{"text_format":"1","workbook":"xlsx","n_sheets":64,"sheets":["Control Panel","Application","Monthly Inputs","Graph (Ex 1.10) Inputs","Other Inputs","CET & DSM WY","WY Tariff Sheets","Calculations","CET & DSM","UT Tariff Sheets PT","UT Tariff Sheets","Utah Summary-by class","UT Summary - by cost","WY Summary - by cost","Model Checks","SDR#1","SDR#2","SDR#3","SDR#4","Wy SDR#1","Ut 1.1","Ut 1.2","Ut 1.3 p1","Ut 1.3 p2","Ut 1.4 p1","Ut 1.4 p2","Ut 1.4 p3","Ut 1.5","Ut 1.6 p1","Ut 1.6 p2","Ut 1.6 p3","Ut 1.7","Ut 1.7 Tot","Ut 1.8","Ut 1.9","Ut 1.10","Wy 1.1","Wy 1.2","Wy 1.3 p1","Wy 1.3 p2","Wy 1.3 p3","Wy 1.4 p1","Wy 1.4 p2","Wy 1.4 p3","Wy 1.5","Wy 1.6 p1","Wy 1.6 p2","Wy 1.6 p3","Wy 1.7 p1","Wy 1.7 p2","Wy 1.8 p1","Wy 1.8","Wy 1.9","Wy 1.10","Ut Storage","Wy Storage","Clay Basin Capacity","Clay Basin Demand","Ex 1.1 Data","Expenses","Rate Base","RevRun Fcst","Ut 191 Acct."," Wy 191 Acct."],"not_rendered":{"charts":4,"images":2,"macros":1,"external_links":2,"defined_names":110,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control Panel","index":0,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[28,3,28,5],[20,0,20,1],[21,0,21,1],[0,0,0,1],[1,3,1,9],[18,0,18,1],[19,0,19,1]]}
["GO TO"]
["Utah","Wyoming",null,"FILING INFORMATION",null,null,null,null,null,null,null,null,null,"Model Checks"]
[1.1000000000000001,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,"(Must Be 0)"]
[1.2,1.2,null,null,null,"UTAH",null,null,null,"WYOMING",null,null,null,{"$f":"'Model Checks'!D7","v":{"$error":"#VALUE!"}}]
["1.3 pg 1","1.3 pg 1",null,null,"Current Case No.","11-057-02",null,null,null,"30010-xxx-GP-11",null,null,null,"(If this is not 0, or very close, go to"]
["1.3 pg 2","1.3 pg 2",null,null,"Filing Date","2011-04-28",null,null,null,"2011-04-29",null,null,null,"the \"Model Checks\""]
[null,"1.3 pg 3",null,null,"Test Year Ending","2012-05-31",null,null,null,"2012-05-31",null,null,null,"Tab and find the"]
["1.4 pg 1","1.4 pg 1",null,null,"Proposed Effective Date","2011-06-01",null,null,null,"2011-06-01",null,null,null,"problem.)"]
["1.4 pg 2","1.4 pg 2",null,null,"Prior Case No. ","10-057-17",null,null,null,"30010-104-GP-10"]
["1.4 pg 3",null,null,null,null,null,null,null,null,null,null,null,null,"Go To"]
[1.5,1.5,null,"Total Increase (Decrease)",null,{"$f":"'Utah Summary-by class'!Q28","v":-13283837},null,{"$f":"F11-G11","v":-13283837},null,{"$f":"'Wy 1.7 p2'!F49","v":-1375382.2999},null,{"$f":"J11-K11","v":-1375382.2999},null,"Model Checks'"]
["1.6 pg 1","1.6 pg 1"]
["1.6 pg 2","1.6 pg 2"]
["1.6 pg 3","1.6 pg 3",null,"Typical Customer's Bill"]
["1.7 pg 1","1.7 pg 1"]
["1.7 pg 2","1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":700.17000000000007},null,null,null,{"$f":"'Wy 1.7 p1'!F33","v":793.60000000000014}]
[1.8,1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":689.83999999999992},null,null,null,{"$f":"'Wy 1.7 p1'!G33","v":758.68999999999994}]
[1.9,1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":-10.330000000000155},null,{"$f":"F18-G18","v":-10.330000000000155},null,{"$f":"'Wy 1.7 p1'!H33","v":-34.910000000000196},null,{"$f":"J18-K18","v":-34.910000000000196}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":-1.48},null,{"$f":"F19-G19","v":-1.48},null,{"$f":"'Wy 1.7 p1'!H37","v":-4.3999999999999995},null,{"$f":"J19-K19","v":-4.3999999999999995}]
["Other Inputs"]
["Expenses"]
["Rate Base"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,37777609]
[null,null,null,"Exhibit Headings",null,null,null,null,null,null,null,null,null,8603966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N28:N29)","v":46381575}]
[null,null,null,"UTAH"]
[null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,{"$f":"\"Docket No. \"&F5","v":"Docket No. 11-057-02"}]
[]
[null,null,null,"WYOMING"]
[null,null,null,null,null,{"$f":"F32","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"\"PSCW Docket No. \"&J5","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[]
[null,null,null,"Test Year (enter as text)"]
[null,null,null,null,"from","Jun-11"]
[null,null,null,null,"to","May-12"]

{"sheet":"Application","index":1,"n_rows":62,"n_cols":7,"rows_kept":62,"cut":false,"hidden":false,"merged":[[2,5,2,6],[2,1,2,2],[0,0,0,6]]}
["Application Information"]
[]
[null,"Utah",null,null,null,"Wyoming"]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":546195980.87534201},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!F43","v":18900924.417022083}]
["Increase (Decrease) to Commodity",{"$f":"'Utah Summary-by class'!G31","v":-14200000},null,null,"Increase (Decrease) to Commodity",{"$f":"'Wy 1.7 p2'!F49","v":-1375382.2999}]
["Increase (Decrease) to SNG",{"$f":"'Utah Summary-by class'!N31","v":917000}]
["Total Increase (Decrease)",{"$f":"'Utah Summary-by class'!Q31","v":-13284000}]
["Typical Increase in $",{"$f":"'Ut 1.7'!J30","v":-10.330000000000155},null,null,"Typical Increase in $",{"$f":"'Wy 1.7 p1'!H33","v":-34.910000000000196}]
["Typical Monthly Increase",{"$f":"B8/12","v":-0.86083333333334622},null,null,"Typical Monthly Increase",{"$f":"F8/12","v":-2.9091666666666831}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-1.4800000000000001E-2},null,null,"Typical Increase in %",{"$f":"'Wy 1.7 p1'!H37/100","v":-4.3999999999999997E-2}]
["Proposed Rate Effective Date",{"$f":"'Control Panel'!F8","v":"2011-06-01"},null,null,"Proposed Rate Effective Date",{"$f":"'Control Panel'!J8","v":"2011-06-01"}]
["Test Year Ending",{"$f":"'Control Panel'!F7","v":"2012-05-31"},null,null,"Test Year Ending",{"$f":"'Control Panel'!J7","v":"2012-05-31"}]
["System-Wide Production Costs",{"$f":"'Ut 1.1'!H1288","v":300883313.03445113},null,null,"System-Wide Production Costs",{"$f":"'Wy 1.1'!H1289","v":300883313.03445113}]
["System-Wide Royalty Payments",{"$f":"'Ut 1.1'!H1283","v":43264869.034451157},null,null,"System-Wide Royalty Payments",{"$f":"'Wy 1.1'!H1284","v":43264869.034451157}]
["Wexpro Operators Service Fee",{"$f":"'Ut 1.1'!H1285","v":257618444},null,null,"Wexpro Operators Service Fee",{"$f":"'Wy 1.1'!H1286","v":257618444}]
["Purchased Gas Costs",{"$f":"'Ut 1.2'!G24","v":187598793.98000002},null,null,"Purchased Gas Costs",{"$f":"'Wy 1.2'!G25","v":187598794.03}]
["Purchased Gas Costs per Dth",{"$f":"'Ut 1.2'!F24","v":4.1930630506853168},null,null,"Purchased Gas Costs per Dth",{"$f":"'Wy 1.2'!F25","v":4.193063051802878}]
["Contracted Dth",{"$f":"'Ut 1.2'!E17","v":23580000},"Dth",null,"Contracted Dth",{"$f":"'Wy 1.2'!E18","v":23580000},"Dth"]
["Contracted Dth Costs",{"$f":"'Ut 1.2'!G17","v":103577329.98},null,null,"Contracted Dth Costs",{"$f":"'Wy 1.2'!G18","v":103577329.67}]
["Stabailization Costs",{"$f":"'Ut 1.2'!G16","v":1999999.9800000002},null,null,"Stabailization Costs",{"$f":"'Wy 1.2'!G17","v":1999999.9800000002}]
["Spot Market Dth",{"$f":"'Ut 1.2'!E19","v":17964497},"Dth",null,"Spot Market Dth",{"$f":"'Wy 1.2'!E20","v":17964497},"Dth"]
["Spot Market Costs",{"$f":"'Ut 1.2'!G19","v":71505799},null,null,"Spot Market Costs",{"$f":"'Wy 1.2'!G20","v":71505799.359999999}]
["Purchased Gas Dth",{"$f":"'Ut 1.2'!E24","v":44740275},"Dth",null,"Purchased Gas Dth",{"$f":"'Wy 1.2'!E25","v":44740275},"Dth"]
["Future Contract Dth",{"$f":"'Ut 1.2'!E21","v":3195778},"Dth",null,"Future Contract Dth",{"$f":"'Wy 1.2'!E22","v":3195778},"Dth"]
["Future Contract Costs",{"$f":"'Ut 1.2'!G21","v":12515665},null,null,"Future Contract Costs",{"$f":"'Wy 1.2'!G22","v":12515665}]
["Transportation & Gathering Costs",{"$f":"'Ut 1.3 p1'!M59","v":92148373},null,null,"Transportation & Gathering Costs",{"$f":"'Wy 1.3 p1'!M57","v":92095504.046981081}]
["Transportation Costs",{"$f":"'Ut 1.3 p1'!M28","v":63315921},null,null,"Kern River Transportation Costs",{"$f":"'Wy 1.3 p1'!M28","v":63263052.996666662}]
["Capacity Release Credits",{"$f":"-'Ut 1.3 p1'!L19","v":475816},null,null,"Capacity Release Credits",{"$f":"-'Wy 1.3 p1'!L19","v":528683.92000000004}]
["Transportation Commodity Costs",{"$f":"'Ut 1.3 p1'!M43","v":596779},null,null,"Transportation Commodity Costs",{"$f":"'Wy 1.3 p1'!M43","v":596778.70034335996}]
[null,null,null,null,"QGM Gathering Costs",{"$f":"'Wy 1.3 p1'!M49","v":22996745.763872318}]
["Other Trans. & Gathering Costs",{"$f":"'Ut 1.3 p1'!L52","v":3012176},null,null,"Other Trans. & Gathering Costs",{"$f":"'Wy 1.3 p1'!M54","v":5238926.586098752}]
["CO2 Processing Costs"]
["Storage & Working Gas Costs",{"$f":"'Ut 1.3 p1'!L53","v":2226751},null,null,"Storage & Working Gas Costs",{"$f":"'Wy 1.3 p2'!K54","v":18397870.677271251}]
["Total Other Costs",{"$f":"'Ut 1.3 p1'!M54","v":5238927}]
["Storage Costs",{"$f":"'Ut 1.3 p2'!K54","v":18339472.591898751},null,null,"Storage Costs",{"$f":"'Wy 1.3 p2'!K29","v":14514398}]
["Storage Demand",{"$f":"'Ut 1.3 p2'!J20","v":14025058}]
["Storage Commodity",{"$f":"'Ut 1.3 p2'!J27","v":489340}]
["Working Storage Gas Return",{"$f":"'Ut 1.3 p2'!K51","v":3825074.59189875},null,null,"Working Storage Gas Return",{"$f":"'Wy 1.3 p2'!K51","v":3883472.6772712502}]
["Total Other Revenues",{"$f":"'Ut 1.4 p3'!H32","v":33809808}]
[null,null,null,null,"Production Depreciation & Amort.",{"$f":"'Wy 1.3 p3'!J20","v":863507.53999999992}]
[null,null,null,null,"Return on Production Plant",{"$f":"'Wy 1.3 p3'!J47","v":543066.8978194982}]
[null,null,null,null,"Total Production Return & Exp.",{"$f":"'Wy 1.3 p3'!J50","v":1406574.4378194981}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":546195980.87534201},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!$F$43","v":18900924.417022083}]
["Utah Gas Costs",{"$f":"B43","v":546195980.87534201},null,null,"Core Customer Gas Costs",{"$f":"'Wy 1.6 p1'!J17","v":18149077.939751986}]
["Utah Net Gas Costs",{"$f":"'Ut 1.6 p1'!J16","v":536480530.52198875},null,null,"Core Customer Unit Cost of Gas",{"$f":"'Wy 1.6 p1'!F31","v":5.11754}]
["Commodity Portion of Gas Costs",{"$f":"'Ut 1.6 p1'!J28","v":433845841.42783523}]
["Firm Gas Cost",{"$f":"'Ut 1.6 p1'!F34","v":4.2133900000000004}]
["Current Amortization",{"$f":"'Ut 1.6 p1'!H35","v":0.34133000000000002},null,null,"Current Amortization",{"$f":"'Wy 1.6 p1'!H32","v":0.21529000000000001}]
["Previous Case No.",{"$f":"'Ut 1.6 p1'!H32","v":"10-057-17"}]
["Forecasted 191 Account Balance",{"$f":"'Ut 1.6 p1'!D55","v":14484430},null,null,"Forecasted 191 Account Balance",{"$f":"'Wy 1.6 p1'!F53","v":-527353}]
["Proposed Amortization",{"$f":"'Ut 1.6 p1'!F35","v":0.14066865643521304},null,null,"Proposed Amortization",{"$f":"'Wy 1.6 p1'!F32","v":-0.14869904932968084}]
["Total Unit Cost in Rates",{"$f":"'Ut 1.6 p1'!F36","v":4.3540586564352131},null,null,"Total Unit Cost in Rates",{"$f":"'Wy 1.6 p1'!F33","v":4.9688409506703195}]
["Increase in Unit Cost In Rates",{"$f":"'Ut 1.6 p1'!J36","v":-0.13791134356478668}]
["Test Year SNG Costs",{"$f":"'Ut 1.6 p2'!F14","v":102634689.09415349}]
["Forested 191 SNG Balance",{"$f":"'Ut 1.6 p2'!F15","v":0}]
["Total SNG",{"$f":"'Ut 1.6 p2'!F16","v":102634689.09415349}]
["Forecasted Current SNG Revenues",{"$f":"'Ut 1.6 p2'!F19","v":104001133.74728}]
["% Change in SNG Rates",{"$f":"-ROUND('Ut 1.6 p2'!F35,2)/100","v":1.32E-2}]
["Average Monthly Increase",{"$f":"'Ut 1.7'!J30/12","v":-0.86083333333334622},null,null,"Typical Increase in $",{"$f":"'Wy 1.7 p1'!H33","v":-34.910000000000196}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-1.4800000000000001E-2},null,null,"Typical Increase in %",{"$f":"'Wy 1.7 p1'!H37/100","v":-4.3999999999999997E-2}]
["Company Owned Gas %",null,null,null,"Company Owned Gas %",{"$f":"Calculations!P174","v":0.60987250704919593}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":546195980.87534201},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!$F$43","v":18900924.417022083}]

{"sheet":"Monthly Inputs","index":2,"n_rows":129,"n_cols":21,"rows_kept":129,"cut":false,"hidden":false,"merged":[[1,6,1,17]]}
["MONTHLY INPUTS",null,null,null,"Col. E-F, copy from col. J-K (or appropriate columns), rows 3 through 76, before updating test year"]
[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,"Apr11","May11","Jun11","Jul11","Aug11","Sep11","Oct11","Nov11","Dec11","Jan12","Feb12","Mar12","Apr12","May12","Total"]
[null,null,null,null,{"$f":"MONTH(E3)","v":4},5,{"$f":"MONTH(G3)","v":6},7,8,9,10,11,12,1,2,3,4,5]
["QGC Company Produced Gas In MDth",null,null,null,null,null,"Scott Nelsen",null,"Updated:","2011-04-19"]
[]
[null,"Prior Company",null,null,959.27800000000002,955.31200000000001,807.58299999999997,713.56899999999996,656.90300000000002,697.68100000000004,739.04100000000005,870.29600000000005,901.178,930.55799999999999,958.1,1007.361,988.76700000000005,912.21500000000003,{"$f":"SUM(G7:R7)","v":10183.252}]
[null,"D24 & D21",null,null,4568.4579999999996,4728.3140000000003,4548.7820000000002,4713.5049999999992,4561.0590000000002,4705.2939999999999,5171.6610000000001,5328.0649999999996,5110.1759999999995,5085.5389999999998,5224.8760000000002,5098.3829999999998,5038.3429999999998,5055.9250000000002,{"$f":"SUM(G8:R8)","v":59641.608}]
[null,"Total Prior Company & D24",null,null,{"$f":"SUM(E7:E8)","v":5527.7359999999999},5683.6260000000002,{"$f":"SUM(G7:G8)","v":5356.3649999999998},{"$f":"SUM(H7:H8)","v":5427.0739999999987},5217.9620000000004,5402.9750000000004,5910.7020000000002,6198.3609999999999,6011.3539999999994,6016.0969999999998,6182.9760000000006,6105.7439999999997,6027.11,5968.14,{"$f":"SUM(G9:R9)","v":69824.86}]
[]
[null,"Brady",null,null,8.4610000000000003,6.806,11.113,11.385,10.244999999999999,10.202,9.9169999999999998,8.6539999999999999,10.281000000000001,9.7829999999999995,8.19,9.4920000000000009,9.1189999999999998,7.1360000000000001,{"$f":"SUM(G11:R11)","v":115.517}]
[null,"Total Company Produced Gas (MDth)",null,null,{"$f":"SUM(E9:E11)","v":5536.1970000000001},5690.4319999999998,{"$f":"SUM(G9:G11)","v":5367.4780000000001},{"$f":"SUM(H9:H11)","v":5438.4589999999989},5228.2070000000003,5413.1770000000006,5920.6190000000006,6207.0150000000003,6021.6349999999993,6025.88,6191.1660000000002,6115.2359999999999,6036.2289999999994,{"$f":"SUM(R9:R11)","v":5975.2760000000007},{"$f":"SUM(G12:R12)","v":69940.376999999993},{"$f":"SUM(S9+S11)","v":69940.377000000008},"ck"]
[]
[]
[]
[null,"Company Production In Dth",null,null,5536238,5690473,5367519,5438488,5228235,5413227,5920619,6207015,6021781,6025923,6191207,6115283,6036273,5975319,{"$f":"SUM(G16:R16)","v":69940889}]
[null,"Birch Cr Gathering",null,null,{"$f":"E16/$S$16*$S$17","v":251396.25317052333},258399.94432465284,{"$f":"G16/$S$16*$S$17","v":243734.85486382525},{"$f":"H16/$S$16*$S$17","v":246957.50184743735},{"$f":"I16/$S$16*$S$17","v":237410.07696832958},245810.41952342229,268850.69483107672,281855.71400168055,273444.38241517922,273632.46740730427,281137.88504090975,277690.23536874627,274102.45284151338,{"$f":"R16/$S$16*$S$17","v":271334.57920317695},{"$f":"'Other Inputs'!$D$156","v":3175961.2643126016}]
[null,"QGM Gathering",null,null,{"$f":"E16/$S$16*$S$18","v":3916232.1129870284},4025335.0922929314,{"$f":"G16/$S$16*$S$18","v":3796883.4206311256},{"$f":"H16/$S$16*$S$18","v":3847085.5753843305},3698356.5015165056,3829216.4123522923,4188136.1055216817,4390727.3258108087,4259696.2286619795,4262626.2026645411,4379545.0397092905,4325837.8098274767,4269947.6007636497,{"$f":"R16/$S$16*$S$18","v":4226829.8713208381},{"$f":"'Other Inputs'!$D$170","v":49474888.094164521}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,1000]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,149591,161319,0,0,0,0,0,0,{"$f":"SUM(G35:R35)","v":310910}]
[null,null,"Clay Basin",null,1977750,{"$f":"317570+272819","v":590389},2332490,2344420,2155790,1876210,1831380,1378700,0,0,0,0,500530,1379930,{"$f":"SUM(G36:R36)","v":13799450}]
[null,null,"Coalville",null,0,0,0,0,0,130578,259016.00000000003,3438,0,0,0,0,0,0,{"$f":"SUM(G37:R37)","v":393032}]
[null,null,"Leroy",null,0,0,0,0,0,0,454976,0,0,0,0,0,0,0,{"$f":"SUM(G38:R38)","v":454976}]
[null,null,"Total Injections",null,{"$f":"SUM(E35:E38)","v":1977750},590389,{"$f":"SUM(G35:G38)","v":2332490},2344420,2155790,2006788,2694963,1543457,0,0,0,0,500530,1379930,{"$f":"SUM(G39:R39)","v":14958368}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,0,0,0,321000,0,0,0,0,{"$f":"SUM(G42:R42)","v":321000}]
[null,null,"Clay Basin",null,1330,0,0,0,0,0,0,0,6477380,4884890,2056730,0,0,0,{"$f":"SUM(G43:R43)","v":13419000}]
[null,null,"Coalville",null,0,0,0,0,0,0,0,0,0,360186,0,0,0,0,{"$f":"SUM(G44:R44)","v":360186}]
[null,null,"Leroy",null,0,0,0,0,0,0,0,0,0,886966,0,0,0,0,{"$f":"SUM(G45:R45)","v":886966}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E42:E45)","v":1330},0,{"$f":"SUM(G42:G45)","v":0},0,0,0,0,0,6477380,6453042,2056730,0,0,0,{"$f":"SUM(G46:R46)","v":14987152}]
[]
[null,"Lost & Unaccounted for on QPC"]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E135","v":1.41E-2},{"$f":"E35*-$D55","v":0},0,{"$f":"G35*-$D55","v":0},{"$f":"H35*-$D55","v":0},{"$f":"I35*-$D55","v":0},0,-2109.2330999999999,-2274.5978999999998,0,0,0,0,0,0,{"$f":"SUM(G55:R55)","v":-4383.8310000000001}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E141","v":1.7299999999999999E-2},{"$f":"E36*-$D56","v":-34215.074999999997},{"$f":"F36*-$D56","v":-10213.7297},{"$f":"G36*-$D56","v":-40352.076999999997},{"$f":"H36*-$D56","v":-40558.466},-37295.167000000001,{"$f":"J36*-$D56","v":-32458.432999999997},-31682.874,-23851.51,0,0,0,0,-8659.1689999999999,-23872.789000000001,{"$f":"SUM(G56:R56)","v":-238730.48500000002}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E144","v":3.27E-2},{"$f":"E37*-$D57","v":0},0,{"$f":"G37*-$D57","v":0},0,0,-4269.9005999999999,-8469.8232000000007,-112.4226,0,0,0,0,0,0,{"$f":"SUM(G57:R57)","v":-12852.1464}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E138","v":1.09E-2},{"$f":"E38*-$D58","v":0},0,{"$f":"G38*-$D58","v":0},0,0,0,-4959.2384000000002,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":-4959.2384000000002}]
[null,null,"Total Injections",null,{"$f":"SUM(E55:E58)","v":-34215.074999999997},-10213.7297,{"$f":"SUM(G55:G58)","v":-40352.076999999997},-40558.466,-37295.167000000001,-36728.333599999998,-47221.168700000002,-26238.530500000001,0,0,0,0,-8659.1689999999999,-23872.789000000001,{"$f":"SUM(S55:S58)","v":-260925.70080000002}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E136","v":1.6799999999999999E-2},{"$f":"E42*-$D62","v":0},0,{"$f":"G42*-$D62","v":0},0,0,0,0,0,0,-5392.7999999999993,0,0,0,0,{"$f":"SUM(G62:R62)","v":-5392.7999999999993}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E142","v":1.0500000000000001E-2},{"$f":"E43*-$D63","v":-13.965000000000002},0,{"$f":"G43*-$D63","v":0},0,0,0,0,0,-68012.490000000005,-51291.345000000001,-21595.665000000001,0,0,0,{"$f":"SUM(G63:R63)","v":-140899.5}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E145","v":2.9100000000000001E-2},{"$f":"E44*-$D64","v":0},{"$f":"F44*-$D64","v":0},{"$f":"G44*-$D64","v":0},0,0,0,{"$f":"K44*-$D64","v":0},0,0,-10481.4126,0,0,0,0,{"$f":"SUM(G64:R64)","v":-10481.4126}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E139","v":2.0299999999999999E-2},{"$f":"E45*-$D65","v":0},0,{"$f":"G45*-$D65","v":0},0,0,0,0,0,0,-18005.409799999998,0,0,0,0,{"$f":"SUM(G65:R65)","v":-18005.409799999998}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E62:E65)","v":-13.965000000000002},{"$f":"SUM(F62:F65)","v":0},{"$f":"SUM(G62:G65)","v":0},0,0,0,{"$f":"SUM(K62:K65)","v":0},0,-68012.490000000005,-85170.967399999994,-21595.665000000001,0,0,0,{"$f":"SUM(S62:S65)","v":-174779.12239999999}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$257","v":1.26E-2},{"$f":"E42*-$D69","v":0},0,{"$f":"G42*-$D69","v":0},0,0,0,0,0,0,-4044.6,0,0,0,0,{"$f":"SUM(G69:R69)","v":-4044.6}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$257","v":1.26E-2},{"$f":"E43*-$D70","v":-16.757999999999999},0,{"$f":"G43*-$D70","v":0},0,0,0,0,0,-81614.987999999998,-61549.614000000001,-25914.797999999999,0,0,0,{"$f":"SUM(G70:R70)","v":-169079.40000000002}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$257","v":1.26E-2},{"$f":"E44*-$D71","v":0},0,{"$f":"G44*-$D71","v":0},0,0,0,0,0,0,-4538.3436000000002,0,0,0,0,{"$f":"SUM(G71:R71)","v":-4538.3436000000002}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$257","v":1.26E-2},{"$f":"E45*-$D72","v":0},0,0,0,0,0,0,0,0,-11175.7716,0,0,0,0,{"$f":"SUM(G72:R72)","v":-11175.7716}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E69:E72)","v":-16.757999999999999},0,{"$f":"SUM(G69:G72)","v":0},0,0,0,0,0,-81614.987999999998,-81308.329200000007,-25914.797999999999,0,0,0,-188838.11520000003]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E59+E66","v":-34229.039999999994},{"$f":"F59+F66","v":-10213.7297},{"$f":"G59+G66","v":-40352.076999999997},{"$f":"H59+H66","v":-40558.466},{"$f":"I59+I66","v":-37295.167000000001},-36728.333599999998,{"$f":"K59+K66","v":-47221.168700000002},-26238.530500000001,-68012.490000000005,-85170.967399999994,-21595.665000000001,0,-8659.1689999999999,-23872.789000000001,{"$f":"S59+S66","v":-435704.82319999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S76/(S46+S39)","v":1.4549916755494644E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,null,{"$f":"E3","v":"Apr11"},{"$f":"F3","v":"May11"},{"$f":"G3","v":"Jun11"},"Jul11","Aug11","Sep11","Oct11","Nov11","Dec11","Jan12","Feb12","Mar12","Apr12","May12","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2011-04-18","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,"(Forecast --->)",null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,3.98,{"$f":"'Graph (Ex 1.10) Inputs'!G2","v":3.91},{"$f":"'Graph (Ex 1.10) Inputs'!G3","v":3.85},{"$f":"'Graph (Ex 1.10) Inputs'!G4","v":3.89},{"$f":"'Graph (Ex 1.10) Inputs'!G5","v":3.86},{"$f":"'Graph (Ex 1.10) Inputs'!G6","v":3.88},{"$f":"'Graph (Ex 1.10) Inputs'!G7","v":4.01},{"$f":"'Graph (Ex 1.10) Inputs'!G8","v":4.07},{"$f":"'Graph (Ex 1.10) Inputs'!G9","v":4.1900000000000004},{"$f":"'Graph (Ex 1.10) Inputs'!G10","v":4.1900000000000004},{"$f":"'Graph (Ex 1.10) Inputs'!G11","v":4.09},{"$f":"'Graph (Ex 1.10) Inputs'!G12","v":3.84},{"$f":"'Graph (Ex 1.10) Inputs'!G13","v":3.88},{"$f":"'Graph (Ex 1.10) Inputs'!G14","v":3.94}]
[null,null,null,"Used in WY","<------ change formula if UT and WY have different test years",null,"<------ change formula if UT and WY have different test years"]
[null,null,null,"Used In UT","<------ change formula if UT and WY have different test years",null,"<------ change formula if UT and WY have different test years"]
[null,"Spot Purchases from IRP",null,null,5693.4679999999998,670.78399999999999,0,0,0,178.392,3944.163,{"$f":"4949.661-2179.197","v":2770.4639999999999},{"$f":"2874.586-2694.639","v":179.94699999999966},{"$f":"5410.494-4165.504","v":1244.9899999999998},{"$f":"6283.676-4025.962","v":2257.7140000000004},{"$f":"4370.904-585.185","v":3785.7190000000005},3603.1080000000002,0,{"$f":"SUM(G88:R88)","v":17964.497000000003}]
[null,null,"In DTH",null,{"$f":"E88*1000","v":5693468},{"$f":"F88*1000","v":670784},{"$f":"G88*1000","v":0},{"$f":"H88*1000","v":0},0,178392,3944163,2770464,179946.99999999965,1244989.9999999998,2257714.0000000005,3785719.0000000005,3603108,0,{"$f":"SUM(G89:R89)","v":17964497}]
[null,null,"In $",null,{"$f":"E89*E85","v":22660002.640000001},2622765.44,0,0,0,692160.96,{"$f":"K89*K85","v":15816093.629999999},11275788.48,753977.92999999865,5216508.0999999996,9234050.2600000016,14537160.960000001,13980059.039999999,0,{"$f":"SUM(G90:R90)","v":71505799.359999999}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2011-04-28"]
[null,"RESET FORMULAS TO Brent's WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,{"$f":"'[1]Peaking Purchases'!$L$19","v":0},{"$f":"'[1]Peaking Purchases'!$N$19","v":0},{"$f":"'[1]Peaking Purchases'!$P$19","v":0},{"$f":"'[1]Peaking Purchases'!$R$19","v":0},{"$f":"'[1]Peaking Purchases'!$T$19","v":0},{"$f":"'[1]Peaking Purchases'!$V$19","v":3000000},{"$f":"'[1]Peaking Purchases'!$X$19","v":3500000},{"$f":"'[1]Peaking Purchases'!$Z$19","v":5000000},{"$f":"'[1]Peaking Purchases'!$AB$19","v":4000000},{"$f":"'[1]Peaking Purchases'!$AD$19","v":1400000},{"$f":"'[1]Peaking Purchases'!$AF$19","v":0},{"$f":"'[1]Peaking Purchases'!$AH$19","v":0},{"$f":"SUM(G95:R95)","v":16900000},{"$f":"S96/S95","v":4.3398422597633131}]
[null,"Peaking Purchases ($)",null,null,null,null,{"$f":"'[1]Peaking Purchases'!$M$19","v":0},{"$f":"'[1]Peaking Purchases'!$O$19","v":0},{"$f":"'[1]Peaking Purchases'!$Q$19","v":0},{"$f":"'[1]Peaking Purchases'!$S$19","v":0},{"$f":"'[1]Peaking Purchases'!$U$19","v":0},{"$f":"'[1]Peaking Purchases'!$W$19","v":12840935.899999999},{"$f":"'[1]Peaking Purchases'!$Y$19","v":15497868.683333334},{"$f":"'[1]Peaking Purchases'!$AA$19","v":22102818.833333332},{"$f":"'[1]Peaking Purchases'!$AC$19","v":17258057.733333331},{"$f":"'[1]Peaking Purchases'!$AE$19","v":5643653.0399999991},{"$f":"'[1]Peaking Purchases'!$AG$19","v":0},{"$f":"'[1]Peaking Purchases'!$AI$19","v":0},{"$f":"SUM(G96:R96)","v":73343334.189999998}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,{"$f":"'[1]Term Purchases'!$K$11","v":0},{"$f":"'[1]Term Purchases'!$M$11","v":0},{"$f":"'[1]Term Purchases'!$O$11","v":0},{"$f":"'[1]Term Purchases'!$Q$11","v":0},{"$f":"'[1]Term Purchases'!$S$11","v":0},{"$f":"'[1]Term Purchases'!$U$11","v":1200000},{"$f":"'[1]Term Purchases'!$W$11","v":1550000},{"$f":"'[1]Term Purchases'!$Y$11","v":1550000},{"$f":"'[1]Term Purchases'!$AA$11","v":1450000},{"$f":"'[1]Term Purchases'!$AC$11","v":930000},{"$f":"'[1]Term Purchases'!$AE$11","v":0},{"$f":"'[1]Term Purchases'!$AG$11","v":0},{"$f":"SUM(G98:R98)","v":6680000}]
[null,"Term Purchases ($)",null,null,null,null,{"$f":"'[1]Term Purchases'!$L$11","v":0},{"$f":"'[1]Term Purchases'!$N$11","v":0},{"$f":"'[1]Term Purchases'!$P$11","v":0},{"$f":"'[1]Term Purchases'!$R$11","v":0},{"$f":"'[1]Term Purchases'!$T$11","v":0},{"$f":"'[1]Term Purchases'!$V$11","v":5049495},{"$f":"'[1]Term Purchases'!$X$11","v":6673649.0000000009},{"$f":"'[1]Term Purchases'!$Z$11","v":6673649.0000000009},{"$f":"'[1]Term Purchases'!$AB$11","v":6098091},{"$f":"'[1]Term Purchases'!$AD$11","v":3739111.5},{"$f":"'[1]Term Purchases'!$AF$11","v":0},{"$f":"'[1]Term Purchases'!$AH$11","v":0},{"$f":"SUM(G99:R99)","v":28233995.5},{"$f":"S99/S98","v":4.2266460329341315}]
[null,"Stabalization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,0,0,0,333333.33,333333.33,333333.33,333333.33,333333.33,333333.33,0,0,{"$f":"SUM(G100:R100)","v":1999999.9800000002}]
[]
[]
[null,"Total Purchases (DTH)",null,null,{"$f":"E95+E98","v":0},0,0,{"$f":"H95+H98","v":0},0,0,0,{"$f":"L95+L98","v":4200000},5050000,6550000,5450000,2330000,0,0,{"$f":"SUM(G103:R103)","v":23580000}]
[null,"Total Purchases ($)",null,null,0,0,0,0,0,0,0,{"$f":"L96+L99","v":17890430.899999999},22171517.683333334,28776467.833333332,23356148.733333331,9382764.5399999991,0,0,{"$f":"SUM(G104:R104)","v":101577329.69}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$117:$G$128,2,FALSE)","v":3.1},{"$f":"VLOOKUP(MONTH(H3),$F$117:$G$128,2,FALSE)","v":2},1.8,2,3.1,6.3,11.5,14.9,12.5,10.1,8.3000000000000007,4.4000000000000004,{"$f":"SUM(G108:R108)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$117:$H$128,3,FALSE)","v":3.7},{"$f":"VLOOKUP(MONTH(H3),$F$117:$H$128,3,FALSE)","v":2.2999999999999998},1.7,2.1,4.0999999999999996,8,12.3,14.7,14.1,11.8,9.4,5.8,{"$f":"SUM(G109:R109)","v":90.000000000000014}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Jun11"},{"$f":"H3","v":"Jul11"},"Aug11","Sep11","Oct11","Nov11","Dec11","Jan12","Feb12","Mar12","Apr12","May12","12-Month"]
[null,null,null,null,null,null,{"$f":"G3","v":"Jun11"},{"$f":"H3","v":"Jul11"},"Aug11","Sep11","Oct11","Nov11","Dec11","Jan12","Feb12","Mar12","Apr12","May12","Total"]
["Wexpro Operator Fee (Wexpro forecast)",null,null,"Updated from Brady Rasmussen 4/28/11",null,null,20622562,20299905,20469541,20701444,21635859,21369957,22033182,21940853,21819144,21650566,22916441,22158990,{"$f":"SUM(G113:R113)","v":257618444}]
[]
[null,null,"Need to update for August figures"]
[null,null,null,null,null,"Typical UPC","UT","WY"]
[null,null,null,null,null,1,14.9,14.7]
[null,null,null,null,null,2,12.5,14.1]
[null,null,null,null,null,3,10.1,11.8]
[null,null,null,null,null,4,8.3000000000000007,9.4]
[null,null,null,null,null,5,4.4000000000000004,5.8]
[null,null,null,null,null,6,3.1,3.7]
[null,null,null,null,null,7,2,2.2999999999999998]
[null,null,null,null,null,8,1.8,1.7]
[null,null,null,null,null,9,2,2.1]
[null,null,null,null,null,10,3.1,4.0999999999999996]
[null,null,null,null,null,11,6.3,8]
[null,null,null,null,null,12,11.5,12.3]
[null,null,null,null,null,"Total",{"$f":"SUM(G117:G128)","v":80},{"$f":"SUM(H117:H128)","v":89.999999999999986}]

{"sheet":"Graph (Ex 1.10) Inputs","index":3,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,null,"ACTUAL","G.I.","CERA","PIRA","AVG"]
[null,"2011-05-01",null,null,3.59,4.22,{"$f":"ROUND(AVERAGE(D2:F2),2)","v":3.91}]
[null,"2011-06-01",null,null,3.55,4.1399999999999997,3.85]
[null,"2011-07-01",null,null,3.71,4.0599999999999996,3.89]
[null,"2011-08-01",null,null,3.73,3.99,3.86]
[null,"2011-09-01",null,null,3.79,3.97,3.88]
[null,"2011-10-01",null,null,3.97,4.04,4.01]
[null,"2011-11-01",null,null,4.1100000000000003,4.03,4.07]
[null,"2011-12-01",null,null,4.13,4.24,4.1900000000000004]
[null,"2012-01-01",null,null,4.0199999999999996,4.3499999999999996,4.1900000000000004]
[null,"2012-02-01",null,null,4.04,4.1399999999999997,4.09]
[null,"2012-03-01",null,null,3.57,4.1100000000000003,3.84]
[null,"2012-04-01",null,null,3.75,4.01,3.88]
[null,"2012-05-01",null,null,3.85,4.0199999999999996,3.94]
[]
[]
[null,null,null,null,"Price Forecasts"]

