun Fcst'!M75","v":0},{"$f":"'RevRun Fcst'!N75","v":0},{"$f":"'RevRun Fcst'!O75","v":0},{"$f":"'RevRun Fcst'!P75","v":0},{"$f":"'RevRun Fcst'!Q75","v":0},{"$f":"'RevRun Fcst'!R75","v":0},{"$f":"'RevRun Fcst'!S75","v":0},0,7]
[null,"NGV",null,{"$f":"'RevRun Fcst'!H66","v":19744},{"$f":"'RevRun Fcst'!I66","v":22569},{"$f":"'RevRun Fcst'!J66","v":22091},{"$f":"'RevRun Fcst'!K66","v":21200},{"$f":"'RevRun Fcst'!L66","v":27383},{"$f":"'RevRun Fcst'!M66","v":21298},{"$f":"'RevRun Fcst'!N66","v":20855},{"$f":"'RevRun Fcst'!O66","v":26188},{"$f":"'RevRun Fcst'!P66","v":20902},{"$f":"'RevRun Fcst'!Q66","v":22361},{"$f":"'RevRun Fcst'!R66","v":18657},{"$f":"'RevRun Fcst'!S66","v":15905},259153,8]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":17402660},13655469,{"$f":"SUM(F7:F12)","v":9432962},5650040,3145784,2695514,2581929,3000512,7519974,12959977,19985340,21621807,{"$f":"SUM(P7:P12)","v":119651968},9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"IS",null,{"$f":"'RevRun Fcst'!H102","v":32781},{"$f":"'RevRun Fcst'!I102","v":31354},{"$f":"'RevRun Fcst'!J102","v":28757},{"$f":"'RevRun Fcst'!K102","v":21118},{"$f":"'RevRun Fcst'!L102","v":14879},{"$f":"'RevRun Fcst'!M102","v":13110},{"$f":"'RevRun Fcst'!N102","v":11629},{"$f":"'RevRun Fcst'!O102","v":13878},{"$f":"'RevRun Fcst'!P102","v":18994},{"$f":"'RevRun Fcst'!Q102","v":27536},{"$f":"'RevRun Fcst'!R102","v":33608},{"$f":"'RevRun Fcst'!S102","v":40790},{"$f":"SUM(D15:O15)","v":288434},11]
[null,null,null,{"$f":"'RevRun Fcst'!H93","v":0},{"$f":"'RevRun Fcst'!I93","v":0},{"$f":"'RevRun Fcst'!J93","v":0},{"$f":"'RevRun Fcst'!K93","v":0},{"$f":"'RevRun Fcst'!L93","v":0},{"$f":"'RevRun Fcst'!M93","v":0},{"$f":"'RevRun Fcst'!N93","v":0},{"$f":"'RevRun Fcst'!O93","v":0},{"$f":"'RevRun Fcst'!P93","v":0},{"$f":"'RevRun Fcst'!Q93","v":0},{"$f":"'RevRun Fcst'!R93","v":0},{"$f":"'RevRun Fcst'!S93","v":0},{"$f":"SUM(D16:O16)","v":0},12]
["Total Interruptible Sales",null,null,{"$f":"SUM(D15:D16)","v":32781},31354,28757,21118,14879,13110,11629,13878,18994,27536,33608,40790,288434,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":17435441},{"$f":"+E13+E17","v":13686823},{"$f":"+F13+F17","v":9461719},{"$f":"+G13+G17","v":5671158},3160663,2708624,2593558,3014390,7538968,12987513,20018948,21662597,{"$f":"+P13+P17","v":119940402},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H204","v":9142297},{"$f":"'RevRun Fcst'!I204","v":8325424},{"$f":"'RevRun Fcst'!J204","v":7849355},{"$f":"'RevRun Fcst'!K204","v":7764572},{"$f":"'RevRun Fcst'!L204","v":8068267},{"$f":"'RevRun Fcst'!M204","v":8732165},{"$f":"'RevRun Fcst'!N204","v":8679777},{"$f":"'RevRun Fcst'!O204","v":7902081},{"$f":"'RevRun Fcst'!P204","v":8083310},{"$f":"'RevRun Fcst'!Q204","v":9231004},{"$f":"'RevRun Fcst'!R204","v":10289410},{"$f":"'RevRun Fcst'!S204","v":10415745},{"$f":"SUM(D22:O22)","v":104483407},18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":26577738},22012247,17311074,13435730,11228930,11440789,11273335,10916471,15622278,22218517,30308358,32078342,{"$f":"+P20+P22","v":224423809},21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
["WYOMING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["   GSS",null,null,{"$f":"'RevRun Fcst'!H244","v":359228},{"$f":"'RevRun Fcst'!I244","v":299470},{"$f":"'RevRun Fcst'!J244","v":221831},{"$f":"'RevRun Fcst'!K244","v":142396},{"$f":"'RevRun Fcst'!L244","v":60489},{"$f":"'RevRun Fcst'!M244","v":37945},{"$f":"'RevRun Fcst'!N244","v":37839},{"$f":"'RevRun Fcst'!O244","v":55287},{"$f":"'RevRun Fcst'!P244","v":135749},{"$f":"'RevRun Fcst'!Q244","v":269670},{"$f":"'RevRun Fcst'!R244","v":406165},{"$f":"'RevRun Fcst'!S244","v":409937},{"$f":"SUM(D28:O28)","v":2436006},24]
["   GSL",null,null,{"$f":"'RevRun Fcst'!H271","v":140445},{"$f":"'RevRun Fcst'!I271","v":119233},{"$f":"'RevRun Fcst'!J271","v":89756},{"$f":"'RevRun Fcst'!K271","v":58963},{"$f":"'RevRun Fcst'!L271","v":24549},{"$f":"'RevRun Fcst'!M271","v":15237},{"$f":"'RevRun Fcst'!N271","v":15227},{"$f":"'RevRun Fcst'!O271","v":23035},{"$f":"'RevRun Fcst'!P271","v":55417},{"$f":"'RevRun Fcst'!Q271","v":107631},{"$f":"'RevRun Fcst'!R271","v":159672},{"$f":"'RevRun Fcst'!S271","v":164987},{"$f":"SUM(D29:O29)","v":974152},25]
["   FS",null,null,{"$f":"'RevRun Fcst'!H253","v":24819},{"$f":"'RevRun Fcst'!I253","v":23783},{"$f":"'RevRun Fcst'!J253","v":17153},{"$f":"'RevRun Fcst'!K253","v":12708},{"$f":"'RevRun Fcst'!L253","v":11689},{"$f":"'RevRun Fcst'!M253","v":10928},{"$f":"'RevRun Fcst'!N253","v":10660},{"$f":"'RevRun Fcst'!O253","v":13434},{"$f":"'RevRun Fcst'!P253","v":14229},{"$f":"'RevRun Fcst'!Q253","v":23527},{"$f":"'RevRun Fcst'!R253","v":26362},{"$f":"'RevRun Fcst'!S253","v":23886},{"$f":"SUM(D30:O30)","v":213178},26]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H262","v":208},{"$f":"'RevRun Fcst'!I262","v":242},{"$f":"'RevRun Fcst'!J262","v":326},{"$f":"'RevRun Fcst'!K262","v":285},{"$f":"'RevRun Fcst'!L262","v":465},{"$f":"'RevRun Fcst'!M262","v":335},{"$f":"'RevRun Fcst'!N262","v":330},{"$f":"'RevRun Fcst'!O262","v":302},{"$f":"'RevRun Fcst'!P262","v":244},{"$f":"'RevRun Fcst'!Q262","v":414},{"$f":"'RevRun Fcst'!R262","v":325},{"$f":"'RevRun Fcst'!S262","v":199},{"$f":"SUM(D31:O31)","v":3675},27]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":524700},442728,329066,214352,97192,64445,64056,92058,205639,401242,592524,599009,3627011,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["   IS",null,null,{"$f":"'RevRun Fcst'!H280","v":14474},{"$f":"'RevRun Fcst'!I280","v":15551},{"$f":"'RevRun Fcst'!J280","v":12490},{"$f":"'RevRun Fcst'!K280","v":9338},{"$f":"'RevRun Fcst'!L280","v":7396},{"$f":"'RevRun Fcst'!M280","v":5002},{"$f":"'RevRun Fcst'!N280","v":4437},{"$f":"'RevRun Fcst'!O280","v":3033},{"$f":"'RevRun Fcst'!P280","v":6647},{"$f":"'RevRun Fcst'!Q280","v":10945},{"$f":"'RevRun Fcst'!R280","v":13189},{"$f":"'RevRun Fcst'!S280","v":16403},{"$f":"SUM(D34:O34)","v":118905},30]
[null,null,null,{"$f":"'RevRun Fcst'!H289","v":0},{"$f":"'RevRun Fcst'!I289","v":0},{"$f":"'RevRun Fcst'!J289","v":0},{"$f":"'RevRun Fcst'!K289","v":0},{"$f":"'RevRun Fcst'!L289","v":0},{"$f":"'RevRun Fcst'!M289","v":0},{"$f":"'RevRun Fcst'!N289","v":0},{"$f":"'RevRun Fcst'!O289","v":0},{"$f":"'RevRun Fcst'!P289","v":0},{"$f":"'RevRun Fcst'!Q289","v":0},{"$f":"'RevRun Fcst'!R289","v":0},{"$f":"'RevRun Fcst'!S289","v":0},{"$f":"SUM(D35:O35)","v":0},31]
["Total Interruptible Sales",null,null,{"$f":"SUM(D34:D35)","v":14474},15551,12490,9338,7396,5002,4437,3033,6647,10945,13189,16403,118905,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":539174},{"$f":"+E32+E36","v":458279},341556,223690,104588,69447,68493,95091,212286,412187,605713,615412,3745916,35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H328","v":39598},{"$f":"'RevRun Fcst'!I328","v":40008},{"$f":"'RevRun Fcst'!J328","v":40373},{"$f":"'RevRun Fcst'!K328","v":54262},{"$f":"'RevRun Fcst'!L328","v":24136},{"$f":"'RevRun Fcst'!M328","v":18227},{"$f":"'RevRun Fcst'!N328","v":59113},{"$f":"'RevRun Fcst'!O328","v":46006},{"$f":"'RevRun Fcst'!P328","v":25916},{"$f":"'RevRun Fcst'!Q328","v":35912},{"$f":"'RevRun Fcst'!R328","v":45054},{"$f":"'RevRun Fcst'!S328","v":44226},{"$f":"SUM(D41:O41)","v":472831},37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":578772},498287,381929,277952,128724,87674,127606,141097,238202,448099,650767,659638,4218747,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":27156510},22510534,17693003,13713682,11357654,11528463,11400941,11057568,15860480,22666616,30959125,{"$f":"+O25+O44","v":32737980},228642556,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
["Usage by Season",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[null,null,"Month",{"$f":"MONTH(D5)","v":2},3,4,5,6,7,8,9,10,11,12,1,null,46]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":0},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":0},1,1,1,1,1,1,1,0,0,0,"Total",47]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":17100703},{"$f":"IF(E51=0,E7+E8,0)","v":13371325},0,0,0,0,0,0,0,12742512,19691437,21293956,{"$f":"SUM(D52:O52)","v":84199933},48]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":0},0,9201477,5443611,2939922,2514770,2396381,2791366,7232818,0,0,0,{"$f":"SUM(D53:O53)","v":32520345},49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,"Winter",null,{"$f":"IF(D51=0,D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D55:O55)","v":0},51]
[null,"Summer",null,{"$f":"IF(D51=1,D9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D56:O56)","v":0},52]
["FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53]
[null,"Winter",null,{"$f":"IF(D51=0,D10,0)","v":282213},261575,0,0,0,0,0,0,0,195104,275246,311946,{"$f":"SUM(D58:O58)","v":1326084},54]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":0},0,209394,185229,178479,159446,164693,182958,266254,0,0,0,{"$f":"SUM(D59:O59)","v":1346453},55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[null,"Rates: R050201.R1","WYOMING NON-CORE DNG REVENUES FROM DEMAND FORECAST AND CURRENTLY EFFECTIVE I-SALES GAS COST RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",59]
[null,null,null,{"$f":"D5","v":"Feb24"},{"$f":"E5","v":"Mar24"},{"$f":"F5","v":"Apr24"},"May24","Jun24","Jul24","Aug24","Sep24","Oct24","Nov24","Dec24","Jan25","Total",60]
["I-T (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H273+'RevRun Fcst'!H282","v":4398.9380799999999},{"$f":"'RevRun Fcst'!I273+'RevRun Fcst'!I282","v":4726.2599200000004},{"$f":"'RevRun Fcst'!J273+'RevRun Fcst'!J282","v":3795.9608000000003},{"$f":"'RevRun Fcst'!K273+'RevRun Fcst'!K282","v":2838.0049600000002},{"$f":"'RevRun Fcst'!L273+'RevRun Fcst'!L282","v":2247.79232},{"$f":"'RevRun Fcst'!M273+'RevRun Fcst'!M282","v":1520.20784},{"$f":"'RevRun Fcst'!N273+'RevRun Fcst'!N282","v":1348.4930400000001},{"$f":"'RevRun Fcst'!O273+'RevRun Fcst'!O282","v":921.7893600000001},{"$f":"'RevRun Fcst'!P273+'RevRun Fcst'!P282","v":2020.1562400000003},{"$f":"'RevRun Fcst'!Q273+'RevRun Fcst'!Q282","v":3326.4044000000004},{"$f":"'RevRun Fcst'!R273+'RevRun Fcst'!R282","v":4008.4008800000001},{"$f":"'RevRun Fcst'!S273+'RevRun Fcst'!S282","v":4985.1997600000004},{"$f":"SUM(D65:O65)","v":36137.607600000003},61]
["I-C (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":7528},7606,7676,10316,4589,3465,11239,8747,4927,6828,8566,{"$f":"P66-SUM(D66:N66)","v":8408.9348800000007},{"$f":"'RevRun Fcst'!T300+'RevRun Fcst'!T314","v":89895.934880000001},62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["I-T Gas Cost (Rate Effective )",null,null,0,{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0,null,64]
["I-C Gas Cost (Rate Effective )",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67]
[null,null,null,"ALLOCATION BASES",null,null,null,null,null,null,null,null,null,null,null,null,68]
[null,null,null,"DEMAND",null,null,"OTHER COST",null,null,null,null,null,null,null,null,null,69]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1242197},{"$f":"D74/D76","v":0.96935770337676286},null,"Utah Sales",{"$f":"+P20","v":119940402},{"$f":"H74/H76","v":0.96971438667937382},null,null,null,null,null,null,null,70]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E168","v":39267},{"$f":"1-E74","v":3.0642296623237142E-2},null,"Wyoming Sales",{"$f":"+P39","v":3745916},{"$f":"1-I74","v":3.0285613320626181E-2},null,null,null,null,null,null,null,71]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E169","v":1281464},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":123686318},{"$f":"ROUND(H76/H$76,4)","v":1},null,null,null,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,null,null,"Financial Report Information (Latest 12 Months of Actual Expenses and 13 Months of Rate Base)",null,null,null,null,null,null,null,null,null,null,null,null,75]
[null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual",null,76]
["Accounts",null,null,{"$f":"+Expenses!D3","v":"2022-12-31"},{"$f":"+Expenses!E3","v":"2023-01-31"},{"$f":"+Expenses!F3","v":"2023-02-28"},{"$f":"+Expenses!G3","v":"2023-03-31"},{"$f":"+Expenses!H3","v":"2023-04-30"},{"$f":"+Expenses!I3","v":"2023-05-31"},{"$f":"+Expenses!J3","v":"2023-06-30"},{"$f":"+Expenses!K3","v":"2023-07-31"},{"$f":"+Expenses!L3","v":"2023-08-31"},{"$f":"+Expenses!M3","v":"2023-09-30"},{"$f":"+Expenses!N3","v":"2023-10-31"},{"$f":"+Expenses!O3","v":"2023-11-30"},{"$f":"Expenses!P3","v":"2023-11-30"},77]
["EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"Gas Use In Dth (Acct 810 & 812)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,"Other Revenue (Yearly)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!D13","v":111701.26999999999},{"$f":"Expenses!E13","v":116652.96},{"$f":"Expenses!F13","v":44862.850000000006},{"$f":"Expenses!G13","v":97483.61},{"$f":"Expenses!H13","v":-30997.769999999997},{"$f":"Expenses!I13","v":4411.07},{"$f":"Expenses!J13","v":7672.1399999999994},{"$f":"Expenses!K13","v":-5189.67},{"$f":"Expenses!L13","v":135039.94},{"$f":"Expenses!M13","v":37244.559999999998},{"$f":"Expenses!N13","v":-3237.05},{"$f":"Expenses!O13","v":-2371.9799999999996},{"$f":"Expenses!P13","v":513271.93},82]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!D14","v":658047.02},{"$f":"Expenses!E14","v":633862},{"$f":"Expenses!F14","v":503598.14},{"$f":"Expenses!G14","v":642145.09},{"$f":"Expenses!H14","v":648533.81999999995},{"$f":"Expenses!I14","v":599054.31999999995},{"$f":"Expenses!J14","v":716804.16},{"$f":"Expenses!K14","v":578173.07999999996},{"$f":"Expenses!L14","v":602314.91999999993},{"$f":"Expenses!M14","v":568496.17000000004},{"$f":"Expenses!N14","v":505419.85},{"$f":"Expenses!O14","v":576647.07999999996},{"$f":"Expenses!P14","v":7233095.6499999994},83]
[null,"Gas Processed by Others (account 491)",null,{"$f":"Expenses!D22","v":0},{"$f":"Expenses!E22","v":0},{"$f":"Expenses!F22","v":0},{"$f":"Expenses!G22","v":0},{"$f":"Expenses!H22","v":0},{"$f":"Expenses!I22","v":0},{"$f":"Expenses!J22","v":0},{"$f":"Expenses!K22","v":0},{"$f":"Expenses!L22","v":0},{"$f":"Expenses!M22","v":0},{"$f":"Expenses!N22","v":0},{"$f":"Expenses!O22","v":0},{"$f":"Expenses!P22","v":0},84]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!D15","v":270050.02},{"$f":"Expenses!E15","v":248608.48},{"$f":"Expenses!F15","v":186001.41},{"$f":"Expenses!G15","v":264910.51},{"$f":"Expenses!H15","v":132739.76999999999},{"$f":"Expenses!I15","v":245876.22999999998},{"$f":"Expenses!J15","v":176439.24},{"$f":"Expenses!K15","v":199727.27},{"$f":"Expenses!L15","v":209628.43},{"$f":"Expenses!M15","v":212679.17},{"$f":"Expenses!N15","v":265233.67000000004},{"$f":"Expenses!O15","v":154150.88},{"$f":"Expenses!P15","v":2566045.0799999996},85]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!D18","v":0},{"$f":"-Expenses!E18","v":0},{"$f":"-Expenses!F18","v":0},{"$f":"-Expenses!G18","v":0},{"$f":"-Expenses!H18","v":0},{"$f":"-Expenses!I18","v":0},{"$f":"-Expenses!J18","v":0},{"$f":"-Expenses!K18","v":0},{"$f":"-Expenses!L18","v":0},{"$f":"-Expenses!M18","v":0},{"$f":"-Expenses!N18","v":0},{"$f":"-Expenses!O18","v":0},{"$f":"-Expenses!P18","v":0},86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!D16","v":1322085.7},{"$f":"Expenses!E16","v":853324.77},{"$f":"Expenses!F16","v":1893848.46},{"$f":"Expenses!G16","v":2030905.18},{"$f":"Expenses!H16","v":5474406.2000000002},{"$f":"Expenses!I16","v":1611880.84},{"$f":"Expenses!J16","v":838353.67},{"$f":"Expenses!K16","v":640468.23},{"$f":"Expenses!L16","v":547873.44000000006},{"$f":"Expenses!M16","v":462065.74},{"$f":"Expenses!N16","v":647057.14000000013},{"$f":"Expenses!O16","v":713964.83000000007},{"$f":"Expenses!P16","v":17036234.199999999},89]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!D17","v":134071},{"$f":"Expenses!E17","v":192539},{"$f":"Expenses!F17","v":135933},{"$f":"Expenses!G17","v":153877},{"$f":"Expenses!H17","v":113785},{"$f":"Expenses!I17","v":127491},{"$f":"Expenses!J17","v":110418},{"$f":"Expenses!K17","v":159998},{"$f":"Expenses!L17","v":149727},{"$f":"Expenses!M17","v":245223},{"$f":"Expenses!N17","v":157152},{"$f":"Expenses!O17","v":181601},{"$f":"Expenses!P17","v":1861815},90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6",91]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month",92]
["Accounts",null,{"$f":"'Rate Base'!D4","v":"2022-11-30"},{"$f":"'Rate Base'!E4","v":"2022-12-31"},{"$f":"'Rate Base'!F4","v":"2023-01-31"},{"$f":"'Rate Base'!G4","v":"2023-02-28"},{"$f":"'Rate Base'!H4","v":"2023-03-31"},{"$f":"'Rate Base'!I4","v":"2023-04-30"},{"$f":"'Rate Base'!J4","v":"2023-05-31"},{"$f":"'Rate Base'!K4","v":"2023-06-30"},{"$f":"'Rate Base'!L4","v":"2023-07-31"},{"$f":"'Rate Base'!M4","v":"2023-08-31"},{"$f":"'Rate Base'!N4","v":"2023-09-30"},{"$f":"'Rate Base'!O4","v":"2023-10-31"},{"$f":"'Rate Base'!P4","v":"2023-11-30"},"Average",93]
["RATE BASE - PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!D11","v":54725203.509999961},{"$f":"'Rate Base'!E11","v":48124018.509999961},{"$f":"'Rate Base'!F11","v":38171290.139999963},{"$f":"'Rate Base'!G11","v":25855834.759999964},{"$f":"'Rate Base'!H11","v":15888859.859999964},{"$f":"'Rate Base'!I11","v":7968756.5899999645},{"$f":"'Rate Base'!J11","v":12876982.569999963},{"$f":"'Rate Base'!K11","v":19959087.439999964},{"$f":"'Rate Base'!L11","v":29582847.759999964},{"$f":"'Rate Base'!M11","v":35365075.829999968},{"$f":"'Rate Base'!N11","v":41333952.829999968},{"$f":"'Rate Base'!O11","v":47096570.809999973},{"$f":"'Rate Base'!P11","v":46172201.979999974},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":31055998.320416633},95]
[null,"Acct 164 (Working Gas LNG) - Production",{"$f":"'Rate Base'!D12","v":128654.34000000001},{"$f":"'Rate Base'!E12","v":1512116.55},{"$f":"'Rate Base'!F12","v":2734947.77},{"$f":"'Rate Base'!G12","v":2488759.29},{"$f":"'Rate Base'!H12","v":2390666.52},{"$f":"'Rate Base'!I12","v":2523294.88},{"$f":"'Rate Base'!J12","v":2424454.4299999997},{"$f":"'Rate Base'!K12","v":2392122.9499999997},{"$f":"'Rate Base'!L12","v":2746647.5999999996},{"$f":"'Rate Base'!M12","v":3151056.4599999995},{"$f":"'Rate Base'!N12","v":4014423.4599999995},{"$f":"'Rate Base'!O12","v":4696793.7399999993},{"$f":"'Rate Base'!P12","v":5584918.4899999993},2827672.5054166671,96]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!D5","v":79968136},{"$f":"'Rate Base'!E5","v":79968136},{"$f":"'Rate Base'!F5","v":79968136},{"$f":"'Rate Base'!G5","v":79968136},{"$f":"'Rate Base'!H5","v":79968136},{"$f":"'Rate Base'!I5","v":79968136},{"$f":"'Rate Base'!J5","v":79968136},{"$f":"'Rate Base'!K5","v":79968136},{"$f":"'Rate Base'!L5","v":79968136},{"$f":"'Rate Base'!M5","v":79968136},{"$f":"'Rate Base'!N5","v":79968136},{"$f":"'Rate Base'!O5","v":79968136},{"$f":"'Rate Base'!P5","v":79968136},79968136,97]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!D7","v":-72525283},{"$f":"'Rate Base'!E7","v":-72654580},{"$f":"'Rate Base'!F7","v":-72717773},{"$f":"'Rate Base'!G7","v":-72717773},{"$f":"'Rate Base'!H7","v":-72717773},{"$f":"'Rate Base'!I7","v":-72717773},{"$f":"'Rate Base'!J7","v":-72885178},{"$f":"'Rate Base'!K7","v":-72927865},{"$f":"'Rate Base'!L7","v":-72970552},{"$f":"'Rate Base'!M7","v":-73053003},{"$f":"'Rate Base'!N7","v":-73093850},{"$f":"'Rate Base'!O7","v":-73136726},{"$f":"'Rate Base'!P7","v":-73136726},-72868654.208333328,98]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!D9","v":-6150277},{"$f":"'Rate Base'!E9","v":-6150277},{"$f":"'Rate Base'!F9","v":-6150227},{"$f":"'Rate Base'!G9","v":-6150227},{"$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},-6150268.666666667,99]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!D14","v":0},{"$f":"'Rate Base'!E14","v":0},{"$f":"'Rate Base'!F14","v":0},{"$f":"'Rate Base'!G14","v":0},{"$f":"'Rate Base'!H14","v":0},{"$f":"'Rate Base'!I14","v":0},{"$f":"'Rate Base'!J14","v":0},{"$f":"'Rate Base'!K14","v":0},{"$f":"'Rate Base'!L14","v":0},{"$f":"'Rate Base'!M14","v":0},{"$f":"'Rate Base'!N14","v":0},{"$f":"'Rate Base'!O14","v":0},{"$f":"'Rate Base'!P14","v":0},0,100]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!D16","v":-38356978},{"$f":"'Rate Base'!E16","v":-43428098},{"$f":"'Rate Base'!F16","v":-44252449},{"$f":"'Rate Base'!G16","v":-44252449},{"$f":"'Rate Base'!H16","v":-44252449},{"$f":"'Rate Base'!I16","v":-44252449},{"$f":"'Rate Base'!J16","v":-44335337},{"$f":"'Rate Base'!K16","v":-45257455},{"$f":"'Rate Base'!L16","v":-46173674},{"$f":"'Rate Base'!M16","v":-48802819},{"$f":"'Rate Base'!N16","v":-49825934},{"$f":"'Rate Base'!O16","v":-50797293},{"$f":"'Rate Base'!P16","v":-52128010},-45906075,101]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!D18","v":-700755},{"$f":"'Rate Base'!E18","v":-700755},{"$f":"'Rate Base'!F18","v":-700755},{"$f":"'Rate Base'!G18","v":-700755},{"$f":"'Rate Base'!H18","v":-700755},{"$f":"'Rate Base'!I18","v":-700755},{"$f":"'Rate Base'!J18","v":-700755},{"$f":"'Rate Base'!K18","v":-700755},{"$f":"'Rate Base'!L18","v":-700755},{"$f":"'Rate Base'!M18","v":-700755},{"$f":"'Rate Base'!N18","v":-700755},{"$f":"'Rate Base'!O18","v":-700755},{"$f":"'Rate Base'!P18","v":-700755},-700755,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total",null,null,104]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!P8","v":611443},null,"Thirteen month average",null,{"$f":"P101","v":79968136},{"$f":"P102","v":-72868654.208333328},{"$f":"P103","v":-6150268.666666667},{"$f":"P104","v":0},{"$f":"P105","v":-45906075},{"$f":"P106","v":-700755},{"$f":"SUM(H109:M109)","v":-45657616.874999993},null,null,105]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!P10","v":0},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E293*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H109*'Other Inputs'!$E$293","v":-5037992.568},{"$f":"I109*'Other Inputs'!$E$293","v":4590725.2151250001},{"$f":"J109*'Other Inputs'!$E$293","v":387466.92600000004},null,null,null,{"$f":"SUM(H110:M110)","v":-59800.42687499983},null,null,106]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N112","v":-3866774.0928823338},null,null,null,null,null,null,null,null,{"$f":"SUM(N109:N110)","v":-45717417.301874995},null,null,null,107]
[null,"Utah Production Cost",null,{"$f":"SUM(D109:D111)","v":-3255331.0928823338},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E296&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.0845798892651739)"},{"$f":"M111*'Other Inputs'!E296","v":-3866774.0928823338},null,null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E295&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.0858508031717357)"},{"$f":"M111*'Other Inputs'!E295","v":-3924876.9943033764},null,null,109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month",111]
[null,null,null,{"$f":"D5","v":"Feb24"},{"$f":"E5","v":"Mar24"},"Apr24","May24","Jun24","Jul24","Aug24","Sep24","Oct24","Nov24","Dec24","Jan25","Total",112]
["COMPANY PRODUCTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,"Prior Company",null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"D24 Wells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,"Brady & Powel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,"Total Company Production Wexpro I & II",null,{"$f":"'Monthly Inputs'!G7+'Monthly Inputs'!G12","v":4784353.7220665198},{"$f":"'Monthly Inputs'!H7+'Monthly Inputs'!H12","v":4976704.2700315593},{"$f":"'Monthly Inputs'!I7+'Monthly Inputs'!I12","v":4700447.5797559228},{"$f":"'Monthly Inputs'!J7+'Monthly Inputs'!J12","v":4750998.7414976954},{"$f":"'Monthly Inputs'!K7+'Monthly Inputs'!K12","v":4200208.3549731998},{"$f":"'Monthly Inputs'!L7+'Monthly Inputs'!L12","v":4273470.3826878276},{"$f":"'Monthly Inputs'!M7+'Monthly Inputs'!M12","v":4209893.6931315772},{"$f":"'Monthly Inputs'!N7+'Monthly Inputs'!N12","v":4016496.248946188},{"$f":"'Monthly Inputs'!O7+'Monthly Inputs'!O12","v":4094267.4385061655},{"$f":"'Monthly Inputs'!P7+'Monthly Inputs'!P12","v":4785366.2692711195},{"$f":"'Monthly Inputs'!Q7+'Monthly Inputs'!Q12","v":4770519.5191209968},{"$f":"'Monthly Inputs'!R7+'Monthly Inputs'!R12","v":4633685.0199628472},{"$f":"SUM(D121:O121)","v":54196411.239951618},117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
["STORAGE INJECTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G17","v":44310},{"$f":"'Monthly Inputs'!H17","v":0},{"$f":"'Monthly Inputs'!I17","v":0},{"$f":"'Monthly Inputs'!J17","v":0},{"$f":"'Monthly Inputs'!K17","v":0},{"$f":"'Monthly Inputs'!L17","v":0},{"$f":"'Monthly Inputs'!M17","v":0},{"$f":"'Monthly Inputs'!N17","v":40000},{"$f":"'Monthly Inputs'!O17","v":114000},{"$f":"'Monthly Inputs'!P17","v":90000},{"$f":"'Monthly Inputs'!Q17","v":44900},{"$f":"'Monthly Inputs'!R17","v":0},{"$f":"SUM(D124:O124)","v":333210},120]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G19","v":170000},{"$f":"'Monthly Inputs'!H19","v":348750},{"$f":"'Monthly Inputs'!I19","v":0},{"$f":"'Monthly Inputs'!J19","v":0},{"$f":"'Monthly Inputs'!K19","v":0},{"$f":"'Monthly Inputs'!L19","v":0},{"$f":"'Monthly Inputs'!M19","v":0},{"$f":"'Monthly Inputs'!N19","v":42000},{"$f":"'Monthly Inputs'!O19","v":280800},{"$f":"'Monthly Inputs'!P19","v":37386},{"$f":"'Monthly Inputs'!Q19","v":0},{"$f":"'Monthly Inputs'!R19","v":0},{"$f":"SUM(D125:O125)","v":878936},121]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G20","v":146800},{"$f":"'Monthly Inputs'!H20","v":376152},{"$f":"'Monthly Inputs'!I20","v":0},{"$f":"'Monthly Inputs'!J20","v":0},{"$f":"'Monthly Inputs'!K20","v":0},{"$f":"'Monthly Inputs'!L20","v":0},{"$f":"'Monthly Inputs'!M20","v":0},{"$f":"'Monthly Inputs'!N20","v":47500},{"$f":"'Monthly Inputs'!O20","v":45000},{"$f":"'Monthly Inputs'!P20","v":300000},{"$f":"'Monthly Inputs'!Q20","v":50998},{"$f":"'Monthly Inputs'!R20","v":0},{"$f":"SUM(D126:O126)","v":966450},122]
[null,"Spire",null,{"$f":"'Monthly Inputs'!G21","v":0},{"$f":"'Monthly Inputs'!H21","v":0},{"$f":"'Monthly Inputs'!I21","v":0},{"$f":"'Monthly Inputs'!J21","v":0},{"$f":"'Monthly Inputs'!K21","v":341730},{"$f":"'Monthly Inputs'!L21","v":353120},{"$f":"'Monthly Inputs'!M21","v":353120},{"$f":"'Monthly Inputs'!N21","v":341730},{"$f":"'Monthly Inputs'!O21","v":353119},{"$f":"'Monthly Inputs'!P21","v":0},{"$f":"'Monthly Inputs'!Q21","v":0},{"$f":"'Monthly Inputs'!R21","v":0},{"$f":"SUM(D127:O127)","v":1742819},123]
[null,"Total Peaking Storage",null,{"$f":"SUM(D124:D127)","v":361110},{"$f":"SUM(E124:E127)","v":724902},0,0,341730,353120,353120,471230,792919,427386,95898,{"$f":"SUM(O124:O127)","v":0},{"$f":"SUM(P124:P127)","v":3921415},124]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G18","v":0},{"$f":"'Monthly Inputs'!H18","v":0},{"$f":"'Monthly Inputs'!I18","v":0},{"$f":"'Monthly Inputs'!J18","v":1358748},{"$f":"'Monthly Inputs'!K18","v":2340000},{"$f":"'Monthly Inputs'!L18","v":2418000},{"$f":"'Monthly Inputs'!M18","v":1901417.0000000002},{"$f":"'Monthly Inputs'!N18","v":2340000},{"$f":"'Monthly Inputs'!O18","v":1836696},{"$f":"'Monthly Inputs'!P18","v":0},{"$f":"'Monthly Inputs'!Q18","v":0},{"$f":"'Monthly Inputs'!R18","v":0},{"$f":"SUM(D129:O129)","v":12194861},125]
[null,"Total Storage Injections",null,{"$f":"SUM(D128:D129)","v":361110},{"$f":"SUM(E128:E129)","v":724902},0,1358748,2681730,2771120,2254537,2811230,2629615,427386,95898,0,16116276,126]
["STORAGE WITHDRAWLS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G25","v":110250},{"$f":"'Monthly Inputs'!H25","v":98400},{"$f":"'Monthly Inputs'!I25","v":0},{"$f":"'Monthly Inputs'!J25","v":0},{"$f":"'Monthly Inputs'!K25","v":0},{"$f":"'Monthly Inputs'!L25","v":0},{"$f":"'Monthly Inputs'!M25","v":0},{"$f":"'Monthly Inputs'!N25","v":0},{"$f":"'Monthly Inputs'!O25","v":0},{"$f":"'Monthly Inputs'!P25","v":0},{"$f":"'Monthly Inputs'!Q25","v":45004},{"$f":"'Monthly Inputs'!R25","v":79556},{"$f":"SUM(D132:O132)","v":333210},128]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G27","v":468750},{"$f":"'Monthly Inputs'!H27","v":0},{"$f":"'Monthly Inputs'!I27","v":0},{"$f":"'Monthly Inputs'!J27","v":0},{"$f":"'Monthly Inputs'!K27","v":0},{"$f":"'Monthly Inputs'!L27","v":0},{"$f":"'Monthly Inputs'!M27","v":0},{"$f":"'Monthly Inputs'!N27","v":0},{"$f":"'Monthly Inputs'!O27","v":0},{"$f":"'Monthly Inputs'!P27","v":0},{"$f":"'Monthly Inputs'!Q27","v":60079},{"$f":"'Monthly Inputs'!R27","v":350107},{"$f":"SUM(D133:O133)","v":878936},129]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G28","v":496152},{"$f":"'Monthly Inputs'!H28","v":0},{"$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":78943},{"$f":"'Monthly Inputs'!R28","v":391355},{"$f":"SUM(D134:O134)","v":966450},130]
[null,"Spire",null,{"$f":"'Monthly Inputs'!G29","v":0},{"$f":"'Monthly Inputs'!H29","v":0},{"$f":"'Monthly Inputs'!I29","v":0},{"$f":"'Monthly Inputs'!J29","v":0},{"$f":"'Monthly Inputs'!K29","v":0},{"$f":"'Monthly Inputs'!L29","v":0},{"$f":"'Monthly Inputs'!M29","v":0},{"$f":"'Monthly Inputs'!N29","v":0},{"$f":"'Monthly Inputs'!O29","v":0},{"$f":"'Monthly Inputs'!P29","v":491400},{"$f":"'Monthly Inputs'!Q29","v":514600},{"$f":"'Monthly Inputs'!R29","v":514600},{"$f":"SUM(D135:O135)","v":1520600},131]
[null,"Total Peaking Storage",null,{"$f":"SUM(D132:D135)","v":1075152},{"$f":"SUM(E132:E135)","v":98400},0,0,0,0,0,0,0,491400,698626,1335618,3699196,132]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G26","v":585580},{"$f":"'Monthly Inputs'!H26","v":268380},{"$f":"'Monthly Inputs'!I26","v":0},{"$f":"'Monthly Inputs'!J26","v":0},{"$f":"'Monthly Inputs'!K26","v":0},{"$f":"'Monthly Inputs'!L26","v":0},{"$f":"'Monthly Inputs'!M26","v":0},{"$f":"'Monthly Inputs'!N26","v":0},{"$f":"'Monthly Inputs'!O26","v":0},{"$f":"'Monthly Inputs'!P26","v":4798644.9999999991},{"$f":"'Monthly Inputs'!Q26","v":3414493.9999999995},{"$f":"'Monthly Inputs'!R26","v":3410049.9999999995},{"$f":"SUM(D137:O137)","v":12477148.999999998},133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D136:D137)","v":1660732},{"$f":"SUM(E136:E137)","v":366780},0,0,0,0,0,0,0,{"$f":"SUM(M136:M137)","v":5290044.9999999991},4113119.9999999995,4745668,16176344.999999998,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
["LNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
[null,"Injections",null,{"$f":"+'Monthly Inputs'!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},{"$f":"+'Monthly Inputs'!N33","v":9000},{"$f":"+'Monthly Inputs'!O33","v":227680},{"$f":"+'Monthly Inputs'!P33","v":10125},{"$f":"+'Monthly Inputs'!Q33","v":0},{"$f":"+'Monthly Inputs'!R33","v":0},{"$f":"+'Monthly Inputs'!S33","v":246805},138]
[null,"Withdrawals",null,{"$f":"+'Monthly Inputs'!G34","v":19575},{"$f":"+'Monthly Inputs'!H34","v":20894},{"$f":"+'Monthly Inputs'!I34","v":20220},{"$f":"+'Monthly Inputs'!J34","v":20894},{"$f":"+'Monthly Inputs'!K34","v":20220},{"$f":"+'Monthly Inputs'!L34","v":20894},{"$f":"+'Monthly Inputs'!M34","v":20894},{"$f":"+'Monthly Inputs'!N34","v":20220},{"$f":"+'Monthly Inputs'!O34","v":20894},{"$f":"+'Monthly Inputs'!P34","v":20250},{"$f":"+'Monthly Inputs'!Q34","v":20925},{"$f":"+'Monthly Inputs'!R34","v":20925},{"$f":"+'Monthly Inputs'!S34","v":246805},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",142]
["Demand",null,null,{"$f":"D5","v":"Feb24"},"Mar24","Apr24","May24","Jun24","Jul24","Aug24","Sep24","Oct24","Nov24","Dec24","Jan25","Total",143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["Utah Sales",null,null,{"$f":"+D20","v":17435441},13686823,9461719,5671158,3160663,2708624,2593558,3014390,7538968,12987513,20018948,21662597,{"$f":"SUM(D149:O149)","v":119940402},145]
["Wyoming Sales",null,null,{"$f":"+D39","v":539174},{"$f":"+E39","v":458279},341556,223690,104588,69447,68493,95091,212286,412187,605713,615412,{"$f":"SUM(D150:O150)","v":3745916},146]
["Total Sales",null,null,{"$f":"+D149+D150","v":17974615},14145102,9803275,5894848,3265251,2778071,2662051,3109481,7751254,13399700,20624661,22278009,123686318,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
["Distribution  Use (Offices)",null,null,{"$f":"ROUND(O83,0)","v":0},{"$f":"ROUND(D83,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D153:O153)","v":0},149]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D156-D151-D153","v":122700},{"$f":"+E156-E151-E153","v":96558},66920,40240,22290,18964,18172,21226,52912,91470,140790,{"$f":"+O156-O151-O153","v":152076},{"$f":"SUM(D154:O154)","v":844318},150]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
["Total City Gate",null,null,{"$f":"ROUND((D151+D153)/(1-'Other Inputs'!$E$180),0)","v":18097315},{"$f":"ROUND((E151+E153)/(1-'Other Inputs'!$E$180),0)","v":14241660},{"$f":"ROUND((F151+F153)/(1-'Other Inputs'!$E$180),0)","v":9870195},{"$f":"ROUND((G151+G153)/(1-'Other Inputs'!$E$180),0)","v":5935088},{"$f":"ROUND((H151+H153)/(1-'Other Inputs'!$E$180),0)","v":3287541},{"$f":"ROUND((I151+I153)/(1-'Other Inputs'!$E$180),0)","v":2797035},{"$f":"ROUND((J151+J153)/(1-'Other Inputs'!$E$180),0)","v":2680223},{"$f":"ROUND((K151+K153)/(1-'Other Inputs'!$E$180),0)","v":3130707},{"$f":"ROUND((L151+L153)/(1-'Other Inputs'!$E$180),0)","v":7804166},{"$f":"ROUND((M151+M153)/(1-'Other Inputs'!$E$180),0)","v":13491170},{"$f":"ROUND((N151+N153)/(1-'Other Inputs'!$E$180),0)","v":20765451},{"$f":"ROUND((O151+O153)/(1-'Other Inputs'!$E$180),0)","v":22430085},{"$f":"SUM(D156:O156)","v":124530636},152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
["Peaking Injection",null,null,{"$f":"+D128","v":361110},724902,0,0,341730,353120,353120,471230,792919,427386,95898,0,{"$f":"SUM(D158:O158)","v":3921415},154]
["Clay Basin Injection",null,null,{"$f":"+D129","v":0},0,0,1358748,2340000,2418000,1901417.0000000002,2340000,1836696,0,0,0,{"$f":"SUM(D159:O159)","v":12194861},155]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G46","v":6611.8459999999995},{"$f":"-'Monthly Inputs'!H46","v":14441.7438},{"$f":"-'Monthly Inputs'!I46","v":0},{"$f":"-'Monthly Inputs'!J46","v":13245.799716684},{"$f":"-'Monthly Inputs'!K46","v":22811.567220000001},{"$f":"-'Monthly Inputs'!L46","v":23571.952794000001},{"$f":"-'Monthly Inputs'!M46","v":18536.026371261003},{"$f":"-'Monthly Inputs'!N46","v":25199.467220000002},{"$f":"-'Monthly Inputs'!O46","v":23616.251566968},{"$f":"-'Monthly Inputs'!P46","v":10496.644200000001},{"$f":"-'Monthly Inputs'!Q46","v":2154.8811999999998},{"$f":"-'Monthly Inputs'!R46","v":0},{"$f":"SUM(D160:O160)","v":160686.18008891304},156]
["Total Demand",null,null,{"$f":"SUM(D156:D160)","v":18465036.846000001},{"$f":"SUM(E156:E160)","v":14981003.743799999},9870195,7307081.799716684,{"$f":"SUM(H156:H160)","v":5992082.5672199996},5591726.9527939996,4953296.0263712611,5967136.46722,{"$f":"SUM(L156:L160)","v":10457397.251566969},13929052.644200001,20863503.881200001,{"$f":"SUM(O156:O160)","v":22430085},{"$f":"SUM(D161:O161)","v":140807598.18008888},157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month",159]
["Supply",null,null,{"$f":"D5","v":"Feb24"},"Mar24","Apr24","May24","Jun24","Jul24","Aug24","Sep24","Oct24","Nov24","Dec24","Jan25","Total",160]
["Company Production",null,null,{"$f":"+D121","v":4784353.7220665198},4976704.2700315593,4700447.5797559228,4750998.7414976954,4200208.3549731998,4273470.3826878276,4209893.6931315772,4016496.248946188,4094267.4385061655,4785366.2692711195,4770519.5191209968,4633685.0199628472,{"$f":"SUM(D165:O165)","v":54196411.239951618},161]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-234433},{"$f":"ROUND(E165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-243859},{"$f":"ROUND(F165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-230322},{"$f":"ROUND(G165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-232799},{"$f":"ROUND(H165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-205810},{"$f":"ROUND(I165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-209400},{"$f":"ROUND(J165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-206285},{"$f":"ROUND(K165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-196808},{"$f":"ROUND(L165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-200619},{"$f":"ROUND(M165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-234483},{"$f":"ROUND(N165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-233755},{"$f":"ROUND(O165*(-'Other Inputs'!$E$184-'Other Inputs'!$E$183),0)","v":-227051},{"$f":"SUM(D166:O166)","v":-2655624},162]
["Company Production @ City Gate",null,null,{"$f":"SUM(D165:D166)","v":4549920.7220665198},{"$f":"SUM(E165:E166)","v":4732845.2700315593},4470125.5797559228,4518199.7414976954,3994398.3549731998,4064070.3826878276,4003608.6931315772,3819688.248946188,3893648.4385061655,4550883.2692711195,4536764.5191209968,4406634.0199628472,{"$f":"SUM(D167:O167)","v":51540787.239951618},163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["Peaking Withdrawal",null,null,{"$f":"+D136","v":1075152},98400,0,0,0,0,0,0,0,491400,698626,1335618,{"$f":"SUM(D169:O169)","v":3699196},165]
["Clay Basin Withdrawal",null,null,{"$f":"+D137","v":585580},268380,0,0,0,0,0,0,0,4798644.9999999991,3414493.9999999995,3410049.9999999995,{"$f":"SUM(D170:O170)","v":12477148.999999998},166]
["LNG Withdrawal",null,null,{"$f":"+D143","v":19575},{"$f":"+E143","v":20894},20220,20894,20220,20894,20894,20220,20894,20250,20925,20925,{"$f":"SUM(D171:O171)","v":246805},167]
["Williams Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G62+'Monthly Inputs'!G54","v":-32192.054545999999},{"$f":"'Monthly Inputs'!H62+'Monthly Inputs'!H54","v":-5996.8851059999997},{"$f":"'Monthly Inputs'!I62+'Monthly Inputs'!I54","v":0},{"$f":"'Monthly Inputs'!J62+'Monthly Inputs'!J54","v":0},{"$f":"'Monthly Inputs'!K62+'Monthly Inputs'!K54","v":0},{"$f":"'Monthly Inputs'!L62+'Monthly Inputs'!L54","v":0},{"$f":"'Monthly Inputs'!M62+'Monthly Inputs'!M54","v":0},{"$f":"'Monthly Inputs'!N62+'Monthly Inputs'!N54","v":0},{"$f":"'Monthly Inputs'!O62+'Monthly Inputs'!O54","v":0},{"$f":"'Monthly Inputs'!P62+'Monthly Inputs'!P54","v":-63439.695261499983},{"$f":"'Monthly Inputs'!Q62+'Monthly Inputs'!Q54","v":-51033.359057799993},{"$f":"'Monthly Inputs'!R62+'Monthly Inputs'!R54","v":-65645.488034999988},{"$f":"SUM(D172:O172)","v":-218307.48200629998},168]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G46","v":-6611.8459999999995},{"$f":"'Monthly Inputs'!H46","v":-14441.7438},{"$f":"'Monthly Inputs'!I46","v":0},{"$f":"'Monthly Inputs'!J46","v":-13245.799716684},{"$f":"'Monthly Inputs'!K46","v":-22811.567220000001},{"$f":"'Monthly Inputs'!L46","v":-23571.952794000001},{"$f":"'Monthly Inputs'!M46","v":-18536.026371261003},{"$f":"'Monthly Inputs'!N46","v":-25199.467220000002},{"$f":"'Monthly Inputs'!O46","v":-23616.251566968},{"$f":"'Monthly Inputs'!P46","v":-10496.644200000001},{"$f":"'Monthly Inputs'!Q46","v":-2154.8811999999998},{"$f":"'Monthly Inputs'!R46","v":0},{"$f":"SUM(D173:O173)","v":-160686.18008891304},169]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D169:D173)","v":1641503.0994540001},{"$f":"SUM(E169:E173)","v":367235.371094},20220,7648.2002833160004,-2591.5672200000008,-2677.9527940000007,2357.9736287389969,-4979.4672200000023,-2722.2515669679997,5236358.6605384992,4080856.7597421994,4700947.5119650001,16044156.337904785,170]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["Gas Purchased @ City Gate",null,null,{"$f":"D161-D167-D174-D160","v":12267001.17847948},{"$f":"E161-E167-E174-E160","v":9866481.3588744402},5379849.4202440772,2767988.0582189886,1977464.2122467998,1506762.570106172,928793.33323968388,2127228.218273812,{"$f":"L161-L167-L174-L160","v":6542854.8130608033},4131314.0701903813,12243727.721136805,13322503.468072154,{"$f":"SUM(D176:O176)","v":73061968.422143608},172]
["   Gas Reimbursement",null,null,{"$f":"+D178-D176","v":111405.82152052037},{"$f":"+E178-E176","v":89604.641125559807},48858.579755922779,25137.94178101141,17958.787753200158,13684.429893827997,8434.6667603161186,19318.781726188026,{"$f":"+L178-L176","v":59420.186939196661},37519.929809618741,111194.27886319533,120991.53192784637,{"$f":"SUM(D177:O177)","v":663529.57785640378},173]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D176/(1-'Other Inputs'!$E$183),0)","v":12378407},{"$f":"ROUND(E176/(1-'Other Inputs'!$E$183),0)","v":9956086},{"$f":"ROUND(F176/(1-'Other Inputs'!$E$183),0)","v":5428708},{"$f":"ROUND(G176/(1-'Other Inputs'!$E$183),0)","v":2793126},{"$f":"ROUND(H176/(1-'Other Inputs'!$E$183),0)","v":1995423},{"$f":"ROUND(I176/(1-'Other Inputs'!$E$183),0)","v":1520447},{"$f":"ROUND(J176/(1-'Other Inputs'!$E$183),0)","v":937228},{"$f":"ROUND(K176/(1-'Other Inputs'!$E$183),0)","v":2146547},{"$f":"ROUND(L176/(1-'Other Inputs'!$E$183),0)","v":6602275},{"$f":"ROUND(M176/(1-'Other Inputs'!$E$183),0)","v":4168834},{"$f":"ROUND(N176/(1-'Other Inputs'!$E$183),0)","v":12354922},{"$f":"ROUND(O176/(1-'Other Inputs'!$E$183),0)","v":13443495},{"$f":"SUM(D178:O178)","v":73725498},174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
["Transported Volumes - total",null,null,{"$f":"+D167+D176+D139+D172","v":18445461.846000001},{"$f":"+E167+E176+E139+E172","v":14960109.743800001},{"$f":"+F167+F176+F139+F172","v":9849975},7286187.799716684,{"$f":"+H167+H176+H139+H172","v":5971862.5672199996},5570832.9527939996,4932402.0263712611,5946916.46722,10436503.251566969,13908802.644200001,20842578.881200001,22409160,{"$f":"+P167+P176+P139+P172","v":140560793.18008891},179]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":3581150.8985194801},2673293.8242813358,765572.69504085637,791091.78487555159,765572.69504085637,791091.78487555159,791091.78487555159,765572.69504085637,791091.78487555159,2587058.5396270994,3828126.8225553064,3828126.8225553064,null,180]
["Storage Fuel %",null,{"$f":"(P160-P173)/(P169+P170+P158+P159)","v":9.9518822017520998E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D165/(D178+D165)","v":0.27876364412137822},0.33327356642912531,{"$f":"F165/(F178+F165)","v":0.46405127680635222},0.62976142419332592,{"$f":"H165/(H178+H165)","v":0.67793064408225567},0.73757875724236566,0.81791221271285353,0.65170664665268485,0.38276550222129102,0.53442698681795875,0.27856330091078751,{"$f":"O165/(O178+O165)","v":0.25632786833155463},{"$f":"P165/(P178+P165)","v":0.42366793586774737},183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
["Peak Hour Service",null,null,{"$f":"IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!D$20*16*'Other Inputs'!$F$21,0)+IF(OR(D6=11,D6=12,D6=1,D6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":557534.75784347835},{"$f":"IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!E$20*16*'Other Inputs'!$F$21,0)+IF(OR(E6=11,E6=12,E6=1,E6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$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'!#REF!*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'!J$20*16*'Other Inputs'!$F$21,0)+IF(OR(L6=11,L6=12,L6=1,L6=2),'Other Inputs'!$D$23*16*'Other Inputs'!$F$24,0)","v":0},{"$f":"16*'Other Inputs'!D20*'Other Inputs'!F21+16*'Other Inputs'!D23*'Other Inputs'!F24","v":557534.75784347835},{"$f":"31*'Other Inputs'!D20*'Other Inputs'!F21+31*'Other Inputs'!D23*'Other Inputs'!F24","v":1080223.5933217392},{"$f":"31*'Other Inputs'!D20*'Other Inputs'!F21+31*'Other Inputs'!D23*'Other Inputs'!F24","v":1080223.5933217392},{"$f":"SUM(D189:O189)","v":3275516.7023304352},185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
["PURCHASES BREAKDOWN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G77","v":6971241},{"$f":"'Monthly Inputs'!H77","v":619755.00000000105},{"$f":"'Monthly Inputs'!I77","v":530286.00000000186},{"$f":"'Monthly Inputs'!J77","v":1271425.9999999995},{"$f":"'Monthly Inputs'!K77","v":8732721},{"$f":"'Monthly Inputs'!L77","v":4825150},{"$f":"'Monthly Inputs'!M77","v":3597914.9999999995},{"$f":"'Monthly Inputs'!N77","v":917118.99999999988},{"$f":"'Monthly Inputs'!O77","v":308463},{"$f":"'Monthly Inputs'!P77","v":167903.90000000002},{"$f":"'Monthly Inputs'!Q77","v":920846},{"$f":"'Monthly Inputs'!R77","v":4894842.0000000009},{"$f":"SUM(D192:O192)","v":33757667.899999999},188]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G78","v":58279574.759999998},{"$f":"'Monthly Inputs'!H78","v":5924857.8000000101},{"$f":"'Monthly Inputs'!I78","v":5281648.5600000191},{"$f":"'Monthly Inputs'!J78","v":11391976.959999997},{"$f":"'Monthly Inputs'!K78","v":58945866.75},{"$f":"'Monthly Inputs'!L78","v":23450229},{"$f":"'Monthly Inputs'!M78","v":15686909.399999999},{"$f":"'Monthly Inputs'!N78","v":4062837.169999999},{"$f":"'Monthly Inputs'!O78","v":1443606.8399999999},{"$f":"'Monthly Inputs'!P78","v":790827.36900000006},{"$f":"'Monthly Inputs'!Q78","v":4042513.9399999995},{"$f":"'Monthly Inputs'!R78","v":21047820.600000001},{"$f":"SUM(D193:O193)","v":210348669.14900002},189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G86+'Monthly Inputs'!G90","v":270000},{"$f":"'Monthly Inputs'!H86+'Monthly Inputs'!H90","v":6479000},{"$f":"'Monthly Inputs'!I86+'Monthly Inputs'!I90","v":6479000},{"$f":"'Monthly Inputs'!J86+'Monthly Inputs'!J90","v":5852000},{"$f":"'Monthly Inputs'!K86+'Monthly Inputs'!K90","v":279000},{"$f":"'Monthly Inputs'!L86+'Monthly Inputs'!L90","v":0},{"$f":"'Monthly Inputs'!M86+'Monthly Inputs'!M90","v":0},{"$f":"'Monthly Inputs'!N86+'Monthly Inputs'!N90","v":0},{"$f":"'Monthly Inputs'!O86+'Monthly Inputs'!O90","v":0},{"$f":"'Monthly Inputs'!P86+'Monthly Inputs'!P90","v":0},{"$f":"'Monthly Inputs'!Q86+'Monthly Inputs'!Q90","v":0},{"$f":"'Monthly Inputs'!R86+'Monthly Inputs'!R90","v":0},{"$f":"SUM(D195:O195)","v":19359000},191]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G87+'Monthly Inputs'!G88+'Monthly Inputs'!G91","v":2321000.3365714285},{"$f":"'Monthly Inputs'!H87+'Monthly Inputs'!H88+'Monthly Inputs'!H91","v":59270880.028457142},{"$f":"'Monthly Inputs'!I87+'Monthly Inputs'!I88+'Monthly Inputs'!I91","v":61596987.561028577},{"$f":"'Monthly Inputs'!J87+'Monthly Inputs'!J88+'Monthly Inputs'!J91","v":51107987.884800002},{"$f":"'Monthly Inputs'!K87+'Monthly Inputs'!K88+'Monthly Inputs'!K91","v":1935943.2353571428},{"$f":"'Monthly Inputs'!L87+'Monthly Inputs'!L88+'Monthly Inputs'!L91","v":0},{"$f":"'Monthly Inputs'!M87+'Monthly Inputs'!M88+'Monthly Inputs'!M91","v":0},{"$f":"'Monthly Inputs'!N87+'Monthly Inputs'!N88+'Monthly Inputs'!N91","v":0},{"$f":"'Monthly Inputs'!O87+'Monthly Inputs'!O88+'Monthly Inputs'!O91","v":0},{"$f":"'Monthly Inputs'!P87+'Monthly Inputs'!P88+'Monthly Inputs'!P91","v":0},{"$f":"'Monthly Inputs'!Q87+'Monthly Inputs'!Q88+'Monthly Inputs'!Q91","v":0},{"$f":"'Monthly Inputs'!R87+'Monthly Inputs'!R88+'Monthly Inputs'!R91","v":0},{"$f":"SUM(D196:O196)","v":176232799.04621428},192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G83","v":1000000},{"$f":"'Monthly Inputs'!H83","v":4000000},{"$f":"'Monthly Inputs'!I83","v":5000000},{"$f":"'Monthly Inputs'!J83","v":3000000},{"$f":"'Monthly Inputs'!K83","v":0},{"$f":"'Monthly Inputs'!L83","v":0},{"$f":"'Monthly Inputs'!M83","v":0},{"$f":"'Monthly Inputs'!N83","v":0},{"$f":"'Monthly Inputs'!O83","v":0},{"$f":"'Monthly Inputs'!P83","v":0},{"$f":"'Monthly Inputs'!Q83","v":0},{"$f":"'Monthly Inputs'!R83","v":0},{"$f":"SUM(D198:O198)","v":13000000},194]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G84","v":9208929.6644345243},{"$f":"'Monthly Inputs'!H84","v":42095767.586309537},{"$f":"'Monthly Inputs'!I84","v":54811396.536458343},{"$f":"'Monthly Inputs'!J84","v":29599307.341517862},{"$f":"'Monthly Inputs'!K84","v":0},{"$f":"'Monthly Inputs'!L84","v":0},{"$f":"'Monthly Inputs'!M84","v":0},{"$f":"'Monthly Inputs'!N84","v":0},{"$f":"'Monthly Inputs'!O84","v":0},{"$f":"'Monthly Inputs'!P84","v":0},{"$f":"'Monthly Inputs'!Q84","v":0},{"$f":"'Monthly Inputs'!R84","v":0},{"$f":"SUM(D199:O199)","v":135715401.12872025},195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
["Future Purchases",null,null,{"$f":"+D178-D192-D195-D198","v":4137166},-1142669.0000000019,-6580578.0000000019,-7330300,-7016298,-3304703,-2660686.9999999995,1229428,6293812,4000930.1,11434076,8548653,{"$f":"SUM(D201:O201)","v":7608830.0999999959},197]
["Future Purchases Cost",null,null,{"$f":"ROUND(D201*D212,0)","v":34669451},{"$f":"ROUND(E201*E212,0)","v":-10946769},{"$f":"ROUND(F201*F212,0)","v":-65674168},{"$f":"ROUND(G201*G212,0)","v":-65826094},{"$f":"ROUND(H201*H212,0)","v":-47500337},-16126951,-11653809,5470955,29580916,18924399,50424275,36930181,{"$f":"SUM(D202:O202)","v":-41727951},198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
["LNG Purchases  (Dth)",null,null,{"$f":"+D142","v":0},{"$f":"+E142","v":0},0,0,0,0,0,{"$f":"+K142","v":9000},{"$f":"+L142","v":227680},10125,0,0,{"$f":"SUM(D204:O204)","v":246805},200]
["LNG Purchases Cost",null,null,{"$f":"+D204*D210","v":0},{"$f":"+E204*E210","v":0},0,0,0,0,0,{"$f":"+K204*K210","v":39973.14},1069884.2575999999,47883.048750000002,0,0,{"$f":"SUM(D205:O205)","v":1157740.4463499999},201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
["Total Purchases Cost",null,null,{"$f":"+D193+D196+D199+D202","v":104478955.76100595},96344736.414766699,56015864.657486945,26273178.186317861,13381472.985357143,7323278,4033100.3999999985,9533792.1699999981,31024522.84,19715226.368999999,54466788.939999998,57978001.600000001,480568918.32393456,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
["Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
["Gas Cost Purchases",null,null,{"$f":"IF(D178=0,0,ROUND(D207/D178,5))","v":8.4404199999999996},9.6769700000000007,10.31845,9.4063700000000008,6.70608,4.8165300000000002,4.3032199999999996,4.4414600000000002,4.6990699999999999,4.72919,4.4085099999999997,4.3127199999999997,null,206]
["Gas Cost Injection Rate ",null,null,{"$f":"'Ut Storage'!K27","v":5.0991531283156926},{"$f":"+D211","v":5.0991531283156926},5.0991531283156926,5.0991531283156926,5.0991531283156926,5.0991531283156926,5.0991531283156926,5.0991531283156926,5.0991531283156926,5.0991531283156926,5.0991531283156926,5.0991531283156926,null,207]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E201,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D244+'Other Inputs'!$E$201","v":8.379999999999999},{"$f":"+E244+'Other Inputs'!$E$201","v":9.58},{"$f":"+F244+'Other Inputs'!$E$201","v":9.98},{"$f":"+G244+'Other Inputs'!$E$201","v":8.98},{"$f":"+H244+'Other Inputs'!$E$201","v":6.77},{"$f":"+I244+'Other Inputs'!$E$201","v":4.88},{"$f":"+J244+'Other Inputs'!$E$201","v":4.38},{"$f":"+K244+'Other Inputs'!$E$201","v":4.4499999999999993},{"$f":"+L244+'Other Inputs'!$E$201","v":4.6999999999999993},{"$f":"+M244+'Other Inputs'!$E$201","v":4.7299999999999995},{"$f":"+N244+'Other Inputs'!$E$201","v":4.4099999999999993},{"$f":"+O244+'Other Inputs'!$E$201","v":4.3199999999999994},null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
["System Production",null,null,{"$f":"+D167","v":4549920.7220665198},4732845.2700315593,4470125.5797559228,4518199.7414976954,3994398.3549731998,4064070.3826878276,4003608.6931315772,3819688.248946188,3893648.4385061655,4550883.2692711195,4536764.5191209968,4406634.0199628472,{"$f":"SUM(D214:O214)","v":51540787.239951618},210]
["System Purchases",null,null,{"$f":"+D176","v":12267001.17847948},9866481.3588744402,5379849.4202440772,2767988.0582189886,1977464.2122467998,1506762.570106172,928793.33323968388,2127228.218273812,6542854.8130608033,4131314.0701903813,12243727.721136805,13322503.468072154,{"$f":"SUM(D215:O215)","v":73061968.422143608},211]
["System Gathering of Production",null,null,{"$f":"ROUND($P216*D$121/$P$121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$206","v":0},212]
["System Birch Creek Gathering",null,null,{"$f":"ROUND($P217*D$121/$P$121,0)","v":23929},24891,23509,23762,21007,21374,21056,20089,20478,23934,23860,23176,{"$f":"'Other Inputs'!D195","v":271065.33},213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
["Utah Production",null,null,{"$f":"ROUND(D214*$I$74,0)","v":4412124},4589508,4334745,4381363,3873426,3940988,3882357,3704007,3775727,4413057,4399366,4273176,{"$f":"SUM(D219:O219)","v":49979844},215]
["Utah Purchases",null,null,{"$f":"ROUND(D215*$I$74,0)","v":11895488},9567669,5216917,2684158,1917575,1461129,900664,2062804,6344700,4006195,11872919,12919023,{"$f":"SUM(D220:O220)","v":70849241},216]
["Utah Gathering",null,null,{"$f":"ROUND(D216*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D221:O221)","v":0},217]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D217*$I$74,0)","v":23204},24137,22797,23042,20371,20727,20418,19481,19858,23209,{"$f":"ROUND(N217*$I$74,0)","v":23137},22474,{"$f":"SUM(D222:O222)","v":262855},218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
["Wyoming Production",null,null,{"$f":"+D214-D219","v":137796.72206651978},143337.27003155928,135380.57975592278,136836.74149769545,120972.35497319978,123082.38268782757,121251.69313157722,115681.24894618802,117921.43850616552,137826.2692711195,137398.51912099682,133458.01996284723,{"$f":"SUM(D224:O224)","v":1560943.2399516189},220]
["Wyoming Purchases",null,null,{"$f":"+D215-D220","v":371513.17847947963},298812.35887444019,162932.42024407722,83830.05821898859,59889.212246799842,45633.570106172003,28129.333239683881,64424.218273811974,198154.81306080334,125119.07019038126,370808.72113680467,403480.46807215363,{"$f":"SUM(D225:O225)","v":2212727.4221435962},221]
["Wyoming Gathering",null,null,{"$f":"+D216-D221","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D226:O226)","v":0},222]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D217-D222","v":725},754,712,720,636,647,638,608,620,725,723,702,{"$f":"SUM(D227:O227)","v":8210},223]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":14474},15551,12490,9338,7396,5002,4437,3033,6647,10945,13189,16403,118905]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D232:D233)","v":14474},{"$f":"SUM(E232:E233)","v":15551},12490,9338,7396,5002,4437,3033,6647,10945,13189,16403,118905]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G73","v":8.36},{"$f":"'Monthly Inputs'!H73","v":9.56},{"$f":"'Monthly Inputs'!I73","v":9.9600000000000009},{"$f":"'Monthly Inputs'!J73","v":8.9600000000000009},{"$f":"'Monthly Inputs'!K73","v":6.75},{"$f":"'Monthly Inputs'!L73","v":4.8600000000000003},{"$f":"'Monthly Inputs'!M73","v":4.3600000000000003},{"$f":"'Monthly Inputs'!N73","v":4.43},{"$f":"'Monthly Inputs'!O73","v":4.68},{"$f":"'Monthly Inputs'!P73","v":4.71},{"$f":"'Monthly Inputs'!Q73","v":4.3899999999999997},{"$f":"'Monthly Inputs'!R73","v":4.3}]
[null,null,null,{"$f":"D234*D236","v":121002.63999999998},{"$f":"E234*E236","v":148667.56},124400.40000000001,83668.48000000001,49923,24309.72,19345.32,13436.189999999999,31107.96,51550.95,57899.71,70532.899999999994,{"$f":"SUM(D237:O237)","v":795844.82999999973}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P237/P234","v":6.6931149236785643}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$181","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$183","v":0.99099999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P238/P239/P240","v":6.8567512932930024}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":32781},31354,28757,21118,14879,13110,11629,13878,18994,27536,33608,40790,288434]
[null,{"$f":"B236","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G73","v":8.36},{"$f":"'Monthly Inputs'!H73","v":9.56},{"$f":"'Monthly Inputs'!I73","v":9.9600000000000009},{"$f":"'Monthly Inputs'!J73","v":8.9600000000000009},{"$f":"'Monthly Inputs'!K73","v":6.75},{"$f":"'Monthly Inputs'!L73","v":4.8600000000000003},{"$f":"'Monthly Inputs'!M73","v":4.3600000000000003},{"$f":"'Monthly Inputs'!N73","v":4.43},{"$f":"'Monthly Inputs'!O73","v":4.68},{"$f":"'Monthly Inputs'!P73","v":4.71},{"$f":"'Monthly Inputs'!Q73","v":4.3899999999999997},{"$f":"'Monthly Inputs'!R73","v":4.3}]
[null,null,null,{"$f":"D243*D244","v":274049.15999999997},{"$f":"E243*E244","v":299744.24},286419.72000000003,189217.28000000003,100433.25,63714.600000000006,50702.44,61479.539999999994,88891.92,129694.56,147539.12,{"$f":"O243*O244","v":175397},{"$f":"SUM(D245:O245)","v":1867282.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P245/P243","v":6.4738651823294067}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$180","v":0.99321999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$183","v":0.99099999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P246/P247/P248","v":6.5772528889456865}]
[]
[null,null,null,{"$f":"MONTH(D253)","v":2},{"$f":"MONTH(E253)","v":3},{"$f":"MONTH(F253)","v":4},5,6,7,8,9,10,11,12,1]
[null,null,null,{"$f":"+D5","v":"Feb24"},"Mar24","Apr24","May24","Jun24","Jul24","Aug24","Sep24","Oct24","Nov24","Dec24","Jan25"]
[null,null,null,{"$f":"VLOOKUP(MONTH(D253),$C$263:$E$274,2,FALSE)","v":29},{"$f":"VLOOKUP(MONTH(E253),$C$263:$E$274,2,FALSE)","v":31},30,31,30,31,31,30,31,30,31,31]
[null,null,null,{"$f":"VLOOKUP(MONTH(D253),$C$263:$E$274,3,FALSE)","v":168810},{"$f":"VLOOKUP(MONTH(E253),$C$263:$E$274,3,FALSE)","v":117885},34885,34885,34885,34885,34885,34885,34885,117885,168810,168810]
[null,null,null,{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732},{"$f":"'Other Inputs'!$C$75","v":0.73152041951254732}]
[null,null,null,{"$f":"D254*D255*D256","v":3581150.8985194801},{"$f":"E254*E255*E256","v":2673293.8242813358},765572.69504085637,791091.78487555159,765572.69504085637,791091.78487555159,791091.78487555159,765572.69504085637,791091.78487555159,2587058.5396270994,3828126.8225553064,3828126.8225553064,{"$f":"SUM(D257:O257)","v":21958842.132163301}]
[]
[]
[]
[]
[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":"Utah Summary-by class","index":4,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,17],[3,2,3,7],[3,10,3,15],[3,17,3,18]]}
["UTAH SUMMARY"]
[null,"NOT AN EXHIBIT !!!"]
[null,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,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!$P$52","v":84199933},{"$f":"'Ut 1.5 p1'!$H$32","v":8.5488300000000006},{"$f":"ROUND('Ut 1.5 p1'!$F$32,5)","v":8.5488300000000006},{"$f":"ROUND(B8*C8,0)","v":719810913},{"$f":"ROUND(B8*D8,0)","v":719810913},{"$f":"(F8-E8)","v":0},null,null,{"$f":"Calculations!$P$52","v":84199933},{"$f":"'Other Inputs'!G90","v":0.94679999999999997},{"$f":"'Ut 1.5 p6'!E36","v":0.75356000000000001},{"$f":"ROUND(B8*K8,0)","v":79720497},{"$f":"B8*L8","v":63449701.511480004},{"$f":"(N8-M8)","v":-16270795.488519996},{"$f":"IF(O8=0,0,O8/M8)","v":-0.20409801871305439},null,{"$f":"G8+O8","v":-16270795.488519996}]
["GS (S)",{"$f":"Calculations!$P$53","v":32520345},{"$f":"'Ut 1.5 p1'!$H$32","v":8.5488300000000006},{"$f":"D8","v":8.5488300000000006},{"$f":"ROUND(B9*C9,0)","v":278010901},{"$f":"ROUND(B9*D9,0)","v":278010901},{"$f":"(F9-E9)","v":0},null,null,{"$f":"Calculations!$P$53","v":32520345},{"$f":"'Other Inputs'!G91","v":0.39824999999999999},{"$f":"'Ut 1.5 p6'!E32","v":0.33007999999999998},{"$f":"ROUND(B9*K9,0)","v":12951227},{"$f":"B9*L9","v":10734315.477599999},{"$f":"(N9-M9)","v":-2216911.5224000011},{"$f":"IF(O9=0,0,O9/M9)","v":-0.17117386039176063},null,{"$f":"G9+O9","v":-2216911.5224000011}]
["Total",{"$f":"SUM(B8:B9)","v":116720278},null,null,{"$f":"SUM(E8:E9)","v":997821814},{"$f":"SUM(F8:F9)","v":997821814},{"$f":"SUM(G8:G9)","v":0},{"$f":"IF(G10=0,0,G10/E10)","v":0},null,{"$f":"SUM(J8:J9)","v":116720278},null,null,{"$f":"SUM(M8:M9)","v":92671724},{"$f":"SUM(N8:N9)","v":74184016.989079997},{"$f":"SUM(O8:O9)","v":-18487707.010919996},{"$f":"IF(O10=0,0,O10/M10)","v":-0.19949674197190931},null,{"$f":"SUM(R8:R9)","v":-18487707.010919996},{"$f":"IF(R10=0,0,R10/(E10+M10))","v":-1.6953522755235251E-2}]
[]
[]
["FS (W)",{"$f":"Calculations!$P$58","v":1326084},{"$f":"'Ut 1.5 p1'!$H$32","v":8.5488300000000006},{"$f":"D8","v":8.5488300000000006},{"$f":"ROUND(B13*C13,0)","v":11336467},{"$f":"ROUND(B13*D13,0)","v":11336467},{"$f":"(F13-E13)","v":0},null,null,{"$f":"Calculations!$P$58","v":1326084},{"$f":"'Other Inputs'!G93","v":0.93298999999999999},{"$f":"'Ut 1.5 p6'!E44","v":0.68111999999999995},{"$f":"ROUND(B13*K13,0)","v":1237223},{"$f":"B13*L13","v":903222.33407999994},{"$f":"(N13-M13)","v":-334000.66592000006},{"$f":"IF(O13=0,0,O13/M13)","v":-0.26995995541628315},null,{"$f":"G13+O13","v":-334000.66592000006}]
["FS (S)",{"$f":"Calculations!$P$59","v":1346453},{"$f":"'Ut 1.5 p1'!$H$32","v":8.5488300000000006},{"$f":"D9","v":8.5488300000000006},{"$f":"ROUND(B14*C14,0)","v":11510598},{"$f":"ROUND(B14*D14,0)","v":11510598},{"$f":"(F14-E14)","v":0},null,null,{"$f":"Calculations!$P$59","v":1346453},{"$f":"'Other Inputs'!G94","v":0.77862000000000009},{"$f":"'Ut 1.5 p6'!E40","v":0.58539999999999992},{"$f":"ROUND(B14*K14,0)","v":1048375},{"$f":"B14*L14","v":788213.5861999999},{"$f":"(N14-M14)","v":-260161.4138000001},{"$f":"IF(O14=0,0,O14/M14)","v":-0.24815682728031488},null,{"$f":"G14+O14","v":-260161.4138000001}]
["Total",{"$f":"SUM(B13:B14)","v":2672537},null,null,{"$f":"SUM(E13:E14)","v":22847065},{"$f":"SUM(F13:F14)","v":22847065},{"$f":"SUM(G13:G14)","v":0},{"$f":"IF(G15=0,0,G15/E15)","v":0},null,{"$f":"SUM(J13:J14)","v":2672537},null,null,{"$f":"SUM(M13:M14)","v":2285598},{"$f":"SUM(N13:N14)","v":1691435.9202799997},{"$f":"SUM(O13:O14)","v":-594162.07972000015},{"$f":"IF(O15=0,0,O15/M15)","v":-0.25995913529850839},null,{"$f":"SUM(R13:R14)","v":-594162.07972000015},{"$f":"IF(R15=0,0,R15/(E15+M15))","v":-2.3641031581890074E-2}]
[]
[]
["NGV",{"$f":"Calculations!$P$12","v":259153},{"$f":"'Ut 1.5 p6'!D25","v":8.05166},{"$f":"'Ut 1.5 p6'!E25","v":8.05166},{"$f":"ROUND(B18*C18,0)","v":2086612},{"$f":"ROUND(B18*D18,0)","v":2086612},{"$f":"(F18-E18)","v":0},{"$f":"IF(G18=0,0,G18/E18)","v":0},null,{"$f":"Calculations!$P$12","v":259153},{"$f":"'Other Inputs'!G96","v":0.70443},{"$f":"'Ut 1.5 p6'!E60","v":0.7063299999999999},{"$f":"ROUND(B18*K18,0)","v":182555},{"$f":"ROUND(B18*L18,0)","v":183048},{"$f":"(N18-M18)","v":493},{"$f":"IF(O18=0,0,O18/M18)","v":2.7005559968228754E-3},null,{"$f":"G18+O18","v":493},{"$f":"IF(R18=0,0,R18/(E18+M18))","v":2.1726034267200255E-4}]
[]
[]
["IS",{"$f":"Calculations!$P$17","v":288434},{"$f":"'Ut 1.5 p1'!H39","v":8.5326199999999996},{"$f":"'Ut 1.5 p6'!E19","v":8.5326199999999996},{"$f":"ROUND(B21*C21,0)","v":2461098},{"$f":"ROUND(B21*D21,0)","v":2461098},{"$f":"(F21-E21)","v":0},{"$f":"IF(G21=0,0,G21/E21)","v":0},null,{"$f":"Calculations!$P$17","v":288434},{"$f":"'Other Inputs'!G98","v":0.17938000000000001},{"$f":"'Ut 1.5 p6'!E46","v":0.17949000000000001},{"$f":"ROUND(B21*K21,0)","v":51739},{"$f":"ROUND(B21*L21,0)","v":51771},{"$f":"(N21-M21)","v":32},{"$f":"IF(O21=0,0,O21/M21)","v":6.1848895417383407E-4},null,{"$f":"G21+O21","v":32},{"$f":"IF(R21=0,0,R21/(E21+M21))","v":1.2734610322913902E-5}]
[]
["TSF",{"$f":"'Ut 1.5 p3'!$F$18","v":219939},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p3'!$F$18","v":219939},{"$f":"'Ut 1.5 p6'!D50","v":2.1569400000000001},{"$f":"'Ut 1.5 p6'!E50","v":1.56507},{"$f":"ROUND(B23*K23,0)","v":474395},{"$f":"ROUND(B23*L23,0)","v":344220},{"$f":"(N23-M23)","v":-130175},{"$f":"IF(O23=0,0,O23/M23)","v":-0.27440213324339424},null,{"$f":"G23+O23","v":-130175},{"$f":"IF(R23=0,0,R23/(E23+M23))","v":-0.27440213324339424}]
[]
["TBF",{"$f":"'Ut 1.5 p3'!$G$18","v":64500},null,null,null,null,null,null,null,{"$f":"'Ut 1.5 p3'!$G$18","v":64500},{"$f":"'Ut 1.5 p6'!D55","v":1.43699},{"$f":"'Ut 1.5 p6'!E55","v":1.0701100000000001},{"$f":"ROUND(B25*K25,0)","v":92686},{"$f":"ROUND(B25*L25,0)","v":69022},{"$f":"(N25-M25)","v":-23664},{"$f":"IF(O25=0,0,O25/M25)","v":-0.25531363960037112},null,{"$f":"G25+O25","v":-23664},{"$f":"IF(R25=0,0,R25/(E25+M25))","v":-0.25531363960037112}]
[null,"-",null,null,"-","-","-",null,null,"-",null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B18+B21","v":119940402},null,null,{"$f":"E10+E15+E18+E21","v":1025216589},{"$f":"F10+F15+F18+F21","v":1025216589},{"$f":"G10+G15+G18+G21","v":0},{"$f":"IF(G27=0,0,G27/E27)","v":0},null,{"$f":"J10+J15+J18+J21","v":119940402},null,null,{"$f":"M10+M15+M18+M21+M23+M25","v":95758697},{"$f":"N10+N15+N18+N21+N23+N25","v":76523513.909359992},{"$f":"O10+O15+O18+O21+O23+O25","v":-19235183.090639997},{"$f":"IF(O27=0,0,O27/M27)","v":-0.20087139542677776},null,{"$f":"R10+R15+R18+R21+R23+R25","v":-19235183.090639997},{"$f":"IF(R27=0,0,R27/(E27+M27))","v":-1.7159328426657211E-2}]
[null,null,null,null,null,null,{"$f":"IF(G27>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Decrease"},null,null,null,null,null,null,null,{"$f":"IF(O27>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Decrease to SNG"}]
[null,"NOT AN EXHIBIT !!!",null,null,null,null,null,null,null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G27,-3)","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(O27,-3)","v":-19235000},null,null,{"$f":"ROUND(R27,-3)","v":-19235000}]
[null,{"$f":"B27","v":119940402},null,null,null,null,"Rounded",null,null,{"$f":"J27","v":119940402},null,null,null,null,"Rounded",null,null,"Rounded"]