{"sheet":"Other Inputs","index":4,"n_rows":283,"n_cols":14,"rows_kept":283,"cut":false,"hidden":false,"merged":[[0,7,0,8],[1,0,1,6]]}
[null,null,null,null,null,null,null,"Used In"]
["INPUT SECTION",null,null,null,null,null,null,"Ut","Wy","Source"]
["INPUTS FROM QUESTAR PIPELINE TARIFF AND CONTRACTS"]
[]
[null,"QPC Storage Commodity Rates",null,null,"Rate","Effective"]
[null,"  Peaking Injections",null,null,3.8719999999999997E-2,"2011-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2011-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2011-01-01"},null,"1.3.2","1.3p2",{"$f":"J7","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2011-01-01"},null,"1.3.2","1.3p2",{"$f":"J8","v":"QPC Tariff Statement of Rates"}]
[]
[null,"QPC Storage Field Reservation Charges"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,2.8737499999999998,{"$f":"$F$6","v":"2011-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2011-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2011-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Volumes verified with Glen Watkins on 02/04/2009"]
[null,null,null,null,null,null,"1/1/2011",null,null,"used in Exhibit 1.3"]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"2011-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,4000000]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,50000,null,5.2880399999999996,{"$f":"$G$19","v":"2011-01-01"},"Jan",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,28100]
[null,"  T-1 Transportation - Yearly (Tieline 112)",null,52000,null,5.2880399999999996,{"$f":"$G$19","v":"2011-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,{"$f":"N19/N20","v":142.34875444839858}]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D19:D21)","v":900902},12,null,null,null,null,"as long as total is same as previous, don't worry about ind. Contracts"]
[]
[null,"  T-1 Transportation - Seasonal(BASE TARIFF RATE LOW LOAD) Mainline 104",null,0,0,0," "," ",null,"not using currently - ck with Glen"]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$19","v":"2011-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D22","v":900902},12,0,{"$f":"$G$19","v":"2011-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,50000,3,{"$f":"+F27","v":0},{"$f":"$G$19","v":"2011-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F27","v":0},{"$f":"$G$19","v":"2011-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2011-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,{"$f":"+F40","v":1.9E-3},{"$f":"G34","v":"2011-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC GRI SURCHARGE",null,null,null,0,{"$f":"G34","v":"2011-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2011-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"GRI Surcharge",0,0,{"$f":"G38","v":"2011-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.9E-3,1.9E-3,{"$f":"G38","v":"2011-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Total",{"$f":"SUM(E38:E40)","v":0.17842000000000002},{"$f":"SUM(F38:F40)","v":0.17842000000000002}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E41)/(1-$E254),5)","v":0.17918999999999999},{"$f":"ROUND((F41)/(1-E254),5)","v":0.17918999999999999},null,"1.6.3",null,"Before Adjustment for Bad Debt (Transport grossed up for QGC fuel)"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F41)/(1-E255),5)","v":0.18114}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,0.47170000000000001,null,null,null,"KR Tariff 5-A"]
[null,"Jan - Dec",null,3000,12,{"$f":"F49*E53/E50","v":14.347541666666666},"2011-04-01","1.3.1"]
[null,"November - March",null,50000,5,{"$f":"F50","v":14.347541666666666},{"$f":"G50","v":"2011-04-01"},"Jan"]
[null,"Jan - Dec",null,1885,12,{"$f":"F53*E53/E52","v":17.742041666666669},{"$f":"G51","v":"2011-04-01"}]
[null,"Days in Tariff Rate",null,null,365,0.58330000000000004,null,null,null,"e.g., if rates effective Jan 1 in a leap year, then use 366"]
[]
[null,"Kern River 2003 Expansion",null,null,"Days in TEST PERIOD"]
[null,"Jan - Dec",1.6506559999999999,{"$f":"D50+D52","v":4885},365,4.4000000000000003E-3,{"$f":"G50","v":"2011-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C56","v":1.6506559999999999},{"$f":"D51","v":50000},151,4.4000000000000003E-3,{"$f":"G50","v":"2011-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[null,"I-Sales Commodity Rates",null,null,"I-2 -eliminated","IS"]
[null,"Effective Date",null,null,"11/1/2005","7/31/2009"]
[null,"Commodity Rate",null,null,0,{"$f":"ROUND((7353080/1941997),5)","v":3.7863500000000001},"Should this just be utah"]
[null,"CO2 Refund",null,null,0,0]
[null,"Net Commodity Rate",null,null,{"$f":"SUM(E63:E64)","v":0},{"$f":"SUM(F63:F64)","v":3.7863500000000001},null," "]
[]
["Current SNG Rates"]
[null,"UTAH",null,null,"Current SNG Base","Current SNG Amort.","Current SNG Total",null,null,"Effective"]
[null,"GS",null,"Winter",1.1759999999999999,2.6509999999999999E-2,{"$f":"E69+F69","v":1.20251},null,null,"2011-01-01"]
[null,null,null,"Summer",0.55215999999999998,1.244E-2,{"$f":"E70+F70","v":0.56459999999999999},null,null,{"$f":"J69","v":"2011-01-01"}]
[]
[null,"FS",null,"Winter",1.1453800000000001,2.5819999999999999E-2,{"$f":"E72+F72","v":1.1712},null,null,"2011-01-01"]
[null,null,null,"Summer",0.55212000000000006,1.2449999999999999E-2,{"$f":"E73+F73","v":0.56457000000000002},null,null,{"$f":"J72","v":"2011-01-01"}]
[]
[null,"F-4",null,null,0,0,{"$f":"E75+F75","v":0},null,null,"2010-08-01"]
[]
[null,"NGV",null,null,0.84863,1.9130000000000001E-2,{"$f":"E77+F77","v":0.86775999999999998},null,null,"2011-01-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.18045,0,{"$f":"E79+F79","v":0.18045},null,null,"2011-01-01"]
[]
[]
[null,"ES",null,null,6.0957800000000004,0.13741999999999999,{"$f":"E82+F82","v":6.2332000000000001},null,null,"2011-01-01"]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,7.3187699999999998,null,null,"2011-05-01"]
[null,"Block 2",null,"Summer",null,null,6.1418600000000003,null,null,{"$f":"$J$86","v":"2011-05-01"}]
[null,"Block 1",null,"Winter",null,null,8.3072900000000001,null,null,{"$f":"$J$86","v":"2011-05-01"}]
[null,"Block 2",null,"Winter",null,null,7.0075799999999999,null,null,{"$f":"$J$86","v":"2011-05-01"}]
[null,"#1 BSF",null,null,null,null,5,null,null,{"$f":"J86","v":"2011-05-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,7.4843799999999998,null,null,"2010-11-01"]
[null,"Block 2",null,null,null,null,6.7289500000000002,null,null,{"$f":"J93","v":"2010-11-01"}]
[null,"BSF",null,null,null,null,10,null,null,{"$f":"J93","v":"2010-11-01"}]
[]
["INPUTS FROM PREVIOUS PASSTHROUGH CASE"]
[null,"PRIOR PERIOD COMPANY PRODUCTION AVERAGE GAS COST"]
[null,null,null,null,"PROPOSED","PRIOR CASE","Most Recent"]
[null,"VOLUMES DTH",null,null,{"$f":"'Monthly Inputs'!S16","v":69940889},68029210,"EXH 1.1",null,null,"LAST CASE IN WHICH RATES CHANGED"]
[null,"AMOUNT",null,null,{"$f":"+D178","v":300883313.03445113},293339223,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E101/E100","v":4.3019658076472425},{"$f":"+F101/F100","v":4.3119598625355193}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 11)",null,null,null,4.1506400000000001,null,null,null,"Exhibit 1.6 pg 1 (Prior case column)"]
[null,"191 Account Amortization (Line 12)",null,null,null,0.34133000000000002,null,null,null,"Exhibit 1.6 pg 1 (Prior case column)"]
[null,"Total Unit Cost In Rates (Line 13)",null,null,null,{"$f":"SUM(F105:F106)","v":4.4919700000000002}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 10)",null,null,null,5.1413700000000002,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 11)",null,null,null,0.21529000000000001,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 13)",null,null,null,{"$f":"F112+F113","v":5.3566600000000006},null,null,null,"(WY) Exhibit 1.6 pg 1"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6 pg 1"]
[null,null,null,null,null,null,null,null,null,"(WY) Exhibit 1.6 pg 1"]
["INPUTS FROM 191 ACCOUNT YEAR END BALANCE ACTUAL OR FORECAST",null,null,null,"Utah","Wyoming"]
[null,null,null,null,2011,"2011-03-01"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"March 2011 191 account",null,2011,-29137996,-527353,null,"1.6.1",null,"191 Account Forecast"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through October 2010 (fcst)",null,"March",-43622426,null,null,"1.6.2",null,"191 Account Year-End (sometimes through current period)"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Fcst)"]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2012,"Source"]
[null,"Utah",null,null,{"$f":"E131-E130","v":1241463},"2011 IRP"]
[null,"Wyoming",null,null,39307]
[null,"System Total Peak Day Demand Forecast",null,null,1280770,null,null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,1.41E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Chalk Creek Withdrawls Factor",null,null,1.6799999999999999E-2,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null,"Scott Nelson Monthly IRP"]
[null,"Leroy Injections Factor",null,null,1.09E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Leroy Withdrawls Factor",null,null,2.0299999999999999E-2,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null,"Scott Nelson Monthly IRP"]
[null,"Clay Basin Injections Factor",null,null,1.7299999999999999E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Clay Basin Withdrawls Factor",null,null,1.0500000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null,"Scott Nelson Monthly IRP"]
[null,"Coalville Injections Factor",null,null,3.27E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Coalville Withdrawls Factor",null,null,2.9100000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[]
[null,"QPC Storage Field Reservation Charges",null,null,"Monthly Dth"]
[null,"  Peaking Storage Fields Demand (Leroy, Chalk Creek, Coalville)",null,null,184625,"didn’t change this time",null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[null,"  Clay Basin Demand",null,null,111827,"didn’t change this time",null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[null,"  Clay Basin Capacity",null,null,13419000,"didn’t change this time",null," From Glen Watkins (Contract Amounts) (See Ex 1.3 pg 2 if not changed)"]
[]
["OTHER INPUTS FROM GLEN, TOM, TINA & Al",null,null,"Volume (Dth)","Revenue"]
[null,"OTHER GATHERING"]
[null,"Actual Birch Creek Volumes",null,{"$f":"'Ex 1.1 Data'!B2","v":2745698},null,null,null,null,null,"Exhibit 1.1 Birch Creek Dth"]
[null,"Factor to convert from Historical to Forecasted Volumes",null,{"$f":"1+'Ex 1.1 Data'!D1","v":1.1567045116806733},null,null,null,null,null,"Exhibit 1.1 Actual / Total IRP"]
[null,"Forecasted Birch Creek Volumes",null,{"$f":"D154*D155","v":3175961.2643126016}]
[null,"Birch Creek Gathering Rate (CONFIDENTIAL)",null,0.14751,null,null,null,null,null,"From Glen Watkins"]
[null,"Total Forecasted Birch Creek",null,{"$f":"+D156*D157","v":468486.04609875189}]
[]
[null,"Other gathering",null,2543689.63,"Updated 4/18/11",null,null,"JanB",null,"Chuck Howisey's Query"]
[null,"Total Gathering",null,{"$f":"SUM(D158:D160)","v":3012175.6760987518},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,2226750.91,"Updated 4/18/11",null,null,"1.3.1",null,"Chuck Howisey's Query"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02,"Verified with Tina 08/2009"]
[]
[null,null,null,"Commodity","Mo. Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"QEP Gathering Rates ",null,0.20763999999999999,1060315,"6/1/2011 - 5/31/2012",null,null,"1.3p1","QEP Rates (Changes every Sep 1)"]
[null,"QGC Gathering Throughput Dth From Exhibit 1.1 Backup",null,{"$f":"'Ex 1.1 Data'!E1","v":49474888.094164521},12,null,null,null,"1.3p1","Ex. 1.1 updated on 11-17-2010"]
[]
[]
["OTHER INPUTS FROM JIM LIVSEY",null,null,"Volume (Dth)","Revenue"]
[]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!H1283","v":43264869.034451157},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S113","v":257618444},null,null,null,"1.4.1","1.4P1","Jim Livsey (Updated on 11-10-2010"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D176:D177)","v":300883313.03445113}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!E1288","v":69940889},null,null,null,null,null,"this formula changes each time"]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$f":"HLOOKUP(F$182,$D$182:$E$190,$I183)","v":"Forecast"},{"$f":"HLOOKUP(G$182,$D$182:$E$190,$I183)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,4565734,{"$f":"HLOOKUP(F$182,$D$182:$E$190,$I185)","v":4565734},{"$f":"HLOOKUP(G$182,$D$182:$E$190,$I185)","v":4565734},null,4,"Wexpro (Jim Livsey)"]
[null,"490  Incidental Plant Prod Sales",null,null,5546394,{"$f":"HLOOKUP(F$182,$D$182:$E$190,$I186)","v":5546394},5546394,null,5,"Wexpro (Jim Livsey)"]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1659134,1659134,1659134,null,6,"Wexpro (Jim Livsey)"]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,16577145,16577145,16577145,null,7,"Wexpro (Jim Livsey)"]
[null,"4952 Oil Revenue Received from Wexpro",null,null,5698000,5698000,5698000,null,8,"Wexpro (Jim Livsey)"]
[null,"758001 Gas Well Royalities - Other",null,null,-236599,-236599,-236599,null,9,"Wexpro (Jim Livsey)"]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D185:D190)","v":0},{"$f":"SUM(E185:E190)","v":33809808},{"$f":"SUM(F185:F190)","v":33809808},{"$f":"SUM(G185:G190)","v":33809808}]
[]
[]
["SUMMARY INPUTS FROM REVRUN, RATE BASE, EXPENSES, ETC."]
[]
[null,"Supplier Non-Gas Costs Recovered at Current Rates  3/",null,null,{"$f":"'RevRun Fcst'!T$198","v":104005456},null,null,"1.6.2",null,"Dave's Revrun"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":1730},null,null,null,null,"Dave's Revrun"]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E198-E199","v":104003726}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T93+'RevRun Fcst'!T111","v":2400234},0.17937,null,null,null,"Revrun (D210); SNG from last case in which rates changed (see Exh. 1.6, p. 2, line 6c col. C)"]
[]
[null,null,null,null,{"$f":"'Rate Base'!$U$8","v":"2011-03-31"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T287","v":-2537857},{"$f":"'Rate Base'!T208","v":10598542.289999999},{"$f":"+E205/D205","v":-4.1761778894555519},null,"1.4.2"]
[]
[]
["UT CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET, DSM, & EA Amortizations)",null,"Summer Blk 1",1.87767,2.2622]
[null,null,null,"Summer Blk 2",0.69703999999999999,1.0852900000000001]
[null,null,null,"Winter Blk 1",2.2293799999999999,2.6128100000000001]
[null,null,null,"Winter Blk 2",0.92557,1.3130999999999999,null,null,null,"Base DNG Rate from latest general rate case Docket 09-057-16"]
[null,null,null,null,null,null,null,null,null,"Current Rates Effective 8/1/10"]
[null,null,null,"Energy Assistance",1.519E-2,"Current Rate 8/1/2010 GS Rate"]
[null,null,null,null,1.0290000000000001E-2,"Current Rate 8/1/2010 FS Rate"]
[null,null,null,null,7.9600000000000001E-3,"Current Rate 8/1/2010 IS Rate"]
[null,null,null,null,1.8290000000000001E-2,"Current Rate 8/1/2010 NGV Rate"]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,-5724936.5615391191,"2011-03-31",null,null,null,"Accounting "]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,42000000,"2011-03-31",null,null,null,"Accounting "]
[]
[null,"GS Block Usage in Dth",null,"Winter Blk 1",57393205,null,null,null,null,"Block out from Dave's REVRUN"]
[null,null,null,"Winter Blk 2",16076588,null,null,null,null,"(used Gary's \"Rate Design Model - Bill Factor Input.xls\" &"]
[null,null,null,"Summer Blk 1",18170765,null,null,null,null,"Dave's \"PT0802.bk\" files) Updated March 31, 2010"]
[null,null,null,"Summer Blk 2",3588710]
[]
["WY CET and DSM AMORTIZATION FILING INPUTS"]
[null,null,null,null,"Base DNG","Current DNG"]
[null,"GS Rates (Base rates are before CET and DSM Amortizations)",null,"Blk 1",2.00841,2.00841]
[null,null,null,"Blk 2",1.26955,1.26955]
[]
[null,null,null,null,null,null,null,null,null,"Base DNG Rate from latest general rate case Docket 30010-94-GR-08"]
[null,null,null,null,null,null,null,null,null,"Current Rates Effective7/1/09"]
[]
[null,null,null,null,"Ending Balance","Date"]
[null,"CET Balance (Account 191.9)",null,null,120896.64940000026,"2011-03-31",null,null,null,"Accounting "]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,224137.03999999998,"2011-03-31",null,null,null,"Accounting "]
[]
[null,"GS Block Usage in Dth",null,"Blk 1",2599062,null,null,null,null,"Block out from Dave's REVRUN"]
[null,null,null,"Blk 2",701107,null,null,null,null,"(used Gary's \"Rate Design Model - Bill Factor Input.xls\" &"]
[null,null,null,null,null,null,null,null,null,"Dave's \"PT0802.bk\" files) Updated March 31, 2011"]
[]
[]
[]
["MISCELLANEOUS INPUTS"]
[null,"Test Year",null,{"$f":"'Control Panel'!F40","v":"Jun-11"},{"$f":"'Control Panel'!F41","v":"May-12"},null,null,null,null,"entered as text, beginning and end month"]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3","Wexpro Stip."]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.1197,"Effective July 2009",null,null,"1.3p2","Changes with General Rate Case"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",0.1179,"Effect Aug 1 2010",null,null,null,"Changes with General Rate Case"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.3106999999999998E-3,null,null,"Q","Q","Judd's Report"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"QEP Gathering Lost & Unaccounted For",null,null,4.4400000000000002E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QPC Lost & Unaccounted For %",null,null,1.26E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"TOTAL",null,null,{"$f":"SUM(E256:E257)","v":5.7000000000000002E-2}]
[]
[null,"Capacity Release Credits",null,null,528683.92000000004,null,null,null,"1.3p1","From Chuck Howisey"]
[null,"Capacity Release Credit Sharing % in Utah",null,null,0.9,null,null,null,null,"Docket 97-057-03 Stipulation"]
[null,"Capacity Release Credits for Utah",null,null,{"$f":"E260*E261","v":475815.52800000005},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,5.0000000000000001E-3,"2011-04-01",null,"Ut Jan",null,"Jeff Callor/Dave Curtis"]
[]
[null,"GR-30010-94-GR-08 "]
[null," (THIS WILL CHANGE ONLY WITH NEW GENERAL IN WYOMING)",null,"Non Gas $","Volume - Dth"]
[null,"Wyoming Interruptible Sales",null,34533,169693,null,null,"1.6p3",null,"GR-30010-GR-08 Revrun"]
[null,"Wyoming Transportation",null,77608,521490,null,null,"1.6p3",null,"GR-30010-GR-08 Revrun"]
[null,"Total",null,{"$f":"D269+D270","v":112141},{"$f":"SUM(E269:E270)","v":691183},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,77748.710000000006,437518,"Actual - 12 Months Ending March 2011",null,null,null,"Financial Report page 19"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,28461,148776,{"$f":"F275","v":"Actual - 12 Months Ending March 2011"},null,null,null,"minus commodity revenues from  Wyoming 191 Account"]
[null,null,null,null,null,null,null,null,null,"Kelly ran query to break out revenue shown on p.19 of financials"]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,26943]
[null,"FS",null,39]
[null,"NGV",null,1]
[null,"IS",null,5]

{"sheet":"CET & DSM WY","index":5,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":false,"merged":[[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,2.2432505444796726E-2,{"$f":"G20-B11","v":16167.58529770677},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$238","v":224137.03999999998},{"$f":"'Other Inputs'!$F$238","v":"2011-03-31"},{"$f":"B20","v":3300169},null,{"$f":"B6/D6","v":6.7916836986227067E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,"New DNG",null,null,"% Change",null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$237","v":120896.64940000026},{"$f":"'Other Inputs'!$F$237","v":"2011-03-31"},{"$f":"D20","v":6110072.5032700002},null,{"$f":"D11+B11","v":6230969.1526700007},null,null,{"$f":"L5","v":2.2432505444796726E-2},null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$93","v":"2010-11-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$95","v":10},{"$f":"'Other Inputs'!$G$95","v":10},{"$f":"'Other Inputs'!$G$95","v":10},{"$f":"'Other Inputs'!$G$95","v":10},{"$f":"'Wy 1.8'!C10","v":10}]
["WY GS","Dth","Base DNG","DNG Revenue",null,"CET Rate","Revenue",null,"DNG Rate","Revenue",null,"CET Rate","CET Amort"]
["Block 1 ",{"$f":"'Other Inputs'!E240","v":2599062},{"$f":"'Other Inputs'!E230","v":2.00841},{"$f":"B16*C16","v":5219982.11142},null,{"$f":"ROUND((G16/B16),5)","v":4.505E-2},{"$f":"D16*$L$5","v":117097.27713617065},null,{"$f":"C16+F16","v":2.0534599999999998},{"$f":"I16*B16","v":5337069.8545199996},null,{"$f":"ROUND(F16,5)","v":4.505E-2},{"$f":"B16*L16","v":117087.74309999999},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"J24","v":7.4586199999999998},{"$f":"J31","v":7.47804},{"$f":"J36","v":7.0708009506703196},{"$f":"J41","v":7.0902177876565462}]
["Block 2 ",{"$f":"'Other Inputs'!E241","v":701107},{"$f":"'Other Inputs'!E231","v":1.26955},{"$f":"B17*C17","v":890090.39185000001},null,{"$f":"ROUND((G17/B17),5)","v":2.8479999999999998E-2},{"$f":"D17*$L$5","v":19966.957561536376},null,{"$f":"C17+F17","v":1.29803},{"$f":"I17*B17","v":910057.91920999996},null,{"$f":"ROUND(F17,5)","v":2.8479999999999998E-2},{"$f":"B17*L17","v":19967.52736}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$G$93","v":7.4843799999999998},{"$f":"J24","v":7.4586199999999998},{"$f":"J31","v":7.47804},{"$f":"J36","v":7.0708009506703196},{"$f":"J41","v":7.0902177876565462}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":3300169},null,{"$f":"SUM(D16:D19)","v":6110072.5032700002},null,null,{"$f":"SUM(G16:G19)","v":137064.23469770703},null,null,{"$f":"SUM(J16:J19)","v":6247127.7737299995},null,null,{"$f":"SUM(M16:M19)","v":137055.27046}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!J8","v":"2011-06-01"},null,{"$f":"'Other Inputs'!$J$93","v":"2010-11-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":2.00841},{"$f":"$F$16","v":4.505E-2},4.8500000000000001E-2,null,{"$f":"SUM(B24:D24)","v":2.1019600000000001},5.3566599999999998,null,null,{"$f":"SUM(F24:G24)","v":7.4586199999999998},null,{"$f":"'Other Inputs'!G93","v":7.4843799999999998},{"$f":"J24-L24","v":-2.5760000000000005E-2}]
["Block 2 ",{"$f":"$C$17","v":1.26955},{"$f":"$F$17","v":2.8479999999999998E-2},{"$f":"$D$24","v":4.8500000000000001E-2},null,{"$f":"SUM(B25:D25)","v":1.34653},{"$f":"G24","v":5.3566599999999998},null,null,{"$f":"SUM(F25:G25)","v":6.7031899999999993},null,{"$f":"'Other Inputs'!$G$94","v":6.7289500000000002},{"$f":"J25-L25","v":-2.5760000000000893E-2}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"2011-06-01"},null,{"$f":"'Other Inputs'!$J$93","v":"2010-11-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":2.00841},4.505E-2,{"$f":"$F$6","v":6.7916836986227067E-2},null,{"$f":"ROUND(SUM(B31:D31),5)","v":2.1213799999999998},{"$f":"G24","v":5.3566599999999998},null,null,{"$f":"SUM(F31:I31)","v":7.47804},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"J31-L31","v":0.15927000000000024}]
["Block 2 ",{"$f":"$C$17","v":1.26955},2.8479999999999998E-2,{"$f":"$F$6","v":6.7916836986227067E-2},null,{"$f":"ROUND(SUM(B32:D32),5)","v":1.36595},{"$f":"G25","v":5.3566599999999998},null,null,{"$f":"SUM(F32:I32)","v":6.7226099999999995},null,{"$f":"'Other Inputs'!$G$94","v":6.7289500000000002},{"$f":"J32-L32","v":-6.3400000000006784E-3}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"2011-06-01"},null,{"$f":"'Other Inputs'!$J$93","v":"2010-11-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":2.00841},{"$f":"C31","v":4.505E-2},{"$f":"D24","v":4.8500000000000001E-2},null,{"$f":"SUM(B36:D36)","v":2.1019600000000001},{"$f":"'Wy 1.6 p1'!$F$33","v":4.9688409506703195},null,null,{"$f":"SUM(F36:I36)","v":7.0708009506703196},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"J36-L36","v":-0.24796904932968022}]
["Block 2 ",{"$f":"$C$17","v":1.26955},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":4.8500000000000001E-2},null,{"$f":"SUM(B37:D37)","v":1.34653},{"$f":"'Wy 1.6 p1'!$F$33","v":4.9688409506703195},null,null,{"$f":"SUM(F37:I37)","v":6.3153709506703191},null,{"$f":"'Other Inputs'!$G$94","v":6.7289500000000002},{"$f":"J37-L37","v":-0.41357904932968115}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":"2011-06-01"},null,{"$f":"'Other Inputs'!$J$93","v":"2010-11-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":2.00841},{"$f":"$F$16","v":4.505E-2},{"$f":"$F$6","v":6.7916836986227067E-2},null,{"$f":"SUM(B41:D41)","v":2.1213768369862267},{"$f":"'Wy 1.6 p1'!$F$33","v":4.9688409506703195},null,null,{"$f":"SUM(F41:I41)","v":7.0902177876565462},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"J41-L41","v":-0.22855221234345358}]
["Block 2 ",{"$f":"$C$17","v":1.26955},{"$f":"$F$17","v":2.8479999999999998E-2},{"$f":"$F$6","v":6.7916836986227067E-2},null,{"$f":"SUM(B42:D42)","v":1.3659468369862271},{"$f":"'Wy 1.6 p1'!$F$33","v":4.9688409506703195},null,null,{"$f":"SUM(F42:I42)","v":6.3347877876565466},null,{"$f":"'Other Inputs'!$G$94","v":6.7289500000000002},{"$f":"J42-L42","v":-0.39416221234345361}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2010-11-01"},{"$f":"J39","v":"2011-06-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":120.02},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":119.64},null,{"$f":"D47-C47","v":-0.37999999999999545}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":115.53},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":115.17},null,{"$f":"D48-C48","v":-0.35999999999999943}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":98.32},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":98.01},null,-0.30999999999998806]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":78.8},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":80.11},null,1.3100000000000023]
["May",5.8,52.45,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":53.26},null,0.80999999999999517]
["June",3.7,37.08,37.6,null,0.52000000000000313]
["July",2.2999999999999998,26.83,27.15,null,0.32000000000000028]
["August",1.7,22.44,22.68,null,0.23999999999999844]
["September",2.1,25.37,25.66,null,0.28999999999999915]
["October",4.0999999999999996,40.01,40.58,null,0.57000000000000028]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":69.88},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":69.67},null,-0.20999999999999375]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":102.06},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":101.74},null,-0.32000000000000739]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":788.79},{"$f":"SUM(D47:D58)","v":791.27},null,{"$f":"SUM(F47:F58)","v":2.4800000000000146},{"$f":"F59/C59","v":3.1440560859037447E-3}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2010-11-01"},{"$f":"D46","v":"2011-06-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":120.02},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":119.93},null,{"$f":"D65-C65","v":-8.99999999999892E-2}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":115.53},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":115.44},null,{"$f":"D66-C66","v":-9.0000000000003411E-2}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":98.32},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":98.24},null,-7.9999999999998295E-2]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":78.8},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":80.290000000000006},null,1.4900000000000091]
["May",5.8,52.45,53.37,null,0.9199999999999946]
["June",3.7,37.08,37.67,null,0.59000000000000341]
["July",2.2999999999999998,26.83,27.2,null,0.37000000000000099]
["August",1.7,22.44,22.71,null,0.26999999999999957]
["September",2.1,25.37,25.7,null,0.32999999999999829]
["October",4.0999999999999996,40.01,40.659999999999997,null,0.64999999999999858]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":69.88},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":69.819999999999993},null,-6.0000000000002274E-2]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":102.06},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":101.98},null,-7.9999999999998295E-2]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":788.79},{"$f":"SUM(D65:D76)","v":793.01000000000022},null,{"$f":"SUM(F65:F76)","v":4.2200000000000131},{"$f":"F77/C77","v":5.3499664042394217E-3}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2010-11-01"},{"$f":"D64","v":"2011-06-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":120.02},{"$f":"ROUND($R$14+(B83*$R$18),2)","v":113.94},null,{"$f":"D83-C83","v":-6.0799999999999983}]
["February",14.1,{"$f":"ROUND($O$14+(B84*$O$18),2)","v":115.53},{"$f":"ROUND($R$14+(B84*$R$18),2)","v":109.7},null,{"$f":"D84-C84","v":-5.8299999999999983}]
["March",11.8,{"$f":"ROUND($O$14+(B85*$O$18),2)","v":98.32},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":93.44},null,-4.8799999999999955]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":78.8},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":76.47},null,-2.3299999999999983]
["May",5.8,52.45,51.01,null,-1.4400000000000048]
["June",3.7,37.08,36.159999999999997,null,-0.92000000000000171]
["July",2.2999999999999998,26.83,26.26,null,-0.56999999999999673]
["August",1.7,22.44,22.02,null,-0.42000000000000171]
["September",2.1,25.37,24.85,null,-0.51999999999999957]
["October",4.0999999999999996,40.01,38.99,null,-1.019999999999996]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":69.88},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":66.569999999999993},null,-3.3100000000000023]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":102.06},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":96.97},null,-5.0900000000000034]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":788.79},{"$f":"SUM(D83:D94)","v":756.37999999999988},null,{"$f":"SUM(F83:F94)","v":-32.409999999999997},{"$f":"F95/C95","v":-4.1088249090378934E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2010-11-01"},{"$f":"D46","v":"2011-06-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":120.02},{"$f":"ROUND($S$14+(B101*$S$18),2)","v":114.23},null,{"$f":"D101-C101","v":-5.789999999999992}]
["February",14.1,{"$f":"ROUND($O$14+(B102*$O$18),2)","v":115.53},{"$f":"ROUND($S$14+(B102*$S$18),2)","v":109.97},null,{"$f":"D102-C102","v":-5.5600000000000023}]
["March",11.8,{"$f":"ROUND($O$14+(B103*$O$18),2)","v":98.32},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":93.66},null,-4.6599999999999966]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":78.8},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":76.650000000000006},null,-2.1499999999999915]
["May",5.8,52.45,51.12,null,-1.3300000000000054]
["June",3.7,37.08,36.229999999999997,null,-0.85000000000000142]
["July",2.2999999999999998,26.83,26.31,null,-0.51999999999999957]
["August",1.7,22.44,22.05,null,-0.39000000000000057]
["September",2.1,25.37,24.89,null,-0.48000000000000043]
["October",4.0999999999999996,40.01,39.07,null,-0.93999999999999773]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":69.88},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":66.72},null,-3.1599999999999966]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":102.06},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":97.21},null,-4.8500000000000085]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":788.79},{"$f":"SUM(D101:D112)","v":758.11000000000013},null,{"$f":"SUM(F101:F112)","v":-30.679999999999993},{"$f":"F113/C113","v":-3.8895016417550922E-2}]

{"sheet":"WY Tariff Sheets","index":6,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":false,"merged":[[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":2.00841},{"$f":"'CET & DSM WY'!B32","v":1.26955},null,null,null,"Non Gas Cost",{"$f":"'Wy 1.8'!C14","v":0.67969000000000002},null,{"$f":"'Wy 1.8'!D14","v":0.60382999999999998},null,{"$f":"'Wy 1.8'!E14","v":0.52778000000000003},null,null,null,null,"First","Next","All Over",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B24","v":2.00841},{"$f":"'CET & DSM WY'!B25","v":1.26955},null,null,null,null,null,null,"CET Amortization",{"$f":"ROUND('CET & DSM WY'!C31,5)","v":4.505E-2},{"$f":"'CET & DSM WY'!C32","v":2.8479999999999998E-2},null,null,null,"Core Service Commodity Cost",{"$f":"'Wy 1.8'!C15","v":4.9688400000000001},null,{"$f":"'Wy 1.8'!D15","v":4.9688400000000001},null,{"$f":"'Wy 1.8'!E15","v":4.9688400000000001},null,null,null,null,48600,72900,121500]
[null,"CET Amortization",{"$f":"'CET & DSM WY'!C24","v":4.505E-2},{"$f":"'CET & DSM WY'!C25","v":2.8479999999999998E-2},null,null,null,null,null,null,"DSM Amortization  ",{"$f":"'CET & DSM WY'!D31","v":6.7916836986227067E-2},{"$f":"'CET & DSM WY'!D32","v":6.7916836986227067E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"'Wy 1.8'!C32","v":0.13102},{"$f":"'Wy 1.8'!D32","v":0.1148},{"$f":"'Wy 1.8'!E32","v":9.8599999999999993E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'Wy 1.8'!C26","v":4.7828400000000002}]
[null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D24","v":4.8500000000000001E-2},{"$f":"'CET & DSM WY'!D25","v":4.8500000000000001E-2},null,null,null,null,null,null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G31","v":5.3566599999999998},{"$f":"ROUND('CET & DSM WY'!G32,5)","v":5.3566599999999998},null,null,null,"Total Rate",{"$f":"SUM(R7:R8)","v":5.6485300000000001},null,{"$f":"SUM(T7:T8)","v":5.5726700000000005},null,{"$f":"SUM(V7:V8)","v":5.4966200000000001},null,null,null,"Upstream Pipeline Cost",{"$f":"'Wy 1.8'!C33","v":0.18114},{"$f":"'Wy 1.8'!D33","v":0.18114},{"$f":"'Wy 1.8'!E33","v":0.18114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Commodity Cost",{"$f":"'Wy 1.8'!C27","v":4.9688400000000001}]
[null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G24","v":5.3566599999999998},{"$f":"'CET & DSM WY'!G25","v":5.3566599999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(BG9:BJ10)","v":9.7516800000000003}]
[null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(L7:L10)","v":7.4780368369862265},{"$f":"SUM(M7:M10)","v":6.7226068369862269},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,null,{"$f":"'Wy 1.8'!C18","v":112}]
[null,"Total Rate",{"$f":"SUM(C8:C11)","v":7.4586199999999998},{"$f":"SUM(D8:D11)","v":6.7031899999999993}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"E16","v":10}]
[null,null,null,"BSF Category 1",{"$f":"'CET & DSM WY'!O14","v":10},null,null,null,null,null,null,null,"BSF Category 2",{"$f":"E17","v":44},null,null,null,null,null,null,"BSF Category 1",null,{"$f":"'Other Inputs'!G95","v":10}]
[null,null,null,"BSF Category 2",44,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"E18","v":86},null,null,null,null,null,null,"BSF Category 2",null,{"$f":"'Wy 1.8'!C20","v":44}]
[null,null,null,"BSF Category 3",86,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"E19","v":555},null,null,null,null,null,null,"BSF Category 3",null,{"$f":"'Wy 1.8'!C21","v":86},null,null,"Total Rate","$","$","$"]
[null,null,null,"BSF Category 4",555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,{"$f":"'Wy 1.8'!C22","v":555}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$f":"'Other Inputs'!G95","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$f":"'Wy 1.8'!C37","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",{"$f":"'Wy 1.8'!C38","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",{"$f":"'Wy 1.8'!C39","v":555}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date"]
[null,"Issued by R. W. Jibson, President",null,"Section Revision No.","Effective Date",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[]
[]
[null,"New CET ONLY",null,null,null,null,null,null,null,null,"New DSM ONLY",null,null,null,null,null,"New Pass Through Values"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B38","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"Calculations","index":7,"n_rows":244,"n_cols":18,"rows_kept":244,"cut":false,"hidden":false,"merged":[[4,0,4,1],[5,0,5,1],[2,3,2,15]]}
["GAS BALANCE FOR 12 MONTHS ENDING: _________________"]
[]
[null,null,null,"SALES VOLUMES IN DECATHERMS (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,{"$f":"'Monthly Inputs'!G3","v":"Jun11"},{"$f":"'Monthly Inputs'!H3","v":"Jul11"},{"$f":"'Monthly Inputs'!I3","v":"Aug11"},{"$f":"'Monthly Inputs'!J3","v":"Sep11"},{"$f":"'Monthly Inputs'!K3","v":"Oct11"},{"$f":"'Monthly Inputs'!L3","v":"Nov11"},{"$f":"'Monthly Inputs'!M3","v":"Dec11"},{"$f":"'Monthly Inputs'!N3","v":"Jan12"},{"$f":"'Monthly Inputs'!O3","v":"Feb12"},{"$f":"'Monthly Inputs'!P3","v":"Mar12"},{"$f":"'Monthly Inputs'!Q3","v":"Apr12"},{"$f":"'Monthly Inputs'!R3","v":"May12"},"Total"]
["UTAH",null,null,{"$f":"MONTH(D5)","v":6},{"$f":"MONTH(E5)","v":7},8,9,10,11,12,1,2,3,4,5]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":2485602},{"$f":"'RevRun Fcst'!I21","v":2290312},{"$f":"'RevRun Fcst'!J21","v":2217985},{"$f":"'RevRun Fcst'!K21","v":3123865},{"$f":"'RevRun Fcst'!L21","v":5958901},{"$f":"'RevRun Fcst'!M21","v":9791659},{"$f":"'RevRun Fcst'!N21","v":15448448},{"$f":"'RevRun Fcst'!O21","v":17853027},{"$f":"'RevRun Fcst'!P21","v":13975636},{"$f":"'RevRun Fcst'!Q21","v":10442122},{"$f":"'RevRun Fcst'!R21","v":7744816},{"$f":"'RevRun Fcst'!S21","v":3896895},{"$f":"SUM(D7:O7)","v":95229268}]
[null,"GSC",null,{"$f":"'RevRun Fcst'!H30","v":0},{"$f":"'RevRun Fcst'!I30","v":0},{"$f":"'RevRun Fcst'!J30","v":0},{"$f":"'RevRun Fcst'!K30","v":0},{"$f":"'RevRun Fcst'!L30","v":0},{"$f":"'RevRun Fcst'!M30","v":0},{"$f":"'RevRun Fcst'!N30","v":0},{"$f":"'RevRun Fcst'!O30","v":0},{"$f":"'RevRun Fcst'!P30","v":0},{"$f":"'RevRun Fcst'!Q30","v":0},{"$f":"'RevRun Fcst'!R30","v":0},{"$f":"'RevRun Fcst'!S30","v":0},0]
[null,"GSS",null,{"$f":"'RevRun Fcst'!H39","v":0},{"$f":"'RevRun Fcst'!I39","v":0},{"$f":"'RevRun Fcst'!J39","v":0},{"$f":"'RevRun Fcst'!K39","v":0},{"$f":"'RevRun Fcst'!L39","v":0},{"$f":"'RevRun Fcst'!M39","v":0},{"$f":"'RevRun Fcst'!N39","v":0},{"$f":"'RevRun Fcst'!O39","v":0},{"$f":"'RevRun Fcst'!P39","v":0},{"$f":"'RevRun Fcst'!Q39","v":0},{"$f":"'RevRun Fcst'!R39","v":0},{"$f":"'RevRun Fcst'!S39","v":0},0]
[null,"F-1",null,{"$f":"'RevRun Fcst'!H48","v":511189},{"$f":"'RevRun Fcst'!I48","v":460844},{"$f":"'RevRun Fcst'!J48","v":428913},{"$f":"'RevRun Fcst'!K48","v":495248},{"$f":"'RevRun Fcst'!L48","v":576280},{"$f":"'RevRun Fcst'!M48","v":667892},{"$f":"'RevRun Fcst'!N48","v":794543},{"$f":"'RevRun Fcst'!O48","v":847850},{"$f":"'RevRun Fcst'!P48","v":691002},{"$f":"'RevRun Fcst'!Q48","v":675968},{"$f":"'RevRun Fcst'!R48","v":631344},{"$f":"'RevRun Fcst'!S48","v":502084},7283157]
[null,"F-4",null,{"$f":"'RevRun Fcst'!H75","v":0},{"$f":"'RevRun Fcst'!I75","v":0},{"$f":"'RevRun Fcst'!J75","v":0},{"$f":"'RevRun Fcst'!K75","v":0},{"$f":"'RevRun Fcst'!L75","v":0},{"$f":"'RevRun Fcst'!M75","v":0},{"$f":"'RevRun Fcst'!N75","v":0},{"$f":"'RevRun Fcst'!O75","v":0},{"$f":"'RevRun Fcst'!P75","v":0},{"$f":"'RevRun Fcst'!Q75","v":0},{"$f":"'RevRun Fcst'!R75","v":0},{"$f":"'RevRun Fcst'!S75","v":0},0]
[null,"NGV",null,{"$f":"'RevRun Fcst'!H66","v":38000},{"$f":"'RevRun Fcst'!I66","v":38000},{"$f":"'RevRun Fcst'!J66","v":38000},{"$f":"'RevRun Fcst'!K66","v":38000},{"$f":"'RevRun Fcst'!L66","v":38000},{"$f":"'RevRun Fcst'!M66","v":38000},{"$f":"'RevRun Fcst'!N66","v":38000},{"$f":"'RevRun Fcst'!O66","v":38000},{"$f":"'RevRun Fcst'!P66","v":38000},{"$f":"'RevRun Fcst'!Q66","v":38000},{"$f":"'RevRun Fcst'!R66","v":38000},{"$f":"'RevRun Fcst'!S66","v":38000},456000]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":3034791},2789156,{"$f":"SUM(F7:F12)","v":2684898},3657113,6573181,10497551,16280991,18738877,14704638,11156090,8414160,4436979,102968425]
[]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H93","v":188057},{"$f":"'RevRun Fcst'!I93","v":201411},{"$f":"'RevRun Fcst'!J93","v":202249},{"$f":"'RevRun Fcst'!K93","v":192285},{"$f":"'RevRun Fcst'!L93","v":185973},{"$f":"'RevRun Fcst'!M93","v":225683},{"$f":"'RevRun Fcst'!N93","v":239132},{"$f":"'RevRun Fcst'!O93","v":210722},{"$f":"'RevRun Fcst'!P93","v":172192},{"$f":"'RevRun Fcst'!Q93","v":188747},{"$f":"'RevRun Fcst'!R93","v":205013},{"$f":"'RevRun Fcst'!S93","v":188770},{"$f":"SUM(D15:O15)","v":2400234}]
[null,"IS-4",null,{"$f":"'RevRun Fcst'!H111","v":0},{"$f":"'RevRun Fcst'!I111","v":0},{"$f":"'RevRun Fcst'!J111","v":0},{"$f":"'RevRun Fcst'!K111","v":0},{"$f":"'RevRun Fcst'!L111","v":0},{"$f":"'RevRun Fcst'!M111","v":0},{"$f":"'RevRun Fcst'!N111","v":0},{"$f":"'RevRun Fcst'!O111","v":0},{"$f":"'RevRun Fcst'!P111","v":0},{"$f":"'RevRun Fcst'!Q111","v":0},{"$f":"'RevRun Fcst'!R111","v":0},{"$f":"'RevRun Fcst'!S111","v":0},{"$f":"SUM(D16:O16)","v":0}]
["Total Interruptible Sales",null,null,{"$f":"SUM(D15:D16)","v":188057},201411,202249,192285,185973,225683,239132,210722,172192,188747,205013,188770,2400234]
[]
[]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":3222848},{"$f":"+E13+E17","v":2990567},{"$f":"+F13+F17","v":2887147},3849398,6759154,10723234,16520123,18949599,14876830,11344837,8619173,4625749,105368659]
[]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H203","v":3915320},{"$f":"'RevRun Fcst'!I203","v":5233376},{"$f":"'RevRun Fcst'!J203","v":5482105},{"$f":"'RevRun Fcst'!K203","v":4697356},{"$f":"'RevRun Fcst'!L203","v":4784790},{"$f":"'RevRun Fcst'!M203","v":5553630},{"$f":"'RevRun Fcst'!N203","v":4946742},{"$f":"'RevRun Fcst'!O203","v":6132504},{"$f":"'RevRun Fcst'!P203","v":5320014},{"$f":"'RevRun Fcst'!Q203","v":5614851},{"$f":"'RevRun Fcst'!R203","v":5055197},{"$f":"'RevRun Fcst'!S203","v":4524553},{"$f":"SUM(D22:O22)","v":61260438}]
[]
[]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":7138168},8223943,8369252,8546754,11543944,16276864,21466865,25082103,20196844,16959688,13674370,9150302,166629097]
[]
["WYOMING"]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H243","v":87791},{"$f":"'RevRun Fcst'!I243","v":57332},{"$f":"'RevRun Fcst'!J243","v":66729},{"$f":"'RevRun Fcst'!K243","v":128024},{"$f":"'RevRun Fcst'!L243","v":206176},{"$f":"'RevRun Fcst'!M243","v":359241},{"$f":"'RevRun Fcst'!N243","v":528875},{"$f":"'RevRun Fcst'!O243","v":580612},{"$f":"'RevRun Fcst'!P243","v":473613},{"$f":"'RevRun Fcst'!Q243","v":370145},{"$f":"'RevRun Fcst'!R243","v":288179},{"$f":"'RevRun Fcst'!S243","v":153452},{"$f":"SUM(D28:O28)","v":3300169}]
["   GS-W",null,null,{"$f":"'RevRun Fcst'!H270","v":0},{"$f":"'RevRun Fcst'!I270","v":0},{"$f":"'RevRun Fcst'!J270","v":0},{"$f":"'RevRun Fcst'!K270","v":0},{"$f":"'RevRun Fcst'!L270","v":0},{"$f":"'RevRun Fcst'!M270","v":0},{"$f":"'RevRun Fcst'!N270","v":0},{"$f":"'RevRun Fcst'!O270","v":0},{"$f":"'RevRun Fcst'!P270","v":0},{"$f":"'RevRun Fcst'!Q270","v":0},{"$f":"'RevRun Fcst'!R270","v":0},{"$f":"'RevRun Fcst'!S270","v":0},{"$f":"SUM(D29:O29)","v":0}]
["   F-1",null,null,{"$f":"'RevRun Fcst'!H252","v":13272},{"$f":"'RevRun Fcst'!I252","v":10601},{"$f":"'RevRun Fcst'!J252","v":10684},{"$f":"'RevRun Fcst'!K252","v":14270},{"$f":"'RevRun Fcst'!L252","v":17813},{"$f":"'RevRun Fcst'!M252","v":22786},{"$f":"'RevRun Fcst'!N252","v":30322},{"$f":"'RevRun Fcst'!O252","v":31420},{"$f":"'RevRun Fcst'!P252","v":25372},{"$f":"'RevRun Fcst'!Q252","v":23411},{"$f":"'RevRun Fcst'!R252","v":21079},{"$f":"'RevRun Fcst'!S252","v":14626},{"$f":"SUM(D30:O30)","v":235656}]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H261","v":885},{"$f":"'RevRun Fcst'!I261","v":885},{"$f":"'RevRun Fcst'!J261","v":885},{"$f":"'RevRun Fcst'!K261","v":885},{"$f":"'RevRun Fcst'!L261","v":885},{"$f":"'RevRun Fcst'!M261","v":885},{"$f":"'RevRun Fcst'!N261","v":885},{"$f":"'RevRun Fcst'!O261","v":885},{"$f":"'RevRun Fcst'!P261","v":885},{"$f":"'RevRun Fcst'!Q261","v":885},{"$f":"'RevRun Fcst'!R261","v":885},{"$f":"'RevRun Fcst'!S261","v":885},{"$f":"SUM(D31:O31)","v":10620}]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":101948},68818,78298,143179,224874,382912,560082,612917,499870,394441,310143,168963,3546445]
[]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H279","v":11461},{"$f":"'RevRun Fcst'!I279","v":9007},{"$f":"'RevRun Fcst'!J279","v":8299},{"$f":"'RevRun Fcst'!K279","v":8093},{"$f":"'RevRun Fcst'!L279","v":7486},{"$f":"'RevRun Fcst'!M279","v":11876},{"$f":"'RevRun Fcst'!N279","v":16120},{"$f":"'RevRun Fcst'!O279","v":18492},{"$f":"'RevRun Fcst'!P279","v":14789},{"$f":"'RevRun Fcst'!Q279","v":15206},{"$f":"'RevRun Fcst'!R279","v":16294},{"$f":"'RevRun Fcst'!S279","v":10647},{"$f":"SUM(D34:O34)","v":147770}]
["   I-4",null,null,{"$f":"'RevRun Fcst'!H288","v":0},{"$f":"'RevRun Fcst'!I288","v":0},{"$f":"'RevRun Fcst'!J288","v":0},{"$f":"'RevRun Fcst'!K288","v":0},{"$f":"'RevRun Fcst'!L288","v":0},{"$f":"'RevRun Fcst'!M288","v":0},{"$f":"'RevRun Fcst'!N288","v":0},{"$f":"'RevRun Fcst'!O288","v":0},{"$f":"'RevRun Fcst'!P288","v":0},{"$f":"'RevRun Fcst'!Q288","v":0},{"$f":"'RevRun Fcst'!R288","v":0},{"$f":"'RevRun Fcst'!S288","v":0},{"$f":"SUM(D35:O35)","v":0}]
["Total Interruptible Sales",null,null,{"$f":"SUM(D34:D35)","v":11461},9007,8299,8093,7486,11876,16120,18492,14789,15206,16294,10647,147770]
[]
[]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":113409},77825,86597,151272,232360,394788,576202,631409,514659,409647,326437,179610,3694215]
[]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H325","v":24215},{"$f":"'RevRun Fcst'!I325","v":13463},{"$f":"'RevRun Fcst'!J325","v":17555},{"$f":"'RevRun Fcst'!K325","v":14664},{"$f":"'RevRun Fcst'!L325","v":19917},{"$f":"'RevRun Fcst'!M325","v":51237},{"$f":"'RevRun Fcst'!N325","v":44078},{"$f":"'RevRun Fcst'!O325","v":41864},{"$f":"'RevRun Fcst'!P325","v":53726},{"$f":"'RevRun Fcst'!Q325","v":51989},{"$f":"'RevRun Fcst'!R325","v":39677},{"$f":"'RevRun Fcst'!S325","v":62981},{"$f":"SUM(D41:O41)","v":435366}]
[]
[]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":137624},91288,104152,165936,252277,446025,620280,673273,568385,461636,366114,242591,4129581]
[]
[]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":7275792},8315231,8473404,8712690,11796221,16722889,22087145,25755376,20765229,17421324,14040484,{"$f":"+O25+O44","v":9392893},170758678]
[]
["Usage by Season"]
[null,null,"Month",{"$f":"MONTH(D5)","v":6},7,8,9,10,11,12,1,2,3,4,5]
["GS-1",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":1},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":1},1,1,1,0,0,0,0,0,1,1,"Total"]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":0},{"$f":"IF(E51=0,E7+E8,0)","v":0},0,0,0,9791659,15448448,17853027,13975636,10442122,0,0,{"$f":"SUM(D52:O52)","v":67510892}]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":2485602},2290312,2217985,3123865,5958901,0,0,0,0,0,7744816,3896895,{"$f":"SUM(D53:O53)","v":27718376}]
["GSS"]
[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}]
[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}]
["F-1"]
[null,"Winter",null,{"$f":"IF(D51=0,D10,0)","v":0},0,0,0,0,667892,794543,847850,691002,675968,0,0,{"$f":"SUM(D58:O58)","v":3677255}]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":511189},460844,428913,495248,576280,0,0,0,0,0,631344,502084,{"$f":"SUM(D59:O59)","v":3605902}]
[]
[]
[null,"Rates: R050201.R1","WYOMING NON-CORE DNG REVENUES FROM DEMAND FORECAST AND CURRENTLY EFFECTIVE I-SALES GAS COST RATES"]
[null,null,null,"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
[null,null,null,{"$f":"'Monthly Inputs'!G3","v":"Jun11"},{"$f":"'Monthly Inputs'!H3","v":"Jul11"},{"$f":"'Monthly Inputs'!I3","v":"Aug11"},{"$f":"'Monthly Inputs'!J3","v":"Sep11"},{"$f":"'Monthly Inputs'!K3","v":"Oct11"},{"$f":"'Monthly Inputs'!L3","v":"Nov11"},{"$f":"'Monthly Inputs'!M3","v":"Dec11"},{"$f":"'Monthly Inputs'!N3","v":"Jan12"},{"$f":"'Monthly Inputs'!O3","v":"Feb12"},{"$f":"'Monthly Inputs'!P3","v":"Mar12"},{"$f":"'Monthly Inputs'!Q3","v":"Apr12"},{"$f":"'Monthly Inputs'!R3","v":"May12"},"Total"]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H272+'RevRun Fcst'!H281","v":3339},{"$f":"'RevRun Fcst'!I272+'RevRun Fcst'!I281","v":3018},{"$f":"'RevRun Fcst'!J272+'RevRun Fcst'!J281","v":2924},{"$f":"'RevRun Fcst'!K272+'RevRun Fcst'!K281","v":2896},{"$f":"'RevRun Fcst'!L272+'RevRun Fcst'!L281","v":2818},{"$f":"'RevRun Fcst'!M272+'RevRun Fcst'!M281","v":3394},{"$f":"'RevRun Fcst'!N272+'RevRun Fcst'!N281","v":3949},{"$f":"'RevRun Fcst'!O272+'RevRun Fcst'!O281","v":4261},{"$f":"'RevRun Fcst'!P272+'RevRun Fcst'!P281","v":3775},{"$f":"'RevRun Fcst'!Q272+'RevRun Fcst'!Q281","v":3829},{"$f":"'RevRun Fcst'!R272+'RevRun Fcst'!R281","v":3971},{"$f":"'RevRun Fcst'!S272+'RevRun Fcst'!S281","v":3233},{"$f":"SUM(D65:O65)","v":41407}]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":4284},2382,3106,2594,3523,9064,7798,7406,9505,9197,7019,{"$f":"P66-SUM(D66:N66)","v":11142},{"$f":"'RevRun Fcst'!T299+'RevRun Fcst'!T313","v":77020}]
[]
[{"$f":"\"I-2 Gas Cost (Rate Effective \"&'Other Inputs'!E62&\")\"","v":"I-2 Gas Cost (Rate Effective 11/1/2005)"},null,null,{"$f":"'Other Inputs'!E65","v":0},{"$f":"+D68","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"\"I-4 Gas Cost (Rate Effective \"&'Other Inputs'!F62&\")\"","v":"I-4 Gas Cost (Rate Effective 7/31/2009)"},null,null,{"$f":"'Other Inputs'!F65","v":3.7863500000000001},{"$f":"+D69","v":3.7863500000000001},3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001,3.7863500000000001]
[]
[]
[null,null,null,"ALLOCATION BASES"]
[null,null,null,"DEMAND",null,null,"OTHER COST"]
["Utah Peak Day Demand",null,null,{"$f":"+D76-D75","v":1241463},{"$f":"D74/D76","v":0.96930986828236143},null,"Utah Sales",{"$f":"+P20","v":105368659},{"$f":"H74/H76","v":0.96612765770320708}]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E130","v":39307},{"$f":"1-E74","v":3.0690131717638569E-2},null,"Wyoming Sales",{"$f":"+P39","v":3694215},{"$f":"1-I74","v":3.3872342296792923E-2}]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E131","v":1280770},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":109062874},{"$f":"ROUND(H76/H$76,4)","v":1}]
[]
[]
[null,null,null,"Financial Report Information (Latest 12 Months of Actual Expenses and 13 Months of Rate Base)"]
[null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual"]
["Accounts",null,null,{"$f":"Expenses!J9","v":"2010-07-25"},{"$f":"Expenses!K9","v":"2010-08-25"},{"$f":"Expenses!L9","v":"2010-09-25"},{"$f":"Expenses!M9","v":"2010-10-26"},{"$f":"Expenses!N9","v":"2010-11-26"},{"$f":"Expenses!O9","v":"2010-12-27"},{"$f":"Expenses!P9","v":"2011-01-27"},{"$f":"Expenses!Q9","v":"2011-02-27"},{"$f":"Expenses!R9","v":"2011-03-31"},{"$f":"Expenses!G9","v":"2010-04-23"},{"$f":"Expenses!H9","v":"2010-05-24"},{"$f":"Expenses!I9","v":"2010-06-24"},{"$f":"+'Monthly Inputs'!S3","v":"Total"}]
["EXPENSES"]
[null,"Gas Use In Dth (Acct 810 & 812)",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D83:O83)","v":0}]
[]
[null,"Other Revenue (Yearly)"]
[null,"Sales for Resale (account 483)",null,{"$f":"Expenses!J445","v":436863.56},{"$f":"Expenses!K445","v":449041.52},{"$f":"Expenses!L445","v":437030.17},{"$f":"Expenses!M445","v":438425.68},{"$f":"Expenses!N445","v":305859.28000000003},{"$f":"Expenses!O445","v":273395.3},{"$f":"Expenses!P445","v":316092.38},{"$f":"Expenses!Q445","v":480962.53},{"$f":"Expenses!R445","v":-1116300.83},{"$f":"Expenses!G445","v":602538.57000000007},{"$f":"Expenses!H445","v":507313.06},{"$f":"Expenses!I445","v":373635.15},{"$f":"SUM(D86:O86)","v":3504856.37}]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!J446","v":399.19},{"$f":"Expenses!K446","v":764107.16},{"$f":"Expenses!L446","v":467551.06},{"$f":"Expenses!M446","v":4.41},{"$f":"Expenses!N446","v":509098.23999999999},{"$f":"Expenses!O446","v":532596.09},{"$f":"Expenses!P446","v":506771.38},{"$f":"Expenses!Q446","v":492405.14},{"$f":"Expenses!R446","v":523726.83},{"$f":"Expenses!G446","v":485510.81},{"$f":"Expenses!H446","v":466939.10000000003},{"$f":"Expenses!I446","v":892553.65},{"$f":"SUM(D87:O87)","v":5641663.0599999996}]
[null,"Gas Processed by Others (account 491)",null,{"$f":"Expenses!J461","v":0},{"$f":"Expenses!K461","v":0},{"$f":"Expenses!L461","v":0},{"$f":"Expenses!M461","v":0},{"$f":"Expenses!N461","v":0},{"$f":"Expenses!O461","v":0},{"$f":"Expenses!P461","v":0},{"$f":"Expenses!Q461","v":0},{"$f":"Expenses!R461","v":0},{"$f":"Expenses!G461","v":0},{"$f":"Expenses!H461","v":0},{"$f":"Expenses!I461","v":0},{"$f":"SUM(D88:O88)","v":0}]
[null,"Gasoline - Oil Sales (account 492)",null,{"$f":"Expenses!J447","v":180321.94},{"$f":"Expenses!K447","v":222340.52000000002},{"$f":"Expenses!L447","v":75753.100000000006},{"$f":"Expenses!M447","v":148564.01},{"$f":"Expenses!N447","v":143653.4},{"$f":"Expenses!O447","v":93278.12},{"$f":"Expenses!P447","v":83662.559999999998},{"$f":"Expenses!Q447","v":113428.99},{"$f":"Expenses!R447","v":81099.12},{"$f":"Expenses!G447","v":87527.72},{"$f":"Expenses!H447","v":103846.01000000001},{"$f":"Expenses!I447","v":98738.11},{"$f":"SUM(D89:O89)","v":1432213.6000000003}]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!J450","v":-24182.86},{"$f":"-Expenses!K450","v":-28621.920000000002},{"$f":"-Expenses!L450","v":-11159.77},{"$f":"-Expenses!M450","v":-24913.89},{"$f":"-Expenses!N450","v":-19159.95},{"$f":"-Expenses!O450","v":-13814.460000000001},{"$f":"-Expenses!P450","v":-11805.4},{"$f":"-Expenses!Q450","v":-15202.57},{"$f":"-Expenses!R450","v":-11003.37},{"$f":"-Expenses!G450","v":-11946.74},{"$f":"-Expenses!H450","v":-15096.34},{"$f":"-Expenses!I450","v":-14259.94},{"$f":"SUM(D90:O90)","v":-201167.21}]
[]
[]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!J448","v":1219906.21},{"$f":"Expenses!K448","v":1181542.26},{"$f":"Expenses!L448","v":1275780.57},{"$f":"Expenses!M448","v":1221418.6400000001},{"$f":"Expenses!N448","v":1063749.3899999999},{"$f":"Expenses!O448","v":1190213.3900000001},{"$f":"Expenses!P448","v":1118930.7},{"$f":"Expenses!Q448","v":1303205.79},{"$f":"Expenses!R448","v":1395389.6400000001},{"$f":"Expenses!G448","v":1344941.85},{"$f":"Expenses!H448","v":1282402.24},{"$f":"Expenses!I448","v":1235914.04},{"$f":"SUM(D93:O93)","v":14833394.719999999}]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!J449","v":5569},{"$f":"Expenses!K449","v":89341},{"$f":"Expenses!L449","v":89973},{"$f":"Expenses!M449","v":149182},{"$f":"Expenses!N449","v":197542},{"$f":"Expenses!O449","v":153968},{"$f":"Expenses!P449","v":193104},{"$f":"Expenses!Q449","v":102294},{"$f":"Expenses!R449","v":506203},{"$f":"Expenses!G449","v":109195},{"$f":"Expenses!H449","v":9306},{"$f":"Expenses!I449","v":0},{"$f":"SUM(D94:O94)","v":1605677}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 6"]
[null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","13-Month"]
["Accounts",null,{"$f":"'Rate Base'!H8","v":"2010-03-21"},{"$f":"'Rate Base'!I8","v":"2010-04-20"},{"$f":"'Rate Base'!J8","v":"2010-05-20"},{"$f":"'Rate Base'!K8","v":"2010-06-19"},{"$f":"'Rate Base'!L8","v":"2010-07-19"},{"$f":"'Rate Base'!M8","v":"2010-08-18"},{"$f":"'Rate Base'!N8","v":"2010-09-17"},{"$f":"'Rate Base'!O8","v":"2010-10-17"},{"$f":"'Rate Base'!P8","v":"2010-11-16"},{"$f":"'Rate Base'!Q8","v":"2010-12-16"},{"$f":"'Rate Base'!R8","v":"2011-01-15"},{"$f":"'Rate Base'!S8","v":"2011-02-14"},{"$f":"'Rate Base'!T8","v":"2011-03-16"},"Average"]
["RATE BASE - PRODUCTION"]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H209","v":10739956.550000001},{"$f":"'Rate Base'!I209","v":6154786.4400000004},{"$f":"'Rate Base'!J209","v":12391143.289999999},{"$f":"'Rate Base'!K209","v":19166323.620000001},{"$f":"'Rate Base'!L209","v":31735056.07},{"$f":"'Rate Base'!M209","v":43791078.539999999},{"$f":"'Rate Base'!N209","v":52502815.439999998},{"$f":"'Rate Base'!O209","v":59271925.539999999},{"$f":"'Rate Base'!P209","v":59109161.380000003},{"$f":"'Rate Base'!Q209","v":43289915.130000003},{"$f":"'Rate Base'!R209","v":31369107.920000002},{"$f":"'Rate Base'!S209","v":19870006.359999999},{"$f":"'Rate Base'!T209","v":10598542.289999999},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":32443380.762500003}]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H158","v":83308976.86999999},{"$f":"'Rate Base'!I158","v":83308976.86999999},{"$f":"'Rate Base'!J158","v":83308976.86999999},{"$f":"'Rate Base'!K158","v":83308976.86999999},{"$f":"'Rate Base'!L158","v":83308976.86999999},{"$f":"'Rate Base'!M158","v":83308976.86999999},{"$f":"'Rate Base'!N158","v":83308976.86999999},{"$f":"'Rate Base'!O158","v":83072322.889999986},{"$f":"'Rate Base'!P158","v":83069634.049999982},{"$f":"'Rate Base'!Q158","v":83069634.049999982},{"$f":"'Rate Base'!R158","v":83069634.049999982},{"$f":"'Rate Base'!S158","v":83069634.049999982},{"$f":"'Rate Base'!T158","v":83069634.049999982},83199502.147499979]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H176","v":-67257627.879999995},{"$f":"'Rate Base'!I176","v":-67325282.25},{"$f":"'Rate Base'!J176","v":-67404088.739999995},{"$f":"'Rate Base'!K176","v":-67493202.349999994},{"$f":"'Rate Base'!L176","v":-67578173.980000004},{"$f":"'Rate Base'!M176","v":-67653132.069999993},{"$f":"'Rate Base'!N176","v":-67718460.519999996},{"$f":"'Rate Base'!O176","v":-67544927.340000004},{"$f":"'Rate Base'!P176","v":-67617751.159999996},{"$f":"'Rate Base'!Q176","v":-67671623.030000001},{"$f":"'Rate Base'!R176","v":-67738197.590000004},{"$f":"'Rate Base'!S176","v":-67803742.200000003},{"$f":"'Rate Base'!T176","v":-67863032.689999998},-67592409.29291667]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H183","v":-6015327.75},{"$f":"'Rate Base'!I183","v":-6016747.2699999996},{"$f":"'Rate Base'!J183","v":-6018516.4100000001},{"$f":"'Rate Base'!K183","v":-6020547.4199999999},{"$f":"'Rate Base'!L183","v":-6022473.2000000002},{"$f":"'Rate Base'!M183","v":-6024144.5700000003},{"$f":"'Rate Base'!N183","v":-6025571.2800000003},{"$f":"'Rate Base'!O183","v":-6026941.9000000004},{"$f":"'Rate Base'!P183","v":-6028627.3499999996},{"$f":"'Rate Base'!Q183","v":-6029762.8200000003},{"$f":"'Rate Base'!R183","v":-6031221.1900000004},{"$f":"'Rate Base'!S183","v":-6032653.3899999997},{"$f":"'Rate Base'!T183","v":-6034093.9500000002},-6025159.8041666662]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H244","v":-146130.26999999999},{"$f":"'Rate Base'!I244","v":-142601.47},{"$f":"'Rate Base'!J244","v":-139072.67000000001},{"$f":"'Rate Base'!K244","v":-135543.87},{"$f":"'Rate Base'!L244","v":-132015.07},{"$f":"'Rate Base'!M244","v":-128486.27},{"$f":"'Rate Base'!N244","v":-124957.47},{"$f":"'Rate Base'!O244","v":-121428.67},{"$f":"'Rate Base'!P244","v":-117899.87},{"$f":"'Rate Base'!Q244","v":-114371.06},{"$f":"'Rate Base'!R244","v":-110987.68000000001},{"$f":"'Rate Base'!S244","v":-107604.3},{"$f":"'Rate Base'!T244","v":-104220.92},-125011.99958333334]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H251","v":-3389056.6},{"$f":"'Rate Base'!I251","v":-3375387.54},{"$f":"'Rate Base'!J251","v":-3361850.07},{"$f":"'Rate Base'!K251","v":-3348574.17},{"$f":"'Rate Base'!L251","v":-3335491.09},{"$f":"'Rate Base'!M251","v":-3312771.75},{"$f":"'Rate Base'!N251","v":-2985639.55},{"$f":"'Rate Base'!O251","v":-2934785.61},{"$f":"'Rate Base'!P251","v":-3020859.24},{"$f":"'Rate Base'!Q251","v":-2962151.69},{"$f":"'Rate Base'!R251","v":-2872804},{"$f":"'Rate Base'!S251","v":-2783658.27},{"$f":"'Rate Base'!T251","v":-2694447.37},-3111310.4137499998]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!H258","v":-1215024.1499999999},{"$f":"'Rate Base'!I258","v":-1215024.1499999999},{"$f":"'Rate Base'!J258","v":-1215024.1499999999},{"$f":"'Rate Base'!K258","v":-1215024.1499999999},{"$f":"'Rate Base'!L258","v":-1215024.1499999999},{"$f":"'Rate Base'!M258","v":-1215024.1499999999},{"$f":"'Rate Base'!N258","v":-1215024.1499999999},{"$f":"'Rate Base'!O258","v":-1215024.1499999999},{"$f":"'Rate Base'!P258","v":-1188424.08},{"$f":"'Rate Base'!Q258","v":-1188424.08},{"$f":"'Rate Base'!R258","v":-1188424.08},{"$f":"'Rate Base'!S258","v":-1188424.08},{"$f":"'Rate Base'!T258","v":-1188424.08},-1205049.12375]
[]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total"]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":844741.34},null,"Thirteen month average",null,{"$f":"P100","v":83199502.147499979},{"$f":"P101","v":-67592409.29291667},{"$f":"P102","v":-6025159.8041666662},{"$f":"P103","v":-125011.99958333334},{"$f":"P104","v":-3111310.4137499998},{"$f":"P105","v":-1205049.12375},{"$f":"SUM(H108:M108)","v":5140561.5133333066}]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":18766.2},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E249*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$249","v":-5241568.6352924984},{"$f":"I108*'Other Inputs'!$E$249","v":4258321.7854537498},{"$f":"J108*'Other Inputs'!$E$249","v":379585.06766249996},null,null,null,{"$f":"SUM(H109:M109)","v":-603661.78217624861}]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":534900.4783034171},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":4536899.7311570579}]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":1398408.0183034171},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E252&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.1179)"},{"$f":"M110*'Other Inputs'!E252","v":534900.4783034171}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E251&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1197)"},{"$f":"M110*'Other Inputs'!E251","v":543066.89781949983}]
[]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,{"$f":"'Monthly Inputs'!G3","v":"Jun11"},{"$f":"'Monthly Inputs'!H3","v":"Jul11"},{"$f":"'Monthly Inputs'!I3","v":"Aug11"},{"$f":"'Monthly Inputs'!J3","v":"Sep11"},{"$f":"'Monthly Inputs'!K3","v":"Oct11"},{"$f":"'Monthly Inputs'!L3","v":"Nov11"},{"$f":"'Monthly Inputs'!M3","v":"Dec11"},{"$f":"'Monthly Inputs'!N3","v":"Jan12"},{"$f":"'Monthly Inputs'!O3","v":"Feb12"},{"$f":"'Monthly Inputs'!P3","v":"Mar12"},{"$f":"'Monthly Inputs'!Q3","v":"Apr12"},{"$f":"'Monthly Inputs'!R3","v":"May12"},"Total"]
["COMPANY PRODUCTION"]
[null,"Prior Company"]
[null,"D24 Wells"]
[null,"Brady & Powel"]
[null,"Total Company Production",null,{"$f":"'Monthly Inputs'!G16","v":5367519},{"$f":"'Monthly Inputs'!H16","v":5438488},{"$f":"'Monthly Inputs'!I16","v":5228235},{"$f":"'Monthly Inputs'!J16","v":5413227},{"$f":"'Monthly Inputs'!K16","v":5920619},{"$f":"'Monthly Inputs'!L16","v":6207015},{"$f":"'Monthly Inputs'!M16","v":6021781},{"$f":"'Monthly Inputs'!N16","v":6025923},{"$f":"'Monthly Inputs'!O16","v":6191207},{"$f":"'Monthly Inputs'!P16","v":6115283},{"$f":"'Monthly Inputs'!Q16","v":6036273},{"$f":"'Monthly Inputs'!R16","v":5975319},{"$f":"SUM(D120:O120)","v":69940889}]
[]
["STORAGE INJECTIONS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":0},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":149591},{"$f":"'Monthly Inputs'!L35","v":161319},{"$f":"'Monthly Inputs'!M35","v":0},{"$f":"'Monthly Inputs'!N35","v":0},{"$f":"'Monthly Inputs'!O35","v":0},{"$f":"'Monthly Inputs'!P35","v":0},{"$f":"'Monthly Inputs'!Q35","v":0},{"$f":"'Monthly Inputs'!R35","v":0},{"$f":"SUM(D123:O123)","v":310910}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G37","v":0},{"$f":"'Monthly Inputs'!H37","v":0},{"$f":"'Monthly Inputs'!I37","v":0},{"$f":"'Monthly Inputs'!J37","v":130578},{"$f":"'Monthly Inputs'!K37","v":259016.00000000003},{"$f":"'Monthly Inputs'!L37","v":3438},{"$f":"'Monthly Inputs'!M37","v":0},{"$f":"'Monthly Inputs'!N37","v":0},{"$f":"'Monthly Inputs'!O37","v":0},{"$f":"'Monthly Inputs'!P37","v":0},{"$f":"'Monthly Inputs'!Q37","v":0},{"$f":"'Monthly Inputs'!R37","v":0},{"$f":"SUM(D124:O124)","v":393032}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G38","v":0},{"$f":"'Monthly Inputs'!H38","v":0},{"$f":"'Monthly Inputs'!I38","v":0},{"$f":"'Monthly Inputs'!J38","v":0},{"$f":"'Monthly Inputs'!K38","v":454976},{"$f":"'Monthly Inputs'!L38","v":0},{"$f":"'Monthly Inputs'!M38","v":0},{"$f":"'Monthly Inputs'!N38","v":0},{"$f":"'Monthly Inputs'!O38","v":0},{"$f":"'Monthly Inputs'!P38","v":0},{"$f":"'Monthly Inputs'!Q38","v":0},{"$f":"'Monthly Inputs'!R38","v":0},{"$f":"SUM(D125:O125)","v":454976}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D125)","v":0},{"$f":"SUM(E123:E125)","v":0},0,130578,863583,164757,0,0,0,0,0,0,1158918]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G36","v":2332490},{"$f":"'Monthly Inputs'!H36","v":2344420},{"$f":"'Monthly Inputs'!I36","v":2155790},{"$f":"'Monthly Inputs'!J36","v":1876210},{"$f":"'Monthly Inputs'!K36","v":1831380},{"$f":"'Monthly Inputs'!L36","v":1378700},{"$f":"'Monthly Inputs'!M36","v":0},{"$f":"'Monthly Inputs'!N36","v":0},{"$f":"'Monthly Inputs'!O36","v":0},{"$f":"'Monthly Inputs'!P36","v":0},{"$f":"'Monthly Inputs'!Q36","v":500530},{"$f":"'Monthly Inputs'!R36","v":1379930},{"$f":"SUM(D127:O127)","v":13799450}]
[null,"Total Storage Injections",null,{"$f":"SUM(D126:D127)","v":2332490},{"$f":"SUM(E126:E127)","v":2344420},2155790,2006788,2694963,1543457,0,0,0,0,500530,1379930,14958368]
["STORAGE WITHDRAWLS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G42","v":0},{"$f":"'Monthly Inputs'!H42","v":0},{"$f":"'Monthly Inputs'!I42","v":0},{"$f":"'Monthly Inputs'!J42","v":0},{"$f":"'Monthly Inputs'!K42","v":0},{"$f":"'Monthly Inputs'!L42","v":0},{"$f":"'Monthly Inputs'!M42","v":0},{"$f":"'Monthly Inputs'!N42","v":321000},{"$f":"'Monthly Inputs'!O42","v":0},{"$f":"'Monthly Inputs'!P42","v":0},{"$f":"'Monthly Inputs'!Q42","v":0},{"$f":"'Monthly Inputs'!R42","v":0},{"$f":"SUM(D130:O130)","v":321000}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G44","v":0},{"$f":"'Monthly Inputs'!H44","v":0},{"$f":"'Monthly Inputs'!I44","v":0},{"$f":"'Monthly Inputs'!J44","v":0},{"$f":"'Monthly Inputs'!K44","v":0},{"$f":"'Monthly Inputs'!L44","v":0},{"$f":"'Monthly Inputs'!M44","v":0},{"$f":"'Monthly Inputs'!N44","v":360186},{"$f":"'Monthly Inputs'!O44","v":0},{"$f":"'Monthly Inputs'!P44","v":0},{"$f":"'Monthly Inputs'!Q44","v":0},{"$f":"'Monthly Inputs'!R44","v":0},{"$f":"SUM(D131:O131)","v":360186}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G45","v":0},{"$f":"'Monthly Inputs'!H45","v":0},{"$f":"'Monthly Inputs'!I45","v":0},{"$f":"'Monthly Inputs'!J45","v":0},{"$f":"'Monthly Inputs'!K45","v":0},{"$f":"'Monthly Inputs'!L45","v":0},{"$f":"'Monthly Inputs'!M45","v":0},{"$f":"'Monthly Inputs'!N45","v":886966},{"$f":"'Monthly Inputs'!O45","v":0},{"$f":"'Monthly Inputs'!P45","v":0},{"$f":"'Monthly Inputs'!Q45","v":0},{"$f":"'Monthly Inputs'!R45","v":0},{"$f":"SUM(D132:O132)","v":886966}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D130:D132)","v":0},{"$f":"SUM(E130:E132)","v":0},0,0,0,0,0,1568152,0,0,0,0,1568152]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G43","v":0},{"$f":"'Monthly Inputs'!H43","v":0},{"$f":"'Monthly Inputs'!I43","v":0},{"$f":"'Monthly Inputs'!J43","v":0},{"$f":"'Monthly Inputs'!K43","v":0},{"$f":"'Monthly Inputs'!L43","v":0},{"$f":"'Monthly Inputs'!M43","v":6477380},{"$f":"'Monthly Inputs'!N43","v":4884890},{"$f":"'Monthly Inputs'!O43","v":2056730},{"$f":"'Monthly Inputs'!P43","v":0},{"$f":"'Monthly Inputs'!Q43","v":0},{"$f":"'Monthly Inputs'!R43","v":0},{"$f":"SUM(D134:O134)","v":13419000}]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D133:D134)","v":0},0,0,0,0,0,6477380,6453042,2056730,0,0,0,14987152]
[]
[]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["Demand",null,null,{"$f":"D5","v":"Jun11"},"Jul11","Aug11","Sep11","Oct11","Nov11","Dec11","Jan12","Feb12","Mar12","Apr12","May12","Total"]
[]
["Utah Sales",null,null,{"$f":"+D20","v":3222848},2990567,{"$f":"+F20","v":2887147},3849398,6759154,10723234,16520123,18949599,14876830,11344837,8619173,4625749,{"$f":"SUM(D141:O141)","v":105368659}]
["Wyoming Sales",null,null,{"$f":"+D39","v":113409},77825,86597,151272,232360,394788,576202,631409,514659,409647,326437,179610,{"$f":"SUM(D142:O142)","v":3694215}]
["Total Sales",null,null,{"$f":"+D141+D142","v":3336257},3068392,2973744,4000670,6991514,11118022,17096325,19581008,15391489,11754484,8945610,4805359,109062874]
[]
["Distribution  Use (Offices)",null,"Check formulas for correct month",{"$f":"ROUND(O83,0)","v":0},{"$f":"ROUND(D83,0)","v":0},{"$f":"ROUND(E83,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D145:O145)","v":0}]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D148-D143-D145","v":14444},{"$f":"+E148-E143-E145","v":13284},12874,17320,30269,48134,74016,84773,66635,50889,38729,{"$f":"+O148-O143-O145","v":20804},{"$f":"SUM(D146:O146)","v":472171}]
[]
["Total City Gate",null,null,{"$f":"ROUND((D143+D145)/(1-'Other Inputs'!$E$254),0)","v":3350701},{"$f":"ROUND((E143+E145)/(1-'Other Inputs'!$E$254),0)","v":3081676},{"$f":"ROUND((F143+F145)/(1-'Other Inputs'!$E$254),0)","v":2986618},{"$f":"ROUND((G143+G145)/(1-'Other Inputs'!$E$254),0)","v":4017990},{"$f":"ROUND((H143+H145)/(1-'Other Inputs'!$E$254),0)","v":7021783},{"$f":"ROUND((I143+I145)/(1-'Other Inputs'!$E$254),0)","v":11166156},{"$f":"ROUND((J143+J145)/(1-'Other Inputs'!$E$254),0)","v":17170341},{"$f":"ROUND((K143+K145)/(1-'Other Inputs'!$E$254),0)","v":19665781},{"$f":"ROUND((L143+L145)/(1-'Other Inputs'!$E$254),0)","v":15458124},{"$f":"ROUND((M143+M145)/(1-'Other Inputs'!$E$254),0)","v":11805373},{"$f":"ROUND((N143+N145)/(1-'Other Inputs'!$E$254),0)","v":8984339},{"$f":"ROUND((O143+O145)/(1-'Other Inputs'!$E$254),0)","v":4826163},{"$f":"SUM(D148:O148)","v":109535045}]
[]
["Peaking Injection",null,null,{"$f":"+D126","v":0},0,0,130578,863583,164757,0,0,0,{"$f":"+M126","v":0},0,0,{"$f":"SUM(D150:O150)","v":1158918}]
["Clay Basin Injection",null,null,{"$f":"+D127","v":2332490},2344420,2155790,1876210,1831380,1378700,0,0,0,0,500530,1379930,{"$f":"SUM(D151:O151)","v":13799450}]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G59","v":40352.076999999997},{"$f":"-'Monthly Inputs'!H59","v":40558.466},{"$f":"-'Monthly Inputs'!I59","v":37295.167000000001},{"$f":"-'Monthly Inputs'!J59","v":36728.333599999998},{"$f":"-'Monthly Inputs'!K59","v":47221.168700000002},{"$f":"-'Monthly Inputs'!L59","v":26238.530500000001},{"$f":"-'Monthly Inputs'!M59","v":0},{"$f":"-'Monthly Inputs'!N59","v":0},{"$f":"-'Monthly Inputs'!O59","v":0},{"$f":"-'Monthly Inputs'!P59","v":0},{"$f":"-'Monthly Inputs'!Q59","v":8659.1689999999999},{"$f":"-'Monthly Inputs'!R59","v":23872.789000000001},{"$f":"SUM(D152:O152)","v":260925.70079999999}]
["Total Demand",null,null,{"$f":"SUM(D148:D152)","v":5723543.0769999996},{"$f":"SUM(E148:E152)","v":5466654.466},5179703.1670000004,6061506.3335999995,{"$f":"SUM(H148:H152)","v":9763967.1687000003},12735851.5305,17170341,19665781,15458124,11805373,9493528.1689999998,{"$f":"SUM(O148:O152)","v":6229965.7889999999},{"$f":"SUM(D153:O153)","v":124754338.7008}]
[]
["Supply"]
["Company Production",null,null,{"$f":"+D120","v":5367519},5438488,5228235,5413227,5920619,6207015,6021781,6025923,6191207,6115283,6036273,5975319,{"$f":"SUM(D156:O156)","v":69940889}]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-305949},{"$f":"ROUND(E156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-309994},{"$f":"ROUND(F156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-298009},{"$f":"ROUND(G156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-308554},{"$f":"ROUND(H156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-337475},{"$f":"ROUND(I156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-353800},{"$f":"ROUND(J156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-343242},{"$f":"ROUND(K156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-343478},{"$f":"ROUND(L156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-352899},{"$f":"ROUND(M156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-348571},{"$f":"ROUND(N156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-344068},{"$f":"ROUND(O156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-340593},{"$f":"SUM(D157:O157)","v":-3986632}]
["Company Production @ City Gate",null,null,{"$f":"SUM(D156:D157)","v":5061570},{"$f":"SUM(E156:E157)","v":5128494},4930226,5104673,5583144,5853215,5678539,5682445,5838308,5766712,5692205,5634726,{"$f":"SUM(D158:O158)","v":65954257}]
[]
["Peaking Withdrawal",null,null,{"$f":"+D133","v":0},0,0,0,0,0,0,1568152,0,0,0,0,{"$f":"SUM(D160:O160)","v":1568152}]
["Clay Basin Withdrawal",null,null,{"$f":"+D134","v":0},0,{"$f":"+F134","v":0},0,0,0,6477380,4884890,2056730,0,0,0,{"$f":"SUM(D161:O161)","v":13419000}]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G73+'Monthly Inputs'!G66","v":0},{"$f":"'Monthly Inputs'!H73+'Monthly Inputs'!H66","v":0},{"$f":"'Monthly Inputs'!I73+'Monthly Inputs'!I66","v":0},{"$f":"'Monthly Inputs'!J73+'Monthly Inputs'!J66","v":0},{"$f":"'Monthly Inputs'!K73+'Monthly Inputs'!K66","v":0},{"$f":"'Monthly Inputs'!L73+'Monthly Inputs'!L66","v":0},{"$f":"'Monthly Inputs'!M73+'Monthly Inputs'!M66","v":-149627.478},{"$f":"'Monthly Inputs'!N73+'Monthly Inputs'!N66","v":-166479.2966},{"$f":"'Monthly Inputs'!O73+'Monthly Inputs'!O66","v":-47510.463000000003},{"$f":"'Monthly Inputs'!P73+'Monthly Inputs'!P66","v":0},{"$f":"'Monthly Inputs'!Q73+'Monthly Inputs'!Q66","v":0},{"$f":"'Monthly Inputs'!R73+'Monthly Inputs'!R66","v":0},{"$f":"SUM(D162:O162)","v":-363617.23759999999},null,{"$f":"4761675+168421","v":4930096}]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G59","v":-40352.076999999997},{"$f":"'Monthly Inputs'!H59","v":-40558.466},{"$f":"'Monthly Inputs'!I59","v":-37295.167000000001},{"$f":"'Monthly Inputs'!J59","v":-36728.333599999998},{"$f":"'Monthly Inputs'!K59","v":-47221.168700000002},{"$f":"'Monthly Inputs'!L59","v":-26238.530500000001},{"$f":"'Monthly Inputs'!M59","v":0},{"$f":"'Monthly Inputs'!N59","v":0},{"$f":"'Monthly Inputs'!O59","v":0},{"$f":"'Monthly Inputs'!P59","v":0},{"$f":"'Monthly Inputs'!Q59","v":-8659.1689999999999},{"$f":"'Monthly Inputs'!R59","v":-23872.789000000001},{"$f":"SUM(D163:O163)","v":-260925.70079999999}]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D160:D163)","v":-40352.076999999997},{"$f":"SUM(E160:E163)","v":-40558.466},-37295.167000000001,-36728.333599999998,-47221.168700000002,-26238.530500000001,6327752.5219999999,6286562.7034,2009219.537,0,-8659.1689999999999,-23872.789000000001,14362609.0616]
[]
["Gas Purchased @ City Gate",null,null,{"$f":"D153-D158-D164-D152","v":661973.07699999958},{"$f":"E153-E158-E164-E152","v":338160.46600000001},{"$f":"F153-F158-F164-F152","v":249477.16700000037},956833.33359999955,{"$f":"H153-H158-H164-H152","v":4180823.1687000007},{"$f":"I153-I158-I164-I152","v":6882636.5305000003},5164049.4780000001,7696773.2966,{"$f":"L153-L158-L164-L152","v":7610596.4629999995},{"$f":"M153-M158-M164-M152","v":6038661},3801323.1689999998,595239.78899999987,{"$f":"SUM(D166:O166)","v":44176546.938399993}]
["   Gas Reimbursement",null,null,{"$f":"+D168-D166","v":8446.9230000004172},{"$f":"+E168-E166","v":4315.5339999999851},3183.8329999996349,12209.666400000453,53350.831299999263,87827.469499999657,65897.521999999881,98216.703399999999,97117.537000000477,77058,48507.831000000238,7596.2110000001267,{"$f":"SUM(D167:O167)","v":563728.06160000013}]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D166/(1-'Other Inputs'!$E$257),0)","v":670420},{"$f":"ROUND(E166/(1-'Other Inputs'!$E$257),0)","v":342476},{"$f":"ROUND(F166/(1-'Other Inputs'!$E$257),0)","v":252661},{"$f":"ROUND(G166/(1-'Other Inputs'!$E$257),0)","v":969043},{"$f":"ROUND(H166/(1-'Other Inputs'!$E$257),0)","v":4234174},{"$f":"ROUND(I166/(1-'Other Inputs'!$E$257),0)","v":6970464},{"$f":"ROUND(J166/(1-'Other Inputs'!$E$257),0)","v":5229947},{"$f":"ROUND(K166/(1-'Other Inputs'!$E$257),0)","v":7794990},{"$f":"ROUND(L166/(1-'Other Inputs'!$E$257),0)","v":7707714},{"$f":"ROUND(M166/(1-'Other Inputs'!$E$257),0)","v":6115719},{"$f":"ROUND(N166/(1-'Other Inputs'!$E$257),0)","v":3849831},{"$f":"ROUND(O166/(1-'Other Inputs'!$E$257),0)","v":602836},{"$f":"SUM(D168:O168)","v":44740275}]
[]
["Transported Volumes - total",null,null,{"$f":"+D158+D166+D135+D162","v":5723543.0769999996},{"$f":"+E158+E166+E135+E162","v":5466654.466},5179703.1670000004,6061506.3335999995,9763967.1687000003,12735851.5305,17170341,19665781,15458124,11805373,9493528.1689999998,{"$f":"+O158+O166+O135+O162","v":6229965.7889999999},{"$f":"+P158+P166+P135+P162","v":124754338.7008}]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":148559.03999999998},153511.008,153511.008,148559.03999999998,153511.008,2624543.04,2712027.8079999997,2712027.8079999997,2449573.5039999997,2712027.8079999997,148559.03999999998,153511.008]
["Storage Fuel %",null,{"$f":"(P152-P163)/(P160+P161+P150+P151)","v":1.7426693595569552E-2}]
[]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D156/(D168+D156)","v":0.8889654234665173},0.94075797738923816,{"$f":"F156/(F168+F156)","v":0.95390151537266898},0.84816640474313998,{"$f":"H156/(H168+H156)","v":0.58303689696087357},0.47103205400668824,0.53518721746561948,0.43600035685052063,0.44544515362019826,0.49998217643983706,0.61058157996314832,0.9083578906243468,{"$f":"P156/(P168+P156)","v":0.60987250704919593}]
[]
["PURCHASES BREAKDOWN"]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G89","v":0},{"$f":"'Monthly Inputs'!H89","v":0},{"$f":"'Monthly Inputs'!I89","v":0},{"$f":"'Monthly Inputs'!J89","v":178392},{"$f":"'Monthly Inputs'!K89","v":3944163},{"$f":"'Monthly Inputs'!L89","v":2770464},{"$f":"'Monthly Inputs'!M89","v":179946.99999999965},{"$f":"'Monthly Inputs'!N89","v":1244989.9999999998},{"$f":"'Monthly Inputs'!O89","v":2257714.0000000005},{"$f":"'Monthly Inputs'!P89","v":3785719.0000000005},{"$f":"'Monthly Inputs'!Q89","v":3603108},{"$f":"'Monthly Inputs'!R89","v":0},{"$f":"SUM(D177:O177)","v":17964497}]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G90","v":0},{"$f":"'Monthly Inputs'!H90","v":0},{"$f":"'Monthly Inputs'!I90","v":0},{"$f":"'Monthly Inputs'!J90","v":692160.96},{"$f":"'Monthly Inputs'!K90","v":15816093.629999999},{"$f":"'Monthly Inputs'!L90","v":11275788.48},{"$f":"'Monthly Inputs'!M90","v":753977.92999999865},{"$f":"'Monthly Inputs'!N90","v":5216508.0999999996},{"$f":"'Monthly Inputs'!O90","v":9234050.2600000016},{"$f":"'Monthly Inputs'!P90","v":14537160.960000001},{"$f":"'Monthly Inputs'!Q90","v":13980059.039999999},{"$f":"'Monthly Inputs'!R90","v":0},{"$f":"SUM(D178:O178)","v":71505799.359999999}]
[]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G98","v":0},{"$f":"'Monthly Inputs'!H98","v":0},{"$f":"'Monthly Inputs'!I98","v":0},{"$f":"'Monthly Inputs'!J98","v":0},{"$f":"'Monthly Inputs'!K98","v":0},{"$f":"'Monthly Inputs'!L98","v":1200000},{"$f":"'Monthly Inputs'!M98","v":1550000},{"$f":"'Monthly Inputs'!N98","v":1550000},{"$f":"'Monthly Inputs'!O98","v":1450000},{"$f":"'Monthly Inputs'!P98","v":930000},{"$f":"'Monthly Inputs'!Q98","v":0},{"$f":"'Monthly Inputs'!R98","v":0},{"$f":"SUM(D180:O180)","v":6680000}]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G99+'Monthly Inputs'!G100","v":0},{"$f":"'Monthly Inputs'!H99+'Monthly Inputs'!H100","v":0},{"$f":"'Monthly Inputs'!I99+'Monthly Inputs'!I100","v":0},{"$f":"'Monthly Inputs'!J99+'Monthly Inputs'!J100","v":0},{"$f":"'Monthly Inputs'!K99+'Monthly Inputs'!K100","v":333333.33},{"$f":"'Monthly Inputs'!L99+'Monthly Inputs'!L100","v":5382828.3300000001},{"$f":"'Monthly Inputs'!M99+'Monthly Inputs'!M100","v":7006982.330000001},{"$f":"'Monthly Inputs'!N99+'Monthly Inputs'!N100","v":7006982.330000001},{"$f":"'Monthly Inputs'!O99+'Monthly Inputs'!O100","v":6431424.3300000001},{"$f":"'Monthly Inputs'!P99+'Monthly Inputs'!P100","v":4072444.83},{"$f":"'Monthly Inputs'!Q99+'Monthly Inputs'!Q100","v":0},{"$f":"'Monthly Inputs'!R99+'Monthly Inputs'!R100","v":0},{"$f":"SUM(D181:O181)","v":30233995.480000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P181+P184","v":103577329.67}]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G95","v":0},{"$f":"'Monthly Inputs'!H95","v":0},{"$f":"'Monthly Inputs'!I95","v":0},{"$f":"'Monthly Inputs'!J95","v":0},{"$f":"'Monthly Inputs'!K95","v":0},{"$f":"'Monthly Inputs'!L95","v":3000000},{"$f":"'Monthly Inputs'!M95","v":3500000},{"$f":"'Monthly Inputs'!N95","v":5000000},{"$f":"'Monthly Inputs'!O95","v":4000000},{"$f":"'Monthly Inputs'!P95","v":1400000},{"$f":"'Monthly Inputs'!Q95","v":0},{"$f":"'Monthly Inputs'!R95","v":0},{"$f":"SUM(D183:O183)","v":16900000}]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G96","v":0},{"$f":"'Monthly Inputs'!H96","v":0},{"$f":"'Monthly Inputs'!I96","v":0},{"$f":"'Monthly Inputs'!J96","v":0},{"$f":"'Monthly Inputs'!K96","v":0},{"$f":"'Monthly Inputs'!L96","v":12840935.899999999},{"$f":"'Monthly Inputs'!M96","v":15497868.683333334},{"$f":"'Monthly Inputs'!N96","v":22102818.833333332},{"$f":"'Monthly Inputs'!O96","v":17258057.733333331},{"$f":"'Monthly Inputs'!P96","v":5643653.0399999991},{"$f":"'Monthly Inputs'!Q96","v":0},{"$f":"'Monthly Inputs'!R96","v":0},{"$f":"SUM(D184:O184)","v":73343334.189999998}]
[]
["Future Purchases",null,null,{"$f":"+D168-D177-D180-D183","v":670420},{"$f":"+E168-E177-E180-E183","v":342476},{"$f":"+F168-F177-F180-F183","v":252661},790651,{"$f":"+H168-H177-H180-H183","v":290011},{"$f":"+I168-I177-I180-I183","v":0},0,0,0,{"$f":"+M168-M177-M180-M183","v":0},246723,602836,{"$f":"SUM(D186:O186)","v":3195778}]
["Future Purchases Cost",null,null,{"$f":"ROUND(D186*D194,0)","v":2594525},{"$f":"ROUND(E186*E194,0)","v":1339081},{"$f":"ROUND(F186*F194,0)","v":980325},3083539,{"$f":"ROUND(H186*H194,0)","v":1168744},0,0,0,0,0,962220,2387231,{"$f":"SUM(D187:O187)","v":12515665}]
[]
["Total Purchases Cost",null,null,{"$f":"+D178+D181+D184+D187","v":2594525},{"$f":"+E178+E181+E184+E187","v":1339081},{"$f":"+F178+F181+F184+F187","v":980325},{"$f":"+G178+G181+G184+G187","v":3775699.96},{"$f":"+H178+H181+H184+H187","v":17318170.960000001},29499552.710000001,{"$f":"+J178+J181+J184+J187","v":23258828.943333335},34326309.263333336,32923532.32333333,24253258.829999998,14942279.039999999,2387231,187598794.03]
[]
["Gas Cost"]
["Gas Cost Purchases",null,null,{"$f":"IF(D168=0,0,ROUND(D189/D168,5))","v":3.87},{"$f":"IF(E168=0,0,ROUND(E189/E168,5))","v":3.91},3.88,3.8963199999999998,4.09009,4.2320799999999998,4.4472399999999999,4.4036400000000002,4.2714999999999996,3.9657200000000001,3.8812799999999998,3.96]
["Gas Cost Injection Rate  - this line not used - DELETE?",null,null,{"$f":"'Ut Storage'!K27","v":4.2516774159432487},{"$f":"+D193","v":4.2516774159432487},4.2516774159432487,4.2516774159432487,4.2516774159432487,4.2516774159432487,4.2516774159432487,4.2516774159432487,4.2516774159432487,4.2516774159432487,4.2516774159432487,4.2516774159432487]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E165,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D226+'Other Inputs'!$E$165","v":3.87},{"$f":"+E226+'Other Inputs'!$E$165","v":3.91},{"$f":"+F226+'Other Inputs'!$E$165","v":3.88},{"$f":"+G226+'Other Inputs'!$E$165","v":3.9},{"$f":"+H226+'Other Inputs'!$E$165","v":4.0299999999999994},{"$f":"+I226+'Other Inputs'!$E$165","v":4.09},{"$f":"+J226+'Other Inputs'!$E$165","v":4.21},{"$f":"+K226+'Other Inputs'!$E$165","v":4.21},{"$f":"+L226+'Other Inputs'!$E$165","v":4.1099999999999994},{"$f":"+M226+'Other Inputs'!$E$165","v":3.86},{"$f":"+N226+'Other Inputs'!$E$165","v":3.9},{"$f":"+O226+'Other Inputs'!$E$165","v":3.96}]
[]
["System Production",null,null,{"$f":"+D158","v":5061570},5128494,4930226,5104673,5583144,5853215,5678539,5682445,5838308,5766712,5692205,5634726,{"$f":"SUM(D196:O196)","v":65954257}]
["System Purchases",null,null,{"$f":"+D166","v":661973.07699999958},338160.46600000001,249477.16700000037,956833.33359999955,4180823.1687000007,6882636.5305000003,5164049.4780000001,7696773.2966,7610596.4629999995,6038661,3801323.1689999998,595239.78899999987,{"$f":"SUM(D197:O197)","v":44176546.938399993}]
["System Gathering of Production",null,null,{"$f":"ROUND($P198*D$120/$P$120,0)","v":3796883},3847086,3698357,3829216,4188136,4390727,4259696,4262626,4379545,4325838,4269948,4226830,{"$f":"'Other Inputs'!$D$170","v":49474888.094164521}]
["System Birch Creek Gathering",null,null,210715,213501,205247,212509,232428,243671,236400,236562,243051,240070,236968,234576,{"$f":"'Other Inputs'!$D$154","v":2745698}]
[]
["Utah Production",null,null,{"$f":"ROUND(D196*$I$74,0)","v":4890123},4954780,4763228,4931766,5394030,5654953,5486194,5489967,5640551,5571380,5499397,5443865,{"$f":"SUM(D201:O201)","v":63720234}]
["Utah Purchases",null,null,{"$f":"ROUND(D197*$I$74,0)","v":639550},326706,241027,924423,4039209,6649506,4989131,7436066,7352808,5834117,3672563,575078,{"$f":"SUM(D202:O202)","v":42680184}]
["Utah Gathering",null,null,{"$f":"ROUND(D198*$I$74,0)","v":3668274},3716776,3573085,3699511,4046274,4242003,4115410,4118241,4231200,4179312,4125315,4083657,{"$f":"SUM(D203:O203)","v":47799058}]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D199*$I$74,0)","v":203578},206269,198295,205311,224555,235417,228393,228549,234818,231938,228941,226630,{"$f":"SUM(D204:O204)","v":2652694}]
[]
["Wyoming Production",null,null,{"$f":"+D196-D201","v":171447},173714,166998,172907,189114,198262,192345,192478,197757,195332,192808,190861,{"$f":"SUM(D206:O206)","v":2234023}]
["Wyoming Purchases",null,null,{"$f":"+D197-D202","v":22423.076999999583},11454.466000000015,8450.1670000003651,32410.333599999547,141614.16870000074,233130.53050000034,174918.47800000012,260707.2966,257788.46299999952,204544,128760.16899999976,20161.788999999873,{"$f":"SUM(D207:O207)","v":1496362.9383999999}]
["Wyoming Gathering",null,null,{"$f":"+D198-D203","v":128609},130310,125272,129705,141862,148724,144286,144385,148345,146526,144633,143173,{"$f":"SUM(D208:O208)","v":1675830}]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D199-D204","v":7137},7232,6952,7198,7873,8254,8007,8013,8233,8132,8027,7946,{"$f":"SUM(D209:O209)","v":93004}]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":11461},{"$f":"E34","v":9007},8299,8093,7486,11876,16120,18492,14789,15206,16294,10647,147770]
[null,"Wyoming I-4 Volumes",null,{"$f":"D35","v":0},{"$f":"E35","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D214:D215)","v":11461},{"$f":"SUM(E214:E215)","v":9007},8299,8093,7486,11876,16120,18492,14789,15206,16294,10647,147770]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G85","v":3.85},{"$f":"'Monthly Inputs'!H85","v":3.89},{"$f":"'Monthly Inputs'!I85","v":3.86},{"$f":"'Monthly Inputs'!J85","v":3.88},{"$f":"'Monthly Inputs'!K85","v":4.01},{"$f":"'Monthly Inputs'!L85","v":4.07},{"$f":"'Monthly Inputs'!M85","v":4.1900000000000004},{"$f":"'Monthly Inputs'!N85","v":4.1900000000000004},{"$f":"'Monthly Inputs'!O85","v":4.09},{"$f":"'Monthly Inputs'!P85","v":3.84},{"$f":"'Monthly Inputs'!Q85","v":3.88},{"$f":"'Monthly Inputs'!R85","v":3.94}]
[null,null,null,{"$f":"D216*D218","v":44124.85},{"$f":"E216*E218","v":35037.230000000003},32034.14,31400.84,30018.859999999997,48335.320000000007,67542.8,77481.48000000001,60487.009999999995,58391.040000000001,63220.72,41949.18,{"$f":"SUM(D219:O219)","v":590023.47000000009}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P219/P216","v":3.9928501725654741}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$255","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$257","v":0.98740000000000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P220/P221/P222","v":4.1053828210739312}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":188057},201411,202249,192285,185973,225683,239132,210722,172192,188747,205013,188770,2400234]
[null,{"$f":"B218","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G85","v":3.85},{"$f":"'Monthly Inputs'!H85","v":3.89},{"$f":"'Monthly Inputs'!I85","v":3.86},{"$f":"'Monthly Inputs'!J85","v":3.88},{"$f":"'Monthly Inputs'!K85","v":4.01},{"$f":"'Monthly Inputs'!L85","v":4.07},{"$f":"'Monthly Inputs'!M85","v":4.1900000000000004},{"$f":"'Monthly Inputs'!N85","v":4.1900000000000004},{"$f":"'Monthly Inputs'!O85","v":4.09},{"$f":"'Monthly Inputs'!P85","v":3.84},{"$f":"'Monthly Inputs'!Q85","v":3.88},{"$f":"'Monthly Inputs'!R85","v":3.94}]
[null,null,null,{"$f":"D225*D226","v":724019.45000000007},{"$f":"E225*E226","v":783488.79},780681.14,746065.79999999993,745751.73,918529.81,1001963.0800000001,882925.18,704265.28,724788.48,795450.44,{"$f":"O225*O226","v":743753.8},{"$f":"SUM(D227:O227)","v":9551682.9800000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P227/P225","v":3.9794799090422019}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$254","v":0.9956893}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$257","v":0.98740000000000006}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P228/P229/P230","v":4.0477096622051389}]
[]
[null,null,null,{"$f":"MONTH(D235)","v":1},{"$f":"MONTH(E235)","v":2},{"$f":"MONTH(F235)","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,"2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01"]
[null,null,null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,null,null,{"$f":"'Other Inputs'!$D$50+'Other Inputs'!$D$51","v":53000},{"$f":"'Other Inputs'!$D$50+'Other Inputs'!$D$51","v":53000},{"$f":"'Other Inputs'!$D$50+'Other Inputs'!$D$51","v":53000},{"$f":"'Other Inputs'!$D$50","v":3000},{"$f":"'Other Inputs'!$D$50","v":3000},{"$f":"'Other Inputs'!$D$50","v":3000},{"$f":"'Other Inputs'!$D$50","v":3000},{"$f":"'Other Inputs'!$D$50","v":3000},{"$f":"'Other Inputs'!$D$50","v":3000},{"$f":"'Other Inputs'!$D$50","v":3000},{"$f":"'Other Inputs'!$D$50+'Other Inputs'!$D$51","v":53000},{"$f":"'Other Inputs'!$D$50+'Other Inputs'!$D$51","v":53000}]
[null,null,null,{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999},{"$f":"'Other Inputs'!$C$56","v":1.6506559999999999}]
[null,null,null,{"$f":"D236*D237*D238","v":2712027.8079999997},{"$f":"E236*E237*E238","v":2449573.5039999997},2712027.8079999997,148559.03999999998,153511.008,148559.03999999998,153511.008,153511.008,148559.03999999998,153511.008,2624543.04,2712027.8079999997,{"$f":"SUM(D239:O239)","v":14269921.119999999}]
[]
[]
[]
[null,null,null,0.13,0.14000000000000001,0.05,0.05,0.02,0.02,0.02,0.02,0.01,0,0,0]
[null,null,null,{"$f":"D243*(D177+D180+D183+D186)","v":87154.6},{"$f":"E243*(E177+E180+E183+E186)","v":47946.640000000007},12633.050000000001,48452.15,84683.48,139409.28,104598.94,155899.80000000002,77077.14,0,0,0]