{"sheet":"Model Checks","index":5,"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,{"$f":"ABS(SUM(D10:D1993))","v":0.27722391486167908}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$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'!S12","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S22-SUM('Monthly Inputs'!S16:S21)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S30-SUM('Monthly Inputs'!S25:S29)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.4 p2'!D23:D28)-'Monthly Inputs'!S22-'Monthly Inputs'!S30","v":0}]
[null,"Injections",null,{"$f":"Calculations!P130-'Monthly Inputs'!S22","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P139-'Monthly Inputs'!S30","v":0}]
[null,"Sales for Resale",null,{"$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,{"$f":"('Ut 1.2 p4'!E25-Calculations!P207)*0","v":0}]
[null,"Working Gas Rate Base",null,{"$f":"(Calculations!P99-'Ut 1.2 p5'!E43)*0","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.1 p2'!F48-'Ut 1.1 p2'!G48-'Ut 1.1 p2'!H48+'Ut 1.1 p2'!H46","v":1.4901161193847656E-8}]
[]
[null,"System Sales",null,0]
[null,"Lost & Unaccounted For",null,0.28988541662693024]
[null,"Supply / Demand",null,0]
[null,"System Sales",null,0]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23+'SDR#4'!G33-'Utah Summary-by class'!M27","v":0.82704000174999237}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G78-'Ut 1.1 p2'!H48","v":-0.83970151841640472}]
[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":6,"n_rows":1723,"n_cols":9,"rows_kept":1723,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"Test-Year Cost of Dominion Energy's Production"]
[null,null,null,"November 2022 through October 2023"]
[]
[null,"WEXPRO I"]
[null,"          (A)","          (B)","       (C)","(D)     ","      (E)","(F)      ","(G)     ","(H)      "]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test-Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth    ","Value $","Rate %","Royalty $"]
[1,"ACE UNIT (CO)","ACE UNIT 10 FT UN","MESAVERDE",6.2503609834235174,32962,206024.398735606,0.12685197631358325,26134.602148429323]
[2,null,"ACE UNIT 11 FT UN","FORT UNION",6.2503609834235174,7404,46277.672721267721,0.12685197631358325,5870.4142438860108]
[3,null,"ACE UNIT 12 FT UN","FORT UNION",6.2503609834235174,66495,415617.7535927468,0.1371675,57009.248215933098]
[4,null,"ACE UNIT 13 FT UN","FORT UNION",6.2503609834235174,29052,181585.48729042002,0.12685197631358325,23034.477932654831]
[5,null,"ACE UNIT 2 FT UN","FORT UNION",6.2503609834235174,8099,50621.673604747069,0.12685197631358325,6421.4593410633179]
[6,"BIRCH CR (WY)","BIRCH CREEK UNIT 1 BR","BEAR RIVER",6.2503609834235174,6468,40427.334840783311,0.13297693241602584,5375.9029728828891]
[7,null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",6.2503609834235174,1929,12056.946337023965,0.13297693241602584,1603.2957382020861]
[8,null,"BIRCH CREEK UNIT 1 FR","FRONTIER",6.2503609834235174,6465,40408.583757833039,0.13297693241602584,5373.4095113926833]
[9,null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",6.2503609834235174,1928,12050.695976040541,0.13297693241602584,1602.4645843720175]
[10,null,"BIRCH CREEK UNIT 100 FR","FRONTIER",6.2503609834235174,5619,35120.778365856742,0.13297693241602584,4670.2533711547549]
[11,null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",6.2503609834235174,642,4012.7317513578982,0.13297693241602584,533.60075890396024]
[12,null,"BIRCH CREEK UNIT 101 FR","FRONTIER",6.2503609834235174,12174,76091.894612197895,0.13297693241602584,10118.466727253601]
[13,null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",6.2503609834235174,683,4268.9965516782622,0.13297693241602584,567.67806593676767]
[14,null,"BIRCH CREEK UNIT 103 FR","FRONTIER",6.2503609834235174,6154,38464.721491988326,0.13297693241602584,5114.9206702413885]
[15,null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",6.2503609834235174,3192,19951.152259087867,0.13297693241602584,2653.0430255785686]
[16,null,"BIRCH CREEK UNIT 104 FR","FRONTIER",6.2503609834235174,13614,85092.414428327771,0.13297693241602584,11315.328242552205]
[17,null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",6.2503609834235174,7273,45458.875432439243,0.13297693241602584,6044.9818060880107]
[18,null,"BIRCH CREEK UNIT 105 FR","FRONTIER",6.2503609834235174,8199,51246.709703089422,0.13297693241602584,6814.6302527314183]
[19,null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",6.2503609834235174,5031,31445.566107603718,0.13297693241602584,4181.5349190744928]
[20,null,"BIRCH CREEK UNIT 106 FR","FRONTIER",6.2503609834235174,17839,111500.18958329213,0.13297693241602584,14826.953174591506]
[21,null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",6.2503609834235174,2301,14382.080622857513,0.13297693241602584,1912.4849629875584]
[22,null,"BIRCH CREEK UNIT 107 FR","FRONTIER",6.2503609834235174,2210,13813.297773365974,0.13297693241602584,1836.8499644513274]
[23,null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",6.2503609834235174,1739,10869.377750173497,0.13297693241602584,1445.3765104890761]
[24,null,"BIRCH CREEK UNIT 108 FR","FRONTIER",6.2503609834235174,8496,53103.0669151662,0.13297693241602584,7061.4829402617543]
[25,null,"BIRCH CREEK UNIT 109 BAX","BAXTER",6.2503609834235174,2658,16613.45949393971,0.13375000000000004,2222.0502073144366]
[26,null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",6.2503609834235174,6385,39908.554879159157,0.13297693241602584,5306.9172049872059]
[27,null,"BIRCH CREEK UNIT 109 FR","FRONTIER",6.2503609834235174,5811,36320.847674674056,0.13297693241602584,4829.8349065279017]
[28,null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",6.2503609834235174,10836,67728.911616377241,0.13297693241602584,9006.3829026219846]
[29,null,"BIRCH CREEK UNIT 110 FR","FRONTIER",6.2503609834235174,10003,62522.360917185448,0.13297693241602584,8314.0317621749455]
[30,null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",6.2503609834235174,9820,61378.544857218942,0.13297693241602584,8161.9306112724134]
[31,null,"BIRCH CREEK UNIT 111 FR","FRONTIER",6.2503609834235174,3631,22695.06073081079,0.13297693241602584,3017.9195569786284]
[32,null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",6.2503609834235174,5690,35564.553995679817,0.13297693241602584,4729.2652930896165]
[33,null,"BIRCH CREEK UNIT 112 FR","FRONTIER",6.2503609834235174,15392,96205.556256854776,0.13297693241602584,12793.11975241395]
[34,null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",6.2503609834235174,13538,84617.386993587585,0.13297693241602584,11252.160551467001]
[35,null,"BIRCH CREEK UNIT 113 FR","FRONTIER",6.2503609834235174,4045,25282.710177948127,0.13297693241602584,3362.0172426269769]
[36,null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",6.2503609834235174,7852,49077.834441841456,0.13297693241602584,6526.219873697657]
[37,null,"BIRCH CREEK UNIT 114 FR","FRONTIER",6.2503609834235174,1837,11481.913126549001,0.13297693241602584,1526.8295858357865]
[38,null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",6.2503609834235174,3547,22170.030408203216,0.13297693241602584,2948.102635252877]
[39,null,"BIRCH CREEK UNIT 115 FR","FRONTIER",6.2503609834235174,11886,74291.790648971932,0.13297693241602584,9879.0944241938814]
[40,null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",6.2503609834235174,10846,67791.415226211466,0.13297693241602584,9014.6944409226671]
[41,null,"BIRCH CREEK UNIT 116 FR","FRONTIER",6.2503609834235174,3815,23845.12715176072,0.13297693241602584,3170.8518617112281]
[42,null,"BIRCH CREEK UNIT 117 BAX","BAXTER",6.2503609834235174,920,5750.3321047496356,0.13375000000000004,769.10691901026394]
[43,null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",6.2503609834235174,607,3793.9691169380749,0.13297693241602584,504.51037485156365]
[44,null,"BIRCH CREEK UNIT 117 FR","FRONTIER",6.2503609834235174,6129,38308.462467402736,0.13297693241602584,5094.1418244896768]
[45,null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",6.2503609834235174,1157,7231.6676578210099,0.13297693241602584,961.64498138922431]
[46,null,"BIRCH CREEK UNIT 118 FR","FRONTIER",6.2503609834235174,10416,65103.760003339361,0.13297693241602584,8657.2982939932244]
[47,null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",6.2503609834235174,3841,24007.63653732973,0.13297693241602584,3192.4618612930085]
[48,null,"BIRCH CREEK UNIT 119 FR","FRONTIER",6.2503609834235174,15364,96030.546149318921,0.13297693241602584,12769.847445172034]
[49,null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",6.2503609834235174,15885,99286.984221682578,0.13297693241602584,13202.878590637709]
[50,null,"BIRCH CREEK UNIT 121 FR","FRONTIER",6.2503609834235174,3252,20326.173918093278,0.13297693241602584,2702.9122553826769]
[51,null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",6.2503609834235174,3036,18976.095945673798,0.13297693241602584,2523.3830280878865]
[52,null,"BIRCH CREEK UNIT 122 FR","FRONTIER",6.2503609834235174,10445,65285.020471858639,0.13297693241602584,8681.4017550652097]
[53,null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",6.2503609834235174,4231,26445.277320864901,0.13297693241602584,3516.6118550197129]
[54,null,"BIRCH CREEK UNIT 123 FR","FRONTIER",6.2503609834235174,12683,79273.328352760465,0.13297693241602584,10541.524026758454]
[55,null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",6.2503609834235174,3891,24320.154586500907,0.13297693241602584,3234.019552796432]
[56,null,"BIRCH CREEK UNIT 124 FR","FRONTIER",6.2503609834235174,15552,97205.61401420254,0.13297693241602584,12926.104365224906]
[57,null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",6.2503609834235174,6918,43239.997283323893,0.13297693241602584,5749.9221964137023]
[58,null,"BIRCH CREEK UNIT 126 FR","FRONTIER",6.2503609834235174,10375,64847.495203018996,0.13297693241602584,8623.2209869604176]
[59,null,"BIRCH CREEK UNIT 127 BR","DAKOTA",6.2503609834235174,3897,24357.656752401446,0.13297693241602584,3239.0064757768428]
[60,null,"BIRCH CREEK UNIT 127 FR","FRONTIER",6.2503609834235174,974,6087.8515978545056,0.13297693241602584,809.54383048669354]
[61,null,"BIRCH CREEK UNIT 128 FR","FRONTIER",6.2503609834235174,19972,124832.20956093448,0.13297693241602584,16599.80429412756]
[62,null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",6.2503609834235174,522,3262.6884333470762,0.13297693241602584,433.86229929574341]
[63,null,"BIRCH CREEK UNIT 129 FR","FRONTIER",6.2503609834235174,9875,61722.314711307234,0.13297693241602584,8207.6440719261791]
[64,null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",6.2503609834235174,9166,57290.808774059959,0.13297693241602584,7618.3560064076319]
[65,null,"BIRCH CREEK UNIT 130 FR","FRONTIER",6.2503609834235174,11206,70041.545180243935,0.13297693241602584,9313.9098197473177]
[66,null,"BIRCH CREEK UNIT 131 FR","FRONTIER",6.2503609834235174,12922,80767.164627798687,0.13297693241602584,10740.169792144819]
[67,null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",6.2503609834235174,2270,14188.319432371385,0.13297693241602584,1886.7191942554359]
[68,null,"BIRCH CREEK UNIT 132 FR","FRONTIER",6.2503609834235174,12843,80273.386110108229,0.13297693241602584,10674.508639569411]
[69,null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",6.2503609834235174,4693,29332.944095206567,0.13297693241602584,3900.6049245113481]
[70,null,"BIRCH CREEK UNIT 133 FR","FRONTIER",6.2503609834235174,18776,117356.77782475996,0.13297693241602584,15605.744313365667]
[71,null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",6.2503609834235174,12576,78604.539727534153,0.13297693241602584,10452.590566941128]
[72,null,"BIRCH CREEK UNIT 134 FR","FRONTIER",6.2503609834235174,17372,108581.27100403335,0.13297693241602584,14438.80433594953]
[73,null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",6.2503609834235174,5538,34614.499126199436,0.13297693241602584,4602.9299109192079]
[74,null,"BIRCH CREEK UNIT 137 FR","FRONTIER",6.2503609834235174,9044,56528.264734082295,0.13297693241602584,7516.9552391392781]
[75,null,"BIRCH CREEK UNIT 138 FR","FRONTIER",6.2503609834235174,16136,100855.82482852187,0.13297693241602584,13411.498201984894]
[76,null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",6.2503609834235174,6863,42896.227429235601,0.13297693241602584,5704.2087357599366]
[77,null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",6.2503609834235174,7101,44383.8133432904,0.13297693241602584,5902.0233473162334]
[78,null,"BIRCH CREEK UNIT 13A FR","FRONTIER",6.2503609834235174,7099,44371.312621323552,0.13297693241602584,5900.3610396560962]
[79,null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",6.2503609834235174,2962,18513.56923290046,0.13297693241602584,2461.8776446628199]
[80,null,"BIRCH CREEK UNIT 140 FR","FRONTIER",6.2503609834235174,16803,105024.81560446536,0.13297693241602584,13965.877806640567]
[81,null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",6.2503609834235174,13275,82973.542054947189,0.13297693241602584,11033.567094158991]
[82,null,"BIRCH CREEK UNIT 141 FR","FRONTIER",6.2503609834235174,4421,27632.845907715371,0.13297693241602584,3674.5310827327235]
[83,null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",6.2503609834235174,3038,18988.596667640646,0.13297693241602584,2525.0453357480237]
[84,null,"BIRCH CREEK UNIT 142 FR","FRONTIER",6.2503609834235174,7085,44283.807567555617,0.13297693241602584,5888.7248860351374]
[85,null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",6.2503609834235174,804,5025.2902306725082,0.13297693241602584,668.24767937505305]
[86,null,"BIRCH CREEK UNIT 144 FR","FRONTIER",6.2503609834235174,12587,78673.293698351816,0.13297693241602584,10461.733259071882]
[87,null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",6.2503609834235174,1327,8294.2290250030073,0.13297693241602584,1102.9411325008648]
[88,null,"BIRCH CREEK UNIT 145 FR","FRONTIER",6.2503609834235174,9725,60784.760563793709,0.13297693241602584,8082.9709974159086]
[89,null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",6.2503609834235174,11809,73810.512853248321,0.13297693241602584,9815.0955792786099]
[90,null,"BIRCH CREEK UNIT 146 FR","FRONTIER",6.2503609834235174,3934,24588.920108788119,0.13297693241602584,3269.7591674893765]
[91,null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",6.2503609834235174,214,1337.5772504526328,0.13297693241602584,177.86691963465344]
[92,null,"BIRCH CREEK UNIT 148 FR","FRONTIER",6.2503609834235174,20813,130088.76314799367,0.13297693241602584,17298.804665215146]
[93,null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",6.2503609834235174,4662,29139.182904720437,0.13297693241602584,3874.8391557792252]
[94,null,"BIRCH CREEK UNIT 149 FR","FRONTIER",6.2503609834235174,16530,103318.46705599074,0.13297693241602584,13738.972811031874]
[95,null,"BIRCH CREEK UNIT 15 BR ","LANCE",6.2503609834235174,306,1912.6104609275963,0.13297693241602584,254.333072000953]
[96,null,"BIRCH CREEK UNIT 15 FR","LANCE",6.2503609834235174,911,5694.0788558988243,0.13297693241602584,757.18113919237976]
[97,null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",6.2503609834235174,5108,31926.843903327328,0.13297693241602584,4245.5337639897652]
[98,null,"BIRCH CREEK UNIT 151 FR","FRONTIER",6.2503609834235174,7055,44096.296738052915,0.13297693241602584,5863.7902711330835]
[99,null,"BIRCH CREEK UNIT 153 ALMY","ALMY",6.2503609834235174,999,6244.1106224400937,0.13375000000000004,835.14979575136272]
[100,null,"BIRCH CREEK UNIT 164 FR","FRONTIER",6.2503609834235174,16625,103912.25134941598,0.13297693241602584,13817.932424888379]
[101,null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",6.2503609834235174,6098,38114.70127691661,0.13297693241602584,5068.3760557575542]
[102,null,"BIRCH CREEK UNIT 166 FR","FRONTIER",6.2503609834235174,1526,9538.0508607042884,0.13297693241602584,1268.3407446844913]
[103,null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",6.2503609834235174,2079,12994.500484537493,0.13297693241602584,1727.9688127123572]
[104,null,"BIRCH CREEK UNIT 167 FR","FRONTIER",6.2503609834235174,8333,52084.258074868172,0.13297693241602584,6926.0048659605936]
[105,null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",6.2503609834235174,680,4250.2454687279915,0.13297693241602584,565.18460444656216]
[106,null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",6.2503609834235174,1155,7219.1669358541631,0.13375000000000004,965.56357767049451]
[107,null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",6.2503609834235174,2776,17351.002089983685,0.13297693241602584,2307.2830322700838]
[108,null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",6.2503609834235174,3139,19619.883126966422,0.13297693241602584,2608.9918725849398]
[109,null,"BIRCH CREEK UNIT 169 FR","FRONTIER",6.2503609834235174,12561,78510.784312782809,0.13297693241602584,10440.123259490101]
[110,null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",6.2503609834235174,6387,39921.055601126005,0.13297693241602584,5308.5795126473431]
[111,null,"BIRCH CREEK UNIT 173 FR","FRONTIER",6.2503609834235174,18172,113581.55979077215,0.13297693241602584,15103.727400004307]
[112,null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",6.2503609834235174,10199,63747.431669936457,0.13297693241602584,8476.9379128683649]
[113,null,"BIRCH CREEK UNIT 174 FR","FRONTIER",6.2503609834235174,10085,63034.89051782617,0.13297693241602584,8382.1863762405592]
[114,null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",6.2503609834235174,3226,20163.664532524268,0.13297693241602584,2681.302255800897]
[115,null,"BIRCH CREEK UNIT 177 FR","FRONTIER",6.2503609834235174,12920,80754.66390583184,0.13297693241602584,10738.507484484682]
[116,null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",6.2503609834235174,4846,30289.249325670364,0.13297693241602584,4027.7714605118244]
[117,null,"BIRCH CREEK UNIT 178 FR","FRONTIER",6.2503609834235174,19394,121219.50091251569,0.13297693241602584,16119.397380347982]
[118,null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",6.2503609834235174,4308,26926.555116588512,0.13297693241602584,3580.6106999349854]
[119,null,"BIRCH CREEK UNIT 179 FR","FRONTIER",6.2503609834235174,2868,17926.035300458647,0.13297693241602584,2383.7491846363832]
[120,null,"BIRCH CREEK UNIT 180 FR","FRONTIER",6.2503609834235174,10227,63922.441777472312,0.13297693241602584,8500.2102201102825]
[121,null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",6.2503609834235174,2654,16588.458050006015,0.13297693241602584,2205.8822650017296]
[122,null,"BIRCH CREEK UNIT 181 FR","FRONTIER",6.2503609834235174,10596,66228.824980355595,0.13297693241602584,8806.9059834055497]
[123,null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",6.2503609834235174,3466,21663.75116854591,0.13297693241602584,2880.7791750173305]
[124,null,"BIRCH CREEK UNIT 182 FR","FRONTIER",6.2503609834235174,5199,32495.626752818865,0.13297693241602584,4321.1687625259956]
[125,null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",6.2503609834235174,6652,41577.401261733241,0.13297693241602584,5528.8352776154888]
[126,null,"BIRCH CREEK UNIT 183 FR","FRONTIER",6.2503609834235174,9977,62359.851531616434,0.13297693241602584,8292.4217625931651]
[127,null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",6.2503609834235174,1861,11631.921790151166,0.13297693241602584,1546.7772777574298]
[128,null,"BIRCH CREEK UNIT 184 FR","FRONTIER",6.2503609834235174,16800,105006.06452151509,0.13297693241602584,13963.384345150362]
[129,null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",6.2503609834235174,5433,33958.211222939972,0.13297693241602584,4515.6587587620188]
[130,null,"BIRCH CREEK UNIT 185 FR","FRONTIER",6.2503609834235174,12675,79223.325464893089,0.13297693241602584,10534.874796117907]
[131,null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",6.2503609834235174,6806,42539.956853180462,0.13297693241602584,5656.8329674460338]
[132,null,"BIRCH CREEK UNIT 187 FR","FRONTIER",6.2503609834235174,12092,75579.36501155718,0.13297693241602584,10050.312113187987]
[133,null,"BIRCH CREEK UNIT 188 FR","FRONTIER",6.2503609834235174,20795,129976.25665029204,0.13297693241602584,17283.843896273913]
[134,null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",6.2503609834235174,6597,41233.631407644942,0.13297693241602584,5483.1218169617223]
[135,null,"BIRCH CREEK UNIT 189 FR","FRONTIER",6.2503609834235174,9497,59359.678259573142,0.13297693241602584,7893.4679241602962]
[136,null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",6.2503609834235174,2075,12969.499040603798,0.13297693241602584,1724.6441973920832]
[137,null,"BIRCH CREEK UNIT 190 FR","FRONTIER",6.2503609834235174,18666,116669.23811658338,0.13297693241602584,15514.317392058134]
[138,null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",6.2503609834235174,2898,18113.546129961353,0.13297693241602584,2408.6837995384371]
[139,null,"BIRCH CREEK UNIT 191 FR","FRONTIER",6.2503609834235174,12371,77323.215725932328,0.13297693241602584,10282.20403177709]
[140,null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",6.2503609834235174,1507,9419.29400201924,0.13297693241602584,1252.5488219131901]
[141,null,"BIRCH CREEK UNIT 192 FR","FRONTIER",6.2503609834235174,23636,147733.53220419824,0.13297693241602584,19645.151927498446]
[142,null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",6.2503609834235174,681,4256.4958297114154,0.13297693241602584,566.01575827663078]
[143,null,"BIRCH CREEK UNIT 193 FR","FRONTIER",6.2503609834235174,12965,81035.9301500859,0.13297693241602584,10775.909406837764]
[144,null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",6.2503609834235174,1360,8500.4909374559829,0.13297693241602584,1130.3692088931243]
[145,null,"BIRCH CREEK UNIT 194 FR","FRONTIER",6.2503609834235174,21346,133420.20555215841,0.13297693241602584,17741.809656641646]
[146,null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",6.2503609834235174,3383,21144.97120692176,0.13297693241602584,2811.7934071216473]
[147,null,"BIRCH CREEK UNIT 195 FR","FRONTIER",6.2503609834235174,24820,155133.95960857169,0.13297693241602584,20629.238062299522]
[148,null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",6.2503609834235174,350,2187.626344198231,0.13297693241602584,290.90384052396587]
[149,null,"BIRCH CREEK UNIT 196 FR","FRONTIER",6.2503609834235174,17188,107431.20458308341,0.13297693241602584,14285.872031216928]
[150,null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",6.2503609834235174,3186,19913.650093187327,0.13297693241602584,2648.0561025981578]
[151,null,"BIRCH CREEK UNIT 198 FR","FRONTIER",6.2503609834235174,1877,11731.927565885942,0.13297693241602584,1560.0757390385256]
[152,null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",6.2503609834235174,1266,7912.9570050141729,0.13297693241602584,1052.2407488666879]
[153,null,"BIRCH CREEK UNIT 199 FR","FRONTIER",6.2503609834235174,12856,80354.64080289274,0.13297693241602584,10685.3136393603]
[154,null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",6.2503609834235174,3118,19488.625546314528,0.13297693241602584,2591.5376421535016]
[155,null,"BIRCH CREEK UNIT 2 FR","FRONTIER",6.2503609834235174,5089,31808.087044642281,0.13297693241602584,4229.7418412184643]
[156,null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",6.2503609834235174,2678,16738.466713608181,0.13297693241602584,2225.8299569233732]
[157,null,"BIRCH CREEK UNIT 200 FR","FRONTIER",6.2503609834235174,8035,50221.650501807962,0.13297693241602584,6678.3210246001881]
[158,null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",6.2503609834235174,2516,15725.908234293569,0.13297693241602584,2091.1830364522802]
[159,null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",6.2503609834235174,5879,36745.872221546859,0.13297693241602584,4886.3533669725584]
[160,null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",6.2503609834235174,4398,27489.087605096629,0.13297693241602584,3655.414544641148]
[161,null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",6.2503609834235174,10267,64172.456216809253,0.13297693241602584,8533.4563733130217]
[162,null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",6.2503609834235174,6436,40227.323289313761,0.13297693241602584,5349.3060503206989]
[163,null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",6.2503609834235174,15024,93905.42341495493,0.13297693241602584,12487.255142948752]
[164,null,"BIRCH CREEK UNIT 26 FR","FRONTIER",6.2503609834235174,8747,54671.907522005509,0.13297693241602584,7270.1025516089412]
[165,null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",6.2503609834235174,15925,99536.998661019519,0.13297693241602584,13236.124743840448]
[166,null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",6.2503609834235174,1049,6556.62867161127,0.13297693241602584,871.8803677418291]
[167,null,"BIRCH CREEK UNIT 43A FR","FRONTIER",6.2503609834235174,9415,58847.148658932419,0.13297693241602584,7825.3133100946825]
[168,null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",6.2503609834235174,2588,16175.934225100063,0.13297693241602584,2151.0261122172105]
[169,null,"BIRCH CREEK UNIT 5 FR","FORT UNION",6.2503609834235174,2803,17519.76183653612,0.13297693241602584,2329.7241856819323]
[170,null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",6.2503609834235174,5095,31845.589210542821,0.13297693241602584,4234.7287641988742]
[171,null,"BIRCH CREEK UNIT 6 FR","FRONTIER",6.2503609834235174,9766,61041.025364114073,0.13297693241602584,8117.0483044487164]
[172,null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",6.2503609834235174,1461,9131.7773967817593,0.13297693241602584,1214.3157457300404]
[173,null,"BIRCH CREEK UNIT 61 FR","FRONTIER",6.2503609834235174,5822,36389.601645491719,0.13297693241602584,4838.9775986586556]
[174,null,"BIRCH CREEK UNIT 7 FR","FRONTIER",6.2503609834235174,4794,29964.230554532343,0.13297693241602584,3984.5514613482642]
[175,null,"BIRCH CREEK UNIT 8 FR","FRONTIER",6.2503609834235174,15655,97849.401195495171,0.13297693241602584,13011.71320972196]
[176,null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",6.2503609834235174,6233,38958.500009678784,0.13297693241602584,5180.5818228167982]
[177,null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",6.2503609834235174,686,4287.747634628533,0.13297693241602584,570.17152742697306]
[178,null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",6.2503609834235174,1594,9963.0754075770874,0.13297693241602584,1324.8592051291475]
[179,null,"BIRCH CREEK UNIT 87 FR","FRONTIER",6.2503609834235174,2672,16700.964547707637,0.13297693241602584,2220.8430339429619]
[180,null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",6.2503609834235174,1376,8600.4967131907597,0.13297693241602584,1143.6676701742201]
[181,null,"BIRCH CREEK UNIT 91 FR","FRONTIER",6.2503609834235174,12419,77623.233053136661,0.13297693241602584,10322.099415620378]
[182,null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",6.2503609834235174,1777,11106.89146754359,0.13297693241602584,1476.960356031678]
[183,null,"BIRCH CREEK UNIT 92 FR","FRONTIER",6.2503609834235174,5447,34045.716276707899,0.13297693241602584,4527.2949123829776]
[184,null,"BIRCH CREEK UNIT 931 BR","BEAR RIVER",6.2503609834235174,1894,11838.183702604141,0.13297693241602584,1574.2053541496896]
[185,null,"BIRCH CREEK UNIT 931 FR","FRONTIER",6.2503609834235174,14599,91249.019996999938,0.13297693241602584,12134.014765169652]
[186,null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",6.2503609834235174,111,693.79006916001049,0.13297693241602584,92.258075137600613]
[187,null,"BIRCH CREEK UNIT 94 FR","FRONTIER",6.2503609834235174,16110,100693.31544295287,0.13297693241602584,13389.888202403115]
[188,null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",6.2503609834235174,847,5294.055752959719,0.13297693241602584,703.98729406799737]
[189,null,"BIRCH CREEK UNIT 95 FR","FRONTIER",6.2503609834235174,11587,72422.932714928291,0.13297693241602584,9630.5794290034064]
[190,null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",6.2503609834235174,2838,17738.524470955941,0.13297693241602584,2358.8145697343289]
[191,null,"BIRCH CREEK UNIT 96 FR","FRONTIER",6.2503609834235174,18478,115494.17025169976,0.13297693241602584,15358.060472005262]
[192,null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",6.2503609834235174,8610,53815.608067276487,0.13297693241602584,7156.2344768895609]
[193,null,"BIRCH CREEK UNIT 97 FR","FRONTIER",6.2503609834235174,13189,82436.011010372778,0.13297693241602584,10962.087864773104]
[194,null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",6.2503609834235174,1045,6531.6272276775753,0.13297693241602584,868.55575242155521]
[195,null,"BIRCH CREEK UNIT 98 FR","FRONTIER",6.2503609834235174,9389,58684.639273363406,0.13297693241602584,7803.7033105129012]
[196,null,"BIRCH CREEK UNIT 135 BAX (Q50)","BAXTER",6.2503609834235174,3418,21363.733841341582,0.13375000000000004,2857.3994012794374]
[197,null,"BIRCH CREEK UNIT 135 FFR (Q50)","FIRST FRONTIER",6.2503609834235174,1762,11013.136052792237,0.13297693241602584,1464.493048580651]
[198,null,"BIRCH CREEK UNIT 138 BAX (Q50)","BAXTER",6.2503609834235174,3854,24088.891230114237,0.13375000000000004,3221.8892020277799]
[199,null,"BIRCH CREEK UNIT 138 FFR (Q50)","FIRST FRONTIER",6.2503609834235174,119,743.79295702739853,0.13297693241602584,98.907305778148384]
[200,null,"BIRCH CREEK UNIT 139 FR","FRONTIER",6.2503609834235174,4926,30789.278204344246,0.13315196276811,4099.652825121826]
[201,null,"BIRCH CREEK UNIT 197 BR ","BEAR RIVER",6.2503609834235174,5529,34558.245877348629,0.13297693241602584,4595.4495264485922]
[202,null,"BIRCH CREEK UNIT 197 FR ","FRONTIER",6.2503609834235174,1214,7587.9382338761498,0.13297693241602584,1009.0207497031273]
[203,null,"BIRCH CREEK UNIT 26 BR","BEAR RIVER",6.2503609834235174,8163,51021.696707686169,0.13297693241602584,6784.7087148489518]
[204,"BRUFF AREA (WY)","LANSDALE FED 10-1 FR","FRONTIER",6.2503609834235174,15430,96443.069974224869,0.17500000000000002,16877.537245489355]
[205,null,"LANSDALE FED 10-3 FR","FRONTIER",6.2503609834235174,14889,93061.624682192749,0.17500000000000002,16285.784319383733]
[206,null,"LANSDALE FED 10-4 FR","FRONTIER",6.2503609834235174,15583,97399.375204688666,0.17500000000000002,17044.890660820518]
[207,null,"LANSDALE FED 10-5 FR","FRONTIER",6.2503609834235174,29804,186285.75874995452,0.17500000000000002,32600.007781242042]
[208,null,"LANSDALE FED 10-7 FR","FRONTIER",6.2503609834235174,19019,118875.61554373188,0.17500000000000002,20803.232720153082]
[209,null,"LANSDALE FED 10-8 FR","FRONTIER",6.2503609834235174,13428,83929.847285410986,0.17500000000000002,14687.723274946924]
[210,null,"MFS STATE 36-1 FR","FRONTIER",6.2503609834235174,22747,142176.96128993476,0.17500000000000004,24880.96822573859]
[211,null,"PANDO FEDERAL 32-1 DK","DAKOTA",6.2503609834235174,7784,48652.809894968661,0.17500000000000004,8514.2417316195169]
[212,null,"PANDO FEDERAL 32-1 FR","FRONTIER",6.2503609834235174,21046,131545.09725713136,0.17500000000000004,23020.392019997995]
[213,null,"PANDO FEDERAL 32-2 FR","FRONTIER",6.2503609834235174,37177,232369.67028073611,0.17500000000000004,40664.69229912883]
[214,null,"PANDO FEDERAL 32-3 DK","DAKOTA",6.2503609834235174,2106,13163.260231089927,0.17500000000000004,2303.5705404407377]
[215,null,"PANDO FEDERAL 32-3 FR","FRONTIER",6.2503609834235174,11966,74791.819527645814,0.17500000000000004,13088.568417338021]
[216,null,"PANDO FEDERAL 32-4 FR","FRONTIER",6.2503609834235174,12712,79454.588821279758,0.17500000000000004,13904.553043723961]
[217,null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",6.2503609834235174,360,2250.1299540324662,0.12499962199981253,281.26539370451383]
[218,null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",6.2503609834235174,11649,72810.455095900557,0.12499962199981253,9101.2793646218943]
[219,null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",6.2503609834235174,7360,46002.656837997085,0.12499962199981253,5750.3147157367266]
[220,null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",6.2503609834235174,19042,119019.37384635062,0.1875008,22316.227811689816]
[221,null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",6.2503609834235174,10032,62703.621385704726,0.18750015999999997,11756.939042399055]
[222,null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",6.2503609834235174,2272,14200.820154338231,0.18750015999999997,2662.6560510696427]
[223,null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",6.2503609834235174,9079,56747.027368502117,0.18750015999999997,10640.076711118525]
[224,null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",6.2503609834235174,11624,72654.19607131496,0.18750015999999997,13622.673388042924]
[225,null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",6.2503609834235174,19778,123619.63953015032,0.18749994666666664,23178.67581885574]
[226,null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",6.2503609834235174,13379,83623.579597223244,0.18749994666666664,15679.416714555111]
[227,null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",6.2503609834235174,19922,124519.69151176332,0.18749994666666664,23347.435517405404]
[228,null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",6.2503609834235174,12667,79173.322577025698,0.18749994666666664,14844.993760615112]
[229,null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",6.2503609834235174,624,3900.2252536562751,0.21887943372872165,853.67909493474519]
[230,null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",6.2503609834235174,6113,38208.456691667961,0.18749994666666664,7164.0835919033852]
[231,null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",6.2503609834235174,15318,95743.029544081437,0.16876672098372869,16158.237153202885]
[232,null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",6.2503609834235174,7909,49434.105017896596,0.16876698508613705,8342.8448643018874]
[233,null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",6.2503609834235174,11583,72397.931270994595,0.17875790000000003,12941.702158347327]
[234,null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",6.2503609834235174,17770,111068.91467543591,0.17342212612269181,19261.80732915394]
[235,null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",6.2503609834235174,23962,149771.14988479431,0.17342212612269181,25973.631244861379]
[236,null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",6.2503609834235174,5601,35008.27186815512,0.17750914285714284,6214.2883322260423]
[237,null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",6.2503609834235174,23581,147389.76235010996,0.17557642045653774,25878.16688537208]
[238,null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",6.2503609834235174,9382,58640.886746479438,0.18194109958932919,10669.187415547789]
[239,null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",6.2503609834235174,19894,124344.68140422745,0.18193989341128353,22623.25808094515]
[240,null,"HAGOOD FED 12-1 FR","FRONTIER",6.2503609834235174,41411,258833.69868455129,0.16166666666666671,41844.781287335805]
[241,null,"HAGOOD FED 12-2 FR","FRONTIER",6.2503609834235174,24831,155202.71357938935,0.16166666666666671,25091.105362001286]
[242,null,"HAGOOD FED 12-3 FR","FRONTIER",6.2503609834235174,21305,133163.94075183803,0.16166666666666671,21528.170421547155]
[243,null,"HAGOOD FED 12-4 FR","FRONTIER",6.2503609834235174,25184,157409.09100653787,0.16166666666666671,25447.803046056961]
[244,null,"HAGOOD FED 12-5 DK","DAKOTA",6.2503609834235174,20007,125050.97219535432,0.16166677333333332,20216.587177019315]
[245,null,"HAGOOD FED 12-5 FR","FRONTIER",6.2503609834235174,24350,152196.28994636264,0.16166677333333332,24605.083108932886]
[246,null,"HALEY FED 4-1 FR","FRONTIER",6.2503609834235174,22992,143708.29973087352,0.16656812863792678,23937.222555909877]
[247,null,"HALEY FED 4-2 FR","FRONTIER",6.2503609834235174,31143,194654.99210675861,0.16656812863792678,32423.317765253189]
[248,null,"HALEY FED 4-3 DK","DAKOTA",6.2503609834235174,16888,105556.09628805636,0.16656328362148606,17581.770004004426]
[249,null,"HALEY FED 4-3 FR","FRONTIER",6.2503609834235174,31364,196036.3218840952,0.16656812863792678,32653.403281295989]
[250,null,"HALEY FED 4-4 FR","FRONTIER",6.2503609834235174,22509,140689.37537587996,0.16656812863792678,23434.365975599139]
[251,null,"HALEY FED 4-5 FR","FRONTIER",6.2503609834235174,19977,124863.4613658516,0.16656812863792678,20798.27309496397]
[252,null,"HALEY FED 4-7 FR","FRONTIER",6.2503609834235174,8911,55696.966723286961,0.16656812863792678,9277.3395179067902]
[253,null,"HALEY FED 4-8 FR ","FRONTIER",6.2503609834235174,23464,146658.47011504942,0.16460859028482736,24141.244018967769]
[254,null,"LANSDALE FED 10-1 DK","DAKOTA",6.2503609834235174,12125,75785.626924010154,0.16940006400000002,12838.090051207444]
[255,null,"LANSDALE FED 10-2 DK","DAKOTA",6.2503609834235174,4835,30220.495354852708,0.16625000000000001,5024.1573527442633]
[256,null,"LANSDALE FED 10-2 FR","FRONTIER",6.2503609834235174,35440,221512.79325252946,0.16625000000000001,36826.501878233023]
[257,null,"LANSDALE FED 10-6 FR","FRONTIER",6.2503609834235174,13731,85823.706663388322,0.16625000000000001,14268.191232788309]
[258,null,"LANSDALE FED 28-1 FR","FRONTIER",6.2503609834235174,4965,31033.042282697763,0.17465000340923315,5419.9209404720405]
[259,null,"LANSDALE FED 28-2 FR","FRONTIER",6.2503609834235174,33588,209937.12471122912,0.17465000340923315,36665.519546540767]
[260,null,"LANSDALE FED 28-3 FR","FRONTIER",6.2503609834235174,19277,120488.20867745514,0.17464984122991803,21043.246515594772]
[261,null,"LANSDALE FED 28-4 DK","DAKOTA",6.2503609834235174,4471,27945.363956886547,0.16927521807241153,4730.457577914879]
[262,null,"LANSDALE FED 28-4 FR","FRONTIER",6.2503609834235174,7025,43908.785908550213,0.17464984122991803,7668.6624875267571]
[263,null,"LANSDALE FED 4-1 DK","DAKOTA",6.2503609834235174,3715,23220.091053418368,0.1750001354794728,4063.5190801939084]
[264,null,"LANSDALE FED 4-1 FR","FRONTIER",6.2503609834235174,13178,82367.257039555116,0.1750001354794728,14414.281140994704]
[265,null,"LANSDALE FED 4-2 FR","FRONTIER",6.2503609834235174,15991,99949.522485925467,0.1750001354794728,17491.17997614557]
[266,null,"LANSDALE FED 4-3 FR","FRONTIER",6.2503609834235174,16197,101237.09684851072,0.1750001354794728,17716.505664037883]
[267,null,"LANSDALE FED 4-4 FR","FRONTIER",6.2503609834235174,23862,149146.11378645198,0.1750001354794728,26100.590118865963]
[268,null,"LANSDALE FED 4-5 FR","FRONTIER",6.2503609834235174,15605,97536.883146323991,0.17113239999999996,16691.720901349971]
[269,null,"LANSDALE FED 4-7 FR","FRONTIER",6.2503609834235174,8242,51515.475225376627,0.17113239999999996,8815.9669124592419]
[270,null,"LANSDALE FED 4-8 FR","FRONTIER",6.2503609834235174,14288,89305.15773115521,0.17113239999999996,15283.005974911142]
[271,null,"MCNAMARA 34-6 DK","MESAVERDE",6.2503609834235174,4248,26551.5334575831,0.15639283631941298,4152.4696260612109]
[272,null,"MCNAMARA 34-6 FR","MESAVERDE",6.2503609834235174,2100,13125.758065189386,0.17147677545210113,2250.7626683830858]
[273,null,"MFS FED 10-3R FR","FRONTIER",6.2503609834235174,26717,166990.89439412611,0.13270636463754512,22160.754522616688]
[274,null,"MFS FEE 10-1 FR","FRONTIER",6.2503609834235174,25426,158921.67836452636,0.13270636463754512,21089.918197853502]
[275,null,"MFS STATE 10-2 FR","FRONTIER",6.2503609834235174,34387,214931.16313698448,0.13270620023992194,28522.697973055991]
[276,null,"MFS STATE 10-4 FR","FRONTIER",6.2503609834235174,6457,40358.580869965655,0.13270636463754512,5355.8405491835156]
[277,null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",6.2503609834235174,30216,188860.90747512502,0.13469890909090909,25439.358206818459]
[278,null,"OUTER BLACKS F0RK 1-27","MESAVERDE",6.2503609834235174,3359,20994.962543319594,0.17500017777777779,3674.1221775187146]
[279,"BRUFF UNIT (WY)","BRUFF 149 L 3  FR","FRONTIER",6.2503609834235174,5985,37408.410485789755,0.16710527999999999,6251.1429085828331]
[280,null,"BRUFF UNIT 14 FR","FRONTIER",6.2503609834235174,5176,32351.868450200127,0.16710534736842106,5406.1702153881542]
[281,null,"BRUFF UNIT 2 FR","FRONTIER",6.2503609834235174,46342,289654.22869381262,0.16710534736842106,48402.770502611631]
[282,null,"BRUFF UNIT 3 FR","FRONTIER",6.2503609834235174,30229,188942.1621679095,0.16710534736842106,31573.245641609061]
[283,null,"BRUFF UNIT 34 FR","FRONTIER",6.2503609834235174,5149,32183.108703647693,0.16710534736842106,5377.9695593187025]
[284,null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",6.2503609834235174,3664,22901.322643263768,0.16710527999999999,3826.9319326729319]
[285,null,"CHAMPLIN 358B 6-29 DK","DAKOTA",6.2503609834235174,2393,14957.113833332478,0.17500000000000004,2617.4949208331841]
[286,null,"CHAMPLIN 358B 6-29 FR","DAKOTA",6.2503609834235174,3265,20407.428610877785,0.17500000000000004,3571.3000069036134]
[287,null,"GOVT UNIT 1-12 #2  FR","FRONTIER",6.2503609834235174,2798,17488.510031619,0.17500000000000004,3060.4892555333258]
[288,null,"KOBUS 616-09E DK","DAKOTA",6.2503609834235174,214,1337.5772504526328,0.17500002709589457,234.0760550720629]
[289,null,"MCNAMARA 1-4 FR","FRONTIER",6.2503609834235174,7590,47440.239864184499,0.17500000000000004,8302.041976232289]
[290,null,"MCNAMARA 3 FR","FRONTIER",6.2503609834235174,8639,53996.868535795766,0.17500000000000004,9449.4519937642617]
[291,null,"PORTER HOLLOW FED 12-4 FR","MESAVERDE",6.2503609834235174,1642,10263.092734781416,0.17500000000000004,1796.0412285867483]
[292,null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",6.2503609834235174,1633,10206.839485930604,0.17500000000000004,1786.1969100378562]
[293,null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",6.2503609834235174,399,2493.8940323859833,0.15500000000000008,386.55357501982763]
[294,null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",6.2503609834235174,392,2450.1415055020188,0.15500000000000008,379.77193335281311]
[295,null,"AM TRIPP (NCT 1) 1 FR","FRONTIER",6.2503609834235174,504,3150.181935645453,0.15499700777977254,488.26877398693722]
[296,null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",6.2503609834235174,22693,141839.44179682989,8.9597349720777278E-2,12708.438070870401]
[297,null,"AM TRIPP (NCT-1) 4 DK","DAKOTA",6.2503609834235174,19150,119694.41283256035,0.13019363424459127,15583.450605443473]
[298,null,"BERKLEY FED 1 DK","DAKOTA",6.2503609834235174,11611,72572.941378530464,0.1875,13607.426508474462]
[299,null,"BERKLEY FED 1 FR","FRONTIER",6.2503609834235174,1891,11819.432619653871,0.1875,2216.1436161851007]
[300,null,"BERKLEY FED 2 DK","DAKOTA",6.2503609834235174,8167,51046.698151619865,0.1875,9571.2559034287242]
[301,null,"BERKLEY FED 2 FR","FRONTIER",6.2503609834235174,4590,28689.156913913946,0.1875,5379.216921358865]
[302,null,"BERKLEY FED 4 FR","FRONTIER",6.2503609834235174,10568,66053.814872819727,0.1875,12385.090288653699]
[303,null,"BLACKS FORK 26-1 DK ","DAKOTA",6.2503609834235174,9908,61928.576623760207,0.17499999999999996,10837.500909158034]
[304,null,"BRUFF 149 E 2 DK ","DAKOTA",6.2503609834235174,845,5281.5550309928722,0.15015031152647965,793.02713324782565]
[305,null,"BRUFF 149 E 2 FR","FRONTIER",6.2503609834235174,1574,9838.0681879086169,0.15701492537313433,1544.7235423402783]
[306,null,"BRUFF 358 F 3  FR","FRONTIER",6.2503609834235174,9822,61391.045579185789,0.17109406710940669,10503.643672241858]
[307,null,"BRUFF 539-16E DK ","DAKOTA",6.2503609834235174,187,1168.8175039001978,0.14093007033656918,164.7215330352681]
[308,null,"BRUFF 539-16E FR ","FRONTIER",6.2503609834235174,7207,45046.351607533288,0.16710534736842106,7527.4862330568822]
[309,null,"BRUFF FED 3A FR","FRONTIER",6.2503609834235174,2192,13700.791275664351,0.12494405241935486,1711.8323833332463]
[310,null,"BRUFF FEDERAL 4A FR","FRONTIER",6.2503609834235174,2294,14338.328095973549,0.12494405241935486,1791.4888172292276]
[311,null,"BRUFF FEDERAL 5A DK","DAKOTA",6.2503609834235174,1154,7212.9165748707392,0.12505732991285853,902.02808773753566]
[312,null,"BRUFF FEDERAL 5A FR","FRONTIER",6.2503609834235174,6537,40858.60974863953,0.12500138599789337,5107.3828485269787]
[313,null,"BRUFF UNIT 12 FR","FRONTIER",6.2503609834235174,38930,243326.55308467752,0.17109376661132791,41631.656483808707]
[314,null,"BRUFF UNIT 14 DK ","DAKOTA",6.2503609834235174,653,4081.4857221755569,0.14325871492314249,584.70839953602444]
[315,null,"BRUFF UNIT 18 FR","FRONTIER",6.2503609834235174,4314,26964.057282489055,0.17109376661132791,4613.382123584659]
[316,null,"BRUFF UNIT 19 FR","FRONTIER",6.2503609834235174,15125,94536.709874280699,0.17109376661132791,16174.641775433001]
[317,null,"BRUFF UNIT 21 FR","FRONTIER",6.2503609834235174,17407,108800.03363845317,0.17109376661132791,18615.007562642131]
[318,null,"BRUFF UNIT 22 FR","FRONTIER",6.2503609834235174,31205,195042.51448773086,0.17109376661132791,33370.558453050369]
[319,null,"BRUFF UNIT 23 FR","FRONTIER",6.2503609834235174,17258,107868.72985192307,0.17109376661132791,18455.667289945304]
[320,null,"BRUFF UNIT 24 FR","FRONTIER",6.2503609834235174,7403,46271.422360284298,0.17109376661132791,7916.7519380846616]
[321,null,"BRUFF UNIT 25 FR","FRONTIER",6.2503609834235174,18415,115100.39750974407,0.1708855291139309,19668.992329676392]
[322,null,"BRUFF UNIT 26 FR","FRONTIER",6.2503609834235174,17767,111050.16359248564,0.17109376661132791,18999.99077184252]
[323,null,"BRUFF UNIT 27 FR","FRONTIER",6.2503609834235174,20620,128882.44347819293,0.17109376661132791,22050.982704755603]
[324,null,"BRUFF UNIT 28 FR","FRONTIER",6.2503609834235174,26143,163403.18718964103,0.1708855291139309,27923.240101804502]
[325,null,"BRUFF UNIT 29 FR","FRONTIER",6.2503609834235174,11707,73172.976032939114,0.17109376661132791,12519.440083635976]
[326,null,"BRUFF UNIT 30 FR","FRONTIER",6.2503609834235174,11170,69816.532184840689,0.17109376661132791,11945.173463245397]
[327,null,"BRUFF UNIT 32 FR","FRONTIER",6.2503609834235174,14358,89742.682999994868,0.17109376661132791,15354.413660275506]
[328,null,"BRUFF UNIT 33 FR","FRONTIER",6.2503609834235174,23599,147502.26884781159,0.17109376661132791,25236.71876088882]
[329,null,"BRUFF UNIT 35 FR","FRONTIER",6.2503609834235174,373,2331.3846468169718,0.15499887791741471,361.36200425051879]
[330,null,"BRUFF UNIT 36 DK","DAKOTA",6.2503609834235174,27755,173478.76909491973,0.14119600737762761,24494.509560988041]
[331,null,"BRUFF UNIT 37 FR","FRONTIER",6.2503609834235174,1315,8219.2246932019261,0.15499887791741471,1273.9706047974057]
[332,null,"BRUFF UNIT 38 FR","FRONTIER",6.2503609834235174,447,2793.9113595903123,0.15499887791741471,433.05312573721693]
[333,null,"BRUFF UNIT 39 FR","FRONTIER",6.2503609834235174,1753,10956.882803941426,0.15500124831337442,1698.330512234267]
[334,null,"BRUFF UNIT 4 FR","FRONTIER",6.2503609834235174,24351,152202.54030734606,0.17109376661132791,26040.905908996298]
[335,null,"BRUFF UNIT 41 FR","FRONTIER",6.2503609834235174,19696,123107.10992950961,0.17109376661132791,21062.859134474606]
[336,null,"BRUFF UNIT 42 FR","FRONTIER",6.2503609834235174,14672,91705.296348789852,0.17109376661132791,15690.204570522514]
[337,null,"BRUFF UNIT 43 FR","FRONTIER",6.2503609834235174,30664,191661.06919569874,0.17109376661132791,32792.01424144645]
[338,null,"BRUFF UNIT 48 DK","DAKOTA",6.2503609834235174,9940,62128.588175229765,0.20039264749509189,12450.112269566553]
[339,null,"BRUFF UNIT 48 FR","FRONTIER",6.2503609834235174,19286,120544.46192630596,0.17109376661132791,20624.406035107495]
[340,null,"BRUFF UNIT 50 FR","FRONTIER",6.2503609834235174,47480,296767.1394929486,0.16442297418638252,48795.335716215668]
[341,null,"BRUFF UNIT 51 DK","DAKOTA",6.2503609834235174,22603,141276.90930832177,0.20039264749509189,28310.853886218592]
[342,null,"BRUFF UNIT 52 FR","FRONTIER",6.2503609834235174,54399,340013.38713725592,0.16249999999999998,55252.175409804076]
[343,null,"BRUFF UNIT 53 FR","FRONTIER",6.2503609834235174,45306,283178.85471498588,0.16249999999999998,46016.5638911852]
[344,null,"BRUFF UNIT 54 FR","FRONTIER",6.2503609834235174,30305,189417.18960264968,0.16249999999999998,30780.29331043057]
[345,null,"BRUFF UNIT 55 DK","DAKOTA",6.2503609834235174,9259,57872.092345518351,0.20039264749509189,11597.141801198864]
[346,null,"BRUFF UNIT 55 FR","FRONTIER",6.2503609834235174,9268,57928.345594369159,0.17109376661132791,9911.1788413033428]
[347,null,"BRUFF UNIT 56 DK","DAKOTA",6.2503609834235174,61114,381984.56114094483,0.18351390000000001,70099.476554763241]
[348,null,"BRUFF UNIT 56 FR","FRONTIER",6.2503609834235174,11640,72754.201847049742,0.16249999999999998,11822.557800145581]
[349,null,"BRUFF UNIT 614-09E FR","FRONTIER",6.2503609834235174,17108,106931.17570440954,0.17108541085410861,18294.364128501784]
[350,null,"BRUFF UNIT 63 FR","FRONTIER",6.2503609834235174,22206,138795.51599790264,0.17109376661132791,23747.047620843983]
[351,null,"BRUFF UNIT 7 FR","FRONTIER",6.2503609834235174,21815,136351.62485338404,0.17109376661132791,23328.913079740229]
[352,null,"BRUFF UNIT 71 DK","DAKOTA",6.2503609834235174,18171,113575.30942978873,0.17013638270803791,19323.292311330362]
[353,null,"BRUFF UNIT 71 FR","FRONTIER",6.2503609834235174,10670,66691.351693128934,0.1710943261226508,11410.511876144601]
[354,null,"BRUFF UNIT 9 FR","FRONTIER",6.2503609834235174,16654,104093.51181793526,0.17109376661132791,17809.751016731319]
[355,null,"CHAMPLIN 149 AMOCO B 1 FR","MESAVERDE",6.2503609834235174,7242,45265.11424195311,0.17109406710940669,7744.5924938276858]
[356,null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",6.2503609834235174,5885,36783.374387447402,0.17109406710940669,6293.4171259563573]
[357,null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",6.2503609834235174,4786,29914.227666664956,0.17109406710940669,5118.1468759264444]
[358,null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",6.2503609834235174,3523,22020.02174460105,0.17109406710940669,3767.4950781213665]
[359,null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",6.2503609834235174,11963,74773.068444695542,0.16710545959000112,12494.987967405459]
[360,null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",6.2503609834235174,1747,10919.380638040884,0.19557569871587349,2135.5654978294265]
[361,null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",6.2503609834235174,9906,61916.075901793367,0.16710545959000112,10346.514319578573]
[362,null,"CHAMPLIN 149 AMOCO C 3 DK","FRONTIER",6.2503609834235174,1268,7925.4577269810197,0.19557569871587349,1550.0269325974314]
[363,null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",6.2503609834235174,627,3918.9763366065454,0.16710545959000112,654.88234185097565]
[364,null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",6.2503609834235174,10505,65660.042130864051,0.16710545959000112,10972.151516976874]
[365,null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",6.2503609834235174,3723,23270.093941285755,0.14919028157450756,3471.6718673656642]
[366,null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",6.2503609834235174,4038,25238.957651064164,0.19556701809666666,4935.9076876866684]
[367,null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",6.2503609834235174,4376,27351.579663461311,0.149197957452951,4080.7998189001005]
[368,null,"CHAMPLIN 149 AMOCO D 4 DK ","DAKOTA",6.2503609834235174,2228,13925.804271067596,0.19556701809666666,2723.4280158905144]
[369,null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",6.2503609834235174,6505,40658.59819716998,0.149197957452951,6066.1798039179967]
[370,null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",6.2503609834235174,1987,12419.467274062528,0.14999805261067006,1862.8959055713262]
[371,null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",6.2503609834235174,2523,15769.660761177534,0.15500332882010159,2444.3499123462548]
[372,null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",6.2503609834235174,14645,91536.536602237407,0.14999805261067006,13730.302233060933]
[373,null,"CHAMPLIN 149 AMOCO L 2 FR ","FRONTIER",6.2503609834235174,11289,70560.325141868088,0.16710581305227967,11791.040502065078]
[374,null,"CHAMPLIN 149 J6 DK","DAKOTA",6.2503609834235174,3465,21657.500807562486,0.13019404070020213,2819.6775416044507]
[375,null,"CHAMPLIN 149 J6 FR","FRONTIER",6.2503609834235174,6973,43583.767137412186,0.15499700777977254,6755.3534940692716]
[376,null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",6.2503609834235174,8281,51759.239303730144,0.17109406710940669,8855.6987629642463]
[377,null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",6.2503609834235174,7060,44127.548542970035,0.17109406710940669,7549.9617517845163]
[378,null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",6.2503609834235174,4606,28789.162689648721,0.17109406710940669,4925.6549332463856]
[379,null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",6.2503609834235174,19870,124194.67274062529,0.17750914285714284,22045.689905611758]
[380,null,"DONLEY (NCT 1) 1 FR","FRONTIER",6.2503609834235174,7,43.75252688396462,0.15503099666189787,6.7829978492975158]
[381,null,"DONLEY (NCT 1) 2 FR","FRONTIER",6.2503609834235174,251,1568.8406068393028,0.15503099666189787,243.2189228819538]
[382,null,"DONLEY (NCT 1) 4 FR","FRONTIER",6.2503609834235174,384,2400.1386176346305,0.15503099666189787,372.09588201860657]
[383,null,"DONLEY 26-10 FR","MESAVERDE",6.2503609834235174,361,2256.3803150158897,0.15500331169691342,349.74642127518763]
[384,null,"FABIAN DITCH 531-09E FR","MESAVERDE",6.2503609834235174,7912,49452.856100846868,0.16710545959000112,8263.8422467702057]
[385,null,"FABIAN DITCH 533-09E FR","FRONTIER",6.2503609834235174,5302,33139.413934111486,0.16710545959000112,5537.7769960029864]
[386,null,"FABIAN DITCH 549-21E DK","DAKOTA",6.2503609834235174,1426,8913.0147623619359,0.16823366673644055,1499.4691551481728]
[387,null,"FABIAN DITCH 549-21E FR","FRONTIER",6.2503609834235174,5718,35739.564103215671,0.16580913432087141,5925.9461849594809]
[388,null,"FABIAN DITCH 558-27E DK","DAKOTA",6.2503609834235174,3390,21188.723733805724,0.15242001129481419,3229.5855108293658]
[389,null,"FABIAN DITCH 558-27E FR","FRONTIER",6.2503609834235174,645,4031.4828343081685,0.15499700777977254,624.86777623328271]
[390,null,"FABIAN DITCH 559-27E DK","DAKOTA",6.2503609834235174,1818,11363.156267863955,0.16596204625284744,1885.852666105571]
[391,null,"FABIAN DITCH 559-27E FR","FRONTIER",6.2503609834235174,4564,28526.647528344933,0.15499700777977254,4421.5450088817088]
[392,null,"FABIAN DITCH 580-13E DK","DAKOTA",6.2503609834235174,14340,89630.176502293238,0.14255602494634376,12777.321677406109]
[393,null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",6.2503609834235174,9906,61916.075901793367,0.16166719304507729,10009.798195408886]
[394,null,"GREEN RIVER FEE 2 FR","FRONTIER",6.2503609834235174,37024,231413.36505027232,0.12506329406329411,28941.317723458636]
[395,null,"GREEN RIVER FEE 4 FR","FRONTIER",6.2503609834235174,19426,121419.51246398524,0.12506329406329411,15185.124192305191]
[396,null,"KOBUS 606-03E DK","DAKOTA",6.2503609834235174,18797,117488.03540541185,0.17500006400000004,20560.413715181345]
[397,null,"KOBUS 616-09E FR","FRONTIER",6.2503609834235174,21392,133707.72215739588,0.17108541085410861,22875.440579665075]
[398,null,"KOBUS 617-09E DK","DAKOTA",6.2503609834235174,41665,260421.29037434087,0.17500006503016102,45573.742750748097]
[399,null,"KOBUS 617-09E FR","FRONTIER",6.2503609834235174,421,2631.4019740213007,0.17109287109287116,450.21411873475313]
[400,null,"KOBUS 630-15E DK","DAKOTA",6.2503609834235174,2470,15438.391629056088,0.16939980800000001,2615.2605777909089]
[401,null,"KOBUS 630-15E FR","FRONTIER",6.2503609834235174,24996,156234.02314165424,0.17109287109287116,26730.5275816957]
[402,null,"KOBUS 631-15E FR","MESAVERDE",6.2503609834235174,6962,43515.01316659453,0.17109406710940669,7445.1605829920409]
[403,null,"KOBUS 645-15E FR","FRONTIER",6.2503609834235174,401,2506.3947543528307,0.17109287109287116,428.82627461433736]
[404,null,"LAWLER FED 1-30 FR","FRONTIER",6.2503609834235174,3230,20188.66597645796,0.17500027978557234,3533.0221943776078]
[405,null,"LAWLER FED 30-4 FR","FRONTIER",6.2503609834235174,1884,11775.680092769906,0.17500027978557234,2060.747310900128]
[406,null,"MCNAMARA 1-4 DK","DAKOTA",6.2503609834235174,34581,216143.73316776866,0.15735303529411765,34010.872473750249]
[407,null,"MCNAMARA 3 DK","DAKOTA",6.2503609834235174,4861,30383.004740421718,0.15735303529411765,4780.8580172609227]
[408,null,"MCNAMARA 34-9 DK","MESAVERDE",6.2503609834235174,10337,64609.981485648903,0.15735303529411765,10166.5766970636]
[409,null,"MCNAMARA 34-9 FR","MESAVERDE",6.2503609834235174,8325,52034.255187000781,0.17500159999999998,9106.0779125334357]