{"sheet":"CET & DSM","index":8,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":false,"merged":[[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":-3.190242653479114E-2},{"$f":"J20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$221","v":42000000},{"$f":"'Other Inputs'!$F$221","v":"2011-03-31"},{"$f":"B20","v":95229268},null,null,null,{"$f":"ROUND(B6/D6,5)","v":0.44103999999999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,null,null,"New DNG",null,null,null,"% Change",null,null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$220","v":-5724936.5615391191},{"$f":"'Other Inputs'!$F$220","v":"2011-03-31"},{"$f":"D20","v":179451445.65401},null,null,null,{"$f":"D11+B11","v":173726509.09247088},null,null,null,{"$f":"P5","v":-3.190242653479114E-2},null,null,null,null,null,null,"Effective",null,null,"SNG &","CET, DSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$J$86","v":"2011-05-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$90","v":5},{"$f":"'Other Inputs'!$G$90","v":5},{"$f":"'Other Inputs'!$G$90","v":5},{"$f":"'Other Inputs'!$G$90","v":5},{"$f":"'Ut 1.8'!$C$12","v":5}]
["Utah GS","Dth","Base DNG","DNG Revenue",null,null,null,"CET Rate",null,"Revenue",null,"DNG Rate",null,"Revenue",null,"CET Rate","CET Amort"]
["Block 1 Summer",{"$f":"'Other Inputs'!E225","v":18170765},{"$f":"'Other Inputs'!E210","v":1.87767},{"$f":"B16*C16","v":34118700.317549996},null,null,null,{"$f":"ROUND((J16/B16),5)","v":-5.9900000000000002E-2},null,{"$f":"D16*$P$5","v":-1088469.3303431938},null,{"$f":"C16+H16","v":1.8177699999999999},null,{"$f":"L16*B16","v":33030271.494049996},null,{"$f":"ROUND(H16,5)","v":-5.9900000000000002E-2},{"$f":"B16*P16","v":-1088428.8234999999},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"N24","v":7.2938599999999996},{"$f":"N31","v":7.3845599999999996},{"$f":"N38","v":7.1858486564352129},{"$f":"N45","v":7.7838786564352134}]
["Block 2 Summer",{"$f":"'Other Inputs'!E226","v":3588710},{"$f":"'Other Inputs'!E211","v":0.69703999999999999},{"$f":"B17*C17","v":2501474.4183999998},null,null,null,{"$f":"ROUND((J17/B17),5)","v":-2.2239999999999999E-2},null,{"$f":"D17*$P$5","v":-79803.103861665382},null,{"$f":"C17+H17","v":0.67479999999999996},null,{"$f":"L17*B17","v":2421661.5079999999},null,{"$f":"ROUND(H17,5)","v":-2.2239999999999999E-2},{"$f":"B17*P17","v":-79812.910399999993}]
["Block 1 Winter",{"$f":"'Other Inputs'!E223","v":57393205},{"$f":"'Other Inputs'!E212","v":2.2293799999999999},{"$f":"B18*C18","v":127951263.36289999},null,null,null,{"$f":"ROUND((J18/B18),5)","v":-7.1120000000000003E-2},null,{"$f":"D18*$P$5","v":-4081955.77946863},null,{"$f":"C18+H18","v":2.1582599999999998},null,{"$f":"L18*B18","v":123869458.62329999},null,{"$f":"ROUND(H18,5)","v":-7.1120000000000003E-2},{"$f":"B18*P18","v":-4081804.7396},null,{"$f":"'Other Inputs'!$G$88","v":8.3072900000000001},{"$f":"N26","v":8.277709999999999},{"$f":"N33","v":8.3730799999999999},{"$f":"N40","v":8.1800286564352138},{"$f":"N47","v":9.4028886564352128}]
["Block 2 Winter",{"$f":"'Other Inputs'!E224","v":16076588},{"$f":"'Other Inputs'!E213","v":0.92557},{"$f":"B19*C19","v":14880007.555160001},null,null,null,{"$f":"ROUND((J19/B19),5)","v":-2.9530000000000001E-2},null,{"$f":"D19*$P$5","v":-474708.34786562907},null,{"$f":"C19+H19","v":0.89603999999999995},null,{"$f":"L19*B19","v":14405265.911519999},null,{"$f":"ROUND(H19,5)","v":-2.9530000000000001E-2},{"$f":"B19*P19","v":-474741.64364000002}]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":95229268},null,{"$f":"SUM(D16:D19)","v":179451445.65401},null,null,null,null,null,{"$f":"B11","v":-5724936.5615391191},null,null,null,{"$f":"SUM(N16:N19)","v":173726657.53687},null,null,{"$f":"SUM(Q16:Q19)","v":-5724788.1171400007}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F8","v":"2011-06-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2011-05-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.87767},{"$f":"$H$16","v":-5.9900000000000002E-2},0.37524999999999997,1.519E-2,2.9080000000000002E-2,null,{"$f":"SUM(B24:F24)","v":2.2372899999999998},0.55215999999999998,1.244E-2,null,4.1506400000000001,0.34133000000000002,{"$f":"SUM(H24:M24)","v":7.2938599999999996},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"N24-P24","v":-2.491000000000021E-2}]
["Block 2 Summer",{"$f":"$C$17","v":0.69703999999999999},{"$f":"$H$17","v":-2.2239999999999999E-2},{"$f":"$D$24","v":0.37524999999999997},{"$f":"$E$24","v":1.519E-2},1.0800000000000001E-2,null,{"$f":"SUM(B25:F25)","v":1.0760399999999999},{"$f":"I24","v":0.55215999999999998},{"$f":"J24","v":1.244E-2},null,{"$f":"L24","v":4.1506400000000001},{"$f":"$M$24","v":0.34133000000000002},{"$f":"SUM(H25:M25)","v":6.1326100000000006},null,{"$f":"'Other Inputs'!$G$87","v":6.1418600000000003},{"$f":"N25-P25","v":-9.2499999999997584E-3}]
["Block 1 Winter",{"$f":"$C$18","v":2.2293799999999999},{"$f":"$H$18","v":-7.1120000000000003E-2},{"$f":"$D$24","v":0.37524999999999997},{"$f":"$E$24","v":1.519E-2},3.4529999999999998E-2,null,{"$f":"SUM(B26:F26)","v":2.5832299999999999},1.1759999999999999,2.6509999999999999E-2,null,{"$f":"L24","v":4.1506400000000001},{"$f":"$M$24","v":0.34133000000000002},{"$f":"SUM(H26:M26)","v":8.277709999999999},null,{"$f":"'Other Inputs'!$G$88","v":8.3072900000000001},{"$f":"N26-P26","v":-2.958000000000105E-2}]
["Block 2 Winter",{"$f":"$C$19","v":0.92557},{"$f":"$H$19","v":-2.9530000000000001E-2},{"$f":"$D$24","v":0.37524999999999997},{"$f":"$E$24","v":1.519E-2},1.434E-2,null,{"$f":"SUM(B27:F27)","v":1.3008200000000001},{"$f":"I26","v":1.1759999999999999},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"L24","v":4.1506400000000001},{"$f":"$M$24","v":0.34133000000000002},{"$f":"SUM(H27:M27)","v":6.9953000000000003},null,{"$f":"'Other Inputs'!$G$89","v":7.0075799999999999},{"$f":"N27-P27","v":-1.2279999999999625E-2}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2011-06-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2011-05-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.87767},-3.499E-2,{"$f":"$H$6","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B31:F31)","v":2.3279899999999998},{"$f":"$I$24","v":0.55215999999999998},{"$f":"J24","v":1.244E-2},null,{"$f":"$L$24","v":4.1506400000000001},{"$f":"$M$24","v":0.34133000000000002},{"$f":"SUM(H31:M31)","v":7.3845599999999996},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"N31-P31","v":6.5789999999999793E-2}]
["Block 2 Summer",{"$f":"$C$17","v":0.69703999999999999},-1.299E-2,{"$f":"$H$6","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B32:F32)","v":1.1510800000000001},{"$f":"$I$24","v":0.55215999999999998},{"$f":"J25","v":1.244E-2},null,{"$f":"$L$24","v":4.1506400000000001},{"$f":"$M$24","v":0.34133000000000002},{"$f":"SUM(H32:M32)","v":6.2076500000000001},null,{"$f":"'Other Inputs'!$G$87","v":6.1418600000000003},{"$f":"N32-P32","v":6.5789999999999793E-2}]
["Block 1 Winter",{"$f":"$C$18","v":2.2293799999999999},-4.1540000000000001E-2,{"$f":"$H$6","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B33:F33)","v":2.6786000000000003},{"$f":"$I$26","v":1.1759999999999999},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.1506400000000001},{"$f":"$M$24","v":0.34133000000000002},{"$f":"SUM(H33:M33)","v":8.3730799999999999},null,{"$f":"'Other Inputs'!$G$88","v":8.3072900000000001},{"$f":"N33-P33","v":6.5789999999999793E-2}]
["Block 2 Winter",{"$f":"$C$19","v":0.92557},-1.7250000000000001E-2,{"$f":"$H$6","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B34:F34)","v":1.3788899999999999},{"$f":"$I$26","v":1.1759999999999999},{"$f":"J27","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.1506400000000001},{"$f":"$M$24","v":0.34133000000000002},{"$f":"SUM(H34:M34)","v":7.0733699999999997},null,{"$f":"'Other Inputs'!$G$89","v":7.0075799999999999},{"$f":"N34-P34","v":6.5789999999999793E-2}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2011-06-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2011-05-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.87767},{"$f":"C31","v":-3.499E-2},{"$f":"D24","v":0.37524999999999997},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B38:F38)","v":2.2622},{"$f":"'Ut 1.6 p3'!G17","v":0.55715000000000003},{"$f":"'Ut 1.6 p3'!$H$17","v":1.2440000000000007E-2},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.2133900000000004},{"$f":"'Ut 1.6 p1'!$F$35","v":0.14066865643521304},{"$f":"SUM(H38:M38)","v":7.1858486564352129},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"N38-P38","v":-0.13292134356478691}]
["Block 2 Summer",{"$f":"$C$17","v":0.69703999999999999},{"$f":"C32","v":-1.299E-2},{"$f":"D25","v":0.37524999999999997},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B39:F39)","v":1.0852899999999999},{"$f":"'Ut 1.6 p3'!G17","v":0.55715000000000003},{"$f":"'Ut 1.6 p3'!$H$17","v":1.2440000000000007E-2},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.2133900000000004},{"$f":"'Ut 1.6 p1'!$F$35","v":0.14066865643521304},{"$f":"SUM(H39:M39)","v":6.0089386564352134},null,{"$f":"'Other Inputs'!$G$87","v":6.1418600000000003},{"$f":"N39-P39","v":-0.13292134356478691}]
["Block 1 Winter",{"$f":"$C$18","v":2.2293799999999999},{"$f":"C33","v":-4.1540000000000001E-2},{"$f":"D26","v":0.37524999999999997},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B40:F40)","v":2.6128100000000001},{"$f":"'Ut 1.6 p3'!G16","v":1.18665},{"$f":"'Ut 1.6 p3'!$H$16","v":2.6510000000000034E-2},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.2133900000000004},{"$f":"'Ut 1.6 p1'!$F$35","v":0.14066865643521304},{"$f":"SUM(H40:M40)","v":8.1800286564352138},null,{"$f":"'Other Inputs'!$G$88","v":8.3072900000000001},{"$f":"N40-P40","v":-0.12726134356478624}]
["Block 2 Winter",{"$f":"$C$19","v":0.92557},{"$f":"C34","v":-1.7250000000000001E-2},{"$f":"D27","v":0.37524999999999997},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B41:F41)","v":1.3131000000000002},{"$f":"'Ut 1.6 p3'!G16","v":1.18665},{"$f":"'Ut 1.6 p3'!$H$16","v":2.6510000000000034E-2},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.2133900000000004},{"$f":"'Ut 1.6 p1'!$F$35","v":0.14066865643521304},{"$f":"SUM(H41:M41)","v":6.8803186564352137},null,{"$f":"'Other Inputs'!$G$89","v":7.0075799999999999},{"$f":"N41-P41","v":-0.12726134356478624}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2011-06-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2011-05-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.87767},{"$f":"$H$16","v":-5.9900000000000002E-2},{"$f":"$H$6","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F38","v":2.9080000000000002E-2},null,{"$f":"SUM(B45:F45)","v":2.30308},{"$f":"I38","v":0.55715000000000003},{"$f":"'Ut 1.6 p3'!$I$17","v":0.56959000000000004},null,{"$f":"'Ut 1.6 p1'!$F$36","v":4.3540586564352131},null,{"$f":"SUM(H45:L45)","v":7.7838786564352134},null,{"$f":"'Other Inputs'!$G$86","v":7.3187699999999998},{"$f":"N45-P45","v":0.4651086564352136}]
["Block 2 Summer",{"$f":"$C$17","v":0.69703999999999999},{"$f":"$H$17","v":-2.2239999999999999E-2},{"$f":"$H$6","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F39","v":1.0800000000000001E-2},null,{"$f":"SUM(B46:F46)","v":1.1418299999999999},{"$f":"I39","v":0.55715000000000003},{"$f":"'Ut 1.6 p3'!$I$17","v":0.56959000000000004},null,{"$f":"$L$45","v":4.3540586564352131},null,{"$f":"SUM(H46:L46)","v":6.6226286564352126},null,{"$f":"'Other Inputs'!$G$87","v":6.1418600000000003},{"$f":"N46-P46","v":0.48076865643521227}]
["Block 1 Winter",{"$f":"$C$18","v":2.2293799999999999},{"$f":"$H$18","v":-7.1120000000000003E-2},{"$f":"$H$6","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F40","v":3.4529999999999998E-2},null,{"$f":"SUM(B47:F47)","v":2.6490200000000002},{"$f":"I40","v":1.18665},{"$f":"'Ut 1.6 p3'!$I$16","v":1.21316},null,{"$f":"$L$45","v":4.3540586564352131},null,{"$f":"SUM(H47:L47)","v":9.4028886564352128},null,{"$f":"'Other Inputs'!$G$88","v":8.3072900000000001},{"$f":"N47-P47","v":1.0955986564352127}]
["Block 2 Winter",{"$f":"$C$19","v":0.92557},{"$f":"$H$19","v":-2.9530000000000001E-2},{"$f":"$H$6","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F41","v":1.434E-2},null,{"$f":"SUM(B48:F48)","v":1.3666099999999999},{"$f":"I41","v":1.18665},{"$f":"'Ut 1.6 p3'!$I$16","v":1.21316},null,{"$f":"$L$45","v":4.3540586564352131},null,{"$f":"SUM(H48:L48)","v":8.120478656435214},null,{"$f":"'Other Inputs'!$G$89","v":7.0075799999999999},{"$f":"N48-P48","v":1.1128986564352141}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2011-05-01"},{"$f":"N43","v":"2011-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":128.78},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":128.34},null,null,null,{"$f":"D53-C53","v":-0.43999999999999773}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":108.84},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":108.47},null,null,null,-0.37000000000000455]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":88.9},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":88.6},null,null,null,-0.30000000000001137]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":65.75},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.540000000000006},null,null,null,-0.20999999999999375]
["May",4.4000000000000004,37.200000000000003,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":37.090000000000003},null,null,null,-0.10999999999999943]
["June",3.1,27.69,27.61,null,null,null,-8.0000000000001847E-2]
["July",2,19.64,19.59,null,null,null,-5.0000000000000711E-2]
["August",1.8,18.170000000000002,18.13,null,null,null,-4.00000000000027E-2]
["September",2,19.64,19.59,null,null,null,-5.0000000000000711E-2]
["October",3.1,27.69,27.61,null,null,null,-8.0000000000001847E-2]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":57.34},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":57.15},null,null,null,-0.19000000000000483]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":100.53},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":100.19},null,null,null,-0.34000000000000341]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":700.17000000000007},{"$f":"SUM(D53:D64)","v":697.90999999999985},null,null,null,{"$f":"SUM(H53:H64)","v":-2.2600000000000229},null,{"$f":"H65/C65","v":-3.2277875373123992E-3}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2011-05-01"},{"$f":"D52","v":"2011-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":128.78},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":129.76},null,null,null,{"$f":"D71-C71","v":0.97999999999998977}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":108.84},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":109.66},null,null,null,0.81999999999999318]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":88.9},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":89.57},null,null,null,0.66999999999998749]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":65.75},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":66.290000000000006},null,null,null,0.54000000000000625]
["May",4.4000000000000004,37.200000000000003,37.49,null,null,null,0.28999999999999915]
["June",3.1,27.69,27.89,null,null,null,0.19999999999999929]
["July",2,19.64,19.77,null,null,null,0.12999999999999901]
["August",1.8,18.170000000000002,18.29,null,null,null,0.11999999999999744]
["September",2,19.64,19.77,null,null,null,0.12999999999999901]
["October",3.1,27.69,27.89,null,null,null,0.19999999999999929]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":57.34},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":57.75},null,null,null,0.40999999999999659]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":100.53},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":101.29},null,null,null,0.76000000000000512]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":700.17000000000007},{"$f":"SUM(D71:D82)","v":705.42},null,null,null,{"$f":"SUM(H71:H82)","v":5.2499999999999716},null,{"$f":"H83/C83","v":7.4981790136680682E-3}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2011-05-01"},{"$f":"D70","v":"2011-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":128.78},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":126.88},null,null,null,{"$f":"D89-C89","v":-1.9000000000000057}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":108.84},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":107.25},null,null,null,-1.5900000000000034]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":88.9},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":87.62},null,null,null,-1.2800000000000011]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":65.75},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":64.64},null,null,null,-1.1099999999999994]
["May",4.4000000000000004,37.200000000000003,36.619999999999997,null,null,null,-0.5800000000000054]
["June",3.1,27.69,27.28,null,null,null,-0.41000000000000014]
["July",2,19.64,19.37,null,null,null,-0.26999999999999957]
["August",1.8,18.170000000000002,17.93,null,null,null,-0.24000000000000199]
["September",2,19.64,19.37,null,null,null,-0.26999999999999957]
["October",3.1,27.69,27.28,null,null,null,-0.41000000000000014]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":57.34},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":56.53},null,null,null,-0.81000000000000227]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":100.53},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":99.07},null,null,null,-1.460000000000008]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":700.17000000000007},{"$f":"SUM(D89:D100)","v":689.83999999999992},null,null,null,{"$f":"SUM(H89:H100)","v":-10.330000000000027},null,{"$f":"H101/C101","v":-1.4753559849750811E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2011-05-01"},{"$f":"D52","v":"2011-06-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":128.78},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":145.1},null,null,null,{"$f":"D107-C107","v":16.319999999999993}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":108.84},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":122.54},null,null,null,13.700000000000003]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":88.9},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":99.97},null,null,null,11.069999999999993]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":65.75},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":69.61},null,null,null,3.8599999999999994]
["May",4.4000000000000004,37.200000000000003,39.25,null,null,null,2.0499999999999972]
["June",3.1,27.69,29.13,null,null,null,1.4399999999999977]
["July",2,19.64,20.57,null,null,null,0.92999999999999972]
["August",1.8,18.170000000000002,19.010000000000002,null,null,null,0.83999999999999986]
["September",2,19.64,20.57,null,null,null,0.92999999999999972]
["October",3.1,27.69,29.13,null,null,null,1.4399999999999977]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":57.34},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":64.239999999999995},null,null,null,6.8999999999999915]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":100.53},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":113.13},null,null,null,12.599999999999994]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":700.17000000000007},{"$f":"SUM(D107:D118)","v":772.25000000000011},null,null,null,{"$f":"SUM(H107:H118)","v":72.079999999999956},null,{"$f":"H119/C119","v":0.10294642729622798}]

{"sheet":"UT Tariff Sheets PT","index":9,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":false,"merged":[[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":1.87767},{"$f":"'CET & DSM'!B39","v":0.69703999999999999},{"$f":"'CET & DSM'!B40","v":2.2293799999999999},{"$f":"'CET & DSM'!B41","v":0.92557},null,null,null,null,"First","Next","All Over","First","Next","All Over",null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"CET Amortization ",{"$f":"'CET & DSM'!C38","v":-3.499E-2},{"$f":"'CET & DSM'!C39","v":-1.299E-2},{"$f":"'CET & DSM'!C40","v":-4.1540000000000001E-2},{"$f":"'CET & DSM'!C41","v":-1.7250000000000001E-2},null,null,null,null,200,1800,2000,200,1800,2000,null,null,null,null,"First","Next","All Over",null,null,null,null,"Distribution Non-Gas Rate",{"$f":"'Ut 1.8'!C73","v":1.7550300000000001},null,null,null,null,null,"Base DNG",null,{"$f":"'Ut 1.8'!C52","v":4.9603099999999998}]
[null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D38,5)","v":0.37524999999999997},{"$f":"ROUND('CET & DSM'!D39,5)","v":0.37524999999999997},{"$f":"ROUND('CET & DSM'!D40,5)","v":0.37524999999999997},{"$f":"ROUND('CET & DSM'!D41,5)","v":0.37524999999999997},null,null,null,"Base DNG ",{"$f":"'Ut 1.8'!C19","v":0.65741000000000005},{"$f":"'Ut 1.8'!D19","v":0.51415},{"$f":"'Ut 1.8'!E19","v":0.44675999999999999},{"$f":"'Ut 1.8'!F19","v":0.73516000000000004},{"$f":"'Ut 1.8'!G19","v":0.58813000000000004},{"$f":"'Ut 1.8'!H19","v":0.52932000000000001},null,null,null,null,2000,18000,20000,null,null,null,null,null,null,null,null,null,null,null,"Energy Assistance",null,{"$f":"'Other Inputs'!$E$218","v":1.8290000000000001E-2}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$216","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$216","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$216","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$216","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$216","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$216","v":1.0290000000000001E-2},null,null,null,"Base DNG",{"$f":"'Ut 1.8'!C60","v":0.23461000000000001},{"$f":"'Ut 1.8'!D60","v":0.21584},{"$f":"'Ut 1.8'!E60","v":0.19857},null,null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$26,5)","v":6.1509900000000002},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":4.9786000000000001}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.23312},{"$f":"SUM(D6:D9)","v":1.0744899999999999},{"$f":"SUM(E6:E9)","v":2.5782799999999999},{"$f":"SUM(F6:F9)","v":1.2987600000000001},null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(K8:K9)","v":0.66770000000000007},0.52444000000000002,0.45705000000000001,0.74545000000000006,0.59842000000000006,0.53961000000000003,null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$217","v":7.9600000000000001E-3},{"$f":"'Other Inputs'!$E$217","v":7.9600000000000001E-3},{"$f":"'Other Inputs'!$E$217","v":7.9600000000000001E-3},null,null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!H$26,5)","v":0.13741999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$f":"SUM(U9:U10)","v":0.24257000000000001},{"$f":"SUM(V9:V10)","v":0.2238},{"$f":"SUM(W9:W10)","v":0.20652999999999999},null,null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(AC9:AF10)","v":6.2884099999999998},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND('Ut 1.6 p3'!G$22,5)","v":0.85631000000000002}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":0.55715000000000003},{"$f":"'CET & DSM'!I39","v":0.55715000000000003},{"$f":"'CET & DSM'!I40","v":1.18665},{"$f":"'CET & DSM'!I41","v":1.18665},null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.55711999999999995},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.55711999999999995},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.55711999999999995},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1557500000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1557500000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1557500000000001},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$265),5)","v":0.18009},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$265),5)","v":0.18009},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$265),5)","v":0.18009},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$f":"ROUND('Ut 1.6 p3'!H$22,5)","v":1.9130000000000001E-2}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J38","v":1.2440000000000007E-2},{"$f":"'CET & DSM'!J39","v":1.2440000000000007E-2},{"$f":"'CET & DSM'!J40","v":2.6510000000000034E-2},{"$f":"'CET & DSM'!J41","v":2.6510000000000034E-2},null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":1.2449999999999999E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":1.2449999999999999E-2},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":1.2449999999999999E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":2.5819999999999999E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":2.5819999999999999E-2},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":2.5819999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate","Highest Gas Cost",null,null,null,null,null,"Supplier Non-Gas Rate",null,{"$f":"SUM(AK11:AM12)","v":0.87544}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.56959000000000004},{"$f":"SUM(D12:D13)","v":0.56959000000000004},{"$f":"SUM(E12:E13)","v":1.21316},{"$f":"SUM(F12:F13)","v":1.21316},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":0.56956999999999991},0.56956999999999991,0.56956999999999991,1.18157,1.18157,1.18157,null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Gas Cost",null,{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.2133900000000004}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.6 p1'!$F$34","v":4.2133900000000004},{"$f":"'Ut 1.6 p1'!$F$34","v":4.2133900000000004},{"$f":"'Ut 1.6 p1'!$F$34","v":4.2133900000000004},{"$f":"'Ut 1.6 p1'!$F$34","v":4.2133900000000004},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.2133900000000004},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.2133900000000004},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.2133900000000004},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.2133900000000004},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.2133900000000004},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.2133900000000004},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.14066999999999999}]
[null,"191 Amortization ",{"$f":"'Ut 1.6 p1'!$F$35","v":0.14066865643521304},{"$f":"'Ut 1.6 p1'!$F$35","v":0.14066865643521304},{"$f":"'Ut 1.6 p1'!$F$35","v":0.14066865643521304},{"$f":"'Ut 1.6 p1'!$F$35","v":0.14066865643521304},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.14066999999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.14066999999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.14066999999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.14066999999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.14066999999999999},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.14066999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":4.3540600000000005}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.3540586564352131},{"$f":"SUM(D16:D17)","v":4.3540586564352131},{"$f":"SUM(E16:E17)","v":4.3540586564352131},{"$f":"SUM(F16:F17)","v":4.3540586564352131},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":4.3540600000000005},4.3540600000000005,4.3540600000000005,4.3540600000000005,4.3540600000000005,4.3540600000000005,null,null,null,"Total Rate","$","$","$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",null,{"$f":"SUM(AK9,AK13,AK17)","v":10.208100000000002}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":7.1567686564352133},{"$f":"SUM(D18,D14,D10)","v":5.9981386564352128},{"$f":"SUM(E18,E14,E10)","v":8.1454986564352136},{"$f":"SUM(F18,F14,F10)","v":6.8659786564352139},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":5.5913300000000001},5.4480700000000004,5.3806799999999999,6.2810800000000002,6.1340500000000002,6.07524,null,null,null,"Minimum Monthly Distribution Non-Gas Charge"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02"]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":5},null,null,null,"Minimum Monthly Distribution Non-Gas Charge",null,null,null,null,"Summer",{"$f":"ROUND(K8*175,0)","v":115}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":21},null,null,null,null,null,null,null,null,"Winter",{"$f":"ROUND(N8*175,0)","v":129}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",5]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",null,5,null,null,null,null,null,"BSF Category 3",67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",null,21,null,null,null,null,null,"BSF Category 4",274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[null,"Pass Through Changes",null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"UT Tariff Sheets","index":10,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5],[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":1.87767},{"$f":"'CET & DSM'!B25","v":0.69703999999999999},{"$f":"'CET & DSM'!B26","v":2.2293799999999999},{"$f":"'CET & DSM'!B27","v":0.92557},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":1.87767},{"$f":"'CET & DSM'!B32","v":0.69703999999999999},{"$f":"'CET & DSM'!B33","v":2.2293799999999999},{"$f":"'CET & DSM'!B34","v":0.92557}]
[null,"CET Amortization ",{"$f":"'CET & DSM'!H16","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!H17","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!H18","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!H19","v":-2.9530000000000001E-2},null,null,"CET Amortization ",{"$f":"'CET & DSM'!C31","v":-3.499E-2},{"$f":"'CET & DSM'!C32","v":-1.299E-2},{"$f":"'CET & DSM'!C33","v":-4.1540000000000001E-2},{"$f":"'CET & DSM'!C34","v":-1.7250000000000001E-2}]
[null,"DSM Amortization  ",{"$f":"'CET & DSM'!D24","v":0.37524999999999997},{"$f":"'CET & DSM'!D25","v":0.37524999999999997},{"$f":"'CET & DSM'!D26","v":0.37524999999999997},{"$f":"'CET & DSM'!D27","v":0.37524999999999997},null,null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D31,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D32,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D33,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D34,5)","v":0.44103999999999999}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2},null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2},{"$f":"'Other Inputs'!$E$215","v":1.519E-2}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.2082099999999998},{"$f":"SUM(D6:D9)","v":1.06524},{"$f":"SUM(E6:E9)","v":2.5486999999999997},{"$f":"SUM(F6:F9)","v":1.2864800000000001},null,null,"Distribution Non-Gas Rate",{"$f":"SUM(J6:J9)","v":2.2989099999999998},{"$f":"SUM(K6:K9)","v":1.1402800000000002},{"$f":"SUM(L6:L9)","v":2.6440700000000001},{"$f":"SUM(M6:M9)","v":1.3645499999999999}]
[]
[null,"Base SNG",{"$f":"'CET & DSM'!I24","v":0.55215999999999998},{"$f":"'CET & DSM'!I25","v":0.55215999999999998},{"$f":"'CET & DSM'!I26","v":1.1759999999999999},{"$f":"'CET & DSM'!I27","v":1.1759999999999999},null,null,"Base SNG",{"$f":"'CET & DSM'!I31","v":0.55215999999999998},{"$f":"'CET & DSM'!I32","v":0.55215999999999998},{"$f":"'CET & DSM'!I33","v":1.1759999999999999},{"$f":"'CET & DSM'!I34","v":1.1759999999999999}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J24","v":1.244E-2},{"$f":"'CET & DSM'!J25","v":1.244E-2},{"$f":"'CET & DSM'!J26","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J27","v":2.6509999999999999E-2},null,null,"SNG Amortization",{"$f":"'CET & DSM'!J31","v":1.244E-2},{"$f":"'CET & DSM'!J32","v":1.244E-2},{"$f":"'CET & DSM'!J33","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J34","v":2.6509999999999999E-2}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.56459999999999999},{"$f":"SUM(D12:D13)","v":0.56459999999999999},{"$f":"SUM(E12:E13)","v":1.20251},{"$f":"SUM(F12:F13)","v":1.20251},null,null,"Supplier Non-Gas Rate",{"$f":"SUM(J12:J13)","v":0.56459999999999999},{"$f":"SUM(K12:K13)","v":0.56459999999999999},{"$f":"SUM(L12:L13)","v":1.20251},{"$f":"SUM(M12:M13)","v":1.20251}]
[]
[null,"Base Gas Cost ",{"$f":"'CET & DSM'!L24","v":4.1506400000000001},{"$f":"'CET & DSM'!L25","v":4.1506400000000001},{"$f":"'CET & DSM'!L26","v":4.1506400000000001},{"$f":"'CET & DSM'!L27","v":4.1506400000000001},null,null,"Base Gas Cost ",{"$f":"'CET & DSM'!L31","v":4.1506400000000001},{"$f":"'CET & DSM'!L32","v":4.1506400000000001},{"$f":"'CET & DSM'!L33","v":4.1506400000000001},{"$f":"'CET & DSM'!L34","v":4.1506400000000001}]
[null,"191 Amortization ",{"$f":"'CET & DSM'!M24","v":0.34133000000000002},{"$f":"'CET & DSM'!M25","v":0.34133000000000002},{"$f":"'CET & DSM'!M26","v":0.34133000000000002},{"$f":"'CET & DSM'!M27","v":0.34133000000000002},null,null,"191 Amortization ",{"$f":"'CET & DSM'!M31","v":0.34133000000000002},{"$f":"'CET & DSM'!M32","v":0.34133000000000002},{"$f":"'CET & DSM'!M33","v":0.34133000000000002},{"$f":"'CET & DSM'!M34","v":0.34133000000000002}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.4919700000000002},{"$f":"SUM(D16:D17)","v":4.4919700000000002},{"$f":"SUM(E16:E17)","v":4.4919700000000002},{"$f":"SUM(F16:F17)","v":4.4919700000000002},null,null,"Commodity Rate",{"$f":"SUM(J16:J17)","v":4.4919700000000002},{"$f":"SUM(K16:K17)","v":4.4919700000000002},{"$f":"SUM(L16:L17)","v":4.4919700000000002},{"$f":"SUM(M16:M17)","v":4.4919700000000002}]
[]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":7.26478},{"$f":"SUM(D18,D14,D10)","v":6.1218100000000009},{"$f":"SUM(E18,E14,E10)","v":8.2431800000000006},{"$f":"SUM(F18,F14,F10)","v":6.9809600000000005},null,null,"Total Rate",{"$f":"SUM(J18,J14,J10)","v":7.35548},{"$f":"SUM(K18,K14,K10)","v":6.1968500000000013},{"$f":"SUM(L18,L14,L10)","v":8.3385500000000015},{"$f":"SUM(M18,M14,M10)","v":7.0590299999999999}]
[]
[]
[null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":5},null,null,null,null,null,"BSF Category 1",{"$f":"'Ut 1.8'!C12","v":5}]
[null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":21},null,null,null,null,null,"BSF Category 2",{"$f":"'Ut 1.8'!C13","v":21}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":55},null,null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":55}]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":244},null,null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":244}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date",null,null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[]
[null,"New CET Only",null,null,null,null,null,null,"NEW DSM ONLY"]

{"sheet":"Utah Summary-by class","index":11,"n_rows":44,"n_cols":23,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,16],[3,2,3,7],[3,9,3,14],[3,16,3,17]]}
["UTAH SUMMARY"]
[null,"NOT AN EXHIBIT !!!"]
["NEEDS TO BE UPDATED FOR GSR AND GSC RATES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sub Total"]
[null,null,"COMMODITY",null,null,null,null,null,null,"SNG",null,null,null,null,null,null,"TOTAL"]
[null,null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Current","Proposed","Current","Proposed","Revenue","%",null,"Revenue","%"]
["RATE","Dth Sales","Rates","Rates","Revenue","Revenue","Difference","Change",null,"Rates","Rates","Revenue","Revenue","Difference","Change",null,"Difference","Change"]
[]
["GS (W)",{"$f":"Calculations!P52","v":67510892},{"$f":"'Ut 1.6 p1'!$H$36","v":4.4919700000000002},{"$f":"ROUND('Ut 1.6 p1'!$F$36,5)","v":4.3540599999999996},{"$f":"ROUND(B8*C8,0)","v":303256902},{"$f":"ROUND(B8*D8,0)","v":293946474},{"$f":"(F8-E8)","v":-9310428},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.20251},{"$f":"'Ut 1.6 p3'!I16","v":1.21316},{"$f":"ROUND(B8*J8,0)","v":81182523},{"$f":"ROUND(B8*K8,0)","v":81901514},{"$f":"(M8-L8)","v":718991},null,null,{"$f":"G8+N8","v":-8591437}]
["GS (S)",{"$f":"Calculations!P53","v":27718376},{"$f":"'Ut 1.6 p1'!$H$36","v":4.4919700000000002},{"$f":"D8","v":4.3540599999999996},{"$f":"ROUND(B9*C9,0)","v":124510113},{"$f":"ROUND(B9*D9,0)","v":120687472},{"$f":"(F9-E9)","v":-3822641},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.56459999999999999},{"$f":"'Ut 1.6 p3'!I17","v":0.56959000000000004},{"$f":"ROUND(B9*J9,0)","v":15649795},{"$f":"ROUND(B9*K9,0)","v":15788110},{"$f":"(M9-L9)","v":138315},null,null,{"$f":"G9+N9","v":-3684326}]
["Total",{"$f":"SUM(B8:B9)","v":95229268},null,null,{"$f":"SUM(E8:E9)","v":427767015},{"$f":"SUM(F8:F9)","v":414633946},{"$f":"SUM(G8:G9)","v":-13133069},{"$f":"IF(G10=0,0,G10/E10)","v":-3.0701453219809386E-2},null,null,null,{"$f":"SUM(L8:L9)","v":96832318},{"$f":"SUM(M8:M9)","v":97689624},{"$f":"SUM(N8:N9)","v":857306},{"$f":"IF(N10=0,0,N10/L10)","v":8.8535110767460918E-3},null,{"$f":"SUM(Q8:Q9)","v":-12275763},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":-2.3400264216500634E-2}]
[]
[]
["FS",{"$f":"Calculations!P58","v":3677255},{"$f":"'Ut 1.6 p1'!$H$36","v":4.4919700000000002},{"$f":"D8","v":4.3540599999999996},{"$f":"ROUND(B13*C13,0)","v":16518119},{"$f":"ROUND(B13*D13,0)","v":16010989},{"$f":"(F13-E13)","v":-507130},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.1712},{"$f":"'Ut 1.6 p3'!I19","v":1.18157},{"$f":"ROUND(B13*J13,0)","v":4306801},{"$f":"ROUND(B13*K13,0)","v":4344934},{"$f":"(M13-L13)","v":38133},null,null,{"$f":"G13+N13","v":-468997}]
[null,{"$f":"Calculations!P59","v":3605902},{"$f":"'Ut 1.6 p1'!$H$36","v":4.4919700000000002},{"$f":"D9","v":4.3540599999999996},{"$f":"ROUND(B14*C14,0)","v":16197604},{"$f":"ROUND(B14*D14,0)","v":15700314},{"$f":"(F14-E14)","v":-497290},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.56457000000000002},{"$f":"'Ut 1.6 p3'!I20","v":0.56956999999999991},{"$f":"ROUND(B14*J14,0)","v":2035784},{"$f":"ROUND(B14*K14,0)","v":2053814},{"$f":"(M14-L14)","v":18030},null,null,{"$f":"G14+N14","v":-479260}]
["Total",{"$f":"SUM(B13:B14)","v":7283157},null,null,{"$f":"SUM(E13:E14)","v":32715723},{"$f":"SUM(F13:F14)","v":31711303},{"$f":"SUM(G13:G14)","v":-1004420},{"$f":"IF(G15=0,0,G15/E15)","v":-3.0701445907217149E-2},null,null,null,{"$f":"SUM(L13:L14)","v":6342585},{"$f":"SUM(M13:M14)","v":6398748},{"$f":"SUM(N13:N14)","v":56163},{"$f":"IF(N15=0,0,N15/L15)","v":8.8549069503995603E-3},null,{"$f":"SUM(Q13:Q14)","v":-948257},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":-2.4277984596772599E-2}]
[]
[]
[]
["NGV",{"$f":"Calculations!P12","v":456000},{"$f":"'Ut 1.6 p1'!$H$36","v":4.4919700000000002},{"$f":"D8","v":4.3540599999999996},{"$f":"ROUND(B19*C19,0)","v":2048338},{"$f":"ROUND(B19*D19,0)","v":1985451},{"$f":"(F19-E19)","v":-62887},{"$f":"IF(G19=0,0,G19/E19)","v":-3.0701476025929316E-2},null,{"$f":"'Ut 1.6 p3'!E22","v":0.86775999999999998},{"$f":"'Ut 1.6 p3'!I22","v":0.87544},{"$f":"ROUND(B19*J19,0)","v":395699},{"$f":"ROUND(B19*K19,0)","v":399201},{"$f":"(M19-L19)","v":3502},{"$f":"IF(N19=0,0,N19/L19)","v":8.8501613600236537E-3},null,{"$f":"G19+N19","v":-59385},{"$f":"IF(Q19=0,0,Q19/(E19+L19))","v":-2.4297913656789974E-2}]
[]
[null,null,null,null,null,null,{"$f":"G10+G15+G19","v":-14200376},null,null,null,null,null,null,{"$f":"N10+N15+N19","v":916971},null,null,{"$f":"Q10+Q15+Q19","v":-13283405}]
[]
[]
["IS",{"$f":"Calculations!P15","v":2400234},null,null,{"$f":"ROUND(B24*C24,0)","v":0},{"$f":"ROUND(B24*D24,0)","v":0},{"$f":"(F24-E24)","v":0},{"$f":"IF(G24=0,0,G24/E24)","v":0},null,{"$f":"'Ut 1.6 p3'!E24","v":0.17937},{"$f":"'Ut 1.6 p3'!I24","v":0.17918999999999999},{"$f":"ROUND(B24*J24,0)","v":430530},{"$f":"ROUND(B24*K24,0)","v":430098},{"$f":"(M24-L24)","v":-432},{"$f":"IF(N24=0,0,N24/L24)","v":-1.0034143962093234E-3},null,{"$f":"G24+N24","v":-432},{"$f":"IF(Q24=0,0,Q24/(E24+L24))","v":-1.0034143962093234E-3}]
[]
["ES",0,null,null,{"$f":"ROUND(B26*C26,0)","v":0},{"$f":"ROUND(B26*D26,0)","v":0},{"$f":"(F26-E26)","v":0},{"$f":"IF(G26=0,0,G26/E26)","v":0},null,{"$f":"'Ut 1.6 p3'!E26","v":6.2332000000000001},{"$f":"'Ut 1.6 p3'!I26","v":6.2884099999999998},{"$f":"ROUND(B26*J26,0)","v":0},{"$f":"ROUND(B26*K26,0)","v":0},{"$f":"(M26-L26)","v":0},{"$f":"IF(N26=0,0,N26/L26)","v":0},null,{"$f":"G26+N26","v":0},{"$f":"IF(Q26=0,0,Q26/(E26+L26))","v":0}]
[null,"-",null,null,"-","-","-",null,null,null,null,"-------------------","-------------------","-------------------",null,null,"-------------------"]
[null,{"$f":"B10+B15+B19+B24+B26","v":105368659},null,null,{"$f":"E10+E15+E19+E24+E26","v":462531076},{"$f":"F10+F15+F19+F24+F26","v":448330700},{"$f":"G10+G15+G19+G24+G26","v":-14200376},{"$f":"IF(G28=0,0,G28/E28)","v":-3.0701452803573354E-2},null,null,null,{"$f":"L10+L15+L19+L24+L26","v":104001132},{"$f":"M10+M15+M19+M24+M26","v":104917671},{"$f":"N10+N15+N19+N24+N26","v":916539},{"$f":"IF(N28=0,0,N28/L28)","v":8.8127790762892854E-3},null,{"$f":"Q10+Q15+Q19+Q24+Q26","v":-13283837},{"$f":"IF(Q28=0,0,Q28/(E28+L28))","v":-2.3447628947514312E-2},null,null,null,null,{"$f":"49300714-6927605-5328088","v":37045021}]
[null,null,null,null,null,null,{"$f":"IF(G28>0,\"Commodity Increase\",\"Commodity Decrease\")","v":"Commodity Decrease"},null,null,null,null,null,null,{"$f":"IF(N28>0,\"Increase to SNG\",\"Decrease to SNG\")","v":"Increase to SNG"},null,null,null,null,null,null,null,null,{"$f":"W28-N28","v":36128482}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G28,-3)","v":-14200000},null,null,null,null,null,null,{"$f":"ROUND(N28,-3)","v":917000},null,null,{"$f":"ROUND(Q28,-3)","v":-13284000},null,null,null,null,null,{"$f":"W29-8603966","v":27524516}]
[null,null,null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]
[]
[]
["FT2",{"$f":"'RevRun Fcst'!S138+'RevRun Fcst'!S183","v":13293}]
[]
["IT",{"$f":"'RevRun Fcst'!S165+'RevRun Fcst'!S174","v":2546228}]
[]
[]
["winter",{"$f":"B8+B13","v":71188147},null,null,null,null,null,null,null,{"$f":"L40/B40","v":1.2008926710790773},null,{"$f":"L8+L13","v":85489324}]
["summer",{"$f":"B9+B14","v":31324278},null,null,null,null,null,null,null,{"$f":"L41/B41","v":0.56459654074069965},null,{"$f":"L9+L14","v":17685579}]
["year",{"$f":"B10+B15","v":102512425},null,null,null,null,null,null,null,{"$f":"L42/B42","v":1.0064624166290086},null,{"$f":"L10+L15","v":103174903}]
[]
[null,{"$f":"B10+B15+B19","v":102968425},null,null,null,null,null,null,null,{"$f":"L44/B44","v":1.0058481714175971},null,{"$f":"L10+L15+L19","v":103570602}]

{"sheet":"UT Summary - by cost","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"WY Summary - by cost","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Model Checks","index":14,"n_rows":68,"n_cols":4,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Model Checks"]
[null,"If the total of all checks is not zero, or very close to zero, find the checks below that are out of balance and follow the calculations"]
[null,"back through the model and correct any errors."]
[]
[null,null,null,"Total of all Checks"]
[null,null,null,{"$f":"ABS(SUM(D10:D2000))","v":{"$error":"#VALUE!"}}]
[]
[null,"Forecasted Demand"]
[null,null,"Utah",{"$f":"Calculations!P25-'RevRun Fcst'!T204","v":0}]
[null,null,"Wyoming",{"$f":"Calculations!P44-'RevRun Fcst'!T326","v":0}]
[null,null,"Total System",{"$f":"Calculations!P47-'RevRun Fcst'!T367","v":0}]
[null,"Forecasted Utah Demand Check by Month"]
[null,null,1,{"$f":"Calculations!D25-'RevRun Fcst'!H204","v":0}]
[null,null,2,{"$f":"Calculations!E25-'RevRun Fcst'!I204","v":0}]
[null,null,3,{"$f":"Calculations!F25-'RevRun Fcst'!J204","v":0}]
[null,null,4,{"$f":"Calculations!G25-'RevRun Fcst'!K204","v":0}]
[null,null,5,{"$f":"Calculations!H25-'RevRun Fcst'!L204","v":0}]
[null,null,6,{"$f":"Calculations!I25-'RevRun Fcst'!M204","v":0}]
[null,null,7,{"$f":"Calculations!J25-'RevRun Fcst'!N204","v":0}]
[null,null,8,{"$f":"Calculations!K25-'RevRun Fcst'!O204","v":0}]
[null,null,9,{"$f":"Calculations!L25-'RevRun Fcst'!P204","v":0}]
[null,null,10,{"$f":"Calculations!M25-'RevRun Fcst'!Q204","v":0}]
[null,null,11,{"$f":"Calculations!N25-'RevRun Fcst'!R204","v":0}]
[null,null,12,{"$f":"Calculations!O25-'RevRun Fcst'!S204","v":0}]
[null,null,"Wyoming I-2 and I-4 Revenues",{"$f":"('RevRun Fcst'!S277+'RevRun Fcst'!S288)-Calculations!P65","v":3448}]
[null,null,"System Sales Volumes",{"$f":"Calculations!H76-'RevRun Fcst'!T365","v":0}]
[null,null,"Utah Sales Volumes",{"$f":"Calculations!P20-'Utah Summary-by class'!B28","v":0}]
[null,"Company Production",null,{"$f":"Calculations!P120-'Monthly Inputs'!S12*1000","v":512}]
[null,"Company Produced Gas",null,{"$f":"'Monthly Inputs'!S9-'Monthly Inputs'!S7-'Monthly Inputs'!S8","v":0}]
[null,"Company Produced Gas",null,{"$f":"'Monthly Inputs'!S12-'Monthly Inputs'!S11-'Monthly Inputs'!S9","v":0}]
[null,"Injections",null,{"$f":"'Monthly Inputs'!S39-SUM('Monthly Inputs'!S34:S38)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S46-SUM('Monthly Inputs'!S42:S45)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.3 p2'!D23:D26)-'Monthly Inputs'!S39-'Monthly Inputs'!S46","v":0}]
[null,"Injections",null,{"$f":"Calculations!P128-'Monthly Inputs'!S39","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P135-'Monthly Inputs'!S46","v":0}]
[null,"Sales for Resale",null,{"$f":"Expenses!S445-Calculations!P86","v":0}]
[null,"Incidental Plant Prod Sales",null,{"$f":"Expenses!S446-Calculations!P87","v":0}]
[null,"Incidental Gas & Oil Sales",null,{"$f":"Expenses!S447-Calculations!P89","v":0}]
[null,"Gasoline and Oil Costs",null,{"$f":"Expenses!S450+Calculations!P90","v":0}]
[null,"Wexpro Revenue Sharing",null,{"$f":"Expenses!S449-Calculations!P94","v":0}]
[null,"Storage Gas",null,{"$f":"'Rate Base'!U209-Calculations!P99","v":0}]
[null,"101 Production",null,{"$f":"'Rate Base'!U158-Calculations!P100","v":0}]
[null,"108 Production",null,{"$f":"'Rate Base'!U176-Calculations!P101","v":0}]
[null,"111 Production",null,{"$f":"'Rate Base'!U183-Calculations!P102","v":0}]
[null,"255 Production",null,{"$f":"'Rate Base'!U244-Calculations!P103","v":0}]
[null,"282 Production",null,{"$f":"'Rate Base'!U251-Calculations!P104","v":0}]
[null,"282.1 Production",null,{"$f":"'Rate Base'!U258-Calculations!P105","v":0}]
[null,"Production Rate Base",null,{"$f":"SUM(Calculations!P99:P105)-'Rate Base'!U278","v":0}]
[null,"Purchased Gas Cost",null,{"$f":"'Ut 1.2'!G24-Calculations!P189","v":-4.9999982118606567E-2}]
[null,"Production Function",null,{"$f":"'Wy 1.3 p3'!I40-Calculations!N108","v":-1.4901161193847656E-8}]
[null,"Production Function",null,{"$f":"'Wy 1.3 p3'!I40-'Rate Base'!U158-'Rate Base'!U176-'Rate Base'!U183-'Rate Base'!U244-'Rate Base'!U251-'Rate Base'!U258","v":-2.5611370801925659E-9}]
[null,"Wexpro Reduction",null,{"$f":"'Wy 1.3 p3'!I42-Calculations!N109","v":9.3132257461547852E-10}]
[null,"Wyoming Production Return",null,{"$f":"'Wy 1.3 p3'!J47-Calculations!N112","v":-1.6298145055770874E-9}]
[null,"Working Gas Rate Base",null,{"$f":"Calculations!P99-'Ut 1.3 p2'!D51","v":0}]
[null,"Allocations",null,{"$f":"'Ut 1.5'!E41-'Ut 1.5'!F41-'Ut 1.5'!G41+'Ut 1.5'!G39","v":1.1920928955078125E-7}]
[]
[null,"System Sales",null,{"$f":"'SDR#1'!C10-'RevRun Fcst'!T365","v":0}]
[null,"Lost & Unaccounted For",null,{"$f":"'SDR#1'!C15-(('SDR#1'!C10+'SDR#1'!C11)/(1-'Other Inputs'!E254))","v":{"$error":"#VALUE!"}}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":1.9235999882221222}]
[null,"System Sales",null,{"$f":"'SDR#3'!H36-'SDR#1'!C10","v":0}]
[null,"SNG Revenue",null,{"$f":"'SDR#4'!G23-'Utah Summary-by class'!L28","v":-0.49075999855995178}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G58+'Ut 1.6 p1'!J25","v":-0.16652904450893402}]
[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,{"$f":"Calculations!P58+Calculations!P59-Calculations!P10","v":0}]
[null,"GS-1 Sales Dth",null,{"$f":"'CET & DSM'!B20-'SDR#4'!E12-'SDR#4'!E13","v":0}]

{"sheet":"SDR#1","index":15,"n_rows":41,"n_cols":9,"rows_kept":41,"cut":false,"hidden":false,"merged":[[3,1,3,4],[4,1,4,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 11-057-02"}]
[]
[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":109062874},{"$f":"Calculations!P20","v":105368659},{"$f":"Calculations!P39","v":3694215}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &"," "]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.43107%)",{"$f":"Calculations!P146","v":472171}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":109535045}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!E1288","v":69940889},{"$f":"$D$10/$C$10*C21","v":67571827.267250001},{"$f":"$E$10/$C$10*C21","v":2369061.7327500009}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$258","v":-3986630.673},{"$f":"D21*-'Other Inputs'!$E$258","v":-3851594.1542332503},{"$f":"E21*-'Other Inputs'!$E$258","v":-135036.51876675006},null,{"$f":"C21/C10","v":0.64128961978390553},{"$f":"D21/D10","v":0.64128961978390564},{"$f":"E21/E10","v":0.64128961978390564}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":44740275},{"$f":"$D$10/$C$10*C25","v":43224817.090747356},{"$f":"$E$10/$C$10*C25","v":1515457.9092526482}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$257","v":-563727.46499999997},{"$f":"D25*-'Other Inputs'!$E$257","v":-544632.69534341665},{"$f":"E25*-'Other Inputs'!$E$257","v":-19094.769656583368}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-14958368},{"$f":"$D$10/$C$10*C29","v":-14451693.038902607},{"$f":"$E$10/$C$10*C29","v":-506674.96109739417}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":14987152},{"$f":"$D$10/$C$10*C30","v":14479502.057401935},{"$f":"$E$10/$C$10*C30","v":507649.94259806507}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":28784},{"$f":"D29+D30","v":27809.018499327824},{"$f":"E29+E30","v":974.98150067089591}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P162+Calculations!P163","v":-624542.93839999998},{"$f":"D10/C10*C33","v":-603388.2062114703},{"$f":"E10/C10*C33","v":-21154.732188529673}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":109535046.92359999},{"$f":"SUM(D21:D30)+D33","v":105824838.32070854},{"$f":"SUM(E21:E30)+E33","v":3710208.6028914568}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.3107017969264746E-3},{"$f":"(+D36-D10)/D36","v":4.3107017969265795E-3},{"$f":"(+E36-E10)/E36","v":4.3107017969266186E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":-1.9235999882221222}]

{"sheet":"SDR#2","index":16,"n_rows":58,"n_cols":24,"rows_kept":58,"cut":false,"hidden":false,"merged":[[28,9,28,11],[4,0,4,6],[5,0,5,6],[9,20,9,22],[8,20,8,22],[8,2,8,3]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 11-057-02"}]
[]
[]
["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,"Month ","Utah","Wyoming","$/dth","Demand","b*d+e*(Ut %)",null,null,"purchased","production","withdrawn","purchased","production","withdrawn","Total","purchased","co production","withdrawls",{"$f":"-Calculations!P162/Calculations!P135","v":2.4261930325388037E-2},"Transportation"]
[]
[null,{"$f":"'Wy Storage'!B11","v":"Jun11"},{"$f":"J12+K12+L12-(T12+$B$43*U12)*$J$39","v":5288173.1462668963},{"$f":"M12+N12+O12-(T12+$B$43*U12)*$K$39","v":185402.83937310372},{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4241816.0085385945},null,null,{"$f":"Q12*$J$39","v":639550.49834459438},{"$f":"R12*$J$39","v":4890122.7684008218},{"$f":"S12*$J$39","v":0},{"$f":"Q12-J12","v":22422.578655405203},{"$f":"R12-K12","v":171447.23159917817},{"$f":"S12-L12","v":0},{"$f":"SUM(J12:O12)-U12","v":5572108.0769999996},{"$f":"Calculations!D166","v":661973.07699999958},{"$f":"Calculations!D158","v":5061570},{"$f":"Calculations!D160+Calculations!D161","v":0},{"$f":"S12*$T$10","v":0},{"$f":"V12*W12","v":151435},4885,31,{"$f":"B12","v":"Jun11"}]
[null,{"$f":"'Wy Storage'!B12","v":"Jul11"},{"$f":"J13+K13+L13-(T13+$B$43*U13)*$J$39","v":5047776.2806978859},{"$f":"M13+N13+O13-(T13+$B$43*U13)*$K$39","v":176974.54850211475},{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4241174.1489075255,null,null,326706.17894440499,4954779.8957649516,0,11454.287055595021,173714.10423504841,0,5320104.466,{"$f":"Calculations!E166","v":338160.46600000001},{"$f":"Calculations!E158","v":5128494},{"$f":"Calculations!E160+Calculations!E161","v":0},{"$f":"S13*$T$10","v":0},{"$f":"V13*W13","v":146550},4885,30,{"$f":"B13","v":"Jul11"}]
[null,{"$f":"'Wy Storage'!B13","v":"Aug11"},4762754.3678530734,166981.70778692677,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4240413.14040023,null,null,241026.79100414217,4763227.6973274518,0,8450.3759958581941,166998.30267254822,0,5028268.1670000004,{"$f":"Calculations!F166","v":249477.16700000037},{"$f":"Calculations!F158","v":4930226},{"$f":"Calculations!F160+Calculations!F161","v":0},0,151435,4885,31,"Aug11"]
[null,{"$f":"'Wy Storage'!B14","v":"Sep11"},3230362.4997920338,113256.19700796614,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4236321.6541125067,null,null,924423.1474033189,4931765.7688308032,0,32410.186196680646,172907.23116919678,0,4414956.3336000005,{"$f":"Calculations!G166","v":956833.33359999955},{"$f":"Calculations!G158","v":5104673},{"$f":"Calculations!G160+Calculations!G161","v":0},0,1646550,54885,30,"Sep11"]
[null,{"$f":"'Wy Storage'!B15","v":"Oct11"},6719884.7669303222,235598.51040967903,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4245638.6785657657,null,null,4039208.8952474319,5394029.8353397148,0,141614.2734525688,189114.16466028523,0,8062532.1687000021,{"$f":"Calculations!H166","v":4180823.1687000007},{"$f":"Calculations!H158","v":5583144},{"$f":"Calculations!H160+Calculations!H161","v":0},0,1701435,54885,31,"Oct11"]
[null,{"$f":"'Wy Storage'!B16","v":"Nov11"},9591104.4443609454,336263.19477905496,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4253304.8351045055,null,null,6649505.5100344932,5654952.8979832772,0,233131.02046550717,198262.10201672278,0,11034416.5305,{"$f":"Calculations!I166","v":6882636.5305000003},{"$f":"Calculations!I158","v":5853215},{"$f":"Calculations!I160+Calculations!I161","v":0},0,1701435,54885,31,"Nov11"]
[null,{"$f":"'Wy Storage'!B17","v":"Dec11"},14130698.678230591,495420.92983834527,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4265425.5517089376,null,null,4989131.026443609,5486193.5832463121,6257975.9674535999,174918.45155639108,192345.4167536879,219404.03254640009,15783188.478,{"$f":"Calculations!J166","v":5164049.4780000001},{"$f":"Calculations!J158","v":5678539},{"$f":"Calculations!J160+Calculations!J161","v":6477380},157153.74225106195,1536780,54885,28,"Dec11"]
[null,{"$f":"'Wy Storage'!B18","v":"Jan12"},16295881.132444538,571332.01740465907,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4271206.588861689,null,null,7436065.5569167491,5489967.277877301,6234462.3525204184,260707.7396832509,192477.72212269902,218579.64747958165,18130825.296600003,{"$f":"Calculations!K166","v":7696773.2966},{"$f":"Calculations!K158","v":5682445},{"$f":"Calculations!K160+Calculations!K161","v":6453042},156563.25539080266,1701435,54885,31,"Jan12"]
[null,{"$f":"'Wy Storage'!B19","v":"Feb12"},14698502.508979261,515328.07726260205,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4266941.5879370365,null,null,7352807.7345225019,5640550.8329898957,1987063.7374279171,257788.72847749759,197757.16701010428,69666.262572082924,15359084.462999998,{"$f":"Calculations!L166","v":7610596.4629999995},{"$f":"Calculations!L158","v":5838308},{"$f":"Calculations!L160+Calculations!L161","v":2056730},49900.239958135338,146550,4885,30,"Feb12"]
[null,{"$f":"'Wy Storage'!B20","v":"Mar12"},11163997.244324163,391408.66431583761,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4257504.4588804077,null,null,5834117.4075937057,5571379.9572089771,0,204543.59240629431,195332.04279102292,0,11653938,{"$f":"Calculations!M166","v":6038661},{"$f":"Calculations!M158","v":5766712},{"$f":"Calculations!M160+Calculations!M161","v":0},0,151435,4885,31,"Mar12"]
[null,{"$f":"'Wy Storage'!B21","v":"Apr12"},8938250.3392439149,313374.19295608485,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4251561.7146438435,null,null,3672563.4494389021,5499396.6838164842,0,128759.71956109768,192808.31618351582,0,9346978.1689999998,{"$f":"Calculations!N166","v":3801323.1689999998},{"$f":"Calculations!N158","v":5692205},{"$f":"Calculations!N160+Calculations!N161","v":0},0,146550,4885,30,"Apr12"]
[null,{"$f":"'Wy Storage'!B22","v":"May12"},5777442.1348191621,202556.56282083833,{"$f":"'Other Inputs'!$F$34","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$19)*('Other Inputs'!$F$19)-('Other Inputs'!$E$262/12)+('Other Inputs'!$D$26*'Other Inputs'!$F$26)","v":4361553.2293399991},4243122.356738029,null,null,575077.62311832106,5443864.6321793608,0,20162.165881678811,190861.36782063916,0,6078530.7889999999,{"$f":"Calculations!O166","v":595239.78899999987},{"$f":"Calculations!O158","v":5634726},{"$f":"Calculations!O160+Calculations!O161","v":0},0,151435,4885,31,"May12"]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":105644827.54394279},{"$f":"SUM(D12:D23)","v":3703897.4424572121},null,null,{"$f":"SUM(G12:G23)","v":51014430.724399075},null,null,{"$f":"SUM(J12:J25)","v":42680183.819012173},63720231.830965355,14479502.057401935,1496363.1193878255,2234025.1690346487,507649.94259806466,{"$f":"SUM(P12:P23)","v":115784930.93840002},44176546.938399993,65954257,14987152,363617.23759999993,9333025]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E22","v":12},{"$f":"'Other Inputs'!D20","v":50000},{"$f":"'Other Inputs'!F20","v":5.2880399999999996},{"$f":"C32*D32*E32","v":3172824},{"$f":"F32*J34","v":3075449.6135231149},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E129","v":1241463},{"$f":"'Other Inputs'!E130","v":39307},{"$f":"J33+K33","v":1280770}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33/L33","v":0.96930986828236143},{"$f":"K33/L33","v":3.0690131717638607E-2}]
[]
["III.  Transportation (TL 112  demand)",null,{"$f":"'Other Inputs'!E22","v":12},{"$f":"'Other Inputs'!D21","v":52000},{"$f":"'Other Inputs'!F21","v":5.2880399999999996},{"$f":"C36*D36*E36","v":3299736.96},{"$f":"F36*J34","v":3198467.5980640398},null,null,"Dth Sales Allocation Base"]
[null,null,null,null,null,null,null,null,null,"Utah","Wyo","Total"]
[null,null,null,null,null,null,null,null,null,{"$f":"Calculations!P20","v":105368659},{"$f":"Calculations!P39","v":3694215},{"$f":"J38+K38","v":109062874}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E50","v":12},{"$f":"'Other Inputs'!D50","v":3000},{"$f":"'Other Inputs'!F50","v":14.347541666666666},{"$f":"C39*D39*E39","v":516511.5},null,null,null,{"$f":"J38/L38","v":0.96612765770320708},{"$f":"K38/L38","v":3.3872342296792951E-2}]
[null,null,{"$f":"'Other Inputs'!E51","v":5},{"$f":"'Other Inputs'!D51","v":50000},{"$f":"'Other Inputs'!F51","v":14.347541666666666},{"$f":"C40*D40*E40","v":3586885.4166666665},{"$f":"(F39+F40+F41)*J34","v":4366471.3907299107}]
[null,null,{"$f":"'Other Inputs'!E52","v":12},{"$f":"'Other Inputs'!D52","v":1885},{"$f":"'Other Inputs'!F52","v":17.742041666666669},{"$f":"C41*D41*E41","v":401324.98250000004}]
[]
["V.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C57","v":1.6506559999999999},{"$f":"'Other Inputs'!E56","v":365},{"$f":"'Other Inputs'!D56","v":4885},{"$f":"'Other Inputs'!F56","v":4.4000000000000003E-3},{"$f":"B43*C43*D43*E43","v":12949.90802336}]
[null,{"$f":"'Other Inputs'!C56","v":1.6506559999999999},{"$f":"'Other Inputs'!E57","v":151},{"$f":"'Other Inputs'!D57","v":50000},{"$f":"'Other Inputs'!F57","v":4.4000000000000003E-3},{"$f":"B44*C44*D44*E44","v":54834.79232},{"$f":"(F43+F44)*J39","v":65488.67377084418}]
[]
[]
["VI.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"('Other Inputs'!$D$157*'Other Inputs'!$D$156)+'Other Inputs'!$D$160+'Other Inputs'!$D$163","v":5238926.586098752},{"$f":"F47*$J$39","v":5061471.8715066463}]
[]
["VII.  QGM Gathering","Demand",{"$f":"'Ut 1.3 p1'!H48","v":12},null,{"$f":"'Ut 1.3 p1'!J48","v":1060315},{"$f":"C49*E49","v":12723780}]
[null,"Commodity",{"$f":"'Ut 1.3 p1'!F49","v":49474888.094164521},{"$f":"'Ut 1.3 p1'!H49","v":0},{"$f":"'Ut 1.3 p1'!J49","v":0.20763999999999999},{"$f":"C50*E50","v":10272965.76387232},{"$f":"(F49)*'Ut 1.5'!G51+(F50)*'Ut 1.5'!G54","v":22258281.866968945}]
[]
[]
["VII.  Storage Demand",null,12,{"$f":"'Other Inputs'!E148","v":184625},{"$f":"'Other Inputs'!E12","v":2.8737499999999998},{"$f":"C53*D53*E53","v":6366793.125}]
[null,null,12,{"$f":"'Other Inputs'!E149","v":111827},{"$f":"'Other Inputs'!E13","v":2.85338},{"$f":"C54*D54*E54","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E150","v":13419000},{"$f":"'Other Inputs'!E14","v":2.3779999999999996E-2},{"$f":"C55*D55*E55","v":3829245.8399999994},{"$f":"SUM(F53:F55)*J34","v":13594627.188661866}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G36+G40+G44+G47+G55+G50","v":102634688.92762445}]

{"sheet":"SDR#3","index":17,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[4,2,4,7],[5,2,5,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 11-057-02"}]
[]
[]
[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,{"$f":"Calculations!D139","v":"Jun11"},{"$f":"Calculations!D20","v":3222848},null,{"$f":"Calculations!D39","v":113409},null,{"$f":"SUM(D11:F11)","v":3336257}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E139","v":"Jul11"},{"$f":"Calculations!E20","v":2990567},null,{"$f":"Calculations!E39","v":77825},null,{"$f":"SUM(D13:F13)","v":3068392}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F139","v":"Aug11"},{"$f":"Calculations!F20","v":2887147},null,{"$f":"Calculations!F39","v":86597},null,2973744]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G139","v":"Sep11"},{"$f":"Calculations!G20","v":3849398},null,{"$f":"Calculations!G39","v":151272},null,4000670]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H139","v":"Oct11"},{"$f":"Calculations!H20","v":6759154},null,{"$f":"Calculations!H39","v":232360},null,6991514]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I139","v":"Nov11"},{"$f":"Calculations!I20","v":10723234},null,{"$f":"Calculations!I39","v":394788},null,11118022]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J139","v":"Dec11"},{"$f":"Calculations!J20","v":16520123},null,{"$f":"Calculations!J39","v":576202},null,17096325]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K139","v":"Jan12"},{"$f":"Calculations!K20","v":18949599},null,{"$f":"Calculations!K39","v":631409},null,19581008]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L139","v":"Feb12"},{"$f":"Calculations!L20","v":14876830},null,{"$f":"Calculations!L39","v":514659},null,15391489]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M139","v":"Mar12"},{"$f":"Calculations!M20","v":11344837},null,{"$f":"Calculations!M39","v":409647},null,11754484]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N139","v":"Apr12"},{"$f":"Calculations!N20","v":8619173},null,{"$f":"Calculations!N39","v":326437},null,8945610]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O139","v":"May12"},{"$f":"Calculations!O20","v":4625749},null,{"$f":"Calculations!O39","v":179610},null,4805359]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":105368659},null,{"$f":"SUM(F11:F33)","v":3694215},null,{"$f":"SUM(H11:H33)","v":109062874}]

{"sheet":"SDR#4","index":18,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[[4,2,4,6],[5,2,5,6]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F33","v":"Docket No. 11-057-02"}]
[]
[]
[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":67510892},{"$f":"'Utah Summary-by class'!J8","v":1.20251},{"$f":"E12*F12","v":81182522.738920003}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":27718376},{"$f":"'Utah Summary-by class'!J9","v":0.56459999999999999},{"$f":"E13*F13","v":15649795.089600001}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":3677255},{"$f":"'Utah Summary-by class'!J13","v":1.1712},{"$f":"E15*F15","v":4306801.0559999999}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":3605902},{"$f":"'Utah Summary-by class'!J14","v":0.56457000000000002},{"$f":"E16*F16","v":2035784.0921400001}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B19","v":456000},{"$f":"'Utah Summary-by class'!J19","v":0.86775999999999998},{"$f":"E18*F18","v":395698.56}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B24","v":2400234},{"$f":"'Utah Summary-by class'!J24","v":0.17937},{"$f":"E20*F20","v":430529.97258}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":105368659},null,{"$f":"SUM(G12:G20)","v":104001131.50924}]

{"sheet":"Wy SDR#1","index":19,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Wyoming Standard Data Request #1"]
["Global Insights Forecast"]