[410,null,"STATE OF WYOMING 24-6D FR","FRONTIER",6.2503609834235174,1299,8119.2189174671494,0.15500423181814293,1258.5132912653296]
[411,null,"TRIPP 14-7 DK","DAKOTA",6.2503609834235174,18,112.50649770162332,0.13019328439125724,14.647590451131773]
[412,null,"TRIPP 14-7 FR","FRONTIER",6.2503609834235174,534,3337.6927651481583,0.15500964976586223,517.37458655166824]
[413,null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",6.2503609834235174,4027,25170.203680246505,0.1671050105685023,4206.0671519989473]
[414,null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",6.2503609834235174,44981,281147.48739537323,0.15499991812808053,43577.837528198404]
[415,"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",6.4503609834235176,144405,931464.37781127309,0.16205680775984846,150950.14361010835]
[416,null,"CANYON CREEK 11B-4D MESA","MESAVERDE",6.4503609834235176,15603,100644.98242435715,0.16205680775984846,16310.204568737374]
[417,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",6.4503609834235176,110992,715938.46627214306,0.16205680775984846,116022.70239654544]
[418,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",6.4503609834235176,3223,20789.513449573999,0.16205680775984846,3369.0821845183973]
[419,null,"CANYON CREEK 220 MESA","MESAVERDE",6.4503609834235176,91128,587808.49569741834,0.16205680775984846,95258.368386842238]
[420,null,"CANYON CREEK 221 MESA","MESAVERDE",6.4503609834235176,13782,88898.87507354292,0.16057564928063089,14274.994585251849]
[421,null,"CANYON CREEK 225 MESA","LANCE",6.4503609834235176,105594,681119.41768362292,0.16205680775984846,110380.0385330548]
[422,null,"CANYON CREEK 226 MESA","LANCE",6.4503609834235176,72263,466122.43574513367,0.16205680775984846,75538.313962101442]
[423,null,"CANYON CREEK 227 MESA","MESAVERDE",6.4503609834235176,144372,931251.51589882013,0.16205680775984846,150915.64788808255]
[424,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",6.4503609834235176,58430,376894.59226143616,0.16205680775984846,61078.334483838029]
[425,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",6.4503609834235176,96424,621969.60746562923,0.16205680775984846,100794.40910952588]
[426,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",6.4503609834235176,22521,145268.57970768103,0.16205680775984846,23541.762295233886]
[427,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",6.4503609834235176,160182,1033231.7230467459,0.16205680775984846,167442.23471316349]
[428,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",6.4503609834235176,126058,813119.60484840174,0.16205680775984846,131771.56748868138]
[429,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",6.4503609834235176,79238,511113.70360451267,0.16205680775984846,82829.455208460669]
[430,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",6.4503609834235176,50867,328110.51214380405,0.16205680775984846,53172.542190473876]
[431,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",6.4503609834235176,141056,909862.11887778773,0.16205680775984846,147449.35048694603]
[432,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",6.4503609834235176,189326,1221221.0435476408,0.16205680775984846,197907.18388648154]
[433,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",6.4503609834235176,69805,450267.44844787865,0.16205680775984846,72968.905333635354]
[434,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",6.4503609834235176,9935,64084.336370312645,0.16205680775984846,10385.302979581222]
[435,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",6.4503609834235176,3730,24059.846468169722,0.16205680775984846,3899.0619138236498]
[436,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",6.4503609834235176,46213,298090.53212695103,0.16203473849850808,48301.02142207163]
[437,null,"CANYON CREEK UNIT 11 UPR MESA ","UPPER MESA",6.4503609834235176,65435,422079.37095031788,0.16205680775984846,68400.835477493427]
[438,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",6.4503609834235176,81867,528071.70262993313,0.16205680775984846,85577.614396514939]
[439,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",6.4503609834235176,68063,439030.91961475485,0.16205680775984846,71147.949340637802]
[440,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",6.4503609834235176,51108,329665.04914080916,0.16205680775984846,53424.465493753109]
[441,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",6.4503609834235176,51796,334102.89749740454,0.16205680775984846,54143.649031745241]
[442,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",6.4503609834235176,46715,301328.61334062961,0.16205680775984846,48832.353164684122]
[443,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",6.4503609834235176,49299,317996.346121796,0.16205680775984846,51533.472731794129]
[444,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",6.4503609834235176,40762,262929.61440630944,0.16205680775984846,42609.53397621437]
[445,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",6.4503609834235176,49017,316177.34432447056,0.16205680775984846,51238.691107210136]
[446,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",6.4503609834235176,115750,746629.28383127216,0.16205680775984846,120996.35831771781]
[447,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",6.4503609834235176,50311,324524.11143702059,0.16205680775984846,52591.341540584886]
[448,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",6.4503609834235176,57652,371876.21141633263,0.16205680775984846,60265.071703957379]
[449,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",6.4503609834235176,43675,281719.51595102216,0.16205680775984846,45654.565438672362]
[450,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",6.4503609834235176,29217,188460.19685268492,0.16205680775984846,30541.257891738758]
[451,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",6.4503609834235176,38970,251370.56752401448,0.16205680775984846,40736.311737723219]
[452,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",6.4503609834235176,56675,365574.20873552788,0.16205680775984846,59243.789267012151]
[453,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",6.4503609834235176,32793,211526.68772940742,0.16205680775984846,34279.339769442071]
[454,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",6.4503609834235176,60076,387511.88644015125,0.16205680775984846,62798.939285487817]
[455,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",6.4503609834235176,81075,522963.01673106168,0.16205680775984846,84749.717067896083]
[456,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",6.4503609834235176,61813,398716.16346835787,0.16205680775984846,64614.668653935987]
[457,null,"CANYON CREEK UNIT 13 UPPER MESA","UPPER MESA",6.4503609834235176,96673,623575.74735050171,0.16205680775984846,101054.69501208409]
[458,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",6.4503609834235176,42566,274566.06562040542,0.16205680775984846,44495.300113623976]
[459,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",6.4503609834235176,91445,589853.26012916362,0.16205680775984846,95589.736383271753]
[460,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",6.4503609834235176,165683,1068715.1588165588,0.16205680775984846,173192.56704237097]
[461,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",6.4503609834235176,45825,295587.7920653827,0.16205705598510781,47902.087367254127]
[462,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",6.4503609834235176,5845,37702.359948110461,0.16205680775984846,6109.9240982035471]
[463,null,"CANYON CREEK UNIT 14 UPPER MESA","UPPER MESA",6.4503609834235176,39113,252292.96914464404,0.16205680775984846,40885.79319983496]
[464,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",6.4503609834235176,71161,459014.13794140093,0.16205680775984846,74386.365911422166]
[465,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",6.4503609834235176,84841,547255.07619463466,0.16205680775984846,88686.410678475135]
[466,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",6.4503609834235176,106654,687956.80032605189,0.16205680775984846,111488.08293751944]
[467,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",6.4503609834235176,92502,596671.29168864223,0.16205680775984846,96694.644813006758]
[468,null,"CANYON CREEK UNIT 16 UP MESA","UPPER MESA",6.4503609834235176,24228,156279.34590638499,0.16205680775984846,25326.131916385893]
[469,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",6.4503609834235176,97396,628239.35834151693,0.16205680775984846,101810.46492192175]
[470,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",6.4503609834235176,156184,1007443.1798350187,0.16205680775984846,163263.02572349407]
[471,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",6.4503609834235176,148106,955337.16381092346,0.16205680775984846,154818.89110154568]
[472,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",6.4503609834235176,103666,668683.12170758238,0.16205680775984846,108364.65210682103]
[473,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",6.4503609834235176,81285,524317.59253758064,0.16205680775984846,84969.235298969259]
[474,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",6.4503609834235176,78458,506082.42203744233,0.16205680775984846,82014.10177876029]
[475,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",6.4503609834235176,85068,548719.30813787179,0.16205680775984846,88923.69943301614]
[476,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",6.4503609834235176,31054,200309.5099792339,0.16205680775984846,32461.519751174153]
[477,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",6.4503609834235176,41122,265251.74436034187,0.16205680775984846,42985.85094376839]
[478,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",6.4503609834235176,1290,8320.965668616338,0.16205680775984846,1348.4691337352567]
[479,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",6.4503609834235176,76789,495316.76955610851,0.16205680775984846,80269.454504183435]
[480,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",6.4503609834235176,54540,351802.68803591863,0.16205680775984846,57012.020584434802]
[481,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",6.4503609834235176,95930,618783.12913981802,0.16205680775984846,100278.01860404898]
[482,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",6.4503609834235176,38988,251486.67402171611,0.16205680775984846,40755.127586100927]
[483,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",6.4503609834235176,32763,211333.17689990471,0.16205680775984846,34247.980022145901]
[484,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",6.4503609834235176,25260,162936.11844127806,0.16205680775984846,26404.907223374099]
[485,null,"CANYON CREEK UNIT 25 UPPER MESA","UPPER MESA",6.4503609834235176,36355,234502.87355236197,0.16205680775984846,38002.787098407178]
[486,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",6.4503609834235176,4826,31129.442106001898,0.16205680775984846,5044.738015043682]
[487,null,"CANYON CREEK UNIT 26 UPR MESA","UPPER MESA",6.4503609834235176,12785,82467.865173069673,0.16205035385148611,13363.946732672588]
[488,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",6.4503609834235176,25456,164200.38919402906,0.16205680775984846,26609.790905709066]
[489,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",6.4503609834235176,20876,134657.73588994934,0.16205680775984846,21822.202818493966]
[490,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",6.4503609834235176,31278,201754.39083952078,0.16205680775984846,32695.67253098555]
[491,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",6.4503609834235176,40444,260878.39961358075,0.16205680775984846,42277.120654874983]
[492,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",6.4503609834235176,77186,497877.56286652765,0.16205680775984846,80684.448493402742]
[493,null,"CANYON CREEK UNIT 33 UPPER MESA","UPPER MESA",6.4503609834235176,77628,500728.62242120085,0.16205680775984846,81146.48210356629]
[494,null,"CANYON CREEK UNIT 35 UPR MESA ","UPPER MESA",6.4503609834235176,48201,310913.849761997,0.16205680775984846,50385.705980754356]
[495,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",6.4503609834235176,74227,478790.94471657742,0.16205680775984846,77591.332085090617]
[496,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",6.4503609834235176,46824,302031.70268782281,0.16205680775984846,48946.293579860205]
[497,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",6.4503609834235176,16784,108262.85874578032,0.16205680775984846,17544.733287296549]
[498,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",6.4503609834235176,75752,488627.74521629832,0.16205680775984846,79185.452572645867]
[499,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",6.4503609834235176,37205,239985.68038827198,0.16205680775984846,38891.31327179863]
[500,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",6.4503609834235176,57704,372211.63018747064,0.16205680775984846,60319.428599270737]
[501,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",6.4503609834235176,52403,338018.26661434257,0.16203473849850808,54770.701438573982]
[502,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",6.4503609834235176,108144,697567.8381913529,0.16205680775984846,113045.61705322916]
[503,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",6.4503609834235176,114240,736889.23874630267,0.16205680775984846,119417.91770381064]
[504,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",6.4503609834235176,93947,605992.06330968917,0.16205680775984846,98205.139307772217]
[505,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",6.4503609834235176,91869,592588.21318613517,0.16205680775984846,96032.954145057607]
[506,null,"CANYON CREEK UNIT 49 MESA","MESAVERDE",6.4503609834235176,43257,279023.26505995111,0.16205680775984846,45217.619626345739]
[507,null,"CANYON CREEK UNIT 5 UP MESA","UPPER MESA",6.4503609834235176,36378,234651.23185498072,0.16205680775984846,38026.829571334238]
[508,null,"CANYON CREEK UNIT 50 MESA","MESAVERDE",6.4503609834235176,46419,299419.30648953625,0.16205680775984846,48522.936991361923]
[509,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",6.4503609834235176,51483,332083.93450959295,0.16205680775984846,53816.462334955213]
[510,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",6.4503609834235176,13437,86673.50053426181,0.16205680775984846,14046.030813953988]
[511,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",6.4503609834235176,70396,454079.61178908194,0.16205680775984846,73586.692355369873]
[512,null,"CANYON CREEK UNIT 64 MESA","MESAVERDE",6.4503609834235176,95003,612803.6445081844,0.16205680775984846,99309.002412597358]
[513,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",6.4503609834235176,116814,753492.46791763476,0.16205680775984846,122108.58402182192]
[514,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",6.4503609834235176,68761,443533.27158118447,0.16205680775984846,71877.586127728675]
[515,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",6.4503609834235176,79444,512442.47796709795,0.16205680775984846,83044.792139894373]
[516,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",6.4503609834235176,30673,197851.92244454956,0.16205680775984846,32063.250960512814]
[517,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",6.4503609834235176,66286,427568.62814721128,0.16205680775984846,69290.406975794744]
[518,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",6.4503609834235176,34174,220434.6362475153,0.16203473849850808,35718.06864037989]
[519,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",6.4503609834235176,84860,547377.63305331976,0.16205680775984846,88706.271851762707]
[520,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",6.4503609834235176,56718,365851.57425781508,0.16205680775984846,59288.738238136662]
[521,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",6.4503609834235176,108094,697245.32014218171,0.16205680775984846,112993.35080773554]
[522,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",6.4503609834235176,52399,337992.46517040889,0.16205680775984846,54773.979952398229]
[523,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",6.4503609834235176,82412,531587.14936589892,0.16205680775984846,86147.316472395323]
[524,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",6.4503609834235176,161127,1039327.3141760811,0.16205680775984846,168430.0667529928]
[525,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",6.4503609834235176,128303,827600.66525618755,0.16205680775984846,134118.32191134468]
[526,null,"CANYON CREEK UNIT 79 MESA","MESAVERDE",6.4503609834235176,136653,881461.179467774,0.16205680775984846,142846.78490877833]
[527,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",6.4503609834235176,46155,297716.41118991247,0.16205680775984846,48246.971215155645]
[528,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",6.4503609834235176,91518,590324.13648095343,0.16205680775984846,95666.04510169242]
[529,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",6.4503609834235176,87317,563226.16998959123,0.16205680775984846,91274.635155318916]
[530,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",6.4503609834235176,98433,634928.38268132706,0.16205680775984846,102894.46685345931]
[531,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",6.4503609834235176,314,2025.4133487949846,0.16205680775984846,328.23202169989969]
[532,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",6.4503609834235176,38556,248700.11807687714,0.16205680775984846,40303.547225036091]
[533,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",6.4503609834235176,57914,373566.2059939896,0.16205680775984846,60538.946830343921]
[534,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",6.4503609834235176,37579,242398.11539607236,0.16205680775984846,39282.264788090863]
[535,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",6.4503609834235176,38212,246481.19389857945,0.16205680775984846,39943.955456040021]
[536,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",6.4503609834235176,34973,225588.47467327068,0.16205680775984846,36558.148072963668]
[537,null,"CANYON CREEK 224 MESA ","MESAVERDE",6.4503609834235176,160005,1032090.0091526799,0.16205680775984846,167257.21220411608]
[538,null,"CANYON CREEK 2-30 MESA","MESAVERDE",6.4503609834235176,173214,1117292.8273827212,0.16205680775984846,181064.90893861919]
[539,null,"CANYON CREEK UNIT 217 MESA","MESAVERDE",6.4503609834235176,46606,300625.52399343648,0.16205680775984846,48718.412749508047]
[540,null,"CANYON CREEK UNIT 39 UPPER MESA","UPPER MESA",6.4503609834235176,81934,528503.87681582244,0.16226342936769927,85756.851486259446]
[541,"CH BUTTES (WY)","CHAMPLIN FEE 2-9 FR","FRONTIER",6.2503609834235174,13656,85354.92958963156,0.13238584835749112,11299.784765217295]
[542,null,"CHAMPLIN FEE 3-9 FR","FRONTIER",6.2503609834235174,14264,89155.149067553051,0.13238584835749112,11802.880044746595]
[543,null,"CHURCH BUTTES 1-25 FR ","FRONTIER",6.4503609834235176,4087,26362.625339251917,0.13238161126830639,3489.9268196728513]
[544,null,"CHURCH BUTTES 57 DK","DAKOTA",6.4503609834235176,7874,50790.142383476777,0.13238360026222168,6723.7819065555132]
[545,null,"CHURCH BUTTES 57 FR","FRONTIER",6.4503609834235176,17530,113074.82803941426,0.13238360026222168,14969.252834889274]
[546,null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",6.4503609834235176,5177,33393.518811183552,0.13238360026222168,4420.7542456487035]
[547,null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",6.4503609834235176,6950,44830.008834793451,0.13238498342330993,5934.819976460969]
[548,null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",6.4503609834235176,2967,19138.221037817577,0.13238161126830639,2533.5485377952896]
[549,null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",6.4503609834235176,3038,19596.196667640648,0.13238498342330993,2594.2421710055282]
[550,null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",6.4503609834235176,6077,39198.843696264717,0.13238498342330993,5189.3382729429213]
[551,null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",6.4503609834235176,1057,6818.031559478658,0.13238445172096389,902.60136981781056]
[552,null,"CHURCH BUTTES UNIT 1 DK","DAKOTA",6.4503609834235176,235707,1520395.2363198071,0.13238478908931198,201277.20269259231]
[553,null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",6.4503609834235176,8361,53931.468182404031,0.13238478908931198,7139.7060406044975]
[554,null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",6.4503609834235176,13459,86815.408475897129,0.13238478908931198,11493.03954078411]
[555,null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",6.4503609834235176,17506,112920.0193758121,0.13238478908931198,14948.892949027908]
[556,null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",6.4503609834235176,11770,75920.748774894804,0.13238478908931198,10050.752314067089]
[557,null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",6.4503609834235176,8522,54969.976300735216,0.13238478908931198,7277.1887188173096]
[558,null,"CHURCH BUTTES UNIT 105 FR","FRONTIER",6.4503609834235176,17354,111939.56450633172,0.13238478908931198,14819.095637920158]
[559,null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",6.4503609834235176,11945,77049.561946993912,0.13238478908931198,10200.190007776668]
[560,null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",6.4503609834235176,7256,46803.819295721041,0.13238478908931198,6196.1137460383006]
[561,null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",6.4503609834235176,25040,161517.03902492489,0.13238478908931198,21382.399145644853]
[562,null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",6.4503609834235176,9395,60601.141439263949,0.13238478908931198,8022.6693280085219]
[563,null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",6.4503609834235176,16940,109269.11505919439,0.13238478908931198,14465.568751087212]
[564,null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",6.4503609834235176,2444,15764.682243487077,0.13238478908931198,2087.0041338640581]
[565,null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",6.4503609834235176,10349,66754.785817449985,0.13238478908931198,8837.3182411453108]
[566,null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",6.4503609834235176,40070,258465.96460578035,0.14093290000000003,36426.357943189985]
[567,null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",6.4503609834235176,15334,98909.835319816222,0.13238478908931198,13094.15768767245]
[568,null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",6.4503609834235176,37617,242643.22911344247,0.13238478908931198,32122.272710132685]
[569,null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",6.4503609834235176,3033,19563.944862723529,0.13238478908931198,2589.9687144065829]
[570,null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",6.4503609834235176,24537,158272.50745026284,0.13238478908931198,20952.872517439606]
[571,null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",6.4503609834235176,17230,111139.71974438721,0.13238478908931198,14713.208357805943]
[572,null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",6.4503609834235176,947,6108.4918513020712,0.13238478908931198,808.67140538840556]
[573,null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",6.4503609834235176,10902,70321.835441283183,0.13238478908931198,9309.5413532675775]
[574,null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",6.4503609834235176,40479,261104.16224800056,0.13238478908931198,34566.219449543052]
[575,null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",6.4503609834235176,2488,16048.498126757711,0.13238478908931198,2124.5770397110382]
[576,null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",6.4503609834235176,14116,91053.295642006371,0.13238478908931198,12054.071339453783]
[577,null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",6.4503609834235176,18358,118415.72693368893,0.13238478908931198,15676.441034973968]
[578,null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",6.4503609834235176,6494,41888.64422635232,0.13238478908931198,5545.419331142878]
[579,null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",6.4503609834235176,12604,81300.34983507001,0.13238478908931198,10762.929665803023]
[580,null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",6.4503609834235176,7193,46397.44655376536,0.13238478908931198,6142.316176302852]
[581,null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",6.4503609834235176,52034,335638.08341145929,0.13238478908931198,44433.376882766941]
[582,null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",6.4503609834235176,21258,137121.77378561714,0.13238478908931198,18152.837102161273]
[583,null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",6.4503609834235176,18754,120970.06988312466,0.13238478908931198,16014.597187596788]
[584,null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",6.4503609834235176,50875,328162.11503167148,0.13238478908931198,43443.672385570368]
[585,null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",6.4503609834235176,73208,472218.02687446889,0.13238420608731807,62514.208587896392]
[586,null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",6.4503609834235176,15393,99290.406617838205,0.13238478908931198,13144.539538694537]
[587,null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",6.4503609834235176,14076,90795.28120266943,0.13238478908931198,12019.914152320165]
[588,null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",6.4503609834235176,101922,657433.69215249177,0.13238478908931198,87034.220675815275]
[589,null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",6.4503609834235176,26683,172114.98212068973,0.13238478908931198,22785.405607158213]
[590,null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",6.4503609834235176,11087,71515.152223216544,0.13238478908931198,9467.5183437605629]
[591,null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",6.4503609834235176,11541,74443.616109690818,0.13238478908931198,9855.2024177271269]
[592,null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",6.4503609834235176,12090,77984.864289590332,0.13238478908931198,10324.009811136033]
[593,null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",6.4503609834235176,3073,19821.95930206047,0.13238478908931198,2624.1259015402011]
[594,null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",6.4503609834235176,29365,189414.85027823161,0.13238478908931198,25075.645004467297]
[595,null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",6.4503609834235176,17862,115216.34788591087,0.13238478908931198,15252.891914517108]
[596,null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",6.4503609834235176,15671,101083.60697122995,0.13238478908931198,13381.931989273184]
[597,null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",6.4503609834235176,20387,131503.50936905525,0.13238478908931198,17409.064352326739]
[598,null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",6.4503609834235176,4230,27285.026959881481,0.13238478908931198,3612.122539380101]
[599,null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",6.4503609834235176,4054,26149.763426798942,0.13238478908931198,3461.8309159921819]
[600,null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",6.4503609834235176,53882,347558.35050882597,0.13238478908931198,46011.438928340089]
[601,null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",6.4503609834235176,40777,263026.3698210608,0.14093259999999996,37068.990167443626]
[602,null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",6.4503609834235176,43899,283164.39681130898,0.13238478908931198,37486.658949467383]
[603,null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",6.4503609834235176,51534,332412.90291974758,0.13238478908931198,44006.41204359672]
[604,null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",6.4503609834235176,25207,162594.24930915661,0.13238478908931198,21525.005401927709]
[605,null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",6.4503609834235176,24689,159252.96231974324,0.13238478908931198,21082.669828547358]
[606,null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",6.4503609834235176,53593,345694.19618461659,0.13238478908931198,45764.653251299707]
[607,null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",6.4503609834235176,15160,97787.472508700521,0.14093270000000002,13781.452526826941]
[608,null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",6.4503609834235176,37757,243546.27965112176,0.14093259999999996,34323.610411559675]
[609,null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",6.4503609834235176,12001,77410.782162065632,0.13238478908931198,10248.010069763732]
[610,null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",6.4503609834235176,5556,35838.205623901064,0.13238478908931198,4744.4332928595368]
[611,null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",6.4503609834235176,17598,113513.45258628707,0.13238478908931198,15027.454479435228]
[612,null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",6.4503609834235176,15741,101535.13224006959,0.13238478908931198,13441.707066757013]
[613,null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",6.4503609834235176,11612,74901.591739513882,0.13238478908931198,9915.8314248892966]
[614,null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",6.4503609834235176,26574,171411.89277349657,0.13238478908931198,22692.327272219103]
[615,null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",6.4503609834235176,16491,106372.90297763723,0.13238478908931198,14082.154325512351]
[616,null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",6.4503609834235176,27600,178029.96314248908,0.13238478908931198,23568.459122196404]
[617,null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",6.4503609834235176,24902,160626.88920921244,0.13238478908931198,21264.55685003387]
[618,null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",6.4503609834235176,15886,102470.434582666,0.13238478908931198,13565.526870116379]
[619,null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",6.4503609834235176,28066,181035.83136076445,0.13238478908931198,23966.390352303053]
[620,null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",6.4503609834235176,159026,1025775.1057499083,0.13238478908931198,135797.02102776829]
[621,null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",6.4503609834235176,12860,82951.642246826435,0.13238478908931198,10981.535663458179]
[622,null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",6.4503609834235176,116102,748899.81089743727,0.13238478908931198,99142.943514682862]
[623,null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",6.4503609834235176,45338,292446.46626645542,0.13238478908931198,38715.463756599289]
[624,null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",6.4503609834235176,47193,304411.88589070609,0.13238478908931198,40299.50330992083]
[625,null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",6.4503609834235176,6031,38902.127091027236,0.13238478908931198,5150.04989007125]
[626,null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",6.4503609834235176,25260,162936.11844127806,0.13238478908931198,21570.263674879752]
[627,null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",6.4503609834235176,2455,15835.636214304735,0.13238478908931198,2096.3973603258032]
[628,null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",6.4503609834235176,7767,50099.953758250464,0.13238478908931198,6632.4718116702707]
[629,null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",6.4503609834235176,9792,63161.934749683081,0.13238478908931198,8361.67941030968]
[630,null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",6.4503609834235176,11207,72289.195541227367,0.14093259999999996,10187.904279533577]
[631,null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",6.4503609834235176,6936,44739.703781025521,0.14093259999999996,6305.2827770897557]
[632,null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",6.4503609834235176,7770,50119.304841200734,0.13238478908931198,6635.033600705292]
[633,null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",6.4503609834235176,17297,111571.89393027658,0.13238478908931198,14770.421646254752]
[634,null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",6.4503609834235176,6757,43585.089164992707,0.13238478908931198,5770.0028365464159]
[635,null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",6.4503609834235176,6853,44204.323819401368,0.13238478908931198,5851.9800856671]
[636,null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",6.4503609834235176,7628,49203.353581554591,0.13238478908931198,6513.775586380948]
[637,null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",6.4503609834235176,17512,112958.72154171264,0.13238478908931198,14954.016527097951]
[638,null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",6.4503609834235176,91364,589330.78088950622,0.13238478908931198,78018.43113189681]
[639,null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",6.4503609834235176,6076,39192.393335281296,0.13238478908931198,5188.4767255965708]
[640,null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",6.4503609834235176,1917,12365.342005222883,0.13238478908931198,1636.9831933786413]
[641,null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",6.4503609834235176,14101,90956.540227255027,0.14093259999999996,12818.741701231638]
[642,null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",6.4503609834235176,2749,17732.042343431251,0.13238478908931198,2347.4526857578953]
[643,null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",6.4503609834235176,19388,125059.59874661516,0.13238478908931198,16555.988603664631]
[644,null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",6.4503609834235176,8108,52299.526853597883,0.13238478908931198,6923.6618319843637]
[645,null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",6.4503609834235176,9516,61381.635118258193,0.13238478908931198,8125.9948190877158]
[646,null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",6.4503609834235176,2015,12997.477381598388,0.13238478908931198,1720.6683018560054]
[647,null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",6.4503609834235176,20383,131477.70792512156,0.13238478908931198,17405.648633613378]
[648,null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",6.4503609834235176,33718,217493.27163907417,0.13238478908931198,28792.800894283271]
[649,null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",6.4503609834235176,27253,175791.68788124112,0.13238478908931198,23272.145523812265]
[650,null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",6.4503609834235176,47270,304908.5636864297,0.14093259999999996,42971.556642594114]
[651,null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",6.4503609834235176,12909,83267.709935014194,0.13238478908931198,11023.378217696862]
[652,null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",6.4503609834235176,38603,249003.28504309806,0.14093259999999996,35092.680369664915]
[653,null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",6.4503609834235176,32881,212094.31949594867,0.14093259999999996,29891.003891794728]
[654,null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",6.4503609834235176,13923,89808.375972205642,0.14093259999999996,12656.927927540466]
[655,null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",6.4503609834235176,6006,38740.868066441646,0.13238478908931198,5128.7016481127384]
[656,null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",6.4503609834235176,9475,61117.170317937831,0.13238478908931198,8090.9837022757583]
[657,null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",6.4503609834235176,18344,118325.42187992101,0.13238478908931198,15664.486019477203]
[658,null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",6.4503609834235176,12769,82364.659397334894,0.13238478908931198,10903.828062729197]
[659,null,"CHURCH BUTTES UNIT 204","FRONTIER",6.4503609834235176,27789,179249.08136835613,0.13238370026528551,23729.65666069623]
[660,null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",6.4503609834235176,122090,787524.57246617728,0.13238478908931198,104256.27442858547]
[661,null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",6.4503609834235176,114509,738624.38585084362,0.13238478908931198,97782.633537086527]
[662,null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",6.4503609834235176,24895,160581.73668232848,0.13238478908931198,21258.579342285488]
[663,null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",6.4503609834235176,6618,42688.488988296842,0.13238478908931198,5651.3066112570941]
[664,null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",6.4503609834235176,25291,163136.07963176418,0.13238478908931198,21596.735494908306]
[665,null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",6.4503609834235176,35888,231490.55497310319,0.13238478908931198,30645.828296282045]
[666,null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",6.4503609834235176,6331,40837.235386054293,0.13238478908931198,5406.2287935733857]
[667,null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",6.4503609834235176,14317,92349.818199674497,0.13238478908931198,12225.711204800213]
[668,null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",6.4503609834235176,8112,52325.328297531574,0.13238478908931198,6927.0775506977252]
[669,null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",6.4503609834235176,3420,22060.23456330843,0.13238478908931198,2920.4394999243368]
[670,null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",6.4503609834235176,8796,56737.375210193262,0.13238478908931198,7511.1654506825926]
[671,null,"CHURCH BUTTES UNIT 32 FR","FRONTIER",6.4503609834235176,16656,107437.2125399021,0.14092039999999995,15140.094966008015]
[672,null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",6.4503609834235176,35711,230348.84107903723,0.13238478908931198,30494.682743215788]
[673,null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",6.4503609834235176,12392,79932.873306584224,0.13238478908931198,10581.896573994847]
[674,null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",6.4503609834235176,12734,82138.896762915072,0.13238478908931198,10873.940523987281]
[675,null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",6.4503609834235176,16277,104992.52572718459,0.13238478908931198,13899.413374347494]
[676,null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",6.4503609834235176,2872,18525.436744392344,0.13238478908931198,2452.4860361937708]
[677,null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",6.4503609834235176,21852,140953.28820977072,0.13238478908931198,18660.0713310955]
[678,null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",6.4503609834235176,91010,587047.35310137435,0.13238478908931198,77716.140025764296]
[679,null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",6.4503609834235176,31457,202909.00545555359,0.13238478908931198,26862.065891555514]
[680,null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",6.4503609834235176,25646,165425.95778087954,0.13238478908931198,21899.880530719165]
[681,null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",6.4503609834235176,11111,71669.960886818706,0.13238478908931198,9488.0126560407334]
[682,null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",6.4503609834235176,43861,282919.2830939389,0.13238478908931198,37454.209621690447]
[683,null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",6.4503609834235176,1071,6908.3366132465871,0.13238478908931198,914.5586855026213]
[684,null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",6.4503609834235176,12537,80868.175649180645,0.13238478908931198,10705.716377354214]
[685,null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",6.4503609834235176,9466,61059.11706908702,0.13238478908931198,8083.2983351706944]
[686,null,"CHURCH BUTTES UNIT 50 DK (TA)","DAKOTA",6.4503609834235176,3843,24788.737259296577,0.13238478908931198,3281.6517538623466]
[687,null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",6.4503609834235176,11945,77049.561946993912,0.13238478908931198,10200.190007776668]
[688,null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",6.4503609834235176,44267,285538.12965320883,0.13238478908931198,37800.905071096669]
[689,null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",6.4503609834235176,12910,83274.160295997615,0.13238478908931198,11024.232147375202]
[690,null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",6.4503609834235176,36960,238405.34194733322,0.13238478908931198,31561.24091146301]
[691,null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",6.4503609834235176,171319,1105069.3933191337,0.13238478908931198,146294.37856360746]
[692,null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",6.4503609834235176,7734,49887.091845797484,0.13238498342330993,6604.3018270430393]
[693,null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",6.4503609834235176,17918,115577.56810098259,0.13238478908931198,15300.711976504172]
[694,null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",6.4503609834235176,14489,93459.280288823342,0.13238478908931198,12372.587109474771]
[695,null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",6.4503609834235176,16683,107611.37228645454,0.13238478908931198,14246.108823753717]
[696,null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",6.4503609834235176,8740,56376.154995121542,0.13238478908931198,7463.3453886955276]
[697,null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",6.4503609834235176,8252,53228.378835210868,0.13238478908931198,7046.627705665388]
[698,null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",6.4503609834235176,19307,124537.11950695785,0.13238478908931198,16486.820299719056]
[699,null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",6.4503609834235176,7730,49861.290401863793,0.13238478908931198,6600.8764135716738]
[700,null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",6.4503609834235176,976,6295.5523198213532,0.13238478908931198,833.43536606027862]
[701,null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",6.4503609834235176,15290,98626.019436545583,0.13238478908931198,13056.584781825472]
[702,null,"CHURCH BUTTES UNIT 78 DK","DAKOTA",6.4503609834235176,7571,48835.68300549945,0.14093290000000003,6882.554429445755]
[703,null,"CHURCH BUTTES UNIT 78 FR","FRONTIER",6.4503609834235176,5049,32567.87260530534,0.14093290000000003,4589.8847330962381]
[704,null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",6.4503609834235176,11535,74404.913943790278,0.13238478908931198,9850.0788396570842]
[705,null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",6.4503609834235176,1549,9991.609163323028,0.13238478908931198,1322.7370717493559]
[706,null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",6.4503609834235176,8531,55028.029549586026,0.13238478908931198,7284.8740859223735]
[707,null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",6.4503609834235176,35,225.76263441982312,0.13238478908931198,29.887538741915726]
[708,null,"CHURCH BUTTES UNIT 82 FR","DAKOTA",6.4503609834235176,140,903.05053767929246,0.13238478908931198,119.55015496766291]
[709,null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",6.4503609834235176,55091,355356.83693778503,0.14093270000000002,50081.398493101784]
[710,null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",6.4503609834235176,84512,545132.90743108827,0.13238478908931198,72167.304975908046]
[711,null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",6.4503609834235176,1137,7334.0604381525391,0.13238478908931198,970.91804427309091]
[712,null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",6.4503609834235176,128,825.64620587821025,0.13238478908931198,109.30299882757753]
[713,null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",6.4503609834235176,25266,162974.82060717858,0.13238478908931198,21575.387252949793]
[714,null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",6.4503609834235176,16255,104850.61778554927,0.13238478908931198,13880.626921424004]
[715,null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",6.4503609834235176,2456,15842.08657528816,0.13238478908931198,2097.2512900041438]
[716,null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",6.4503609834235176,20973,135283.42090534142,0.13238478908931198,17909.467143834245]
[717,null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",6.4503609834235176,6374,41114.600908341505,0.14093259999999996,5794.3876039749284]
[718,null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",6.4503609834235176,39162,252609.0368328318,0.14093259999999996,35600.848344346741]
[719,null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",6.4503609834235176,19865,128136.42093570817,0.13238478908931198,16963.313060233027]
[720,null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",6.4503609834235176,14792,95413.73966680067,0.13238478908931198,12631.327802011927]
[721,null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",6.4503609834235176,3935,25382.170469771543,0.13238478908931198,3360.2132842696683]
[722,null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",6.4503609834235176,8721,56253.5981364365,0.13238478908931198,7447.1207248070596]
[723,"CLAY BASIN (UT)","CLAY BASIN UNIT 12 FR","FRONTIER",6.2503609834235174,53042,331531.64728275023,0.15491770000000005,51360.120274254929]
[724,null,"CLAY BASIN UNIT 13 FR","FRONTIER",6.2503609834235174,53825,336425.67993277084,0.15491770000000005,52118.292556121029]
[725,null,"CLAY BASIN UNIT 14 FR","FRONTIER",6.2503609834235174,24859,155377.72368692522,0.15491770000000005,24070.759584813983]
[726,null,"CLAY BASIN UNIT 15 FR","LANCE",6.2503609834235174,127842,799058.64884282928,0.15491770000000005,123788.32804383882]
[727,null,"CLAY BASIN UNIT 16 FR","FRONTIER",6.2503609834235174,23508,146933.48599832004,0.15491770000000005,22762.597703841951]
[728,null,"CLAY BASIN UNIT 17 FR","FRONTIER",6.2503609834235174,43960,274765.86883129785,0.15491770000000005,42566.096437846361]
[729,null,"CLAY BASIN UNIT 19 FR","FRONTIER",6.2503609834235174,68852,430349.85443067603,0.15491770000000005,66668.809643735163]
[730,null,"CLAY BASIN UNIT 20 FR","FRONTIER",6.2503609834235174,50818,317630.84445561632,0.15491770000000005,49206.63987212185]
[731,null,"CLAY BASIN UNIT 22 FR","FRONTIER",6.2503609834235174,65351,408467.34062771028,0.15491770000000005,63278.82093516145]
[732,null,"CLAY BASIN UNIT 23 FR","FRONTIER",6.2503609834235174,39509,246945.51209407975,0.15491770000000005,38256.230758937032]
[733,null,"CLAY BASIN UNIT 61 FR","FRONTIER",6.2503609834235174,51837,323999.96229772485,0.15491770000000005,50193.328959250262]
[734,null,"CLAY BASIN UNIT 62 FR","FRONTIER",6.2503609834235174,124069,775476.03685237234,0.15491770000000005,120134.9640342848]
[735,null,"CLAY BASIN UNIT 7 FR","FRONTIER",6.2503609834235174,21588,134932.79291014691,0.15491770000000005,20903.477932216272]
[736,null,"CLAY BASIN UNIT 8 FR","FRONTIER",6.2503609834235174,41705,260671.30481367779,0.15491770000000005,40382.598997733905]
[737,null,"CLAY BASIN UNIT 9 FR","FRONTIER",6.2503609834235174,55832,348970.15442650183,0.15491770000000005,54061.653692398497]
[738,"DRY PINEY (WY)","DRY PINEY UNIT 17 BR","BEAR RIVER",6.2503609834235174,20666,129169.96008343041,0.13375000000000004,17276.482161158823]
[739,null,"DRY PINEY UNIT 23 BR","BEAR RIVER",6.2503609834235174,34308,214437.38461929403,0.13375000000000004,28681.000192830583]
[740,null,"DRY PINEY UNIT 26 BR","BEAR RIVER",6.2503609834235174,10184,63653.676255185099,0.13375000000000004,8513.6791991310092]
[741,null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",6.2503609834235174,9565,59784.702806445945,0.13375000000000004,7996.2040003621469]
[742,null,"DRY PINEY UNIT 1 FR","FRONTIER",6.2503609834235174,4184,26151.510354643997,0.13375006649997342,3497.7662490083781]
[743,null,"DRY PINEY UNIT 10 FR","FRONTIER",6.2503609834235174,12546,78417.028898031451,0.13375006649997342,10488.282829842045]
[744,null,"DRY PINEY UNIT 11 FR","FRONTIER",6.2503609834235174,1411,8819.2593476105831,0.13375024338255648,1179.5780841968017]
[745,null,"DRY PINEY UNIT 13 FR","FRONTIER",6.2503609834235174,13213,82586.019673974937,0.13375006649997342,11045.885623362261]
[746,null,"DRY PINEY UNIT 14 FR","FRONTIER",6.2503609834235174,11077,69235.248613382297,0.13375024338255648,9260.2313526916878]
[747,null,"DRY PINEY UNIT 22 FR","FRONTIER",6.2503609834235174,7773,48584.055924150998,0.13375006649997342,6498.1207106936236]
[748,null,"DRY PINEY UNIT 23 FR","FRONTIER",6.2503609834235174,159,993.8073963643393,0.13375024338255648,132.92198113911516]
[749,null,"DRY PINEY UNIT 29 FR","FRONTIER",6.2503609834235174,7551,47196.475785830982,0.13375024338255648,6312.5401231538272]
[750,null,"DRY PINEY UNIT 3 FR","FRONTIER",6.2503609834235174,3829,23932.632205528647,0.13375024338255648,3200.9953822746661]
[751,null,"DRY PINEY UNIT 31 FR","FRONTIER",6.2503609834235174,972,6075.3508758876587,0.13375024338255648,812.57965828440206]
[752,null,"DRY PINEY UNIT 35 FR","FRONTIER",6.2503609834235174,41270,257952.39778588858,0.13375024338255648,34501.195984976621]
[753,null,"DRY PINEY UNIT 6 FR","FRONTIER",6.2503609834235174,2221,13882.051744183633,0.13375024338255648,1856.7277994338035]
[754,null,"DRY PINEY UNIT 8 FR","FRONTIER",6.2503609834235174,349,2181.3759832148075,0.13375024338255648,291.75956866384394]
[755,null,"DRY PINEY UNIT 9 FR","FRONTIER",6.2503609834235174,4381,27382.83146837843,0.13375024338255648,3662.4603733991412]
[756,"E HIAW (CO)","HIAWATHA STATE LAND 2  WAS","WASATCH",6.2503609834235174,7087,44296.308289522465,0.13375000000000004,5924.6312337236313]
[757,null,"HIAWATHA STATE LAND 6   FT UN","FORT UNION",6.2503609834235174,6268,39177.262644098606,0.13375000000000004,5239.95887864819]
[758,null,"KS WHITFORD 1   WAS","WASATCH",6.2503609834235174,20499,128126.14979919868,0.15500000000000003,19859.553218875801]
[759,null,"STATE LAND 5  FT UN","FORT UNION",6.2503609834235174,12837,80235.883944207686,0.13375000000000004,10731.549477537781]
[760,null,"F WILSON 29-E (DD) FT UN","FORT UNION",6.2503609834235174,7156,44727.583197378692,0.16249999999999998,7268.2322695740368]
[761,null,"F WILSON 32 LANCE","LANCE",6.2503609834235174,28219,176378.93659122824,0.1925,33952.945293811434]
[762,null,"F WILSON 32 LEWIS","LEWIS",6.2503609834235174,25026,156421.53397115695,0.1925,30111.145289447715]
[763,null,"F WILSON 32 MESA","MESAVERDE",6.2503609834235174,3489,21807.509471164652,0.1925,4197.9455731991957]
[764,null,"F WILSON 33 FT UN","FORT UNION",6.2503609834235174,267126,1669633.9280579905,0.1925,321404.53115116316]
[765,null,"F WILSON 33 LANCE","LANCE",6.2503609834235174,13211,82573.518952008089,0.1925,15895.402398261558]
[766,null,"F WILSON 33 LEWIS","LEWIS",6.2503609834235174,13211,82573.518952008089,0.1925,15895.402398261558]
[767,null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",6.2503609834235174,35295,220606.49090993305,0.16249999999999998,35848.554772864118]
[768,null,"F WILSON 35 ALMOND","MESAVERDE",6.2503609834235174,759,4744.0239864184496,0.1925,913.2246173855516]
[769,null,"F WILSON 35 LANCE","MESAVERDE",6.2503609834235174,32286,201799.15471081168,0.1925,38846.337281831249]
[770,null,"F WILSON 35 LEWIS","MESAVERDE",6.2503609834235174,4937,30858.032175161905,0.1925,5940.1711937186665]
[771,null,"F WILSON 37 FT UN","FORT UNION",6.2503609834235174,18054,112844.01719472818,0.16249999999999998,18337.152794143327]
[772,null,"F WILSON 37 LANCE","FORT UNION",6.2503609834235174,12200,76254.403997766916,0.16249999999999998,12391.340649637123]
[773,null,"F WILSON 37 LEWIS","FORT UNION",6.2503609834235174,11222,70141.550955978717,0.16249999999999998,11398.002030346541]
[774,null,"F WILSON 37 MESA","FORT UNION",6.2503609834235174,7318,45740.141676693303,0.23250000000000004,10634.582939831194]
[775,null,"F WILSON A 2 WAS","WASATCH",6.2503609834235174,98946,618448.2178658233,0.1925,119051.28193917099]
[776,null,"F WILSON A 20 FT UN","FORT UNION",6.2503609834235174,4566,28539.14825031178,0.1925,5493.7860381850178]
[777,null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",6.2503609834235174,86767,542325.0714487083,0.1925,104397.57625387635]
[778,null,"F WILSON A 22 FT UN","FORT UNION",6.2503609834235174,32834,205224.35252972777,0.1925,39505.687861972598]
[779,null,"F WILSON A 26 FT UN","FORT UNION",6.2503609834235174,65471,409217.38394572109,0.1925,78774.346409551305]
[780,null,"F WILSON A 9 WAS","WASATCH",6.2503609834235174,8461,52884.304280746379,0.1925,10180.228574043678]
[781,null,"F WILSON B 12 FT UN","FORT UNION",6.2503609834235174,12352,77204.458867247289,0.16249999999999998,12545.724565927683]
[782,null,"F WILSON B 24 FT UN","FORT UNION",6.2503609834235174,86353,539737.42200157105,0.16249999999999998,87707.331075255279]
[783,null,"F WILSON B 25 FT UN","FORT UNION",6.2503609834235174,14639,91499.034436336879,0.16249999999999998,14868.59309590474]
[784,null,"F WILSON B 3 WAS","WASATCH",6.2503609834235174,60808,380071.95068001724,0.16249999999999998,61761.691985502795]
[785,null,"F WILSON B 6 FT UN","WASATCH",6.2503609834235174,83656,522880.19842927775,0.16249999999999998,84968.032244757618]
[786,null,"G KUYKENDALL 9 FT UN","FORT UNION",6.2503609834235174,15997,99987.02465182601,0.1925,19247.502245476506]
[787,null,"G KUYKENDALL A 8 FT UN","FORT UNION",6.2503609834235174,6975,43596.267859379033,0.1925,8392.2815629304641]
[788,null,"HIAWATHA STATE LAND 4  WAS","WASATCH",6.2503609834235174,17835,111475.18813935843,0.13749999999999996,15327.83836916178]
[789,null,"HIAWATHA UNIT 1 FT UN","FORT UNION",6.2503609834235174,33160,207261.97021032384,0.1925,39897.929265487342]
[790,null,"HIAWATHA UNIT 2  FT UN","FORT UNION",6.2503609834235174,34101,213143.55989572537,0.16249999999999998,34635.828483055368]
[791,null,"STATE LAND 7 (HIAW) FT UN","FORT UNION",6.2503609834235174,21036,131482.59364729712,0.13749999999999996,18078.856626503348]
[792,"E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",6.2503609834235174,3996,24976.442489760375,0.1925,4807.9651792788727]
[793,null,"HIAWATHA UNIT 4 FT UN ","FORT UNION",6.2503609834235174,121059,756662.4502922676,0.1925,145657.52168126151]
[794,null,"HIAWATHA UNIT 6  FT UN","FORT UNION",6.2503609834235174,149957,937285.38199124043,0.1925,180427.43603331377]
[795,null,"MW NEWBERGER 7 FT UN","FORT UNION",6.2503609834235174,38553,240970.16699392686,0.1925,46386.757146330921]
[796,null,"MW NEWBERGER 8 FT UN","FORT UNION",6.2503609834235174,46549,290948.05341738131,0.16249999999999998,47279.058680324459]
[797,null,"MW NEWBERGER A 6 FT UN","FORT UNION",6.2503609834235174,61656,385372.25679396041,0.1925,74184.159432837376]
[798,null,"MW NEWBERGER B 4 WAS","WASATCH",6.2503609834235174,59311,370715.16028783226,0.16249999999999998,60241.213546772735]
[799,null,"MW NEWBERGER D 2 FT UN","FORT UNION",6.2503609834235174,5394,33714.447144586455,0.16249999999999998,5478.5976609952977]
[800,null,"WW WILSON A 1 WAS","WASATCH",6.2503609834235174,146343,914696.57739714778,0.1925,176079.09114895095]
[801,null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",6.2503609834235174,3385,21157.471928888608,0.16249999999999998,3438.0891884443981]
[802,null,"WW WILSON C 3 FT UN","FORT UNION",6.2503609834235174,8172,51077.949956536984,0.16249999999999998,8300.1668679372597]
[803,"EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",6.2503609834235174,10257,64109.952606975021,0.15499975950490077,9937.0272359517148]
[804,"FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",6.2503609834235174,4161,26007.752052025255,0.14120951073665619,3672.5419426267522]
[805,"HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",6.2503609834235174,1893,11831.933341620719,0.17239620835829686,2039.7804456435251]
[806,null,"HIAWATHA DEEP UNIT 2 ENTRADA","NUGGET",6.2503609834235174,1554,9713.0609682401464,0.17239590299445887,1674.491916459993]
[807,null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",6.2503609834235174,1554,9713.0609682401464,0.17239590299445887,1674.491916459993]
[808,null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",6.2503609834235174,152505,953211.30177700357,0.17149599576399291,163471.92137173918]
[809,"ISLAND (UT)","ISLAND UNIT 10 LOW WAS","LOWER WASATCH",6.2503609834235174,648,4050.2339172584393,0.13473270000000004,545.69895130380633]
[810,null,"ISLAND UNIT 11 WAS","WASATCH",6.2503609834235174,3655,22845.069394412956,0.13473270000000004,3077.9778811966235]
[811,null,"ISLAND UNIT 12 WAS","LANCE",6.2503609834235174,2724,17025.983318845661,0.13473270000000004,2293.9567027030375]
[812,null,"ISLAND UNIT 13 WAS","WASATCH",6.2503609834235174,15263,95399.259689993152,0.13473270000000004,12853.399836033945]