{"sheet":"Ut 1.1","index":20,"n_rows":1288,"n_cols":8,"rows_kept":1288,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"   Questar Gas Company"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Jun-11 through May-12"}]
[]
["          (A)","          (B)","       (C)","(D)     ","      (E)","(F)      ","(G)     ","(H)      "]
[null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
["Field Name","Well Name","Formation","Price $","Dth    ","Value $","Rate %","Royalty $"]
[]
["ACE UNIT (CO)","ACE UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B11,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B11,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62167,{"$f":"D11*E11","v":244788.93628194163},0.12685197631358325,{"$f":"F11*G11","v":31051.960347064098}]
[null,"ACE UNIT 7 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B12,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B12,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3961,{"$f":"D12*E12","v":15596.843608550689},0.12685197631358325,{"$f":"F12*G12","v":1978.4904359985344}]
[null,"ACE UNIT 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B13,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B13,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64017,{"$f":"D13*E13","v":252073.500956473},0.12685197631358325,31976.021772612516]
[null,"ACE UNIT 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B14,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B14,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},126844,499461.25490608526,0.12685197631358325,63357.64727689929]
[null,"ACE UNIT 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B15,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B15,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36014,141808.8173992286,0.12685197631358325,17988.728745784199]
[null,"ACE UNIT 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B16,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B16,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},73182,288161.6281143541,0.12685197631358325,36553.872024045631]
["E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B17,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B17,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36774,144801.39531957664,0.1925,27874.268599018502]
[null,"F WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B18,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B18,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},114810,452076.14609889034,0.1925,87024.658124036388]
[null,"F WILSON B 3 WAS","WASATCH",{"$f":"IF(LEFT(B19,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B19,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},144340,568353.5487145182,0.16249999999999998,92357.451666109191]
[null,"F WILSON B 6 WAS","WASATCH",{"$f":"IF(LEFT(B20,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B20,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},111354,438467.7917663604,0.16249999999999998,71251.016162033557]
[null,"F WILSON A 9 WAS","WASATCH",{"$f":"IF(LEFT(B21,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B21,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14125,55618.635690678741,0.1925,10706.587370455658]
[null,"F WILSON B 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B22,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B22,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61816,243406.83779504403,0.16249999999999998,39553.611141694651]
[null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",{"$f":"IF(LEFT(B23,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B23,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31256,123073.70457683927,0.16249999999999998,19999.476993736378]
[null,"F WILSON A 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B24,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B24,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24173,95183.665879701046,0.1925,18322.855681842451]
[null,"STLD 3712100 NE4 2 WAS","WASATCH",{"$f":"IF(LEFT(B25,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B25,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20809,81937.570979634256,0.13375000000000004,10959.150118526084]
[null,"STLD 3712100 SE4 4 WAS","WASATCH",{"$f":"IF(LEFT(B26,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B26,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23848,93903.945058499579,0.13749999999999996,12911.792445543688]
[null,"STLD 3712100 W2 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B27,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B27,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44457,175053.99553277911,0.13375000000000004,23413.471902509213]
[null,"G KUYKENDALL A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B28,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B28,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8409,33111.299647640182,0.1925,6373.9251821707348]
[null,"KS WHITFORD 1 WAS","WASATCH",{"$f":"IF(LEFT(B29,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B29,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},66931,263547.67471949162,0.15500000000000003,40849.889581521209]
[null,"F WILSON B 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B30,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B30,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},55727,219430.77600951889,0.16249999999999998,35657.501101546812]
[null,"F WILSON B 25 FT UN","FORT UNION",{"$f":"IF(LEFT(B31,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B31,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18576,73144.904537348557,0.16249999999999998,11886.04698731914]
[null,"F WILSON A 26 FT UN","FORT UNION",{"$f":"IF(LEFT(B32,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B32,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43091,169675.23048120621,0.1925,32662.481867632196]
[null,"HIAWATHA STLD 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B33,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B33,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13935,54870.491210591739,0.13375000000000004,7338.9281994166467]
[null,"F WILSON A 7 UPPER WAS","WASATCH",{"$f":"IF(LEFT(B34,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B34,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},232,913.52378621150217,0.1925,175.85332884571417]
[null,"G KUYKENDALL 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B35,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B35,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41347,162808.05167451286,0.1925,31340.549947343727]
[null,"F WILSON A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B36,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B36,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1148,4520.3677007362267,0.1925,870.17078239172361]
[null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B37,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B37,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21786,85784.608648292182,0.1925,16513.537164796246]
[null,"F WILSON 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B38,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B38,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5513,21708.002730103497,0.1925,4178.7905255449232]
[null,"F WILSON 32 LEWIS","LEWIS",{"$f":"IF(LEFT(B39,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B39,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39539,155688.86630610598,0.1925,29970.1067639254]
[null,"F WILSON 32 LANCE","LANCE",{"$f":"IF(LEFT(B40,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B40,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44585,175558.00865620613,0.1925,33794.916666319681]
[null,"HIAWATHA STLD 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B41,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B41,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35391,139355.69102504858,0.13749999999999996,19161.407515944175]
[null,"F WILSON 33 LEWIS","LEWIS",{"$f":"IF(LEFT(B42,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B42,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10781,42451.292841147435,0.1925,8171.8738719208814]
[null,"F WILSON 33 LANCE","LANCE",{"$f":"IF(LEFT(B43,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B43,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12354,48645.141615762492,0.1925,9364.1897610342803]
[null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B44,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B44,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84770,333790.56619460793,0.16249999999999998,54240.967006623781]
[null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B45,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B45,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},133976,527544.23612703546,0.1925,101552.26545445433]
[null,"F WILSON 29E (DD) FT UN","FORT UNION",{"$f":"IF(LEFT(B46,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B46,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36004,141769.44137396087,0.16249999999999998,23037.534223268638]
["HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",{"$f":"IF(LEFT(B47,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B47,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84459,332565.97180878132,0.17239620835829686,57333.112568826145]
[null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",{"$f":"IF(LEFT(B48,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B48,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},362284,1426530.393809689,0.17149599576399291,244644.25037399356]
[null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",{"$f":"IF(LEFT(B49,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B49,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22478,88509.429596819595,0.17239590299445887,15258.663038868197]
["JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B50,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B50,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49594,195281.45971281567,0.13968749999999996,27278.378903633933]
[null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B51,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B51,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26446,104133.8364230577,0.13968749999999996,14546.195275345868]
[null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B52,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B52,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37872,149124.88289397419,0.13968749999999996,20830.882079252016]
[null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B53,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B53,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2840,11182.791176037354,0.14891328232520415,1665.2661395810521]
[null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B54,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B54,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4039,15903.97660563904,0.14891328232520415,2368.3133583689682]
[null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B55,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B55,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},55589,218887.3868608241,0.13968749999999996,30575.831852121359]
["LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B56,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B56,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2578,10151.139314022641,0.125,1268.8924142528301]
[null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B57,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B57,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19810,78003.906055387313,0.125,9750.4882569234142]
[null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B58,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B58,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2971,11698.617107044711,0.125,1462.3271383805888]
[null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B59,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B59,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6319,24881.710366683114,0.125,3110.2137958353892]
[null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B60,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B60,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27092,106677.52765535352,0.125,13334.69095691919]
[null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B61,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B61,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17689,69652.25109610027,0.125,8706.5313870125337]
["POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",{"$f":"IF(LEFT(B62,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B62,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5837,22983.785948778183,0.11004610000000004,2529.2760068978396]
[null,"CARL ALLEN B 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B63,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B63,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},55060,216804.39512416083,0.11004610000000004,23858.478146272922]
[null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B64,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B64,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},55060,216804.39512416083,0.11004610000000004,23858.478146272922]
[null,"CARL ALLEN B 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B65,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B65,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},134734,530528.9388423299,0.11004610000000004,58382.640656736941]
[null,"CARL ALLEN A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B66,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B66,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41415,163075.80864633346,0.11004610000000004,17945.856745875284]
[null,"CARL ALLEN B 10 WAS","WASATCH",{"$f":"IF(LEFT(B67,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B67,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1199,4721.1854296016854,0.11004610000000004,519.54804390449021]
[null,"CARL ALLEN A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B68,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B68,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4867,19164.311497807677,0.11004610000000004,2108.957739518894]
[null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B69,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B69,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},330558,1301606.0160452661,0.10990836999999998,143057.39560572902]
[null,"CARL ALLEN B 15 WAS","WASATCH",{"$f":"IF(LEFT(B70,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B70,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10962,43163.998898493475,0.11004610000000004,4750.0297391835047]
[null,"CARL ALLEN B 17 WAS","WASATCH",{"$f":"IF(LEFT(B71,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B71,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20584,81051.610411110174,0.11004610000000004,8919.4136244620749]
[null,"CARL ALLEN A 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B72,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B72,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},126007,496165.48159117566,0.11004610000000004,54601.076203730692]
[null,"CARL ALLEN A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B73,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B73,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42308,166592.0877027424,0.11004610000000004,18332.809542544765]
[null,"BW MUSSER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B74,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B74,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6549,25787.358947841069,0.11004610000000004,2837.798281510014]
[null,"BW MUSSER B 21 FT UN","FORT UNION",{"$f":"IF(LEFT(B75,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B75,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},52545,206901.32476932491,0.11004610000000004,22768.683875697614]
[null,"BW MUSSER B 6 WAS","WASATCH",{"$f":"IF(LEFT(B76,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B76,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28178,110953.76399942978,0.11004610000000004,{"$f":"F76*G76","v":12210.029008457654}]
[null,"BW MUSSER B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B77,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B77,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32367,{"$f":"D77*E77","v":127448.38098408487},0.11004610000000004,14025.197278612706]
[null,"BW MUSSER B 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B78,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B78,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13729,54059.345090076349,0.11004610000000004,5949.0200957170528]
[null,"JC DONNELL B 3 WAS","WASATCH",{"$f":"IF(LEFT(B79,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B79,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},59289,233456.51620988688,0.11004610000000004,25690.97912848484]
[null,"JC DONNELL B 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B80,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B80,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24029,94616.651115845627,0.11004610000000004,10412.193450359462]
[null,"JC DONNELL B 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B81,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B81,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26664,104992.23377389438,0.11004610000000004,11553.985857105361]
[null,"JC DONNELL B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B82,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B82,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56927,224155.89904164735,0.11004610000000004,24667.482481527037]
[null,"H STEWART A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B83,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B83,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15963,62855.949134888833,0.11004610000000004,6917.0520640928926]
[null,"BW MUSSER B 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B84,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B84,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36877,145206.96837983435,0.11004610000000004,15979.460563024093]
[null,"BW MUSSER A 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B85,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B85,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27269,107374.48330259247,0.11004610000000004,11816.143126965426]
[null,"BW MUSSER 15 UPPER FT UN","FORT UNION",{"$f":"IF(LEFT(B86,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B86,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24426,96179.879318974796,0.11004610000000004,10584.220617523835]
[null,"BW MUSSER A 16 WAS","WASATCH",{"$f":"IF(LEFT(B87,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B87,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},67026,263921.74695953511,0.11004599999999998,29043.532565908994]
[null,"BW MUSSER A 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B88,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B88,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39285,154688.71526430544,0.11004610000000004,17022.889828847288]
[null,"BW MUSSER B 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B89,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B89,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},76825,302506.31411939074,0.11004610000000004,33289.640094213893]
[null,"BW MUSSER B 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B90,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B90,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47582,187359.00342894698,0.11004610000000004,20618.127627242247]
[null,"BW MUSSER B 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B91,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B91,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12162,47889.121930621935,0.11004610000000004,5270.0111008894164]
[null,"POWDER WASH GOVT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B92,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B92,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14199,55910.018277659998,0.11004610000000004,6152.679462385202]
[null,"POWDER WASH GOVT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B93,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B93,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4122,16230.797615361258,0.11004610000000004,1786.135977459807]
[null,"JC DONNELL A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B94,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B94,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84178,331459.50549875788,0.11004610000000004,36475.825888066873]
[null,"JC DONNELL B 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B95,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B95,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3044,11986.062091499192,0.11004610000000004,1319.0193875273296]
[null,"JA LEE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B96,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B96,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23904,94124.450799998915,0.11004610000000004,10358.028725181764]
[null,"JC DONNELL A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B97,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B97,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21089,83040.099687130903,0.11004610000000004,9138.2391141799799]
[null,"POWDER WASH 20-1 FT UN","FORT UNION",{"$f":"IF(LEFT(B98,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B98,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},106060,417622.12398962036,0.125,52202.765498702545]
[null,"CARL ALLEN A 16 WAS","WASATCH",{"$f":"IF(LEFT(B99,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B99,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21431,84386.759751287507,0.11004610000000004,9286.4338022661632]
[null,"H STEWART A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B100,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B100,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},171177,674026.98772554437,0.11004610000000004,74174.041293944058]
[null,"CARL ALLEN B 9 UPPER WAS","WASATCH",{"$f":"IF(LEFT(B101,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B101,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8717,34324.081225886483,0.11004610000000004,3777.2312749920275]
[null,"CARL ALLEN A 2 WAS","WASATCH",{"$f":"IF(LEFT(B102,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B102,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32482,127901.20527466385,0.11004610000000004,14075.028825776189]
[null,"BW MUSSER 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B103,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B103,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11789,46420.396188135339,0.11004610000000004,5108.3835609591615]
[null,"CARL ALLEN 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B104,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B104,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},235959,929112.75461499928,0.11004610000000004,102245.23510563771]
[null,"JC DONNELL 14-29 FT UN","FORT UNION",{"$f":"IF(LEFT(B105,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B105,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71026,279672.15706662997,0.11004610000000004,30776.830163770079]
[null,"CARL ALLEN 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B106,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B106,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},63605,250451.20871544222,0.11004610000000004,27561.178759420436]
[null,"BW MUSSER 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B107,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B107,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},168722,664360.17352231499,0.11004610000000004,73110.246091454057]
[null,"BW MUSSER 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B108,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B108,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94114,370583.52420478151,0.11004610000000004,40781.271562991817]
[null,"CARL ALLEN 26 FT UN","FORT UNION",{"$f":"IF(LEFT(B109,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B109,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},93993,370107.07429904194,0.11004610000000004,40728.840109019809]
[null,"BW MUSSER 25 FT UN","FORT UNION",{"$f":"IF(LEFT(B110,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B110,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},273484,1076871.2894321829,0.11004610000000004,118505.48560398298]
[null,"CARL ALLEN 25 FT UN","WASATCH",{"$f":"IF(LEFT(B111,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B111,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},255673,1006738.6508278163,0.11004610000000004,110787.66224286299]
[null,"H STEWART 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B112,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B112,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},246689,971363.22972728126,0.11004610000000004,106894.7351148914]
[null,"CARL ALLEN 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B113,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B113,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},137618,541884.9845295453,0.11004599999999998,59632.27500753833]
[null,"CARL ALLEN 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B114,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B114,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},175535,691187.05953722424,0.11004599999999998,76062.371153833359]
[null,"CARL ALLEN 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B115,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B115,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},219890,865839.41961227241,0.11004599999999998,95282.164770652103]
[null,"BW MUSSER 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B116,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B116,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},259029,1019953.2449076689,0.11004599999999998,112241.7747891093]
[null,"JC DONNELL 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B117,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B117,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44230,174160.15975920146,0.11004599999999998,19165.628940861079]
[null,"JC DONNELL 15 FT UN","FORT UNION",{"$f":"IF(LEFT(B118,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B118,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},121273,477524.87122942891,0.11004599999999998,52549.701979313722]
[null,"JC DONNELL 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B119,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B119,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},186431,734091.17666895071,0.11004599999999998,80783.797627711334]
[null,"BW MUSSER 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B120,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B120,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24497,96459.449098375728,0.11004599999999998,10614.976535479853]
[null,"BW MUSSER 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B121,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B121,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},263111,1036026.5384219593,0.11004599999999998,114010.5764471829]
[null,"BW MUSSER 26R FT UN","FORT UNION",{"$f":"IF(LEFT(B122,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B122,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},155217,611182.85139823589,0.11004610000000004,67258.289183255431]
[null,"CARL ALLEN 30 FT UN","FORT UNION",{"$f":"IF(LEFT(B123,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B123,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},203673,801983.31943558308,0.11004599999999998,88255.056370608159]
[null,"CARL ALLEN 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B124,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B124,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},356481,1403680.4863468211,0.11004599999999998,154469.42280052224]
[null,"CARL ALLEN 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B125,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B125,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},326463,1285481.5336981278,0.11004599999999998,141462.10085734414]
[null,"CARL ALLEN 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B126,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B126,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},45418,178838.03156100865,0.11004599999999998,19680.410021162756]
[null,"CARL ALLEN 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B127,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B127,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},453339,1785068.7918850698,0.11004599999999998,196439.68027178434]
[null,"JC DONNELL 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B128,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B128,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},103738,408479.01092245179,0.11004599999999998,44951.481235972118]
[null,"BW MUSSER 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B129,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B129,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},210796,830030.86223379232,0.11004599999999998,91341.576265379888]
[null,"STEWART 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B130,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B130,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},261141,1028269.461444215,0.11004599999999998,113156.94115409006]
[null,"BW MUSSER 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B131,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B131,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},254874,1003592.5064089241,0.11004599999999998,110441.34096027644]
[null,"BW MUSSER 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B132,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B132,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},174899,688682.74433019618,0.11004599999999998,75786.781282560754]
[null,"CARL ALLEN 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B133,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B133,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},239442,942827.42421575217,0.11004599999999998,103754.38672524664]
[null,"CARL ALLEN 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B134,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B134,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},307373,1210312.7014620174,0.11004599999999998,133190.07154508913]
["RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B135,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B135,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37523,147750.65961213014,0.15500000000000003,22901.352239880176]
[null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B136,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B136,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50983,200750.78962250438,0.125,25093.848702813048]
["SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",{"$f":"IF(LEFT(B137,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B137,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119966,472378.42472693563,0.13375000000000004,63180.614307227654]
[null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",{"$f":"IF(LEFT(B138,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B138,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},155056,610548.89739142533,0.13375000000000004,81660.915026103161]
[null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B139,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B139,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},91219,359184.16488977161,0.13375000000000004,48040.882054006965]
[null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B140,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B140,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20581,81039.797603529849,0.13375000000000004,{"$f":"F140*G140","v":10839.07292947212}]
[null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},85236,{"$f":"D141*E141","v":335625.48897208448},0.13375000000000004,44889.909150016312]
[null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27056,106535.77396438966,0.13375000000000004,14249.159767737121]
[null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B143,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B143,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},178137,701432.70131188945,0.13375000000000004,93816.62380046524]
[null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B144,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B144,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5113,20132.96171939401,0.13375000000000004,2692.7836299689498]
[null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B145,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B145,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24046,94683.590358800779,0.13375000000000004,12663.930210489607]
[null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B146,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B146,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},75417,296962.16976169334,0.13375000000000004,39718.690205626495]
[null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",{"$f":"IF(LEFT(B147,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B147,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33949,133677.66818144088,0.20374999999999999,27236.824891968579]
["W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B148,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B148,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23563,92781.728338369081,0.1925,17860.482705136048]
[null,"WB LASHER A 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B149,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B149,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},59051,232519.36680851472,0.1925,44759.978110639087]
[null,"WM WHEELER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B150,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B150,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38502,151605.57248584164,0.1925,29184.072703524515]
[null,"WM WHEELER A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B151,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B151,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29435,115903.33037558434,0.1925,22311.391097299984]
[null,"WM WHEELER A 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B152,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B152,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41360,162859.2405073609,0.1925,31350.403797666975]
[null,"WB LASHER A 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B153,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B153,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20980,82610.901011712573,0.18406250000000002,15205.568967468347]
[null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B154,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B154,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},83871,330250.66152303835,0.1925,63573.252343184882]
[null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B155,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B155,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},114140,449437.95240595198,0.1925,86516.805838145752]
[null,"LASHER 7 LEWIS","LEWIS",{"$f":"IF(LEFT(B156,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B156,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},130123,512372.65359137626,0.1925,98631.735816339933]
[null,"LASHER 8 LEWIS","LEWIS",{"$f":"IF(LEFT(B157,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B157,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30594,120467.01170411508,0.18406250000000002,22173.459341788683]
[null,"LASHER 9 LEWIS","LEWIS",{"$f":"IF(LEFT(B158,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B158,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},66453,261665.50071169378,0.18406250000000002,48162.806224746142]
[null,"LASHER 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B159,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B159,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14164,55772.202189222917,0.25406249999999997,14169.625118699445]
[null,"LASHER 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B160,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B160,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13752,54149.909948192144,0.18406250000000002,9966.967799839118]
[null,"LASHER 10 LEWIS","LEWIS",{"$f":"IF(LEFT(B161,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B161,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13752,54149.909948192144,0.18406250000000002,9966.967799839118]
[null,"LASHER 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B162,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B162,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39722,156409.44756850557,0.25406249999999997,39737.775272873441]
[null,"LASHER 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B163,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B163,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39722,156409.44756850557,0.18406250000000002,28789.113943078057]
[null,"LASHER 11 LEWIS","LEWIS",{"$f":"IF(LEFT(B164,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B164,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39722,156409.44756850557,0.18406250000000002,28789.113943078057]
[null,"LASHER 11 LANCE","LANCE",{"$f":"IF(LEFT(B165,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B165,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39722,156409.44756850557,0.18406250000000002,28789.113943078057]
[null,"LASHER 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B166,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B166,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23381,92065.084678496263,0.25406249999999997,23390.285576130453]
[null,"LASHER 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B167,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B167,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23376,92045.396665862398,0.18406250000000002,16942.1058238103]
[null,"LASHER 12 LEWIS","LEWIS",{"$f":"IF(LEFT(B168,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B168,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23376,92045.396665862398,0.18406250000000002,16942.1058238103]
[null,"LASHER 12 LANCE","LANCE",{"$f":"IF(LEFT(B169,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B169,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23376,92045.396665862398,0.18406250000000002,16942.1058238103]
[null,"WHEELER 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B170,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B170,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30056,118348.58154471082,0.26249999999999996,31066.502655486584]
[null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B171,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B171,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41678,164111.39811087496,0.1925,31591.444136343431]
[null,"WHEELER 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B172,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B172,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4473,17612.896102258834,0.26249999999999996,4623.3852268429428]
[null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B173,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B173,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94897,373666.66698324535,0.1925,71930.833394274727]
[null,"WHEELER 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B174,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B174,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9819,38663.319210391121,0.26249999999999996,10149.121292727668]
[null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B175,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B175,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22265,87670.720258616799,0.1925,16876.613649783732]
[null,"WHEELER 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B176,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B176,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1116,4394.3644198794673,0.26249999999999996,1153.52066021836]
[null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B177,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B177,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11300,44494.908552542991,0.1925,8565.2698963645253]
[null,"WHEELER 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B178,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B178,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10206,40187.171388252551,0.26249999999999996,10549.132489416294]
[null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B179,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B179,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},89841,353758.14860787743,0.1925,68098.443607016408]
["CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B180,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B180,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24940,98203.807017736486,0.15491770000000005,15213.507914431601]
[null,"CLAY BASIN UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B181,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B181,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47074,185358.70134534591,0.15491770000000005,28715.343687407902]
[null,"CLAY BASIN UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B182,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B182,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34202,134673.88162071464,0.15491770000000005,20863.367990753391]
[null,"CLAY BASIN UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B183,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B183,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46570,183374.14967185198,0.15491770000000005,28407.901506619073]
[null,"CLAY BASIN UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B184,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B184,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47694,187800.01491194562,0.15491770000000005,29093.546370124328]
[null,"CLAY BASIN UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B185,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B185,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31528,124144.73246412173,0.15491770000000005,19232.216420457076]
[null,"CLAY BASIN UNIT 15 FR","LANCE",{"$f":"IF(LEFT(B186,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B186,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},187935,740013.33086921833,0.15491770000000005,114641.16318759834]
[null,"CLAY BASIN UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B187,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B187,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26633,104870.16809556438,0.15491770000000005,16246.24523997822]
[null,"CLAY BASIN UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B188,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B188,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56623,222958.86787350813,0.15491770000000005,34540.275005567783]
[null,"CLAY BASIN UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B189,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B189,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37161,146325.24749743807,0.15491770000000005,22668.37079423387]
[null,"CLAY BASIN UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B190,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B190,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},81855,322312.45482906257,0.15491770000000005,49931.904183472281]
[null,"CLAY BASIN UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B191,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B191,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41276,162528.48189511191,0.15491770000000005,25178.538599682386]
[null,"CLAY BASIN UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B192,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B192,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48036,189146.67497610222,0.15491770000000005,29302.167849945319]
[null,"CLAY BASIN UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B193,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B193,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},40888,161000.6921147237,0.15491770000000005,24941.856920821141]
[null,"CLAY BASIN UNIT 62 FR","FRONTIER",{"$f":"IF(LEFT(B194,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B194,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},187613,738745.42285559722,0.15491770000000005,114444.74179431659]
[null,"CLAY BASIN UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B195,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B195,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56897,224037.77096584413,0.15491770000000005,34707.41619115536]
["ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B196,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B196,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20635,81252.428139975629,0.13473270000000004,10947.359024854897]
[null,"ISLAND UNIT 9 WAS","WASATCH",{"$f":"IF(LEFT(B197,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B197,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25855,101806.71332973444,0.13473270000000004,13716.693365041116]
[null,"ISLAND UNIT 14 WAS","WASATCH",{"$f":"IF(LEFT(B198,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B198,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13856,54559.420610976609,0.13473270000000004,7350.9380493525305]
[null,"ISLAND UNIT 15 WAS","WASATCH",{"$f":"IF(LEFT(B199,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B199,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25108,98865.324242234463,0.13473270000000004,13320.392071531707]
[null,"ISLAND UNIT 11 WAS","WASATCH",{"$f":"IF(LEFT(B200,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B200,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8035,31638.636302626812,0.13473270000000004,4262.7588933709285]
[null,"ISLAND UNIT 13 WAS","WASATCH",{"$f":"IF(LEFT(B201,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B201,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29521,116241.96419288688,0.13473270000000004,15661.593689010975]
[null,"ISLAND UNIT 12 WAS","WASATCH",{"$f":"IF(LEFT(B202,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B202,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12644,49787.04634852687,0.13473270000000004,6707.9431795621686]
[null,"ISLAND UNIT 18 WAS","WASATCH",{"$f":"IF(LEFT(B203,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B203,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15691,61784.921247606384,0.13473270000000004,8324.4492589773799]
[null,"ISLAND UNIT 17 WAS","WASATCH",{"$f":"IF(LEFT(B204,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B204,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11025,43412.067857680224,0.13473270000000004,{"$f":"F204*G204","v":5849.0251150484737}]
[null,"ISLAND UNIT 21 WAS","WASATCH",{"$f":"IF(LEFT(B205,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B205,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14602,{"$f":"D205*E205","v":57496.872095949802},0.13473270000000004,7746.7088190419781]
[null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",{"$f":"IF(LEFT(B206,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B206,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9453,37222.156685591937,0.13473270000000004,5015.0416700728547]
[null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",{"$f":"IF(LEFT(B207,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B207,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31366,123506.84085478439,0.13473270000000004,16640.410136835413]
[null,"ISLAND UNIT 23 WAS","WASATCH",{"$f":"IF(LEFT(B208,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B208,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19306,76019.354381893369,0.13473270000000004,10242.292868129327]
[null,"ISLAND UNIT 24 WAS","WASATCH",{"$f":"IF(LEFT(B209,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B209,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27356,107717.05472242179,0.13473270000000004,14513.009618799642]
[null,"ISLAND UNIT 25 WAS","WASATCH",{"$f":"IF(LEFT(B210,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B210,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17057,67163.686299179273,0.13473270000000004,9049.1447970414338]
[null,"ISLAND UNIT 26 WAS","WASATCH",{"$f":"IF(LEFT(B211,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B211,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19908,78389.791103011143,0.13473270000000004,10561.668207744673]
[null,"ISLAND UNIT 27 WAS","WASATCH",{"$f":"IF(LEFT(B212,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B212,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33379,131433.23474117988,0.13473270000000004,17708.354586412974]
[null,"ISLAND UNIT 32 WAS","WASATCH",{"$f":"IF(LEFT(B213,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B213,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30355,119525.92470021616,0.13473270000000004,16104.050554856818]
[null,"ISLAND UNIT 30 WAS","WASATCH",{"$f":"IF(LEFT(B214,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B214,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31930,125727.64867988476,0.13473270000000004,16939.625571292316]
[null,"ISLAND UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B215,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B215,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13584,53488.39272369416,0.13473270000000004,7206.6355703236704]
[null,"ISLAND UNIT 33 WAS","WASATCH",{"$f":"IF(LEFT(B216,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B216,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10415,41010.130316348252,0.13473270000000004,5525.4055848734561]
[null,"ISLAND UNIT 34 WAS","WASATCH",{"$f":"IF(LEFT(B217,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B217,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10733,42262.287919862298,0.13473270000000004,5694.112159620433]
[null,"ISLAND UNIT 35 WAS","WASATCH",{"$f":"IF(LEFT(B218,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B218,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6171,24298.945192720603,0.13473270000000004,3273.8624929672683]
[null,"ISLAND UNIT 36 WAS","FRONTIER",{"$f":"IF(LEFT(B219,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B219,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15439,60792.645410859404,0.13473270000000004,8190.7572563476988]
[null,"ISLAND UNIT 37 WAS","DAKOTA",{"$f":"IF(LEFT(B220,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B220,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17566,69167.925985307098,0.13473270000000004,9319.1814214005881]
[null,"ISLAND UNIT 38 WAS","WASATCH",{"$f":"IF(LEFT(B221,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B221,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19822,78051.157285708599,0.13473270000000004,10516.043159228195]
[null,"ISLAND UNIT 39 WAS","FRONTIER",{"$f":"IF(LEFT(B222,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B222,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22462,88446.427956391213,0.13473270000000004,11916.626043920074]
[null,"ISLAND UNIT 41 WAS","DAKOTA",{"$f":"IF(LEFT(B223,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B223,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20594,81090.986436377905,0.13473270000000004,10925.607548236576]
[null,"ISLAND UNIT 43 WAS","WASATCH",{"$f":"IF(LEFT(B224,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B224,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5225,20573.973202392666,0.13473270000000004,2771.9869592860114]
[null,"ISLAND UNIT 44 WAS","WASATCH",{"$f":"IF(LEFT(B225,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B225,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12913,50846.261428229001,0.13473270000000004,6850.6540871311518]
[null,"ISLAND UNIT 45 WAS","WASATCH",{"$f":"IF(LEFT(B226,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B226,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6248,24602.140587282178,0.13473270000000004,3314.7128271041142]
[null,"ISLAND UNIT 46 WAS","WASATCH",{"$f":"IF(LEFT(B227,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B227,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28822,113489.58002667205,0.13473270000000004,15290.757538859601]
[null,"ISLAND UNIT 50 WAS","WASATCH",{"$f":"IF(LEFT(B228,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B228,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29628,116663.28766325167,0.13473270000000004,15718.359737746592]
[null,"ISLAND UNIT 51 WAS","WASATCH",{"$f":"IF(LEFT(B229,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B229,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},156792,617384.57537790446,0.13473270000000004,83181.890779018606]
[null,"ISLAND UNIT 52 WAS","WASATCH",{"$f":"IF(LEFT(B230,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B230,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7422,29224.885953714522,0.13473270000000004,3937.5477917360336]
[null,"ISLAND UNIT 53 WAS","WASATCH",{"$f":"IF(LEFT(B231,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B231,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},45921,180818.64563197581,0.13473270000000004,24362.184336339316]
[null,"ISLAND UNIT 54 WAS","WASATCH",{"$f":"IF(LEFT(B232,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B232,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38497,151585.88447320776,0.13473270000000004,20423.575496963364]
[null,"ISLAND UNIT 55 WAS","WASATCH",{"$f":"IF(LEFT(B233,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B233,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29368,115639.5110062905,0.13473270000000004,15580.423544557241]
[null,"ISLAND UNIT 56 WAS","WASATCH",{"$f":"IF(LEFT(B234,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B234,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26192,103133.68538125718,0.13473270000000004,13895.479892367313]
[null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",{"$f":"IF(LEFT(B235,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B235,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14472,56984.983767469224,0.13473270000000004,7677.7407224473027]
[null,"ISLAND UNIT 64 WAS","WASATCH",{"$f":"IF(LEFT(B236,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B236,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31248,123042.20375662508,0.13473270000000004,16577.808326080245]
[null,"ISLAND UNIT 65 WAS","WASATCH",{"$f":"IF(LEFT(B237,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B237,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21652,85256.969909704509,0.13473270000000004,11486.901749753248]
[null,"ISLAND UNIT 66 WAS","WASATCH",{"$f":"IF(LEFT(B238,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B238,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36278,142848.34446629687,0.13473270000000004,19246.34314047424]
[null,"ISLAND UNIT 67 WAS","WASATCH",{"$f":"IF(LEFT(B239,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B239,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5638,22200.203045950213,0.13473270000000004,2991.0932969290971]
[null,"ISLAND UNIT 68 WAS","WASATCH",{"$f":"IF(LEFT(B240,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B240,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37525,147758.53481718371,0.13473270000000004,19907.906343963172]
[null,"ISLAND UNIT 47 WAS","WASATCH",{"$f":"IF(LEFT(B241,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B241,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23264,91604.385182863742,0.13473270000000004,12342.106147527229]
[null,"ISLAND UNIT 57 WAS","WASATCH",{"$f":"IF(LEFT(B242,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B242,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20864,82154.139118606821,0.13473270000000004,11068.84897962552]
[null,"ISLAND UNIT 58 WAS","WASATCH",{"$f":"IF(LEFT(B243,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B243,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},54645,215170.29007554971,0.13473270000000004,28990.474141662024]
[null,"ISLAND UNIT 59 WAS","WASATCH",{"$f":"IF(LEFT(B244,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B244,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46588,183445.0265173339,0.13473270000000004,24716.043724251998]
[null,"ISLAND UNIT 60 WAS","WASATCH",{"$f":"IF(LEFT(B245,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B245,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25487,100357.67559988171,0.13473270000000004,13521.460599296186]
[null,"ISLAND UNIT 69 WAS","WASATCH",{"$f":"IF(LEFT(B246,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B246,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36754,144722.64326904117,0.13473270000000004,19498.872478774749]
[null,"ISLAND UNIT 70 WAS","WASATCH",{"$f":"IF(LEFT(B247,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B247,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19798,77956.654825066027,0.13473270000000004,10503.310587549176]
[null,"ISLAND UNIT 71 WAS","WASATCH",{"$f":"IF(LEFT(B248,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B248,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34722,136721.43493463699,0.13473270000000004,18420.848076617971]
[null,"ISLAND UNIT 72 WAS","WASATCH",{"$f":"IF(LEFT(B249,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B249,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7937,31252.751255002986,0.13473270000000004,4210.767559014942]
[null,"ISLAND UNIT 73 WAS","WASATCH",{"$f":"IF(LEFT(B250,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B250,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7773,30606.984440612097,0.13473270000000004,4123.7616525416588]
[null,"ISLAND UNIT 74 WAS","WASATCH",{"$f":"IF(LEFT(B251,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B251,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15321,60328.008312700105,0.13473270000000004,8128.1554455925316]
[null,"ISLAND UNIT 75 WAS","WASATCH",{"$f":"IF(LEFT(B252,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B252,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34579,136158.35777330832,0.13473270000000004,18344.983170363823]
[null,"ISLAND UNIT 76 WAS","WASATCH",{"$f":"IF(LEFT(B253,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B253,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30745,121061.58968565791,0.13473270000000004,16310.954844640846]
[null,"ISLAND UNIT 77 WAS","WASATCH",{"$f":"IF(LEFT(B254,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B254,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19103,75220.021068958304,0.13473270000000004,10134.596532677642]
[null,"ISLAND UNIT 78 WAS","WASATCH",{"$f":"IF(LEFT(B255,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B255,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11437,45034.360098710989,0.13473270000000004,6067.6009288715995]
[null,"ISLAND UNIT 79 WAS","WASATCH",{"$f":"IF(LEFT(B256,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B256,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22345,87985.728460758692,0.13473270000000004,11854.554756984866]
[null,"ISLAND UNIT 80 WAS","WASATCH",{"$f":"IF(LEFT(B257,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B257,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18735,73770.983339105573,0.13473270000000004,9939.3637669327127]
[null,"ISLAND UNIT 81 WAS","WASATCH",{"$f":"IF(LEFT(B258,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B258,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22172,87304.523223626835,0.13473270000000004,11762.774136131951]
[null,"ISLAND UNIT 82 WAS","WASATCH",{"$f":"IF(LEFT(B259,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B259,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25868,101857.9021625825,0.13473270000000004,13723.590174700583]
[null,"ISLAND UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B260,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B260,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20061,78992.244289607523,0.20545219999999997,16229.130372237301]
[null,"ISLAND UNIT 83 WAS","WASATCH",{"$f":"IF(LEFT(B261,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B261,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22714,89438.703793138193,0.13473270000000004,12050.318046549753]
[null,"ISLAND UNIT 86 MESA","MESAVERDE",{"$f":"IF(LEFT(B262,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B262,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},40091,157862.42290088505,0.20545219999999997,32433.182082317213]
[null,"ISLAND UNIT 86 WAS","WASATCH",{"$f":"IF(LEFT(B263,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B263,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},95803,377234.13487250236,0.13473270000000004,50825.773523536416]
["BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B264,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B264,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10495,41325.138518490152,0.13315196276811,5502.5233054009896]
[null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",{"$f":"IF(LEFT(B265,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B265,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10490,41305.450505856286,0.13143565358154594,5429.008883717418]
[null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",{"$f":"IF(LEFT(B266,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B266,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3136,12348.321523962375,0.13315196276811,1644.2032478072895]
[null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",{"$f":"IF(LEFT(B267,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B267,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3136,12348.321523962375,0.13315196276811,1644.2032478072895]
[null,"BIRCH CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B268,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B268,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8244,32461.595230722516,0.13315196276811,{"$f":"F268*G268","v":4322.3251195546218}]
[null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",{"$f":"IF(LEFT(B269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5056,{"$f":"D269*E269","v":19908.518375367908},0.13315196276811,2650.8582974852216]
[null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",{"$f":"IF(LEFT(B270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23455,92356.46726547752,0.13315196276811,12297.444890727033]
[null,"BIRCH CREEK UNIT 5 FR","FORT UNION",{"$f":"IF(LEFT(B271,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B271,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7408,29169.759518339692,0.13315196276811,3884.0107333406891]
[null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",{"$f":"IF(LEFT(B272,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B272,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6835,26913.513270498352,0.13315196276811,3583.5871169524312]
[null,"BIRCH CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B273,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B273,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16419,64651.495887097648,0.13315196276811,8608.4735732614427]
[null,"BIRCH CREEK UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B274,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B274,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11426,44991.046470916481,0.13315196276811,5990.6461445937784]
[null,"BIRCH CREEK UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B275,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B275,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27535,108421.88557471428,0.13315196276811,14436.586871292639]
[null,"BIRCH CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B276,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B276,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3270,12875.960262550052,0.13315196276811,1714.4593814827285]
[null,"BIRCH CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B277,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B277,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1373,5406.3282692603125,0.13315196276811,719.8632204207297]
[null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",{"$f":"IF(LEFT(B278,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B278,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},773,3043.7667531960828,0.13315196276811,405.28351739637588]
[null,"BIRCH CREEK UNIT 13A FR","FRONTIER",{"$f":"IF(LEFT(B279,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B279,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14486,57040.110202844051,0.13315196276811,7595.0026300179825]
[null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",{"$f":"IF(LEFT(B280,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B280,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14484,57032.234997790503,0.13315196276811,7593.9540310079019]
[null,"BIRCH CREEK UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B281,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B281,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22184,87351.774453948121,0.13315196276811,11631.060219820443]
[null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",{"$f":"IF(LEFT(B282,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B282,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28960,114032.96917536682,0.13315196276811,15183.713665975478]
[null,"BIRCH CREEK UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B283,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B283,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11960,47093.726220213648,0.13315196276811,6270.6220802854532]
[null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",{"$f":"IF(LEFT(B284,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B284,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3000,11812.807580321149,0.13315196276811,1572.8985151217692]
[null,"BIRCH CREEK UNIT 78 FR","FRONTIER",{"$f":"IF(LEFT(B285,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B285,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},990,3898.2265015059793,0.13315196276811,519.05650999018383]
[null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",{"$f":"IF(LEFT(B286,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B286,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},319,1256.0952060408156,0.13315196276811,167.25154210794815]
[null,"BIRCH CREEK UNIT 100 FR","FRONTIER",{"$f":"IF(LEFT(B287,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B287,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11372,44778.4159344707,0.13315196276811,5962.3339713215864]
[null,"BIRCH CREEK UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B288,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B288,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20398,80319.216341130261,0.13315196276811,10694.661303817949]
[null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",{"$f":"IF(LEFT(B289,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B289,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1075,4232.9227162817451,0.13315196276811,563.62196791863403]
[null,"BIRCH CREEK UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B290,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B290,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4039,15903.97660563904,0.13315196276811,2117.6457008589418]
[null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",{"$f":"IF(LEFT(B291,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B291,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1036,4079.3562177375702,0.13315196276811,543.17428722205102]
[null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",{"$f":"IF(LEFT(B292,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B292,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9426,37115.841417369047,0.13315196276811,4942.0471345125989]
[null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",{"$f":"IF(LEFT(B293,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B293,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2416,9513.2477046852982,0.13315196276811,1266.7076041780647]
[null,"BIRCH CREEK UNIT 88 FR","FRONTIER",{"$f":"IF(LEFT(B294,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B294,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2925,11517.487390813119,0.13315196276811,1533.5760522437249]
[null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",{"$f":"IF(LEFT(B295,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B295,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27113,106760.21730841577,0.13315196276811,14215.332480165509]
[null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",{"$f":"IF(LEFT(B296,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B296,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5633,22180.515033316344,0.13315196276811,2953.3791118936419]
[null,"BIRCH CREEK UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B297,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B297,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14517,57162.175881174036,0.13315196276811,7611.2559146742415]
[null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",{"$f":"IF(LEFT(B298,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B298,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2684,10568.525181860654,0.13315196276811,1407.2198715289428]
[null,"BIRCH CREEK UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B299,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B299,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10416,41014.067918875029,0.13315196276811,5461.103644502783]
[null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",{"$f":"IF(LEFT(B300,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B300,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3403,13399.661398610957,0.13315196276811,1784.1912156531271]
[null,"BIRCH CREEK UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B301,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B301,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42447,167139.41445396392,0.13315196276811,22254.941090457913]
[null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",{"$f":"IF(LEFT(B302,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B302,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5516,21719.815537683819,0.13315196276811,2892.036069803893]
[null,"BIRCH CREEK UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B303,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B303,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12578,49527.164581759804,0.13315196276811,6594.6391744005377]
[null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",{"$f":"IF(LEFT(B304,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B304,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94,370.1346375167293,0.13315196276811,49.284153473815429]
[null,"BIRCH CREEK UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B305,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B305,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20369,80205.025867853823,0.13315196276811,10679.456618171773]
[null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",{"$f":"IF(LEFT(B306,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B306,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1489,5863.0901623660639,0.13315196276811,780.68196300543821]
[null,"BIRCH CREEK UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B307,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B307,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32994,129917.257768372,0.13315196276811,17298.737869309218]
[null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",{"$f":"IF(LEFT(B308,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B308,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1953,7690.1377347890675,0.13315196276811,1023.9569333442718]
[null,"BIRCH CREEK UNIT 97 FR","FRONTIER",{"$f":"IF(LEFT(B309,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B309,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19887,78307.101449948896,0.13315196276811,10426.744256742208]
[null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",{"$f":"IF(LEFT(B310,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B310,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12986,51133.706412683481,0.13315196276811,6808.5533724570987]
[null,"BIRCH CREEK UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B311,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B311,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13248,52165.358274698192,0.13315196276811,6945.9198427777328]
[null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",{"$f":"IF(LEFT(B312,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B312,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1469,5784.3381118305888,0.13315196276811,770.19597290462627]
[null,"BIRCH CREEK UNIT 28 ALMY","ALMY",{"$f":"IF(LEFT(B313,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B313,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2902,11426.922532697325,0.13375000000000004,1528.3508887482676]
[null,"BIRCH CREEK UNIT 36 ALMY","ALMY",{"$f":"IF(LEFT(B314,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B314,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2282,8985.6089660976213,0.13375000000000004,1201.8251992155572]
[null,"BIRCH CREEK UNIT 40 ALMY","ALMY",{"$f":"IF(LEFT(B315,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B315,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3327,13100.403606576154,0.13375000000000004,1752.1789823795611]
[null,"BIRCH CREEK UNIT 42 ALMY","ALMY",{"$f":"IF(LEFT(B316,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B316,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},829,3264.2724946954108,0.13375000000000004,436.59644616551134]
[null,"BIRCH CREEK UNIT 48 ALMY","ALMY",{"$f":"IF(LEFT(B317,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B317,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1900,7481.444800870061,0.13375000000000004,1000.643242116371]
[null,"BIRCH CREEK UNIT 52 ALMY","ALMY",{"$f":"IF(LEFT(B318,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B318,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1004,3953.3529368808113,0.13375000000000004,528.76095530780867]
[null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",{"$f":"IF(LEFT(B319,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B319,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1854,7300.3150846384697,0.13375006649997334,976.41762804115388]
[null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B320,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B320,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17,66.939242955153176,0.13375006649997334,8.9531281967096099]
[null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B321,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B321,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},831,3272.1476997489581,0.13375006649997334,437.64997243915792]
[null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",{"$f":"IF(LEFT(B322,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B322,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2577,10147.201711495867,0.13375006649997334,1357.1889037012156]
[null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",{"$f":"IF(LEFT(B323,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B323,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},987,3886.4136939256578,0.13375006649997334,519.80809000896375]
[null,"BIRCH CREEK UNIT 74 ALMY","ALMY",{"$f":"IF(LEFT(B324,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B324,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2313,9107.674644427605,0.13375006649997334,1218.1520893523132]
[null,"BIRCH CREEK UNIT 79 MESA","MESAVERDE",{"$f":"IF(LEFT(B325,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B325,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},559,2201.1198124665075,0.13375006649997334,294.39992129180422]
[null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B326,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B326,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},451,1775.858739574946,0.13375006649997334,237.52122451270787]
[null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B327,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B327,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},257,1011.9638493808451,0.13375000000000004,135.35016485468807]
[null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",{"$f":"IF(LEFT(B328,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B328,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1856,7308.1902896920174,0.13375000000000004,977.47045124630756]
[null,"BIRCH CREEK UNIT 33 ALMY","ALMY",{"$f":"IF(LEFT(B329,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B329,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1818,7158.5613936746158,0.13375000000000004,957.45758640398014]
[null,"BIRCH CREEK UNIT 34 ALMY","ALMY",{"$f":"IF(LEFT(B330,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B330,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1901,7485.3824033968349,0.13375000000000004,1001.1698964543269]
[null,"BIRCH CREEK UNIT 66 MESA","MESAVERDE",{"$f":"IF(LEFT(B331,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B331,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},496,1953.0508532797633,0.13375000000000004,261.2205516261684]
[null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",{"$f":"IF(LEFT(B332,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B332,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},593,2334.9982983768136,0.13375000000000004,{"$f":"F332*G332","v":312.30602240789892}]
[null,"BIRCH CREEK UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B333,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B333,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19374,{"$f":"D333*E333","v":76287.111353713975},0.13315196276811,10157.778610656385]
[null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",{"$f":"IF(LEFT(B334,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B334,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2152,8473.7206376170379,0.13315196276811,1128.2925348473493]
[null,"BIRCH CREEK UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B335,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B335,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16212,63836.412164055488,0.13315196276811,8499.9435757180418]
[null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",{"$f":"IF(LEFT(B336,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B336,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3320,13072.840388888739,0.13315196276811,1740.674356734758]
[null,"BIRCH CREEK UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B337,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B337,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12004,47266.98073139169,0.13315196276811,6293.6912585072396]
[null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",{"$f":"IF(LEFT(B338,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B338,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13200,51976.353353413055,0.13315196276811,6920.7534665357844]
[null,"BIRCH CREEK UNIT 109 BAX","BAXTER",{"$f":"IF(LEFT(B339,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B339,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5493,21629.250679568024,0.13375000000000004,2892.9122783922239]
[null,"BIRCH CREEK UNIT 105 FR","FRONTIER",{"$f":"IF(LEFT(B340,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B340,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15958,62836.26112225496,0.13315196276811,8366.77150143773]
[null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",{"$f":"IF(LEFT(B341,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B341,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14150,55717.075753848083,0.13315196276811,7418.8379963243442]
[null,"BIRCH CREEK UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B342,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B342,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2732,10757.530103145793,0.13315196276811,1432.3862477708913]
[null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",{"$f":"IF(LEFT(B343,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B343,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2833,11155.227958349938,0.13315196276811,1485.3404977799908]
[null,"BIRCH CREEK UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B344,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B344,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46357,182535.44033364917,0.13315196276811,24304.952155166618]
[null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",{"$f":"IF(LEFT(B345,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B345,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13074,51480.215435039565,0.13315196276811,6854.6917289006706]
[null,"BIRCH CREEK UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B346,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B346,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19861,78204.723784252783,0.13315196276811,10413.112469611153]
[null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",{"$f":"IF(LEFT(B347,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B347,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4659,18345.290172238743,0.13315196276811,2442.7113939841074]
[null,"BIRCH CREEK UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B348,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B348,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12450,49023.151458332766,0.13315196276811,6527.5288377553425]
[null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",{"$f":"IF(LEFT(B349,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B349,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13472,53047.381240695504,0.13315196276811,7063.362931906825]
[null,"BIRCH CREEK UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B350,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B350,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8233,32418.281602928007,0.13315196276811,4316.5578249991759]
[null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",{"$f":"IF(LEFT(B351,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B351,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22261,87654.969848509703,0.13315196276811,11671.431281708568]
[null,"BIRCH CREEK UNIT 112 FR","FRONTIER",{"$f":"IF(LEFT(B352,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B352,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22114,87076.142277073959,0.13315196276811,11594.359254467601]
[null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",{"$f":"IF(LEFT(B353,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B353,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8174,32185.963053848358,0.13315196276811,4285.6241542017806]
[null,"BIRCH CREEK UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B354,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B354,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5887,23180.666075116867,0.13315196276811,3086.5511861739519]
[null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",{"$f":"IF(LEFT(B355,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B355,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19707,77598.332995129633,0.13315196276811,10332.370345834903]
[null,"BIRCH CREEK UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B356,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B356,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5845,23015.286768992373,0.13315196276811,3064.5306069622475]
[null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",{"$f":"IF(LEFT(B357,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B357,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16636,65505.955635407547,0.13315196276811,8722.2465658552519]
[null,"BIRCH CREEK UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B358,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B358,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30054,118340.70633965726,0.13315196276811,15757.297324489884]
[null,"BIRCH CREEK UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B359,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B359,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6070,23901.247337516459,0.13315196276811,3182.49799559638]
[null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",{"$f":"IF(LEFT(B360,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B360,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29649,116745.97731631392,0.13315196276811,15544.956024948446]
[null,"BIRCH CREEK UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B361,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B361,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7933,31237.000844895891,0.13315196276811,4159.267973486998]
[null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",{"$f":"IF(LEFT(B362,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B362,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33814,133146.09184032644,0.13315196276811,17728.663463442503]
[null,"BIRCH CREEK UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B363,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B363,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19633,77306.950408148376,0.13315196276811,10293.5721824619]
[null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",{"$f":"IF(LEFT(B364,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B364,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6544,25767.670935207199,0.13315196276811,3431.0159609856191]
[null,"BIRCH CREEK UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B365,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B365,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10990,43274.251769243143,0.13315196276811,5762.0515603960812]
[null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",{"$f":"IF(LEFT(B366,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B366,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8991,35402.984318222479,0.13315196276811,4713.9768498199419]
[null,"BIRCH CREEK UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B367,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B367,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21701,85449.912433516423,0.13315196276811,11377.823558885839]
[null,"BIRCH CREEK UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B368,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B368,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25222,99314.210930286674,0.13315196276811,13223.882116133755]
[null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",{"$f":"IF(LEFT(B369,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B369,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6305,24826.58393130828,0.13315196276811,3305.7083792809181]
[null,"BIRCH CREEK UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B370,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B370,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17556,69128.549960039367,0.13315196276811,9204.6021104925949]
[null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",{"$f":"IF(LEFT(B371,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B371,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},928,3654.0951448460087,0.13315196276811,486.54994067766728]
[null,"BIRCH CREEK UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B372,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B372,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12410,48865.64735726182,0.13315196276811,6506.5568575537191]
[null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",{"$f":"IF(LEFT(B373,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B373,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1382,5441.7666920012762,0.13315196276811,724.58191596609504]
[null,"BIRCH CREEK UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B374,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B374,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24600,96865.022158633423,0.13315196276811,12897.767823998509]
[null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",{"$f":"IF(LEFT(B375,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B375,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4339,17085.257363671153,0.13315196276811,2274.9355523711188]
[null,"BIRCH CREEK UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B376,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B376,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27093,106681.46525788029,0.13315196276811,14204.846490064698]
[null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",{"$f":"IF(LEFT(B377,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B377,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4782,18829.615283031912,0.13315196276811,2507.2002331041003]
[null,"BIRCH CREEK UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B378,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B378,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13465,53019.818023008091,0.13315196276811,7059.6928353715412]
[null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",{"$f":"IF(LEFT(B379,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B379,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5771,22723.904182011116,0.13315196276811,3025.7324435892433]
[null,"BIRCH CREEK UNIT 43A FR","FRONTIER",{"$f":"IF(LEFT(B380,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B380,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14159,55752.514176589051,0.13315196276811,7423.5566918697104]
[null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",{"$f":"IF(LEFT(B381,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B381,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1573,6193.8487746150558,0.13315196276811,824.72312142884766]
[null,"BIRCH CREEK UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B382,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B382,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3219,12675.142533684593,0.13315196276811,1687.7201067256585]
[null,"BIRCH CREEK UNIT 127 BR","DAKOTA",{"$f":"IF(LEFT(B383,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B383,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12869,50673.006917050952,0.13315196276811,6747.2103303673493]
[null,"BIRCH CREEK UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B384,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B384,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20817,81969.071799848447,0.13315196276811,10914.342796429955]
[null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",{"$f":"IF(LEFT(B385,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B385,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6218,24484.012511478966,0.13315196276811,3260.0943223423869]
[null,"BIRCH CREEK UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B386,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B386,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6681,26307.122481375198,0.13315196276811,3502.8449931761802]
[null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",{"$f":"IF(LEFT(B387,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B387,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20048,78941.055456759466,0.13315196276811,10511.156477053744]
[null,"BIRCH CREEK UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B388,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B388,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12938,50944.701491398344,0.13315196276811,6783.3869962151502]
[null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",{"$f":"IF(LEFT(B389,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B389,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1294,5095.2576696451888,0.13315196276811,678.44355952252317]
[null,"BIRCH CREEK UNIT 117 BAX","BAXTER",{"$f":"IF(LEFT(B390,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B390,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1941,7642.8865044677832,0.13375000000000004,1022.2360699725663]
[null,"BIRCH CREEK UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B391,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B391,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9421,37096.153404735182,0.13315196276811,4939.4256369873965]
[null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",{"$f":"IF(LEFT(B392,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B392,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28276,111339.64904705359,0.13315196276811,14825.092804527714]
[null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",{"$f":"IF(LEFT(B393,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B393,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2461,9690.4398183901158,0.13375000000000004,1296.0963257096782]
[null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",{"$f":"IF(LEFT(B394,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B394,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7954,31319.690497958138,0.13375000000000004,4189.0086041019022]
[null,"BIRCH CREEK UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B395,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B395,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16543,65139.75860041759,0.13315196276811,8673.4867118864768]
[null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",{"$f":"IF(LEFT(B396,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B396,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4135,16281.986448209316,0.13315196276811,{"$f":"F396*G396","v":2167.9784533428387}]
[null,"BIRCH CREEK UNIT 178 FR","FRONTIER",{"$f":"IF(LEFT(B397,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B397,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28661,{"$f":"D397*E397","v":112855.62601986148},0.13315196276811,15026.948113968341]
[null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",{"$f":"IF(LEFT(B398,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B398,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7172,28240.485322021093,0.13315196276811,3760.2760501511098]
[null,"BIRCH CREEK UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B399,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B399,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2662,10481.897926271633,0.13315196276811,1395.6852824180498]
[null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",{"$f":"IF(LEFT(B400,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B400,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10642,41903.966089925889,0.13315196276811,5579.5953326419558]
[null,"BIRCH CREEK UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B401,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B401,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13494,53134.008496284529,0.13315196276811,7074.8975210177186]
[null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",{"$f":"IF(LEFT(B402,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B402,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3378,13301.221335441613,0.13315196276811,1771.0837280271121]
[null,"BIRCH CREEK UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B403,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B403,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16928,66655.735573225465,0.13315196276811,8875.342021327102]
[null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",{"$f":"IF(LEFT(B404,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B404,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17094,67309.377592669902,0.13315196276811,8962.375739163841]
[null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",{"$f":"IF(LEFT(B405,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B405,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8829,34765.092708885139,0.13315196276811,4629.0403300033668]