[813,null,"ISLAND UNIT 14 WAS","WASATCH",6.2503609834235174,11490,71816.647699536217,0.13473270000000004,9676.0508495073063]
[814,null,"ISLAND UNIT 15 WAS","WASATCH",6.2503609834235174,10605,66285.078229206396,0.13473270000000004,8930.7675595321998]
[815,null,"ISLAND UNIT 17 WAS","WASATCH",6.2503609834235174,1859,11619.42106818432,0.13473270000000004,1565.515972953358]
[816,null,"ISLAND UNIT 18 WAS","WASATCH",6.2503609834235174,1723,10769.37197443872,0.13473270000000004,1450.9865634204602]
[817,null,"ISLAND UNIT 19 LWR WAS","WASATCH",6.2503609834235174,7432,46452.682828803583,0.13473270000000004,6258.6953797683464]
[818,null,"ISLAND UNIT 21 WAS","WASATCH",6.2503609834235174,6088,38052.197667082371,0.13473270000000004,5126.8753326197102]
[819,null,"ISLAND UNIT 22 LWR WAS","WASATCH",6.2503609834235174,14606,91292.77252388389,0.13473270000000004,12300.121732628695]
[820,null,"ISLAND UNIT 23 WAS","WASATCH",6.2503609834235174,10989,68685.216846841038,0.13473270000000004,9254.1447158603823]
[821,null,"ISLAND UNIT 24 WAS","WASATCH",6.2503609834235174,24870,155446.47765774289,0.13473270000000004,20943.723640317381]
[822,null,"ISLAND UNIT 25 WAS","WASATCH",6.2503609834235174,5576,34852.01284356953,0.13473270000000004,4695.7057908488014]
[823,null,"ISLAND UNIT 26 WAS","WASATCH",6.2503609834235174,16886,105543.59556608951,0.13473270000000004,14220.173598327272]
[824,null,"ISLAND UNIT 27 WAS","WASATCH",6.2503609834235174,24352,152208.79066832949,0.13473270000000004,20507.501330478841]
[825,null,"ISLAND UNIT 3 WAS","WASATCH",6.2503609834235174,6545,40908.612636506921,0.13473270000000004,5511.7278337706975]
[826,null,"ISLAND UNIT 30 WAS","WASATCH",6.2503609834235174,20210,126319.79547498928,0.13473270000000004,17019.407107793093]
[827,null,"ISLAND UNIT 32 WAS","WASATCH",6.2503609834235174,17885,111787.70618852961,0.13473270000000004,15061.459481587308]
[828,null,"ISLAND UNIT 33 WAS","WASATCH",6.2503609834235174,17679,110500.13182594437,0.13473270000000004,14887.981111265419]
[829,null,"ISLAND UNIT 34 WAS","WASATCH",6.2503609834235174,9705,60659.753344125238,0.13473270000000004,8172.8523493880248]
[830,null,"ISLAND UNIT 35 WAS","WASATCH",6.2503609834235174,4343,27145.317751008337,0.13473270000000004,3657.3619529512821]
[831,null,"ISLAND UNIT 36 WAS","FRONTIER",6.2503609834235174,13958,87242.538606625458,0.13473270000000004,11754.422781324889]
[832,null,"ISLAND UNIT 37 WAS","DAKOTA",6.2503609834235174,8536,53353.081354503141,0.13473270000000004,7188.4047042118673]
[833,null,"ISLAND UNIT 38 WAS","WASATCH",6.2503609834235174,9543,59647.194864810626,0.13473270000000004,8036.4276115620733]
[834,null,"ISLAND UNIT 39 WAS","FRONTIER",6.2503609834235174,10593,66210.073897405324,0.13473270000000004,8920.6620233969443]
[835,null,"ISLAND UNIT 41 WAS","DAKOTA",6.2503609834235174,10301,64384.96849024565,0.13473270000000004,8674.7606441057233]
[836,null,"ISLAND UNIT 43 WAS","WASATCH",6.2503609834235174,3893,24332.655308467754,0.13473270000000004,3278.4043478791941]
[837,null,"ISLAND UNIT 44 WAS","WASATCH",6.2503609834235174,8061,50384.159887376976,0.13473270000000004,6788.3938988579976]
[838,null,"ISLAND UNIT 45 WAS","WASATCH",6.2503609834235174,2273,14207.070515321655,0.13473270000000004,1914.1569696196784]
[839,null,"ISLAND UNIT 47 WAS","WASATCH",6.2503609834235174,12400,77504.476194451621,0.13473270000000004,10442.387339764195]
[840,null,"ISLAND UNIT 50 WAS","WASATCH",6.2503609834235174,15263,95399.259689993152,0.13473270000000004,12853.399836033945]
[841,null,"ISLAND UNIT 51 WAS","WASATCH",6.2503609834235174,17173,107337.44916833207,0.13473270000000004,14461.864337562138]
[842,null,"ISLAND UNIT 52 WAS","WASATCH",6.2503609834235174,6360,39752.295854573567,0.13473270000000004,5355.9341516855056]
[843,null,"ISLAND UNIT 53 WAS","WASATCH",6.2503609834235174,11655,72847.957261801101,0.13473270000000004,9815.0019713670717]
[844,null,"ISLAND UNIT 54 WAS","WASATCH",6.2503609834235174,13602,85017.410096526684,0.13473270000000004,11454.625209312304]
[845,null,"ISLAND UNIT 55 WAS","WASATCH",6.2503609834235174,4273,26707.79248216869,0.13473270000000004,3598.4129921622907]
[846,null,"ISLAND UNIT 56 WAS","WASATCH",6.2503609834235174,6605,41283.634295512333,0.13473270000000004,5562.2555144469761]
[847,null,"ISLAND UNIT 57 WAS","WASATCH",6.2503609834235174,20667,129176.21044441384,0.13473270000000004,17404.259608944081]
[848,null,"ISLAND UNIT 58 WAS","WASATCH",6.2503609834235174,7742,48390.294733664872,0.13473270000000004,6519.7550632624507]
[849,null,"ISLAND UNIT 59 WAS","WASATCH",6.2503609834235174,27289,170566.10087664437,0.13473270000000004,22980.831299582671]
[850,null,"ISLAND UNIT 60 WAS","WASATCH",6.2503609834235174,22320,139508.0571500129,0.13473270000000004,18796.297211575547]
[851,null,"ISLAND UNIT 64 WAS","WASATCH",6.2503609834235174,16009,100062.0289836271,0.13473270000000004,13481.627332442338]
[852,null,"ISLAND UNIT 65 WAS","WASATCH",6.2503609834235174,16009,100062.0289836271,0.13473270000000004,13481.627332442338]
[853,null,"ISLAND UNIT 66 WAS","WASATCH",6.2503609834235174,16016,100105.78151051105,0.13473270000000004,13487.522228521237]
[854,null,"ISLAND UNIT 67 WAS","WASATCH",6.2503609834235174,1131,7069.1582722519979,0.13473270000000004,952.44678074784701]
[855,null,"ISLAND UNIT 68 WAS","WASATCH",6.2503609834235174,1456,9100.5255918646417,0.13473270000000004,1226.1383844110217]
[856,null,"ISLAND UNIT 69 WAS","WASATCH",6.2503609834235174,8575,53596.845432856659,0.13473270000000004,7221.2476966514487]
[857,null,"ISLAND UNIT 70 WAS","WASATCH",6.2503609834235174,8575,53596.845432856659,0.13473270000000004,7221.2476966514487]
[858,null,"ISLAND UNIT 71 WAS","WASATCH",6.2503609834235174,8575,53596.845432856659,0.13473270000000004,7221.2476966514487]
[859,null,"ISLAND UNIT 72 WAS","WASATCH",6.2503609834235174,2858,17863.531690624412,0.13473270000000004,2406.8018562133925]
[860,null,"ISLAND UNIT 73 WAS","WASATCH",6.2503609834235174,1638,10238.091290847722,0.13473270000000004,1379.4056824623992]
[861,null,"ISLAND UNIT 74 WAS","WASATCH",6.2503609834235174,5511,34445.739379647006,0.13473270000000004,4640.9674701161675]
[862,null,"ISLAND UNIT 75 WAS","WASATCH",6.2503609834235174,8044,50277.903750658777,0.13473270000000004,6774.0777226663859]
[863,null,"ISLAND UNIT 76 WAS","WASATCH",6.2503609834235174,8047,50296.654833609042,0.13473270000000004,6776.6041067001988]
[864,null,"ISLAND UNIT 77 WAS","WASATCH",6.2503609834235174,5677,35483.299302895306,0.13473270000000004,4780.7607199872036]
[865,null,"ISLAND UNIT 78 WAS","WASATCH",6.2503609834235174,1891,11819.432619653871,0.13473270000000004,1592.4640693140395]
[866,null,"ISLAND UNIT 79 WAS","WASATCH",6.2503609834235174,7528,47052.71748321224,0.13473270000000004,6339.5396688503915]
[867,null,"ISLAND UNIT 80 WAS","WASATCH",6.2503609834235174,6587,41171.12779781071,0.13473270000000004,5547.0972102440928]
[868,null,"ISLAND UNIT 81 WAS","WASATCH",6.2503609834235174,8782,54890.670156425331,0.13473270000000004,7395.5681949846094]
[869,null,"ISLAND UNIT 82 WAS","WASATCH",6.2503609834235174,8468,52928.056807630346,0.13473270000000004,7131.1399994454196]
[870,null,"ISLAND UNIT 83 WAS","WASATCH",6.2503609834235174,7368,46052.659725864476,0.13473270000000004,6204.7991870469823]
[871,null,"ISLAND UNIT 86 WAS","WASATCH",6.2503609834235174,18565,116037.9516572576,0.13473270000000004,15634.106529251794]
[872,null,"ISLAND UNIT 20 DD LWR WAS ","WASATCH",6.2503609834235174,5334,33339.425485581043,0.13473270000000004,4491.9108121211466]
[873,null,"ISLAND UNIT 86 MESA","MESAVERDE",6.2503609834235174,6794,42464.952521379375,0.20545219999999997,8724.5179184129393]
[874,"JACKS DRAW (CO)","JACKS DRAW UNIT 17 FT UN","FORT UNION",6.2503609834235174,21647,135301.56420816889,0.13968749999999996,18899.937250328585]
[875,null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",6.2503609834235174,57211,357589.40222264285,0.13968769999999997,49950.84114085586]
[876,null,"JACKS DRAW UNIT 2 FT UN","FORT UNION",6.2503609834235174,46696,291866.85648194456,0.13968749999999996,40770.15151482162]
[877,null,"JACKS DRAW UNIT 20 FT UN","FORT UNION",6.2503609834235174,7962,49765.374150018048,0.13968769999999997,6951.6106546554747]
[878,null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",6.2503609834235174,9541,59634.694142843779,0.13968749999999996,8330.2213380784888]
[879,null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",6.2503609834235174,20485,128038.64474543075,0.13968749999999996,17885.398187877352]
[880,"JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",6.2503609834235174,8415,52596.787675508902,0.125,6574.5984594386127]
[881,null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",6.2503609834235174,11190,69941.539404509167,0.18500000000000005,12939.1847898342]
[882,null,"JOHNSON RIDGE 4 FT UN","FORT UNION",6.2503609834235174,7758,48490.300509399647,0.125,6061.2875636749559]
[883,null,"JOHNSON RIDGE 6 MESA","MESAVERDE",6.2503609834235174,17047,106549.9036844207,0.125,13318.737960552588]
[884,null,"JOHNSON RIDGE 7 TRANS","FRONTIER",6.2503609834235174,2172,13575.78405599588,0.125,1696.9730069994851]
[885,null,"JOHNSON RIDGE 8 FT UN","FORT UNION",6.2503609834235174,13080,81754.721663179604,0.125,10219.34020789745]
[886,"KINNEY (WY)","KINNEY UNIT 2 DK ","DAKOTA",6.2503609834235174,23,143.75830261874091,0.17049203399779811,24.509645417540124]
[887,null,"KINNEY 13-1 FR","MESAVERDE",6.2503609834235174,78075,487996.93378079112,0.16634007142238183,81173.444819000128]
[888,null,"KINNEY UNIT 18 MESA","MESAVERDE",6.2503609834235174,58076,362995.96447330422,0.16001168927094148,58083.597473908063]
[889,null,"KINNEY UNIT 4 FR","FRONTIER",6.2503609834235174,40499,253133.36946766902,0.16538662015534086,41864.872424790934]
[890,null,"KINNEY UNIT 5 DK","DAKOTA",6.2503609834235174,4,25.00144393369407,0.17049203399779811,4.262547029137413]
[891,null,"PIONEER 3 MESA","MESAVERDE",6.2503609834235174,32974,206099.40306740705,0.16001200762674619,32978.379255489774]
[892,"PINEDALE (WY)","STEWART POINT 11C3-20 LANCE","LANCE",6.2503609834235174,135212,845123.80929066066,0.20185152321254365,170589.52820850711]
[893,null,"STEWART POINT 14C3-20 LANCE","LANCE",6.2503609834235174,216247,1351621.8115823853,0.20185152321254365,272826.92147520214]
[894,null,"STEWART POINT 3B1-29 LANCE","LANCE",6.2503609834235174,126180,788670.54888837948,0.20185152321254365,159194.35160599227]
[895,null,"STEWART POINT 3B4-29 LANCE","LANCE",6.2503609834235174,118739,742161.612810725,0.20185152321254365,149806.4520157229]
[896,null,"MESA 12A4-8 LANCE","LANCE",6.2503609834235174,75737,473383.58980154694,0.21316038531673312,100906.62840471609]
[897,null,"MESA 4B2-16 LANCE","LANCE",6.2503609834235174,44165,276047.19283289963,0.16146353402870528,44571.555313503457]
[898,null,"MESA UNIT 1 LANCE","LANCE",6.2503609834235174,31775,198605.22024828228,0.18802333333333335,37342.415528482867]
[899,null,"MESA UNIT 10-16 LANCE","LANCE",6.2503609834235174,6638,41489.896207965307,0.16606118067763384,6889.8611504872015]
[900,null,"MESA UNIT 10-7D LANCE","LANCE",6.2503609834235174,36783,229907.02805326725,0.21459404564900905,49336.679273090835]
[901,null,"MESA UNIT 10A1-16 LANCE","LANCE",6.2503609834235174,2241,14007.058963852103,0.15973186745092083,2237.3736857912568]
[902,null,"MESA UNIT 10A-16 LANCE","LANCE",6.2503609834235174,9155,57222.054803242303,0.17314277563908706,9907.5853964053258]
[903,null,"MESA UNIT 10A2-16 LANCE","LANCE",6.2503609834235174,5256,32851.897328874009,0.15891728232064015,5220.7342425813549]
[904,null,"MESA UNIT 10A2-7 LANCE","LANCE",6.2503609834235174,45916,286991.57491487422,0.21521996979231489,61766.318083828104]
[905,null,"MESA UNIT 10B1-16 LANCE","LANCE",6.2503609834235174,445,2781.4106376234654,0.15934556457447613,443.20544836556473]
[906,null,"MESA UNIT 10B1-7 LANCE","LANCE",6.2503609834235174,63383,396166.63021233282,0.21923531136067373,86853.714525309682]
[907,null,"MESA UNIT 10B2-16 LANCE","LANCE",6.2503609834235174,14026,87667.563153498253,0.16017168344014432,14041.861173390982]
[908,null,"MESA UNIT 10C2-16 LANCE","LANCE",6.2503609834235174,15445,96536.825388976227,0.1605168577514294,15495.787868736876]
[909,null,"MESA UNIT 10C3-7 LANCE","LANCE",6.2503609834235174,50795,317487.08615299757,0.21932752057727259,69633.655421239891]
[910,null,"MESA UNIT 10C4-16 LANCE","LANCE",6.2503609834235174,7729,48309.040040880369,0.17855998309987034,8626.0613732705588]
[911,null,"MESA UNIT 10C4-7 LANCE","LANCE",6.2503609834235174,91109,569464.1388387332,0.21763085554998193,123932.9677405072]
[912,null,"MESA UNIT 10D2-16 LANCE","LANCE",6.2503609834235174,10122,63266.153874212847,0.1771839574301742,11209.747514819381]
[913,null,"MESA UNIT 10D4-16 LANCE","LANCE",6.2503609834235174,5742,35889.572766817837,0.17564123670606832,6303.6889456163153]
[914,null,"MESA UNIT 11-16 LANCE","LANCE",6.2503609834235174,11976,74854.323137480038,0.16253713216040649,12166.607012574366]
[915,null,"MESA UNIT 11A-16D LANCE","LANCE",6.2503609834235174,4612,28826.664855549261,0.15598881469780587,4496.6372825080261]
[916,null,"MESA UNIT 11B1-16 LANCE","LANCE",6.2503609834235174,20203,126276.04294810533,0.16041605958495306,20256.705229715357]
[917,null,"MESA UNIT 11B2-16 LANCE","LANCE",6.2503609834235174,18266,114169.09372321397,0.16064526514322411,18340.724332327311]
[918,null,"MESA UNIT 11C2-16 LANCE","LANCE",6.2503609834235174,19194,119969.42871583099,0.16130474217446553,19351.637767825039]
[919,null,"MESA UNIT 11D1-16 LANCE","LANCE",6.2503609834235174,13758,85992.466409940753,0.16130773545836821,13871.250023067338]
[920,null,"MESA UNIT 11D2-16 LANCE","LANCE",6.2503609834235174,9200,57503.321047496363,0.15862030005683414,9121.1940388183393]
[921,null,"MESA UNIT 12-16 LANCE","LANCE",6.2503609834235174,6713,41958.673281722069,0.1601988918589527,6721.7329636037221]
[922,null,"MESA UNIT 12-8 LANCE","LANCE",6.2503609834235174,30399,190004.7235350915,0.2118612219351633,40254.632901597368]
[923,null,"MESA UNIT 12A-16 LANCE","LANCE",6.2503609834235174,12610,78817.052000970551,0.15974326246146506,12590.493024229978]
[924,null,"MESA UNIT 12B1-16 LANCE","LANCE",6.2503609834235174,20823,130151.26675782791,0.15885288079212032,20674.90366322469]
[925,null,"MESA UNIT 12B-16D LANCE","LANCE",6.2503609834235174,8793,54959.424127242986,0.16178215508277546,8891.4540774136567]
[926,null,"MESA UNIT 12C2-16 LANCE","LANCE",6.2503609834235174,15705,98161.919244666336,0.17814795909463726,17487.345574249906]
[927,null,"MESA UNIT 12C3-8 LANCE","LANCE",6.2503609834235174,90430,565220.14373098873,0.21896880707964608,123765.5806101607]
[928,null,"MESA UNIT 12D1-16 LANCE","LANCE",6.2503609834235174,11328,70804.089220221606,0.16348451164052363,11575.371948319993]
[929,null,"MESA UNIT 12D2-16 LANCE","LANCE",6.2503609834235174,13248,82804.782308394759,0.18474765965335066,15297.989739581108]
[930,null,"MESA UNIT 13-05V LANCE","LANCE",6.2503609834235174,24659,154127.6514902405,0.20475464566929127,31558.352668724208]
[931,null,"MESA UNIT 13-9D LANCE","LANCE",6.2503609834235174,24486,153046.33904010826,0.17501400024029512,26785.252017541796]
[932,null,"MESA UNIT 13A-16D LANCE","LANCE",6.2503609834235174,9580,59878.458221197296,0.16207701499726726,9704.9217711302354]
[933,null,"MESA UNIT 13A1-9 LANCE","LANCE",6.2503609834235174,26421,165140.78754303275,0.17884088250596711,29533.924181926399]
[934,null,"MESA UNIT 13A2-9 LANCE","LANCE",6.2503609834235174,23421,146389.70459276219,0.1746395406611537,25565.430767601971]
[935,null,"MESA UNIT 13AA-16D LANCE","LANCE",6.2503609834235174,12075,75473.108874838974,0.1754845382200193,13244.363658930359]
[936,null,"MESA UNIT 13B1-16 LANCE","LANCE",6.2503609834235174,18057,112862.76827767845,0.17908837804037789,20212.410111996447]
[937,null,"MESA UNIT 13B1-9 LANCE","LANCE",6.2503609834235174,31155,194729.9964385597,0.1773073165485036,34527.053120020682]
[938,null,"MESA UNIT 13B2-16 LANCE","LANCE",6.2503609834235174,12203,76273.155080717188,0.18014543642253578,13740.26080933955]
[939,null,"MESA UNIT 13C1-16 LANCE","LANCE",6.2503609834235174,26499,165628.31569973979,0.18495113258938817,30633.144577539617]
[940,null,"MESA UNIT 13C2-16 LANCE","LANCE",6.2503609834235174,23785,148664.83599072837,0.17712108905794205,26331.67765529815]
[941,null,"MESA UNIT 13C2-5 LANCE","LANCE",6.2503609834235174,93698,585646.32342481671,0.20241841305925246,118545.59940163711]
[942,null,"MESA UNIT 13D1-16 LANCE","LANCE",6.2503609834235174,13709,85686.198721752997,0.1756062868827854,15047.035194627517]
[943,null,"MESA UNIT 13D1-5 LANCE","LANCE",6.2503609834235174,104143,650931.34389667539,0.21682376229346673,141137.3829784196]
[944,null,"MESA UNIT 13D1-9 LANCE","LANCE",6.2503609834235174,18530,115819.18902283777,0.17994848034361852,20841.487059289961]
[945,null,"MESA UNIT 13D2-9 LANCE","LANCE",6.2503609834235174,12396,77479.474750517926,0.17755827280997685,13757.121714926176]
[946,null,"MESA UNIT 14-16 LANCE","LANCE",6.2503609834235174,11151,69697.77532615565,0.16702222123805621,11641.077250325505]
[947,null,"MESA UNIT 14-6D LANCE","LANCE",6.2503609834235174,58207,363814.76176213269,0.21087100972050571,76717.986164006157]
[948,null,"MESA UNIT 14A-16D LANCE","LANCE",6.2503609834235174,9155,57222.054803242303,0.16990476815254588,9722.2999545571583]
[949,null,"MESA UNIT 14A2-16 LANCE","LANCE",6.2503609834235174,9463,59147.165986136744,0.17327562120691622,10248.761928876431]
[950,null,"MESA UNIT 14B1-16 LANCE","LANCE",6.2503609834235174,11304,70654.080556619447,0.173422907174996,12253.036053905304]
[951,null,"MESA UNIT 14B1-6 LANCE","LANCE",6.2503609834235174,66504,415674.00684159761,0.2175211671697839,90417.895130325051]
[952,null,"MESA UNIT 14B-16D LANCE","LANCE",6.2503609834235174,4429,27682.848795582759,0.16153743228329803,4471.8163127252283]
[953,null,"MESA UNIT 14B1-9 LANCE","LANCE",6.2503609834235174,27686,173047.49418706351,0.17147017692816746,29672.48444523181]
[954,null,"MESA UNIT 14B2-9 LANCE","LANCE",6.2503609834235174,27162,169772.30503174959,0.18028720938024972,30607.775104226665]
[955,null,"MESA UNIT 14C1-16 LANCE","LANCE",6.2503609834235174,8991,56196.995601960843,0.17146607506095693,9635.8782660860852]
[956,null,"MESA UNIT 14C1-9 LANCE","LANCE",6.2503609834235174,24615,153852.63560696988,0.17447457362147334,26843.372998065977]
[957,null,"MESA UNIT 14C2-16 LANCE","LANCE",6.2503609834235174,8862,55390.699035099213,0.17452689709603181,9667.1668305760286]
[958,null,"MESA UNIT 14C2-6 LANCE","LANCE",6.2503609834235174,77147,482196.5987881741,0.21635717902083715,104326.69584725177]
[959,null,"MESA UNIT 14C2-9 LANCE","LANCE",6.2503609834235174,15701,98136.917800732641,0.1788077841686104,17547.64481708606]
[960,null,"MESA UNIT 14D1-16 LANCE","LANCE",6.2503609834235174,4902,30639.269540742083,0.17238788793584589,5281.8389640256228]
[961,null,"MESA UNIT 14D1-9 LANCE","LANCE",6.2503609834235174,11917,74485.551839458058,0.17877525146635012,13316.173260708973]
[962,null,"MESA UNIT 15-06V LANCE","LANCE",6.2503609834235174,10717,66985.118659349842,0.19257007611565097,12899.32939884691]
[963,null,"MESA UNIT 15-16 LANCE","LANCE",6.2503609834235174,11883,74273.03956602166,0.16568682570714235,12306.064161315118]
[964,null,"MESA UNIT 15A1-16 LANCE","LANCE",6.2503609834235174,12570,78567.03756163361,0.17985397681021864,14130.594151657628]
[965,null,"MESA UNIT 15A1-9 LANCE","LANCE",6.2503609834235174,25974,162346.87618344245,0.17793548511053087,28887.270169880121]
[966,null,"MESA UNIT 15A1R-16 LANCE","LANCE",6.2503609834235174,17947,112175.22856950187,0.18111107465135354,20316.176195483698]
[967,null,"MESA UNIT 15A2-9 LANCE","LANCE",6.2503609834235174,13056,81604.712999577445,0.18247319533204695,14890.672735187527]
[968,null,"MESA UNIT 15B1-16 LANCE","LANCE",6.2503609834235174,5832,36452.105255325951,0.18091577485149929,6594.7608672357037]
[969,null,"MESA UNIT 15B1-6 LANCE","LANCE",6.2503609834235174,111830,698977.86877625191,0.21737860478951801,151942.83389333246]
[970,null,"MESA UNIT 15B2-9 LANCE","LANCE",6.2503609834235174,17229,107687.46938340378,0.17760710182525938,19126.059340082695]
[971,null,"MESA UNIT 15C1-9 LANCE","LANCE",6.2503609834235174,739,4619.0167667499791,0.18003003032103088,831.56172857134868]
[972,null,"MESA UNIT 15C2-16 LANCE","LANCE",6.2503609834235174,10067,62922.384020124548,0.17955864802179736,11298.25820496191]
[973,null,"MESA UNIT 15C2-9 LANCE","LANCE",6.2503609834235174,12102,75641.868621391404,0.1773400464424445,13414.332494310836]
[974,null,"MESA UNIT 15D2-16 LANCE ","LANCE",6.2503609834235174,23213,145089.62950821011,0.181607177185064,26349.318053812804]
[975,null,"MESA UNIT 15D2-9 LANCE","LANCE",6.2503609834235174,9953,62209.842868014268,0.17658387953188459,10985.2553987029]
[976,null,"MESA UNIT 16-6D LANCE","LANCE",6.2503609834235174,46355,289735.48338659713,0.19656010805424268,56950.437921617769]
[977,null,"MESA UNIT 16B2-6 LANCE","LANCE",6.2503609834235174,44398,277503.52694203734,0.21657617370610627,60100.65205505582]
[978,null,"MESA UNIT 16D3-6 LANCE","LANCE",6.2503609834235174,48705,304423.8316976424,0.19963114081587774,60772.476813341113]
[979,null,"MESA UNIT 1-7D LANCE","LANCE",6.2503609834235174,41788,261190.08477530195,0.19427508367142873,50742.725573869349]
[980,null,"MESA UNIT 1A3-16 LANCE","LANCE",6.2503609834235174,10043,62772.375356522389,0.17255303114420653,10831.56363988983]
[981,null,"MESA UNIT 1A-7D LANCE","LANCE",6.2503609834235174,33574,209849.61965746118,0.19935842349779073,41835.289346522455]
[982,null,"MESA UNIT 1B1-16 LANCE","LANCE",6.2503609834235174,34715,216981.2815395474,0.17446914498318469,37856.538667560511]
[983,null,"MESA UNIT 1B4-16 LANCE","LANCE",6.2503609834235174,31978,199874.04352791724,0.17942690771833328,35862.781563373734]
[984,null,"MESA UNIT 1C2-16 LANCE","LANCE",6.2503609834235174,41983,262408.90516706952,0.17500754685234401,45923.538765498219]
[985,null,"MESA UNIT 1C3-7 LANCE","LANCE",6.2503609834235174,76754,479740.20692168863,0.20444660869826992,98081.258361345521]
[986,null,"MESA UNIT 1D1-7 LANCE","LANCE",6.2503609834235174,87421,546412.80753186729,0.2033065679828753,111089.31260119134]
[987,null,"MESA UNIT 1D2-16 LANCE","LANCE",6.2503609834235174,38790,242451.50254699824,0.1746312097723268,42339.599200900673]
[988,null,"MESA UNIT 2 LANCE","LANCE",6.2503609834235174,2622,16388.446498536461,0.19807338666666668,3246.1151001705921]
[989,null,"MESA UNIT 2-16D LANCE","LANCE",6.2503609834235174,4182,26139.009632677149,0.1605199381248949,4195.8322088833675]
[990,null,"MESA UNIT 2-7D LANCE","LANCE",6.2503609834235174,47341,295898.33931625274,0.19928023737952127,58966.691299148981]
[991,null,"MESA UNIT 2A1-16 LANCE","LANCE",6.2503609834235174,10898,68116.433997349493,0.18576902538013132,12653.923556057658]
[992,null,"MESA UNIT 2A1-7 LANCE","LANCE",6.2503609834235174,108576,678639.19413619186,0.19874443502353759,134875.7632234263]
[993,null,"MESA UNIT 2A2-16 LANCE","LANCE",6.2503609834235174,10974,68591.46143208968,0.18216038388072869,12494.646945409653]
[994,null,"MESA UNIT 2A-7D LANCE","LANCE",6.2503609834235174,48898,305630.15136744315,0.1923927910503688,58801.037850729081]
[995,null,"MESA UNIT 2B1-16 LANCE","LANCE",6.2503609834235174,9094,56840.782783253468,0.16378275134862583,9309.5397930508552]
[996,null,"MESA UNIT 2B1-7 LANCE","LANCE",6.2503609834235174,92448,577833.37219553732,0.19329425074275877,111691.86873269804]
[997,null,"MESA UNIT 2B2-16 LANCE","LANCE",6.2503609834235174,1694,10588.111505919438,0.16524612513966322,1749.6443988998715]
[998,null,"MESA UNIT 2C2-16 LANCE","LANCE",6.2503609834235174,18757,117238.02096607491,0.1846830045537258,21651.869959947413]
[999,null,"MESA UNIT 2C3-7 LANCE","LANCE",6.2503609834235174,54922,343282.32593158644,0.2053675638987626,70499.055006070921]
[1000,null,"MESA UNIT 2D1-16 LANCE","LANCE",6.2503609834235174,40742,254652.20718664094,0.17476110517478244,44503.301163135045]
[1001,null,"MESA UNIT 3 LANCE","LANCE",6.2503609834235174,8274,51715.486776846185,0.15630809883457225,8083.5494183932879]
[1002,null,"MESA UNIT 3-16D LANCE","LANCE",6.2503609834235174,12974,81092.183398936715,0.16404507072891669,13302.772961240857]
[1003,null,"MESA UNIT 3-7 LANCE","LANCE",6.2503609834235174,23132,144583.35026855281,0.20456547539449055,29576.761781814646]
[1004,null,"MESA UNIT 3A1-16 LANCE","LANCE",6.2503609834235174,5172,32326.867006266431,0.16242437749182945,5250.6712497539856]
[1005,null,"MESA UNIT 3A1-7 LANCE","LANCE",6.2503609834235174,75595,472496.03854190081,0.21758360241981484,102807.39019503845]
[1006,null,"MESA UNIT 3A2-16 LANCE","LANCE",6.2503609834235174,12815,80098.376002572375,0.16133210813105556,12922.439858368953]
[1007,null,"MESA UNIT 3B1-16 LANCE","LANCE",6.2503609834235174,13459,84123.608475897126,0.16474805156609976,13859.200587113486]
[1008,null,"MESA UNIT 3B2-7 LANCE","LANCE",6.2503609834235174,75673,472983.56669860781,0.21760727923573428,102924.6670724975]
[1009,null,"MESA UNIT 3C1-16 LANCE","LANCE",6.2503609834235174,20418,127619.87055954138,0.1605237947686223,20486.025910097964]
[1010,null,"MESA UNIT 3C4-7 LANCE","LANCE",6.2503609834235174,57735,360864.59137795679,0.21540014381022629,77730.28487883044]
[1011,null,"MESA UNIT 3D1-16 LANCE","LANCE",6.2503609834235174,9230,57690.831876999066,0.18169261896901806,10481.998334233273]
[1012,null,"MESA UNIT 3D2-16 LANCE","LANCE",6.2503609834235174,8055,50346.657721476433,0.16098212940748963,8104.9121685533064]
[1013,null,"MESA UNIT 3D4-7 LANCE","LANCE",6.2503609834235174,59711,373215.30468120164,0.21847254238098046,81537.296469194363]
[1014,null,"MESA UNIT 4-16D LANCE","LANCE",6.2503609834235174,16496,103105.95478255434,0.1584657683911174,16338.764350317279]
[1015,null,"MESA UNIT 4-8 LANCE","LANCE",6.2503609834235174,41463,259158.7174556893,0.19599672780504607,50794.260603467577]
[1016,null,"MESA UNIT 4A1-16 LANCE","LANCE",6.2503609834235174,20647,129051.20322474536,0.16059466326365102,20724.934525646975]
[1017,null,"MESA UNIT 4A2-16 LANCE","LANCE",6.2503609834235174,23040,144008.31705807784,0.16010046201487066,23055.798094982241]
[1018,null,"MESA UNIT 4A2-8 LANCE","LANCE",6.2503609834235174,89905,561938.7042146913,0.21890757982433445,123012.6417492606]
[1019,null,"MESA UNIT 4B1-16 LANCE","LANCE",6.2503609834235174,26806,167547.17652165081,0.1603223157655678,26861.551339933427]
[1020,null,"MESA UNIT 4C1-16 LANCE","LANCE",6.2503609834235174,15386,96168.054090954232,0.15958891047025414,15347.354974419852]
[1021,null,"MESA UNIT 4C2-16 LANCE","LANCE",6.2503609834235174,19772,123582.13736424979,0.17266711947950014,21338.571677804917]
[1022,null,"MESA UNIT 4D1-16 LANCE","LANCE",6.2503609834235174,15612,97580.635673207958,0.15917334094312435,15532.235791458334]
[1023,null,"MESA UNIT 4D-16D LANCE","LANCE",6.2503609834235174,20635,128976.19889294429,0.15967293202475283,20594.007838644095]
[1024,null,"MESA UNIT 4D1-8 LANCE","LANCE",6.2503609834235174,48582,303655.03729668132,0.20782367996478848,63106.707290841405]
[1025,null,"MESA UNIT 5-8 LANCE","LANCE",6.2503609834235174,28819,180129.15318128234,0.20719855424441661,37322.500116432755]
[1026,null,"MESA UNIT 5A-16D LANCE","LANCE",6.2503609834235174,9097,56859.533866203739,0.15794572419634748,8980.7202539642949]
[1027,null,"MESA UNIT 5A2-16 LANCE","LANCE",6.2503609834235174,10408,65053.75711547197,0.15911708033041702,10351.163896737991]
[1028,null,"MESA UNIT 5B1-16 LANCE","LANCE",6.2503609834235174,10136,63353.658927980774,0.15798687529184152,10009.046612336761]
[1029,null,"MESA UNIT 5B1-8 LANCE","LANCE",6.2503609834235174,48263,301661.17214296921,0.19729497019716721,59516.231967589636]
[1030,null,"MESA UNIT 5B2-16 LANCE","LANCE",6.2503609834235174,9282,58015.850648137086,0.15943483936688191,9249.7478288187485]
[1031,null,"MESA UNIT 5B3-8 LANCE","LANCE",6.2503609834235174,64058,400385.62387614365,0.21648465551502374,86677.343857994827]
[1032,null,"MESA UNIT 5C2-16 LANCE","LANCE",6.2503609834235174,8140,50877.938405067434,0.15789094556434755,8033.1658031407296]
[1033,null,"MESA UNIT 5C4-8 LANCE","LANCE",6.2503609834235174,65962,412286.31118858204,0.21651056864681806,89264.343680738879]
[1034,null,"MESA UNIT 5D1-16 LANCE","LANCE",6.2503609834235174,17134,107093.68508997855,0.16025139484512829,17161.912414773982]
[1035,null,"MESA UNIT 5D2-16 LANCE","LANCE",6.2503609834235174,2178,13613.28622189642,0.16005531480111326,2178.8788117232893]
[1036,null,"MESA UNIT 5D4-8 LANCE","LANCE",6.2503609834235174,66036,412748.83790135541,0.21205894039857404,87527.081216104227]
[1037,null,"MESA UNIT 6 LANCE","LANCE",6.2503609834235174,2110,13188.261675023621,0.17636500160130178,2325.9477914339277]
[1038,null,"MESA UNIT 6-16 LANCE","LANCE",6.2503609834235174,1705,10656.865476737097,0.20850189518186457,2221.9766485978694]
[1039,null,"MESA UNIT 6-7D LANCE","LANCE",6.2503609834235174,15249,95311.754636225218,0.21336936707095838,20336.608761153857]
[1040,null,"MESA UNIT 6A1-16 LANCE","LANCE",6.2503609834235174,4364,27276.575331660231,0.162176954883126,4423.6319269288488]
[1041,null,"MESA UNIT 6A-16D LANCE","LANCE",6.2503609834235174,14536,90855.247255044247,0.1577039958484692,14328.23553592114]
[1042,null,"MESA UNIT 6A1-7 LANCE","LANCE",6.2503609834235174,23299,145627.16055278454,0.22138067536401507,32239.039154519294]
[1043,null,"MESA UNIT 6B1-16 LANCE","LANCE",6.2503609834235174,17618,110118.85980595554,0.16114606926923458,17745.221410139642]
[1044,null,"MESA UNIT 6B2-7 LANCE","LANCE",6.2503609834235174,28825,180166.65534718288,0.21020574870467948,37872.066678872521]
[1045,null,"MESA UNIT 6B3-16 LANCE","LANCE",6.2503609834235174,9748,60928.518866412451,0.1759151494169669,10718.249500139433]
[1046,null,"MESA UNIT 6B3-7 LANCE","LANCE",6.2503609834235174,28423,177654.01023184662,0.22034058873752044,39144.389206066568]
[1047,null,"MESA UNIT 6C2-7 LANCE","LANCE",6.2503609834235174,57496,359370.75510291854,0.21378807397822244,76829.181577552416]
[1048,null,"MESA UNIT 6D2-16 LANCE","LANCE",6.2503609834235174,13942,87142.532830890676,0.15816184986510651,13782.624194464446]
[1049,null,"MESA UNIT 6D2-7 LANCE","LANCE",6.2503609834235174,50773,317349.57821136224,0.22039845845233072,69943.357828281602]
[1050,null,"MESA UNIT 6D3-16 LANCE","LANCE",6.2503609834235174,10780,67378.891401305518,0.16022280630141666,10795.635065795563]
[1051,null,"MESA UNIT 6D3-7 LANCE","LANCE",6.2503609834235174,36700,229388.24809164309,0.22015471481282736,50500.904340029774]
[1052,null,"MESA UNIT 7-16D LANCE","LANCE",6.2503609834235174,7276,45477.626515389515,0.1599278055266701,7273.13700916775]
[1053,null,"MESA UNIT 7-7V LANCE","LANCE",6.2503609834235174,17672,110456.3792990604,0.19589471514884155,21637.820959161836]
[1054,null,"MESA UNIT 7A2-16 LANCE","LANCE",6.2503609834235174,11752,73454.242277193174,0.16007342292277119,11758.071989508842]
[1055,null,"MESA UNIT 7A2-7 LANCE","LANCE",6.2503609834235174,48481,303023.75083735556,0.20520109711792786,62180.806124614974]
[1056,null,"MESA UNIT 7B1-16 LANCE","LANCE",6.2503609834235174,12234,76466.916271203314,0.16181508201595257,12373.500327931743]
[1057,null,"MESA UNIT 7B2-16 LANCE","LANCE",6.2503609834235174,10204,63778.683474853569,0.15867002087459195,10119.765038309008]
[1058,null,"MESA UNIT 7B4-7 LANCE","LANCE",6.2503609834235174,54184,338669.55952581984,0.20268416360703809,68642.956411654799]
[1059,null,"MESA UNIT 7C-16D LANCE","LANCE",6.2503609834235174,8902,55640.713474436154,0.15735119738488698,8755.1328885519433]
[1060,null,"MESA UNIT 7C1-7 LANCE","LANCE",6.2503609834235174,37800,236263.64517340896,0.20316124694850007,47999.616762027734]
[1061,null,"MESA UNIT 7C2-16 LANCE","LANCE",6.2503609834235174,5635,35220.784141591517,0.15910847331523956,5603.9251937342269]
[1062,null,"MESA UNIT 7C3-7 LANCE","LANCE",6.2503609834235174,57887,361814.64624743717,0.20318503196886212,73515.320464588061]
[1063,null,"MESA UNIT 7D1-16 LANCE","LANCE",6.2503609834235174,3914,24463.912889119649,0.15996689584756185,3913.4162051576286]
[1064,null,"MESA UNIT 7D2-16 LANCE","LANCE",6.2503609834235174,6646,41539.899095832698,0.15960687091275752,6630.0533127175422]
[1065,null,"MESA UNIT 7D4-7 LANCE","LANCE",6.2503609834235174,37325,233294.72370628279,0.20109480159250817,46914.35617629395]
[1066,null,"MESA UNIT 8-17 LANCE","LANCE",6.2503609834235174,16259,101624.61922948297,0.1657145062919787,16840.673602724095]
[1067,null,"MESA UNIT 8-7D LANCE","LANCE",6.2503609834235174,29492,184335.64612312638,0.19820366324668995,36536.000328549148]
[1068,null,"MESA UNIT 8A1-16 LANCE","LANCE",6.2503609834235174,8373,52334.272514205113,0.18261355933738635,9556.9477791517438]
[1069,null,"MESA UNIT 8A1-17 LANCE","LANCE",6.2503609834235174,13129,82060.98935136736,0.17026424616129807,13972.052491160872]
[1070,null,"MESA UNIT 8A2-7 LANCE","LANCE",6.2503609834235174,58372,364846.07132439758,0.20290504819611141,74029.109686238793]
[1071,null,"MESA UNIT 8B1-16 LANCE","LANCE",6.2503609834235174,19900,124382.18357012799,0.17738547087789572,22063.592201408017]
[1072,null,"MESA UNIT 8B1-17 LANCE","LANCE",6.2503609834235174,26257,164115.7283417513,0.17136267377295025,28123.310016837651]
[1073,null,"MESA UNIT 8B3-7 LANCE","LANCE",6.2503609834235174,46434,290229.26190428762,0.22149869077492243,64285.401536371777]
[1074,null,"MESA UNIT 8C1-16 LANCE","LANCE",6.2503609834235174,21027,131426.34039844631,0.17546622337055384,23060.883601128226]
[1075,null,"MESA UNIT 8C2-16 LANCE","LANCE",6.2503609834235174,27403,171278.64202875464,0.18403300870464531,31520.923819397631]
[1076,null,"MESA UNIT 8C2-17 LANCE","LANCE",6.2503609834235174,34970,218575.12359032041,0.17430848173523572,38099.497938120257]
[1077,null,"MESA UNIT 8C4-7 LANCE","LANCE",6.2503609834235174,61997,387503.62988930783,0.22558787886096027,87416.121917651559]
[1078,null,"MESA UNIT 8D1-16 LANCE","LANCE",6.2503609834235174,26469,165440.80487023707,0.17622084113564307,29154.117792390971]
[1079,null,"MESA UNIT 8D1-17 LANCE","LANCE",6.2503609834235174,23600,147508.51920879501,0.1761550632397326,25984.372529624598]
[1080,null,"MESA UNIT 8D2-17 LANCE","LANCE",6.2503609834235174,17001,106262.38707918322,0.17607947581382705,18710.625415628569]
[1081,null,"MESA UNIT 8D4-7 LANCE","LANCE",6.2503609834235174,68748,429699.8168884,0.22145203923000822,95157.900706697314]
[1082,null,"MESA UNIT 9-16 LANCE","LANCE",6.2503609834235174,10134,63341.158206013926,0.17200788427431893,10895.178610501371]
[1083,null,"MESA UNIT 9-17D LANCE","LANCE",6.2503609834235174,10094,63091.143766676985,0.16606230071798228,10477.060488823367]
[1084,null,"MESA UNIT 9-7 LANCE","LANCE",6.2503609834235174,29473,184216.88926444133,0.19640335556318378,36180.815202947721]
[1085,null,"MESA UNIT 9A1-16 LANCE","LANCE",6.2503609834235174,15418,96368.065642423797,0.1785189757718422,17203.528375599151]
[1086,null,"MESA UNIT 9A2-16 LANCE","LANCE",6.2503609834235174,25193,157465.34425538869,0.18022936255530966,28379.878619701096]
[1087,null,"MESA UNIT 9A2-17 LANCE","LANCE",6.2503609834235174,22188,138683.00950020101,0.17748195154366289,24613.731172044016]
[1088,null,"MESA UNIT 9B1-16 LANCE","LANCE",6.2503609834235174,18745,117163.01663427384,0.17680775301784224,20715.329707898032]
[1089,null,"MESA UNIT 9B1-17 LANCE","LANCE",6.2503609834235174,13956,87230.03788465861,0.17081384119628421,14900.097838775931]
[1090,null,"MESA UNIT 9B2-16 LANCE","LANCE",6.2503609834235174,14868,92930.367101540862,0.18173543231766565,16888.740440637903]
[1091,null,"MESA UNIT 9B3-17 LANCE","LANCE",6.2503609834235174,23335,145852.17354818777,0.17069027599668987,24895.547757657281]
[1092,null,"MESA UNIT 9B3-7 LANCE","LANCE",6.2503609834235174,62635,391491.36019673204,0.21921202070177895,85819.612156013623]
[1093,null,"MESA UNIT 9B-7D LANCE","LANCE",6.2503609834235174,36769,229819.52299949931,0.20871669522772118,47967.171339266759]
[1094,null,"MESA UNIT 9C1-17 LANCE","LANCE",6.2503609834235174,26756,167234.65847247964,0.17544098695610069,29339.813535678255]
[1095,null,"MESA UNIT 9C2-16 LANCE","LANCE",6.2503609834235174,6458,40364.831230949072,0.1831777010835611,7393.9369895111804]
[1096,null,"MESA UNIT 9C3-7 LANCE","LANCE",6.2503609834235174,46779,292385.63644356874,0.21870354650134921,63945.775636262624]
[1097,null,"MESA UNIT 9C4-7 LANCE","LANCE",6.2503609834235174,38512,240713.90219360651,0.21752568021099888,52361.45531090811]
[1098,null,"MESA UNIT 9D1-16 LANCE","LANCE",6.2503609834235174,17501,109387.56757089499,0.17902400799732002,19583.000771619289]
[1099,null,"MESA UNIT 9D2-16 LANCE","LANCE",6.2503609834235174,17590,109943.84969841967,0.17950338988222725,19735.29371756842]
[1100,null,"MESA UNIT 9D2-17 LANCE","LANCE",6.2503609834235174,26606,166297.10432496612,0.17757560810749098,29530.309427020726]
[1101,null,"MESA UNIT 9D3-7 LANCE","LANCE",6.2503609834235174,70242,439037.85619763471,0.22373373602390098,98227.579823021006]
[1102,null,"STEWART POINT 10A2-20 LANCE","MESAVERDE",6.2503609834235174,96118,600772.19700470159,0.20794450000000006,124927.27412004421]
[1103,null,"STEWART POINT 10B2-20 LANCE","MESAVERDE",6.2503609834235174,70264,439175.36413927004,0.20794450000000006,91324.101508258464]
[1104,null,"STEWART POINT 10D3-20 LANCE","LANCE",6.2503609834235174,57398,358758.21972654306,0.20794450000000006,74601.798621926151]
[1105,null,"STEWART POINT 11A4-20 LANCE","LANCE",6.2503609834235174,102068,637961.84485607152,0.20794450000000006,132660.65684767341]
[1106,null,"STEWART POINT 11B1-20","LANCE",6.2503609834235174,119119,744536.74998442596,0.20283262795999948,151016.34561213822]
[1107,null,"STEWART POINT 11B3-20 LANCE","MESAVERDE",6.2503609834235174,112432,702740.58608827286,0.20283262795999948,142538.71985043463]
[1108,null,"STEWART POINT 11D3-20 LANCE","LANCE",6.2503609834235174,64473,402979.52368426445,0.20794450000000006,83797.375562762551]
[1109,null,"STEWART POINT 1-20D LANCE","LANCE",6.2503609834235174,45522,284528.93268740538,0.20794450000000006,59166.226643216185]
[1110,null,"STEWART POINT 12A3-20 LANCE","MESAVERDE",6.2503609834235174,112224,701440.51100372081,0.20283262795999948,142275.02220448962]
[1111,null,"STEWART POINT 13C3-20 LANCE","LANCE",6.2503609834235174,20844,130282.52433847979,0.20794450000000006,27091.53438230302]
[1112,null,"STEWART POINT 14-20 LANCE","LANCE",6.2503609834235174,22886,143045.76146663062,0.20794450000000006,29745.579345297778]
[1113,null,"STEWART POINT 14B4-20 LANCE","LANCE",6.2503609834235174,58541,365902.38233059616,0.20794450000000006,76087.387942544679]
[1114,null,"STEWART POINT 14D2-20 LANCE","MESAVERDE",6.2503609834235174,36650,229075.7300424719,0.20794450000000006,47635.038145816812]
[1115,null,"STEWART POINT 15-20D LANCE","LANCE",6.2503609834235174,44438,277753.54138137429,0.20794450000000006,57757.321285779202]
[1116,null,"STEWART POINT 15B3-20 LANCE","LANCE",6.2503609834235174,37059,231632.12768469212,0.20794450000000006,48166.626975329476]
[1117,null,"STEWART POINT 15D3-20 LANCE","LANCE",6.2503609834235174,76507,478196.36775878305,0.20794450000000006,99438.304595416295]
[1118,null,"STEWART POINT 16A1-20 LANCE","LANCE",6.2503609834235174,50529,315824.49013140693,0.20794450000000006,65673.965688130367]
[1119,null,"STEWART POINT 16A2-20 LANCE","LANCE",6.2503609834235174,60082,375534.18860605179,0.20794450000000006,78090.269082591156]
[1120,null,"STEWART POINT 16B3-20 LANCE","LANCE",6.2503609834235174,83313,520736.32461196353,0.20794450000000006,108284.25465327248]
[1121,null,"STEWART POINT 16D4-20 LANCE","LANCE",6.2503609834235174,73928,462076.68678253377,0.20794450000000006,96086.305594650621]
[1122,null,"STEWART POINT 1A3-29 LANCE","LANCE",6.2503609834235174,116307,726960.73489903903,0.20794450000000006,151167.48653821327]
[1123,null,"STEWART POINT 1B2-20 LANCE","LANCE",6.2503609834235174,199310,1245759.4476061412,0.20185152321254365,251458.44205571659]
[1124,null,"STEWART POINT 1B2-29 LANCE","LANCE",6.2503609834235174,144368,902352.11445488641,0.20794450000000006,187639.15926426419]
[1125,null,"STEWART POINT 1C3-20 LANCE","LANCE",6.2503609834235174,2332,14575.841813343643,0.20794450000000006,3030.9661379548379]
[1126,null,"STEWART POINT 1C3-29 LANCE","MESAVERDE",6.2503609834235174,130798,817534.71590982925,0.20794450000000006,170001.84773251152]
[1127,null,"STEWART POINT 1C4-20 LANCE","LANCE",6.2503609834235174,881,5506.5680263961185,0.20794450000000006,1145.0605349649279]
[1128,null,"STEWART POINT 1D3-20 LANCE","LANCE",6.2503609834235174,22673,141714.43457716142,0.20794450000000006,29468.73724093055]
[1129,null,"STEWART POINT 2-20 LANCE","LANCE",6.2503609834235174,51026,318930.91954016843,0.20794450000000006,66319.93059832057]
[1130,null,"STEWART POINT 2A1-20 LANCE","LANCE",6.2503609834235174,222219,1388948.9673753907,0.20185152321254365,280361.46472921222]
[1131,null,"STEWART POINT 2B1-20 LANCE","LANCE",6.2503609834235174,105212,657612.97978795506,0.20794450000000006,136747.00227551645]
[1132,null,"STEWART POINT 2B3-29 LANCE","LANCE",6.2503609834235174,71522,447038.31825641682,0.20794450000000006,92959.159570671502]
[1133,null,"STEWART POINT 2C2-20 LANCE","LANCE",6.2503609834235174,90492,565607.66611196089,0.20794450000000006,117615.00332581869]
[1134,null,"STEWART POINT 2C3-29 LANCE","LANCE",6.2503609834235174,67303,420668.04526735301,0.20794450000000006,87475.60633909711]
[1135,null,"STEWART POINT 2D1-29 LANCE","MESAVERDE",6.2503609834235174,121482,759306.35298825579,0.20794450000000006,157893.5799189664]
[1136,null,"STEWART POINT 3-20D LANCE","LANCE",6.2503609834235174,53488,334319.30828135711,0.20794450000000006,69519.86140091269]
[1137,null,"STEWART POINT 3A1-20 LANCE","LANCE",6.2503609834235174,78967,493572.25577800488,0.20794450000000006,102635.63594162937]
[1138,null,"STEWART POINT 3A2-29 LANCE","LANCE",6.2503609834235174,56700,354395.46776011342,0.20794450000000006,73694.588345642929]
[1139,null,"STEWART POINT 3B2-20 LANCE","LANCE",6.2503609834235174,93649,585340.05573662894,0.20794450000000006,121718.24522012548]
[1140,null,"STEWART POINT 3D3-20 LANCE","LANCE",6.2503609834235174,112680,704290.67561216198,0.20794450000000006,146453.37239483325]
[1141,null,"STEWART POINT 3D4-20 LANCE","LANCE",6.2503609834235174,81265,507935.58531791216,0.20794450000000006,105622.41132114062]
[1142,null,"STEWART POINT 4-29D LANCE","LANCE",6.2503609834235174,26939,168378.47453244613,0.20794450000000006,35013.377697412252]
[1143,null,"STEWART POINT 4A3-20 LANCE","LANCE",6.2503609834235174,691,4318.9994395456506,0.20794450000000006,898.11217895660081]
[1144,null,"STEWART POINT 4B3-20 LANCE","LANCE",6.2503609834235174,265,1656.345660607232,0.20794450000000006,344.42797022214069]
[1145,null,"STEWART POINT 4B4-20 LANCE","LANCE",6.2503609834235174,30344,189660.95368100322,0.20794450000000006,39438.952182719382]
[1146,null,"STEWART POINT 4C3-20 LANCE ","LANCE",6.2503609834235174,494,3087.6783258112177,0.20794450000000006,642.06572562165093]
[1147,null,"STEWART POINT 4C4-20 LANCE","LANCE",6.2503609834235174,12978,81117.184842870411,0.20794450000000006,16867.87244355827]
[1148,null,"STEWART POINT 4D3-20 LANCE","LANCE",6.2503609834235174,22695,141851.94251879671,0.20794450000000006,29497.331261099931]
[1149,null,"STEWART POINT 5-20V LANCE","LANCE",6.2503609834235174,20381,127388.60720315471,0.20839888000000001,26547.643065897373]
[1150,null,"STEWART POINT 5A3-20 LANCE","LANCE",6.2503609834235174,2459,15369.637658238429,0.20794450000000006,3196.0316180235618]
[1151,null,"STEWART POINT 5B3-20 LANCE","LANCE",6.2503609834235174,18236,113981.58289371127,0.20794450000000006,23701.843264041348]
[1152,null,"STEWART POINT 5B4-20 LANCE","LANCE",6.2503609834235174,8256,51602.980279144562,0.20794450000000006,10730.55593265658]
[1153,null,"STEWART POINT 6B4-20","LANCE",6.2503609834235174,132218,826410.22850629059,0.20283262795999948,167622.95842095459]
[1154,null,"STEWART POINT 6C3-20","MESAVERDE",6.2503609834235174,111788,698715.35361494811,0.20283262795999948,141722.27136972026]
[1155,null,"STEWART POINT 6D4-20 LANCE","LANCE",6.2503609834235174,178306,1114476.8655103138,0.20283262795999948,226052.27143207984]
[1156,null,"STEWART POINT 7-20 LANCE","LANCE",6.2503609834235174,7831,48946.576861189562,0.20794450000000006,10178.171452111636]
[1157,null,"STEWART POINT 7B1-20 LANCE","LANCE",6.2503609834235174,150564,941079.3511081785,0.20185152321254365,189958.30048505802]
[1158,null,"STEWART POINT 7C2-20 LANCE","LANCE",6.2503609834235174,258851,1617912.1909201609,0.20185152321254365,326578.04016137822]
[1159,null,"STEWART POINT 7D3-20 LANCE","LANCE",6.2503609834235174,51704,323168.66428692953,0.20794450000000006,67201.146310813434]
[1160,null,"STEWART POINT 8A3-20 LANCE","LANCE",6.2503609834235174,6392,39952.307406043125,0.20794450000000006,8307.8625873959372]
[1161,null,"STEWART POINT 8B3-20 LANCE","LANCE",6.2503609834235174,22997,143739.55153579064,0.20794450000000006,29889.849174334224]
[1162,null,"STEWART POINT 8B4-20 LANCE ","LANCE",6.2503609834235174,32538,203374.24567863441,0.20794450000000006,42290.555830520803]
[1163,null,"STEWART POINT 8C3-20 LANCE","LANCE",6.2503609834235174,8591,53696.851208591441,0.20794450000000006,11165.964876144946]
[1164,null,"STEWART POINT 8C4-20 LANCE","LANCE",6.2503609834235174,20344,127157.34384676804,0.20794450000000006,26441.670287544264]
[1165,null,"STEWART POINT 8D3-20 LANCE","LANCE",6.2503609834235174,3003,18769.834033220824,0.20794450000000006,3903.0837531210886]
[1166,null,"STEWART POINT 9C3-20 LANCE","LANCE",6.2503609834235174,58147,363439.74010312726,0.20794450000000006,75575.295035874762]
[1167,null,"STEWART POINT 9C4-20 LANCE","LANCE",6.2503609834235174,60014,375109.16405917896,0.20794450000000006,78001.887565703961]
[1168,"POWDER WASH (CO)","BW MUSSER 23 FT UN","FORT UNION",6.2503609834235174,54622,341407.21763655939,0.11004610000000004,37570.532812754587]
[1169,null,"BW MUSSER 24 FT UN","FORT UNION",6.2503609834235174,34783,217406.3060864202,0.11004610000000004,23924.716100216814]
[1170,null,"BW MUSSER 26R FT UN","FORT UNION",6.2503609834235174,32561,203518.00398125316,0.11004610000000004,22396.36261792139]
[1171,null,"BW MUSSER 27 FT UN","FORT UNION",6.2503609834235174,58852,367846.24459644087,0.11004599999999998,40480.007832859927]
[1172,null,"BW MUSSER 28 FT UN","FORT UNION",6.2503609834235174,7756,48477.799787432799,0.11004599999999998,5334.787955407829]
[1173,null,"BW MUSSER 29 FT UN","FORT UNION",6.2503609834235174,38889,243070.28828435717,0.11004599999999998,26748.912944540363]
[1174,null,"BW MUSSER 31 FT UN","FORT UNION",6.2503609834235174,52328,327068.88954058581,0.11004599999999998,35992.623018383296]
[1175,null,"BW MUSSER 32 FT UN","FORT UNION",6.2503609834235174,47158,294754.52325628622,0.11004599999999998,32436.556266261268]
[1176,null,"BW MUSSER 34 FT UN","FORT UNION",6.2503609834235174,4586,28664.155469980251,0.11004599999999998,3154.3756528494459]
[1177,null,"BW MUSSER 36 FT UN","FORT UNION",6.2503609834235174,27327,170803.61459401445,0.11004599999999998,18796.25457161291]
[1178,null,"BW MUSSER 37 FT UN","FORT UNION",6.2503609834235174,97051,606603.78380223573,0.11004599999999998,66754.319992300821]
[1179,null,"BW MUSSER 38 FT UN","FORT UNION",6.2503609834235174,65606,410061.18267848331,0.11004599999999998,45125.592909036364]
[1180,null,"BW MUSSER 39 FT UN","FORT UNION",6.2503609834235174,71854,449113.43810291344,0.11004599999999998,49423.137409473202]
[1181,null,"BW MUSSER 42 FT UN","FORT UNION",6.2503609834235174,4167,26045.254217925798,0.11004599999999998,2866.1760456658617]
[1182,null,"BW MUSSER 72 FT UN","FORT UNION",6.2503609834235174,13522,84517.381217852802,0.11004599999999998,9300.7997334998272]
[1183,null,"BW MUSSER 73 FT UN","FORT UNION",6.2503609834235174,39555,247233.02869931722,0.11004599999999998,27207.005876245057]
[1184,null,"BW MUSSER A 1 WAS","WASATCH",6.2503609834235174,5834,36464.605977292798,0.11004610000000004,4012.7876758377624]
[1185,null,"BW MUSSER A 14 FT UN","FORT UNION",6.2503609834235174,11798,73741.758882430659,0.11004610000000004,8114.9929721518547]
[1186,null,"BW MUSSER B 10 FT UN","FORT UNION",6.2503609834235174,17538,109618.83092728166,0.11004610000000004,12063.124830106733]
[1187,null,"BW MUSSER B 11 FT UN","FORT UNION",6.2503609834235174,11860,74129.281263402911,0.11004610000000004,8157.6382988405658]
[1188,null,"BW MUSSER B 13 FT UN","FORT UNION",6.2503609834235174,7129,44558.823450826254,0.11004610000000004,4903.5247413519728]
[1189,null,"BW MUSSER B 15 UPPER FT UN","FORT UNION",6.2503609834235174,6849,42808.722375467674,0.11004610000000004,4710.9329434029551]
[1190,null,"BW MUSSER B 18 FT UN","FORT UNION",6.2503609834235174,46692,291841.85503801086,0.11004610000000004,32116.057963698458]
[1191,null,"BW MUSSER B 19 FT UN","FORT UNION",6.2503609834235174,37930,237076.19210125401,0.11004610000000004,26089.310343593817]
[1192,null,"BW MUSSER B 20 FT UN","FORT UNION",6.2503609834235174,7416,46352.677053068808,0.11004610000000004,5100.9313342497171]
[1193,null,"BW MUSSER B 6 WAS","FRONTIER",6.2503609834235174,11264,70404.066117282506,0.11004610000000004,7747.692900349085]
[1194,null,"CARL ALLEN 11 FT UN","FORT UNION",6.2503609834235174,3727,23295.095385219451,0.11004610000000004,2563.5343962713991]
[1195,null,"CARL ALLEN 11 LOWER FT UN","FORT UNION",6.2503609834235174,15679,97999.40985909733,0.11004599999999998,10784.443057354223]
[1196,null,"CARL ALLEN 20 FT UN","FORT UNION",6.2503609834235174,18034,112719.00997505971,0.11004610000000004,12404.287443616422]
[1197,null,"CARL ALLEN 22 FT UN","FORT UNION",6.2503609834235174,40916,255739.76999775664,0.11004610000000004,28143.164303150137]
[1198,null,"CARL ALLEN 23 FT UN","FORT UNION",6.2503609834235174,39018,243876.58485121879,0.11004610000000004,26837.667044195718]
[1199,null,"CARL ALLEN 25 FT UN","WASATCH",6.2503609834235174,86817,542637.5894978795,0.11004610000000004,59715.150437642616]
[1200,null,"CARL ALLEN 26 FT UN","MESAVERDE",6.2503609834235174,45948,287191.58646634378,0.11004610000000004,31604.314043433926]
[1201,null,"CARL ALLEN 27 FT UN","FORT UNION",6.2503609834235174,87032,543981.41710931552,0.11004599999999998,59862.979027211724]
[1202,null,"CARL ALLEN 28 FT UN","FORT UNION",6.2503609834235174,15755,98474.437293837516,0.11004599999999998,10836.717926437641]
[1203,null,"CARL ALLEN 29 FT UN","FORT UNION",6.2503609834235174,49593,309974.15225092252,0.11004599999999998,34111.415558605011]
[1204,null,"CARL ALLEN 30 FT UN","FORT UNION",6.2503609834235174,29101,181891.75497860779,0.11004599999999998,20016.460068375869]
[1205,null,"CARL ALLEN 31 FT UN","FORT UNION",6.2503609834235174,62135,388366.17970502027,0.11004599999999998,42738.14461181865]
[1206,null,"CARL ALLEN 32 FT UN","FORT UNION",6.2503609834235174,45473,284222.66499921761,0.11004599999999998,31277.567392503894]
[1207,null,"CARL ALLEN 33 FT UN","FORT UNION",6.2503609834235174,5902,36889.630524165601,0.11004599999999998,4059.556280662327]
[1208,null,"CARL ALLEN 34 FT UN","FORT UNION",6.2503609834235174,38664,241663.95706308688,0.11004599999999998,26594.151818964452]
[1209,null,"CARL ALLEN 35 FT UN","FORT UNION",6.2503609834235174,27602,172522.46386445593,0.11004599999999998,18985.407058427914]
[1210,null,"CARL ALLEN 36 FT UN","FORT UNION",6.2503609834235174,66901,418155.40015201672,0.11004599999999998,46016.329165128824]
[1211,null,"CARL ALLEN 40 FT UN","FORT UNION",6.2503609834235174,10806,67541.400786874525,0.11004599999999998,7432.6609909923927]
[1212,null,"CARL ALLEN 41 FT UN","FORT UNION",6.2503609834235174,23332,145833.4224652375,0.11004599999999998,16048.384808609522]
[1213,null,"CARL ALLEN A 16 WAS ","WASATCH",6.2503609834235174,22450,140320.60407785798,0.11004610000000004,15441.735228412372]
[1214,null,"CARL ALLEN A 19 FT UN","FORT UNION",6.2503609834235174,39575,247358.0359189857,0.11004610000000004,27220.787156544302]
[1215,null,"CARL ALLEN A 2 WAS","WASATCH",6.2503609834235174,10577,66110.068121670542,0.11004610000000004,7275.1551675241708]
[1216,null,"CARL ALLEN B 15 WAS","WASATCH",6.2503609834235174,6061,37883.437920529941,0.11004610000000004,4168.9245977464316]
[1217,null,"CARL ALLEN B 17 WAS","WASATCH",6.2503609834235174,3386,21163.722289872028,0.11004610000000004,2328.9850994834869]
[1218,null,"CARL ALLEN B 6 FT UN","FORT UNION",6.2503609834235174,30740,192136.09663043893,0.11004610000000004,21143.828103402953]
[1219,null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",6.2503609834235174,30739,192129.84626945551,0.11004610000000004,21143.140275553134]
[1220,null,"CARL ALLEN B 9 UPPER WAS","WASATCH",6.2503609834235174,2553,15957.17159068024,0.11004610000000004,1756.0245005851573]
[1221,null,"H STEWART 6 FT UN","FORT UNION",6.2503609834235174,18156,113481.55401503739,0.11004599999999998,12488.191093138801]
[1222,null,"H STEWART A 2 FT UN","FORT UNION",6.2503609834235174,18848,117806.80381556645,0.11004610000000004,12964.179313368211]
[1223,null,"HW STEWART 5 FT UN","FORT UNION",6.2503609834235174,79118,494516.06028650183,0.11004610000000004,54419.56382189443]
[1224,null,"JA LEE 1 FT UN","FORT UNION",6.2503609834235174,15086,94292.945795927182,0.11004610000000004,10376.570942353186]
[1225,null,"JC DONNELL 14 FT UN","FORT UNION",6.2503609834235174,35101,219393.92087914888,0.11004599999999998,24143.423417066813]
[1226,null,"JC DONNELL 14-29 FT UN","FORT UNION",6.2503609834235174,54995,343738.60228337633,0.11004610000000004,37827.092600736672]
[1227,null,"JC DONNELL 15 FT UN","FORT UNION",6.2503609834235174,48898,305630.15136744315,0.11004599999999998,33633.375637381643]
[1228,null,"JC DONNELL 16 FT UN","FORT UNION",6.2503609834235174,41540,259639.99525141291,0.11004599999999998,28572.342917436978]
[1229,null,"JC DONNELL 18 FT UN","FORT UNION",6.2503609834235174,149,931.30378653010405,0.11004599999999998,102.4862564924918]
[1230,null,"JC DONNELL A 1 FT UN","FORT UNION",6.2503609834235174,8452,52828.051031895571,0.11004610000000004,5813.5209866610849]
[1231,null,"JC DONNELL A 11 FT UN","FORT UNION",6.2503609834235174,51424,321418.56321157096,0.11004610000000004,35370.859349036873]
[1232,null,"JC DONNELL B 10 FT UN","FORT UNION",6.2503609834235174,5487,34295.73071604484,0.11004610000000004,3774.1114119509434]
[1233,null,"JC DONNELL B 3 WAS","WASATCH",6.2503609834235174,19624,122657.0839387031,0.11004610000000004,13497.93372482692]
[1234,null,"JC DONNELL B 5 FT UN","FORT UNION",6.2503609834235174,7720,48252.786792029554,0.11004610000000004,5310.0310005943657]
[1235,null,"JC DONNELL B 9 FT UN","FORT UNION",6.2503609834235174,2989,18682.328979452894,0.11004610000000004,2055.9174431057718]
[1236,null,"MFS 20-1 FT UN (PC)","FORT UNION",6.2503609834235174,34654,216600.00951955857,0.125,27075.001189944822]
[1237,null,"POWDER WASH GOVT 1 FT UN","FORT UNION",6.2503609834235174,12043,75273.097323369424,0.11004610000000004,8283.510795357246]
[1238,null,"POWDER WASH GOVT 17 FT UN","FORT UNION",6.2503609834235174,3129,19557.379517132187,0.11004599999999998,2152.2113863423283]
[1239,"SUGAR LOAF (CO)","SUGAR LOAF GOVERNMENT 1 MESA","MESAVERDE",6.2503609834235174,60037,375252.92236179771,0.13375000000000004,50190.078365890455]
[1240,null,"SUGAR LOAF GOVERNMENT 10 MESA","MESAVERDE",6.2503609834235174,62410,390085.02897546173,0.13375000000000004,52173.872625468022]
[1241,null,"SUGAR LOAF GOVERNMENT 15 MESA","MESAVERDE",6.2503609834235174,66526,415811.51478323294,0.13375000000000004,55614.790102257422]
[1242,null,"SUGAR LOAF GOVERNMENT 2 MESA","MESAVERDE",6.2503609834235174,105369,658594.28646235261,0.13375000000000004,88086.985814339685]
[1243,null,"SUGAR LOAF GOVERNMENT 3 FT UN","FORT UNION",6.2503609834235174,17921,112012.71918393286,0.13375000000000004,14981.701190851023]
[1244,null,"SUGAR LOAF GOVERNMENT 4 MESA","MESAVERDE",6.2503609834235174,11757,73485.494082110294,0.13375000000000004,9828.6848334822553]
[1245,null,"SUGAR LOAF GOVT 8 MESA","MESAVERDE",6.2503609834235174,15515,96974.35065781587,0.13375000000000004,12970.319400482877]
[1246,null,"SUGARLOAF GOVERNMENT 12 MESA","MESAVERDE",6.2503609834235174,10906,68166.436885216885,0.13375000000000004,9117.2609333977616]
[1247,null,"SUGARLOAF GOVERNMENT 14 MESA","MESAVERDE",6.2503609834235174,11832,73954.271155867056,0.13375000000000004,9891.3837670972207]
[1248,null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",6.2503609834235174,38061,237894.98939008248,0.13375000000000004,31818.45483092354]
[1249,null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",6.2503609834235174,158873,993013.60051944444,0.20374999999999999,202326.52110583679]
[1250,null,"SUGARLOAF STATE LAND 2 MESA","MESAVERDE",6.2503609834235174,7989,49934.133896570478,0.125,6241.7667370713098]
[1251,"TRAIL (WY)","TRAIL UNIT 03C-10J MESA","MESAVERDE",6.2503609834235174,33098,206874.44782935159,0.13524037536921907,27977.777978741437]
[1252,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",6.2503609834235174,46628,291441.83193507179,0.13524037536921907,39414.702749191965]