[null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",{"$f":"IF(LEFT(B406,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B406,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2167,8532.7846755186438,0.13315196276811,1136.157027422958]
[null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",{"$f":"IF(LEFT(B407,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B407,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5669,22322.268724280199,0.13375000000000004,2985.6034418724776]
[null,"BIRCH CREEK UNIT 181 FR","FRONTIER",{"$f":"IF(LEFT(B408,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B408,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23323,91836.703731943388,0.13315196276811,12228.237356061674]
[null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",{"$f":"IF(LEFT(B409,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B409,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5837,22983.785948778183,0.13315196276811,3060.3362109219224]
[null,"BIRCH CREEK UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B410,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B410,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28404,111843.66217048063,0.13315196276811,14892.203141172911]
[null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",{"$f":"IF(LEFT(B411,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B411,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7104,27972.728350200479,0.13315196276811,3724.6236838083496]
[null,"BIRCH CREEK UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B412,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B412,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25567,100672.6838020236,0.13315196276811,13404.765445372757]
[null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",{"$f":"IF(LEFT(B413,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B413,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6389,25157.342543557272,0.13315196276811,3349.7495377043278]
[null,"BIRCH CREEK UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B414,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B414,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19242,75767.347820179843,0.13315196276811,10088.571075991027]
[null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",{"$f":"IF(LEFT(B415,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B415,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12836,50543.066033667419,0.13315196276811,6729.9084467010098]
[null,"BIRCH CREEK UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B416,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B416,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6922,27256.084690327665,0.13315196276811,3629.2011738909623]
[null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",{"$f":"IF(LEFT(B417,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B417,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4626,18215.34928885521,0.13315196276811,2425.4095103177679]
[null,"BIRCH CREEK UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B418,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B418,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8309,32717.539394962809,0.13315196276811,4356.4045873822606]
[null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",{"$f":"IF(LEFT(B419,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B419,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11572,45565.936439825447,0.13315196276811,6067.1938723297053]
[null,"BIRCH CREEK UNIT 169 FR","FRONTIER",{"$f":"IF(LEFT(B420,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B420,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23083,90891.679125517694,0.13315196276811,12102.405474851934]
[null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",{"$f":"IF(LEFT(B421,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B421,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5773,22731.779387064664,0.13315196276811,3026.7810425993248]
[null,"BIRCH CREEK UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B422,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B422,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27771,109351.15977103288,0.13315196276811,14560.321554482218]
[null,"BIRCH CREEK UNIT 182 FR","FRONTIER",{"$f":"IF(LEFT(B423,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B423,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9002,35446.297946016995,0.13315196276811,4719.7441443753887]
[null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",{"$f":"IF(LEFT(B424,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B424,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6007,23653.178378329714,0.13315196276811,3149.4671267788226]
[null,"BIRCH CREEK UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B425,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B425,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18652,73444.162329383355,0.13315196276811,9779.2343680170798]
[null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",{"$f":"IF(LEFT(B426,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B426,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12438,48975.90022801148,0.13315196276811,6521.2372436948544]
[null,"BIRCH CREEK UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B427,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B427,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3828,15073.142472489786,0.13315196276811,2007.0185052953775]
[null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",{"$f":"IF(LEFT(B428,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B428,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5735,22582.150491047261,0.13315196276811,3006.857661407782]
[null,"BIRCH CREEK UNIT 122 FR","FRONTIER",{"$f":"IF(LEFT(B429,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B429,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20578,81027.984795949538,0.13315196276811,10789.035214725256]
[null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",{"$f":"IF(LEFT(B430,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B430,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5978,23538.987905053276,0.13315196276811,3134.2624411326456]
[null,"BIRCH CREEK UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B431,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B431,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26216,103228.18784189975,0.13315196276811,13745.035824144101]
[null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",{"$f":"IF(LEFT(B432,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B432,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18983,74747.508765745457,0.13315196276811,9952.7775041855148]
[null,"BIRCH CREEK UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B433,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B433,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35612,140225.90118346558,0.13315196276811,18671.353973505484]
[null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",{"$f":"IF(LEFT(B434,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B434,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1484,5843.4021497321946,0.13315196276811,778.06046548023517]
[null,"BIRCH CREEK UNIT 144 FR","FRONTIER",{"$f":"IF(LEFT(B435,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B435,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15488,60985.587934671319,0.13315196276811,8120.3507340686538]
[null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",{"$f":"IF(LEFT(B436,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B436,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},991,3902.1641040327527,0.13315196276811,519.58080949522446]
[null,"BIRCH CREEK UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B437,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B437,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16015,63060.704466281066,0.13315196276811,8396.6565732250456]
[null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",{"$f":"IF(LEFT(B438,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B438,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2180,8583.9735083667019,0.13315196276811,1142.9729209884856]
[null,"BIRCH CREEK UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B439,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B439,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21814,85894.86151904185,0.13315196276811,11437.069402955425]
[null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",{"$f":"IF(LEFT(B440,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B440,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6150,24216.255539658356,0.13315196276811,3224.4419559996272]
[null,"BIRCH CREEK UNIT 185 FR","FRONTIER",{"$f":"IF(LEFT(B441,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B441,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20527,80827.167067084069,0.13315196276811,10762.295939968186]
[null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",{"$f":"IF(LEFT(B442,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B442,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8796,34635.151825501605,0.13315196276811,4611.7384463370272]
[null,"BIRCH CREEK UNIT 186 FR","FRONTIER",{"$f":"IF(LEFT(B443,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B443,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11802,46471.585020983403,0.13315196276811,6187.782758489041]
[null,"BIRCH CREEK UNIT 186 BR","BEAR RIVER",{"$f":"IF(LEFT(B444,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B444,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6941,27330.899138336365,0.13315196276811,3639.1628644867333]
[null,"BIRCH CREEK UNIT 187 FR","FRONTIER",{"$f":"IF(LEFT(B445,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B445,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20097,79133.997980571381,0.13315196276811,10536.847152800732]
[null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",{"$f":"IF(LEFT(B446,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B446,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11299,44490.970950016221,0.13315196276811,5924.0601074536235]
[null,"BIRCH CREEK UNIT 188 FR","FRONTIER",{"$f":"IF(LEFT(B447,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B447,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33159,130566.96218528965,0.13315196276811,17385.247287640916]
[null,"BIRCH CREEK UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B448,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B448,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23254,91565.009157595996,0.13315196276811,12192.060690213873]
[null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",{"$f":"IF(LEFT(B449,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B449,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2584,10174.764929183282,0.13315196276811,1354.7899210248838]
[null,"BIRCH CREEK UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B450,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B450,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14104,55535.946037616493,0.13315196276811,7394.7202190924772]
[null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",{"$f":"IF(LEFT(B451,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B451,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10218,40234.42261857383,0.13315196276811,5357.2923425047456]
[null,"BIRCH CREEK UNIT 189 FR","FRONTIER",{"$f":"IF(LEFT(B452,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B452,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18900,74420.687756023239,0.13315196276811,9909.2606452671462]
[null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",{"$f":"IF(LEFT(B453,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B453,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13140,51740.097201806631,0.13315196276811,6889.2954962333488]
[null,"BIRCH CREEK UNIT 191 FR","FRONTIER",{"$f":"IF(LEFT(B454,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B454,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26640,104897.7313132518,0.13315196276811,13967.338814281311]
[null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",{"$f":"IF(LEFT(B455,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B455,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6249,24606.078189808952,0.13315196276811,3276.347606998645]
[null,"BIRCH CREEK UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B456,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B456,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48354,190398.83257961628,0.13315196276811,25351.978266732676]
[null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",{"$f":"IF(LEFT(B457,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B457,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3091,12171.129410257558,0.13315196276811,1620.609770080463]
[null,"BIRCH CREEK UNIT 196 FR","FRONTIER",{"$f":"IF(LEFT(B458,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B458,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37336,147014.32793962347,0.13315196276811,19575.24632019546]
[null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",{"$f":"IF(LEFT(B459,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B459,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},755,2972.8899077141559,0.13315196276811,395.84612630564527]
[null,"BIRCH CREEK UNIT 190 FR","FRONTIER",{"$f":"IF(LEFT(B460,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B460,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34908,137453.82900461688,0.13315196276811,{"$f":"F460*G460","v":18302.247121956905}]
[null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",{"$f":"IF(LEFT(B461,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B461,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3881,{"$f":"D461*E461","v":15281.835406408793},0.13315196276811,2034.8063790625288]
[null,"BIRCH CREEK UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B462,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B462,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38460,151440.19317971711,0.13315196276811,20164.55896386108]
[null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",{"$f":"IF(LEFT(B463,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B463,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2023,7965.7699116632284,0.13315196276811,1060.6578986971131]
[null,"BIRCH CREEK UNIT 197 FR","FRONTIER",{"$f":"IF(LEFT(B464,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B464,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2926,11521.424993339893,0.13315196276811,1534.1003517487654]
[null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",{"$f":"IF(LEFT(B465,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B465,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13331,52492.17928442041,0.13315196276811,6989.4367016961014]
[null,"BIRCH CREEK UNIT 198 FR","FRONTIER",{"$f":"IF(LEFT(B466,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B466,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9367,36883.522868289401,0.13315196276811,4911.1134637152045]
[null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",{"$f":"IF(LEFT(B467,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B467,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15954,62820.510712147872,0.13315196276811,8364.6743034175688]
[null,"BIRCH CREEK UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B468,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B468,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46270,182192.86891381984,0.13315196276811,24259.338098228087]
[null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",{"$f":"IF(LEFT(B469,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B469,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},469,1846.7355850568729,0.13315196276811,245.89646786403659]
[null,"BIRCH CREEK UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B470,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B470,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16527,65076.756959989209,0.13315196276811,8665.0979198058267]
[null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",{"$f":"IF(LEFT(B471,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B471,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10129,39883.975993690969,0.13315196276811,5310.6296865561335]
[null,"BIRCH CREEK UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B472,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B472,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44841,176566.03490306021,0.13315196276811,23510.114105525085]
[null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",{"$f":"IF(LEFT(B473,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B473,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6115,24078.439451221275,0.13315196276811,3206.0914733232062]
[null,"BIRCH CREEK UNIT 194 FR","FRONTIER",{"$f":"IF(LEFT(B474,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B474,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50344,198234.66160789598,0.13315196276811,26395.334281763451]
[null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",{"$f":"IF(LEFT(B475,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B475,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3212,12647.579315997176,0.13315196276811,1684.0500101903742]
[null,"BIRCH CREEK UNIT 200 FR","FRONTIER",{"$f":"IF(LEFT(B476,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B476,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19832,78090.533310976345,0.13315196276811,10397.907783964976]
[null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",{"$f":"IF(LEFT(B477,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B477,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6606,26011.80229186717,0.13315196276811,3463.5225302981362]
[null,"BIRCH CREEK UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B478,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B478,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37372,147156.08163058732,0.13315196276811,19594.121102376917]
[null,"BIRCH CREEK UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B479,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B479,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29706,116970.42066034001,0.13315196276811,15574.841096735758]
[null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",{"$f":"IF(LEFT(B480,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B480,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10440,41108.570379517594,0.13315196276811,5473.6868326237563]
[null,"BIRCH CREEK UNIT 199 FR","FRONTIER",{"$f":"IF(LEFT(B481,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B481,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24400,96077.501653278683,0.13315196276811,12792.907922990391]
[null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",{"$f":"IF(LEFT(B482,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B482,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2411,9493.559692051429,0.13315196276811,1264.0861066528619]
[null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",{"$f":"IF(LEFT(B483,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B483,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14466,56961.358152308581,0.13315196276811,7584.5166399171712]
[null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B484,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B484,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6201,24417.073268523814,0.13315196276811,3251.181230756697]
[null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",{"$f":"IF(LEFT(B485,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B485,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24394,96053.876038118033,0.13315196276811,12789.762125960146]
[null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B486,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B486,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10455,41167.634417419205,0.13315196276811,5481.5513251993661]
[null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",{"$f":"IF(LEFT(B487,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B487,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31285,123187.89505011571,0.13315196276811,16402.710015194851]
[null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B488,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B488,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13410,52803.249884035533,0.13315196276811,7030.8563625943079]
["BRADY (WY)","BRADY UNIT 2-W WEBER","WEBER",{"$f":"IF(LEFT(B489,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B489,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27202,107110.66393329862,0.15008530866450023,16075.737057688677]
[null,"BRADY UNIT 4-W WEBER","WEBER",{"$f":"IF(LEFT(B490,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B490,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},134,527.63873858767795,0.15008530866450023,79.190822944279191]
[null,"BRADY UNIT 9-N DK","DAKOTA",{"$f":"IF(LEFT(B491,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B491,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62942,247840.57824019124,0.14999999999999991,37176.086736028665]
[null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B492,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B492,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19126,75310.585927074091,0.15003638814674433,11299.328301713229]
[null,"BRADY UNIT 19-D DK","DAKOTA",{"$f":"IF(LEFT(B493,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B493,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12136,47786.744264925823,0.14999999999999991,7168.0116397388692]
[null,"BRADY UNIT 20-D DK","DAKOTA",{"$f":"IF(LEFT(B494,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B494,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1,3.9376025267737162,0.14999999999999991,0.59064037901605704]
[null,"BRADY UNIT 21-W PHOS","FRONTIER",{"$f":"IF(LEFT(B495,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B495,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8723,34347.706841047126,0.14999999999999991,5152.1560261570658]
[null,"BRADY UNIT 23-W WEBER","WEBER",{"$f":"IF(LEFT(B496,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B496,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3166,12466.449599765585,0.15008530866450023,1871.0309361312532]
[null,"BRADY UNIT 25-N ENTRADA","ENTRADA",{"$f":"IF(LEFT(B497,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B497,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1,3.9376025267737162,0.15500000000000005,0.61032839164992625]
[null,"BRADY UNIT 28-D DK","DAKOTA",{"$f":"IF(LEFT(B498,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B498,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1889,7438.1311730755497,0.14999999999999991,1115.7196759613319]
[null,"BRADY UNIT 31-D DK","DAKOTA",{"$f":"IF(LEFT(B499,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B499,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5444,21436.308155756113,0.14999999999999991,3215.4462233634149]
[null,"BRADY UNIT 33-W WEBER","WEBER",{"$f":"IF(LEFT(B500,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B500,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37315,146931.63828656121,0.16433090909090903,24145.409693847218]
[null,"BRADY UNIT 37-D ENTRADA","ENTRADA",{"$f":"IF(LEFT(B501,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B501,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3,11.812807580321149,0.15500000000000005,1.8309851749497787]
[null,"BRADY 38-W MID/UPPER WEBER","WEBER",{"$f":"IF(LEFT(B502,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B502,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94819,373359.53398615698,0.15008530866450023,56035.780901146332]
[null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B503,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B503,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39921,157193.03047133354,0.15003638814674433,23584.674533760008]
[null,"BRADY UNIT 42-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B504,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B504,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38,149.62889601740122,0.15003638814674433,22.449779120835657]
[null,"SOUTH BRADY SHALLOW 1 BLAIR","BLAIR",{"$f":"IF(LEFT(B505,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B505,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},514,2023.9276987616902,0.16486662685508496,333.6781326934144]
[null,"SOUTH BRADY SHALLOW 4 BLAIR","BLAIR",{"$f":"IF(LEFT(B506,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B506,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16,63.00164042837946,0.14984862037222954,9.440708899379942]
[null,"BRADY UNIT 45-F FR","FRONTIER",{"$f":"IF(LEFT(B507,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B507,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4185,16478.866574548003,0.15000020779220791,2471.8334103622697]
[null,"BRADY UNIT 48-F FR","FRONTIER",{"$f":"IF(LEFT(B508,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B508,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14798,58268.642191197454,0.11060606060606054,6444.8649696324419]
[null,"BRADY UNIT 46-F FR","FRONTIER",{"$f":"IF(LEFT(B509,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B509,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22103,87032.828649279443,0.14999999999999991,13054.924297391908]
[null,"BRADY UNIT 56-W WEBER","WEBER",{"$f":"IF(LEFT(B510,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B510,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},104970,413330.137235437,0.15008530866450023,62034.781227320804]
[null,"BRADY UNIT 49-D FR","FRONTIER",{"$f":"IF(LEFT(B511,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B511,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10210,40202.921798359646,0.11060606060606054,4446.6868049700797]
["BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B512,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B512,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53584,210992.49379464283,0.13270636463754512,28000.046817296847]
[null,"MFS STLD 36-1 FR","FRONTIER",{"$f":"IF(LEFT(B513,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B513,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42011,165422.6197522906,0.17500000000000004,28948.958456650864]
[null,"LANSDALE FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B514,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B514,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49041,193103.96551550983,0.1750001354794728,33793.220126837667]
[null,"LANSDALE FED 4-1 DK","DAKOTA",{"$f":"IF(LEFT(B515,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B515,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13828,54449.167740226949,0.1750001354794728,9528.6117312842562]
[null,"LANSDALE FED 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B516,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B516,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},77766,306211.59809708485,0.17500000000000002,53587.029666989853]
[null,"LANSDALE FED 10-1 DK","DAKOTA",{"$f":"IF(LEFT(B517,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B517,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61102,240595.3895909276,0.16940006400000002,40756.874394808074]
[null,"LANSDALE FED 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B518,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B518,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7912,31154.311191833644,0.17465000340923315,5441.1005558660563]
[null,"PANDO FEDERAL 32-1 FR","FRONTIER",{"$f":"IF(LEFT(B519,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B519,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15795,62194.431910390849,0.17500000000000004,10884.025584318402]
[null,"PANDO FEDERAL 32-1 DK","DAKOTA",{"$f":"IF(LEFT(B520,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B520,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5844,23011.349166465599,0.17500000000000004,4026.9861041314807]
[null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",{"$f":"IF(LEFT(B521,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B521,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21923,86324.06019446018,0.17908361746350762,15459.224973761513]
[null,"HAGOOD FED 12-1 FR","FRONTIER",{"$f":"IF(LEFT(B522,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B522,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56706,223285.68888323035,0.16166666666666671,36097.853036122251]
[null,"HALEY FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B523,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B523,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43573,171573.15489911113,0.16656812863792678,28578.61933605008]
[null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B524,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B524,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19783,77897.59078716443,0.20312511999999999,{"$f":"F524*G524","v":15822.957476353669}]
[null,"LANSDALE FED 10-2 FR","FRONTIER",{"$f":"IF(LEFT(B525,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B525,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30955,{"$f":"D525*E525","v":121888.48621628039},0.17500000000000002,21330.485087849069]
[null,"LANSDALE FED 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B526,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B526,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4224,16632.433073092179,0.16940006400000002,2817.5352270575322]
[null,"MFS STATE 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B527,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B527,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},129392,509494.26614430471,0.12986945668135103,66167.743526424514]
[null,"LANSDALE FED 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B528,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B528,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},66375,261358.36771460541,0.17465000340923315,45646.239812387445]
[null,"LANSDALE FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B529,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B529,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33850,133287.84553129028,0.1750001354794728,23325.391025742843]
[null,"HALEY FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B530,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B530,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62117,244592.05615560294,0.16656812863792678,40741.241073541481]
[null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B531,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B531,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9957,39206.708359085889,0.18750015999999997,7351.2640904019408]
[null,"PANDO FEDERAL 32-2 FR","FRONTIER",{"$f":"IF(LEFT(B532,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B532,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50939,200577.53511132635,0.17500000000000004,35101.068644482119]
[null,"HAGOOD FED 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B533,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B533,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36441,143490.17367816099,0.16166666666666671,23197.578077969367]
[null,"LANSDALE FED 10-3 FR","FRONTIER",{"$f":"IF(LEFT(B534,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B534,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47793,188189.83756209622,0.17500000000000002,32933.221573366842]
[null,"LANSDALE FED 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B535,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B535,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26349,103751.88897796065,0.17500000000000002,18156.580571143117]
[null,"MFS FED 10-3R FR","FRONTIER",{"$f":"IF(LEFT(B536,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B536,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},99940,393523.99652576522,0.13270636463754512,52223.138976572242]
[null,"LANSDALE FED 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B537,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B537,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48397,190568.14948826755,0.17464984122991803,33282.69705160521]
[null,"HAGOOD FED 12-4 FR","FRONTIER",{"$f":"IF(LEFT(B538,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B538,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44829,176518.78367273894,0.16166666666666671,28537.203360426134]
[null,"LANSDALE FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B539,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B539,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62379,245623.70801761764,0.1750001354794728,42984.182180053554]
[null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B540,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B540,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6835,26913.513270498352,0.18750015999999997,5046.2880443805634]
[null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",{"$f":"IF(LEFT(B541,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B541,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1708,6725.4251157295075,0.18750015999999997,1261.0182852673011]
[null,"HALEY FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B542,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B542,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53086,209031.56773630949,0.16656812863792678,34817.997064089104]
[null,"HALEY FED 4-3 DK","DAKOTA",{"$f":"IF(LEFT(B543,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B543,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28587,112564.24343288022,0.16656328362148606,18749.070004548827]
[null,"LANSDALE FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B544,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B544,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},100189,394504.45955493185,0.1750001354794728,69038.333869369264]
[null,"LANSDALE FED 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B545,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B545,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18830,74145.055579149077,0.17464984122991803,12949.422184881834]
[null,"LANSDALE FED 28-4 DK","DAKOTA",{"$f":"IF(LEFT(B546,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B546,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8527,33575.936745799481,0.16927521807241153,5683.5740146307025]
[null,"PANDO FEDERAL 32-3 FR","FRONTIER",{"$f":"IF(LEFT(B547,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B547,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20952,82500.648140962905,0.17500000000000004,14437.613424668512]
[null,"PANDO FEDERAL 32-3 DK","DAKOTA",{"$f":"IF(LEFT(B548,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B548,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3696,14553.378938955655,0.17500000000000004,2546.8413143172402]
[null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B549,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B549,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16363,64430.99014559832,0.18750015999999997,12080.820961258107]
[null,"HAGOOD FED 12-3 FR","FRONTIER",{"$f":"IF(LEFT(B550,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B550,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43649,171872.41269114593,0.16166666666666671,27786.040051735265]
[null,"HALEY FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B551,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B551,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35595,140158.96194051043,0.16656812863792678,23346.016002265224]
[null,"PANDO FEDERAL 32-4 FR","FRONTIER",{"$f":"IF(LEFT(B552,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B552,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9584,37737.9826165993,0.17500000000000004,6604.1469579048789]
[null,"MFS STATE 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B553,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B553,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34161,134512.43991711692,0.13270636463754512,17850.656899926798]
[null,"HALEY FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B554,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B554,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},60181,236968.85766376901,0.16656812863792678,39471.459166521236]
[null,"LANSDALE FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B555,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B555,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},115391,454363.8931669459,0.17113239999999996,77756.383511003034]
[null,"LANSDALE FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B556,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B556,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},124560,490467.77073493408,0.17113239999999996,83934.926728519014]
[null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B557,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B557,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},167894,661099.83863014635,0.17500000000000002,115692.47176027563]
[null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",{"$f":"IF(LEFT(B558,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B558,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62892,247643.69811385256,0.17500000000000002,43337.647169924203]
[null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",{"$f":"IF(LEFT(B559,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B559,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},146574,577150.1527593307,0.17500000000000002,101001.27673288288]
[null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",{"$f":"IF(LEFT(B560,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B560,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29498,116151.39933477108,0.18749994666666664,21778.381180528275]
[null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",{"$f":"IF(LEFT(B561,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B561,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43602,171687.34537238759,0.18749994666666664,32191.368100664247]
[null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",{"$f":"IF(LEFT(B562,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B562,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},51369,202270.70419783902,0.18749994666666664,37925.746249323922]
[null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",{"$f":"IF(LEFT(B563,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B563,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},80791,318122.84574057529,0.18749994666666664,59648.016609806087]
[null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",{"$f":"IF(LEFT(B564,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B564,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},96260,379033.61922723794,0.18749994666666664,71068.783389980745]
[null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",{"$f":"IF(LEFT(B565,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B565,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9871,38868.074541783353,0.21887943372872165,8507.4221458312823]
[null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",{"$f":"IF(LEFT(B566,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B566,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},57986,228325.8201175007,0.16954399382898069,38711.271436998497]
[null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",{"$f":"IF(LEFT(B567,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B567,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42999,169312.97104874303,0.16954399382898069,28705.997318654474]
[null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",{"$f":"IF(LEFT(B568,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B568,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27474,108181.69182058108,0.18712338037139509,20243.323867763633]
[null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",{"$f":"IF(LEFT(B569,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B569,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},110797,436274.54715894745,0.17972711100929656,78410.363967766738]
[null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",{"$f":"IF(LEFT(B570,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B570,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},54199,213414.11934860866,0.18712284107427321,39934.656337875676]
[null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B571,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B571,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},224619,884460.34196138533,0.13469890909090909,119135.84319637102]
["BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B572,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B572,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39211,154397.33267732419,0.17109376661132791,26416.421202505659]
[null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",{"$f":"IF(LEFT(B573,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B573,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5903,23243.667715545245,0.16710545959000112,3884.1437761634597]
[null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",{"$f":"IF(LEFT(B574,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B574,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13543,53326.951020096436,0.17109406710940669,9123.9249365724227]
[null,"LAWLER FEDERAL 1-30 FR","FRONTIER",{"$f":"IF(LEFT(B575,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B575,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3952,15561.405185809726,0.17500027978557234,2723.2502613733586]
[null,"BRUFF UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B576,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B576,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41368,162890.74132757509,0.16710534736842106,27219.913912644057]
[null,"BRUFF UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B577,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B577,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28436,111969.66545133739,0.16710534736842106,18710.729839971631]
[null,"BRUFF UNIT 5 FR","FRONTIER",{"$f":"IF(LEFT(B578,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B578,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7046,27744.347403647604,0.17109376661132791,4746.8848994632845]
[null,"BRUFF UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B579,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B579,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29335,115509.57012290697,0.17109376661132791,19762.967431983459]
[null,"BRUFF UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B580,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B580,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3400,13387.848591030635,0.17109376661132791,2290.5774422615909]
[null,"BRUFF UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B581,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B581,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27666,108937.71150572163,0.17109376661132791,18638.563387532107]
[null,"BRUFF UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B582,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B582,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},856,3370.587762918301,0.1550036186960351,522.45330038491034]
[null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",{"$f":"IF(LEFT(B583,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B583,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9150,36029.063119979503,0.14919028157450756,5375.1860717354475]
[null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",{"$f":"IF(LEFT(B584,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B584,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},173334,682520.39637579536,0.15499991812808053,105790.60555899335]
[null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",{"$f":"IF(LEFT(B585,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B585,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3357,13218.531682379366,0.17500000000000004,2313.2430444163897]
[null,"BERKLEY FED 1 FR","FRONTIER",{"$f":"IF(LEFT(B586,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B586,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1704,6709.6747056224121,0.1875,1258.0640073042023]
[null,"BERKLEY FED 1 DK","DAKOTA",{"$f":"IF(LEFT(B587,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B587,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18567,73109.466114607596,0.1875,13708.024896488925]
[null,"BRUFF FEDERAL 2-26 FR","FRONTIER",{"$f":"IF(LEFT(B588,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B588,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4813,18951.680961361897,0.13238430899440623,{"$f":"F588*G588","v":2508.9051883523389}]
[null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",{"$f":"IF(LEFT(B589,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B589,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6444,{"$f":"D589*E589","v":25373.910682529826},0.17109406710940669,4341.3255771448494]
[null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",{"$f":"IF(LEFT(B590,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B590,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11433,45018.609688603901,0.16710527999999999,7522.8473772248672]
[null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",{"$f":"IF(LEFT(B591,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B591,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18882,74349.810910541317,0.17109406710940669,12720.811537499854]
[null,"WG MCNAMARA (NCT) W2 FR","FRONTIER",{"$f":"IF(LEFT(B592,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B592,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4929,19408.442854467648,0.17500000000000004,3396.4774995318394]
[null,"DONLEY (NCT 1) 2 FR","FRONTIER",{"$f":"IF(LEFT(B593,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B593,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},621,2445.2511691264776,4.7687172150615072E-5,0.11660711345362711]
[null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",{"$f":"IF(LEFT(B594,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B594,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9005,35458.110753597313,0.17109406710940669,6066.6723808487541]
[null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",{"$f":"IF(LEFT(B595,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B595,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11226,44203.525965561741,0.16710581305227967,7386.6661462527509]
[null,"BLACKS FORK 26-1 DK","DAKOTA",{"$f":"IF(LEFT(B596,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B596,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6339,24960.462417218587,0.17499999999999996,4368.0809230132518]
[null,"BRUFF UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B597,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B597,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56270,221568.894181557,0.16710534736842106,37025.347028246011]
[null,"BRUFF UNIT 14 DK","DAKOTA",{"$f":"IF(LEFT(B598,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B598,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18562,73089.778101973716,0.14325871492314249,10470.747684906395]
[null,"BRUFF UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B599,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B599,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49868,196360.36280515167,0.17109376661132791,33596.034085500294]
[null,"BRUFF UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B600,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B600,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7621,30008.468856542491,0.17109376661132791,5134.2619669045835]
[null,"BRUFF UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B601,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B601,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21876,86138.992875701821,0.17109376661132791,14737.844743210166]
[null,"BRUFF UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B602,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B602,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11446,45069.798521451958,0.17109376661132791,7711.1615894488732]
[null,"BRUFF UNIT 21 FR","FRONTIER",{"$f":"IF(LEFT(B603,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B603,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19745,77747.961891147032,0.17109376661132791,13302.191646310326]
[null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",{"$f":"IF(LEFT(B604,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B604,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16120,63474.152731592309,0.16876698508613705,10712.341387407825]
[null,"BRUFF FEDERAL 26-3 FR","FRONTIER",{"$f":"IF(LEFT(B605,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B605,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9482,37336.347158868375,0.13238161126830639,4942.6457957638486]
[null,"BRUFF FEDERAL 26-3 DK","DAKOTA",{"$f":"IF(LEFT(B606,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B606,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8413,33127.050057747278,0.13238430899440623,4385.5016309179782]
[null,"BRUFF FEDERAL 26-4 FR","FRONTIER",{"$f":"IF(LEFT(B607,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B607,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8295,32662.412959587975,0.13238430899440623,4323.990969744993]
[null,"BRUFF FEDERAL 26-4 DK","DAKOTA",{"$f":"IF(LEFT(B608,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B608,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},882,3472.9654286144178,0.13238430899440623,459.76612842858157]
[null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",{"$f":"IF(LEFT(B609,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B609,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16696,65742.211787013963,0.16710545959000112,10985.882515132156]
[null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",{"$f":"IF(LEFT(B610,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B610,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2330,9174.6138873827585,0.19557569871587349,1794.3315214732393]
[null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",{"$f":"IF(LEFT(B611,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B611,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6789,26732.383554266758,0.16876698508613705,4511.5437766198338]
[null,"GREEN RIVER FEE 2 FR","FRONTIER",{"$f":"IF(LEFT(B612,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B612,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28840,113560.45687215398,0.12506329406329411,14202.244811764222]
[null,"LAWLER FEDERAL 2-30 FR","FRONTIER",{"$f":"IF(LEFT(B613,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B613,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2079,8186.2756531625564,0.17500027978557234,1432.6005297052664]
[null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",{"$f":"IF(LEFT(B614,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B614,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},272,1071.0278872824508,0.15701492537313433,168.16736379419973]
[null,"BRUFF 149 E 2 DK","DAKOTA",{"$f":"IF(LEFT(B615,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B615,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},143,563.07716132864141,0.15015031152647965,84.546211186941349]
[null,"BERKLEY FED 2 FR","FRONTIER",{"$f":"IF(LEFT(B616,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B616,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7501,29535.956553329645,0.1875,5537.9918537493086]
[null,"BERKLEY FED 2 DK","DAKOTA",{"$f":"IF(LEFT(B617,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B617,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13342,52535.492912214919,0.1875,9850.4049210402973]
[null,"BRUFF UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B618,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B618,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30532,120222.88034745511,0.1708855291139309,20544.350519775671]
[null,"BRUFF UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B619,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B619,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64676,254668.38102161686,0.17109376661132791,43572.17254579725]
[null,"BRUFF FEDERAL 5A FR","FRONTIER",{"$f":"IF(LEFT(B620,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B620,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11312,44542.159782864277,0.12500138599789337,5567.8317081976602]
[null,"BRUFF FEDERAL 5A DK","DAKOTA",{"$f":"IF(LEFT(B621,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B621,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2001,7879.1426560742066,0.12505732991285853,985.34454257114851]
[null,"BRUFF UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B622,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B622,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30694,120860.77195679245,0.1708855291139309,20653.356964954619]
[null,"BRUFF UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B623,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B623,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35780,140887.41840796356,0.17109376661132791,24104.95908356462]
[null,"BRUFF UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B624,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B624,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24949,98239.245440477447,0.17109376661132791,16808.122531466008]
[null,"BRUFF UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B625,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B625,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53999,212626.59884325392,0.17109376661132791,36379.085677848132]
[null,"BRUFF UNIT 24 FR","FRONTIER",{"$f":"IF(LEFT(B626,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B626,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15584,61363.597777241594,0.17109376661132791,10498.929076530774]
[null,"BRUFF UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B627,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B627,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28394,111804.2861452129,0.17109376661132791,19129.01643987518]
[null,"BRUFF UNIT 27 FR","FRONTIER",{"$f":"IF(LEFT(B628,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B628,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39849,156909.52308940582,0.17109376661132791,26846.241322553567]
[null,"BRUFF FEDERAL 3A FR","FRONTIER",{"$f":"IF(LEFT(B629,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B629,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18675,73534.727187499157,0.12494405241935486,9187.7268083578529]
[null,"BRUFF FEDERAL 4A FR","FRONTIER",{"$f":"IF(LEFT(B630,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B630,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15117,59524.73739723827,0.12494405241935486,7437.2619096088711]
[null,"CHAMPLIN 149 AMOCO L 3 FR","FRONTIER",{"$f":"IF(LEFT(B631,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B631,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14231,56036.021558516753,0.16710527999999999,9363.9150726219777]
[null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",{"$f":"IF(LEFT(B632,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B632,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14172,55803.703009437108,0.17109406710940669,9547.6825076500336]
[null,"LAWLER FEDERAL 30-3 FR","FRONTIER",{"$f":"IF(LEFT(B633,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B633,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3155,12423.135971971074,0.17500027978557234,2174.052270909146]
[null,"BRUFF UNIT 32 FR","FRONTIER",{"$f":"IF(LEFT(B634,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B634,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35519,139859.70414847563,0.17109376661132791,23929.123579908661]
[null,"BRUFF UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B635,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B635,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26867,105791.56708682944,0.17109376661132791,18100.277688600636]
[null,"BRUFF UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B636,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B636,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13365,52626.057770330721,0.17109376661132791,9003.9904458312249]
[null,"GOVT UNIT 1-12 #2  FR","FRONTIER",{"$f":"IF(LEFT(B637,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B637,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4666,18372.85338992616,0.17500000000000004,3215.2493432370788]
[null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",{"$f":"IF(LEFT(B638,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B638,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31694,124798.37448356616,0.17109406710940669,21352.261459036137]
[null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",{"$f":"IF(LEFT(B639,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B639,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8708,34288.642803145522,0.17109406710940669,5866.5833528518551]
[null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",{"$f":"IF(LEFT(B640,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B640,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26516,104409.46859993186,0.16710545959000112,17447.392235939406]
[null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",{"$f":"IF(LEFT(B641,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B641,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11473,45176.113789674848,0.149197957452951,6740.1839030815809]
[null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",{"$f":"IF(LEFT(B642,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B642,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4041,15911.851810692588,0.19556701809666666,3111.8334110131955]
[null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",{"$f":"IF(LEFT(B643,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B643,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36385,143269.66793666166,0.14999805261067006,21490.171188676606]
[null,"WG MCNAMARA 4 FR","FRONTIER",{"$f":"IF(LEFT(B644,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B644,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11049,43506.570318322789,0.17500000000000004,7613.64980570649]
[null,"WG MCNAMARA 4 DK","DAKOTA",{"$f":"IF(LEFT(B645,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B645,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34640,136398.55152744154,0.15735303529411765,21462.726092564033]
[null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",{"$f":"IF(LEFT(B646,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B646,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3760,14805.385500669174,0.15500332882010159,2294.8840370685884]
[null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",{"$f":"IF(LEFT(B647,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B647,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2956,11639.553069143105,0.14999805261067006,1745.9102936300137]
[null,"BRUFF UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B648,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B648,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43525,171384.14997782599,0.16710534736842106,28639.207915486186]
[null,"GREEN RIVER FEE 4 FR","FRONTIER",{"$f":"IF(LEFT(B649,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B649,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},52476,206629.63019497754,0.12506329406329411,25841.782203264193]
[null,"LAWLER FED 30-4 FR","FRONTIER",{"$f":"IF(LEFT(B650,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B650,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3653,14384.062030304385,0.17500027978557234,2517.214879756295]
[null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",{"$f":"IF(LEFT(B651,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B651,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8896,35028.912078178982,0.16710545959000112,5853.5224517618399]
[null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",{"$f":"IF(LEFT(B652,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B652,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3969,15628.34442876488,0.19557569871587349,{"$f":"F652*G652","v":3056.5243814280202}]
[null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",{"$f":"IF(LEFT(B653,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B653,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17245,{"$f":"D653*E653","v":67903.955574212741},0.17109406710940669,11617.963932008526]
[null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",{"$f":"IF(LEFT(B654,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B654,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},287,1130.0919251840567,0.149197957452951,168.60740697153437]
[null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",{"$f":"IF(LEFT(B655,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B655,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},274,1078.9030923359983,0.19556701809666666,210.9978605834238]
[null,"BRUFF UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B656,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B656,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3030,11930.93565612436,0.15499887791741471,1849.2816392041498]
[null,"BRUFF UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B657,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B657,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2592,10206.265749397473,0.15499887791741471,1581.95973888355]
[null,"BRUFF UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B658,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B658,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2188,8615.4743285808909,0.15499887791741471,1335.38885365633]
[null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",{"$f":"IF(LEFT(B659,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B659,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37184,146415.81235555388,8.9597349720777278E-2,13118.468744272264]
[null,"BRUFF UNIT 36 DK","DAKOTA",{"$f":"IF(LEFT(B660,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B660,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},52083,205082.15240195545,0.14119600737762761,28956.781103566253]
[null,"BRUFF UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B661,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B661,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4109,16179.6087825132,0.15500124831337442,2507.8595585115822]
[null,"BERKLEY FED 4 FR","FRONTIER",{"$f":"IF(LEFT(B662,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B662,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21796,85823.984673559913,0.1875,16091.997126292485]
[null,"WG MCNAMARA 3 FR","FRONTIER",{"$f":"IF(LEFT(B663,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B663,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32055,126219.84899573147,0.17500000000000004,22088.473574253014]
[null,"WG MCNAMARA 3 DK","DAKOTA",{"$f":"IF(LEFT(B664,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B664,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17727,69801.879992117669,0.15735303529411765,10983.537685995456]
[null,"DONLEY (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B665,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B665,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},97,381.94744509705049,0.15503099666189787,59.213693085861259]
[null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",{"$f":"IF(LEFT(B666,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B666,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},250,984.40063169342909,0.15500000000000008,152.5820979124816]
[null,"BRUFF 21-15 FR","FRONTIER",{"$f":"IF(LEFT(B667,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B667,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22127,87127.331109922015,0.16710527999999999,14559.437060776228]
[null,"BRUFF UNIT 539-16E FR","FRONTIER",{"$f":"IF(LEFT(B668,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B668,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26730,105252.11554066144,0.16710534736842106,17588.191328683417]
[null,"BRUFF UNIT 539-16E DK","DAKOTA",{"$f":"IF(LEFT(B669,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B669,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},468,1842.7979825300993,0.22840667325466482,420.9073566701079]
[null,"TRIPP 14-7 FR","FRONTIER",{"$f":"IF(LEFT(B670,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B670,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9727,38301.059777927941,0.15500964976586223,5937.0338618379637]
[null,"TRIPP 14-7 DK","DAKOTA",{"$f":"IF(LEFT(B671,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B671,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},403,1586.8538182898076,0.13019328439125724,206.59771045195737]
[null,"BRUFF UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B672,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B672,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61210,241020.65066381916,0.17109376661132791,41237.130953185871]
[null,"BRUFF UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B673,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B673,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53650,211252.37556140986,0.17109376661132791,36143.964640392449]
[null,"BRUFF UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B674,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B674,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37517,147727.03399696952,0.17109376661132791,25275.174676861207]
[null,"FABIAN DITCH 531-09E FR","FRONTIER",{"$f":"IF(LEFT(B675,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B675,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16844,66324.976960976477,0.16710545959000112,11083.26575736021]
[null,"STATE OF WYOMING 24-06D FR","FRONTIER",{"$f":"IF(LEFT(B676,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B676,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2719,10706.341270297735,0.15500423181814293,1659.5282041853809]
[null,"DONLEY 26-10 FR","FRONTIER",{"$f":"IF(LEFT(B677,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B677,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},659,2594.8800651438792,0.15500331169691342,402.21500355360371]
[null,"STATE OF WYOMING 24-09 FR","FRONTIER",{"$f":"IF(LEFT(B678,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B678,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},359,1413.5993071117641,0.15502414678372017,219.14202647905924]
[null,"KOBUS 631-15E FR","FRONTIER",{"$f":"IF(LEFT(B679,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B679,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31499,124030.54199084529,0.17109406710940669,21220.889874997771]
[null,"MCNAMARA 34-6 FR","FRONTIER",{"$f":"IF(LEFT(B680,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B680,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13835,54476.730957914362,0.17147677545210113,9341.4941618348075]
[null,"MCNAMARA 34-6 DK","DAKOTA",{"$f":"IF(LEFT(B681,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B681,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27959,110091.42904606633,0.15639283631941298,17217.510842971718]
[null,"MCNAMARA 34-9 FR","FRONTIER",{"$f":"IF(LEFT(B682,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B682,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7286,28689.372010073297,0.17500159999999998,5020.6860047580421]
[null,"MCNAMARA 34-9 DK","DAKOTA",{"$f":"IF(LEFT(B683,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B683,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9045,35615.614854668267,0.15735303529411765,5604.2251012483166]
[null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",{"$f":"IF(LEFT(B684,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B684,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28838,113552.58166710043,0.16166719304507729,18357.72714114203]
[null,"HAGOOD FED 12-5 FR","FRONTIER",{"$f":"IF(LEFT(B685,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B685,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38667,152255.27690275927,0.16166677333333332,24614.619339842284]
[null,"HAGOOD FED 12-5 DK","DAKOTA",{"$f":"IF(LEFT(B686,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B686,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31766,125081.88186549387,0.16166677333333332,20221.584243655572]
[null,"CHAMPLIN BORDER 35-05 FR","FRONTIER",{"$f":"IF(LEFT(B687,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B687,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},352,1386.0360894243481,0.1550786838340486,214.94465249441959]
[null,"FABIAN DITCH 559-27E FR","FRONTIER",{"$f":"IF(LEFT(B688,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B688,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25392,99983.603359838206,0.15499700777977254,15497.159347814535]
[null,"FABIAN DITCH 559-27E DK","DAKOTA",{"$f":"IF(LEFT(B689,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B689,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10122,39856.412776003555,0.16596204625284744,6614.6518206036817]
[null,"CHAMPLIN BORDER 35-06 FR","FRONTIER",{"$f":"IF(LEFT(B690,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B690,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11,43.313627794510879,0.17500159999999998,7.5799541658438745]
[null,"CHAMPLIN BORDER 35-06 DK","DAKOTA",{"$f":"IF(LEFT(B691,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B691,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},86,338.63381730253957,0.15735303529411765,53.285059005788298]
[null,"CHAMPLIN 358B 6-29 FR","DAKOTA",{"$f":"IF(LEFT(B692,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B692,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7408,29169.759518339692,0.17500000000000004,5104.7079157094477]
[null,"CHAMPLIN 358B 6-29 DK","DAKOTA",{"$f":"IF(LEFT(B693,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B693,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5432,21389.056925434827,0.17500000000000004,3743.0849619510955]
[null,"KOBUS 618-09E FR","FRONTIER",{"$f":"IF(LEFT(B694,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B694,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23697,93309.367076956754,0.17108586085860852,15963.91339253305]
[null,"FABIAN DITCH 533-09E FR","FRONTIER",{"$f":"IF(LEFT(B695,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B695,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17078,67246.37595224152,0.16710545959000112,11237.236559261319]
[null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B696,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B696,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1000,3937.6025267737164,0.15500000000000008,610.3283916499264]
[null,"CHAMPLIN 149 J6 FR","FRONTIER",{"$f":"IF(LEFT(B697,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B697,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6389,25157.342543557272,0.15499700777977254,3899.3128179421492]
[null,"CHAMPLIN 149 J6 DK","DAKOTA",{"$f":"IF(LEFT(B698,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B698,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3174,12497.950419979776,0.13019404070020213,1627.1586656479551]
[null,"HALEY FED 4-6 FR","FRONTIER",{"$f":"IF(LEFT(B699,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B699,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18921,74503.377409085486,0.16656812863792678,12409.888152236559]
[null,"HALEY FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B700,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B700,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35181,138528.79449442611,0.16656812863792678,23074.482061404491]
[null,"HALEY FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B701,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B701,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35527,139891.20496868982,0.16656812863792678,23301.416224539309]
[null,"LANSDALE FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B702,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B702,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61846,243524.96587084726,0.17113239999999996,41675.01186939617]
[null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",{"$f":"IF(LEFT(B703,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B703,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},102358,403045.11943550402,0.17500000000000002,70532.895901213211]
[null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",{"$f":"IF(LEFT(B704,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B704,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17142,67498.382513955046,0.16828915504336733,11359.245760067495]
[null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",{"$f":"IF(LEFT(B705,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B705,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},58446,230137.11727981662,0.17750914285714284,40851.442427954004]
[null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",{"$f":"IF(LEFT(B706,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B706,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17457,68738.727309888767,0.17750914285714284,12201.75256586923]
[null,"PANDO FEDERAL 32-8 FR","FRONTIER",{"$f":"IF(LEFT(B707,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B707,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21401,84268.631675484299,0.17500000000000004,14747.010543209755]
[null,"PANDO FEDERAL 32-8 DK","DAKOTA",{"$f":"IF(LEFT(B708,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B708,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12568,49487.788556492065,0.17500000000000004,8660.3629973861134]
[null,"BRUFF UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B709,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B709,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},97514,383971.37279581215,0.17109376661132791,65695.108442557874]
[null,"BRUFF UNIT 48 DK","DAKOTA",{"$f":"IF(LEFT(B710,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B710,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50230,197785.77491984377,0.20039264749509189,39634.815073055841]
[null,"BRUFF UNIT 50 FR","FRONTIER",{"$f":"IF(LEFT(B711,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B711,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},172889,680768.16325138102,0.16442297418638252,111933.92613319286]
[null,"BRUFF UNIT 51 DK","DAKOTA",{"$f":"IF(LEFT(B712,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B712,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},963934,3795588.9540430955,0.20039264749509189,760608.11930382252]
[null,"FABIAN DITCH 549-21E FR","FRONTIER",{"$f":"IF(LEFT(B713,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B713,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33155,130551.21177518256,0.16580913432087141,21646.583408983774]
[null,"FABIAN DITCH 549-21E DK","DAKOTA",{"$f":"IF(LEFT(B714,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B714,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8288,32634.849741900562,0.16823366673644055,5490.2804354727123]
[null,"KOBUS 606-03E DK","DAKOTA",{"$f":"IF(LEFT(B715,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B715,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53262,209724.58578102168,0.17500006400000004,36701.815934052291]
[null,"FABIAN DITCH 558-27E FR","FRONTIER",{"$f":"IF(LEFT(B716,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B716,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},917,3610.7815170514978,0.15499700777977254,{"$f":"F716*G716","v":559.66033088948996}]
[null,"FABIAN DITCH 558-27E DK","DAKOTA",{"$f":"IF(LEFT(B717,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B717,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4837,{"$f":"D717*E717","v":19046.183422004466},0.15242001129481419,2903.0194923050235]
[null,"KOBUS 645-15E FR","FRONTIER",{"$f":"IF(LEFT(B718,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B718,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18728,73743.420121418152,0.17109287109287116,12616.973472781237]
[null,"KOBUS 649-11E DK","DAKOTA",{"$f":"IF(LEFT(B719,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B719,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34077,134181.68130486793,0.16405307716003781,22012.917716571101]
[null,"BRUFF UNIT 614-09E FR","FRONTIER",{"$f":"IF(LEFT(B720,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B720,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44770,176286.46512365929,0.17108541085410861,30160.042313699738]
[null,"BRUFF UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B721,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B721,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},195496,769785.54357415438,0.16249999999999998,125090.15083080006]
[null,"BRUFF UNIT 53 FR","FRONTIER",{"$f":"IF(LEFT(B722,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B722,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},157690,620920.54244694731,0.16249999999999998,100899.58814762892]
[null,"BRUFF UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B723,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B723,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71074,279861.16198791511,0.16249999999999998,45477.438823036202]
[null,"BRUFF UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B724,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B724,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21820,85918.487134202485,0.17109376661132791,14700.117585337621]
[null,"BRUFF UNIT 55 DK","DAKOTA",{"$f":"IF(LEFT(B725,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B725,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21816,85902.73672409539,0.20039264749509189,17214.276839215334]
[null,"BRUFF UNIT 56 FR","FRONTIER",{"$f":"IF(LEFT(B726,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B726,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29007,114218.03649412519,0.16249999999999998,18560.430930295341]
[null,"BRUFF UNIT 56 DK","DAKOTA",{"$f":"IF(LEFT(B727,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B727,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},152295,599677.17681500316,0.17292019999999997,103696.29735028569]
[null,"FABIAN DITCH 580-13E DK","DAKOTA",{"$f":"IF(LEFT(B728,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B728,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38053,149837.58895132021,0.14255602494634376,21360.251068444406]
[null,"KOBUS 616-09E FR","FRONTIER",{"$f":"IF(LEFT(B729,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B729,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},182983,720514.32315663493,0.17108541085410861,123269.48900352287]
[null,"KOBUS 616-09E DK","DAKOTA",{"$f":"IF(LEFT(B730,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B730,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1846,7268.8142644242798,0.17500002709589457,1272.0426932292739]
[null,"KOBUS 630-15E FR","FRONTIER",{"$f":"IF(LEFT(B731,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B731,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},146533,576988.71105573291,0.17109287109287116,98718.655162700394]
[null,"KOBUS 630-15E DK","DAKOTA",{"$f":"IF(LEFT(B732,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B732,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},338,1330.9096540495161,0.16939980800000001,225.45583986133448]
[null,"KOBUS 617-09E FR","FRONTIER",{"$f":"IF(LEFT(B733,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B733,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},876,3449.3398134537756,0.17109287109287116,590.1574520587551]
[null,"KOBUS 617-09E DK","DAKOTA",{"$f":"IF(LEFT(B734,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B734,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71442,281310.19971776783,0.17500006503016102,49229.303244256953]
[null,"BRUFF UNIT 63 FR","FRONTIER",{"$f":"IF(LEFT(B735,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B735,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},107594,423662.40626569121,0.17109376661132791,72485.996859615756]
[null,"BRUFF UNIT 71 FR","FRONTIER",{"$f":"IF(LEFT(B736,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B736,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42138,165922.69527319085,0.1710943261226508,28388.431736220526]
[null,"BRUFF UNIT 71 DK","DAKOTA",{"$f":"IF(LEFT(B737,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B737,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},81046,319126.93438490259,0.17013638270803791,54295.102240952692]
["BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",{"$f":"IF(LEFT(B738,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B738,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48029,189119.11175841483,0.1768634957733049,33448.267223135575]
["CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B739,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B739,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},61982,256456.87981448849,0.1620568239947886,41560.587434349218]
[null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B740,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B740,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},109368,452521.31314818782,0.1620568239947886,73334.16679874649]
[null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",{"$f":"IF(LEFT(B741,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B741,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},132412,547868.22577516129,0.1620568239947886,88785.784636782424]
[null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B742,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B742,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},127560,527792.57831525523,0.1620568239947886,85532.388969790991]
[null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B743,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B743,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},23089,95533.104740678333,0.1620568239947886,15481.791540635813]
[null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B744,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B744,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},63256,261728.18543359821,0.1620568239947886,42414.838481288018]
[null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B745,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B745,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},5485,22694.749859353833,0.1620568239947886,3677.8390835630576]
[null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B746,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B746,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},117327,485452.49165877985,0.1620568239947886,78670.888998578463]
[null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B747,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B747,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},2259,9346.8441079818258,0.1620568239947886,1514.7198705139376]
[null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",{"$f":"IF(LEFT(B748,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B748,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},33616,139089.64654002525,0.1620568239947886,22540.426368834229]
[null,"CANYON CREEK UNIT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B749,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B749,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6815,28197.761219962878,0.1620568239947886,4569.6396270706]
[null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",{"$f":"IF(LEFT(B750,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B750,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},293036,1212466.4940356629,0.1620568239947886,196488.46922351583]
[null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B751,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B751,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},49589,205179.57170018181,0.1620568239947886,33250.749738342471]
[null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B752,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B752,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},68565,283694.71724823985,0.1620568239947886,45974.664861349323]
[null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B753,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B753,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},114783,474926.43083066749,0.1620568239947886,76965.069011598622]
[null,"CANYON CREEK UNIT 16 MESA","MESAVERDE",{"$f":"IF(LEFT(B754,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B754,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},479,1981.9116103246101,0.1620568239947886,321.18230100760337]
[null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",{"$f":"IF(LEFT(B755,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B755,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},94347,390370.38559351984,0.1620568239947886,63262.184870906807]
[null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B756,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B756,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},243616,1007986.1771625057,0.1620568239947886,163351.03850160399]
[null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B757,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B757,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34537,142900.37846718385,0.1620568239947886,23157.981482045092]
[null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",{"$f":"IF(LEFT(B758,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B758,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21751,89996.992559855105,0.1620568239947886,14584.626783332738]
[null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",{"$f":"IF(LEFT(B759,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B759,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},155121,641829.04155566567,0.1620568239947886,104012.77602213038]
[null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",{"$f":"IF(LEFT(B760,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B760,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},85461,353603.64954060857,0.1620568239947886,57303.884397517315]
[null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",{"$f":"IF(LEFT(B761,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B761,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19467,80546.708388703933,0.1620568239947886,13053.143744707755]
[null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",{"$f":"IF(LEFT(B762,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B762,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34643,143338.96433502185,0.1620568239947886,23229.057314835918]
[null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B763,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B763,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21894,90588.669721183745,0.1620568239947886,14680.51210492791]
[null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",{"$f":"IF(LEFT(B764,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B764,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},58015,240043.01059077715,0.1620568239947886,38900.607918488749]
[null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B765,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B765,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41572,172008.41224303693,0.1620568239947886,27875.136988492875]
[null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B766,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B766,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},39236,162342.97274049354,0.1620568239947886,26308.786560196924]
[null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B767,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B767,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},58887,243650.99999412385,0.1620568239947886,39485.307222201969]
[null,"CANYON CREEK UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B768,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B768,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},36066,149226.77273062087,0.1620568239947886,24183.216843716546]
[null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B769,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B769,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},85207,352552.69849880808,0.1620568239947886,57133.570609509115]
[null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B770,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B770,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},118237,489217.70995814388,0.1620568239947886,79281.068317820464]
[null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B771,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B771,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},24391,100920.26323053772,0.1620568239947886,16354.817335858987]
[null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",{"$f":"IF(LEFT(B772,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B772,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},72840,301382.96805019752,0.1620568239947886,48841.166608337859]
[null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B773,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B773,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},81183,335902.98593107064,0.1620568239947886,54435.371070355468]
[null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",{"$f":"IF(LEFT(B774,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B774,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},98406,407164.91424969432,0.1620568239947886,65983.85284541591]
[null,"CANYON CREEK UNIT 40W MESA","MESAVERDE",{"$f":"IF(LEFT(B775,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B775,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},133193,551099.69334857166,0.1620568239947886,89309.466008571442]
[null,"CANYON CREEK UNIT 44W MESA","MESAVERDE",{"$f":"IF(LEFT(B776,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B776,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},258407,1069185.4561360157,0.1620568239947886,173268.79928282206]
[null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B777,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B777,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},380530,1574481.8895132022,0.1620568239947886,255155.53445182322]
[null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",{"$f":"IF(LEFT(B778,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B778,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},260341,1077187.5794227961,0.1620568239947886,174565.59796789245]
[null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",{"$f":"IF(LEFT(B779,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B779,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},35473,146773.17443224404,0.1620568239947886,23785.59449612258]
[null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",{"$f":"IF(LEFT(B780,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B780,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},201100,832071.8681341944,0.1620568239947886,{"$f":"F780*G780","v":134842.92428523808}]
[null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",{"$f":"IF(LEFT(B781,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B781,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},101080,{"$f":"D781*E781","v":418228.86340628727},0.1620568239947886,67776.841306573173]
[null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",{"$f":"IF(LEFT(B782,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B782,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},193152,799186.20325139689,0.1620568239947886,129513.57787937498]
[null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",{"$f":"IF(LEFT(B783,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B783,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},83930,347268.98007211799,0.1620568239947886,56277.307982396975]
[null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",{"$f":"IF(LEFT(B784,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B784,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},52088,215519.44041458933,0.1620568239947886,34926.396022722431]
[null,"CANYON CREEK 2D-4W MESA","MESAVERDE",{"$f":"IF(LEFT(B785,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B785,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},28087,116212.84216949338,0.1620568239947886,18833.084109395735]
[null,"CANYON CREEK 45 MESA","MESAVERDE",{"$f":"IF(LEFT(B786,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B786,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},49283,203913.46532698907,0.1620568239947886,33045.568560663298]
[null,"CANYON CREEK 13B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B787,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B787,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21310,88172.30984554789,0.1620568239947886,14288.924497853921]
[null,"CANYON CREEK 2A-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B788,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B788,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},116294,481178.34824862255,0.1620568239947886,77978.234892230117]
[null,"CANYON CREEK 11B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B789,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B789,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},39206,162218.84466469032,0.1620568239947886,26288.670758463672]
["CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B790,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B790,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},54054,223653.96698222647,0.13238478908931198,29608.383247929996]
[null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B791,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B791,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},125468,519136.71382924466,0.13238478908931198,68725.804368803059]
[null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",{"$f":"IF(LEFT(B792,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B792,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19506,80708.074887248105,0.13238478908931198,10684.521471752738]
[null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B793,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B793,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},1002,4145.8777318272641,0.13238478908931198,548.85114911802748]
[null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",{"$f":"IF(LEFT(B794,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B794,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},75475,312285.55070824624,0.13238478908931198,41341.85676615082]
[null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B795,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B795,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17179,71079.873807445678,0.13238478908931198,9409.8941024936066]
[null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",{"$f":"IF(LEFT(B796,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B796,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},101802,421216.21243061789,0.13238478908931198,55762.619443626179]
[null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B797,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B797,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21903,90625.908143924709,0.13238478908931198,11997.491735660833]
[null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",{"$f":"IF(LEFT(B798,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B798,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6404,26497.206581458879,0.13238478908931198,3507.8271047423627]
[null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",{"$f":"IF(LEFT(B799,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B799,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},213764,884470.46653325669,0.13238478908931198,117090.43616773056]