[1253,null,"TRAIL UNIT 104 MESA","MESAVERDE",6.2503609834235174,37794,236226.14300750842,0.13523994172718318,31947.209814772679]
[1254,null,"TRAIL UNIT 105 MESA","MESAVERDE",6.2503609834235174,39677,247995.5727392949,0.13523994172718318,33538.906805861661]
[1255,null,"TRAIL UNIT 106 MESA","MESAVERDE",6.2503609834235174,101104,631936.49686805136,0.13523994172718318,85463.055011715536]
[1256,null,"TRAIL UNIT 114 MESA","MESAVERDE",6.2503609834235174,26778,167372.16641411494,0.13524644635772132,22636.490726702203]
[1257,null,"TRAIL UNIT 115 MESA","MESAVERDE",6.2503609834235174,41634,260227.52918385473,0.13523994172718318,35193.155882633371]
[1258,null,"TRAIL UNIT 116 MESA","MESAVERDE",6.2503609834235174,51401,321274.80490895221,0.13523994172718318,43449.18589429884]
[1259,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",6.2503609834235174,174442,1090325.4706703653,0.13524037536921907,147456.02592808066]
[1260,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",6.2503609834235174,86820,542656.34058082977,0.13523994172718318,73388.811878037886]
[1261,null,"TRAIL UNIT 132 MESA","MESAVERDE",6.2503609834235174,36012,225087.99973504772,0.13523994172718318,30440.887967656075]
[1262,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",6.2503609834235174,90198,563770.05998283438,0.13524037536921907,76244.474534005669]
[1263,null,"TRAIL UNIT 155 MESA","MESAVERDE",6.2503609834235174,92700,579408.46316336002,0.13523994172718318,78359.166794449571]
[1264,null,"TRAIL UNIT 16 MESA","MESAVERDE",6.2503609834235174,135101,844430.01922150061,0.13523994172718318,114200.66659219991]
[1265,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",6.2503609834235174,97840,611535.31861815695,0.13523994172718318,82704.000854033948]
[1266,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",6.2503609834235174,74773,467358.24181352666,0.13524037536921907,63205.704054759597]
[1267,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",6.2503609834235174,71661,447907.11843311269,0.13524037536921907,60575.126827439424]
[1268,null,"TRAIL UNIT 177 MESA","MESAVERDE",6.2503609834235174,63404,396297.88779298472,0.13523994172718318,53595.303251729034]
[1269,null,"TRAIL UNIT 18 MESA","MESAVERDE",6.2503609834235174,50473,315474.46991633519,0.13524037536921907,42664.885730890579]
[1270,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",6.2503609834235174,41980,262390.15408411925,0.13523994172718318,35485.629148122905]
[1271,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",6.2503609834235174,74005,462557.96457825741,0.13524037536921907,62556.512759585472]
[1272,null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",6.2503609834235174,34571,216081.22955793442,0.13523994172718318,29222.812893753144]
[1273,null,"TRAIL UNIT 21 MESA CC/TRAIL","LANCE",6.2503609834235174,31089,194317.47261365372,0.13524037536921907,26279.567937068474]
[1274,null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",6.2503609834235174,37998,237501.21664812681,0.13523994172718318,32119.650699627775]
[1275,null,"TRAIL UNIT 22W MESA","MESAVERDE",6.2503609834235174,66910,418211.65340086754,0.13524037536921907,56559.100989715065]
[1276,null,"TRAIL UNIT 23W MESA","MESAVERDE",6.2503609834235174,93483,584302.49581338069,0.13524037536921907,79021.288862973161]
[1277,null,"TRAIL UNIT 25W MESA","MESAVERDE",6.2503609834235174,79956,499753.86279061076,0.13524037536921907,67586.899996019405]
[1278,null,"TRAIL UNIT 26 MESA","MESAVERDE",6.2503609834235174,34622,216399.99796808901,0.13523994172718318,29265.923114966914]
[1279,null,"TRAIL UNIT 27 MESA","MESAVERDE",6.2503609834235174,22383,139901.82989196858,0.13523994172718318,18920.315322116123]
[1280,null,"TRAIL UNIT 28 MESA","MESAVERDE",6.2503609834235174,84797,530011.86031136406,0.13523994172718318,71678.773103224827]
[1281,null,"TRAIL UNIT 29 MESA","MESAVERDE",6.2503609834235174,15497,96861.844160114255,0.13523994172718318,13099.59015980135]
[1282,null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",6.2503609834235174,102018,637649.32680690044,0.13523994172718318,86235.657799742796]
[1283,null,"TRAIL UNIT 32 MESA","MESAVERDE",6.2503609834235174,50103,313161.83635246847,0.13523994172718318,42351.988499485509]
[1284,null,"TRAIL UNIT 35 MESA","MESAVERDE",6.2503609834235174,30069,187942.10441056173,0.13523994172718318,25417.279248568546]
[1285,null,"TRAIL UNIT 37 MESA","MESAVERDE",6.2503609834235174,45076,281741.27168879844,0.13523994172718318,38102.673165335582]
[1286,null,"TRAIL UNIT 38 MESA","MESAVERDE",6.2503609834235174,59927,374565.38265362114,0.13523994172718318,50656.200523095795]
[1287,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",6.2503609834235174,61693,385603.52015034709,0.13523994172718318,52148.997594929642]
[1288,null,"TRAIL UNIT 40 MESA","MESAVERDE",6.2503609834235174,13951,87198.786079741491,0.13523994172718318,11792.758748105351]
[1289,null,"TRAIL UNIT 43 MESA","MESAVERDE",6.2503609834235174,47353,295973.34364805382,0.13523994172718318,40027.41774776236]
[1290,null,"TRAIL UNIT 44 MESA","MESAVERDE",6.2503609834235174,34079,213006.05195409004,0.13523994172718318,28806.926053808489]
[1291,null,"TRAIL UNIT 45 MESA","MESAVERDE",6.2503609834235174,29050,181572.98656845317,0.13523994172718318,24555.920122748219]
[1292,null,"TRAIL UNIT 46 MESA","MESAVERDE",6.2503609834235174,46181,288647.92057548143,0.13523994172718318,39036.727958300704]
[1293,null,"TRAIL UNIT 47 MESA","MESAVERDE",6.2503609834235174,50300,314393.15746620292,0.13523994172718318,42518.512295154404]
[1294,null,"TRAIL UNIT 48 MESA","MESAVERDE",6.2503609834235174,38208,238813.79245464577,0.13523994172718318,32297.16337521391]
[1295,null,"TRAIL UNIT 49 MESA","MESAVERDE",6.2503609834235174,48031,300211.08839481499,0.13523994172718318,40600.530100369018]
[1296,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",6.2503609834235174,28230,176447.6905620459,0.135223254069267,23859.830890806938]
[1297,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",6.2503609834235174,46328,289566.72364004474,0.13523994172718318,39160.986831211005]
[1298,null,"TRAIL UNIT 50 MESA","MESAVERDE",6.2503609834235174,36422,227650.64773825134,0.13523994172718318,30787.460334276617]
[1299,null,"TRAIL UNIT 51 MESA","MESAVERDE",6.2503609834235174,39717,248245.58717863183,0.13523994172718318,33572.718744068537]
[1300,null,"TRAIL UNIT 52 MESA","MESAVERDE",6.2503609834235174,37659,235382.34427474625,0.13523994172718318,31833.094523324453]
[1301,null,"TRAIL UNIT 53 MESA","MESAVERDE",6.2503609834235174,60039,375265.42308376456,0.13523994172718318,50750.87395007506]
[1302,null,"TRAIL UNIT 54 MESA","MESAVERDE",6.2503609834235174,55484,346795.02880427043,0.13523994172718318,46900.539486766342]
[1303,null,"TRAIL UNIT 55 MESA","MESAVERDE",6.2503609834235174,44943,280909.97367800312,0.13523994172718318,37990.248470797706]
[1304,null,"TRAIL UNIT 56 MESA","MESAVERDE",6.2503609834235174,31673,197967.68342797307,0.13523994172718318,26773.137970664524]
[1305,null,"TRAIL UNIT 57 MESA","MESAVERDE",6.2503609834235174,28539,178379.05210592377,0.13523994172718318,24123.972612155303]
[1306,null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",6.2503609834235174,83682,523042.70781484677,0.13523994172718318,70736.26532570798]
[1307,null,"TRAIL UNIT 61 MESA","MESAVERDE",6.2503609834235174,23204,145033.3762593593,0.13523994172718318,19614.305353812382]
[1308,null,"TRAIL UNIT 62 MESA","MESAVERDE",6.2503609834235174,35025,218918.89344440869,0.13523994172718318,29606.578392401254]
[1309,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",6.2503609834235174,89890,561844.94879993994,0.13523994172718318,75983.878135416089]
[1310,null,"TRAIL UNIT 63 MESA","MESAVERDE",6.2503609834235174,44644,279041.1157439595,0.13523994172718318,37737.504232701256]
[1311,null,"TRAIL UNIT 64 MESA","MESAVERDE",6.2503609834235174,27785,173666.27992442244,0.13523994172718318,23486.617576955574]
[1312,null,"TRAIL UNIT 67 MESA","MESAVERDE",6.2503609834235174,67375,421118.07125815947,0.13523994172718318,56951.983417217263]
[1313,null,"TRAIL UNIT 68 MESA ","MESAVERDE",6.2503609834235174,54560,341019.69525558711,0.13523994172718318,46119.483714187365]
[1314,null,"TRAIL UNIT 70 MESA","MESAVERDE",6.2503609834235174,31852,199086.49804400589,0.13523994172718318,26924.446394140323]
[1315,null,"TRAIL UNIT 71 MESA","MESAVERDE",6.2503609834235174,43148,269690.57571275794,0.13523994172718318,36472.937743763869]
[1316,null,"TRAIL UNIT 74 MESA","MESAVERDE",6.2503609834235174,49604,310042.90622174018,0.13523994172718318,41930.184570354664]
[1317,null,"TRAIL UNIT 75 MESA","MESAVERDE",6.2503609834235174,45006,281303.74641995883,0.13523994172718318,38043.502273473547]
[1318,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",6.2503609834235174,69198,432512.47933094058,0.13523994172718318,58492.96250099592]
[1319,null,"TRAIL UNIT 82 MESA","MESAVERDE",6.2503609834235174,139421,871431.57866989018,0.13523994172718318,117852.3559185432]
[1320,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",6.2503609834235174,13254,82842.284474295302,0.1352399124043277,11203.583295678094]
[1321,null,"TRAIL UNIT 84 MESA","MESAVERDE",6.2503609834235174,63792,398723.02785455302,0.13523994172718318,53923.279052335783]
[1322,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",6.2503609834235174,54267,339188.33948744403,0.13524037536921907,45871.958353144044]
[1323,null,"TRAIL UNIT 93 MESA","MESAVERDE",6.2503609834235174,82148,513454.65406627511,0.13523994172718318,69439.577495474048]
[1324,null,"TRAIL UNIT 94 MESA","MESAVERDE",6.2503609834235174,40990,256202.29671052998,0.13523994172718318,34648.783677502572]
[1325,null,"TRAIL UNIT 95 MESA","MESAVERDE",6.2503609834235174,50742,317155.8170208761,0.13523994172718318,42892.134212340454]
[1326,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",6.2503609834235174,97740,610910.28251981456,0.13523994172718318,82619.471008516732]
[1327,null,"TRAIL UNIT 101 MESA ","MESAVERDE",6.2503609834235174,188661,1179199.3534936642,0.13523994172718318,159474.85185121521]
[1328,null,"TRAIL UNIT 108 MESA ","MESAVERDE",6.2503609834235174,168186,1051223.2123580677,0.13523994172718318,142167.36598156739]
[1329,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",6.2503609834235174,33963,212281.01008001293,0.13541854348367693,28746.785194279091]
[1330,null,"TRAIL UNIT 13 MESA","MESAVERDE",6.2503609834235174,99017,618891.9934956464,0.13524037536921907,83699.185513355507]
[1331,null,"TRAIL UNIT 134 MESA ","MESAVERDE",6.2503609834235174,136600,853799.31033565244,0.13523994172718318,115467.76897650282]
[1332,null,"TRAIL UNIT 142 MESA ","MESAVERDE",6.2503609834235174,93965,587315.16980739078,0.13523994172718318,79428.469340242227]
[1333,null,"TRAIL UNIT 143 MESA ","MESAVERDE",6.2503609834235174,140646,879088.27087458398,0.13523994172718318,118887.84652612895]
[1334,null,"TRAIL UNIT 144 MESA ","MESAVERDE",6.2503609834235174,111111,694483.85922917048,0.13523994172718318,93921.956652622306]
[1335,null,"TRAIL UNIT 147 MESA ","MESAVERDE",6.2503609834235174,156821,980187.85978145944,0.13523994172718318,132560.54903853696]
[1336,null,"TRAIL UNIT 15 MESA","MESAVERDE",6.2503609834235174,21581,134889.04038326294,0.13524037536921907,18242.444454626228]
[1337,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",6.2503609834235174,113315,708259.65483663592,0.13524037536921907,95785.301578980172]
[1338,null,"TRAIL UNIT 160 MESA ","MESAVERDE",6.2503609834235174,191762,1198581.7229032605,0.13523994172718318,162096.12236070377]
[1339,null,"TRAIL UNIT 17 MESA","MESAVERDE",6.2503609834235174,27538,172122.44076151683,0.13524037536921907,23277.903498053707]
[1340,null,"TRAIL UNIT 180 MESA ","MESAVERDE",6.2503609834235174,189679,1185562.2209747895,0.13523994172718318,160335.36567858039]
[1341,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",6.2503609834235174,27765,173541.27270475397,0.13541854348367693,23500.706383981364]
[1342,null,"TRAIL UNIT 2 MESA","MESAVERDE",6.2503609834235174,9751,60947.269949362715,0.13524037536921907,8242.5316656809391]
[1343,null,"TRAIL UNIT 20 MESA","MESAVERDE",6.2503609834235174,9,56.253248850811659,0.13770523751522534,7.7463669940040969]
[1344,null,"TRAIL UNIT 3 MESA","MESAVERDE",6.2503609834235174,18004,112531.49914555701,0.13524037536921907,15218.802185306085]
[1345,null,"TRAIL UNIT 33 MESA","MESAVERDE",6.2503609834235174,20333,127088.58987595038,0.13537754051135248,17204.940724462132]
[1346,null,"TRAIL UNIT 3C-15D MESA ","MESAVERDE",6.2503609834235174,19870,124194.67274062529,0.13524037536921907,16796.134160299483]
[1347,null,"TRAIL UNIT 41 MESA","MESAVERDE",6.2503609834235174,38648,241563.9512873521,0.13537754051135248,32702.333601485887]
[1348,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",6.2503609834235174,44959,281009.97945373791,0.13541854348367693,38053.962122003169]
[1349,null,"TRAIL UNIT 77 MESA ","MESAVERDE",6.2503609834235174,144799,905046.02003874187,0.13523994172718318,122398.3710104585]
[1350,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",6.2503609834235174,32336,202111.67275998287,0.13541854348367693,27369.668346206425]
[1351,null,"TRAIL UNIT 8 MESA","MESAVERDE",6.2503609834235174,10932,68328.946270785891,0.13524037536921907,9240.8323422442845]
[1352,null,"TRAIL UNIT 81 MESA ","MESAVERDE",6.2503609834235174,245107,1532007.229563988,0.13523994172718318,207188.56845185708]
[1353,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",6.2503609834235174,28288,176810.21149908446,0.13541854348367693,23943.381314246883]
[1354,"W HIAW (CO)","LASHER 10 FT UN","FORT UNION",6.2503609834235174,2845,17782.276997839908,0.18406250000000002,3273.0503599149083]
[1355,null,"LASHER 10 LEWIS","LEWIS",6.2503609834235174,4982,31139.298419415965,0.18406250000000002,5731.577115323752]
[1356,null,"LASHER 10 MESA","MESAVERDE",6.2503609834235174,6406,40039.812459811052,0.25406249999999997,10172.614853070743]
[1357,null,"LASHER 11 FT UN","FORT UNION",6.2503609834235174,14210,88817.629574448176,0.18406250000000002,16347.99494354687]
[1358,null,"LASHER 11 LANCE","LANCE",6.2503609834235174,14210,88817.629574448176,0.18406250000000002,16347.99494354687]
[1359,null,"LASHER 11 LEWIS","LEWIS",6.2503609834235174,14210,88817.629574448176,0.18406250000000002,16347.99494354687]
[1360,null,"LASHER 11 MESA","MESAVERDE",6.2503609834235174,14212,88830.130296415024,0.25406249999999997,22568.40497843294]
[1361,null,"LASHER 12 FT UN","FORT UNION",6.2503609834235174,9876,61728.565072290658,0.1925,11882.748776415952]
[1362,null,"LASHER 12 LANCE","LANCE",6.2503609834235174,9876,61728.565072290658,0.1925,11882.748776415952]
[1363,null,"LASHER 12 LEWIS","LEWIS",6.2503609834235174,9876,61728.565072290658,0.1925,11882.748776415952]
[1364,null,"LASHER 12 MESA","MESAVERDE",6.2503609834235174,9873,61709.813989340386,0.25406249999999997,15678.149616666789]
[1365,null,"LASHER 6 FT UN","FORT UNION",6.2503609834235174,11097,69360.255833050775,0.1925,13351.849247862274]
[1366,null,"LASHER 6 LANCE","LANCE/LEWIS",6.2503609834235174,11097,69360.255833050775,0.1925,13351.849247862274]
[1367,null,"LASHER 6 LEWIS ","LANCE/LEWIS",6.2503609834235174,11792,73704.256716530115,0.1925,14188.069417932047]
[1368,null,"LASHER 6 MESA","MESAVERDE",6.2503609834235174,693,4331.5001615124975,0.26254,1137.1920524034911]
[1369,null,"LASHER 7 FT UN","FORT UNION",6.2503609834235174,19075,119225.63575880359,0.1925,22950.934883569691]
[1370,null,"LASHER 7 LEWIS","LEWIS",6.2503609834235174,16507,103174.708753372,0.1925,19861.131435024112]
[1371,null,"LASHER 7 MESA","FORT UNION",6.2503609834235174,1102,6887.8978037327161,0.23250000000000004,1601.4362393678568]
[1372,null,"LASHER 8 FT UN","FORT UNION",6.2503609834235174,6025,37658.424925126696,0.18406250000000002,6931.5038377811334]
[1373,null,"LASHER 8 LEWIS","LEWIS",6.2503609834235174,15816,98855.709313826344,0.18406250000000002,18195.628995576164]
[1374,null,"LASHER 8 MESA","MESAVERDE",6.2503609834235174,3265,20407.428610877785,0.25406249999999997,5184.7623314511366]
[1375,null,"LASHER 9 FT UN","FORT UNION",6.2503609834235174,5011,31320.558887935247,0.18406250000000002,5764.9403703105818]
[1376,null,"LASHER 9 LEWIS","LEWIS",6.2503609834235174,34180,213637.33841341583,0.18406250000000002,39322.622601719355]
[1377,null,"LASHER 9 MESA","MESAVERDE",6.2503609834235174,6380,39877.303074242038,0.25406249999999997,10131.327312299616]
[1378,null,"WB LASHER A 2 WAS","WASATCH",6.2503609834235174,5919,36995.8866608838,0.1925,7121.7081822201317]
[1379,null,"WB LASHER A 4 FT UN","FORT UNION",6.2503609834235174,14224,88905.13462821611,0.1925,17114.238415931603]
[1380,null,"WB LASHER A 5 FT UN","FORT UNION",6.2503609834235174,7056,44102.547099036339,0.18406250000000002,8117.6250754163766]
[1381,null,"WHEELER  4 LEWIS","LEWIS",6.2503609834235174,9373,58584.633497628631,0.1925,11277.541948293512]
[1382,null,"WHEELER 2  FT UN","FORT UNION",6.2503609834235174,14342,89642.677224260085,0.1925,17256.215365670068]
[1383,null,"WHEELER 3 FT UN","FORT UNION",6.2503609834235174,9386,58665.888190413134,0.1925,11293.183476654529]
[1384,null,"WHEELER 4 FT UN","FORT UNION",6.2503609834235174,25889,161815.59549985145,0.1925,31149.502133721406]
[1385,null,"WHEELER 5 FT UN","FORT UNION",6.2503609834235174,15355,95974.292900468106,0.1925,18475.051383340109]
[1386,null,"WHEELER 5 LEWIS","LEWIS",6.2503609834235174,7210,45065.10269048356,0.1925,8675.0322679180863]
[1387,null,"WHEELER 5 MESA","MESAVERDE",6.2503609834235174,698,4362.7519664296151,0.26249999999999996,1145.2223911877738]
[1388,null,"WHEELER 6 FT UN","FORT UNION",6.2503609834235174,3039,18994.84702862407,0.1925,3656.5080530101336]
[1389,null,"WHEELER 6 LEWIS","LEWIS",6.2503609834235174,9726,60791.010924777132,0.1925,11702.269603019598]
[1390,null,"WHEELER 6 MESA","MESAVERDE",6.2503609834235174,7499,46871.457014692955,0.26249999999999996,12303.757466356899]
[1391,null,"WHEELER 7 LEWIS","LEWIS",6.2503609834235174,4319,26995.309087406171,0.1925,5196.5969993256876]
[1392,null,"WHEELER 7 MESA","MESAVERDE",6.2503609834235174,1940,12125.700307841624,0.26249999999999996,3182.9963308084257]
[1393,null,"WHEELER 9   (LEWIS)","LEWIS",6.2503609834235174,26666,166672.12598397152,0.1925,32084.384251914518]
[1394,null,"WHEELER 9 FT UN","FORT UNION",6.2503609834235174,13333,83336.06299198576,0.1925,16042.192125957259]
[1395,null,"WHEELER 9 MESA","MESAVERDE",6.2503609834235174,4445,27782.854571317534,0.26249999999999996,7292.9993249708514]
[1396,"MOSU (CO)","F WILSON B 23 WAS","WASATCH",6.2503609834235174,214,1337.5772504526328,0.1825,244.10784820760549]
[1397,"NO BAXTER (WY)","GW CAPPERS B 3 DK","DAKOTA",6.2503609834235174,765,4781.5261523189911,0.15000000000000002,717.22892284784882]
[1398,null,"MFS FEDERAL 14-1 MORR","FRONTIER",6.2503609834235174,20412,127582.36839364083,0.15000000000000002,19137.35525904613]
[1399,null,"OF FEATHERSTONE 1 DK","DAKOTA",6.2503609834235174,5405,33783.20111540411,0.17500000000000004,5912.0601951957206]
[1400,null,"TERESA LAURUNEN 1 FR","FRONTIER",6.2503609834235174,8301,51884.246523398615,0.15500000000000003,8042.0582111267868]
[1401,null,"UPRR 11-19-104 #1 DK ","DAKOTA",6.2503609834235174,4952,30951.78758991326,0.15000000000000002,4642.7681384869893]
[1402,null,"UPRR 35-20-104 1 DK ","DAKOTA",6.2503609834235174,5752,35952.076376652076,0.15000000000000002,5392.8114564978123]
[]
[{"$f":"A1412+1","v":1403},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F11:F1412)","v":41744996},{"$f":"SUM(G11:G1412)","v":263475814.65157086},null,{"$f":"SUM(I11:I1412)","v":42581675.345783569}]
[]
[{"$f":"+A1414+1","v":1404},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1424-F1414","v":-511837.15903799981},null,"+",{"$f":"I1414/F1414*F1416","v":-522095.71983344544}]
[]
[]
[{"$f":"+A1416+1","v":1405},"Total Wexpro I Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1414+I1416","v":42059579.62595012}]
[]
[{"$f":"+A1419+1","v":1406},"Wexpro I Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S103","v":180114962.38642398}]
[]
[]
[{"$f":"+A1421+1","v":1407},"Total Wexpro I Company Production",null,null,null,41233158.840962,null,null,{"$f":"I1419+I1421","v":222174542.0123741}]
[]
[]
[null,"WEXPRO II"]
[null,null,null,null,null,"Base Year","Market ","Royalty","Test-Year"]
[null,"Field Name","Well Name","Formation","Price $","Dth","Value $","Rate","Royalty $"]
[1408,"CANYON CR (WY)","CANYON CREEK 11-30 MESA","MESAVERDE",6.584994884156619,68506,451111.65953403333,0.16237846803229031,73250.820186640456]
[1409,null,"CANYON CREEK 11B-4D MESA","MESAVERDE",6.584994884156619,7496,49361.121651638015,0.16237846803229031,8015.1833141484967]
[1410,null,"CANYON CREEK 11D-25D MESA","MESAVERDE",6.584994884156619,52555,346074.40613685112,0.16237846803229031,56195.03189368653]
[1411,null,"CANYON CREEK 13B-4D MESA","MESAVERDE",6.584994884156619,1530,10075.042172759628,0.16237846803229031,1635.9699133734259]
[1412,null,"CANYON CREEK 220 MESA","MESAVERDE",6.584994884156619,43588,287026.75701061869,0.16237846803229031,46606.965087660705]
[1413,null,"CANYON CREEK 221 MESA","LANCE",6.584994884156619,6604,43487.306214970311,0.16237846803229031,7061.4021620379763]
[1414,null,"CANYON CREEK 225 MESA","MESAVERDE",6.584994884156619,50124,330066.28357346635,0.16237846803229031,53595.657475770975]
[1415,null,"CANYON CREEK 226 MESA","MESAVERDE",6.584994884156619,34220,225338.52493583949,0.16237846803229031,36590.124467737667]
[1416,null,"CANYON CREEK 227 MESA","MESAVERDE",6.584994884156619,68533,451289.45439590554,0.16237846803229031,73279.690243935285]
[1417,null,"CANYON CREEK 25 UPPER MESA","MESAVERDE",6.584994884156619,17276,113762.37161868975,0.16237846803229031,18472.559623162942]
[1418,null,"CANYON CREEK 2A-25D MESA","MESAVERDE",6.584994884156619,27713,182489.96322463237,0.16237846803229031,29632.440659684802]
[1419,null,"CANYON CREEK 2A-9D MESA","MESAVERDE",6.584994884156619,45889,302178.83023906307,0.16237846803229031,49067.335526008581]
[1420,null,"CANYON CREEK 2D-4W MESA","MESAVERDE",6.584994884156619,10713,70545.050193969859,0.16237846803229031,11454.99717775785]
[1421,null,"CANYON CREEK 33 UPPER MESA","MESAVERDE",6.584994884156619,36857,242703.15644536051,0.16237846803229031,39409.766730198928]
[1422,null,"CANYON CREEK 35 UPR MESA","MESAVERDE",6.584994884156619,22914,150888.57277556477,0.16237846803229031,24501.055290874952]
[1423,null,"CANYON CREEK 39 UPPER MESA","MESAVERDE",6.584994884156619,38900,256156.30099369248,0.16237846803229031,41594.267732174027]
[1424,null,"CANYON CREEK 3A-25D MESA","MESAVERDE",6.584994884156619,75952,500143.53144146351,0.16237846803229031,81212.540431724468]
[1425,null,"CANYON CREEK 49 MESA","MESAVERDE",6.584994884156619,20547,135301.88988476605,0.16237846803229031,21970.113601361947]
[1426,null,"CANYON CREEK 50 MESA","MESAVERDE",6.584994884156619,22059,145258.40214961086,0.16237846803229031,23586.836809872158]
[1427,null,"CANYON CREEK 79 MESA","MESAVERDE",6.584994884156619,64892,427313.48802269134,0.16237846803229031,69386.509554659046]
[1428,null,"CANYON CREEK 7B-25W MESA","MESAVERDE",6.584994884156619,59825,393947.31894466974,0.16237846803229031,63968.562135663531]
[1429,null,"CANYON CREEK 8C-25D MESA","MESAVERDE",6.584994884156619,37470,246739.75830934852,0.16237846803229031,40065.223956929585]
[1430,null,"CANYON CREEK SHALLOW 12-3 WAS","WASATCH",6.584994884156619,2217,14598.933658175225,0.16500000000000004,2408.8240535989125]
[1431,null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",6.584994884156619,24158,159080.30641145559,0.16237846803229031,25831.216449199488]
[1432,null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",6.584994884156619,66957,440911.50245847472,0.16237846803229031,71594.534307022521]
[1433,null,"CANYON CREEK UNIT 10 UPR MESA","UPPER MESA",6.584994884156619,89990,592583.68962525413,0.16237846803229031,96222.831702270967]
[1434,null,"CANYON CREEK UNIT 101 MESA","MESAVERDE",6.584994884156619,33177,218470.37527166415,0.16237846803229031,35474.884847052381]
[1435,null,"CANYON CREEK UNIT 107 MESA","MESAVERDE",6.584994884156619,4708,31002.155914609364,0.16237846803229031,5034.0825831124766]
[1436,null,"CANYON CREEK UNIT 108 MESA","MESAVERDE",6.584994884156619,1776,11694.950914262155,0.16237846803229031,1899.0082131707218]
[1437,null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",6.584994884156619,21960,144606.48765607935,0.16237846803229031,23480.979933124465]
[1438,null,"CANYON CREEK UNIT 11 UPR MESA","UPPER MESA",6.584994884156619,31072,204608.96104051446,0.16237846803229031,33224.089639437312]
[1439,null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",6.584994884156619,38912,256235.32093230236,0.16237846803229031,41607.098868749505]
[1440,null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",6.584994884156619,32341,212965.31954850923,0.16237846803229031,34580.982332294094]
[1441,null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",6.584994884156619,24270,159817.82583848113,0.16237846803229031,25950.97372390395]
[1442,null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",6.584994884156619,24596,161964.53417071622,0.16237846803229031,26299.552934204436]
[1443,null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",6.584994884156619,22174,146015.67656128888,0.16237846803229031,23709.801868720489]
[1444,null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",6.584994884156619,23419,154213.99519206386,0.16237846803229031,25041.032288426311]
[1445,null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",6.584994884156619,19378,127604.03086518697,0.16237846803229031,20720.147046634149]
[1446,null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",6.584994884156619,23243,153055.0360924523,0.16237846803229031,24852.842285319304]
[1447,null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",6.584994884156619,54976,362016.67875139427,0.16237846803229031,58783.713697789186]
[1448,null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",6.584994884156619,23867,157164.07290016604,0.16237846803229031,25520.061387244154]
[1449,null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",6.584994884156619,27372,180244.47996913499,0.16237846803229031,29267.822528664976]
[1450,null,"CANYON CREEK UNIT 121 MESA","MESAVERDE",6.584994884156619,20718,136427.92400995683,0.16237846803229031,22152.957297562505]
[1451,null,"CANYON CREEK UNIT 122 MESA","MESAVERDE",6.584994884156619,13883,91419.483976746342,0.16237846803229031,14844.555756446582]
[1452,null,"CANYON CREEK UNIT 123 MESA","MESAVERDE",6.584994884156619,18537,122066.05016761125,0.16237846803229031,19820.898224969409]
[1453,null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",6.584994884156619,27141,178723.34615089479,0.16237846803229031,29020.823149587024]
[1454,null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",6.584994884156619,15686,103292.22975288072,0.16237846803229031,16772.434026912128]
[1455,null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",6.584994884156619,28767,189430.54783253346,0.16237846803229031,30759.442155564273]
[1456,null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",6.584994884156619,38553,253871.30776889014,0.16237846803229031,41223.234032866465]
[1457,null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",6.584994884156619,29365,193368.37477325913,0.16237846803229031,31398.86046157559]
[1458,null,"CANYON CREEK UNIT 13 UPPER MESA","MESAVERDE",6.584994884156619,45932,302461.98501908185,0.16237846803229031,49113.313765404055]
[1459,null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",6.584994884156619,20378,134189.02574934359,0.16237846803229031,21789.408427923969]
[1460,null,"CANYON CREEK UNIT 131 MESA","MESAVERDE",6.584994884156619,43412,285867.79791100713,0.16237846803229031,46418.775084553694]
[1461,null,"CANYON CREEK UNIT 134 MESA","MESAVERDE",6.584994884156619,78659,517969.11259287549,0.16237846803229031,84107.03099087601]
[1462,null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",6.584994884156619,21699,142887.80399131449,0.16237846803229031,23201.902712607822]
[1463,null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",6.584994884156619,2772,18253.605818882148,0.16237846803229031,2963.9925489353832]
[1464,null,"CANYON CREEK UNIT 14 UPPER MESA ","MESAVERDE",6.584994884156619,18542,122098.97514203202,0.16237846803229031,19826.244531875855]
[1465,null,"CANYON CREEK UNIT 146 MESA","MESAVERDE",6.584994884156619,33843,222855.98186451246,0.16237846803229031,36187.012926991403]
[1466,null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",6.584994884156619,40293,265329.19886732264,0.16237846803229031,43083.748836310748]
[1467,null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",6.584994884156619,50680,333727.54072905745,0.16237846803229031,54190.166803768116]
[1468,null,"CANYON CREEK UNIT 153 MESA","MESAVERDE",6.584994884156619,43941,289351.26020472602,0.16237846803229031,46984.41435525602]
[1469,null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",6.584994884156619,11507,75773.536131990215,0.16237846803229031,12303.990714501968]
[1470,null,"CANYON CREEK UNIT 160 MESA","MESAVERDE",6.584994884156619,46631,307064.89644310728,0.16237846803229031,49860.727470925631]
[1471,null,"CANYON CREEK UNIT 162 MESA","MESAVERDE",6.584994884156619,74173,488428.8255425489,0.16237846803229031,79310.324434409878]
[1472,null,"CANYON CREEK UNIT 163 MESA","MESAVERDE",6.584994884156619,70820,466349.33769597177,0.16237846803229031,75725.091022945111]
[1473,null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",6.584994884156619,49597,326595.99126951583,0.16237846803229031,53032.156727831243]
[1474,null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",6.584994884156619,38583,254068.85761541483,0.16237846803229031,41255.311874305153]
[1475,null,"CANYON CREEK UNIT 174 MESA","MESAVERDE",6.584994884156619,37346,245923.21894371309,0.16237846803229031,39932.635545649646]
[1476,null,"CANYON CREEK UNIT 178 MESA","MESAVERDE",6.584994884156619,40490,266626.44285950152,0.16237846803229031,43294.393328424849]
[1477,null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",6.584994884156619,14788,97378.904346908079,0.16237846803229031,15812.237306513869]
[1478,null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",6.584994884156619,19502,128420.57023082238,0.16237846803229031,20852.735457914085]
[1479,null,"CANYON CREEK UNIT 197 MESA","MESAVERDE",6.584994884156619,614,4043.1868588721641,0.16237846803229031,656.5264881119499]
[1480,null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",6.584994884156619,36455,240055.98850192956,0.16237846803229031,38979.923654920422]
[1481,null,"CANYON CREEK UNIT 218 MESA","MESAVERDE",6.584994884156619,25917,170663.31241268708,0.16237846803229031,27712.047218888281]
[1482,null,"CANYON CREEK UNIT 219 MESA","MESAVERDE",6.584994884156619,3131,20617.618982294374,0.16237846803229031,3347.8573848184287]
[1483,null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",6.584994884156619,45895,302218.34020836803,0.16237846803229031,49073.751094296327]
[1484,null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",6.584994884156619,18454,121519.49559222625,0.16237846803229031,19732.149530322353]
[1485,null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",6.584994884156619,15504,102093.76068396422,0.16237846803229031,16577.828455517381]
[1486,null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",6.584994884156619,12005,79052.863584300212,0.16237846803229031,12836.482882384298]
[1487,null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",6.584994884156619,2280,15013.788335877092,0.16237846803229031,2437.9159493407915]
[1488,null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",6.584994884156619,6047,39819.464064495078,0.16237846803229031,6465.8235726595467]
[1489,null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",6.584994884156619,12082,79559.908190380273,0.16237846803229031,12918.816008743615]
[1490,null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",6.584994884156619,9993,65803.8538773771,0.16237846803229031,10685.12898322918]
[1491,null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",6.584994884156619,14875,97951.798901829708,0.16237846803229031,15905.263046686085]
[1492,null,"CANYON CREEK UNIT 3 MESA","MESAVERDE",6.584994884156619,19180,126300.20187812396,0.16237846803229031,20508.433293138765]
[1493,null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",6.584994884156619,36648,241326.89251457178,0.16237846803229031,39186.291101509356]
[1494,null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",6.584994884156619,35295,232417.39443630786,0.16237846803229031,37739.580452624221]
[1495,null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",6.584994884156619,22241,146456.87121852738,0.16237846803229031,23781.442381266905]
[1496,null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",6.584994884156619,7968,52469.23923695994,0.16237846803229031,8519.8746861172913]
[1497,null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",6.584994884156619,35998,237046.64583986998,0.16237846803229031,38491.271203670971]
[1498,null,"CANYON CREEK UNIT 40 W MESA","MESAVERDE",6.584994884156619,17636,116132.96977698614,0.16237846803229031,18857.493720427279]
[1499,null,"CANYON CREEK UNIT 42 MESA","MESAVERDE",6.584994884156619,27430,180626.40967241605,0.16237846803229031,29329.839688779783]
[1500,null,"CANYON CREEK UNIT 43 MESA","MESAVERDE",6.584994884156619,24898,163953.2026257315,0.16237846803229031,26622.469871353958]
[1501,null,"CANYON CREEK UNIT 44 W MESA","MESAVERDE",6.584994884156619,51397,338448.98206099775,0.16237846803229031,54956.827214152916]
[1502,null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",6.584994884156619,54235,357137.19754223421,0.16237846803229031,57991.391014253422]
[1503,null,"CANYON CREEK UNIT 46 MESA ","MESAVERDE",6.584994884156619,44639,293947.58663386729,0.16237846803229031,47730.758799396302]
[1504,null,"CANYON CREEK UNIT 48 MESA","MESAVERDE",6.584994884156619,43630,287303.32679575327,0.16237846803229031,46651.874065674878]
[1505,null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",6.584994884156619,17284,113815.05157776301,0.16237846803229031,18481.113714213261]
[1506,null,"CANYON CREEK UNIT 51 MESA","MESAVERDE",6.584994884156619,24468,161121.65482554416,0.16237846803229031,26162.687477399337]
[1507,null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",6.584994884156619,6389,42071.53231487664,0.16237846803229031,6831.5109650606655]
[1508,null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",6.584994884156619,33433,220156.13396200826,0.16237846803229031,35748.615760662578]
[1509,null,"CANYON CREEK UNIT 64","MESAVERDE",6.584994884156619,45101,296989.85427034769,0.16237846803229031,48224.757557552206]
[1510,null,"CANYON CREEK UNIT 65 MESA","MESAVERDE",6.584994884156619,55497,365447.4610860399,0.16237846803229031,59340.798877441186]
[1511,null,"CANYON CREEK UNIT 66 MESA","MESAVERDE",6.584994884156619,32644,214960.57299840866,0.16237846803229031,34904.96853082491]
[1512,null,"CANYON CREEK UNIT 67 MESA","MESAVERDE",6.584994884156619,37742,248530.87691783911,0.16237846803229031,40356.063052640413]
[1513,null,"CANYON CREEK UNIT 68 MESA","MESAVERDE",6.584994884156619,14565,95910.450487741153,0.16237846803229031,15573.79201848624]
[1514,null,"CANYON CREEK UNIT 69 MESA","MESAVERDE",6.584994884156619,31474,207256.12898394544,0.16237846803229031,33653.932714715818]
[1515,null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",6.584994884156619,404,2660.3379331992742,0.16237846803229031,431.98159804108764]
[1516,null,"CANYON CREEK UNIT 70 MESA","MESAVERDE",6.584994884156619,16239,106933.73192381933,0.16237846803229031,17363.735570765399]
[1517,null,"CANYON CREEK UNIT 71 MESA","MESAVERDE",6.584994884156619,40311,265447.72877523745,0.16237846803229031,43102.995541173965]
[1518,null,"CANYON CREEK UNIT 72 MESA","MESAVERDE",6.584994884156619,26880,177004.66248612991,0.16237846803229031,28741.745929070381]
[1519,null,"CANYON CREEK UNIT 73 MESA","MESAVERDE",6.584994884156619,51369,338264.60220424138,0.16237846803229031,54926.887895476808]
[1520,null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",6.584994884156619,24865,163735.89779455433,0.16237846803229031,26587.184245771394]
[1521,null,"CANYON CREEK UNIT 76 MESA","MESAVERDE",6.584994884156619,39150,257802.54971473163,0.16237846803229031,41861.583077496485]
[1522,null,"CANYON CREEK UNIT 77 MESA","MESAVERDE",6.584994884156619,76495,503719.1836635606,0.16237846803229031,81793.149361764852]
[1523,null,"CANYON CREEK UNIT 78 MESA","MESAVERDE",6.584994884156619,60872,400841.80858838174,0.16237846803229031,65088.078801873977]
[1524,null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",6.584994884156619,21911,144283.82290675567,0.16237846803229031,23428.586125441259]
[1525,null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",6.584994884156619,43474,286276.06759382488,0.16237846803229031,46485.069290193671]
[1526,null,"CANYON CREEK UNIT 82 MESA","MESAVERDE",6.584994884156619,41493,273231.19272831059,0.16237846803229031,44366.862493858534]
[1527,null,"CANYON CREEK UNIT 83 MESA","MESAVERDE",6.584994884156619,46780,308046.06068084663,0.16237846803229031,50020.047416737812]
[1528,null,"CANYON CREEK UNIT 84 MESA","MESAVERDE",6.584994884156619,9899,65184.864358266372,0.16237846803229031,10584.618413387936]
[1529,null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",6.584994884156619,150,987.74923262349284,0.16237846803229031,160.38920719347311]
[1530,null,"CANYON CREEK UNIT 95 MESA","MESAVERDE",6.584994884156619,18328,120689.78623682252,0.16237846803229031,19597.422596279837]
[1531,null,"CANYON CREEK UNIT 96 MESA","MESAVERDE",6.584994884156619,27540,181350.75910967329,0.16237846803229031,29447.458440721664]
[1532,null,"CANYON CREEK UNIT 97 MESA","MESAVERDE",6.584994884156619,17838,117463.13874358578,0.16237846803229031,19073.484519447826]
[1533,null,"CANYON CREEK UNIT 98 MESA","MESAVERDE",6.584994884156619,18156,119557.16711674757,0.16237846803229031,19413.509638697986]
[1534,null,"CANYON CREEK UNIT 99 MESA","MESAVERDE",6.584994884156619,16602,109324.0850667682,0.16237846803229031,17751.877452173605]
[1535,null,"CANYON CREEK 2-30 MESA","MESAVERDE",6.584994884156619,83342,548806.6436353809,0.16237846803229031,89114.382039456235]
[1536,null,"CANYON CREEK 222 MESA ","MESAVERDE",6.584994884156619,236817,1559438.733481318,0.16500000000000004,257307.39102441753]
[1537,null,"CANYON CREEK 223 MESA","MESAVERDE",6.584994884156619,381609,2512893.3127481234,0.16500000000000004,414627.39660344046]
[1538,null,"CANYON CREEK 224 MESA","MESAVERDE",6.584994884156619,76988,506965.58614144981,0.16237846803229031,82320.295222740722]
[1539,null,"CANYON CREEK SHALLOW 13-31 MSA","MESAVERDE",6.584994884156619,14600,96140.925308686637,0.21400050000000004,20574.206086521597]
[1540,null,"CANYON CREEK SHALLOW 4-16","WASATCH",6.584994884156619,6644,43750.70601033658,0.16498060000000003,7218.0177280089365]
[1541,null,"CANYON CREEK SHALLOW 6-35","WASATCH",6.584994884156619,38,250.22980559795153,0.16247060000000002,40.654986653382551]
[1542,null,"CANYON CREEK SHALLOW 7-10","WASATCH",6.584994884156619,223,1468.4538591669261,0.16498060000000003,242.26639875767501]
[1543,null,"CANYON CREEK SHALLOW 9-25","WASATCH",6.584994884156619,30176,198708.80562431013,0.16247060000000002,32284.338875065045]
[1544,"TRAIL (WY)","TRAIL BUFFER 22-9 MESA","LANCE",6.3849948841566189,236551,1510376.9248421323,0.15000000000000002,226556.53872631988]
[1545,null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",6.3849948841566189,32640,208406.23301887204,0.17254442339236128,35959.333307615358]
[1546,null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",6.3849948841566189,52073,332485.83860268764,0.17254442339236128,57368.577307826439]
[1547,null,"TRAIL UNIT 104 MESA","MESAVERDE",6.3849948841566189,37275,238000.68430693797,0.17254478634386886,41065.777223435194]
[1548,null,"TRAIL UNIT 105 MESA","MESAVERDE",6.3849948841566189,39158,250023.62967380488,0.17254442339236128,43140.183016531933]
[1549,null,"TRAIL UNIT 106 MESA","MESAVERDE",6.3849948841566189,99778,637082.01955137914,0.17254442339236128,109924.94971713376]
[1550,null,"TRAIL UNIT 114 MESA","MESAVERDE",6.3849948841566189,26431,168761.79978314359,0.17254442339236128,29118.907434239634]
[1551,null,"TRAIL UNIT 115 MESA","MESAVERDE",6.3849948841566189,41062,262180.65993323911,0.17254442339236128,45237.810792809498]
[1552,null,"TRAIL UNIT 116 MESA","MESAVERDE",6.3849948841566189,50705,323751.16560116137,0.17254514929505801,55861.693203101437]
[1553,null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",6.3849948841566189,172120,1098985.3194610372,0.17254442339236128,189623.78826307462]
[1554,null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",6.3849948841566189,85666,546976.97174616088,0.13600035617229708,74389.062975522364]
[1555,null,"TRAIL UNIT 132 MESA","MESAVERDE",6.3849948841566189,35557,227031.26309595691,0.17254442339236128,39172.978382931353]
[1556,null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",6.3849948841566189,88960,568009.14489457279,0.17254442339236128,98006.810387422258]
[1557,null,"TRAIL UNIT 155 MESA","MESAVERDE",6.3849948841566189,91492,584175.95194125734,0.17254442339236128,100796.30278738801]
[1558,null,"TRAIL UNIT 16 MESA","MESAVERDE",6.3849948841566189,133290,851055.96810923575,0.20075967340053091,170857.71820318283]
[1559,null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",6.3849948841566189,96520,616279.7062187969,0.20075967340053091,123724.1125438608]
[1560,null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",6.3849948841566189,73751,470899.75770143478,0.17254442339236128,81251.127168196705]
[1561,null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",6.3849948841566189,70749,451732.00305919664,0.17254442339236128,77943.837995725466]
[1562,null,"TRAIL UNIT 177 MESA","MESAVERDE",6.3849948841566189,62590,399636.82979936275,0.17254442339236128,68955.106364082269]
[1563,null,"TRAIL UNIT 18 MESA","MESAVERDE",6.3849948841566189,49730,317525.79558910866,0.17254442339236128,54787.305312123528]
[1564,null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",6.3849948841566189,41372,264160.00834732765,0.17254442339236128,45579.336323610994]
[1565,null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",6.3849948841566189,73056,466462.18625694595,0.17254442339236128,80485.448962044975]
[1566,null,"TRAIL UNIT 2 UPPER MESA","MESAVERDE",6.3849948841566189,34175,218207.20016605244,0.13600035617229708,29676.256941942855]
[1567,null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",6.3849948841566189,30691,195961.87798965079,0.17254442339236128,33812.12924460855]
[1568,null,"TRAIL UNIT 21 UPPER MESA","MESAVERDE",6.3849948841566189,37514,239526.6980842514,0.17254639725361337,41329.468800491552]
[1569,null,"TRAIL UNIT 22W MESA","MESAVERDE",6.3849948841566189,66137,422284.40665346629,0.17254442339236128,72862.81945360775]
[1570,null,"TRAIL UNIT 23W MESA","MESAVERDE",6.3849948841566189,92237,588932.773129954,0.17254442339236128,101617.06575657224]
[1571,null,"TRAIL UNIT 25W MESA","MESAVERDE",6.3849948841566189,78843,503412.15165156033,0.17254442339236128,86860.959435426412]
[1572,null,"TRAIL UNIT 26 MESA","MESAVERDE",6.3849948841566189,34154,218073.11527348516,0.17254442339236128,37627.299932239432]
[1573,null,"TRAIL UNIT 27 MESA","MESAVERDE",6.3849948841566189,22083,140999.84202683062,0.17254442339236128,24328.73644093352]
[1574,null,"TRAIL UNIT 28 MESA","MESAVERDE",6.3849948841566189,83650,534104.8220597012,0.17254442339236128,92156.808553370865]
[1575,null,"TRAIL UNIT 29 MESA","MESAVERDE",6.3849948841566189,15285,97594.646804333926,0.17254442339236128,16839.412059034952]
[1576,null,"TRAIL UNIT 3 UPPER MESA","MESAVERDE",6.3849948841566189,100673,642796.58997269929,0.13600035617229708,87420.565182625112]
[1577,null,"TRAIL UNIT 32 MESA","MESAVERDE",6.3849948841566189,49398,315405.97728756868,0.17254442339236128,54421.542485587735]
[1578,null,"TRAIL UNIT 35 MESA","MESAVERDE",6.3849948841566189,29659,189372.56326920117,0.17254442339236128,32675.17973561777]
[1579,null,"TRAIL UNIT 37 MESA","MESAVERDE",6.3849948841566189,44478,283991.80245751812,0.17254442339236128,49001.201803189833]
[1580,null,"TRAIL UNIT 38 MESA","MESAVERDE",6.3849948841566189,59169,377793.76230066299,0.17254442339236128,65186.20687739869]
[1581,null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",6.3849948841566189,19629,125331.06458111027,0.17254442339236128,21625.176271298467]
[1582,null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",6.3849948841566189,60823,388354.54383905802,0.13600035617229708,52816.356283241854]
[1583,null,"TRAIL UNIT 40 MESA","MESAVERDE",6.3849948841566189,13758,87844.759616226758,0.17254442339236128,15157.123396022431]
[1584,null,"TRAIL UNIT 43 MESA","MESAVERDE",6.3849948841566189,46708,298230.34104918735,0.17254442339236128,51457.982234439289]
[1585,null,"TRAIL UNIT 44 MESA","MESAVERDE",6.3849948841566189,33635,214759.30292860788,0.17254442339236128,37055.520091962091]
[1586,null,"TRAIL UNIT 45 MESA","MESAVERDE",6.3849948841566189,28680,183121.65327761183,0.17254442339236128,31596.620075441439]
[1587,null,"TRAIL UNIT 46 MESA","MESAVERDE",6.3849948841566189,45568,290951.44688124879,0.17254442339236128,50202.049637298303]
[1588,null,"TRAIL UNIT 47 MESA","MESAVERDE",6.3849948841566189,49664,317104.38592675433,0.17254442339236128,54714.593424920633]
[1589,null,"TRAIL UNIT 48 MESA","MESAVERDE",6.3849948841566189,37682,240599.3772247897,0.17254442339236128,41514.080811812564]
[1590,null,"TRAIL UNIT 49 MESA","MESAVERDE",6.3849948841566189,47415,302744.53243228607,0.17254442339236128,52236.880783718821]
[1591,null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",6.3849948841566189,27836,177732.71759538364,0.17254442339236128,30666.789275452855]
[1592,null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",6.3849948841566189,45754,292139.05592970195,0.17254442339236128,50406.964955779207]
[1593,null,"TRAIL UNIT 50 MESA","MESAVERDE",6.3849948841566189,35919,229342.63124402158,0.17254442339236128,39571.792067286646]
[1594,null,"TRAIL UNIT 51 MESA","MESAVERDE",6.3849948841566189,39181,250170.48455614049,0.17254442339236128,43165.522007526888]
[1595,null,"TRAIL UNIT 52 MESA","MESAVERDE",6.3849948841566189,37170,237330.25984410153,0.17254442339236128,40950.012838359777]
[1596,null,"TRAIL UNIT 53 MESA","MESAVERDE",6.3849948841566189,59311,378700.4315742132,0.17254442339236128,65342.647604410988]
[1597,null,"TRAIL UNIT 54 MESA","MESAVERDE",6.3849948841566189,54806,349936.02962108765,0.17254442339236128,60379.510455182826]
[1598,null,"TRAIL UNIT 55 MESA","MESAVERDE",6.3849948841566189,44342,283123.44315327279,0.17254442339236128,48851.37124774143]
[1599,null,"TRAIL UNIT 56 MESA","MESAVERDE",6.3849948841566189,31242,199480.0101708211,0.17254442339236128,34419.163333226694]
[1600,null,"TRAIL UNIT 57 MESA","MESAVERDE",6.3849948841566189,28181,179935.54083041768,0.17254442339236128,31046.874140377098]
[1601,null,"TRAIL UNIT 6 UPPER MESA","MESAVERDE",6.3849948841566189,82535,526985.55276386649,0.13600035617229708,71670.222873540697]
[1602,null,"TRAIL UNIT 61 MESA","MESAVERDE",6.3849948841566189,22892,146165.30288811331,0.17254442339236128,25220.00790679935]
[1603,null,"TRAIL UNIT 62 MESA","MESAVERDE",6.3849948841566189,34554,220627.11322714781,0.17254442339236128,38067.978036499422]
[1604,null,"TRAIL UNIT 6-22W MESA","MESAVERDE",6.3849948841566189,88656,566068.10644978925,0.17254442339236128,97671.895028184677]
[1605,null,"TRAIL UNIT 63 MESA","MESAVERDE",6.3849948841566189,44043,281214.32968290994,0.17254442339236128,48521.964364807085]
[1606,null,"TRAIL UNIT 64 MESA","MESAVERDE",6.3849948841566189,27414,175038.24975426955,0.17254442339236128,30201.873875458565]
[1607,null,"TRAIL UNIT 67 MESA","MESAVERDE",6.3849948841566189,66449,424276.52505732316,0.17254442339236128,73206.548374930542]
[1608,null,"TRAIL UNIT 68 MESA","MESAVERDE",6.3849948841566189,53828,343691.50462438248,0.17254442339236128,59302.052490267146]
[1609,null,"TRAIL UNIT 70 MESA","MESAVERDE",6.3849948841566189,31416,200590.99928066434,0.17254442339236128,34610.858308579787]
[1610,null,"TRAIL UNIT 71 MESA","MESAVERDE",6.3849948841566189,42569,271802.84722366312,0.17254478634386886,46898.164201862179]
[1611,null,"TRAIL UNIT 74 MESA","MESAVERDE",6.3849948841566189,48941,312488.03462550906,0.17254442339236128,53918.067751470691]
[1612,null,"TRAIL UNIT 75 MESA","MESAVERDE",6.3849948841566189,44374,283327.76298956579,0.17254442339236128,48886.625496082226]
[1613,null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",6.3849948841566189,68233,435667.35593065858,0.17254442339236128,75171.972719930112]
[1614,null,"TRAIL UNIT 82 MESA","MESAVERDE",6.3849948841566189,138397,883664.1369826236,0.17254442339236128,152471.31898817534]
[1615,null,"TRAIL UNIT 83 MESA  (Q50)","MESAVERDE",6.3849948841566189,7655,48877.135838218921,0.17254438555028606,8433.4753706633492]
[1616,null,"TRAIL UNIT 84 MESA","LANCE",6.3849948841566189,63349,404483.04091643763,0.17254442339236128,69791.293066915605]
[1617,null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",6.3849948841566189,53577,342088.87090845918,0.17254442339236128,59025.526979844006]
[1618,null,"TRAIL UNIT 93 MESA","MESAVERDE",6.3849948841566189,81066,517605.99527904048,0.17254442339236128,89310.027999851314]
[1619,null,"TRAIL UNIT 94 MESA","MESAVERDE",6.3849948841566189,40444,258234.7330948303,0.17254442339236128,44556.963121727807]
[1620,null,"TRAIL UNIT 95 MESA","MESAVERDE",6.3849948841566189,50124,320041.48357346636,0.17254442339236128,55221.373244819617]
[1621,null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",6.3849948841566189,96301,614881.3923391666,0.17254442339236128,106094.35529585378]
[1622,null,"TRAIL UNIT 108 MESA ","MESAVERDE",6.3849948841566189,165927,1059443.0461434552,0.17254442339236128,182800.98951386928]
[1623,null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",6.3849948841566189,33512,213973.94855785661,0.17250250110305895,36911.041297127536]
[1624,null,"TRAIL UNIT 13 MESA","MESAVERDE",6.3849948841566189,97707,623858.6951462907,0.13600035617229708,84845.004741080047]
[1625,null,"TRAIL UNIT 134 MESA ","MESAVERDE",6.3849948841566189,134740,860314.21069126285,0.17254442339236128,148442.41941997837]
[1626,null,"TRAIL UNIT 142 MESA ","MESAVERDE",6.3849948841566189,92702,591901.7957510869,0.17254442339236128,102129.35405277449]
[1627,null,"TRAIL UNIT 143 MESA ","MESAVERDE",6.3849948841566189,130884,835693.67041795491,0.17254442339236128,144194.28249491204]
[1628,null,"TRAIL UNIT 147 MESA ","MESAVERDE",6.3849948841566189,146368,934558.931204236,0.17254442339236128,161252.93191081635]
[1629,null,"TRAIL UNIT 15 MESA","MESAVERDE",6.3849948841566189,21293,135955.69606834688,0.20075967340053091,27294.421139623166]
[1630,null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",6.3849948841566189,111784,713740.26813056343,0.20075967340053091,143290.26312269928]
[1631,null,"TRAIL UNIT 160 MESA ","MESAVERDE",6.3849948841566189,183257,1170095.0074858896,0.17254442339236128,201893.36838093348]
[1632,null,"TRAIL UNIT 17 MESA","MESAVERDE",6.3849948841566189,27167,173461.15601788287,0.13600035617229708,23590.779000490464]
[1633,null,"TRAIL UNIT 180 MESA ","MESAVERDE",6.3849948841566189,180959,1155422.2892420976,0.17254442339236128,199361.67267195982]
[1634,null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",6.3849948841566189,27384,174846.69990774486,0.17250250110305895,30161.493043701976]
[1635,null,"TRAIL UNIT 2 MESA","LANCE",6.3849948841566189,9638,61538.580693501492,0.13600035617229708,8369.2688926538485]
[1636,null,"TRAIL UNIT 20 MESA","MESAVERDE",6.3849948841566189,2,12.769989768313238,0.17191984109024158,2.1954146116924229]
[1637,null,"TRAIL UNIT 3 MESA","MESAVERDE",6.3849948841566189,17766,113435.8191119265,0.13600035617229708,15427.311801918268]
[1638,null,"TRAIL UNIT 33 MESA","MESAVERDE",6.3849948841566189,20049,128012.76243245605,0.17251001251755713,22083.483249630059]
[1639,null,"TRAIL UNIT 41 MESA","MESAVERDE",6.3849948841566189,38131,243466.23992777604,0.17251001251755713,42000.364097543214]
[1640,null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",6.3849948841566189,44356,283212.83308165101,0.17250250110305895,48854.922051067952]
[1641,null,"TRAIL UNIT 77 MESA ","MESAVERDE",6.3849948841566189,137718,879328.72545628122,0.17254442339236128,151723.267906194]
[1642,null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",6.3849948841566189,31902,203694.10679436446,0.17250250110305895,35137.742881981467]
[1643,null,"TRAIL UNIT 8 MESA","MESAVERDE",6.3849948841566189,11218,71626.872610468956,0.13600035617229708,9741.2801865315287]
[1644,null,"TRAIL UNIT 81 MESA ","MESAVERDE",6.3849948841566189,241782,1543776.8330811555,0.17254442339236128,266370.08351047355]
[1645,null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",6.3849948841566189,27932,178345.67710426266,0.17250250110305895,30765.075361403866]
[1646,null,"TRAIL BUFFER 22-15","LANCE",6.3849948841566189,180853,1154745.4797843769,0.15000000000000002,173211.82196765655]
[1647,null,"TRAIL BUFFER 22-16","LANCE",6.3849948841566189,195131,1245910.4367403651,0.15000000000000002,186886.5655110548]
[1648,null,"TRAIL BUFFER 22-8","LANCE",6.3849948841566189,173844,1109993.0506413232,0.15000000000000002,166498.95759619851]
[1649,null,"TRAIL BUFFER 23-5","LANCE",6.3849948841566189,223307,1425814.0525963621,0.15000000000000002,213872.10788945435]
[1650,null,"TRAIL UNIT 144 MESA","MESAVERDE",6.3849948841566189,104612,667947.0848213922,0.17254442339236128,115250.54460711575]
[1651,"WHISKEY CANYON (WY)","WHISKEY CANYON 16-13 ALMOND","ALMOND",6.3849948841566189,65084,415561.00704044936,0.14633312000000001,60810.338710570926]
[1652,null,"WHISKEY CANYON UNIT 10 MESA","MESAVERDE",6.3849948841566189,102449,654136.34088696144,0.14633333333333334,95721.951216458692]
[1653,null,"WHISKEY CANYON UNIT 12 MESA","MESAVERDE",6.3849948841566189,131603,840284.48173966352,0.14633333333333334,122961.62916123743]
[1654,null,"WHISKEY CANYON UNIT 13 MESA","MESAVERDE",6.3849948841566189,189164,1207811.1722666027,0.14633333333333334,176743.03487501288]
[1655,null,"WHISKEY CANYON UNIT 15 MESA","MESAVERDE",6.3849948841566189,92667,591678.32093014137,0.14633333333333334,86582.260962777364]
[1656,null,"WHISKEY CANYON UNIT 3 MESA","MESAVERDE",6.3849948841566189,59257,378355.64185046876,0.1516666666666667,57383.939013987772]
[1657,null,"WHISKEY CANYON UNIT 4-26 ALMOND","ALMOND",6.3849948841566189,69152,441535.16622919851,0.12499994482758617,55191.8714180889]
[1658,null,"WHISKEY CANYON UNIT 5 MESA","MESAVERDE",6.3849948841566189,139770,892430.73495857057,0.14633333333333334,130592.36421560418]
[1659,null,"WHISKEY CANYON UNIT 8 MESA","MESAVERDE",6.3849948841566189,112008,715170.50698461453,0.14633333333333334,104653.2841887486]
[1660,null,"WHISKEY CANYON UNIT 9 MESA","MESAVERDE",6.3849948841566189,92516,590714.18670263374,0.14633333333333334,86441.175987485403]
[1661,null,"WHISKEY CANYON UNIT 9-23 ALMOND","ALMOND",6.3849948841566189,30952,197628.36165441567,0.1516666666666667,29973.634850919716]
[1662,"Alkali Gulch*",null,null,null,1866188.2331703971,null,null,320782.92052818666]
[]
[{"$f":"A1684+1","v":1663},"Totals Before Adjustment",null,null,null,{"$f":"SUM(F1430:F1684)","v":14958729.233170398},null,null,{"$f":"SUM(I1430:I1684)","v":14215480.648027454}]
[]
[{"$f":"+A1686+1","v":1664},"Test-Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"F1696-F1686","v":2252463.8726034984},null,"+",{"$f":"I1686/F1686*F1688","v":2140546.5726576042}]
[]
[]
[{"$f":"+A1688+1","v":1665},"Total Wexpro II Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1686+I1688","v":16356027.220685057}]
[]
[{"$f":"+A1691+1","v":1666},"Wexpro II Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S105","v":54305068.809874572}]
[]
[]
[{"$f":"+A1693+1","v":1667},"Total Wexpro II Company Production",null,null,null,17211193.105773896,null,null,{"$f":"I1691+I1693","v":70661096.030559629}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[null,null,null,null,null,"Base Year",null,null,"Test-Year"]
[null,null,null,null,null,"Dth",null,null,"Royalty $"]
[]
[{"$f":"+A1696+1","v":1668},"Total Wexpro Test-Year Royalties",null,null,null,null,null,null,{"$f":"I1691+I1419","v":58415606.846635178}]
[]
[{"$f":"+A1704+1","v":1669},"Total Wexpro Operator Service Fee",null,null,null,null,null,"+",{"$f":"I1693+I1421","v":234420031.19629854}]
[]
[]
[{"$f":"+A1706+1","v":1670},"Total Wexpro Company Production",null,null,null,{"$f":"F1696+F1424","v":58444351.946735896},null,null,{"$f":"I1704+I1706","v":292835638.0429337}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["*","Estimated, historical data not yet available.  Value calculated (from the Wexpro II original filing) by taking an 2 months from 2022 and 10 months of 2023 to calculate the Royalty and Dth amounts."]

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

{"sheet":"SDR#2","index":8,"n_rows":78,"n_cols":25,"rows_kept":78,"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,{"$f":"'Control Panel'!E37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E38","v":"Docket No. 23-057-25"}]
[]
[]
["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":1.3495476388906146E-2},"Transportation",null,null,"Transportation"]
[]
[null,{"$f":"+'Ut Storage'!B11","v":"Feb24"},{"$f":"J12+K12+L12-((T12+$B$54*U12)+(X12))*$J$39","v":14183403.966699958},{"$f":"M12+N12+O12-((T12+$B$54*U12)+(X12))*$K$39","v":442968.66583225923},{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":3997511.1592687746},null,null,{"$f":"Q12*$J$39","v":11895487.524184385},{"$f":"R12*$J$39","v":4412123.582438509},{"$f":"S12*$J$39","v":1610435.7128188098},{"$f":"Q12-J12","v":371513.65429509431},{"$f":"R12-K12","v":137797.1396280108},{"$f":"S12-L12","v":50296.287181190215},{"$f":"SUM(J12:O12)-U12","v":13582163.900545999},{"$f":"Calculations!D176","v":12267001.17847948},{"$f":"Calculations!D167","v":4549920.7220665198},{"$f":"Calculations!D169+Calculations!D170","v":1660732},{"$f":"S12*$T$10","v":22412.369494300881},{"$f":"V12*W12","v":4895490},{"$f":"Calculations!D255","v":168810},{"$f":"Calculations!D254","v":29},{"$f":"+W12*$D$39","v":247718},{"$f":"B12","v":"Feb24"}]
[null,{"$f":"+'Ut Storage'!B12","v":"Mar24"},11658935.159423508,364125.77437123528,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},{"$f":"(+C13)*E13+F13*$J$33/$L$33","v":3990770.8275533463},null,null,{"$f":"Q13*$J$39","v":9567668.919604402},{"$f":"R13*$J$39","v":4589508.1482770285},355671.84274626075,298812.43927003816,143337.12175453082,11108.157253739249,{"$f":"SUM(J13:O13)-U13","v":11311671.628906},{"$f":"Calculations!E176","v":9866481.3588744402},{"$f":"Calculations!E167","v":4732845.2700315593},{"$f":"Calculations!E169+Calculations!E170","v":366780},{"$f":"S13*$T$10","v":4949.8708299229966},{"$f":"V13*W13","v":3654435},{"$f":"Calculations!E255","v":117885},{"$f":"Calculations!E254","v":31},{"$f":"+W13*$D$39","v":264802},"Mar24"]
[null,{"$f":"+'Ut Storage'!B13","v":"Apr24"},8560776.6007716879,267365.70418745407,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},3982498.7442017458,null,null,{"$f":"Q14*$J$39","v":5216917.3809793703},4334745.0849527949,0,162932.03926470689,135380.49480312783,0,8803425,{"$f":"Calculations!F176","v":5379849.4202440772},{"$f":"Calculations!F167","v":4470125.5797559228},{"$f":"Calculations!F169+Calculations!F170","v":0},{"$f":"S14*$T$10","v":0},{"$f":"V14*W14","v":1046550},{"$f":"Calculations!F255","v":34885},{"$f":"Calculations!F254","v":30},{"$f":"+W14*$D$39","v":256260},"Apr24"]
[null,{"$f":"+'Ut Storage'!B14","v":"May24"},6041605.7394338418,188688.27540729049,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},3975772.5580019737,null,null,{"$f":"Q15*$J$39","v":2684157.8422116572},4381363.291221343,0,83830.216007331386,136836.45027635247,0,6204752.799716684,{"$f":"Calculations!G176","v":2767988.0582189886},{"$f":"Calculations!G167","v":4518199.7414976954},{"$f":"Calculations!G169+Calculations!G170","v":0},0,1081435,{"$f":"Calculations!G255","v":34885},{"$f":"Calculations!G254","v":31},264802,"May24"]
[null,{"$f":"+'Ut Storage'!B15","v":"Jun24"},4800115.181544777,149914.69063436624,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},3972457.7782124099,null,null,1917575.4957593165,3873425.5509459362,0,59888.716487483354,120972.80402726354,0,4925312.5672199987,{"$f":"Calculations!H176","v":1977464.2122467998},{"$f":"Calculations!H167","v":3994398.3549731998},{"$f":"Calculations!H169+Calculations!H170","v":0},0,1046550,{"$f":"Calculations!H255","v":34885},{"$f":"Calculations!H254","v":30},256260,"Jun24"]
[null,{"$f":"+'Ut Storage'!B16","v":"Jul24"},4378201.4661127198,136737.70180572796,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},3971331.2685922063,null,null,1461129.3415419436,3940987.5185699346,0,45633.228564228397,123082.86411789292,0,4489397.9527939986,{"$f":"Calculations!I176","v":1506762.570106172},{"$f":"Calculations!I167","v":4064070.3826878276},{"$f":"Calculations!I169+Calculations!I170","v":0},{"$f":"S17*$T$10","v":0},1081435,{"$f":"Calculations!I255","v":34885},{"$f":"Calculations!I254","v":31},264802,"Jul24"]
[null,{"$f":"+'Ut Storage'!B17","v":"Aug24"},3759105.81185955,117402.4296361595,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},3969678.2831953503,null,null,900664.25749441131,3882356.9483642969,0,28129.075745272567,121251.7447672803,0,3850967.0263712611,{"$f":"Calculations!J176","v":928793.33323968388},{"$f":"Calculations!J167","v":4003608.6931315772},{"$f":"Calculations!J169+Calculations!J170","v":0},0,1081435,{"$f":"Calculations!J255","v":34885},{"$f":"Calculations!J254","v":31},264802,"Aug24"]
[null,{"$f":"+'Ut Storage'!B18","v":"Sep24"},4775924.589483235,149159.18269590882,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},3972393.1893316056,null,null,2062803.8070104467,3704006.6476332638,0,64424.411263365299,115681.60131292418,0,4900366.46722,{"$f":"Calculations!K176","v":2127228.218273812},{"$f":"Calculations!K167","v":3819688.248946188},{"$f":"Calculations!K169+Calculations!K170","v":0},0,1046550,{"$f":"Calculations!K255","v":34885},{"$f":"Calculations!K254","v":30},256260,"Sep24"]
[null,{"$f":"+'Ut Storage'!B19","v":"Oct24"},9096511.9556713961,284097.51102002145,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},3983929.1575993281,null,null,6344700.4421794461,3775726.9074911079,0,198154.37088135723,117921.53101505758,0,9355068.2515669689,{"$f":"Calculations!L176","v":6542854.8130608033},{"$f":"Calculations!L167","v":3893648.4385061655},{"$f":"Calculations!L169+Calculations!L170","v":0},0,1081435,{"$f":"Calculations!L255","v":34885},{"$f":"Calculations!L254","v":31},264802,"Oct24"]
[null,{"$f":"+'Ut Storage'!B20","v":"Nov24"},10722647.980300009,334884.14214064076,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},3988270.9407850867,null,null,4006194.6897545331,4413056.978310667,5129832.7426812872,125119.38043584814,137826.29096045252,160212.25731871184,10435692.339461502,{"$f":"Calculations!M176","v":4131314.0701903813},{"$f":"Calculations!M167","v":4550883.2692711195},{"$f":"Calculations!M169+Calculations!M170","v":5290044.9999999991},71391.677393751001,3536550,{"$f":"Calculations!M255","v":117885},{"$f":"Calculations!M254","v":30},256260,"Nov24"]
[null,{"$f":"+'Ut Storage'!B21","v":"Dec24"},16238037.011733267,507137.8921244907,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},4002997.0294990134,null,null,11872918.917771423,4399365.8231681613,3988551.6381386658,370808.80336538143,137398.69595283549,124568.36186133372,15660502.240257803,{"$f":"Calculations!N176","v":12243727.721136805},{"$f":"Calculations!N167","v":4536764.5191209968},{"$f":"Calculations!N169+Calculations!N170","v":4113119.9999999995},55508.513844737645,5233110,{"$f":"Calculations!N255","v":168810},{"$f":"Calculations!N254","v":31},264802,"Dec24"]
[null,{"$f":"+'Ut Storage'!B22","v":"Jan25"},17763064.849870779,554766.76516532584,{"$f":"'Other Inputs'!$F$46","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$28)*('Other Inputs'!$F$28)-('Other Inputs'!$E$271/12)+('Other Inputs'!$D$35*'Other Inputs'!$F$35)","v":4084809.4123399993},4007068.8538268404,null,null,12919023.279575419,4273176.4059887361,4601942.5340039302,403480.18849673495,133457.61397411115,143725.46599606983,17241695.488035001,{"$f":"Calculations!O176","v":13322503.468072154},{"$f":"Calculations!O167","v":4406634.0199628472},{"$f":"Calculations!O169+Calculations!O170","v":4745668},64045.050443587454,5233110,{"$f":"Calculations!O255","v":168810},{"$f":"Calculations!O254","v":31},264802,"Jan25"]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":111978330.31290472},{"$f":"SUM(D12:D23)","v":3497248.7350208806},null,null,{"$f":"SUM(G12:G23)","v":47814679.790067688},null,null,{"$f":"SUM(J12:J25)","v":70849241.898066759},49979842.88736178,15686434.470388955,2212726.5240768422,1560944.3525898396,489910.52961104485,{"$f":"SUM(P12:P23)","v":110761015.66209522},73061968.422143608,51540787.239951618,16176344.999999998,218307.48200629998,30018085]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$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":1845360.8315152044},null,null,"Utah","Wyo","Total"]
[null,null," "," "," ",null," ",null,null,{"$f":"'Other Inputs'!E167","v":1242197},{"$f":"'Other Inputs'!E168","v":39267},{"$f":"J33+K33","v":1281464}]
["III.  Transportation (TL 112  demand)",null,{"$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":738144.33260608173},null,null,{"$f":"J33/L33","v":0.96935770337676286},{"$f":"K33/L33","v":3.0642296623237173E-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},{"$f":"F35*J34","v":2475086.4696716024}]
[null,null,null,null,null,null,null,null,null,"Dth Sales Allocation Base"]
["III.  Transportation (Hyrum)",null,{"$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":6151202.7717173481},null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":119940402},{"$f":"Calculations!P39","v":3745916},{"$f":"J38+K38","v":123686318}]
["IV. Transportation (Overthrust Pipeline)",null,{"$f":"'Other Inputs'!E38","v":2},{"$f":"'Other Inputs'!D38","v":8542},{"$f":"'Other Inputs'!F38","v":1.62},{"$f":"C39*D39*E39","v":27676.080000000002},{"$f":"F39*J34","v":26828.021347271562},null,null,{"$f":"J38/L38","v":0.96971438667937382},{"$f":"K38/L38","v":3.0285613320626133E-2}]
[null,null,{"$f":"29+31","v":60},{"$f":"'Other Inputs'!D38","v":8542},{"$f":"'Other Inputs'!F39","v":1.67E-3},{"$f":"C40*D40*E40","v":855.90840000000003},{"$f":"F40*J39","v":829.98668915972416}]
[]
["IV. Transportation (Overthrust Pipeline)",null,{"$f":"+'Other Inputs'!E40","v":10},{"$f":"+'Other Inputs'!D40","v":8542},{"$f":"+'Other Inputs'!F40","v":1.5049999999999999},{"$f":"C42*D42*E42","v":128557.09999999999},{"$f":"F42*J34","v":124617.81520877682}]
[null,null,{"$f":"30+31+30+31+31+30+31+30+31+31","v":306},{"$f":"+'Other Inputs'!D40","v":8542},{"$f":"+'Other Inputs'!F41","v":1.1999999999999999E-3},{"$f":"C43*D43*E43","v":3136.6223999999997},{"$f":"F43*J39","v":3041.6278668607852}]
[]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E61","v":12},{"$f":"'Other Inputs'!D61","v":33000},{"$f":"'Other Inputs'!F61","v":5.4778000000000011},{"$f":"C45*D45*E45","v":2169208.8000000003}]
[null,null,{"$f":"'Other Inputs'!E62","v":5},{"$f":"'Other Inputs'!D62","v":50000},{"$f":"'Other Inputs'!F62","v":5.4598400000000007},{"$f":"C46*D46*E46","v":1364960.0000000002},{"$f":"(F45+F46+F47)*J34","v":3546519.7823076644}]
[null,null,{"$f":"'Other Inputs'!E63","v":12},{"$f":"'Other Inputs'!D63","v":1885},{"$f":"'Other Inputs'!F63","v":5.5021999999999993},{"$f":"C47*D47*E47","v":124459.76399999998}]
[]
["V.  Transportation (KR #20024)",null,{"$f":"+'Other Inputs'!E71","v":5},{"$f":"+'Other Inputs'!D71","v":27000},{"$f":"+'Other Inputs'!F71","v":8.8159999999999989},{"$f":"C49*D49*E49","v":1190159.9999999998},{"$f":"F49*J34","v":1153690.7642508878}]
[]
["VI.  Transportation (KR #20017)",null,{"$f":"+'Other Inputs'!E67","v":3},{"$f":"+'Other Inputs'!D67","v":56925},{"$f":"+'Other Inputs'!F67","v":8.7966666666666651},{"$f":"C51*D51*E51","v":1502250.7499999998},{"$f":"F51*J34","v":1456218.3369160192}]
[null,null,{"$f":"+'Other Inputs'!E69","v":2},{"$f":"+'Other Inputs'!D69","v":6000},{"$f":"+'Other Inputs'!F69","v":8.8449999999999989},{"$f":"C52*D52*E52","v":106139.99999999999},{"$f":"F52*J34","v":102887.62663640959}]
[]
["VIII.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C76","v":0.73152041951254732},{"$f":"'Other Inputs'!E75","v":366},{"$f":"'Other Inputs'!D75","v":34885},{"$f":"'Other Inputs'!F75","v":4.4000000000000003E-3},{"$f":"B54*C54*D54*E54","v":41095.942269793173}]
[null,{"$f":"'Other Inputs'!C75","v":0.73152041951254732},{"$f":"'Other Inputs'!E76","v":152},{"$f":"'Other Inputs'!D76","v":50000},{"$f":"'Other Inputs'!F76","v":4.4000000000000003E-3},{"$f":"B55*C55*D55*E55","v":24462.042828499583},{"$f":"(F54+F55)*J39","v":63572.521311526492}]
[]
["IX. Transportation (KR #20024)",{"$f":"+'Other Inputs'!C82","v":0.73152041951254732},{"$f":"+'Other Inputs'!E82","v":152},{"$f":"+'Other Inputs'!D82","v":27000},{"$f":"+'Other Inputs'!F82","v":4.4000000000000003E-3},{"$f":"B57*C57*D57*E57","v":13209.503127389773},{"$f":"+F57*J39","v":12809.445223516044}]
[]
["X.  Trans (KR #20017)",{"$f":"+'Other Inputs'!C79","v":0.73152041951254732},{"$f":"+'Other Inputs'!E79","v":91},{"$f":"+'Other Inputs'!D79","v":56925},{"$f":"+'Other Inputs'!F79","v":4.4000000000000003E-3},{"$f":"B59*C59*D59*E59","v":16673.376672253005}]
[null,{"$f":"+'Other Inputs'!C80","v":0.73152041951254732},{"$f":"+'Other Inputs'!E80","v":61},{"$f":"+'Other Inputs'!D80","v":6000},{"$f":"+'Other Inputs'!F80","v":4.4000000000000003E-3},{"$f":"B60*C60*D60*E60","v":1178.0404835830061},{"$f":"(F59+F60)*J39","v":17310.77603862917}]
[]
["XII.  Other Trans",null,null,null,null,{"$f":"'Other Inputs'!$D$199","v":2140764.0134999999},{"$f":"F62*$J$39","v":2075929.6623764271}]
[]
["Storage Commodity",null,null,null,null,{"$f":"+'Ut 1.4 p2'!J29","v":560200},{"$f":"+F64*J39","v":543233.99941778521}]
["Total ACA",null,null,{"$f":"+'Ut 1.4 p1'!F43","v":140560793.18008891},{"$f":"+'Ut 1.4 p1'!J43","v":1.4E-3},{"$f":"+D65*E65","v":196785.11045212447},{"$f":"+F65*J39","v":190825.35268971472}]
[]
["XIV.  Storage Demand",null,12,{"$f":"'Other Inputs'!E188","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C67*D67*E67","v":6366793.125}]
[null,null,{"$f":"+'Ut 1.4 p2'!F17","v":10},{"$f":"+'Other Inputs'!E189","v":2000000},{"$f":"+'Other Inputs'!E15","v":0.2},{"$f":"C68*D68*E68","v":4000000}]
[null,null,12,{"$f":"'Other Inputs'!E190","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C69*D69*E69","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E191","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C70*D70*E70","v":3829245.8399999994},{"$f":"SUM(F67:F70)*J34","v":17472728.892145593}]
[]
["XV. Peak Hour Service",null,{"$f":"+'Other Inputs'!E20","v":3},{"$f":"+'Other Inputs'!D20","v":28752},{"$f":"+'Other Inputs'!F20","v":18.0596},{"$f":"C72*D72*E72","v":1557748.8576},{"$f":"F72*J34","v":1510015.8550409121}]
[null,null,{"$f":"+'Other Inputs'!E23","v":3},{"$f":"+'Other Inputs'!D23","v":74666.666666666672},{"$f":"+'Other Inputs'!F23","v":7.357482142857144},{"$f":"C73*D73*E73","v":1648076.0000000002},{"$f":"F73*J34","v":1597575.1663503621}]
[]
["LNG Electric Costs",null,12,null,null,{"$f":"+'Ut 1.4 p2'!K34","v":2359692.5799999996},{"$f":"+F75","v":2359692.5799999996}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G34+G35+G46+G55+G62+G70++G49+G51+G52+G57+G60+G72+G73+G64+G65+G37+G39+G40+G75+G42+G43","v":91282802.407395452}]

{"sheet":"SDR#3","index":9,"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,{"$f":"'Control Panel'!E37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!E38","v":"Docket No. 23-057-25"}]
[]
[]
[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,{"$f":"Calculations!D147","v":"Feb24"},{"$f":"Calculations!D20","v":17435441},null,{"$f":"Calculations!D39","v":539174},null,{"$f":"SUM(D11:F11)","v":17974615}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E147","v":"Mar24"},{"$f":"Calculations!E20","v":13686823},null,{"$f":"Calculations!E39","v":458279},null,{"$f":"SUM(D13:F13)","v":14145102}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F147","v":"Apr24"},{"$f":"Calculations!F20","v":9461719},null,{"$f":"Calculations!F39","v":341556},null,9803275]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G147","v":"May24"},{"$f":"Calculations!G20","v":5671158},null,{"$f":"Calculations!G39","v":223690},null,5894848]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H147","v":"Jun24"},{"$f":"Calculations!H20","v":3160663},null,{"$f":"Calculations!H39","v":104588},null,3265251]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I147","v":"Jul24"},{"$f":"Calculations!I20","v":2708624},null,{"$f":"Calculations!I39","v":69447},null,2778071]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J147","v":"Aug24"},{"$f":"Calculations!J20","v":2593558},null,{"$f":"Calculations!J39","v":68493},null,2662051]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K147","v":"Sep24"},{"$f":"Calculations!K20","v":3014390},null,{"$f":"Calculations!K39","v":95091},null,3109481]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L147","v":"Oct24"},{"$f":"Calculations!L20","v":7538968},null,{"$f":"Calculations!L39","v":212286},null,7751254]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M147","v":"Nov24"},{"$f":"Calculations!M20","v":12987513},null,{"$f":"Calculations!M39","v":412187},null,13399700]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N147","v":"Dec24"},{"$f":"Calculations!N20","v":20018948},null,{"$f":"Calculations!N39","v":605713},null,20624661]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O147","v":"Jan25"},{"$f":"Calculations!O20","v":21662597},null,{"$f":"Calculations!O39","v":615412},null,22278009]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":119940402},null,{"$f":"SUM(F11:F33)","v":3745916},null,{"$f":"SUM(H11:H33)","v":123686318}]

{"sheet":"SDR#4","index":10,"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,{"$f":"'Control Panel'!E37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!E38","v":"Docket No. 23-057-25"}]
[]
[]
[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":84199933},{"$f":"'Utah Summary-by class'!K8","v":0.94679999999999997},{"$f":"E12*F12","v":79720496.564400002}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":32520345},{"$f":"'Utah Summary-by class'!K9","v":0.39824999999999999},{"$f":"E13*F13","v":12951227.39625}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":1326084},{"$f":"'Utah Summary-by class'!K13","v":0.93298999999999999},{"$f":"E15*F15","v":1237223.1111600001}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":1346453},{"$f":"'Utah Summary-by class'!K14","v":0.77862000000000009},{"$f":"E16*F16","v":1048375.2348600001}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B18","v":259153},{"$f":"'Utah Summary-by class'!K18","v":0.70443},{"$f":"E18*F18","v":182555.14778999999}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B21","v":288434},{"$f":"'Utah Summary-by class'!K21","v":0.17938000000000001},{"$f":"E20*F20","v":51739.290920000007}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":119940402},null,{"$f":"SUM(G12:G21)","v":95191616.745379999}]
[]
[]
[]
[null,null,"Rate Schedule","Season","Trans Dth","SNG Rate","SNG Revenue"]
[null,9,"TSF","annual",{"$f":"'Utah Summary-by class'!B23","v":219939},{"$f":"'Utah Summary-by class'!K23","v":2.1569400000000001},{"$f":"E28*F28","v":474395.22666000004}]
[]
[null,10,"TBF","annual",{"$f":"'Utah Summary-by class'!B25","v":64500},{"$f":"'Utah Summary-by class'!K25","v":1.43699},{"$f":"E30*F30","v":92685.854999999996}]
[]
[]
[null,11,"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E28:E30)","v":284439},null,{"$f":"SUM(G28:G30)","v":567081.08166000003}]

{"sheet":"SDR#5","index":11,"n_rows":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[[4,1,4,5],[5,1,5,5]]}
[null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,"Docket No. 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,-96190.329474326689,289772,-0.33195177406487408]
[]
[null,"Month","NGV Dths","Rate","Refund"]
[null,"2022-05-01",16662.82,-0.37839,-6305.029797669903]
[null,"2022-06-01",17358.688999999998,-0.37839,-6568.3390562632712]
[null,"2022-07-01",17864.704999999998,-0.37839,-6759.8100052441596]
[null,null,"Estimated Dths",null,-19633.178859177333]
[]
[null,"2022-05-01",23490.523000000005,-0.37839,-8888.5789979700021]
[null,"2022-06-01",27400.37000000001,-0.37839,-10368.026004300003]
[null,"2022-07-01",21377.084999999999,-0.37839,-8088.8751931500001]
[null,null,"Actual Dths",null,-27345.480195420008]
["True up of Estimated Volumes",null,null,null,null,-7712.3013362426755]
[]
[null,"Month","NGV Dths","Rate","Refunded"]
[null,"2022-08-01",20949.326000000005,-0.33195177406487408,-6954.1659311633939]
["estimate","2022-09-01",20224.651999999998,-0.33195177406487408,-6713.6091112447029]
["estimate","2022-10-01",17660.120000000006,-0.33195177406487408,-5862.3081641985664]
[null,null,null,"Expected Amortized Total",null,-19530.083206606665]
[]
["Remaining to be Amortized",null,null,null,null,{"$f":"F9-F21-F27","v":-68947.944931477352}]
[]
[null,"Document No.","Date","RIN Proceed"]
[null,"1800000177","2022-06-02",12617.03]
[null,"1800000178","2022-06-02",3740.35]
[null,"1800000179","2022-06-08",7816.14]
[null,"1800000180","2022-06-08",959.53]
[null,"1800000181","2022-06-08",7141.44]
[null,"1800000216","2022-06-30",1815.92]
[null,"1800000217","2022-06-30",5773.71]
[null,"1800000235","2022-07-20",16765.61]
[null,"1400000890","2022-07-25",-15917.11]
[null,"1800000263","2022-08-10",4721.3999999999996]
[null,"1800000264","2022-08-10",7954.22]
[null,"1800000265","2022-08-18",12456.75]
[null,"1800000266","2022-08-18",4577.25]
["New RIN Proceeds",null,null,null,null,70422.239999999991]
[]
["Total RIN Proceeds",null,null,null,null,{"$f":"F29-F45","v":-139370.18493147736},289772,{"$f":"F47/G47","v":-0.48096498257760362}]

{"sheet":"Ut 1.1 p1","index":12,"n_rows":47,"n_cols":6,"rows_kept":47,"cut":false,"hidden":false,"merged":[[8,1,8,4],[11,1,11,3],[13,1,13,2]]}
[null,null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[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"]
[]
[null,1.9,null,"Excel Pass Through Model"]

{"sheet":"Ut 1.1 p2","index":13,"n_rows":72,"n_cols":9,"rows_kept":72,"cut":false,"hidden":false,"merged":[[7,2,7,7],[10,2,10,3]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.1"]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,null,"Allocation"]
[null,null,null,null,"Factor","  System","  Wyoming","  Utah"]
[]
[null,"COMMODITY",null,null,"1/"]
[1,null,"Dominion Energy Production (DEU Exhibit 1.2, p 1)",null,2,{"$f":"'Ut 1.2 p3'!E15+'Ut 1.2 p3'!E28","v":292835638.0429337},{"$f":"CHOOSE($E16,G$57,G$60)*$F16","v":9184400.3092223946},283651237.7337113]
[{"$f":"A16+1","v":2},null,"Other Revenue's Credit  (DEU Exhibit 1.2, p 2)",null,2,{"$f":"'Ut 1.2 p3'!E16+'Ut 1.2 p3'!E29+'Ut 1.2 p3'!E47","v":-39442063.179615892},-1237047.8527962582,-38205015.326819636]
[{"$f":"A17+1","v":3},null,"Gathering (DEU Exhibit 1.2, p 3, ln 4)","- Demand",1,{"$f":"'Ut 1.2 p3'!E19","v":2887809.0985731888},91248.516040575385,2796560.5825326131]
[{"$f":"A18+1","v":4},null,"Gathering (DEU Exhibit 1.2, p 3, lns 5, 6, 12)","- Commodity",2,{"$f":"'Ut 1.2 p3'!E21+'Ut 1.2 p3'!E20+'Ut 1.2 p3'!E32","v":3492107.5019415109},109525.30721676412,3382582.1947247465]
[{"$f":"A19+1","v":5},null,"Net Cost of Dominion Energy Production",null,null,{"$f":"SUM(F16:F19)","v":259773491.4638325},{"$f":"SUM(G16:G19)","v":8148126.2796834763},{"$f":"SUM(H16:H19)","v":251625365.18414903}]
[]
[{"$f":"A20+1","v":6},null,"Dominion Energy Contract Gas (DEU Exhibit 1.2, p 4)",null,2,{"$f":"'Ut 1.2 p4'!E25","v":533208247},{"$f":"CHOOSE($E22,G$57,G$60)*$F22","v":16723367.48817688},{"$f":"CHOOSE($E22,H$57,H$60)*$F22","v":516484879.51182312}]
[{"$f":"A22+1","v":7},null,"LNG Purchased Gas (DEU Exhibit 1.2, p 6, ln 1)",null,"UT",{"$f":"'Ut 1.2 p6'!E17","v":7575865.3567105671},0,{"$f":"F23","v":7575865.3567105671}]
[]
[8,null,"Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 5, ln 3)",null,2,{"$f":"'Ut 1.2 p5'!E21","v":-16067484.025763154},{"$f":"CHOOSE($E25,G$57,G$60)*$F25","v":-503935.26635241433},{"$f":"CHOOSE($E25,H$57,H$60)*$F25","v":-15563548.759410739}]
[{"$f":"A25+1","v":9},null,"LNG Injection / Withdrawal Adjustment (DEU Exhibit 1.2, p 6, ln 4)",null,"UT",{"$f":"'Ut 1.2 p6'!E26","v":-6262203.4879803676},0,{"$f":"F26","v":-6262203.4879803676}]
[]
[10,null,"Working Gas Costs (DEU Exhibit 1.2, p 5, ln 17)",null,2,{"$f":"'Ut 1.2 p5'!I43","v":2346560.8064545798},{"$f":"CHOOSE($E28,G$57,G$60)*$F28","v":73596.758715723015},{"$f":"CHOOSE($E28,H$57,H$60)*$F28","v":2272964.0477388566}]
[{"$f":"A28+1","v":11},null,"LNG Working Gas Costs (DEU Exhibit 1.2, p 6, ln 18)",null,"UT",{"$f":"'Ut 1.2 p6'!I48","v":538347.21248548036},0,{"$f":"F29","v":538347.21248548036}]
[]
[]
[{"$f":"A29+1","v":12},null,"TOTAL COMMODITY",null,null,{"$f":"SUM(F20:F30)","v":781112824.3257395},{"$f":"SUM(G20:G30)","v":24441155.260223664},{"$f":"SUM(H20:H30)","v":756671669.065516}]
[]
[null,"SNG",null,null,"2/"]
[{"$f":"A32+1","v":13},null,"Transportation (DEU Exhibit 1.4, p 1, ln 17)","- Demand",1,{"$f":"'Ut 1.4 p1'!M38","v":67195272},{"$f":"CHOOSE($E35,G$67,G$70)*$F35","v":2059017.4563031034},{"$f":"CHOOSE($E35,H$67,H$70)*$F35","v":65136254.543696895}]
[{"$f":"A35+1","v":14},null,"Transportation (DEU Exhibit 1.4, p 1, ln 29)","- Commodity",2,{"$f":"'Ut 1.4 p1'!M59","v":605717},{"$f":"CHOOSE($E36,G$67,G$70)*$F36","v":18344.510843729699},{"$f":"CHOOSE($E36,H$67,H$70)*$F36","v":587372.48915627028}]
[]
[{"$f":"A36+1","v":15},null,"Other Transportation (DEU Exhibit 1.4, p 1, ln 30)",null,2,{"$f":"'Ut 1.4 p1'!M63","v":2140764},{"$f":"CHOOSE($E38,G$67,G$70)*$F38","v":64834.350714716886},{"$f":"CHOOSE($E38,H$67,H$70)*$F38","v":2075929.6492852829}]
[]
[{"$f":"A38+1","v":16},null,"Peak Hour Service (DEU Exhibit 1.4, p 1, ln 33)",null,1,{"$f":"'Ut 1.4 p1'!L69+'Ut 1.4 p1'!L70","v":3205825},{"$f":"CHOOSE($E40,G$67,G$70)*$F40","v":98233.840572189307},{"$f":"CHOOSE($E40,H$67,H$70)*$F40","v":3107591.1594278109}]
[]
[{"$f":"A40+1","v":17},null,"Storage (DEU Exhibit 1.4, p 2, ln 5)","- Demand",1,{"$f":"'Ut 1.4 p2'!J20","v":18025058},{"$f":"CHOOSE($E42,G$67,G$70)*$F42","v":552329.1738870542},{"$f":"CHOOSE($E42,H$67,H$70)*$F42","v":17472728.826112945}]
[{"$f":"A42+1","v":18},null,"Storage (DEU Exhibit 1.4, p 2, ln 12)","- Commodity",2,{"$f":"'Ut 1.4 p2'!J29","v":560200},{"$f":"CHOOSE($E43,G$67,G$70)*$F43","v":16966.000582214758},{"$f":"CHOOSE($E43,H$67,H$70)*$F43","v":543233.99941778521}]
[]
[{"$f":"A43+1","v":19},null,"LNG Electricity Costs (DEU Exhibit 1.4, p 2, ln 14)",null,"UT",{"$f":"'Ut 1.4 p2'!K34","v":2359692.5799999996},0,{"$f":"F45","v":2359692.5799999996}]
[]
[]
[{"$f":"A45+1","v":20},null,"TOTAL SNG",null,null,{"$f":"SUM(F35:F45)","v":94092528.579999998},{"$f":"SUM(G35:G45)","v":2809725.3329030084},{"$f":"SUM(H35:H45)","v":91282803.247096971}]
[]
[]
[{"$f":"A48+1","v":21},null,"TOTAL GAS  COST",null,null,{"$f":"F32+F48","v":875205352.90573955},{"$f":"G32+G48","v":27250880.593126673},{"$f":"H32+H48","v":847954472.31261301}]
[]
[]
["1/ ",null,"Allocation Factors from Docket No. 23-057-07, DEU Exhibit 1.1U, Page 2",null,null,"       Total ","     Wyoming","       Utah"]
[null,null,"No change in commodity cost or allocation"]
[null,null,"#1  Peak Day Demand",null," Dth-",1245022,39340,1205682]
[null,null,null,null," Percent-",1,3.159783521897605E-2,0.96840216478102392]
[]
[null,null,"#2  Commodity Sales - All",null," Dth-",118552357,3718237,114834120]
[null,null,null,null," Percent-",1,3.1363669977476701E-2,0.96863633002252325]
[]
[null,null,"#UT  Utah Only",null,null,1,0,1]
[]
["2/",null,"Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(G66:H66)","v":1281464},{"$f":"'Other Inputs'!$E$168","v":39267},{"$f":"'Other Inputs'!$E$167","v":1242197}]
[null,null,null,null," Percent-",{"$f":"G67+H67","v":1},{"$f":"G66/F66","v":3.0642296623237173E-2},{"$f":"H66/F66","v":0.96935770337676286}]
[]
[null,null,"#2  Commodity Sales - All",null," Dth-",123686318,3745916,119940402]
[null,null,null,null," Percent-",{"$f":"G70+H70","v":1},{"$f":"G69/F69","v":3.0285613320626133E-2},{"$f":"H69/F69","v":0.96971438667937382}]
[]
[null,null,"#UT  Utah Only",null,null,{"$f":"G72+H72","v":1},0,1]

{"sheet":"Ut 1.2 p1","index":14,"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,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[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,41744996,null,{"$f":"+'Royalty Detail'!I1414","v":42581675.345783569}]
[]
[{"$f":"A16+1","v":2},null,"Test-Year Adjustment for IRP Production Forecast",null,-511837.15903799981,null,{"$f":"G16/E16*E18","v":-522095.71983344544}]
[]
[]
[{"$f":"A18+1","v":3},null,"Total Wexpro I Test-Year Royalties",null,null,null,{"$f":"G16+G18","v":42059579.62595012}]
[]
[{"$f":"A21+1","v":4},null,"Wexpro I Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S103","v":180114962.38642398}]
[]
[]
[{"$f":"A23+1","v":5},null,"Total Wexpro I Company Production (IRP Forecast)",null,41233158.840962,null,{"$f":"G21+G23","v":222174542.0123741}]
[]
[]
[]
[null,"WEXPRO II"]
[{"$f":"A26+1","v":6},null,"Royalties Based on Historical Production",null,14958729.233170398,null,{"$f":"+'Royalty Detail'!I1686","v":14215480.648027454}]
[]
[{"$f":"A31+1","v":7},null,"Test-Year Adjustment for IRP Production Forecast",null,2252463.8726034984,null,{"$f":"G31/E31*E33","v":2140546.5726576042}]
[]
[]
[{"$f":"A33+1","v":8},null,"Total Wexpro II Test-Year Royalties",null,null,null,{"$f":"G31+G33","v":16356027.220685057}]
[]
[{"$f":"A36+1","v":9},null,"Wexpro II Operator Service Fee",null,null,null,{"$f":"'Monthly Inputs'!S105","v":54305068.809874572}]
[]
[]
[{"$f":"A38+1","v":10},null,"Total Wexpro II Company Production (IRP Forecast)",null,17211193.105773896,null,{"$f":"G36+G38","v":70661096.030559629}]
[]
[]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A41+1","v":11},null,"Total Wexpro Test-Year Royalties",null,null,null,{"$f":"G36+G21","v":58415606.846635178}]
[]
[{"$f":"A46+1","v":12},null,"Total Wexpro Operator Service Fee",null,null,null,{"$f":"G38+G23","v":234420031.19629854}]
[]
[]
[{"$f":"A48+1","v":13},null,"Total Wexpro Company Production",null,58444351.946735896,null,{"$f":"G46+G48","v":292835638.0429337}]

{"sheet":"Ut 1.2 p2","index":15,"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,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,null," TEST-YEAR OTHER REVENUES  1/"]
[]
[null,"COMMODITY"]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!P2","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!E12","v":"2025-01-31"}]
[null,null,"WEXPRO I"]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F223","v":2608104.3226919058}]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F224","v":7054646.2947712578}]
[]
[null,{"$f":"B17+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F225","v":800670.22428954975}]
[null,{"$f":"B19+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F229","v":-113163.69780197338}]
[null,{"$f":"B20+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F19+F20","v":687506.52648757631}]
[]
[null,{"$f":"B21+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F226","v":13230202.845411194}]
[]
[null,{"$f":"B23+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F227","v":2393370.9672525097}]
[]
[null,{"$f":"B25+1","v":8},null,null,"3rd Party & Liquids Credits from MLPX Acquisition",null,null,{"$f":"'Other Inputs'!F228","v":4401796.6628571432}]
[]
[null,9,null,null,"EDIT Amortization",null,null,{"$f":"'Other Inputs'!F230","v":4770564}]
[]
[null,null,null,null,null,null,null," "]
[null,10,null,null,"Total Wexpro I",null,null,{"$f":"SUM(H15:H30)","v":35146191.619471587}]
[]
[null,null,"WEXPRO II"]
[null,{"$f":"B32+1","v":11},null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!E246","v":0}]
[]
[null,{"$f":"B35+1","v":12},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!E247","v":1987413.0254229202}]
[]
[null,{"$f":"B37+1","v":13},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!E248","v":1562109.906424707}]
[null,{"$f":"B39+1","v":14},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!E251","v":-231586.59235343436}]
[null,{"$f":"B40+1","v":15},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F39+F40","v":1330523.3140712727}]
[]
[null,{"$f":"B41+1","v":16},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!E249","v":0}]
[]
[null,{"$f":"B43+1","v":17},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!E250","v":881707.2206501147}]
[]
[null,18,null,null,"EDIT Amortization",null,null,{"$f":"'Other Inputs'!F252","v":96228}]
[]
[null,null,null,null,null,null,null," "]
[null,19,null,null,"Total Wexpro II",null,null,{"$f":"SUM(H35:H48)","v":4295871.560144308}]
[]
[null,{"$f":"1+B50","v":20},null,null,"Sales of Cost-of-Service Gas",null,null,{"$f":"'Other Inputs'!E258","v":0}]
[]
[]
[null,{"$f":"B52+1","v":21},null,null,"Grand Total (Line 10 + Line 19 + Line 20)",null,null,{"$f":"H32+H50+H52","v":39442063.179615892}]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]

{"sheet":"Ut 1.2 p3","index":16,"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,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[]
[null,"SUMMARY OF WEXPRO TEST-YEAR GAS COSTS AND REVENUES CREDITS"]
[]
[null,"COMMODITY"]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth 1/","$ per Dth"]
[]
[null,"WEXPRO I"]
[1,null,"Dominion Energy Production  2/",null,{"$f":"'Other Inputs'!D216","v":222174542.0123741}]
[{"$f":"A15+1","v":2},null,"Wexpro I Revenue Sharing Credits  3/",null,{"$f":"-'Ut 1.2 p2'!H32","v":-35146191.619471587}]
[{"$f":"A16+1","v":3},null,null,"Net Dominion Energy Production Costs",{"$f":"E15+E16","v":187028350.39290252},{"$f":"F25","v":39583832.487323515},{"$f":"E17/F25","v":4.7248671652194671}]
[]
[{"$f":"A17+1","v":4},null,"Gathering Demand",null,{"$f":"'Other Inputs'!E205","v":2887809.0985731888}]
[{"$f":"A19+1","v":5},null,"Gathering Commodity",null,{"$f":"'Other Inputs'!D205","v":1925206.0657154594}]
[{"$f":"A20+1","v":6},null,"Gathering Other Charges",null,{"$f":"ROUND('Other Inputs'!D197,0)","v":1342285}]
[{"$f":"A21+1","v":7},null,null,"Gathering",{"$f":"SUM(E19:E21)","v":6155300.1642886484}]
[]
[]
[{"$f":"A22+1","v":8},"Total Wexpro I Cost of Production",null,null,{"$f":"E17+E22","v":193183650.55719116},39583832.487323515,{"$f":"E25/F25","v":4.8803675242678199}]
[]
[null,"WEXPRO II"]
[{"$f":"A25+1","v":9},null,"Wexpro II Production  4/",null,{"$f":"'Other Inputs'!D239","v":70661096.030559629}]
[{"$f":"A28+1","v":10},null,"Wexpro II Revenue Sharing Credits  5/",null,{"$f":"-'Ut 1.2 p2'!H50","v":-4295871.560144308}]
[{"$f":"A29+1","v":11},null,null,"Net Cost of Wexpro II Production",{"$f":"E28+E29","v":66365224.470415324},{"$f":"F35","v":16522745.38154294},{"$f":"E30/F35","v":4.0165979041564066}]
[]
[{"$f":"A30+1","v":12},null,null,"Gathering",{"$f":"'Other Inputs'!D208","v":224616.43622605194}]
[]
[]
[{"$f":"A32+1","v":13},"Total Wexpro II Cost of Production",null,null,{"$f":"SUM(E30:E32)","v":66589840.906641379},16522745.38154294,{"$f":"E35/F35","v":4.0301922815458306}]
[]
[null,"TOTAL WEXPRO"]
[{"$f":"A35+1","v":14},null,"Total Wexpro Production",null,{"$f":"E15+E28","v":292835638.0429337}]
[{"$f":"A38+1","v":15},null,"Total Wexpro Revenue Sharing Credits",null,{"$f":"E16+E29","v":-39442063.179615892}]
[{"$f":"A39+1","v":16},null,null,"Net Cost of Total Wexpro Production",{"$f":"E38+E39","v":253393574.86331782},{"$f":"F25+F35","v":56106577.868866459},{"$f":"E40/F45","v":4.5162899696993621}]
[]
[{"$f":"A40+1","v":17},null,null,"Total Wexpro Gathering ",{"$f":"E22+E32","v":6379916.6005147006}]
[]
[]
[{"$f":"A42+1","v":18},"Total Wexpro Cost of Production",null,null,{"$f":"SUM(E40:E42)","v":259773491.46383253},{"$f":"F25+F35","v":56106577.868866459},{"$f":"E45/F45","v":4.6300006404058527}]
[]
[{"$f":"A45+1","v":19},"Sales of Cost-of-Service Gas 6/",null,null,{"$f":"-'Other Inputs'!E258","v":0},0,{"$f":"'Other Inputs'!G258","v":0}]
[]
[]
[{"$f":"A47+1","v":20},"Total Cost-of-Service Production",null,null,{"$f":"E25+E35+E47","v":259773491.46383256},{"$f":"F25+F35","v":56106577.868866459},{"$f":"E50/F50","v":4.6300006404058527}]
[]
[]
[]
["1/","Estimated into-pipe volumes used for Wexpro dths."]
["2/","DEU Exhibit 1.2, Page 1, Line 5."]
["3/","DEU Exhibit 1.2, Page 2, Line 10."]
["4/","DEU Exhibit 1.2, Page 1, Line 10."]
["5/","DEU Exhibit 1.2, Page 2, Line 19."]
["6/","DEU Exhibit 1.2, Page 2, Line 20."]

{"sheet":"Ut 1.2 p4","index":17,"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,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,"Page 4 of 6"]
[]
[]
[]
["     TEST-YEAR PURCHASED GAS COSTS"]
[]
[null,"COMMODITY"]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Total Cost","Dth","per Dth"]
[null," "]
[null,1,"Current Contracts",null,{"$f":"ROUND(Calculations!$P$196+Calculations!$P$199-E17-E16,0)","v":264909700}]
[null,2,"Fixed Price Contracts",null,{"$f":"'Monthly Inputs'!S91","v":47038500}]
[null,3,"Stabilization Costs",null,{"$f":"'Monthly Inputs'!S88","v":0}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"E15+E16+E17","v":311948200},{"$f":"Calculations!$P$195+Calculations!$P$198","v":32359000},{"$f":"E18/F18","v":9.6402299205785091}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"ROUND(Calculations!P193,0)","v":210348669},{"$f":"Calculations!$P$192","v":33757667.899999999},{"$f":"E20/F20","v":6.2311374595873668}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,10911378,1816496.0999999996,6.0068270997113631]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":533208247},{"$f":"F18+F20+F22","v":67933164},{"$f":"E25/F25","v":7.849012405781659}]

{"sheet":"Ut 1.2 p5","index":18,"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,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 5 of 6"]
[]
[]
[]
[null,"TEST-YEAR STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"STORAGE GAS  1/"]
[]
[null,1,"    Withdrawals",null,{"$f":"G17*I17","v":57180246.556989819},null,11703439,null,4.8857644797388033]
[null,2,"    Injections",null,{"$f":"G18*I18","v":-73247730.582752973},null,-15007402,null,4.8807735398007575]
[]
[]
[null,{"$f":"B18+1","v":3},"Storage Adjustment",null,{"$f":"E17+E18","v":-16067484.025763154}]
[]
[]
[null,"WORKING GAS CHARGES"]
[]
[null,null,null,"Month","Amount",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B21+1","v":4},null,"2021-08-31",35307557.589999974]
[null,{"$f":"B28+1","v":5},null,"2021-09-30",37462513.809999973]
[null,6,null,"2021-10-31",49638760.35999997]
[null,7,null,"2021-11-30",48688525.369999968]
[null,8,null,"2021-12-31",44932895.699999966]
[null,9,null,"2021-01-31",32520297.099999968]
[null,10,null,"2021-02-28",24327140.389999963]
[null,11,null,"2021-03-31",13377221.649999963]
[null,12,null,"2021-04-30",4611532.5099999625]
[null,13,null,"2022-05-31",4273987.8599999631]
[null,14,null,"2022-06-30",9042867.9099999629]
[null,15,null,"2022-07-31",16864248.249999963]
[null,{"$f":"B39+1","v":16},null,"2022-08-31",25992902.77999996]
[]
[]
[null,{"$f":"B40+1","v":17},"12-Month Average   2/",null,{"$f":"(SUM(E29:E39)+E28/2+E40/2)/12","v":26365851.757916629},"x ",8.8999999999999996E-2,"  =",{"$f":"E43*G43","v":2346560.8064545798}]
[]
[]
[]
[]
[null,"1/","Dominion Energy planned volumes."]
[null,"2/","(1/2 of Line 4 + sum of Lines 5-15 + 1/2 of Line 16) / 12"]

{"sheet":"Ut 1.2 p6","index":19,"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,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.2"]
[null,null,null,null,null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[]
[null,"TEST-YEAR LNG PURCHASED GAS, STORAGE GAS & WORKING GAS CHARGES"]
[]
[null,"COMMODITY"]
[null,null,"             (A)",null,"  (B)",null,"   (C)",null,"    (D)"]
[null,null,null,null,null,null,null,null,"   Average"]
[null,null,null,null,"   Total Costs",null,"  Dth",null,"   Rate"]
[]
[null,"LNG PURCHASED GAS  1/"]
[]
[null,{"$f":"B13+1","v":1},"Total Gas Purchased",null,7575865.3567105671,null,1048950,null,7.2223321957296029]
[]
[]
[null,"LNG STORAGE  1/"]
[]
[null,{"$f":"B17+1","v":2},"    Withdrawals",null,{"$f":"G22*I22","v":1336917.4158901002},null,184950,null,7.2285342843476625]
[null,{"$f":"B22+1","v":3},"    Injections",null,{"$f":"G23*I23","v":-7599120.903870468},null,-1048950,null,7.2445025061923527]
[]
[]
[null,{"$f":"B23+1","v":4},"Storage Adjustment",null,{"$f":"E22+E23","v":-6262203.4879803676}]
[]
[]
[null,"WORKING LNG CHARGES"]
[]
[null,null,null,"Month","Amount 2/",null,"Pre-Tax Return %",null,"Total"]
[]
[null,{"$f":"B26+1","v":5},null,"Aug-22",0]
[null,{"$f":"B33+1","v":6},null,"Sep-22",456302.38451502047]
[null,7,null,"Oct-22",2170482.1762622143]
[null,8,null,"Nov-22",4040202.4909357931]
[null,9,null,"Dec-22",6275079.8499726541]
[null,10,null,"Jan-23",8635621.7193177771]
[null,11,null,"Feb-23",8912782.7726006676]
[null,{"$f":"B39+1","v":12},null,"Mar-23",7575865.3567105671]
[null,13,null,"Apr-23",7575865.3567105671]
[null,14,null,"May-23",7575865.3567105671]
[null,15,null,"Jun-23",7575865.3567105671]
[null,16,null,"Jul-23",7575865.3567105671]
[null,17,null,"Aug-23",8432685.6642425824]
[]
[]
[null,{"$f":"B45+1","v":18},"12-Month Average   3/",null,{"$f":"(SUM(E34:E44)+E33/2+E45/2)/12","v":6048845.0841065207},"x ",8.8999999999999996E-2,"  =",{"$f":"E48*G48","v":538347.21248548036}]
[]
[]
[]
[]
[null,"1/","Dominion Energy planned volumes."]
[null,"2/","Estimated monthly balance. When history established, balance updated for actuals."]
[null,"3/","(1/2 of Line 5 + sum of Lines 6-16 + 1/2 of Line 17) / 12"]

{"sheet":"Ut 1.3 Redacted","index":20,"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'!E10)","v":"Docket No. 23-057-25"},"Dominion Energy Utah"]

{"sheet":"Ut 1.4 p1","index":21,"n_rows":74,"n_cols":14,"rows_kept":74,"cut":false,"hidden":false,"merged":[[10,1,10,2],[7,1,7,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[null," TEST-YEAR TRANSPORTATION CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"Mountain West Pipeline (MWP) Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D28+'Other Inputs'!D29+'Other Inputs'!D30","v":840902}," x",{"$f":"'Other Inputs'!E28","v":12},"x",{"$f":"'Other Inputs'!F28","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":53360681}]
[{"$f":"A17+1","v":2},"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D32","v":100000}," x",{"$f":"'Other Inputs'!E32","v":12},"x",{"$f":"'Other Inputs'!F32","v":5.2880399999999996},"=",{"$f":"ROUND(F18*H18*J18,0)","v":6345648}]
[{"$f":"A18+1","v":3},"T-1 Transportation Nov-Mar",null,null,null,{"$f":"'Other Inputs'!D31","v":75000}," x",{"$f":"'Other Inputs'!E31","v":5},"x",{"$f":"'Other Inputs'!F31","v":6.8088699999999998},"=",{"$f":"ROUND(F19*H19*J19,0)","v":2553326}]
[{"$f":"A19+1","v":4},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D35","v":203542}," x",{"$f":"'Other Inputs'!E35","v":12},"x",{"$f":"'Other Inputs'!F35","v":0.86753000000000002},"=",{"$f":"ROUND(F20*H20*J20,0)","v":2118945}]
[{"$f":"A20+1","v":5},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E271,0)","v":-3796741}]
[{"$f":"A21+1","v":6},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L21)","v":60581859}]
[]
[null,"Mountain West Overthrust Pipeline (MWOP) Demand"]
[{"$f":"A22+1","v":7},"February - March",null,null,null,{"$f":"'Other Inputs'!D38","v":8542}," x",{"$f":"'Other Inputs'!E38","v":2},"x",{"$f":"'Other Inputs'!F38","v":1.62},"=",{"$f":"ROUND(F25*H25*J25,0)","v":27676}]
[8,"April - January ",null,null,null,{"$f":"'Other Inputs'!D40","v":8542}," x",{"$f":"'Other Inputs'!E40","v":10},"x",{"$f":"'Other Inputs'!F40","v":1.5049999999999999},"=",{"$f":"ROUND(F26*H26*J26,0)","v":128557}]
[9,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L25:L26)","v":156233}]
[]
[null,"Kern River Demand"]
[10,"January - December",null,null,null,{"$f":"'Other Inputs'!D63","v":1885}," x",{"$f":"'Other Inputs'!E63","v":12},"x",{"$f":"'Other Inputs'!F63","v":5.5021999999999993},"=",{"$f":"ROUND(F30*H30*J30,0)","v":124460}]
[{"$f":"A30+1","v":11},"January - December",null,null,null,{"$f":"'Other Inputs'!D61","v":33000}," x",{"$f":"'Other Inputs'!E61","v":12},"x",{"$f":"'Other Inputs'!F61","v":5.4778000000000011},"=",2169209]
[{"$f":"A31+1","v":12},"November - March",null,null,null,{"$f":"'Other Inputs'!D62","v":50000}," x",{"$f":"'Other Inputs'!E62","v":5},"x",{"$f":"'Other Inputs'!F62","v":5.4598400000000007},"=",1364960]
[13,"December - February",null,null,null,{"$f":"'Other Inputs'!D67","v":56925}," x",{"$f":"'Other Inputs'!E67","v":3},"x",{"$f":"'Other Inputs'!F67","v":8.7966666666666651},"=",1502251]
[14,"November & March",null,null,null,{"$f":"'Other Inputs'!D69","v":6000}," x",{"$f":"'Other Inputs'!E69","v":2},"x",{"$f":"'Other Inputs'!F69","v":8.8449999999999989},"=",106140]
[15,"November - March",null,null,null,{"$f":"'Other Inputs'!D71","v":27000}," x",{"$f":"'Other Inputs'!E71","v":5},"x",{"$f":"'Other Inputs'!F71","v":8.8159999999999989},"=",1190160]
[16,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L30:L35)","v":6457180}]
[]
[{"$f":"A36+1","v":17},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L22+L27+L36","v":67195272}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[{"$f":"A38+1","v":18},"Total ACA",null,null,null,{"$f":"Calculations!$P$183","v":140560793.18008891},null,null,"x",{"$f":"'Other Inputs'!F47","v":1.4E-3},"=",{"$f":"ROUND(F43*J43,0)","v":196785}]
[]
[{"$f":"A43+1","v":19},"MWP Commodity",null,null,null,{"$f":"'Ut 1.4 p1'!F43-(D52*F52*H52)-(D53*F53*H53)-(D54*F54*H54)-(D55*F55*H55)-(D56*F56*H56)-F47-F48","v":115475579.04792561},null,null,"x",{"$f":"'Other Inputs'!F46","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F45*J45,0)","v":308320}]
[]
[{"$f":"A45+1","v":20},"MWOP (Feb-Mar)",null,null,null,{"$f":"'Other Inputs'!D38*(29+31)","v":512520},null,null,"x",{"$f":"'Other Inputs'!F39","v":1.67E-3},"=",{"$f":"ROUND(F47*J47,0)","v":856}]
[21,"MWOP Commodity (Apr-Jan)",null,null,null,{"$f":"'Other Inputs'!D40*(30+31+30+31+31+30+31+30+31+31)","v":2613852},null,null,"x",{"$f":"'Other Inputs'!F41","v":1.1999999999999999E-3},"=",{"$f":"ROUND(F48*J48,0)","v":3137}]
[22,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L47:L48)","v":3993}]
[]
[null,"Kern River Commodity"]
[23,"January - December",null,{"$f":"'Other Inputs'!C75","v":0.73152041951254732},"x",{"$f":"'Other Inputs'!D75","v":34885}," x",{"$f":"'Other Inputs'!E75","v":366},"x",{"$f":"'Other Inputs'!F75","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D52*F52*H52*J52,0)","v":41096}]
[{"$f":"A52+1","v":24},"November - March",null,{"$f":"'Other Inputs'!C76","v":0.73152041951254732},"x",{"$f":"'Other Inputs'!D76","v":50000}," x",{"$f":"'Other Inputs'!E76","v":152},"x",{"$f":"'Other Inputs'!F76","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D53*F53*H53*J53,0)","v":24462}]
[{"$f":"A53+1","v":25},"November & March",null,{"$f":"'Other Inputs'!C80","v":0.73152041951254732},"x",{"$f":"'Other Inputs'!D80","v":6000}," x",{"$f":"'Other Inputs'!E80","v":61},"x",{"$f":"'Other Inputs'!F80","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D54*F54*H54*J54,0)","v":1178}]
[{"$f":"A54+1","v":26},"December - February",null,{"$f":"'Other Inputs'!C79","v":0.73152041951254732},"x",{"$f":"'Other Inputs'!D79","v":56925}," x",{"$f":"'Other Inputs'!E79","v":91},"x",{"$f":"'Other Inputs'!F79","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D55*F55*H55*J55,0)","v":16673}]
[{"$f":"A55+1","v":27},"November - March",null,{"$f":"'Other Inputs'!C80","v":0.73152041951254732},"x",{"$f":"'Other Inputs'!D82","v":27000}," x",{"$f":"'Other Inputs'!E82","v":152},"x",{"$f":"'Other Inputs'!F82","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D56*F56*H56*J56,0)","v":13210}]
[{"$f":"A56+1","v":28},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L52:L56)","v":96619}]
[]
[{"$f":"A57+1","v":29},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L57+L45+L43+L49","v":605717}]
[]
[]
[null,"OTHER CHARGES"]
[{"$f":"A59+1","v":30},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$199,0)","v":2140764}]
[]
[]
[]
[]
[null,"PEAK HOUR SERVICE"]
[{"$f":"A63+1","v":31},"Kern River: Mid Nov - Mid Feb",null,null,null,{"$f":"'Other Inputs'!D20","v":28752},"x",{"$f":"'Other Inputs'!E20","v":3},"x ",{"$f":"'Other Inputs'!F20","v":18.0596},"=",{"$f":"ROUND(F69*H69*J69,0)","v":1557749}]
[{"$f":"A69+1","v":32},"MWP: Mid Nov - Mid Feb",null,null,null,{"$f":"'Other Inputs'!D23","v":74666.666666666672},"x",{"$f":"'Other Inputs'!E23","v":3},"x ",{"$f":"'Other Inputs'!F23","v":7.357482142857144},"=",{"$f":"ROUND(F70*H70*J70,0)","v":1648076}]
[{"$f":"A70+1","v":33},null,"Total Peak Hour Service",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L69:L70)","v":3205825}]
[]
[]
[{"$f":"A71+1","v":34},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M13:M72)","v":73147578}]

{"sheet":"Ut 1.4 p2","index":22,"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,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[]
[]
[null,"TEST-YEAR STORAGE CHARGES"]
[]
[null,"SNG"]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Aquifer Peaking Demand",null,{"$f":"'Other Inputs'!E188","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'!E189","v":2000000},"x",10,"x ",{"$f":"'Other Inputs'!E15","v":0.2},"=",{"$f":"ROUND(D17*F17*H17,0)","v":4000000}]
[{"$f":"A17+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E190","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'!E191","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":18025058}]
[]
[null,"Storage Commodity  1/"]
[{"$f":"A20+1","v":6},"Aquifer Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S17+'Monthly Inputs'!S19+'Monthly Inputs'!S20)","v":2178596},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":84355}]
[{"$f":"A23+1","v":7},"Aquifer Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S25+'Monthly Inputs'!S27+'Monthly Inputs'!S28)","v":2178596},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",84355]
[8,"Spire Injections",null,{"$f":"'Monthly Inputs'!S21","v":1742819},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",26142]
[9,"Spire Withdrawals",null,{"$f":"'Monthly Inputs'!S29","v":1520600},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",15206]
[10,"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S18","v":12194861},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",127924]
[11,"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S26","v":12477148.999999998},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",222218]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J23:J28)","v":560200}]
[]
[{"$f":"A29+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J29","v":18585258}]
[]
[null,"LNG Storage Related Charges"]
[14,"Electricity Costs",null,null,null,null,null,null,null,null,{"$f":"Expenses!P24","v":2359692.5799999996}]
[]
[]
[]
[]
["1/","Dominion Energy planned volumes."]

{"sheet":"Ut 1.4 p3","index":23,"n_rows":67,"n_cols":15,"rows_kept":67,"cut":false,"hidden":false,"merged":[[8,1,8,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 3 of 4"]
[]
[]
[]
[]
[null,"SUPPLIER NON-GAS COST CLASS ALLOCATION"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)"]
[null,null,"Description","Total UT & WY SNG","Allocation Factor 1/"," UT SNG","COS Factor 2/","GS ","FS","IS","TSS TSM TSL","TBF","NGV","UT SNG Total","Check"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N14-F14","v":0}]
[1,null,"MWP 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$67*$D15","v":57876789.956497416},"Firm Sales",{"$f":"$D$64*$F15","v":56426835.274476148},{"$f":"$E$64*$F15","v":1304014.5910306631},{"$f":"$F$64*$F15","v":0},{"$f":"$G$64*$F15","v":0},{"$f":"$H$64*$F15","v":0},{"$f":"$I$64*$F15","v":145940.09099060143},{"$f":"SUM(H15:M15)","v":57876789.956497416},{"$f":"N15-F15","v":0}]
[2,null,"MWP T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p1'!$L$19","v":2553326},1,{"$f":"'Ut 1.1 p2'!$H$67*$D16","v":2475086.2273321762},"Firm Sales",2413079.2835050547,55765.85289070374,0,0,0,6241.0909364176177,2475086.2273321762,0]
[3,null,"MWP No-Notice Transportation",{"$f":"+'Ut 1.4 p1'!$L$20","v":2118945},1,{"$f":"'Ut 1.1 p2'!$H$67*$D17","v":2054015.6587816747},"Firm Sales",2002557.5591940153,46278.765482156312,0,0,0,5179.3341055029514,2054015.6587816747,0]
[4,null,"Capacity Release Credits",{"$f":"+'Ut 1.4 p1'!$L$21","v":-3796741},1,{"$f":"'Ut 1.1 p2'!$H$67*$D18","v":-3680400.136076394},"Firm Sales",-3588197.1404882362,-82922.627220379785,0,0,0,-9280.3683677780136,-3680400.136076394,0]
[5,null,"MWOP: Feb-Mar",{"$f":"+'Ut 1.4 p1'!L25","v":27676},1,{"$f":"'Ut 1.1 p2'!$H$67*$D19","v":26827.943798655288},"Firm Sales",26155.838404608694,604.45698849387691,0,0,0,67.648405552715943,{"$f":"SUM(H19:M19)","v":26827.943798655284},{"$f":"N19-F19","v":0}]
[6,null,"MWOP Transportation: Apr-Jan",{"$f":"+'Ut 1.4 p1'!L26","v":128557},1,{"$f":"'Ut 1.1 p2'!$H$67*$D20","v":124617.7182730065},"Firm Sales",121495.74063380835,2807.7459556947297,0,0,0,314.23168350341467,{"$f":"SUM(H20:M20)","v":124617.7182730065},{"$f":"N20-F20","v":0}]
[7,null,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p1'!$L$30+'Ut 1.4 p1'!L31","v":2293669},1,{"$f":"'Ut 1.1 p2'!$H$67*$D21","v":2223385.7141464762},"Firm Sales",2167684.4817770058,50094.820651169321,0,0,0,5606.411718300782,2223385.7141464762,0]
[8,null,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p1'!$L$32+'Ut 1.4 p1'!$L$35","v":2555120},1,{"$f":"'Ut 1.1 p2'!$H$67*$D22","v":2476825.2550520343},"Firm Sales",2414774.7443410815,55805.034703008918,0,0,0,6245.4760079439075,2476825.2550520343,0]
[9,null,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p1'!$L$33","v":1502251},1,{"$f":"'Ut 1.1 p2'!$H$67*$D23","v":1456218.5792554454},"Firm Sales",1419736.7538358802,32809.875539164444,0,0,0,3671.9498804008199,1456218.5792554456,0]
[10,null,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p1'!$L$34","v":106140},1,{"$f":"'Ut 1.1 p2'!$H$67*$D24","v":102887.62663640961},"Firm Sales",100310.04076691599,2318.1480256807376,0,0,0,259.43784381288015,102887.62663640961,0]
[11,null,"ACA (FERC)",{"$f":"+'Ut 1.4 p1'!$L$43","v":196785},2,{"$f":"'Ut 1.1 p2'!$H$70*$D25","v":190825.24558270059},"Firm Sales",186044.60798188575,4299.4593301371542,0,0,0,481.17827067768769,190825.24558270059,0]
[12,null,"MWP Commodity",{"$f":"+'Ut 1.4 p1'!$L$45","v":308320},2,{"$f":"'Ut 1.1 p2'!$H$70*$D26","v":298982.33970098454},"Firm Sales",291492.1032242041,6736.3330572344812,0,0,0,753.90341954592395,298982.33970098448,0]
[13,null,"MWOP Commodity",{"$f":"+'Ut 1.4 p1'!L47","v":856},2,{"$f":"'Ut 1.1 p2'!$H$70*$D27","v":830.07551499754402},"Firm Sales",809.28009976621286,18.702325820552399,0,0,0,2.0930894107787719,{"$f":"SUM(H27:M27)","v":830.07551499754402},{"$f":"N27-F27","v":0}]
[14,null,"MWOP Commodity",{"$f":"+'Ut 1.4 p1'!L48","v":3137},2,{"$f":"'Ut 1.1 p2'!$H$70*$D28","v":3041.9940310131956},"Firm Sales",2965.7846646806183,68.53878048957111,0,0,0,7.6705858430058491,{"$f":"SUM(H28:M28)","v":3041.9940310131956},0]
[15,null,"Kern River Commodity",{"$f":"+'Ut 1.4 p1'!$L$57","v":96619},2,{"$f":"'Ut 1.1 p2'!$H$70*$D29","v":93692.834326574419},"Firm Sales",91345.60041975668,2110.9813299719067,0,0,0,236.25257684583431,93692.834326574419,0]
[16,null,"Other Transportation Charges",{"$f":"+'Ut 1.4 p1'!$M$63","v":2140764},2,{"$f":"'Ut 1.1 p2'!$H$70*$D30","v":2075929.6492852829},"Firm Sales",2023922.5508129867,46772.506814146065,0,0,0,5234.5916581500078,2075929.6492852827,0]
[17,null,"Total Transportation",{"$f":"SUM(D15:D30)","v":69941753},null,{"$f":"SUM(F15:F30)","v":67799556.682138458},null,{"$f":"SUM(H15:H30)","v":66101012.503649563},1527583.1856841552,0,0,0,170960.99280473177,{"$f":"SUM(N15:N30)","v":67799556.682138458},0]
[]
[null,"Peak Hour"]
[{"$f":"+A31+1","v":18},null,"MWP Peak Hour Service",{"$f":"+'Ut 1.4 p1'!L70","v":1648076},1,{"$f":"'Ut 1.1 p2'!$H$67*$D34","v":1597575.1663503619},"Design Day",{"$f":"$D$63*$F34","v":1302242.1463994693},{"$f":"$E$63*$F34","v":16274.85871166236},{"$f":"$F$63*$F34","v":0},{"$f":"$G$63*$F34","v":207398.81939652108},{"$f":"$H$63*$F34","v":70593.327868386361},{"$f":"$I$63*$F34","v":1066.0139743226096},{"$f":"SUM(H34:M34)","v":1597575.1663503619},{"$f":"N34-F34","v":0}]
[{"$f":"+A34+1","v":19},null,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p1'!L69","v":1557749},1,{"$f":"'Ut 1.1 p2'!$H$67*$D35","v":1510015.993077449},"Design Day",{"$f":"$D$63*$F35","v":1230869.4509911116},{"$f":"$E$63*$F35","v":15382.873655846775},{"$f":"$F$63*$F35","v":0},{"$f":"$G$63*$F35","v":196031.79921078356},{"$f":"$H$63*$F35","v":66724.280854554629},{"$f":"$I$63*$F35","v":1007.5883651524996},{"$f":"SUM(H35:M35)","v":1510015.993077449},{"$f":"N35-F35","v":0}]
[{"$f":"+A35+1","v":20},null,"Total Peak Hour",{"$f":"SUM(D34:D35)","v":3205825},null,{"$f":"SUM(F34:F35)","v":3107591.1594278109},null,{"$f":"SUM(H34:H35)","v":2533111.5973905809},31657.732367509136,0,403430.61860730464,137317.60872294099,2073.6023394751091,3107591.1594278109]
[]
[null,"Storage"]
[{"$f":"+A36+1","v":21},null,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$16","v":6366793},1,{"$f":"'Ut 1.1 p2'!$H$67*$D39","v":6171699.8403552501},"Firm Sales",{"$f":"$D$64*$F39","v":6017083.713816802},{"$f":"$E$64*$F39","v":139053.78389738026},{"$f":"$F$64*$F39","v":0},{"$f":"$G$64*$F39","v":0},{"$f":"$H$64*$F39","v":0},{"$f":"$I$64*$F39","v":15562.342641067822},{"$f":"SUM(H39:M39)","v":6171699.8403552501},{"$f":"N39-F39","v":0}]
[{"$f":"+A39+1","v":22},null,"Spire Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$17","v":4000000},1,{"$f":"'Ut 1.1 p2'!$H$67*$D40","v":3877430.8135070512},"Firm Sales",3780291.7191225169,87361.900345985967,0,0,0,9777.1940385483376,3877430.8135070512,0]
[{"$f":"+A40+1","v":23},null,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p2'!$J$18","v":3829019},1,{"$f":"'Ut 1.1 p2'!$H$67*$D41","v":3711689.0640259893},"Firm Sales",3618702.2045156956,83627.594075221714,0,0,0,9359.2654350720804,3711689.0640259893,0]
[24,null,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p2'!$J$19","v":3829246},1,{"$f":"'Ut 1.1 p2'!$H$67*$D42","v":3711909.1082246555},"Firm Sales",3618916.7360707554,83632.551863066343,0,0,0,9359.8202908337662,3711909.1082246555,0]
[25,null,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$23","v":84355},2,{"$f":"'Ut 1.1 p2'!$H$70*$D43","v":81800.257088338578},"Firm Sales",79750.961233386537,1843.031185271843,0,0,0,206.26466968019076,81800.257088338578,0]
[26,null,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$24","v":84355},2,{"$f":"'Ut 1.1 p2'!$H$70*$D44","v":81800.257088338578},"Firm Sales",79750.961233386537,1843.031185271843,0,0,0,206.26466968019076,81800.257088338578,0]
[27,null,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$25","v":26142},2,{"$f":"'Ut 1.1 p2'!$H$70*$D45","v":25350.27349657219},"Firm Sales",24715.187345897586,571.16378691691682,0,0,0,63.922363757685346,25350.27349657219,0]
[28,null,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$26","v":15206},2,{"$f":"'Ut 1.1 p2'!$H$70*$D46","v":14745.476963846559},"Firm Sales",14376.066818977841,332.22846545247637,0,0,0,37.181679416240662,14745.476963846557,0]
[29,null,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$27","v":127924},2,{"$f":"'Ut 1.1 p2'!$H$70*$D47","v":124049.74320157222},"Firm Sales",120941.99472253855,2794.9489816218984,0,0,0,312.79949741175653,124049.74320157222,0]
[30,null,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p2'!$J$28","v":222218},2,{"$f":"'Ut 1.1 p2'!$H$70*$D48","v":215487.99157911708},"Firm Sales",210089.49206757973,4855.1325224199918,0,0,0,543.36698911733311,215487.99157911705,0]
[31,null,"Total Storage",{"$f":"SUM(D39:D48)","v":18585258},null,{"$f":"SUM(F39:F48)","v":18015962.825530726},null,{"$f":"SUM(H39:H48)","v":17564619.03694753},405915.36630860926,0,0,0,45428.422274585406,18015962.825530726,0]
[]
[{"$f":"+A49+1","v":32},"LNG Electricity ",null,{"$f":"+'Ut 1.4 p2'!K34","v":2359692.5799999996},"UT",{"$f":"+'Ut 1.1 p2'!H45","v":2359692.5799999996},"GS & FS Only",{"$f":"$D$67*$F51","v":2306392.2464376958},{"$f":"$E$67*$F51","v":53300.333562303713},0,0,0,0,{"$f":"SUM(H51:M51)","v":2359692.5799999996},{"$f":"N51-F51","v":0}]
[]
[]
[{"$f":"+A51+1","v":33},null,"Supplier Non-Gas Costs",{"$f":"+D31+D36+D49+D51","v":94092528.579999998},null,{"$f":"+F31+F36+F49+F51","v":91282803.247096986},null,{"$f":"+H31+H36+H49+H51","v":88505135.384425372},2018456.6179225773,0,403430.61860730464,137317.60872294099,218463.01741879227,91282803.247096986,{"$f":"N54-F54","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"H54/$F$54","v":0.9695707431863958},{"$f":"I54/$F$54","v":2.2112123490102931E-2},0,4.4195686838762226E-3,1.5043097258004949E-3,2.3932549138245261E-3,1]
[]
[]
[]
[null,"1/","Allocations Factors, DEU Exhibit 1.1 page 2, footnote 2/"]
[]
[null,"2/","Cost-of-Service Allocation Factor \nDocket No. 22-057-03","GS","FS","IS","TSF"," TBF","NGV","Total"]
[null,null,"210 Design Day",{"$f":"+'Other Inputs'!C314","v":0.81513669830911517},{"$f":"+'Other Inputs'!D314","v":1.018722564950859E-2},{"$f":"+'Other Inputs'!E314","v":0},{"$f":"+'Other Inputs'!F314","v":0.12982100859161499},{"$f":"+'Other Inputs'!G314","v":4.4187797454097781E-2},{"$f":"+'Other Inputs'!H314","v":6.6726999566343013E-4},{"$f":"SUM(D63:I63)","v":1}]
[null,null,"240 Firm Sales",{"$f":"+'Other Inputs'!C315","v":0.97494756217283107},{"$f":"+'Other Inputs'!D315","v":2.2530872773193093E-2},{"$f":"+'Other Inputs'!E315","v":0},{"$f":"+'Other Inputs'!F315","v":0},{"$f":"+'Other Inputs'!G315","v":0},{"$f":"+'Other Inputs'!H315","v":2.5215650539757999E-3},{"$f":"SUM(D64:I64)","v":1}]
[]
[null,null,null,"GS","FS","Total"]
[null,"3/","GS & FS Only",{"$f":"D64/($D$64+$E$64)","v":0.97741217054540908},{"$f":"E64/($D$64+$E$64)","v":2.2587829454590955E-2},{"$f":"SUM(D67:E67)","v":1}]

{"sheet":"Ut 1.4 p4","index":24,"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,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 4 of 4"]
[]
[null,null,"SUPPLIER NON-GAS COST SUMMARY"]
[]
[]
["SNG",null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,"Description","GS","FS","IS","TSS TSM TSL","TBF","NGV","Total"]
[]
[]
[1,"Transportation - Demand",{"$f":"SUM('Ut 1.4 p3'!H15:H24)","v":63504432.57644628},{"$f":"SUM('Ut 1.4 p3'!I15:I24)","v":1467576.6640463555},{"$f":"SUM('Ut 1.4 p3'!J15:J24)","v":0},{"$f":"SUM('Ut 1.4 p3'!K15:K24)","v":0},{"$f":"SUM('Ut 1.4 p3'!L15:L24)","v":0},{"$f":"SUM('Ut 1.4 p3'!M15:M24)","v":164245.30320425853},{"$f":"SUM(C13:H13)","v":65136254.543696895}]
[{"$f":"+A13+1","v":2},"Transportation - Commodity",{"$f":"SUM('Ut 1.4 p3'!H25:H29)","v":572657.37639029336},{"$f":"SUM('Ut 1.4 p3'!I25:I29)","v":13234.014823653664},{"$f":"SUM('Ut 1.4 p3'!J25:J29)","v":0},{"$f":"SUM('Ut 1.4 p3'!K25:K29)","v":0},{"$f":"SUM('Ut 1.4 p3'!L25:L29)","v":0},{"$f":"SUM('Ut 1.4 p3'!M25:M29)","v":1481.0979423232304},{"$f":"SUM(C14:H14)","v":587372.48915627017}]
[]
[{"$f":"+A14+1","v":3},"Other Transportation",{"$f":"+'Ut 1.4 p3'!H30","v":2023922.5508129867},{"$f":"+'Ut 1.4 p3'!I30","v":46772.506814146065},{"$f":"+'Ut 1.4 p3'!J30","v":0},{"$f":"+'Ut 1.4 p3'!K30","v":0},{"$f":"+'Ut 1.4 p3'!L30","v":0},{"$f":"+'Ut 1.4 p3'!M30","v":5234.5916581500078},{"$f":"SUM(C16:H16)","v":2075929.6492852827}]
[]
[{"$f":"+A16+1","v":4},"Peak Hour Service",{"$f":"SUM('Ut 1.4 p3'!H34:H35)","v":2533111.5973905809},{"$f":"SUM('Ut 1.4 p3'!I34:I35)","v":31657.732367509136},{"$f":"SUM('Ut 1.4 p3'!J34:J35)","v":0},{"$f":"SUM('Ut 1.4 p3'!K34:K35)","v":403430.61860730464},{"$f":"SUM('Ut 1.4 p3'!L34:L35)","v":137317.60872294099},{"$f":"SUM('Ut 1.4 p3'!M34:M35)","v":2073.6023394751091},{"$f":"SUM(C18:H19)","v":3107591.1594278105}]
[5,"TBF Adjustment   1/",{"$f":"+C18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":46842.935001657133},{"$f":"+D18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":585.42272717818707},{"$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$19","v":7460.3401857886784},{"$f":"+-G18*0.4","v":-54927.043489176402},{"$f":"+H18/($C$18+$D$18+$F$18+$H$18)*-$G$19","v":38.34557455241071},{"$f":"SUM(C19:H19)","v":6.4233063312713057E-12}]
[6,"Total Peak Hour Service",{"$f":"SUM(C18:C19)","v":2579954.5323922383},32243.155094687321,0,410890.95879309333,82390.565233764588,2111.9479140275198,3107591.1594278105]
[]
[7,"Storage - Demand",{"$f":"SUM('Ut 1.4 p3'!H39:H42)","v":17034994.373525769},{"$f":"SUM('Ut 1.4 p3'!I39:I42)","v":393675.83018165425},{"$f":"SUM('Ut 1.4 p3'!J39:J42)","v":0},{"$f":"SUM('Ut 1.4 p3'!K39:K42)","v":0},{"$f":"SUM('Ut 1.4 p3'!L39:L42)","v":0},{"$f":"SUM('Ut 1.4 p3'!M39:M42)","v":44058.622405522008},{"$f":"SUM(C22:H22)","v":17472728.826112945}]
[8,"Storage - Commodity",{"$f":"SUM('Ut 1.4 p3'!H43:H48)","v":529624.66342176683},{"$f":"SUM('Ut 1.4 p3'!I43:I48)","v":12239.536126954968},{"$f":"SUM('Ut 1.4 p3'!J43:J48)","v":0},{"$f":"SUM('Ut 1.4 p3'!K43:K48)","v":0},{"$f":"SUM('Ut 1.4 p3'!L43:L48)","v":0},{"$f":"SUM('Ut 1.4 p3'!M43:M48)","v":1369.7998690633972},{"$f":"SUM(C23:H23)","v":543233.99941778521}]
[9,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!H51","v":2306392.2464376958},{"$f":"+'Ut 1.4 p3'!I51","v":53300.333562303713},{"$f":"+'Ut 1.4 p3'!J51","v":0},{"$f":"+'Ut 1.4 p3'!K51","v":0},{"$f":"+'Ut 1.4 p3'!L51","v":0},{"$f":"+'Ut 1.4 p3'!M51","v":0},{"$f":"SUM(C24:H24)","v":2359692.5799999996}]
[]
[]
[10,"Total SNG",{"$f":"SUM(C13:C14,C16,C20,C22:C24)","v":88551978.319427028},2019042.0406497556,0,410890.95879309333,82390.565233764588,218501.36299334469,{"$f":"SUM(C27:H27)","v":91282803.247096986}]
[]
[]
[{"$f":"+A27+1","v":11},"Percent Allocated to Rate Classes",{"$f":"C27/$I$27","v":0.97008390594362248},2.2118536776136594E-2,0,4.5012964564731493E-3,9.0258583548029684E-4,2.3936749882874963E-3,{"$f":"SUM(C30:H30)","v":1}]
[]
[]
[]
[]
["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":25,"n_rows":83,"n_cols":10,"rows_kept":83,"cut":false,"hidden":false,"merged":[[7,1,7,9]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 6"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[null,"COMMODITY"]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Commodity Portion of Test-Year Gas Cost  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.1 p2'!H32-J14","v":754819659.98430026}]
[{"$f":"A13+1","v":2},"LNG Costs",null,null,null,null,null,null,null,{"$f":"+'Ut 1.1 p2'!H23+'Ut 1.1 p2'!H26+'Ut 1.1 p2'!H29","v":1852009.0812156799}]
[{"$f":"A14+1","v":3},"191 Account Balance for Commodity Costs  2/",null,null,null,null,null,null,null,{"$f":"D59-D78","v":225112298.51440582}]
[{"$f":"A15+1","v":4},"     Total",null,null,null,null,null,null,null,{"$f":"J13+J15+J14","v":981783967.57992184}]
[]
[null,null,null,null,null,null,null,"Total       "]
[null,"Test-Year Sales from Docket No 23-057-03:",null,"Firm",null,"+     Interruptible",null,"=    Sales Dth   "]
[]
[{"$f":"A16+1","v":5},"Utah",null,114563116,null,271004,null,{"$f":"D21+F21","v":114834120}]
[{"$f":"A21+1","v":6},"Wyoming",null,3573987,null,144250,null,{"$f":"D22+F22","v":3718237}]
[{"$f":"A22+1","v":7},"Total Dth",null,null,null,null,null,{"$f":"SUM(H21:H22)","v":118552357}]
[]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (GS, FS)",null,null,null,{"$f":"'Control Panel'!E10","v":"23-057-25"},null,{"$f":"'Control Panel'!E14","v":"23-057-03"},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/D70,5)","v":6.58934},null,{"$f":"'Other Inputs'!F124","v":6.58934},null,{"$f":"F30-H30","v":0}]
[{"$f":"A30+1","v":9},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H59","v":1.95949},null,{"$f":"'Other Inputs'!F125","v":1.95949},null,{"$f":"F31-H31","v":0}]
[{"$f":"A31+1","v":10},"Total Sales Unit Commodity Cost (Lines 8 + 9)",null,null,null,{"$f":"F30+F31","v":8.5488300000000006},null,{"$f":"H30+H31","v":8.5488300000000006},null,{"$f":"J30+J31","v":0}]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (IS)",null,null,null,{"$f":"'Control Panel'!E10","v":"23-057-25"},null,{"$f":"'Control Panel'!E14","v":"23-057-03"},null,"Difference"]
[]
[{"$f":"A32+1","v":11},"Gas Cost (line 1/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J13)/H21,5)","v":6.5731299999999999},null,{"$f":"'Other Inputs'!F134","v":6.5731299999999999},null,{"$f":"F37-H37","v":0}]
[{"$f":"A37+1","v":12},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H59","v":1.95949},null,{"$f":"'Other Inputs'!F125","v":1.95949},null,{"$f":"F38-H38","v":0}]
[{"$f":"A38+1","v":13},"Total Sales Unit Commodity Cost (Lines 11 + 12)",null,null,null,{"$f":"F37+F38","v":8.5326199999999996},null,{"$f":"H37+H38","v":8.5326199999999996},null,{"$f":"J37+J38","v":0}]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"COMMODITY RATES (NGV)",null,null,null,{"$f":"'Control Panel'!E10","v":"23-057-25"},null,{"$f":"'Control Panel'!E14","v":"23-057-03"},null,"Difference"]
[]
[{"$f":"A39+1","v":14},"Gas Cost (line 1/Total Sales Dth, line 4)",null,null,null,{"$f":"ROUND((J13)/H21,5)","v":6.5731299999999999},null,{"$f":"'Other Inputs'!F134","v":6.5731299999999999},null,{"$f":"F44-H44","v":0}]
[{"$f":"A44+1","v":15},"191 Account Amortization (Commodity Portion)",null,null,null,{"$f":"H59","v":1.95949},null,{"$f":"'Other Inputs'!F125","v":1.95949},null,{"$f":"F45-H45","v":0}]
[{"$f":"A45+1","v":16},"RIN Credit 4/",null,null,null,{"$f":"H83","v":-0.48096},null,{"$f":"'Other Inputs'!F135","v":-0.48096},null,{"$f":"F46-H46","v":0}]
[{"$f":"A46+1","v":17},"Total Sales Unit Commodity Cost (Lines 14 + 15 + 16)",null,null,null,{"$f":"F44+F45+F46","v":8.05166},{"$f":"G44+G45+G46","v":0},{"$f":"H44+H45+H46","v":8.05166},{"$f":"I44+I45+I46","v":0},{"$f":"J44+J45+J46","v":0}]
[]
[]
[]
[]
["1/","DEU Exhibit 1.1, page 2, line 12, column E"]
[]
["2/","Amortization from Docket No. 23-057-03"]
[null,"191 Account (August 2022) actual",null,226125885]
[null,"Less: Supplier Non-Gas balance actual",null,1249147]
[null,"191 Account Commodity Portion",null,224876738]
[null,"RIN Proceed 4/",null,-139370.18493147736]
[null,"191 Account Commodity Amortization",null,225016108.18493149,null,114834120,null,1.95949]
[]
["2/","191 Account (November 2022) actual",null,{"$f":"'Other Inputs'!E158","v":307662766}]
[null,"Less: Supplier Non-Gas balance actual",null,{"$f":"'Other Inputs'!E159","v":-4134413}]
[null,"191 Account Commodity Portion",null,{"$f":"D61-D62","v":311797179}]
[null,"RIN Proceed 4/",null,{"$f":"D77","v":-88478.028138084017}]
[null,"191 Account Commodity Amortization",null,{"$f":"(D63-D64)","v":311885657.0281381},null,{"$f":"H21","v":114834120},null,{"$f":"ROUND(D65/F65,5)","v":2.71597}]
[null,"See Application, paragraph 17."]
[]
["3/","GS Dths",111684152]
[null,"FS Dths",2589192]
[null,"Total GS & FS Dths",null,114273344]
[]
["4/","Prior RIN Proceeds, Docket No. 22-057-16",null,{"$f":"'SDR#5'!F9","v":-96190.329474326689}]
[null,"Expected amortized Balance",null,{"$f":"-'SDR#5'!F21+(-'SDR#5'!F39)","v":7712.3013362426755}]
[null,"Amount remaining to be amortized",null,{"$f":"SUM(D72:D73)","v":-88478.028138084017}]
[]
[null,"New RIN Proceeds",null,{"$f":"-'SDR#5'!F58","v":0}]
[null,"Total RIN Proceeds",null,{"$f":"SUM(D74:D76)","v":-88478.028138084017},null,{"$f":"Calculations!$P$12","v":259153},null,{"$f":"ROUND(D77/F77,5)","v":-0.34140999999999999}]
["2/","RIN Proceeds from Docket No. 23-057-03",null,-96190.329474326689]
[null,"Expected amortized Balance",null,27242.384542849341]
[null,"Amount remaining to be amortized",null,-68947.944931477352]
[]
[null,"New RIN Proceeds",null,-70422.239999999991]
[null,"Total RIN Proceeds",null,-139370.18493147736,null,289772,null,-0.48096]

{"sheet":"Ut 1.5 p2","index":26,"n_rows":48,"n_cols":7,"rows_kept":48,"cut":false,"hidden":false,"merged":[[7,2,7,5]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,"Page 2 of 6"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[null,"SNG"]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.1 p2'!H48","v":91282803.247096971}]
[null,{"$f":"B15+1","v":2},"191 Account Balance for SNG Costs 2/",null,null,{"$f":"'Other Inputs'!F162","v":-14759603.286857031}]
[null,{"$f":"1+B16","v":3},"SNG Total Costs Recovered for Test-Year  3/",null,null,{"$f":"SUM(F15:F16)","v":76523199.960239947}]
[null,null,null,null,null," "]
[]
[null,4,"Supplier Non-Gas Base Cost at Current Rates",null,null,{"$f":"F22-F21","v":92535846.124820009}]
[null,5,"Amortization",null,null,{"$f":"'Other Inputs'!F163","v":3222746}]
[null,6,"SNG Total Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E150-(D30*('Other Inputs'!G98-'Other Inputs'!F151))","v":95758592.124820009}]
[]
[]
[null,{"$f":"1+B22","v":7},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 6)",null,null,{"$f":"F17-F22","v":-19235392.164580062}]
[]
[]
[]
[null,null,"Adjustment for SNG contributions from:"]
[null,8,"IS SNG current rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":288434},{"$f":"'Other Inputs'!E50","v":0.17652000000000001},{"$f":"D30*E30","v":50914.369680000003}]
[null,9,"IS SNG new rate",{"$f":"'RevRun Fcst'!T102+'RevRun Fcst'!T93","v":288434},{"$f":"'Other Inputs'!F50","v":0.17652000000000001},{"$f":"D31*E31","v":50914.369680000003}]
[]
[]
[]
[null,10,"Percent Change to Amortization",null,null,{"$f":"((F16-F21)/F21)*100","v":-557.98220793252187},"%"]
[null,null,"(ln 2-ln 5)/ln 5"]
[]
[]
[]
[null,"1/","DEU Exhibit 1.1, page 2, line 16, column E."]
[]
[null,"2/","Actual March 2023 SNG Balance",null,{"$f":"'Other Inputs'!D162","v":-28759603.286857031}]
[null,null,"Expected March 2023 SNG Balance",null,{"$f":"'Other Inputs'!E162","v":-14000000}]
[null,null,null,null,{"$f":"'Other Inputs'!F162","v":-14759603.286857031}]
[null,"2/","Spring Pass Through SNG Amortization From Docket No. 22-057-08",null,{"$f":"'Other Inputs'!F162","v":-14759603.286857031}]
[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 12/5/23"}]

{"sheet":"Ut 1.5 p3","index":27,"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,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,null,null,"Page 3 of 6"]
[]
[]
[null,"SUPPLIER NON-GAS RATE CALCULATION"]
[]
[null,"SNG","(A)","(B)","(C)","(D)","(G)","(H)","(I)"]
[null,null,"GS","FS","IS 1/","TSS TSM TSL","TBF ","NGV","Total"]
[1,"Allocated SNG Costs",{"$f":"+'Ut 1.4 p4'!C27","v":88551978.319427028},{"$f":"+'Ut 1.4 p4'!D27","v":2019042.0406497556},{"$f":"+'Ut 1.4 p4'!E27","v":0},{"$f":"+'Ut 1.4 p4'!F27","v":410890.95879309333},{"$f":"+'Ut 1.4 p4'!G27","v":82390.565233764588},{"$f":"+'Ut 1.4 p4'!H27","v":218501.36299334469},{"$f":"SUM(C11:H11)","v":91282803.247096986}]
[{"$f":"+A11+1","v":2},"IS SNG Revenue",{"$f":"-$E$12*'Ut 1.4 p4'!C30","v":-50222.231996372968},{"$f":"-$E$12*'Ut 1.4 p4'!D30","v":-1145.0991801692639},{"$f":"$E$17*E23","v":51771.018660000002},{"$f":"-$E$12*'Ut 1.4 p4'!F30","v":-233.03670284226331},{"$f":"-$E$12*'Ut 1.4 p4'!G30","v":-46.727788130902141},{"$f":"-$E$12*'Ut 1.4 p4'!H30","v":-123.92299248460725},{"$f":"SUM(C12:H12)","v":-4.3058889787062071E-12}]
[3,"SNG Costs to Recover",{"$f":"+C11+C12","v":88501756.087430656},2017896.9414695865,51771.018660000002,410657.92209025106,82343.83744563369,218377.44000086008,{"$f":"SUM(C13:H13)","v":91282803.247096971}]
[4,"Summer/Winter Differential",{"$f":"'Ut 1.5 p4'!C43","v":0.50521000000000005},{"$f":"'Ut 1.5 p5'!C44","v":0.11419},null,0,0,0]
[5,"Summer Forecast Throughput 2024",{"$f":"SUM('RevRun Fcst'!$J$21:$P$21)","v":32520345},{"$f":"SUM('RevRun Fcst'!$J48:$P$48)","v":1346453},{"$f":"SUM('RevRun Fcst'!$J$102:$P$102)","v":122365},{"$f":"SUM('RevRun Fcst'!$J$165:$P$165)+SUM('RevRun Fcst'!$J$174:$P$174)+SUM('RevRun Fcst'!$J$183:$P$183)","v":24014198},{"$f":"SUM('RevRun Fcst'!$J$129:P$129)","v":5994750},{"$f":"SUM('RevRun Fcst'!$J$66:$P$66)","v":159917}]
[6,"Winter Forecast Throughput 2024-25",{"$f":"SUM('RevRun Fcst'!$H$21:$I$21,'RevRun Fcst'!$Q$21:$S$21,)","v":84199933},{"$f":"SUM('RevRun Fcst'!$H$48:$I$48,'RevRun Fcst'!$Q$48:$S$48)","v":1326084},{"$f":"SUM('RevRun Fcst'!$H$102:$I$102,'RevRun Fcst'!$Q$102:$S$102)","v":166069},{"$f":"SUM('RevRun Fcst'!$H$165:$I$165,'RevRun Fcst'!$Q$165:$S$165)+SUM('RevRun Fcst'!$H$174:$I$174,'RevRun Fcst'!$Q$174:$S$174)+SUM('RevRun Fcst'!$H$183:$I$183,'RevRun Fcst'!$Q$183:$S$183)","v":22567768},{"$f":"SUM('RevRun Fcst'!$H$129:$I$129,'RevRun Fcst'!$Q$129:$S$129)","v":3822464},{"$f":"SUM('RevRun Fcst'!$H$66:$I$66,'RevRun Fcst'!$Q$66:$S$66)","v":99236}]
[7,"Total Forecast Throughput 2024-25",{"$f":"SUM(C15:C16)","v":116720278},2672537,288434,46581966,9817214,259153]
[8,"Forecast Demand Dth",0,0,null,{"$f":"+'Other Inputs'!D284","v":219939},{"$f":"+'Other Inputs'!D285","v":64500},0]
[]
[{"$f":"A18+1","v":9},"Summer Base Rate",{"$f":"ROUND(C21-C14,5)","v":0.39378999999999997},{"$f":"ROUND(D21-D14,5)","v":0.69838999999999996},null,0,0,0]
[{"$f":"A20+1","v":10},"Winter Base Rate",{"$f":"ROUND((C13+C14*C15)/C17,5)","v":0.89900000000000002},{"$f":"ROUND((D13+D14*D15)/D17,5)","v":0.81257999999999997},null,0,0,0]
[]
[{"$f":"A21+1","v":11},"Year Round Base Rates",0,0,{"$f":"ROUND(C54,5)","v":0.17949000000000001},0,0,{"$f":"ROUND(H13/H17,5)","v":0.84265999999999996}]
[]
[{"$f":"A23+1","v":12},"Annual Demand Rate",0,0,null,{"$f":"ROUND(F13/F18,5)","v":1.86714},{"$f":"ROUND(G13/G18,5)","v":1.2766500000000001},0]
[{"$f":"A25+1","v":13},"Monthly Demand Rate",0,0,null,{"$f":"ROUND(F25/12,5)","v":0.15559999999999999},{"$f":"ROUND(G25/12,5)","v":0.10639},0]
[]
[{"$f":"A26+1","v":14},"Revenue Collected With Rate",{"$f":"C20*C15+C16*C21","v":88501926.424549997},{"$f":"D20*D15+D16*D21","v":2017898.6473900001},{"$f":"+E17*E23","v":51771.018660000002},{"$f":"F25*F18","v":410656.90445999999},{"$f":"G25*G18","v":82343.925000000003},{"$f":"H23*H17","v":218377.86697999999},{"$f":"SUM(C28:H28)","v":91282974.78703998}]
[]
[{"$f":"+A28+1","v":15},"Amortization of Balance",{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!C30","v":-14318053.606692597},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!D30","v":-326460.82810153381},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!E30","v":0},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!F30","v":-66437.349974078999},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!G30","v":-13321.808864025588},{"$f":"+'Ut 1.5 p2'!$F$16*'Ut 1.4 p4'!H30","v":-35329.693224795599}]
[{"$f":"+A30+1","v":16},"Summer/Winter Differential",{"$f":"+'Ut 1.5 p4'!C49","v":-8.1729999999999997E-2},{"$f":"+'Ut 1.5 p5'!C50","v":-1.847E-2}]
[]
[{"$f":"+A31+1","v":17},"Summer Amortization Rate",{"$f":"+C34-C31","v":-6.3711235185736931E-2},{"$f":"+D34-D31","v":-0.1129892894360429},0,0,0,0]
[{"$f":"+A33+1","v":18},"Winter Amortization Rate",{"$f":"(C30+C31*C15)/C17","v":-0.14544123518573693},{"$f":"(D30+D31*D15)/D17","v":-0.1314592894360429},0,0,0,0]
[{"$f":"+A34+1","v":19},"Annual Amortization Rate",0,0,0,{"$f":"+F30/F18","v":-0.30207171067468253},{"$f":"+G30/G18","v":-0.20653967231047424},{"$f":"+H30/H17","v":-0.13632754868666616}]
[]
[{"$f":"+A35+1","v":20},"Amortization Collected With Rate",{"$f":"+C15*C33+C16*C34","v":-14318053.606692595},{"$f":"+D15*D33+D16*D34","v":-326460.82810153381},0,{"$f":"+F35*F18","v":-66437.349974078999},{"$f":"+G35*G18","v":-13321.808864025588},{"$f":"+H35*H17","v":-35329.693224795599},{"$f":"SUM(C37:H37)","v":-14759603.286857029}]
[]
[{"$f":"+A37+1","v":21},"Summer Total Rate",{"$f":"+C20+C33","v":0.33007876481426301},{"$f":"+D20+D33","v":0.58540071056395704}]
[{"$f":"+A39+1","v":22},"Winter Total Rate",{"$f":"+C21+C34","v":0.75355876481426309},{"$f":"+D21+D34","v":0.68112071056395707}]
[{"$f":"+A40+1","v":23},"Annual Total Rate",null,null,{"$f":"+E23","v":0.17949000000000001},{"$f":"+F25+F35","v":1.5650682893253176},{"$f":"+G25+G35","v":1.0701103276895259},{"$f":"+H23+H35","v":0.70633245131333378}]
[{"$f":"+A41+1","v":24},"Monthly Total Rate",null,null,null,{"$f":"ROUND(F41/12,5)","v":0.13042000000000001},{"$f":"ROUND(G41/12,5)","v":8.9179999999999995E-2}]
[]
[{"$f":"+A42+1","v":25},"Summer Total Collected",{"$f":"+C15*C39","v":10734275.308933694},{"$f":"+D15*D39","v":788214.54294097167}]
[{"$f":"+A44+1","v":26},"Winter Total Collected",{"$f":"+C16*C40","v":63449597.508923709},{"$f":"+D16*D40","v":903223.27634749445}]
[{"$f":"+A45+1","v":27},"Annual Total Collected",null,null,{"$f":"+E41*E17","v":51771.018660000002},{"$f":"+F41*F18","v":344219.55448592105},{"$f":"+G41*G18","v":69022.116135974415},{"$f":"+H41*H17","v":183048.17375520439}]
[null,null,{"$f":"SUM(C44:C46)","v":74183872.8178574},1691437.8192884661,51771.018660000002,344219.55448592105,69022.116135974415,183048.17375520439,{"$f":"SUM(C47:H47)","v":76523371.500182942}]
[]
[]
[]
["1/",{"$f":"\"Calculated by adding MWP T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E180,\"0.000%\")","v":"Calculated by adding MWP T-2 and ACA rates, then adjusting for distr. loss of 0.678%"}]
[null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$50,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$51,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$180,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F50+'Other Inputs'!F51)/(1-('Other Inputs'!$E$180)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00140)  /  ( 1 -  0.00678 )  =  $0.17913"}]
[null,{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$299,\"0.00%\")","v":"IS Tariff rate has an adjustment for bad debt of  0.20%"}]
[null,{"$f":"\" = \"&TEXT((('Other Inputs'!$F$50+'Other Inputs'!$F$51)/(1-'Other Inputs'!$E$180)),\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$299,\"0.00000\")&\" )  =  \"","v":" = $0.17913  /  ( 1 -  0.00200 )  =  "},{"$f":"+(('Other Inputs'!$F$50+'Other Inputs'!$F$51)/(1-'Other Inputs'!$E$180))/(1-('Other Inputs'!$E$299))","v":0.17949351916615899}]
[]
["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":28,"n_rows":52,"n_cols":5,"rows_kept":52,"cut":false,"hidden":false,"merged":[[5,0,5,4]]}
[null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 4 of 6"]
[]
["GENERAL SERVICE SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract ","Allocated GS Costs","Winter Allocation","Summer Allocation"]
[1,"MWP T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H15","v":56426835.274476148},{"$f":"C10*D52","v":40705315.570897877},{"$f":"C10*$D$51","v":15721519.703578278}]
[{"$f":"A10+1","v":2},"MWP T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H16","v":2413079.2835050547},{"$f":"C11","v":2413079.2835050547},0]
[{"$f":"A11+1","v":3},"MWP No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!H17","v":2002557.5591940153},{"$f":"C12*D52","v":1444609.4132227791},{"$f":"C12*$D$51","v":557948.14597123652}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!H18","v":-3588197.1404882362},{"$f":"C13*$D$52","v":-2588461.6109284894},{"$f":"C13*$D$51","v":-999735.52955974732}]
[5,"MWOP: Feb-Mar",{"$f":"+'Ut 1.4 p3'!H19","v":26155.838404608694},{"$f":"C14*$D$52","v":18868.356715419057},7287.4816891896398]
[6,"MWOP Transportation: Apr-Jan",{"$f":"+'Ut 1.4 p3'!H20","v":121495.74063380835},{"$f":"C15*$D$52","v":87644.86682555743},33850.873808250923]
[7,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!H21","v":2167684.4817770058},{"$f":"C16*$D$52","v":1563729.0388458774},603955.44293112843]
[8,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!H22","v":2414774.7443410815},{"$f":"C17","v":2414774.7443410815},0]
[9,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!H23","v":1419736.7538358802},{"$f":"C18","v":1419736.7538358802},0]
[10,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!H24","v":100310.04076691599},{"$f":"C19","v":100310.04076691599},0]
[11,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!H25","v":186044.60798188575},{"$f":"C20*$D$52","v":134209.27190634387},51835.336075541891]
[12,"MWP Commodity",{"$f":"+'Ut 1.4 p3'!H26","v":291492.1032242041},210277.21988039705,81214.883343807072]
[13,"MWOP Commodity",{"$f":"+'Ut 1.4 p3'!H27","v":809.28009976621286},583.80027315003861,225.47982661617431]
[14,"MWOP Commodity",{"$f":"+'Ut 1.4 p3'!H28","v":2965.7846646806183},2139.4643187753163,826.32034590530213]
[15,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!H29","v":91345.60041975668},65895.091812480823,25450.508607275868]
[16,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!H30","v":2023922.5508129867},1460021.7382590759,563900.81255391077]
[17,"MWP Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H34","v":1302242.1463994693},{"$f":"C26","v":1302242.1463994693},0]
[18,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!H35","v":1230869.4509911116},{"$f":"C27","v":1230869.4509911116},0]
[19,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!H39","v":6017083.713816802},{"$f":"C28*$D$52","v":4340617.1938586878},1676466.5199581145]
[20,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!H40","v":3780291.7191225169},2727035.2240813784,{"$f":"C29*$D$51","v":1053256.495041139}]
[21,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!H41","v":3618702.2045156956},2610467.421669214,1008234.7828464818]
[22,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!H42","v":3618916.7360707554},2610622.1809181804,1008294.5551525753]
[23,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H43","v":79750.961233386537},57530.925282209697,22220.035951176847]
[24,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H44","v":79750.961233386537},57530.925282209697,22220.035951176847]
[25,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H45","v":24715.187345897586},17829.0966596826,6886.0906862149859]
[26,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H46","v":14376.066818977841},10370.638964391923,4005.4278545859183]
[27,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!H47","v":120941.99472253855},87245.404372015808,33696.590350522754]
[{"$f":"A36+1","v":28},"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!H48","v":210089.49206757973},151554.82371361594,58534.668353963796]
[29,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!H51","v":2306392.2464376958},{"$f":"+(SUM(Expenses!$D$24:$G$24,Expenses!$O$24)*'Ut 1.4 p3'!D67)","v":865304.55844332348},{"$f":"+SUM(Expenses!$H$24:$N$24)*'Ut 1.4 p3'!D67","v":1441087.6879943728}]
[{"$f":"+A38+1","v":30},"Utah SNG Costs",{"$f":"SUM(C10:C38)","v":88505135.384425387},{"$f":"SUM(D10:D38)","v":65521953.035113662},22983182.349311721]
[]
[{"$f":"A39+1","v":31},"Winter SNG - Summer SNG",{"$f":"D39-E39","v":42538770.685801938}]
[{"$f":"A41+1","v":32},"Winter Dth",{"$f":"C52","v":84199933}]
[{"$f":"A42+1","v":33},"Seasonal Cost Differential ",{"$f":"ROUND(C41/C42,5)","v":0.50521000000000005}]
[]
[{"$f":"+A43+1","v":34},"SNG Amortization",{"$f":"+'Ut 1.5 p3'!C30","v":-14318053.606692597},{"$f":"+C45*D39/C39","v":-10599914.139412092},{"$f":"+C45*E39/C39","v":-3718139.4672805043}]
[]
[{"$f":"+A45+1","v":35},"Winter SNG - Summer SNG Amortization",{"$f":"+D45-E45","v":-6881774.6721315878}]
[{"$f":"+A47+1","v":36},"Winter Dth",{"$f":"+C52","v":84199933}]
[{"$f":"+A48+1","v":37},"Seasonal Cost Differential",{"$f":"ROUND(C47/C48,5)","v":-8.1729999999999997E-2}]
[]
[{"$f":"+A49+1","v":38},"2024 Forecast GS Summer Usage",{"$f":"+'Ut 1.5 p3'!C15","v":32520345},{"$f":"C51/(C51+C52)","v":0.27861778225031303}]
[{"$f":"A51+1","v":39},"2024-25 Forecast GS Winter Usage",{"$f":"+'Ut 1.5 p3'!C16","v":84199933},{"$f":"C52/(C52+C51)","v":0.72138221774968703}]

{"sheet":"Ut 1.5 p5","index":29,"n_rows":54,"n_cols":5,"rows_kept":54,"cut":false,"hidden":false,"merged":[[6,0,6,4]]}
[null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,"Page 5 of 6"]
[]
[]
["FIRM SALES SUMMER / WINTER DIFFERENTIAL"]
[]
["SNG","(A)","(B)","(C)","(D)"]
[null,"Contract","Allocated FS Costs","Winter Allocation","Summer Allocation"]
[1,"MWP T-1 Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I15","v":1304014.5910306631},{"$f":"C11*D54","v":647037.95866336219},{"$f":"C11*$D$53","v":656976.63236730092}]
[{"$f":"A11+1","v":2},"MWP T-1 Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I16","v":55765.85289070374},{"$f":"C12","v":55765.85289070374},0]
[{"$f":"A12+1","v":3},"MWP No-Notice Transportation",{"$f":"+'Ut 1.4 p3'!I17","v":46278.765482156312},{"$f":"C13*D54","v":22963.023690837497},{"$f":"C13*$D$53","v":23315.741791318815}]
[4,"Capacity Release Credits",{"$f":"+'Ut 1.4 p3'!I18","v":-82922.627220379785},{"$f":"C14*$D$54","v":-41145.312186476789},{"$f":"C14*$D$53","v":-41777.315033902996}]
[5,"MWOP: Feb-Mar",{"$f":"+'Ut 1.4 p3'!I19","v":604.45698849387691},{"$f":"C15*$D$54","v":299.92503045978947},{"$f":"C15*$D$53","v":304.53195803408744}]
[6,"MWOP Transportation: Apr-Jan",{"$f":"+'Ut 1.4 p3'!I20","v":2807.7459556947297},{"$f":"C16*$D$54","v":1393.1732237613512},{"$f":"C16*$D$53","v":1414.5727319333785}]
[7,"Kern River Transportation: Yearly",{"$f":"+'Ut 1.4 p3'!I21","v":50094.820651169321},{"$f":"C17*$D$54","v":24856.509058016865},{"$f":"C17*$D$53","v":25238.311593152455}]
[8,"Kern River Transportation: November - March",{"$f":"+'Ut 1.4 p3'!I22","v":55805.034703008918},{"$f":"C18","v":55805.034703008918},0]
[9,"Kern River Transportation: December - February",{"$f":"+'Ut 1.4 p3'!I23","v":32809.875539164444},{"$f":"C19","v":32809.875539164444},0]
[10,"Kern River Transportation: November & March",{"$f":"+'Ut 1.4 p3'!I24","v":2318.1480256807376},{"$f":"C20","v":2318.1480256807376},0]
[11,"ACA (FERC)",{"$f":"+'Ut 1.4 p3'!I25","v":4299.4593301371542},{"$f":"C21*$D$54","v":2133.3452918876701},{"$f":"C21*$D$53","v":2166.1140382494841}]
[12,"MWP Commodity",{"$f":"+'Ut 1.4 p3'!I26","v":6736.3330572344812},{"$f":"C22*$D$54","v":3342.4957206840281},{"$f":"C22*$D$53","v":3393.8373365504531}]
[13,"MWOP Commodity",{"$f":"+'Ut 1.4 p3'!I27","v":18.702325820552399},{"$f":"C23*$D$54","v":9.2798921150283071},{"$f":"C23*$D$53","v":9.4224337055240923}]
[14,"MWOP Commodity",{"$f":"+'Ut 1.4 p3'!I28","v":68.53878048957111},{"$f":"C24*$D$54","v":34.008202762667992},{"$f":"C24*$D$53","v":34.530577726903118}]
[15,"Kern River Commodity",{"$f":"+'Ut 1.4 p3'!I29","v":2110.9813299719067},{"$f":"C25*$D$54","v":1047.4461404928973},{"$f":"C25*$D$53","v":1063.5351894790094}]
[16,"Other Transportation Charges",{"$f":"+'Ut 1.4 p3'!I30","v":46772.506814146065},{"$f":"C26*$D$54","v":23208.01280810334},{"$f":"C26*$D$53","v":23564.494006042725}]
[17,"MWP Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I34","v":16274.85871166236},{"$f":"C27","v":16274.85871166236},0]
[18,"Kern River Peak Hour Service",{"$f":"+'Ut 1.4 p3'!I35","v":15382.873655846775},{"$f":"C28","v":15382.873655846775},0]
[19,"Aquifer Peaking Storage Demand",{"$f":"+'Ut 1.4 p3'!I39","v":139053.78389738026},{"$f":"C29*$D$54","v":68996.985997115698},{"$f":"C29*$D$53","v":70056.797900264559}]
[20,"Spire Storage Demand",{"$f":"+'Ut 1.4 p3'!I40","v":87361.900345985967},43348.031573896435,44013.868772089532]
[21,"Clay Basin Storage Demand",{"$f":"+'Ut 1.4 p3'!I41","v":83627.594075221714},41495.109127262338,42132.484947959376]
[22,"Clay Basin Storage Capacity",{"$f":"+'Ut 1.4 p3'!I42","v":83632.551863066343},41497.569128054158,42134.982735012185]
[23,"Aquifer Peaking Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I43","v":1843.031185271843},914.49217215328611,928.53901311855691]
[24,"Aquifer Peaking Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I44","v":1843.031185271843},914.49217215328611,928.53901311855691]
[25,"Spire Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I45","v":571.16378691691682},283.40530335405373,287.75848356286309]
[26,"Spire Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I46","v":332.22846545247637},164.84817698729023,167.38028846518614]
[27,"Clay Basin Injections Storage Commodity",{"$f":"+'Ut 1.4 p3'!I47","v":2794.9489816218984},1386.823503414581,1408.1254782073174]
[28,"Clay Basin Withdrawals Storage Commodity",{"$f":"+'Ut 1.4 p3'!I48","v":4855.1325224199918},{"$f":"C38*$D$54","v":2409.0643294595334},2446.0681929604584]
[29,"LNG Electricity",{"$f":"+'Ut 1.4 p3'!I51","v":53300.333562303713},{"$f":"+(SUM(Expenses!$D$24:$G$24,Expenses!$O$24)*'Ut 1.4 p3'!E67)","v":19997.0415566765},{"$f":"+SUM(Expenses!$H$24:$N$24)*'Ut 1.4 p3'!E67","v":33303.292005627227}]
[30,"Utah SNG Costs",{"$f":"SUM(C11:C39)","v":2018456.6179225782},{"$f":"SUM(D11:D39)","v":1084944.372102601},933512.24581997655]
[]
[{"$f":"A40+1","v":31},"Winter SNG - Summer SNG",{"$f":"D40-E40","v":151432.12628262443}]
[{"$f":"A42+1","v":32},"Winter Dth",{"$f":"C54","v":1326084}]
[{"$f":"A43+1","v":33},"Seasonal Cost Differential ",{"$f":"ROUND(C42/C43,5)","v":0.11419}]
[]
[{"$f":"+A44+1","v":34},"SNG Amortization",{"$f":"+'Ut 1.5 p3'!D30","v":-326460.82810153381},{"$f":"+C46*D40/C40","v":-175476.56710365793},{"$f":"+C46*E40/C40","v":-150984.26099787577}]
[]
[{"$f":"+A46+1","v":35},"Winter SNG - Summer SNG Amortization",{"$f":"+D46-E46","v":-24492.306105782161}]
[{"$f":"+A48+1","v":36},"Winter Dth",{"$f":"+C54","v":1326084}]
[{"$f":"+A49+1","v":37},"Seasonal Cost Differential",{"$f":"ROUND(C48/C49,5)","v":-1.847E-2}]
[]
[]
[{"$f":"+A50+1","v":38},"2024 Forecast FS Summer Usage",{"$f":"+'Ut 1.5 p3'!D15","v":1346453},{"$f":"C53/(C53+C54)","v":0.50381079850344446}]
[{"$f":"+A53+1","v":39},"2024-25 Forecast FS Winter Usage",{"$f":"+'Ut 1.5 p3'!D16","v":1326084},{"$f":"C54/(C54+C53)","v":0.49618920149655554}]

{"sheet":"Ut 1.5 p6","index":30,"n_rows":60,"n_cols":7,"rows_kept":60,"cut":false,"hidden":false,"merged":[[6,2,6,6]]}
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,"DEU Exhibit 1.5"]
[null,null,null,null,null,null,"Page 6 of 6"]
[]
[]
[null,null,"SUMMARY OF RATES"]
[]
[null,"COMMODITY",null,"(A)","(B)"]
[null,"Class","Description","Current","Proposed"]
[null,"GS, FS"]
[1,null,"Base Gas Cost",{"$f":"+'Other Inputs'!F124","v":6.58934},{"$f":"+'Ut 1.5 p1'!F30","v":6.58934}]
[2,null,"191 Amortization",{"$f":"+'Other Inputs'!F125","v":1.95949},{"$f":"+'Ut 1.5 p1'!F31","v":1.95949}]
[3,null,"Commodity Rate",{"$f":"+D12+D13","v":8.5488300000000006},{"$f":"+E12+E13","v":8.5488300000000006}]
[]
[null,"IS"]
[{"$f":"+A14+1","v":4},null,"Base Gas Cost",{"$f":"'Other Inputs'!F134","v":6.5731299999999999},{"$f":"+'Ut 1.5 p1'!F37","v":6.5731299999999999}]
[{"$f":"+A17+1","v":5},null,"191 Amortization",{"$f":"+'Other Inputs'!F125","v":1.95949},{"$f":"+'Ut 1.5 p1'!F38","v":1.95949}]
[{"$f":"+A18+1","v":6},null,"Commodity Rate",{"$f":"+D17+D18","v":8.5326199999999996},{"$f":"+E17+E18","v":8.5326199999999996}]
[]
[null,"NGV"]
[{"$f":"+A19+1","v":7},null,"Base Gas Cost",{"$f":"'Other Inputs'!F134","v":6.5731299999999999},{"$f":"+'Ut 1.5 p1'!F37","v":6.5731299999999999}]
[{"$f":"+A22+1","v":8},null,"191 Amortization",{"$f":"+'Other Inputs'!F125","v":1.95949},{"$f":"+'Ut 1.5 p1'!F31","v":1.95949}]
[{"$f":"+A23+1","v":9},null,"RIN Credit",{"$f":"+'Other Inputs'!F135","v":-0.48096},{"$f":"+'Ut 1.5 p1'!F46","v":-0.48096}]
[10,null,"Commodity Rate",{"$f":"+D22+D23+D24","v":8.05166},{"$f":"+E22+E23+E24","v":8.05166}]
[]
[]
[null,"SNG"]
[null,"Class","Description","Current","Proposed"]
[{"$f":"+A25+1","v":11},"GS","Base SNG Summer",{"$f":"+'Other Inputs'!E91","v":0.38433},{"$f":"ROUND('Ut 1.5 p3'!C20,5)","v":0.39378999999999997}]
[{"$f":"+A30+1","v":12},null,"SNG Amortization",{"$f":"+'Other Inputs'!F91","v":1.392E-2},{"$f":"ROUND('Ut 1.5 p3'!C33,5)","v":-6.3710000000000003E-2}]
[{"$f":"+A31+1","v":13},null,"SNG Summer Rate",{"$f":"+D30+D31","v":0.39824999999999999},{"$f":"+E30+E31","v":0.33007999999999998}]
[]
[{"$f":"+A32+1","v":14},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E90","v":0.91359000000000001},{"$f":"ROUND('Ut 1.5 p3'!C21,5)","v":0.89900000000000002}]
[{"$f":"+A34+1","v":15},null,"SNG Amortization",{"$f":"+'Other Inputs'!F90","v":3.3210000000000003E-2},{"$f":"ROUND('Ut 1.5 p3'!C34,5)","v":-0.14544000000000001}]
[{"$f":"+A35+1","v":16},null,"SNG Winter Rate",{"$f":"+D34+D35","v":0.94679999999999997},{"$f":"+E34+E35","v":0.75356000000000001}]
[]
[{"$f":"+A36+1","v":17},"FS","Base SNG Summer",{"$f":"+'Other Inputs'!E94","v":0.75121000000000004},{"$f":"ROUND('Ut 1.5 p3'!D20,5)","v":0.69838999999999996}]
[{"$f":"+A38+1","v":18},null,"SNG Amortization",{"$f":"+'Other Inputs'!F94","v":2.741E-2},{"$f":"ROUND('Ut 1.5 p3'!D33,5)","v":-0.11298999999999999}]
[{"$f":"+A39+1","v":19},null,"SNG Summer Rate",{"$f":"+D38+D39","v":0.77862000000000009},{"$f":"+E38+E39","v":0.58539999999999992}]
[]
[{"$f":"+A40+1","v":20},null,"Base SNG Winter",{"$f":"+'Other Inputs'!E93","v":0.90015999999999996},{"$f":"ROUND('Ut 1.5 p3'!D21,5)","v":0.81257999999999997}]
[{"$f":"+A42+1","v":21},null,"SNG Amortization",{"$f":"+'Other Inputs'!F93","v":3.2829999999999998E-2},{"$f":"ROUND('Ut 1.5 p3'!D34,5)","v":-0.13145999999999999}]
[{"$f":"+A43+1","v":22},null,"SNG Winter Rate",{"$f":"+D42+D43","v":0.93298999999999999},{"$f":"+E42+E43","v":0.68111999999999995}]
[]
[{"$f":"+A44+1","v":23},"IS","SNG Rate",{"$f":"+'Other Inputs'!E98","v":0.17938000000000001},{"$f":"ROUND('Ut 1.5 p3'!E23,5)","v":0.17949000000000001}]
[]
[{"$f":"+A46+1","v":24},"TSS TSM TSL","Base SNG Annual Demand",{"$f":"+'Other Inputs'!F137","v":2.0811600000000001},{"$f":"ROUND('Ut 1.5 p3'!F25,5)","v":1.86714}]
[{"$f":"+A48+1","v":25},null,"SNG Amortization",{"$f":"+'Other Inputs'!F138","v":7.578E-2},{"$f":"ROUND('Ut 1.5 p3'!F35,5)","v":-0.30207000000000001}]
[{"$f":"+A49+1","v":26},null,"SNG Adder Annual",{"$f":"+D48+D49","v":2.1569400000000001},{"$f":"+E48+E49","v":1.56507}]
[{"$f":"+A50+1","v":27},null,"SNG Adder Monthly",{"$f":"+ROUND(D50/12,5)","v":0.17974999999999999},{"$f":"+ROUND(E50/12,5)","v":0.13042000000000001}]
[]
[{"$f":"+A51+1","v":28},"TBF","Base SNG Annual Demand",{"$f":"'Other Inputs'!F142","v":1.3865000000000001},{"$f":"ROUND('Ut 1.5 p3'!G25,5)","v":1.2766500000000001}]
[{"$f":"+A53+1","v":29},null,"SNG Amortization",{"$f":"'Other Inputs'!F143","v":5.049E-2},{"$f":"ROUND('Ut 1.5 p3'!G35,5)","v":-0.20654}]
[{"$f":"+A54+1","v":30},null,"SNG Adder Annual",{"$f":"+D53+D54","v":1.43699},{"$f":"+E53+E54","v":1.0701100000000001}]
[{"$f":"+A55+1","v":31},null,"SNG Adder Monthly",{"$f":"+ROUND(D55/12,5)","v":0.11975},{"$f":"+ROUND(E55/12,5)","v":8.9179999999999995E-2}]
[]
[{"$f":"+A56+1","v":32},"NGV","Base SNG",{"$f":"+'Other Inputs'!E96","v":0.67962},{"$f":"ROUND('Ut 1.5 p3'!H23,5)","v":0.84265999999999996}]
[{"$f":"+A58+1","v":33},null,"SNG Amortization",{"$f":"+'Other Inputs'!F96","v":2.4809999999999999E-2},{"$f":"ROUND('Ut 1.5 p3'!H35,5)","v":-0.13633000000000001}]
[{"$f":"+A59+1","v":34},null,"SNG Rate",{"$f":"+D58+D59","v":0.70443},{"$f":"+E58+E59","v":0.7063299999999999}]

{"sheet":"Ut 1.6","index":31,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$E$38","v":"Docket No. 23-057-25"}]
[null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 1.6"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"70 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed Rates"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Ut 1.6 Source'!H2","v":"2024-01-01"},null,{"$f":"'Control Panel'!E10","v":"23-057-25"},null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G112","v":13},{"$f":"ROUND((+E16*'Other Inputs'!$G$104)+'Other Inputs'!$G$106,2)","v":172.04},null,{"$f":"ROUND((+E16*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":169.53},null,{"$f":"H16-F16","v":-2.5099999999999909}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G113","v":10.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$104)+'Other Inputs'!$G$106,2)","v":145.34},null,{"$f":"ROUND((+E17*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":143.22999999999999},null,-2.1100000000000136]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G114","v":8.8000000000000007},{"$f":"ROUND((+E18*'Other Inputs'!$G$104)+'Other Inputs'!$G$106,2)","v":118.64},null,{"$f":"ROUND((+E18*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":116.94},null,-1.7000000000000028]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G115","v":7.3},{"$f":"ROUND((+E19*'Other Inputs'!$G$102)+'Other Inputs'!$G$106,2)","v":91.47},null,{"$f":"ROUND((+E19*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":90.97},null,-0.5]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G116","v":3.8},{"$f":"ROUND((+E20*'Other Inputs'!$G$102)+'Other Inputs'!$G$106,2)","v":50.85},null,{"$f":"ROUND((+E20*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":50.59},null,-0.25999999999999801]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G117","v":2.7},{"$f":"ROUND((+E21*'Other Inputs'!$G$102)+'Other Inputs'!$G$106,2)","v":38.08},null,{"$f":"ROUND((+E21*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":37.9},null,-0.17999999999999972]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G118","v":1.8},{"$f":"ROUND((+E22*'Other Inputs'!$G$102)+'Other Inputs'!$G$106,2)","v":27.64},null,{"$f":"ROUND((+E22*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":27.52},null,-0.12000000000000099]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G119","v":1.6},{"$f":"ROUND((+E23*'Other Inputs'!$G$102)+'Other Inputs'!$G$106,2)","v":25.32},null,{"$f":"ROUND((+E23*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":25.21},null,-0.10999999999999943]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G120","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$102)+'Other Inputs'!$G$106,2)","v":27.64},null,{"$f":"ROUND((+E24*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":27.52},null,-0.12000000000000099]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G121","v":2.7},{"$f":"ROUND((+E25*'Other Inputs'!$G$102)+'Other Inputs'!$G$106,2)","v":38.08},null,{"$f":"ROUND((+E25*'Ut 1.6 Source'!$C$16)+'Ut 1.6 Source'!$C$18,2)","v":37.9},null,-0.17999999999999972]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G122","v":5.5},{"$f":"ROUND((+E26*'Other Inputs'!$G$104)+'Other Inputs'!$G$106,2)","v":76.680000000000007},null,{"$f":"ROUND((+E26*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":75.62},null,-1.0600000000000023]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G123","v":10.1},{"$f":"ROUND((+E27*'Other Inputs'!$G$104)+'Other Inputs'!$G$106,2)","v":135.16999999999999},null,{"$f":"ROUND((+E27*'Ut 1.6 Source'!$F$16)+'Ut 1.6 Source'!$C$18,2)","v":133.22},null,-1.9499999999999886]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":70},{"$f":"SUM(F16:F27)","v":946.95000000000016},null,{"$f":"SUM(H16:H27)","v":936.15},null,{"$f":"H30-F30","v":-10.800000000000182}]
[]
[null,{"$f":"B30+1","v":14}," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":-1.1400000000000001},"%"]

{"sheet":"Ut 1.7 p1","index":32,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[[39,0,39,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[33,0,33,4],[34,0,34,4],[38,0,38,4],[36,0,36,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!E37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E38","v":"Docket No. 23-057-25"}]
[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: December 29, 2023"]
["To Become Effective: February 1, 2024"]

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

{"sheet":"Ut 1.8 p1","index":34,"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,{"$f":"'Control Panel'!E37","v":"Dominion Energy Utah"}]
[null,null,null,null,null,{"$f":"'Control Panel'!E38","v":"Docket No. 23-057-25"}]
[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: December 29, 2023"]
["To Become Effective: February 1, 2024"]

{"sheet":"Ut 1.6 Source","index":35,"n_rows":85,"n_cols":9,"rows_kept":85,"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","2024-01-01"]
["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",-0.18679000000000001,-9.758E-2,null,-0.22889999999999999,-0.13969000000000001]
[null,"DSM Amortization",0.15906999999999999,0.15906999999999999,null,0.15906999999999999,0.15906999999999999]
[null,"Energy Assistance",1.176E-2,1.176E-2,null,1.176E-2,1.176E-2]
[null,"Infrastructure Rate Adjustment",1.491E-2,7.79E-3,null,1.8270000000000002E-2,1.115E-2]
[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",{"$f":"+'Ut 1.5 p6'!E32","v":0.33007999999999998},{"$f":"C13","v":0.33007999999999998},null,{"$f":"+'Ut 1.5 p6'!E36","v":0.75356000000000001},{"$f":"F13","v":0.75356000000000001},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":8.5488300000000006},{"$f":"C14","v":8.5488300000000006},null,{"$f":"D14","v":8.5488300000000006},{"$f":"F14","v":8.5488300000000006}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C15)","v":11.536760000000001},{"$f":"SUM(D6:D15)","v":10.348520000000001},null,{"$f":"SUM(F6:F15)","v":12.52131},{"$f":"SUM(G6:G15)","v":11.333070000000001}]
[]
[null,"BSF Category 1",6.75]
[null,"BSF Category 2",18.25]
[null,"BSF Category 3",63.5]
[null,"BSF Category 4",420.25]
[]
[]
["UT FS",null,"First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth","First 200 Dth","Next 1,800 Dth","All Over 2,000 Dth"]
[null,"Distribution Non-Gas Cost",1.5736699999999999,1.0520700000000001,0.503,2.0517699999999999,1.53017,0.98109999999999997]
[null,"Energy Assistance",8.8199999999999997E-3,8.8199999999999997E-3,8.8199999999999997E-3,8.8199999999999997E-3,8.8199999999999997E-3,8.8199999999999997E-3]
[null,"Infrastructure Rate Adjustment",7.0400000000000003E-3,4.7099999999999998E-3,2.2499999999999998E-3,9.1800000000000007E-3,6.8500000000000002E-3,4.3899999999999998E-3]
[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",{"$f":"+'Ut 1.5 p6'!E40","v":0.58539999999999992},{"$f":"C30","v":0.58539999999999992},{"$f":"D30","v":0.58539999999999992},{"$f":"+'Ut 1.5 p6'!E44","v":0.68111999999999995},{"$f":"F30","v":0.68111999999999995},{"$f":"G30","v":0.68111999999999995}]
[null,"Commodity Cost",{"$f":"('Ut 1.5 p1'!$F$32)","v":8.5488300000000006},{"$f":"C31","v":8.5488300000000006},{"$f":"D31","v":8.5488300000000006},{"$f":"E31","v":8.5488300000000006},{"$f":"F31","v":8.5488300000000006},{"$f":"G31","v":8.5488300000000006}]
[]
[null,"Total Rate",{"$f":"SUM(C25:C32)","v":10.725380000000001},{"$f":"SUM(D25:D32)","v":10.20068},{"$f":"SUM(E25:E32)","v":9.6483300000000014},11.30218,10.777470000000001,10.22512]
[]
[null,"BSF Category 1",{"$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(C43:C46)","v":0},{"$f":"SUM(D43:D46)","v":0}]
[]
[null,"Minimum Yearly Distribution Non-Gas Charge",null,{"$f":"ROUND(((10000*C43))*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",1.477E-2]
[null,"Infrastructure Rate Adjustment",4.9660000000000003E-2]
[null,"Rural Expansion Rate Adjustment",0]
[null,"STEP Surcharge",1.374E-2]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E60","v":0.7063299999999999}]
[null,"Commodity Cost",{"$f":"'Ut 1.5 p6'!E25","v":8.05166}]
[]
[null,"Total Rate",{"$f":"SUM(C60:C67)","v":19.189029999999999}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.84853000000000001,0.10056,4.5830000000000003E-2]
[null,"Energy Assistance",8.3800000000000003E-3,8.3800000000000003E-3,8.3800000000000003E-3]
[null,"Infrastructure Rate Adjustment",4.45E-3,5.2999999999999998E-4,2.4000000000000001E-4]
[null,"Rural Expansion Rate Adjustment",0,0,0]
[null,"STEP Surcharge",1.1999999999999999E-3,1.8000000000000001E-4,1.1E-4]
[null,"Supplier Non-Gas Cost",{"$f":"+'Ut 1.5 p6'!E46","v":0.17949000000000001},{"$f":"C77","v":0.17949000000000001},{"$f":"D77","v":0.17949000000000001}]
[null,"Commodity Cost",{"$f":"+'Ut 1.5 p6'!E19","v":8.5326199999999996},{"$f":"+'Ut 1.5 p6'!E19","v":8.5326199999999996},{"$f":"+'Ut 1.5 p6'!E19","v":8.5326199999999996}]
[]
[null,"Total Rate",{"$f":"SUM(C72:C78)","v":9.5746699999999993},{"$f":"SUM(D72:D78)","v":8.8217599999999994},{"$f":"SUM(E72:E78)","v":8.7666699999999995}]
[]
[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 Storage","index":36,"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":"2023-11-30"},null,null,{"$f":"-1*'Other Inputs'!D265","v":13225135},null,null,null,{"$f":"M8/E8","v":3.4912461748027503},null,null,null,{"$f":"'Other Inputs'!E265","v":46172201.979999974}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Dec23"},{"$f":"'Monthly Inputs'!E22","v":50998},{"$f":"-'Monthly Inputs'!E30","v":-4086000},{"$f":"E8+C9+D9","v":9190133},{"$f":"F21","v":0.27856330091078751},{"$f":"'Other Inputs'!F121","v":4.54359},{"$f":"'Monthly Inputs'!E73","v":7.68},{"$f":"M9/E9","v":3.5096421751763867}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":347108.26252435544},{"$f":"D9*I8","v":-14265231.870244037},{"$f":"M8+L9+K9","v":32254078.372280292}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Jan24"},{"$f":"'Monthly Inputs'!F22","v":59000},{"$f":"-'Monthly Inputs'!F30","v":-4290534},{"$f":"E9+C10+D10","v":4958599},{"$f":"F22","v":0.25632786833155463},{"$f":"G9","v":4.54359},{"$f":"'Monthly Inputs'!F73","v":7.56},3.5486356297572201,null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":400421.7932264749},{"$f":"D10*I9","v":-15058239.080428243},{"$f":"M9+L10+K10","v":17596261.085078523}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Feb24"},{"$f":"'Monthly Inputs'!G22","v":361110},{"$f":"-'Monthly Inputs'!G30","v":-1660732},{"$f":"E10+C11+D11","v":3658977},{"$f":"Calculations!D187","v":0.27876364412137822},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!D210","v":8.4404199999999996},3.9265825000921701,null,2664346.7180391941,{"$f":"D11*I10","v":-5893332.7466779677},{"$f":"M10+L11+K11","v":14367275.056439748}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Mar24"},{"$f":"'Monthly Inputs'!H22","v":724902},{"$f":"-'Monthly Inputs'!H30","v":-366780},{"$f":"E11+C12+D12","v":4017099},{"$f":"Calculations!E187","v":0.33327356642912531},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!E210","v":9.6769700000000007},4.6607358445625104,null,5795554.1734002735,{"$f":"D12*I11","v":-1440191.9293838062},{"$f":"M11+L12+K12","v":18722637.300456215}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Apr24"},{"$f":"'Monthly Inputs'!I22","v":0},{"$f":"-'Monthly Inputs'!I30","v":0},{"$f":"E12+C13+D13","v":4017099},{"$f":"Calculations!F187","v":0.46405127680635222},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!F210","v":10.31845},4.6607358445625104,null,0,{"$f":"D13*I12","v":0},18722637.300456215]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"May24"},{"$f":"'Monthly Inputs'!J22","v":1358748},{"$f":"-'Monthly Inputs'!J30","v":0},5375847,{"$f":"Calculations!G187","v":0.62976142419332592},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!G210","v":9.4063700000000008},{"$f":"M14/E14","v":5.0999305218173907},null,8693808.8954642359,{"$f":"D14*I13","v":0},27416446.195920452]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Jun24"},{"$f":"'Monthly Inputs'!K22","v":2681730},{"$f":"-'Monthly Inputs'!K30","v":0},8057577,{"$f":"Calculations!H187","v":0.67793064408225567},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!H210","v":6.70608},5.1660659148802033,null,14209527.700302232,0,41625973.896222681]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Jul24"},{"$f":"'Monthly Inputs'!L22","v":2771120},{"$f":"-'Monthly Inputs'!L30","v":0},{"$f":"E15+C16+D16","v":10828697},{"$f":"Calculations!I187","v":0.73757875724236566},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!I210","v":4.8165300000000002},{"$f":"M16/E16","v":5.0414103896200206},null,12965931.66562447,0,54591905.56184715]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Aug24"},{"$f":"'Monthly Inputs'!M22","v":2254537},{"$f":"-'Monthly Inputs'!M30","v":0},13083234,{"$f":"Calculations!J187","v":0.81791221271285353},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!J210","v":4.3032199999999996},{"$f":"M17/E17","v":4.9602615173902915},null,10304356.571365101,0,64896262.133212253]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Sep24"},{"$f":"'Monthly Inputs'!N22","v":2811230},{"$f":"-'Monthly Inputs'!N30","v":0},15894464,{"$f":"Calculations!K187","v":0.65170664665268485},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!K210","v":4.4414600000000002},4.8902342679039634,null,12831390.389553655,{"$f":"D18*I17","v":0},77727652.522765905]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Oct24"},{"$f":"'Monthly Inputs'!O22","v":2629615},{"$f":"-'Monthly Inputs'!O30","v":0},18524079,{"$f":"Calculations!L187","v":0.38276550222129102},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!L210","v":4.6990699999999999},4.85934428270712,null,12287224.858299121,0,{"$f":"M18+L19+K19","v":90014877.381065026}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Nov24"},{"$f":"'Monthly Inputs'!P22","v":427386},{"$f":"-'Monthly Inputs'!P30","v":-5290044.9999999991},13661420,{"$f":"Calculations!M187","v":0.53442698681795875},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!M210","v":4.72919},4.853614159201725,null,1998534.0917499857,-25706149.926013384,{"$f":"M19+L20+K20","v":66307261.546801634}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Dec24"},{"$f":"'Monthly Inputs'!Q22","v":95898},{"$f":"-'Monthly Inputs'!Q30","v":-4113119.9999999995},9644198,{"$f":"Calculations!N187","v":0.27856330091078751},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!N210","v":4.4085099999999997},4.8498017351683052,null,428684.11840086157,-19963497.470495798,{"$f":"M20+L21+K21","v":46772448.194706701}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Jan25"},{"$f":"'Monthly Inputs'!R22","v":0},{"$f":"-'Monthly Inputs'!R30","v":-4745668},4898530,{"$f":"Calculations!O187","v":0.25632786833155463},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!O210","v":4.3127199999999997},4.849801735168306,null,0,-23015548.900932699,{"$f":"M21+L22+K22","v":23756899.293774001}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":16116276},{"$f":"SUM(D11:D22)","v":-16176344.999999998},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":82179359.182199121},{"$f":"SUM(L11:L22)","v":-76018720.973503649},{"$f":"L26+K26","v":6160638.2086954713}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":5.0991531283156926},{"$f":"L26/D26","v":4.6993755989689676}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"LNG Storage","index":37,"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":"2023-11-30"},null,null,{"$f":"-'Other Inputs'!D266","v":1012398},null,null,null,{"$f":"IFERROR(M8/E8,0)","v":5.5165246177886553},null,null,null,{"$f":"'Other Inputs'!E266","v":5584918.4899999993}]
[null,{"$f":"'Monthly Inputs'!E3","v":"Dec23"},{"$f":"'Monthly Inputs'!E$33","v":0},{"$f":"-'Monthly Inputs'!$E$34","v":0},{"$f":"E8+C9+D9","v":1012398},{"$f":"F21","v":0.27856330091078751},{"$f":"'Other Inputs'!F121","v":4.54359},{"$f":"'Monthly Inputs'!E73","v":7.68},{"$f":"IFERROR(M9/E9,0)","v":5.5165246177886553}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":0},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":5584918.4899999993}]
[null,{"$f":"'Monthly Inputs'!F3","v":"Jan24"},{"$f":"'Monthly Inputs'!F$33","v":0},{"$f":"-'Monthly Inputs'!$F$34","v":0},{"$f":"E9+C10+D10","v":1012398},{"$f":"F22","v":0.25632786833155463},{"$f":"G9","v":4.54359},{"$f":"'Monthly Inputs'!F73","v":7.56},{"$f":"IFERROR(M10/E10,0)","v":5.5165246177886553},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":0},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":5584918.4899999993}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Feb24"},{"$f":"'Monthly Inputs'!G$33","v":0},{"$f":"-'Monthly Inputs'!$G$34","v":-19575},{"$f":"E10+C11+D11","v":992823},{"$f":"Calculations!D187","v":0.27876364412137822},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!D210","v":8.4404199999999996},5.5165246177886553,null,0,{"$f":"D11*I10","v":-107985.96939321293},{"$f":"M10+L11+K11","v":5476932.520606786}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Mar24"},{"$f":"'Monthly Inputs'!H$33","v":0},{"$f":"-'Monthly Inputs'!$H$34","v":-20894},{"$f":"E11+C12+D12","v":971929},{"$f":"Calculations!E187","v":0.33327356642912531},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!E210","v":9.6769700000000007},5.5165246177886553,null,0,{"$f":"D12*I11","v":-115262.26536407617},{"$f":"M11+L12+K12","v":5361670.25524271}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Apr24"},{"$f":"'Monthly Inputs'!I$33","v":0},{"$f":"-'Monthly Inputs'!$I$34","v":-20220},{"$f":"E12+C13+D13","v":951709},{"$f":"Calculations!F187","v":0.46405127680635222},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!F210","v":10.31845},5.5165246177886553,null,{"$f":"(+F13*C13*G13)+((1-F13)*C13*H13)","v":0},{"$f":"D13*I12","v":-111544.12777168662},{"$f":"M12+L13+K13","v":5250126.1274710232}]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"May24"},{"$f":"'Monthly Inputs'!J$33","v":0},{"$f":"-'Monthly Inputs'!$J$34","v":-20894},930815,{"$f":"Calculations!G187","v":0.62976142419332592},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!G210","v":9.4063700000000008},5.5165246177886553,null,0,{"$f":"D14*I13","v":-115262.26536407617},5134863.8621069472]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Jun24"},{"$f":"'Monthly Inputs'!K$33","v":0},{"$f":"-'Monthly Inputs'!$K$34","v":-20220},910595,{"$f":"Calculations!H187","v":0.67793064408225567},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!H210","v":6.70608},5.5165246177886553,null,0,-111544.12777168662,5023319.7343352605]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Jul24"},{"$f":"'Monthly Inputs'!L$33","v":0},{"$f":"-'Monthly Inputs'!$L$34","v":-20894},{"$f":"E15+C16+D16","v":889701},{"$f":"Calculations!I187","v":0.73757875724236566},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!I210","v":4.8165300000000002},5.5165246177886553,null,0,-115262.26536407617,4908057.4689711845]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Aug24"},{"$f":"'Monthly Inputs'!M$33","v":0},{"$f":"-'Monthly Inputs'!$M$34","v":-20894},868807,{"$f":"Calculations!J187","v":0.81791221271285353},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!J210","v":4.3032199999999996},5.5165246177886553,null,0,{"$f":"D17*I16","v":-115262.26536407617},4792795.2036071084]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Sep24"},{"$f":"'Monthly Inputs'!N$33","v":9000},{"$f":"-'Monthly Inputs'!$N$34","v":-20220},857587,{"$f":"Calculations!K187","v":0.65170664665268485},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!K210","v":4.4414600000000002},5.5065317857337757,null,41078.998696649833,{"$f":"D18*I17","v":-111544.12777168662},4722330.0745320711]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Oct24"},{"$f":"'Monthly Inputs'!O$33","v":227680},{"$f":"-'Monthly Inputs'!$O$34","v":-20894},1064373,{"$f":"Calculations!L187","v":0.38276550222129102},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!L210","v":4.6990699999999999},5.3281524400082922,null,1063864.9976279964,-115053.47513112151,{"$f":"M18+L19+K19","v":5671141.5970289465}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Nov24"},{"$f":"'Monthly Inputs'!P$33","v":10125},{"$f":"-'Monthly Inputs'!$P$34","v":-20250},1054248,{"$f":"Calculations!M187","v":0.53442698681795875},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!M210","v":4.72919},5.3218909004135968,null,47346.327860455436,-107895.08691016791,{"$f":"M19+L20+K20","v":5610592.8379792338}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Dec24"},{"$f":"'Monthly Inputs'!Q$33","v":0},{"$f":"-'Monthly Inputs'!$Q$34","v":-20925},1033323,{"$f":"Calculations!N187","v":0.27856330091078751},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!N210","v":4.4085099999999997},5.3218909004135968,null,0,-111360.56709115452,{"$f":"M20+L21+K21","v":5499232.270888079}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Jan25"},{"$f":"'Monthly Inputs'!R$33","v":0},{"$f":"-'Monthly Inputs'!$R$34","v":-20925},1012398,{"$f":"Calculations!O187","v":0.25632786833155463},{"$f":"'Ut 1.2 p3'!$G$50","v":4.6300006404058527},{"$f":"Calculations!O210","v":4.3127199999999997},5.3218909004135959,null,0,-111360.56709115452,{"$f":"M21+L22+K22","v":5387871.7037969241}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":246805},{"$f":"SUM(D11:D22)","v":-246805},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":1152290.3241851018},{"$f":"SUM(L11:L22)","v":-1349337.1103881756},{"$f":"L26+K26","v":-197046.7862030738}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.6688289304718369},{"$f":"IFERROR(L26/D26,0)","v":5.4672195068502489}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"WEXPRO Royalty Detail","index":38,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["MLPX Gathered",8823036,"Adjusted test year->",-1.2261042234571235E-2,8714856.3829668574,null,null,"MLPX Gathered",7506496,"Adjusted test year->",0.15057855767646008,8636813.3408841155]
["Birch Creek",1455044,"Adjusted test year->",-1.2261042234571235E-2,1437203.6440628406,null,null,"Birch Creek",0]
["Other",0,null,null,null,null,null,"Other",476796]
["Wexpro",13377982,null,null,null,null,null,"Wexpro",5109249]
["MLPX-Acquired",18088934,null,null,null,null,null,"MLPX-Acquired",0]
[]
[null,null,"WEXPRO I",null,null,null,null,null,null,"WEXPRO II"]
["Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S103","v":180114962.38642398},null,null,null,null,"Input Operator Service Fee >",null,{"$f":"+'Monthly Inputs'!S105","v":54305068.809874572}]
[]
[]
["\\/",null,"2022-08-31",null,null,null,null,null,null,{"$f":"+C11","v":"2022-08-31"}]
["\\/","Company","Average Index","Church Buttes",null,null,null,"\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr",null,null,null,"\\/","Production","Spot Prices","& Canyon Cr"]
["January",3637668.792437199,9.9600000000000009,{"$f":"C14+0.1","v":10.06},{"$f":"B14*D14","v":36594948.051918224},null,null,"January",1604873.3095447891,9.9600000000000009,{"$f":"J14+0.1","v":10.06},{"$f":"I14*K14","v":16145025.494020579}]
["February",3208435.4565987997,8.9600000000000009,9.06,29068425.236785125,null,null,"February",1405522.7702783386,8.9600000000000009,9.06,12734036.298721747]
["March",3483614.0683668004,6.75,6.85,23862756.368312582,null,null,"March",1482584.8963491335,6.75,6.85,10155706.539991563]
["April",3312333.9967437997,4.8600000000000003,4.96,16429176.623849247,null,null,"April",1396381.1785308358,4.8600000000000003,4.96,6926050.645512945]
["May",3364720.3180165999,4.3600000000000003,4.46,15006652.618354036,null,null,"May",1395650.0690259528,4.3600000000000003,4.46,6224599.3078557495]
["June",3203188.1938339998,4.43,4.5299999999999994,14510442.518068017,null,null,"June",1318926.861349398,4.43,4.5299999999999994,5974738.6819127724]
["July",3348338.5431989999,4.68,4.7799999999999994,16005058.236491218,null,null,"July",1323770.5231683138,4.68,4.7799999999999994,6327623.1007445389]
["August",3489884.1476344005,4.71,4.8099999999999996,16786342.750121467,null,null,"August",1294059.0255307474,4.71,4.8099999999999996,{"$f":"I21*K21","v":6224423.9128028946}]
["September",3315189.9473310006,4.3899999999999997,4.4899999999999993,14885202.863516191,null,null,"September",1250191.9878965653,4.3899999999999997,4.4899999999999993,{"$f":"I22*K22","v":5613362.0256555779}]
["October",3357249.3392874002,4.3,4.3999999999999995,14771897.09286456,null,null,"October",1260935.002260054,4.3,4.3999999999999995,{"$f":"I23*K23","v":5548114.0099442368}]
["November",3769367.8930087998,8.36,8.4599999999999991,31888852.374854442,null,null,"November",1782012.6166516347,8.36,{"$f":"J24+0.1","v":8.4599999999999991},{"$f":"I24*K24","v":15075826.736872828}]
["December",3743168.1445042002,9.56,9.66,36159004.275910571,null,null,"December",1696284.865188132,9.56,{"$f":"J25+0.1","v":9.66},{"$f":"I25*K25","v":16386111.797717355}]
[]
[null,{"$f":"SUM(B14:B25)","v":41233158.840961993},"CANYON CREEK",{"$f":"E27/B27","v":6.4503609834235176},{"$f":"SUM(E14:E25)","v":265968759.01104569},null,null,null,{"$f":"SUM(I14:I25)","v":17211193.105773896},"CANYON CREEK",{"$f":"L27/I27","v":6.584994884156619},{"$f":"SUM(L14:L25)","v":113335618.55175278}]
[null,null,"CHURCH BUTTES",null,null,null,null,null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",{"$f":"D27-0.2","v":6.2503609834235174},null,null,null,null,null,"All Others ->",{"$f":"K27-0.2","v":6.3849948841566189}]

{"sheet":"Expenses","index":39,"n_rows":28,"n_cols":16,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Historical"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ending"]
["FERC Acct","Description",null,"2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30",{"$f":"+O3","v":"2023-11-30"}]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[403,"Depreciation Expense","Production",null,null,null,null,null,null,null,null,null,null,null,611443,{"$f":"O8","v":611443}]
[]
[404,"Amortization and Depletion","Production",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["483","Sales for Resale",null,111701.26999999999,116652.96,44862.850000000006,97483.61,-30997.769999999997,4411.07,7672.1399999999994,-5189.67,135039.94,37244.559999999998,-3237.05,-2371.9799999999996,{"$f":"SUM(D13:O13)","v":513271.93}]
["490","Incidental Plant Prod Sales",null,658047.02,633862,503598.14,642145.09,648533.81999999995,599054.31999999995,716804.16,578173.07999999996,602314.91999999993,568496.17000000004,505419.85,576647.07999999996,7233095.6499999994]
["492","Incidental Gasoline_Oil Sales",null,270050.02,248608.48,186001.41,264910.51,132739.76999999999,245876.22999999998,176439.24,199727.27,209628.43,212679.17,265233.67000000004,154150.88,2566045.0799999996]
[4951,"Overriding Royalty Revenue from Celsius",null,1322085.7,853324.77,1893848.46,2030905.18,5474406.2000000002,1611880.84,838353.67,640468.23,547873.44000000006,462065.74,647057.14000000013,713964.83000000007,17036234.199999999]
[4952,"Oil Revenue Received from Wexpro",null,134071,192539,135933,153877,113785,127491,110418,159998,149727,245223,157152,181601,1861815]
["758001","Gas Well Royalities - Other",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Other Operating Revenues"]
["491","Revenue fr Natural Gas Processed by Others",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"* LNG Electric Costs",null,107454.19,211035.38,267249.87,0,180466.44,-149991.85,119755.08,0,257540.84,249991.31,816629.15999999992,299562.16000000003,{"$f":"SUM(D24:O24)","v":2359692.5799999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
[]
[]
[null,null,"*","Estimated electric costs, November invoiced hasn't been received"]

{"sheet":"Rate Base","index":40,"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,"2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30",{"$f":"+P4","v":"2023-11-30"}]
["101","Gas Plant in Service","Production",79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"((D5/2)+SUM(E5:O5)+(P5/2))/12","v":79968136}]
[]
["108","Accum Prov for Depreciation of Gas Plant in Service","Production",-72525283,-72654580,-72717773,-72717773,-72717773,-72717773,-72885178,-72927865,-72970552,-73053003,-73093850,-73136726,-73136726,{"$f":"((D7/2)+SUM(E7:O7)+(P7/2))/12","v":-72868654.208333328}]
[]
["111","Accum Prov for Amortization of Gas Plant in Service","Production",-6150277,-6150277,-6150227,-6150227,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,-6150277,{"$f":"((D9/2)+SUM(E9:O9)+(P9/2))/12","v":-6150268.666666667}]
[]
[1641,"Gas Stored Underground","Production",54725203.509999961,48124018.509999961,38171290.139999963,25855834.759999964,15888859.859999964,7968756.5899999645,12876982.569999963,19959087.439999964,29582847.759999964,35365075.829999968,41333952.829999968,47096570.809999973,46172201.979999974,{"$f":"((D11/2)+SUM(E11:O11)+(P11/2))/12","v":31055998.32041664}]
[1641,"LNG Stored*","Production",128654.34000000001,1512116.55,2734947.77,2488759.29,2390666.52,2523294.88,2424454.4299999997,2392122.9499999997,2746647.5999999996,3151056.4599999995,4014423.4599999995,4696793.7399999993,5584918.4899999993,{"$f":"((D12/2)+SUM(E12:O12)+(P12/2))/12","v":2827672.5054166671}]
[]
[255,"Deferred Investment Tax Credits","Production",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"((D14/2)+SUM(E14:O14)+(P14/2))/12","v":0}]
[]
[282000,"Accum Deferred Income Taxes - Federal","Production",-38356978,-43428098,-44252449,-44252449,-44252449,-44252449,-44335337,-45257455,-46173674,-48802819,-49825934,-50797293,-52128010,{"$f":"((D16/2)+SUM(E16:O16)+(P16/2))/12","v":-45906075}]
[]
[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":17088700.849999961},6670561.0599999605,-2946830.0900000366,-15508473.950000037,-25573591.620000038,-33361066.530000035,{"$f":"+J5+J7+J9+J11+J14+J16+J18+J12","v":-28801974.000000037},-22717005.610000037,-13697626.640000036,-10222585.710000033,-4454303.7100000326,976449.54999997187,-390511.53000002634,{"$f":"((D20/2)+SUM(E20:O20)+(P20/2))/12","v":-11773946.049166704}]
[]
[1641,"Gas Stored Underground  (DTH)","Total (DTH)",-11445057,-8822146,-5593880,-3234343,-1777618,-1145186,-3439633,-5884102,-8266923,-10439206,-12173420,-13693049,-13225135,{"$f":"((D22/2)+SUM(E22:O22)+(P22/2))/12","v":-7233716.833333333}]
[1641,"LNG Stored  (DTH)","Total (DTH)",-18765,-107314,-168002,-143787,-130324,-153099,{"$f":"-'LNG Storage'!$E$18","v":-857587},-117078,-216200,-358101,-620608,-793155,-1012398,{"$f":"((D23/2)+SUM(E23:O23)+(P23/2))/12","v":-348403.04166666669}]

{"sheet":"RevRun Fcst","index":41,"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,"12/5/23"]
[]
[]
[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,"Feb24","Mar24","Apr24","May24","Jun24","Jul24","Aug24","Sep24","Oct24","Nov24","Dec24","Jan25","Jan25"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,1]
[14,null,"GS","Distribution Non-Gas Rev",null,null,2,60101984.859719999,49223486.364539996,31295120.197370004,22184337.134319998,16018309.9034,14966239.97027,14676790.958690001,15679374.91124,26596891.246430002,47469068.898369998,67732844.569310009,72343851.936560005,438288300.95021993]
[15,null,null,null,null,null,3]
[16,null,null,"Supplier Non-Gas Revenue",null,null,4,16190945.600399999,12659970.51,3664488.2152499999,2167918.0807499997,1170823.9364999998,1001507.1525,954358.73325000005,1111661.5094999999,2880469.7684999998,12064610.3616,18643852.551600002,20161117.540800001,92671723.960649997]
[17,null,null,null,null,null,5]
[18,null,null,"Commodity Revenue",null,null,6,146191002.82749,114309184.29975,78661862.621910006,46536505.025130004,25132893.391260002,21498341.219100002,20486253.784230001,23862913.401780002,61832131.502940007,108933568.86096001,168338747.36871001,182038409.87148002,997821814.1747402]
[19,null,null,"Total Revenue",null,null,7,222483933.28760999,176192641.17429,113621471.03453001,70888760.240199998,42322027.23116,37466088.341870002,36117403.476170003,40653949.822520003,91309492.517870009,168467248.12093002,254715444.48962003,274543379.34884,1528781839.0856099]
[20,null,null,"# of Customers",null,null,8,1169849,1171930,1174018,1175195,1177284,1178040,1178805,1181379,1181284,1184210,1187874,1191529,1179283.0833333333]
[21,null,null,"Total Dth",null,null,9,17100703,13371325,9201477,5443611,2939922,2514770,2396381,2791366,7232818,12742512,19691437,21293956,116720278]
[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,29,487596.75164000003,457157.63377000001,271420.33901999996,246872.93721999999,237248.63085000002,221251.75070999999,221160.39556999999,241164.16615999999,342388.07561,353192.51475999999,477469.44109000004,528869.16316999996,4085791.7995700003]
[42,null,null,null,null,null,30]
[43,null,null,"Supplier Non-Gas Revenue",null,null,31,263301.90687000001,244045.92626000001,163038.35628000001,144223.00397999998,138968.09760000001,124147.84451999998,128232.48504,142454.75795999999,207310.68948,182030.08095999999,256800.83255000002,291042.49854,2285596.4800399998]
[44,null,null,null,null,null,32]
[45,null,null,"Commodity Revenue",null,null,33,2412590.9607899999,2236151.6584200002,1790073.7090200004,1583491.2320700001,1525795.1784000001,1363076.7481800001,1407923.9103600001,1564076.8391399998,2276160.1828200002,1667910.9283200002,2353022.7133500003,2666773.3231799998,22847047.384050008]
[46,null,null,"Total Revenue",null,null,34,3163489.6192999999,2937355.2184500005,2224532.4043200002,1974587.1732700001,1902011.9068500001,1708476.3434100002,1757316.79097,1947695.7632599999,2825858.9479100001,2203133.52404,3087292.9869900001,3486684.98489,29218435.663660001]
[47,null,null,"# of Customers",null,null,35,479,479,479,479,479,479,479,479,479,479,479,479,479]
[48,null,null,"Total Dth",null,null,36,282213,261575,209394,185229,178479,159446,164693,182958,266254,195104,275246,311946,2672537]
[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,47,205387.55231999999,234774.69956999997,229802.29022999998,220533.63599999997,284852.47898999997,221553.08393999998,216944.76314999998,272421.45564,217433.68205999999,232610.97332999998,194080.00220999998,165452.23964999997,2695846.8570900001]
[60,null,null,null,null,null,48]
[61,null,null,"Supplier Non-Gas Revenue",null,null,49,13908.26592,15898.28067,15561.56313,14933.915999999999,19289.40669,15002.950140000001,14690.887650000001,18447.612840000002,14723.995860000001,15751.75923,13142.550509999999,11203.959150000001,182555.14778999999]
[62,null,null,null,null,null,50]
[63,null,null,"Commodity Revenue",null,null,51,158971.97503999999,181717.91454,177869.22106000001,170695.19200000001,220478.60578000001,171484.25468000001,167917.36929999999,210856.87208,168295.79732000001,180043.16926,150219.82062000001,128061.6523,2086611.8439799999]
[64,null,null,"Total Revenue",null,null,52,378267.79327999998,432390.89477999997,423233.07441999996,406162.74399999995,524620.49145999993,408040.28876000002,399553.02009999997,501725.94056000002,400453.47524,428405.90181999997,357442.37333999999,304717.85109999997,4965013.8488600003]
[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,54,19744,22569,22091,21200,27383,21298,20855,26188,20902,22361,18657,15905,259153]
[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,83,23449.795480000001,23134.109130000001,22961.053309999999,19647.438600000001,15991.132729999999,14723.567800000001,13460.30442,15378.656440000001,18613.163339999999,21982.72349,24173.255299999997,25523.35238,239038.55241999999]
[87,null,null,null,null,null,84]
[88,null,null,"Supplier Non-Gas Revenue",null,null,85,5880.2557800000004,5624.2805200000003,5158.43066,3788.1468400000003,2668.9950200000003,2351.6718000000001,2086.0100200000002,2489.4356400000001,3407.14372,4939.4076800000003,6028.6030400000009,7316.9102000000003,51739.290920000014]
[89,null,null,null,null,null,86]
[90,null,null,"Commodity Revenue",null,null,87,279707.81621999998,267531.76747999998,245372.55333999998,180191.86916,126956.85298,111862.6482,99225.837979999997,118415.70035999999,162068.58427999998,234954.22431999998,286764.29295999999,348045.5698,2461097.7170799999]
[91,null,null,"Total Revenue",null,null,88,309037.86747999996,296290.15713000001,273492.03730999999,203627.4546,145616.98073000001,128937.8878,114772.15242,136283.79243999999,184088.89133999997,261876.35548999999,316966.15129999997,380885.83237999998,2751875.56042]
[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,90,32781,31354,28757,21118,14879,13110,11629,13878,18994,27536,33608,40790,288434]
[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,110,458780.41191000002,482032.41683,464463.25689000008,465327.29930999991,530866.83495000005,615106.85782999999,611036.37316999992,503500.17986000003,494564.3610700001,483162.30246000004,525336.86511000001,482705.68362999998,6116882.8430200005]
[123,null,null,null,null,null,111]
[124,null,null,"Supplier Non-Gas Revenue",null,null,112,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,7723.82125,92685.854999999981]
[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,115,466504.23316,489756.23807999998,472187.07814000006,473051.12055999989,538590.65620000008,622830.67908000003,618760.19441999996,511224.00111000001,502288.18232000008,490886.12371000001,533060.68636000005,490429.50487999996,6209568.6980199991]
[128,null,null,"# of Customers",null,null,116,11,11,11,11,11,11,11,11,11,11,11,11,11]
[129,null,null,"Total Dth",null,null,117,704319,764178,720082,708789,865156,1082568,1069808,787577,760770,747922,843858,762187,9817214]
[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,128,3911.1964399999997,2971.2548400000001,1808.0771099999999,1248.6311000000001,747.93144000000007,718.10636999999997,742.50869999999998,790.40957000000003,1248.6311000000001,3208.9516100000001,5519.9426400000002,4762.5666199999996,27678.207539999999]
[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,133,3911.1964399999997,2971.2548400000001,1808.0771099999999,1248.6311000000001,747.93144000000007,718.10636999999997,742.50869999999998,790.40957000000003,1248.6311000000001,3208.9516100000001,5519.9426400000002,4762.5666199999996,27678.207539999999]
[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,135,4036,2996,1709,1090,536,503,530,583,1090,3259,5816,4978,27126]
[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,144,4051340,3279492,3350173,3558744,3879817,4262387,4205692,3965944,3841781,4274141,4737253,4650337,48057101]
[157,null,null,null,null,null,145]
[158,null,"TSS","Distribution Non-Gas Rev",null,null,146,1350051.3752983331,1247370.3682083334,1086627.6583783333,913544.38555833336,763606.22202833346,707631.56083833345,738308.2664183334,764546.21785833337,998887.35110833345,1265853.7176483332,1426869.9995683332,1440916.9337583331,12704214.056669999]
[159,null,null,null,null,null,147]
[160,null,null,"Supplier Non-Gas Revenue",null,null,148,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,11051.801070000001,132621.61284000002]
[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,151,1361103.1763683332,1258422.1692783334,1097679.4594483334,924596.18662833341,774658.02309833351,718683.36190833349,749360.06748833344,775598.01892833342,1009939.1521783335,1276905.5187183332,1437921.8006383332,1451968.7348283331,12836835.669510001]
[164,null,null,"# of Customers",null,null,152,833,833,833,833,833,833,833,833,833,833,833,833,833]
[165,null,null,"Total Dth",null,null,153,920738,787151,591934,404392,264025,210032,239826,259826,493293,807415,1033439,1054076,7066147]
[166,null,null,null,null,null,154]
[167,null,"TSM","Distribution Non-Gas Rev",null,null,155,1330958.6670600001,1332998.66598,1258491.20211,1180725.1998700001,1145102.7692199999,1194780.67297,1227964.4669900001,1141118.5822999999,1236817.9573599999,1364488.9249400001,1420767.8589300001,1423208.9866300002,15257423.954360001]
[168,null,null,null,null,null,156]
[169,null,null,"Supplier Non-Gas Revenue",null,null,157,13300.77051,13300.77051,13300.77051,13300.77051,13300.77051,13300.77051,13300.77051,13300.77051,13300.77051,13300.77051,13300.77051,13300.77051,159609.24612]
[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,160,1344259.4375700001,1346299.43649,1271791.9726199999,1194025.9703800001,1158403.5397299998,1208081.4434799999,1241265.2375,1154419.3528099998,1250118.7278699998,1377789.69545,1434068.62944,1436509.7571400001,15417033.200480001]
[173,null,null,"# of Customers",null,null,161,245,245,245,245,245,245,245,245,245,245,245,245,245]
[174,null,null,"Total Dth",null,null,162,1452019,1441127,1290315,1169667,1108329,1167845,1231691,1094190,1252241,1472965,1586951,1622824,15890164]
[175,null,null,null,null,null,163]
[176,null,"TSL","Distribution Non-Gas Rev",null,null,164,1394582.2095208336,1412203.2595308335,1330195.3188608331,1340205.7874008333,1364847.6996708335,1394010.6578208334,1363458.6397408335,1290482.1565008333,1260572.9284108332,1358843.4379608333,1439643.4036608334,1544583.9179108334,16493629.416990003]
[177,null,null,null,null,null,165]
[178,null,null,"Supplier Non-Gas Revenue",null,null,166,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,15180.363975000002,182164.36770000006]
[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,169,1409762.5734958337,1427383.6235058336,1345375.6828358332,1355386.1513758334,1380028.0636458336,1409191.0217958335,1378639.0037158336,1305662.5204758334,1275753.2923858333,1374023.8019358334,1454823.7676358335,1559764.2818858335,16675793.78469]
[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,171,2009845,2050480,1895142,1921890,1950404,2008830,1932230,1793961,1734135,1925302,2082093,2321343,23625655]
[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,186,65543379.819389164,54602805.772399165,36147566.393279172,26759119.449379165,20548250.603279166,19522693.228549164,19256543.676849168,20095453.735569164,31354094.396489166,52739089.444569163,73433382.337819189,78146551.780309156,498148930.63787997]
[199,null,null,"Supplier Non-Gas Revenue",null,null,187,16521292.785774998,12972795.754255001,3895503.3221249999,2378119.9043749999,1379007.1926149998,1190266.375765,1146624.872765,1322310.072745,3153168.3543649996,12314588.366275001,18967081.294505,20517937.665495001,95758695.961060002]
[200,null,null,"Commodity Revenue",null,null,188,149042273.57954001,116994585.64019001,80875178.105330005,48470883.318360001,27006124.028420001,23144764.870160002,22161320.901870001,25756262.813360002,64438656.067360006,111016477.18286,171128754.19564,185181290.41676003,1025216571.1198502]
[201,null,null,"Total Utah Revenue",null,null,189,231106946.18470418,184570187.16684419,120918247.82073417,77608122.672114164,48933381.824314162,43857724.474474162,42564489.451484174,47174026.621674165,98945918.818214178,176070154.99370417,263529217.82796419,283845779.86256421,1619124197.7187901]
[202,null,null,"# of Customers",null,null,190,1171470,1173551,1175639,1176816,1178905,1179661,1180426,1183000,1182905,1185831,1189495,1193150,1180904.0833333333]
[203,null,null,"Sales Dth",null,null,191,17435441,13686823,9461719,5671158,3160663,2708624,2593558,3014390,7538968,12987513,20018948,21662597,119940402]
[204,null,null,"Transportation Dth",null,null,192,9142297,8325424,7849355,7764572,8068267,8732165,8679777,7902081,8083310,9231004,10289410,10415745,104483407]
[205,null,null,"Total Utah Dth",null,null,193,26577738,22012247,17311074,13435730,11228930,11440789,11273335,10916471,15622278,22218517,30308358,32078342,224423809]
[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,225,1507382.84372,1311078.8953,1056504.2786900001,795006.22803999996,525730.73811000003,450728.83554999996,449864.41460999998,506843.81612999999,771645.60550999991,1212586.5932999998,1662348.2933499999,1675394.81963,11925115.36194]
[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,229,2377751.6856800001,1982209.8981999999,1468312.6988600001,942527.66775999998,400380.32034000003,251160.2317,250458.61134,365947.97022000002,898530.77594000008,1784961.9102,2688430.5049000001,2713397.5992200002,16124069.874359999]
[242,null,null,"Total Revenue",null,null,230,3885134.5294000003,3293288.7934999997,2524816.97755,1737533.8958000001,926111.05845000013,701889.06724999996,700323.02594999992,872791.78634999995,1670176.38145,2997548.5034999996,4350778.79825,4388792.41885,28049185.236300003]
[243,null,null,"# of Customers",null,null,231,27217,27227,27279,27246,27242,27167,27124,27093,27120,27182,27274,27328,27208.25]
[244,null,null,"Total Dth",null,null,232,359228,299470,221831,142396,60489,37945,37839,55287,135749,269670,406165,409937,2436006]
[245,null,null,null,null,null,233]
[246,null,"FS","Distribution Non-Gas Rev",null,null,234,20652.137840000003,18469.863600000001,15990.299300000001,10860.6553,10514.507240000001,10260.47644,10447.149260000002,12210.31864,13483.5159,21207.07604,21539.97408,17581.638460000002,183217.61210000003]
[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,238,110856.01688,98756.375200000009,84955.6351,56493.677100000001,54130.672680000003,52409.717080000002,52932.622819999997,62934.022480000007,70195.131299999994,112775.54428,115674.69256000001,94235.557220000002,966349.6647000002]
[251,null,null,"Total Revenue",null,null,239,131508.15471999999,117226.23880000001,100945.9344,67354.332399999999,64645.179920000002,62670.193520000001,63379.772079999995,75144.341120000012,83678.647199999992,133982.62031999999,137214.66664000001,111817.19568,1149567.2767999999]
[252,null,null,"# of Customers",null,null,240,28,28,28,28,28,28,28,28,28,28,28,28,28]
[253,null,null,"Total Dth",null,null,241,24819,23783,17153,12708,11689,10928,10660,13434,14229,23527,26362,23886,213178]
[254,null,null,null,null,null,242]
[255,null,"NGV","Distribution Non-Gas Rev",null,null,243,2028.2974399999998,2359.8460599999999,3178.9661799999999,2779.1575499999999,4534.4149499999994,3266.7290499999999,3217.9718999999996,2944.9318599999997,2379.3489199999999,4037.0920199999996,3169.2147499999996,1940.5345699999998,35836.505250000002]
[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,247,1376.76448,1601.8125199999999,2157.8135600000001,1886.4321,3077.8629000000001,2217.3851,2184.2898,1998.9561200000001,1615.0506399999999,2740.2908400000001,2151.1945000000001,1317.1929400000001,24325.045500000004]
[260,null,null,"Total Revenue",null,null,248,3405.0619200000001,3961.6585799999998,5336.7797399999999,4665.5896499999999,7612.2778499999995,5484.1141499999994,5402.2616999999991,4943.8879799999995,3994.3995599999998,6777.3828599999997,5320.4092499999997,3257.7275099999997,60161.550749999988]
[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,250,208,242,326,285,465,335,330,302,244,414,325,199,3675]
[263,null,null,null,null,null,251]
[264,null,"GSL","Distribution Non-Gas Rev",null,null,252,250663.4271,212804.67374,160194.71368000002,105235.98314,43814.56422,27194.692859999999,27176.84506,41112.407299999999,98907.153260000006,192097.65617999999,284979.39215999999,294465.49786,1738647.0065600001]
[265,null,null,null,null,null,253]
[266,null,null,null,null,null,254,0,0,0,0,0,0,0,0,0,0,0,0,0]
[267,null,null,null,null,null,255]
[268,null,null,"Commodity Revenue",null,null,256,929613.88170000003,789210.38098000002,594100.34935999999,390279.63478000002,162491.30394000001,100854.61722,100788.42662,152470.0471,366808.44802000001,712416.04686,1056878.5483200001,1092058.85222,6447970.5371199995]
[269,null,null,"Total Revenue",null,null,257,1180277.3088,1002015.05472,754295.06304000004,495515.61791999999,206305.86816000001,128049.31008,127965.27168000001,193582.45439999999,465715.60128,904513.70304000005,1341857.9404800001,1386524.35008,8186617.5436800011]
[270,null,null,"# of Customers",null,null,258,1010,1011,1012,1011,1011,1008,1007,1006,1007,1009,1012,1014,1009.8333333333334]
[271,null,null,"Total Dth",null,null,259,140445,119233,89756,58963,24549,15237,15227,23035,55417,107631,159672,164987,974152]
[272,null,null,null,null,null,260]
[273,null,"IS","Distribution Non-Gas Rev",null,null,261,4398.9380799999999,4726.2599200000004,3795.9608000000003,2838.0049600000002,2247.79232,1520.20784,1348.4930400000001,921.7893600000001,2020.1562400000003,3326.4044000000004,4008.4008800000001,4985.1997600000004,36137.607599999996]
[274,null,null,null,null,null,262]
[275,null,null,"Supplier Non-Gas Revenue",null,null,263,2615.8860199999999,2810.5322300000003,2257.3177000000001,1687.6567400000001,1336.6790800000001,904.01146000000006,801.89900999999998,548.15409,1201.31231,1978.0898500000001,2383.64797,2964.5141899999999,21489.700649999999]
[276,null,null,null,null,null,264]
[277,null,null,"Commodity Revenue",null,null,265,95804.274440000008,102933.00206,82672.059399999998,61808.782279999999,48954.567759999998,33108.538119999997,29368.769220000002,20075.608980000001,43996.891820000004,72445.611700000009,87298.782340000005,108572.44118000001,787039.3293000001]
[278,null,null,"Total Revenue",null,null,266,102819.09854000001,110469.79420999999,88725.337899999999,66334.443979999996,52539.03916,35532.757419999994,31519.161270000001,21545.55243,47218.360370000002,77750.105950000012,93690.831190000012,116522.15513000001,844666.6375500001]
[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,268,14474,15551,12490,9338,7396,5002,4437,3033,6647,10945,13189,16403,118905]
[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,288,6381.6584400000002,6292.1015600000001,5704.826759999999,5531.1713199999995,4872.7361999999994,4773.2734799999998,4948.7483599999996,5125.0318799999995,5756.1753999999992,6081.4508399999995,6497.9004399999994,6671.9601999999995,68637.034880000007]
[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,293,6381.6584400000002,6292.1015600000001,5704.826759999999,5531.1713199999995,4872.7361999999994,4773.2734799999998,4948.7483599999996,5125.0318799999995,5756.1753999999992,6081.4508399999995,6497.9004399999994,6671.9601999999995,68637.034880000007]
[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,295,17862,17419,14514,13655,10398,9906,10774,11646,14768,16377,18437,19298,175054]
[308,null,null,null,null,null,296]
[309,null,"IC","Distribution Non-Gas Rev",null,null,297,6621.7999999999993,1074.8,973.4,773.3,480.2,340.1,329,371.3,619.4,920.9,1175.3,7579.4,21258.899999999998]
[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,302,6621.7999999999993,1074.8,973.4,773.3,480.2,340.1,329,371.3,619.4,920.9,1175.3,7579.4,21258.899999999998]
[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,304,21736,22589,25859,40607,13738,8321,48339,34360,11148,19535,26617,24928,297777]
[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,309,1785125.6441800001,1549439.53862,1239664.2186500002,916720.02899000002,586842.01683999994,492970.94173999998,492054.87386999995,564033.26329000003,888435.77983000001,1433254.8219399999,1976045.2752200002,1994367.69028,13918954.093449999]
[322,null,null,"Supplier Non-Gas Revenue",null,null,310,2615.8860199999999,2810.5322300000003,2257.3177000000001,1687.6567400000001,1336.6790800000001,904.01146000000006,801.89900999999998,548.15409,1201.31231,1978.0898500000001,2383.64797,2964.5141899999999,21489.700649999999]
[323,null,null,"Non-Core DNG Revenue Credits",null,null,311,13003.458439999999,7366.9015600000002,6678.2267599999986,6304.4713199999997,5352.9361999999992,5113.3734800000002,5277.7483599999996,5496.3318799999997,6375.5753999999988,7002.3508399999992,7673.2004399999996,14251.360199999999,89895.934879999986]
[324,null,null,"Commodity Revenue",null,null,312,3515402.6231800001,2974711.4689599997,2232198.5562800001,1452996.1940199998,669034.72762000002,439750.48921999999,435732.71980000002,603426.60490000003,1381146.2977200001,2685339.4038800001,3950433.7226200001,4009581.6427800003,24349754.45098]
[325,null,null,"Total Wyoming Revenue",null,null,313,5316147.6118200002,4534328.4413699992,3480798.3193900003,2377708.3510699999,1262566.35974,938738.81590000005,933867.24103999999,1173504.3541600001,2277158.96526,4127574.6665099999,5936535.8462500004,6021165.2074500006,38380094.179959998]
[326,null,null,"# of Customers",null,null,314,28265,28276,28329,28295,28291,28213,28169,28137,28165,28229,28324,28380,28256.083333333332]
[327,null,null,"Sales Dth",null,null,315,539174,458279,341556,223690,104588,69447,68493,95091,212286,412187,605713,615412,3745916]
[328,null,null,"Transportation Dth",null,null,316,39598,40008,40373,54262,24136,18227,59113,46006,25916,35912,45054,44226,472831]
[329,null,null,"Total Wyoming Dth",null,null,317,578772,498287,381929,277952,128724,87674,127606,141097,238202,448099,650767,659638,4218747]
[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,349,67328505.463569164,56152245.311019167,37387230.611929171,27675839.478369165,21135092.620119166,20015664.170289163,19748598.550719168,20659486.998859163,32242530.176319167,54172344.26650916,75409427.613039196,80140919.470589161,512067884.73133004]
[362,null,null,"Supplier Non-Gas Revenue",null,null,350,16523908.671794998,12975606.286485,3897760.639825,2379807.5611149999,1380343.8716949997,1191170.387225,1147426.771775,1322858.2268350001,3154369.6666749995,12316566.456125,18969464.942474999,20520902.179685,95780185.661709994]
[363,null,null,"Non-Core DNG Revenue Credits",null,null,351,13003.458439999999,7366.9015600000002,6678.2267599999986,6304.4713199999997,5352.9361999999992,5113.3734800000002,5277.7483599999996,5496.3318799999997,6375.5753999999988,7002.3508399999992,7673.2004399999996,14251.360199999999,89895.934879999986]
[364,null,null,"Commodity Revenue",null,null,352,152557676.20272002,119969297.10915001,83107376.661610007,49923879.512380004,27675158.756039999,23584515.359380003,22597053.62167,26359689.418260001,65819802.365080006,113701816.58674,175079187.91826001,189190872.05954003,1049566325.57083]
[365,null,null,null,null,null,353]
[366,null,null,"SystemTotal Tariff Revenue",null,null,354,236423093.79652417,189104515.60821417,124399046.14012417,79985831.023184165,50195948.184054166,44796463.29037416,43498356.692524165,48347530.975834161,101223077.78347418,180197729.66021416,269465753.67421418,289866945.07001418,1657504291.8987501]
[367,null,null,"# of Customers",null,null,355,1199735,1201827,1203968,1205111,1207196,1207874,1208595,1211137,1211070,1214060,1217819,1221530,1209160.1666666667]
[368,null,null,"Sales Dth",null,null,356,17974615,14145102,9803275,5894848,3265251,2778071,2662051,3109481,7751254,13399700,20624661,22278009,123686318]
[369,null,null,"Transportation Dth",null,null,357,9181895,8365432,7889728,7818834,8092403,8750392,8738890,7948087,8109226,9266916,10334464,10459971,104956238]
[370,null,null,"SystemTotal Dth",null,null,358,27156510,22510534,17693003,13713682,11357654,11528463,11400941,11057568,15860480,22666616,30959125,32737980,228642556]
[371,null,null,null,null,null,359,0,0,0,0,0,0,0,0,0,0,0,0]
[372,null,null,null,null,null,360,-1.7229467630386353E-8,-5.0349626690149307E-9,-2.648448571562767E-9,-2.0227162167429924E-9,-2.9103830456733704E-11,-1.9063008949160576E-9,-3.8417056202888489E-9,2.1536834537982941E-9,-3.3614924177527428E-9,3.3178366720676422E-9,5.8207660913467407E-9,-2.0954757928848267E-9]
[null,null,null,null,null,null,361,-1.4852048479951918E-9,-2.9194779926910996E-10,1.1550582712516189E-10,1.5916157281026244E-10,-8.0945028457790613E-11,-5.9117155615240335E-11,2.8194335754960775E-11,9.3677954282611609E-11,-4.3746695155277848E-10,1.4460965758189559E-10,-3.624336386565119E-9,-2.7739588404074311E-10]
[null,null,null,null,null,null,362,1.257285475730896E-8,9.3132257461547852E-9,2.0954757928848267E-9,1.4551915228366852E-9,2.9103830456733704E-10,6.1118043959140778E-10,-9.4587448984384537E-10,-3.2596290111541748E-9,5.2386894822120667E-10,-2.7939677238464355E-9,-1.0244548320770264E-8,2.7357600629329681E-8]
[null,null,null,null,null,null,363,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,364]
[null,null,null,null,null,null,365]
[null,null,null,null,null,null,366]
[null,null,null,null,null,null,367]
[null,null,null,null,null,null,368]
[null,null,null,null,null,null,369]
[null,null,null,null,null,null,370]
[null,null,null,null,null,null,371]
[null,null,null,null,null,null,372]
[null,null,null,null,null,null,373]
[null,null,null,null,null,null,374]
[null,null,null,null,null,null,375]
[null,null,null,null,null,null,376]
[null,null,null,null,null,null,377]
[null,null,null,null,null,null,378]
[null,null,null,null,null,null,379]
[null,null,null,null,null,null,380]
[null,null,null,null,null,null,381]
[null,null,null,null,null,null,382]
[null,null,null,null,null,null,383]
[null,null,null,null,null,null,384]
[null,null,null,null,null,null,385]
[null,null,null,null,null,null,386]
[null,null,null,null,null,null,387]
[null,null,null,null,null,null,388]
[null,null,null,null,null,null,389]
[null,null,null,null,null,null,390]
[null,null,null,null,null,null,391]
[null,null,null,null,null,null,392]
[null,null,null,null,null,null,393]
[null,null,null,null,null,null,394]
[null,null,null,null,null,null,395]
[null,null,null,null,null,null,396]
[null,null,null,null,null,null,397]
[null,null,null,null,null,null,398]
[null,null,null,null,null,null,399]
[null,null,null,null,null,null,400]
[null,null,null,null,null,null,401]
[null,null,null,null,null,null,402]
[null,null,null,null,null,null,403]
[null,null,null,null,null,null,404]
[null,null,null,null,null,null,405]
[null,null,null,null,null,null,406]
[null,null,null,null,null,null,407]