[null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",{"$f":"IF(LEFT(B800,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B800,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},95081,393407.38584817172,0.13238478908931198,52081.153801687789]
[null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B801,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B801,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},25307,104710.30714506244,0.13238478908931198,13862.051926876169]
[null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B802,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B802,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},3571,14775.378623108942,0.13238478908931198,1956.0353827350061]
[null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B803,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B803,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},922,3814.8695296853666,0.13238478908931198,505.03069809064004]
[null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",{"$f":"IF(LEFT(B804,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B804,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},3468,14349.205562851248,0.13238478908931198,1899.6165520372447]
[null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B805,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B805,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},7317,30274.837688403284,0.13238478908931198,4007.928002092422]
[null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",{"$f":"IF(LEFT(B806,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B806,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41461,171549.13836256505,0.13238478908931198,22710.496500581372]
[null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B807,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B807,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29459,121889.63283622691,0.13238478908931198,16136.333335197576]
[null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B808,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B808,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},25255,104495.15181367021,0.13238478908931198,13833.568633708366]
[null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",{"$f":"IF(LEFT(B809,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B809,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6044,25007.669671820342,0.13238161126830639,3310.5556052211355]
[null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",{"$f":"IF(LEFT(B810,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B810,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},16173,66917.445665511317,0.13238478908931198,8858.8519308242103]
[null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B811,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B811,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11605,48016.877323208981,0.13238478908931198,6356.7041771603881]
[null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",{"$f":"IF(LEFT(B812,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B812,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},837,3463.1733149096008,0.13238478908931198,458.47146887404091]
[null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B813,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B813,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22133,91577.556725082672,0.13238478908931198,12123.475532364573]
[null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B814,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B814,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},40561,167825.29608846872,0.13238478908931198,22217.516426523267]
[null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B815,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B815,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},3871,16016.659381141057,0.13238478908931198,2120.3620740877091]
[null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",{"$f":"IF(LEFT(B816,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B816,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21934,90754.173822254699,0.13238478908931198,12014.472160433947]
[null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B817,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B817,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},27586,114139.90330357975,0.13238478908931198,15110.387025518869]
[null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",{"$f":"IF(LEFT(B818,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B818,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},25991,107540.42727337567,0.13238360026222168,14236.588936187087]
[null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B819,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B819,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},51623,213595.45523963956,0.13238478908931198,28276.789292335259]
[null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",{"$f":"IF(LEFT(B820,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B820,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},8678,35906.114727342312,0.13238478908931198,4753.4234251958505]
[null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B821,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B821,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29886,123656.38911515928,0.13238478908931198,16370.224992556256]
[null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B822,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B822,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20210,83620.947066096807,0.13238478908931198,11070.141440793746]
[null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",{"$f":"IF(LEFT(B823,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B823,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26048,107776.27061740177,0.13238360026222168,14267.810727167143]
[null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",{"$f":"IF(LEFT(B824,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B824,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11698,48401.674358198936,0.13238360026222168,6407.5879102580329]
[null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B825,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B825,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20142,83339.590094276195,0.13238478908931198,11032.894057420468]
[null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B826,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B826,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},45174,186912.05654447587,0.13238478908931198,24744.313183889994]
[null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B827,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B827,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},4685,19384.667837934863,0.17908361746350762,3471.4764397458862]
[null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",{"$f":"IF(LEFT(B828,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B828,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},42228,174722.6795006005,0.17908361746350762,31289.969497884584]
[null,"CHURCH BUTTES UNIT 47 FR","FRONTIER",{"$f":"IF(LEFT(B829,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B829,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},14843,61414.434304902272,0.13238478908931198,8130.3369324938931]
[null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B830,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B830,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19549,80885.991795899376,0.13238478908931198,10708.074964179958]
[null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B831,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B831,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41440,171462.2487095028,0.13238478908931198,22698.993632186684]
[null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",{"$f":"IF(LEFT(B832,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B832,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},35453,146690.42238170857,0.13238478908931198,19419.580628424577]
[null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",{"$f":"IF(LEFT(B833,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B833,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},266851,1104123.3718720931,0.13238478908931198,146169.13971386701]
[null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",{"$f":"IF(LEFT(B834,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B834,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},13061,54041.226602191513,0.13238478908931198,7154.2363858588387]
[null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",{"$f":"IF(LEFT(B835,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B835,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22499,93091.919249881845,0.13238478908931198,12323.95409581487]
[null,"CHURCH BUTTES UNIT 53 FR","FRONTIER",{"$f":"IF(LEFT(B836,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B836,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},92,380.65943246318193,0.13238478908931198,50.393518681495536]
[null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B837,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B837,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29031,120118.73895476776,0.13238478908931198,15901.893922201052]
[null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",{"$f":"IF(LEFT(B838,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B838,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11138,46084.616943205656,0.13238498342330993,6100.9112500958681]
[null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",{"$f":"IF(LEFT(B839,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B839,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},13970,57802.30729902882,0.13238478908931198,7652.1462606575287]
[null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",{"$f":"IF(LEFT(B840,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B840,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19525,80786.689335256815,0.13238478908931198,10694.928828871743]
[null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",{"$f":"IF(LEFT(B841,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B841,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},69682,288316.41927064612,0.13238478908931198,38168.708356130133]
[null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",{"$f":"IF(LEFT(B842,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B842,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17274,71472.946047489182,0.13238478908931198,9461.9308880886292]
[null,"CHURCH BUTTES UNIT 82 FR","FRONTIER",{"$f":"IF(LEFT(B843,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B843,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},164547,680830.0829730347,0.13238478908931198,90131.546940043976]
[null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",{"$f":"IF(LEFT(B844,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B844,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41131,170183.72952872972,0.13238478908931198,{"$f":"F844*G844","v":22529.737140093399}]
[null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",{"$f":"IF(LEFT(B845,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B845,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},27433,{"$f":"D845*E845","v":113506.85011698336},0.13238478908931198,15026.580412928988]
[null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",{"$f":"IF(LEFT(B846,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B846,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},1752,7249.0796269075508,0.13238478908931198,959.66787749978448]
[null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",{"$f":"IF(LEFT(B847,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B847,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20261,83831.964794962274,0.13238478908931198,11098.076978323708]
[null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",{"$f":"IF(LEFT(B848,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B848,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},27995,115832.18273703019,0.13238478908931198,15334.419081396385]
[null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",{"$f":"IF(LEFT(B849,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B849,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11770,48699.581740126639,0.13238498342330993,6447.093321388792]
[null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",{"$f":"IF(LEFT(B850,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B850,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},8743,36175.058891582601,0.13238478908931198,4789.0275416556024]
[null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",{"$f":"IF(LEFT(B851,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B851,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},7087,29323.189107245329,0.13238478908931198,3881.9442053886833]
[null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B852,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B852,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20376,84307.789085541241,0.13238478908931198,11161.068876675576]
[null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B853,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B853,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34858,144228.5488782782,0.13238478908931198,19093.666023908383]
[null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",{"$f":"IF(LEFT(B854,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B854,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},16857,69747.565793824542,0.13238478908931198,9233.5167871083722]
[null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B855,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B855,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6000,24825.615160642297,0.13238478908931198,3286.5338270540565]
[null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",{"$f":"IF(LEFT(B856,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B856,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22568,93377.413824229239,0.13238478908931198,12361.749234825993]
[null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B857,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B857,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},27954,115662.54103343247,0.13238478908931198,15311.961100244849]
[null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B858,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B858,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},10737,44425.438329969395,0.13238478908931198,5881.252283513234]
[null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",{"$f":"IF(LEFT(B859,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B859,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},739,3057.6882672857764,0.13238478908931198,404.79141636549127]
[null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",{"$f":"IF(LEFT(B860,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B860,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6635,27452.992765143608,0.13238478908931198,3634.3586570839443]
[null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B861,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B861,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},30754,127247.82810839887,0.13238478908931198,16845.676886203408]
[null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B862,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B862,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},37358,154572.55519521251,0.13238478908931198,20463.055118514243]
[null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B863,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B863,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22614,93567.743540460826,0.13238478908931198,12386.945994166739]
[null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B864,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B864,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},23074,95471.040702776736,0.13238478908931198,12638.913587574218]
[null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",{"$f":"IF(LEFT(B865,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B865,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},48446,200450.29201207947,0.13238478908931198,26536.569630910137]
[null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",{"$f":"IF(LEFT(B866,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B866,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},118603,490732.07248294307,0.13238478908931198,64965.461915015374]
[null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B867,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B867,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},31905,132010.20861671542,0.13238478908931198,17476.143625359946]
[null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",{"$f":"IF(LEFT(B868,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B868,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},44051,182265.52890690899,0.13238478908931198,24129.183602593042]
[null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B869,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B869,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},25598,105914.34948035359,0.13238478908931198,14021.44881748829]
[null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",{"$f":"IF(LEFT(B870,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B870,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},66048,273280.37168835039,0.13238478908931198,36178.164368211052]
[null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B871,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B871,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20425,84510.531609353158,0.13238478908931198,11187.90890292985]
[null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B872,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B872,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},18749,77575.909774480402,0.13238478908931198,10269.870453906084]
[null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B873,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B873,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},23461,97072.292880638168,0.13238478908931198,12850.895019419204]
[null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B874,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B874,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},13730,56809.282692603127,0.13238478908931198,7520.6849075753662]
[null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B875,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B875,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},7523,31127.183808918668,0.13238478908931198,4120.765663487944]
[null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B876,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B876,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},18511,76591.160373108258,0.13238478908931198,10139.504612099607]
[null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B877,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B877,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41405,171317.43262106573,0.13238478908931198,22679.822184862202]
[null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B878,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B878,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},32662,135142.37372948314,0.13238478908931198,17890.794643206602]
[null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B879,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B879,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29536,122208.22823078849,0.13238478908931198,16178.510519311436]
[null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",{"$f":"IF(LEFT(B880,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B880,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},2570,10633.638493808452,0.13238478908931198,1407.731989254821]
[null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",{"$f":"IF(LEFT(B881,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B881,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19361,80108.122520865931,0.13238584835749112,10605.181760250676]
[null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",{"$f":"IF(LEFT(B882,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B882,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21846,90390.06479989861,0.13238584835749112,11966.365411623174]
[null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B883,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B883,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21958,90853.47628289726,0.13238478908931198,12027.618295742162]
[null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B884,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B884,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26338,108976.17535016614,0.13238478908931198,14426.787989491624]
[null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",{"$f":"IF(LEFT(B885,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B885,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},1986,8217.2786181726005,0.13238161126830639,1087.816583714291]
[null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",{"$f":"IF(LEFT(B886,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B886,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},5912,24461.506138286211,0.13238498342330993,3238.336084626214]
[null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B887,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B887,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34929,144522.31865767913,0.13238478908931198,19132.556674195188]
[null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B888,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B888,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26021,107664.55534917887,0.13238478908931198,14253.1494522956]
[null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",{"$f":"IF(LEFT(B889,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B889,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},3216,13306.529726104272,0.13238478908931198,1761.5821313009744]
[null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B890,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B890,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},37034,153231.97197653781,0.13238478908931198,20285.582291853323]
[null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B891,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B891,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22613,93563.605937934044,0.13238478908931198,12386.398238528896]
[null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B892,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B892,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},28641,118505.07396932601,0.13238478908931198,15688.269223442539]
[null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",{"$f":"IF(LEFT(B893,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B893,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},9957,41198.108359085898,0.13238498342330993,5454.0108921893125]
[null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B894,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B894,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},44600,184537.07269410774,0.13238478908931198,24429.901447768487]
[null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",{"$f":"IF(LEFT(B895,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B895,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},113772,470743.31467609928,0.13238478908931198,62319.254428599023]
[null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B896,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B896,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},16992,70306.142134938986,0.13238478908931198,9307.463798217088]
[null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B897,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B897,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19009,78651.686431441572,0.13238478908931198,10412.286919745093]
[null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",{"$f":"IF(LEFT(B898,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B898,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},18267,75581.585356575481,0.13238478908931198,10005.852236466075]
[null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B899,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B899,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},28849,119365.69529489495,0.13238478908931198,15802.202396113747]
[null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B900,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B900,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},16679,69011.072544058814,0.13238478908931198,9136.016283572435]
[null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B901,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B901,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},23546,97423.989095413926,0.13238478908931198,12897.454248635802]
[null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",{"$f":"IF(LEFT(B902,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B902,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},4152,17179.325691164471,0.13238478908931198,2274.2814083214071]
[null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B903,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B903,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20640,85400.116152609509,0.13238478908931198,11305.676365065954]
[null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B904,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B904,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},43102,178338.94410900073,0.13238478908931198,23609.363502280659]
[null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B905,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B905,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11507,47611.392275585153,0.13238478908931198,6303.0241246518381]
[null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B906,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B906,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},61094,252782.68877071343,0.13238478908931198,33464.582938340085]
[null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",{"$f":"IF(LEFT(B907,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B907,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},4600,19032.971623159097,0.13238478908931198,2519.6759340747772]
[null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B908,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B908,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},55693,230435.49752360859,0.13238478908931198,{"$f":"F908*G908","v":30506.154738353594}]
[null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B909,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B909,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29100,{"$f":"D909*E909","v":120404.23352911515},0.13238478908931198,15939.689061212175]
[null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",{"$f":"IF(LEFT(B910,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B910,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},4736,19595.685566800323,0.13238478908931198,2594.1707008213357]
[null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B911,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B911,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},5607,23199.537367620229,0.13238478908931198,3071.2658613820158]
[null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B912,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B912,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29093,120375.27031142774,0.13238478908931198,15935.854771747279]
[null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",{"$f":"IF(LEFT(B913,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B913,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6667,27585.396046000369,0.13238478908931198,3651.8868374948993]
[null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",{"$f":"IF(LEFT(B914,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B914,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},2593,10728.803351924247,0.13238478908931198,1420.3303689251948]
[null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",{"$f":"IF(LEFT(B915,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B915,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},14517,60065.575881174038,0.13238478908931198,7951.7685945572894]
[null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",{"$f":"IF(LEFT(B916,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B916,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17280,71497.771662649815,0.13238478908931198,9465.2174219156823]
[null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",{"$f":"IF(LEFT(B917,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B917,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},24818,102687.01950947009,0.13238478908931198,13594.199419971263]
[null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",{"$f":"IF(LEFT(B918,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B918,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26307,108847.90967183615,0.13238478908931198,14409.807564718511]
[null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",{"$f":"IF(LEFT(B919,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B919,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22457,92918.139943757356,0.13238478908931198,12300.948359025493]
[null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",{"$f":"IF(LEFT(B920,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B920,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},24013,99356.249475417251,0.13238478908931198,13153.256131508177]
[null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",{"$f":"IF(LEFT(B921,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B921,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},36844,152445.8274964508,0.13238478908931198,20181.508720663274]
[null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",{"$f":"IF(LEFT(B922,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B922,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},344578,1425726.8034706337,0.13238478908931198,188744.54217643879]
[null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",{"$f":"IF(LEFT(B923,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B923,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11212,46390.799530186909,0.13238478908931198,6141.436211488347]
[null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",{"$f":"IF(LEFT(B924,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B924,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},141448,585255.60220708861,0.14093270000000002,82481.652209170963]
[null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",{"$f":"IF(LEFT(B925,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B925,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},133151,550925.91404244711,0.14093270000000002,77643.476565969991]
[null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",{"$f":"IF(LEFT(B926,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B926,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},127923,529294.5280324741,0.14093270000000002,74594.906930842277]
[null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",{"$f":"IF(LEFT(B927,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B927,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},239771,992077.09544706077,0.13238478908931198,131335.91704109637]
[null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B928,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B928,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},51813,214381.59971972657,0.13238478908931198,28380.862863525304]
[null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",{"$f":"IF(LEFT(B929,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B929,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},46663,193072.94670684193,0.13238478908931198,25559.92132863724]
[null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B930,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B930,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},79820,330263.43368707807,0.13238478908931198,43721.855012575805]
[null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",{"$f":"IF(LEFT(B931,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B931,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},67990,281315.59579534497,0.13238478908931198,37241.905816900886]
[null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",{"$f":"IF(LEFT(B932,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B932,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},36127,149479.16648475407,0.13238478908931198,19788.767928330319]
[null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B933,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B933,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},47767,197640.8598964001,0.13238478908931198,26164.643552815185]
[null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B934,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B934,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},80189,331790.20901945757,0.13238478908931198,43923.976842939628]
[null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",{"$f":"IF(LEFT(B935,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B935,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41318,170957.46120123641,0.13238478908931198,22632.167444369916]
[null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",{"$f":"IF(LEFT(B936,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B936,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41388,171247.09337811059,0.13238478908931198,22670.510339018885]
[null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B937,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B937,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},39227,162305.73431775256,0.13238478908931198,21486.81040564158]
[null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",{"$f":"IF(LEFT(B938,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B938,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},12387,51252.482499146026,0.13238478908931198,6785.0490859531001]
[null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B939,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B939,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},61217,253291.61388150661,0.14093270000000002,35697.071031678213]
[null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B940,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B940,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},97844,404839.58162964752,0.14093259999999996,57055.094821978448]
[null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",{"$f":"IF(LEFT(B941,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B941,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},72456,299794.12867991638,0.13238478908931198,39688.182495504785]
[null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",{"$f":"IF(LEFT(B942,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B942,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17295,71559.835700551426,0.13238478908931198,9473.4337564833186]
[null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B943,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B943,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26502,109654.74216455703,0.13238478908931198,14516.619914097768]
[null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",{"$f":"IF(LEFT(B944,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B944,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},8365,34611.04513646214,0.13238478908931198,4581.9759105511976]
[null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",{"$f":"IF(LEFT(B945,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B945,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},37075,153401.61368013555,0.13238478908931198,20308.040273004859]
[null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B946,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B946,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34811,144034.08155951984,0.14093259999999996,20299.09760279518]
[null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",{"$f":"IF(LEFT(B947,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B947,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},56243,232711.17891333412,0.14093259999999996,32796.591493321343]
[null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B948,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B948,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},64688,267653.23225193814,0.13238478908931198,35433.216700745463]
[null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",{"$f":"IF(LEFT(B949,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B949,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29064,120255.2798381513,0.13238478908931198,15919.969858249851]
[null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",{"$f":"IF(LEFT(B950,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B950,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},32045,132589.47297046374,0.13238478908931198,17552.829414657874]
[null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",{"$f":"IF(LEFT(B951,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B951,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19290,79814.352741464987,0.13238478908931198,10566.206253978791]
[null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",{"$f":"IF(LEFT(B952,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B952,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17328,71696.376583934965,0.13238478908931198,9491.5096925321159]
[null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",{"$f":"IF(LEFT(B953,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B953,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},98813,408848.91847809125,0.13238478908931198,54125.377842115413]
[null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",{"$f":"IF(LEFT(B954,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B954,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},135727,561584.3781514162,0.13238478908931198,74345.22945742766]
[null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",{"$f":"IF(LEFT(B955,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B955,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11352,46970.063883935232,0.13238478908931198,6218.1220007862757]
[null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",{"$f":"IF(LEFT(B956,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B956,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},35942,148713.71001730091,0.13238478908931198,19687.433135329484]
[null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B957,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B957,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},51258,212085.23031736715,0.14093259999999996,29889.722930225369]
[null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B958,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B958,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},81323,336482.25028481893,0.13238478908931198,44545.131736252843]
[null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",{"$f":"IF(LEFT(B959,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B959,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},12151,50276.008302827431,0.13240422248910755,6656.7557891917813]
[null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",{"$f":"IF(LEFT(B960,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B960,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},97900,405071.28737114684,0.13238478908931198,53625.276944765355]
[null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",{"$f":"IF(LEFT(B961,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B961,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},83392,345042.94991271378,0.13238478908931198,45678.438150948648]
[null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",{"$f":"IF(LEFT(B962,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B962,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},61988,256481.70542964913,0.13238478908931198,33954.276478571141]
[null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",{"$f":"IF(LEFT(B963,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B963,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6132,25371.778694176428,0.13238478908931198,3358.8375712492457]
[null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B964,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B964,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},73285,303224.20117461181,0.13238478908931198,40142.271919276092]
[null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",{"$f":"IF(LEFT(B965,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B965,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},90676,375181.24671773351,0.13238478908931198,49668.290216992275]
[null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B966,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B966,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},116931,483814.00105817744,0.14093259999999996,68185.165085531684]
[null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B967,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B967,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},37524,155259.39721465693,0.13238478908931198,20553.982554396069]
[null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B968,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B968,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},119907,496127.506177856,0.14093259999999996,69920.539377161287]
[null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",{"$f":"IF(LEFT(B969,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B969,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},140768,582442.03248888254,0.14093259999999996,82085.069987942668]
[null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",{"$f":"IF(LEFT(B970,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B970,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},5967,24689.074277258766,0.13238445172096389,3268.4495616930544]
[null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B971,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B971,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},47251,195505.85699258489,0.13238478908931198,25882.001643688538]
[null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B972,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B972,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},44736,185099.78663774897,0.13238478908931198,{"$f":"F972*G972","v":24504.396214515044}]
[null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B973,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B973,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},59254,{"$f":"D973*E973","v":245169.50012144979},0.13238478908931198,32456.712564710178]
[null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B974,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B974,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},95869,396667.81663926941,0.14093259999999996,55903.426735295485]
[null,"CHURCH BUTTES UNIT 198 DK","DAKOTA",{"$f":"IF(LEFT(B975,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B975,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},80627,333602.47892618441,0.13238478908931198,44163.893812314564]
[null,"CHURCH BUTTES UNIT 204","FRONTIER",{"$f":"IF(LEFT(B976,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B976,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21287,88077.144987432097,0.13238478908931198,11660.074262749949]
["CRESTON (WY)","CRESTON FEDERAL 22-1 ALMOND","ALMOND",{"$f":"IF(LEFT(B977,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B977,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113917,448559.86704248143,0.125,56069.983380310179]
[null,"CRESTON FEDERAL 22-2 ALMOND","ALMOND",{"$f":"IF(LEFT(B978,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B978,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},179847,708166.0016326725,0.125,88520.750204084063]
[null,"CRESTON FEDERAL 22-3 MESA","MESAVERDE",{"$f":"IF(LEFT(B979,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B979,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},145083,571279.18739191105,0.125,71409.898423988881]
[null,"CRESTON FEDERAL 22-4 MESA","MESAVERDE",{"$f":"IF(LEFT(B980,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B980,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},169507,667451.19150583236,0.125,83431.398938229046]
[null,"CHAMPLIN 261 D-12D MESA","MESAVERDE",{"$f":"IF(LEFT(B981,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B981,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17319,68195.338161193999,0.125,8524.4172701492498]
[null,"CHAMPLIN 261 D-6D MESA","MESAVERDE",{"$f":"IF(LEFT(B982,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B982,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8372,32965.608354149554,0.125,4120.7010442686942]
["DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B983,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B983,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12501,49223.969187198229,0.13375006649997342,6583.7091521804059]
[null,"DRY PINEY UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B984,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B984,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9981,39301.210819728462,0.13375006649997342,5256.5395606681568]
[null,"DRY PINEY UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B985,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B985,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24133,95026.161778630092,0.13375006649997342,12709.755457129007]
[null,"DRY PINEY UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B986,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B986,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22731,89505.643036093345,0.13375006649997342,11971.385708200369]
[null,"DRY PINEY UNIT 22 BR","BEAR RIVER",{"$f":"IF(LEFT(B987,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B987,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1001,3941.5401293004898,0.13375000000000004,527.18099229394068]
[null,"DRY PINEY UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B988,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B988,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8848,34839.907156893838,0.13375024338255648,4659.8460616602224]
[null,"DRY PINEY UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B989,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B989,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16952,66750.238033868038,0.13375024338255648,8927.8605828734289]
[null,"DRY PINEY UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B990,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B990,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12378,48739.644076405057,0.13375024338255648,6518.9392575983538]
[null,"DRY PINEY UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B991,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B991,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6638,26137.80557272393,0.13375024338255648,3495.9378568377665]
[null,"DRY PINEY UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B992,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B992,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37654,148266.4855431375,0.13375024338255648,19830.678526870932]
[null,"DRY PINEY UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B993,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B993,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17758,69923.945670447647,0.13375024338255648,9352.3447516910292]
[null,"DRY PINEY UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B994,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B994,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3175,12501.88802250655,0.13375024338255648,1672.1305657517187]
[null,"DRY PINEY UNIT 23 BR","BEAR RIVER",{"$f":"IF(LEFT(B995,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B995,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23885,94049.636351990208,0.13375000000000004,12579.138862078693]
[null,"DRY PINEY UNIT 26 BR","BEAR RIVER",{"$f":"IF(LEFT(B996,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B996,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7807,30740.862926522404,0.13375000000000004,4111.590416422373]
[null,"DRY PINEY UNIT 17 BR","BEAR RIVER",{"$f":"IF(LEFT(B997,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B997,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33177,130637.83903077159,0.13375000000000004,17472.810970365706]
[null,"DRY PINEY UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B998,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B998,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8986,35383.296305588614,0.13375024338255648,4732.524492549589]
[null,"DRY PINEY UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B999,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B999,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9771,38474.314289105983,0.13375024338255648,5145.9489001448956]
[null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B1000,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1000,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12936,50936.826286344796,0.13375000000000004,6812.8005157986181]
[null,"DRY PINEY UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B1001,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1001,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},230974,909483.80601903237,0.13375024338255648,121643.68040753936]
["E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B1002,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1002,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11472,45172.17618714807,0.1925,8695.6439160260034]
[null,"HIAWATHA UNIT 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1003,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1003,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18282,71987.249394477083,0.1925,13857.545508436839]
[null,"WW WILSON A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1004,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1004,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},125331,493503.66228307661,0.1925,94999.454989492253]
[null,"WW WILSON A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1005,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1005,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},126610,498539.85591482022,0.1925,95968.922263602901]
[null,"WW WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B1006,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1006,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42353,166769.2798164472,0.1925,32103.086364666087]
[null,"WW WILSON C 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B1007,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1007,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17656,69522.310212716737,0.16249999999999998,11297.375409566468]
[null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",{"$f":"IF(LEFT(B1008,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1008,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11044,43486.882305688923,0.16249999999999998,7066.6183746744491]
[null,"MW NEWBERGER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1009,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1009,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1596,6284.4136327308515,0.1925,1209.749624300689]
[null,"MW NEWBERGER D 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1010,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1010,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7301,28748.436047974901,0.16249999999999998,4671.6208577959205]
[null,"MW NEWBERGER A 3 WAS","WASATCH",{"$f":"IF(LEFT(B1011,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1011,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10558,41573.207477676893,0.1925,8002.842439452802]
[null,"MW NEWBERGER B 4 WAS","WASATCH",{"$f":"IF(LEFT(B1012,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1012,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},78471,308987.60787846032,0.16249999999999998,50210.486280249796]
[null,"MW NEWBERGER C 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B1013,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1013,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41396,163000.99419832477,0.1925,31377.69138317752]
[null,"MW NEWBERGER A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1014,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1014,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},96924,381648.18730501569,0.1925,73467.276056215516]
[null,"MW NEWBERGER 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B1015,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1015,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53826,211945.39360612206,0.1925,40799.488269178495]
[null,"MW NEWBERGER 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1016,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1016,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61178,240894.6473829624,0.16249999999999998,39145.380199731386]
["EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",{"$f":"IF(LEFT(B1017,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1017,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3956,15577.155595916822,0.15499975950490077,2414.4553711375265]
["FIVE MILE (WY)","FIVE MILE GULCH 1 ALMOND/LEWIS","MESAVERDE",{"$f":"IF(LEFT(B1018,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1018,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13258,52204.73429996593,0.15076987698769881,7870.9013685813643]
["FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",{"$f":"IF(LEFT(B1019,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1019,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10205,40183.233785725773,0.14120951073665619,5674.2547826990094]
["GRANGER (WY)","GRANGER 1 FR","FRONTIER",{"$f":"IF(LEFT(B1020,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1020,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7151,28157.795668958846,0.16500000000000004,4646.0362853782108]
[null,"GRANGER 2 FR","FRONTIER",{"$f":"IF(LEFT(B1021,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1021,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6316,24869.897559102792,0.16500000000000004,4103.5330972519614]
["JACKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",{"$f":"IF(LEFT(B1022,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1022,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2865,11281.231239206698,0.15500000000000003,1748.5908420770384]
[null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B1023,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1023,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6557,25818.859768055256,0.15500000000000003,4001.9232640485652]
[null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",{"$f":"IF(LEFT(B1024,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1024,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6108,24050.876233533858,0.15500000000000003,3727.8858161977487]
[null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",{"$f":"IF(LEFT(B1025,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1025,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48544,191146.97705970329,0.15500000000000003,29627.781444254015]
[null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",{"$f":"IF(LEFT(B1026,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1026,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3191,12564.889662934929,0.15500000000000003,1947.5578977549144]
[null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",{"$f":"IF(LEFT(B1027,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1027,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14534,57229.115124129195,0.15500000000000003,8870.5128442400273]
["JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B1028,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1028,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22235,87552.592182813576,0.125,10944.074022851697]
[null,"JOHNSON RIDGE 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1029,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1029,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8802,34658.777440662248,0.18500000000000005,6411.8738265225174]
[null,"JOHNSON RIDGE 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1030,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1030,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23060,90801.114267401892,0.125,11350.139283425236]
[null,"JOHNSON RIDGE 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1031,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1031,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35348,139186.37411639732,0.125,17398.296764549665]
[null,"JOHNSON RIDGE 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B1032,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1032,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3151,12407.385561863979,0.125,1550.9231952329974]
[null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1033,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1033,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},944,3717.0967852743879,0.18500000000000005,687.662905275762]
[null,"JOHNSON RIDGE 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1034,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1034,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33243,130897.72079753866,0.125,16362.215099692332]
[null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1035,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1035,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18126,71372.983400300378,0.18500000000000005,13204.001929055574]
[null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",{"$f":"IF(LEFT(B1036,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1036,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4245,16715.122726154426,0.18500000000000005,{"$f":"F1036*G1036","v":3092.2977043385699}]
[null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1037,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1037,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3933,{"$f":"D1037*E1037","v":15486.590737801025},0.18500000000000005,2865.0192864931905]
["KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1038,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1038,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},70532,277726.98141840374,0.16001200762674619,44439.651868874818]
[null,"PIONEER 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1039,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1039,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},76673,301907.79853532114,0.16001200762674619,48308.87296180796]
[null,"KINNEY UNIT 2 DK","DAKOTA",{"$f":"IF(LEFT(B1040,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1040,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28560,112457.92816465734,0.17049203399779811,19173.180911970696]
[null,"KINNEY UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1041,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1041,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},87448,344335.46576130792,0.17049211276552212,58706.481057745492]
[null,"KINNEY UNIT 5 DK","DAKOTA",{"$f":"IF(LEFT(B1042,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1042,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56152,221104.25708339771,0.17049203399779811,37696.514515720533]
[null,"KINNEY UNIT 13-1 NUGGET","NUGGET",{"$f":"IF(LEFT(B1043,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1043,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27694,109047.9643764713,0.13375005666858894,14585.171414947305]
["LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1044,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1044,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4227,16644.245880672497,0.16500014076444472,2746.3029132289912]
[null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B1045,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1045,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2483,9777.0670739791367,0.16500014076444472,1613.2174434699753]
[null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1046,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1046,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1006,3961.2281419343585,0.16500014076444472,653.60320101924901]
[null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B1047,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1047,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3352,13198.843669745496,0.16500014076444472,2177.8110634359068]
["MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",{"$f":"IF(LEFT(B1048,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1048,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11571,45561.99883729867,0.15000000000000002,6834.2998255948014]
[null,"ES LAUZER B 2 DK","DAKOTA",{"$f":"IF(LEFT(B1049,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1049,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10260,40399.801924698331,0.15000000000000002,6059.9702887047506]
["NO BAXTER (WY)","GW CAPPERS A 2 DK","DAKOTA",{"$f":"IF(LEFT(B1050,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1050,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11534,45416.307543808041,0.15000000000000002,6812.4461315712069]
[null,"GW CAPPERS B 3 DK","DAKOTA",{"$f":"IF(LEFT(B1051,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1051,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2015,7934.2690914490386,0.15000000000000002,1190.140363717356]
[null,"NORTH BAXTER 14-1 MORR","MORRISON",{"$f":"IF(LEFT(B1052,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1052,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25929,102098.09591671568,0.15000000000000002,15314.714387507354]
[null,"UP 11 19 104 A2 2 DK","DAKOTA",{"$f":"IF(LEFT(B1053,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1053,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3696,14553.378938955655,0.15000000000000002,2183.0068408433485]
[null,"UP 11 19 104 A1 3 MORR","MORRISON",{"$f":"IF(LEFT(B1054,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1054,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12399,48822.333729467311,0.15000000000000002,7323.3500594200978]
[null,"UP 35 20 104 1 DK","DAKOTA",{"$f":"IF(LEFT(B1055,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1055,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18815,74085.991541247466,0.15000000000000002,11112.898731187122]
[null,"OF FEATHERSTONE 1 DK","DAKOTA",{"$f":"IF(LEFT(B1056,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1056,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13241,52137.795057010779,0.17500000000000004,9124.1141349768877]
[null,"TERESA LAURUNEN 1 FR","FRONTIER",{"$f":"IF(LEFT(B1057,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1057,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4266,16797.812379216673,0.15500000000000003,2603.6609187785848]
[null,"TERESA LAURUNEN 1 DK","DAKOTA",{"$f":"IF(LEFT(B1058,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1058,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4600,18112.971623159094,0.15500000000000003,2807.5106015896599]
[null,"UP 11 19 104 A1 1 DK","DAKOTA",{"$f":"IF(LEFT(B1059,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1059,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15319,60320.133107646558,0.15000000000000002,9048.0199661469851]
["PINEDALE(WY)","MESA UNIT 2 LANCE","LANCE",{"$f":"IF(LEFT(B1060,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1060,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15963,62855.949134888833,0.19807338666666668,12450.090717295168]
[null,"PINEDALE UNIT 8 LANCE","LANCE",{"$f":"IF(LEFT(B1061,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1061,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34,133.87848591030635,0.20485650000000008,27.425878048884684]
[null,"MESA UNIT 3 LANCE","LANCE",{"$f":"IF(LEFT(B1062,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1062,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32545,128149.27423385059,0.15630809883457225,20030.769422523423]
[null,"MESA UNIT 6 LANCE","LANCE",{"$f":"IF(LEFT(B1063,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1063,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36509,143757.9306499816,0.17636500160130178,25353.867669283834]
[null,"MESA UNIT 13-5 LANCE","LANCE",{"$f":"IF(LEFT(B1064,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1064,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132034,519897.41202004085,0.20475464566929127,{"$f":"F1064*G1064","v":106451.410382545}]
[null,"MESA UNIT 7-7 LANCE","LANCE",{"$f":"IF(LEFT(B1065,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1065,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},126629,{"$f":"D1065*E1065","v":498614.67036282894},0.19589471514884155,{"$f":"F1065*G1065","v":97675.978819759897}]
[null,"MESA UNIT 15-6 LANCE","LANCE",{"$f":"IF(LEFT(B1066,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1066,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},176800,{"$f":"D1066*E1066","v":696168.12673359306},0.19257007611565097,134061.14915437816]
[null,"STEWART POINT 5-20 LANCE","LANCE",{"$f":"IF(LEFT(B1067,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1067,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},90306,355589.13378282724,0.20839888000000001,74104.377220511364]
[null,"STEWART POINT 3-20D LANCE","LANCE",{"$f":"IF(LEFT(B1068,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1068,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},173099,681595.05978200352,0.20485650000000008,139629.17836423207]
[null,"STEWART POINT 7-20 LANCE","LANCE",{"$f":"IF(LEFT(B1069,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1069,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},108840,428568.65901405126,0.20485650000000008,87795.075495312019]
[null,"MESA UNIT 3-16D LANCE","LANCE",{"$f":"IF(LEFT(B1070,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1070,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56476,222380.04030207239,0.16404507072891669,36480.349440052807]
[null,"MESA UNIT 13-9D LANCE","LANCE",{"$f":"IF(LEFT(B1071,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1071,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},78604,309511.30901452119,0.17501400024029512,54168.812310241468]
[null,"STEWART POINT 14-20 LANCE","LANCE",{"$f":"IF(LEFT(B1072,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1072,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},192834,759303.64564788283,0.20485650000000008,155548.28728466557]
[null,"STEWART POINT 15-20D LANCE","LANCE",{"$f":"IF(LEFT(B1073,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1073,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},170192,670148.44923667237,0.20485650000000008,137284.26579105243]
[null,"MESA UNIT 3-7 LANCE","LANCE",{"$f":"IF(LEFT(B1074,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1074,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},157039,618357.16320201766,0.20456547539449055,126494.52705400932]
[null,"MESA UNIT 5-8 LANCE","LANCE",{"$f":"IF(LEFT(B1075,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1075,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},117855,464066.1457929163,0.20719855424441661,96153.834482070917]
[null,"MESA UNIT 11-16 LANCE","LANCE",{"$f":"IF(LEFT(B1076,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1076,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71831,282841.92710068281,0.16253713216040649,45972.315685667738]
[null,"MESA UNIT 12-16 LANCE","LANCE",{"$f":"IF(LEFT(B1077,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1077,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62571,246379.72770275819,0.1601988918589527,39469.759354492373]
[null,"MESA UNIT 15-16 LANCE","LANCE",{"$f":"IF(LEFT(B1078,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1078,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},69842,275010.03567492991,0.16568682570714235,45565.539848587112]
[null,"MESA UNIT 2-16D LANCE","LANCE",{"$f":"IF(LEFT(B1079,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1079,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41070,161717.33577459652,0.1605199381248949,25958.856732261087]
[null,"MESA UNIT 4-16D LANCE","LANCE",{"$f":"IF(LEFT(B1080,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1080,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},52067,205019.1507615271,0.1584657683911174,32488.517260319732]
[null,"MESA UNIT 6-16 LANCE","LANCE",{"$f":"IF(LEFT(B1081,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1081,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25502,100416.73963778331,0.20850189518186457,20937.080522461682]
[null,"MESA UNIT 7-16D LANCE","LANCE",{"$f":"IF(LEFT(B1082,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1082,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},58190,229129.09103296255,0.1599278055266701,36644.112711222326]
[null,"MESA UNIT 14-6D LANCE","LANCE",{"$f":"IF(LEFT(B1083,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1083,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},203863,802731.46391567006,0.21087100972050571,169272.79433031703]
[null,"MESA UNIT 8-17 LANCE","LANCE",{"$f":"IF(LEFT(B1084,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1084,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},87933,346245.20298679319,0.1657145062919787,57377.852868922382]
[null,"MESA UNIT 9-17D LANCE","LANCE",{"$f":"IF(LEFT(B1085,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1085,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},93090,366551.41921736527,0.16606230071798228,60870.372006677302]
[null,"MESA UNIT 4-8 LANCE","LANCE",{"$f":"IF(LEFT(B1086,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1086,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},140591,553591.47684164357,0.19599672780504607,108502.11800172507]
[null,"MESA UNIT 9-16 LANCE","LANCE",{"$f":"IF(LEFT(B1087,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1087,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},40296,158669.63141887367,0.17200788427431893,27292.427598946462]
[null,"MESA UNIT 10-16 LANCE","LANCE",{"$f":"IF(LEFT(B1088,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1088,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61199,240977.33703602466,0.16606118067763384,40016.981104754355]
[null,"MESA UNIT 14-16 LANCE","LANCE",{"$f":"IF(LEFT(B1089,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1089,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},66000,259881.76676706527,0.16702222123805621,43406.029944705704]
[null,"MESA UNIT 16-6D LANCE","LANCE",{"$f":"IF(LEFT(B1090,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1090,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},156760,617258.57209704781,0.19656010805424268,121328.41162880327]
[null,"MESA UNIT 9-7 LANCE","LANCE",{"$f":"IF(LEFT(B1091,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1091,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},135106,531993.72698228969,0.19640335556318378,104485.35311788596]
[null,"MESA UNIT 12-8 LANCE","LANCE",{"$f":"IF(LEFT(B1092,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1092,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},175017,689147.38142835547,0.2118612219351633,146003.60632282944]
[null,"STEWART POINT 1-20D LANCE","LANCE",{"$f":"IF(LEFT(B1093,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1093,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},168524,663580.52822201373,0.20485650000000008,135938.78447971301]
[null,"STEWART POINT 2-20 LANCE","LANCE",{"$f":"IF(LEFT(B1094,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1094,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},127295,501237.11364566023,0.20485650000000008,102681.68077155223]
[null,"MESA UNIT 1-7D LANCE","LANCE",{"$f":"IF(LEFT(B1095,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1095,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132225,520649.49410265463,0.19427508367142873,101149.22403028027]
[null,"MESA UNIT 2-7D LANCE","LANCE",{"$f":"IF(LEFT(B1096,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1096,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},175809,692265.96262956026,0.19928023737952127,137954.92536258156]
[null,"MESA UNIT 6-7D LANCE","LANCE",{"$f":"IF(LEFT(B1097,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1097,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},170028,669502.68242228148,0.21336936707095838,142851.36360075106]
[null,"MESA UNIT 8-7D LANCE","LANCE",{"$f":"IF(LEFT(B1098,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1098,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},168832,664793.30980026012,0.19820366324668995,131764.46930430317]
[null,"MESA UNIT 10-7D LANCE","LANCE",{"$f":"IF(LEFT(B1099,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1099,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},210916,830503.37453700509,0.21459404564900905,178221.07906705013]
[null,"MESA UNIT 11A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1100,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1100,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},40766,160520.30460645733,0.15598881469780587,25039.372050492027]
[null,"MESA UNIT 5A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1101,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1101,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47790,188178.02475451591,0.15794572419634748,29721.914397690216]
[null,"MESA UNIT 1A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1102,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1102,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132170,520432.92596368206,0.19935842349779073,103752.68765646211]
[null,"MESA UNIT 2A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1103,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1103,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},131034,515959.80949326715,0.1923927910503688,99266.947818226239]
[null,"MESA UNIT 6A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1104,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1104,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64351,253388.66020041541,0.1577039958484692,39960.404216295487]
[null,"MESA UNIT 10A-16 LANCE","LANCE",{"$f":"IF(LEFT(B1105,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1105,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},58750,231334.14844795584,0.17314277563908706,40053.83656238368]
[null,"MESA UNIT 12B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1106,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1106,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},89600,352809.18639892497,0.16178215508277546,57078.230508618712]
[null,"MESA UNIT 13A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1107,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1107,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},60394,237807.56700197182,0.16207701499726726,38543.140603442225]
[null,"MESA UNIT 14A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1108,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1108,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},60397,237819.37980955213,0.16990476815254588,40406.646588724208]
[null,"STEWART POINT 4-29D LANCE","LANCE",{"$f":"IF(LEFT(B1109,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1109,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},69730,274569.02419193124,0.20485650000000008,56247.249304374382]
[null,"MESA UNIT 13AA-16D LANCE","LANCE",{"$f":"IF(LEFT(B1110,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1110,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},93261,367224.74924944353,0.1754845382200193,64442.265545000977]
[null,"MESA UNIT 4D-16D LANCE","LANCE",{"$f":"IF(LEFT(B1111,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1111,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},45776,180247.69326559364,0.15967293202475283,28780.67767441563]
[null,"MESA UNIT 12A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1112,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1112,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},65290,257086.06897305592,0.15974326246146506,41067.76739114918]
[null,"MESA UNIT 14B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1113,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1113,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56769,223533.75784241711,0.16153743228329803,36109.069270500593]
[null,"MESA UNIT 7C-16D LANCE","LANCE",{"$f":"IF(LEFT(B1114,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1114,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},63176,248761.97723145629,0.15735119738488698,39142.994981201642]
[null,"MESA UNIT 9B-7D LANCE","LANCE",{"$f":"IF(LEFT(B1115,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1115,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},182132,717163.42340635054,0.20871669522772118,149683.97967157242]
[null,"MESA UNIT 4D1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1116,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1116,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},188467,742108.13541346195,0.20782367996478848,154227.64363343324]
[null,"MESA UNIT 5B1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1117,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1117,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},163147,642408.0394355515,0.19729497019716721,126743.87499485776]
[null,"STEWART POINT 4B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1118,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1118,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26788,105480.49648721432,0.20485650000000008,21608.36532863303]
[null,"STEWART POINT 4A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1119,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1119,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84015,330817.67628689378,0.20485650000000008,67770.15130226608]
[null,"STEWART POINT 4C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1120,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1120,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33035,130078.69947196971,0.20485650000000008,26647.467098379573]
[null,"MESA UNIT 6D3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1121,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1121,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53043,208862.25082765822,0.16022280630141666,33464.495958037784]
[null,"MESA UNIT 6B3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1122,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1122,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41284,162559.9827153261,0.1759151494169669,28596.763648586148]
[null,"MESA UNIT 5D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1123,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1123,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},51739,203727.6171327453,0.16005531480111326,32607.687893862225]
[null,"MESA UNIT 5C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1124,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1124,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},70583,277927.79914726922,0.15789094556434755,43882.283005980404]
[null,"MESA UNIT 14D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1125,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1125,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94107,370555.96098709409,0.17238788793584589,63879.359476602855]
[null,"MESA UNIT 14C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1126,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1126,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},103696,408313.63161632727,0.17452689709603181,71261.711168009788]
[null,"STEWART POINT 1C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1127,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1127,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},101809,400883.37564830529,0.20485650000000008,82123.565243497083]
[null,"STEWART POINT 8B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1128,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1128,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132538,521881.96369353478,0.20485650000000008,106910.91249538465]
[null,"STEWART POINT 8B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1129,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1129,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},90125,354876.42772548116,0.20485650000000008,{"$f":"F1129*G1129","v":72698.742916345058}]
[null,"MESA UNIT 8D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1130,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1130,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113943,{"$f":"D1130*E1130","v":448662.24470817758},0.17607947581382705,79000.21286567091]
[null,"MESA UNIT 4C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1131,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1131,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},93985,370075.57347882772,0.15958891047025414,59059.957563140597]
[null,"MESA UNIT 5B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1132,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1132,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},92227,363153.26823675953,0.15798687529184152,57373.450100745598]
[null,"MESA UNIT 8A1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1133,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1133,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113903,448504.74060710659,0.17026424616129807,76364.321559237535]
[null,"MESA UNIT 8B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1134,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1134,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},151746,597515.43302780436,0.17136267377295025,102391.84222424675]
[null,"MESA UNIT 8D1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1135,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1135,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},112501,442984.22186456987,0.1761550632397326,78033.91361675704]
[null,"MESA UNIT 4C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1136,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1136,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},110647,435683.90677993139,0.17266711947950014,75228.285187265821]
[null,"MESA UNIT 5B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1137,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1137,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},106050,417582.7479643526,0.15943483936688191,66577.23834407769]
[null,"STEWART POINT 7D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1138,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1138,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},318380,1253653.8924742157,0.20485650000000008,256819.14862364426]
[null,"STEWART POINT 8C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1139,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1139,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},163076,642128.46965615056,0.20485650000000008,131544.19084411525]
[null,"STEWART POINT 8C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1140,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1140,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},161975,637793.16927417275,0.20485650000000008,130656.07638141462]
[null,"STEWART POINT 8D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},97272,383018.47298433294,0.20485650000000008,78463.823810915026]
[null,"STEWART POINT 1C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},106426,419063.28651441954,0.20485650000000008,85847.838153841221]
[null,"STEWART POINT 1D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1143,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1143,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},120621,474957.55438197241,0.20485650000000008,97298.142239250563]
[null,"STEWART POINT 8A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1144,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1144,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},99810,393012.10819728463,0.20485650000000008,80511.084942917063]
[null,"STEWART POINT 4B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1145,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1145,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119281,469681.16699609562,0.20485650000000008,96217.239986735702]
[null,"STEWART POINT 4C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1146,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1146,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},75963,299112.10074131179,0.20485650000000008,61275.05806551256]
[null,"STEWART POINT 4D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1147,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1147,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119719,471405.83690282254,0.20485650000000008,96570.549827483104]
[null,"STEWART POINT 5A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1148,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1148,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119064,468826.70724778576,0.20485650000000008,96042.198353306056]
[null,"STEWART POINT 5B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1149,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1149,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84321,332022.58266008651,0.20485650000000008,68016.984204706037]
[null,"STEWART POINT 5B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1150,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1150,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},78301,308318.21544890874,0.20485650000000008,63160.990503109395]
[null,"MESA UNIT 9B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1151,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1151,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},165216,650554.93906344625,0.17081384119628421,111123.78805064186]
[null,"MESA UNIT 9C1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1152,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1152,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},213820,841938.17227475601,0.17544098695610069,147710.46389989872]
[null,"MESA UNIT 7D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1153,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1153,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},104640,412030.72840160166,0.15996689584756185,65911.276616214062]
[null,"MESA UNIT 8A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1154,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1154,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},109473,431061.16141349904,0.1913204458590165,82470.813594136111]
[null,"MESA UNIT 9B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1155,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1155,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},116049,456954.83562956302,0.17680775301784224,80793.15771830047]
[null,"MESA UNIT 10A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1156,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1156,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},59771,235354.4406277918,0.15973186745092083,37593.604314344055]
[null,"MESA UNIT 10B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1157,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1157,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61345,241552.22700493364,0.15934556457447613,38490.275986323169]
[null,"MESA UNIT 11D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1158,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1158,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},92608,364653.49479946034,0.16130773545836821,58821.429473080796]
[null,"MESA UNIT 15A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1159,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1159,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},141716,558021.27968426398,0.17985397681021864,100362.34629594214]
[null,"MESA UNIT 15B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1160,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1160,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},88267,347560.3622307356,0.18091577485149929,62879.152240641299]
[null,"STEWART POINT 9C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1161,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1161,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},495037,1949258.9420464803,0.20485650000000008,399318.36446134496]
[null,"STEWART POINT 10D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1162,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1162,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},478309,1883390.7269786093,0.20485650000000008,385824.83246129361]
[null,"STEWART POINT 13C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1163,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1163,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},65815,259153.31029961215,0.20485650000000008,53089.240111392515]
[null,"MESA UNIT 4D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1164,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1164,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94305,371335.60628739529,0.15917334094312435,59106.729063905361]
[null,"MESA UNIT 5A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1165,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1165,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},86881,342102.84512862726,0.15911708033041702,54434.405889595997]
[null,"MESA UNIT 11C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1166,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1166,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},107099,421713.29301493824,0.16130474217446553,68024.354001319443]
[null,"MESA UNIT 12D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1167,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1167,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},85415,336330.31982437696,0.16348451164052363,54984.79808638939]
[null,"MESA UNIT 10C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1168,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1168,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113213,445787.79486363276,0.1605168577514294,71556.456055449133]
[null,"MESA UNIT 9C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1169,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1169,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119302,469763.85664915788,0.1831777010835611,86050.263313140284]
[null,"MESA UNIT 7D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1170,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1170,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},120689,475225.31135379302,0.15960687091275752,75849.224923719841]
[null,"MESA UNIT 10A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1171,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1171,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},110931,436802.18589753512,0.15891728232064015,69415.416294551324]
[null,"MESA UNIT 11D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1172,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1172,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},74237,292315.79878010036,0.15862030005683414,46367.219713852668]
[null,"MESA UNIT 10D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1173,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1173,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113766,447965.28906093858,0.1771839574301742,79372.262707169022]
[null,"MESA UNIT 10B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1174,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1174,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},104718,412337.86139869003,0.16017168344014432,66044.849406337089]
[null,"MESA UNIT 7C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1175,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1175,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},95792,377190.82124470785,0.15910847331523956,60014.255716766893]
[null,"MESA UNIT 7A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1176,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1176,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},78509,309137.2367744777,0.16007342292277119,49484.655643377824]
[null,"MESA UNIT 7B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1177,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1177,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},151600,596940.54305889539,0.16181508201595257,96593.982933722422]
[null,"MESA UNIT 6A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1178,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1178,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},144289,568152.73098565277,0.162176954883126,92141.279819785035]
[null,"MESA UNIT 7B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1179,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1179,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},133520,525748.68937482662,0.15867002087459195,83420.555517893095]
[null,"MESA UNIT 5D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1180,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1180,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},118264,465676.6252263668,0.16025139484512829,74625.328739297329]
[null,"MESA UNIT 6D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1181,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1181,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},76036,299399.54572576628,0.15816184986510651,47353.586000759737]
[null,"MESA UNIT 11B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1182,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1182,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},120184,473236.82207777229,0.16041605958495306,75914.786248221746]
[null,"MESA UNIT 11B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1183,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1183,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132265,520806.99820372555,0.16064526514322411,83665.178314884135]
[null,"MESA UNIT 14B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1184,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1184,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},95088,374418.74906585913,0.173422907174996,64932.787963826609]
[null,"MESA UNIT 14C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1185,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1185,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64557,254199.8063209308,0.17146607506095693,43586.643071105435]
[null,"MESA UNIT 13D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1186,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1186,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},160784,633103.48466478521,0.1756062868827854,111176.95215453539]
[null,"MESA UNIT 14A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1187,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1187,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},110423,434801.88381393405,0.17327562120691622,75340.566519796834]
[null,"MESA UNIT 2A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1188,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1188,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},185611,730862.34259699623,0.18576902538013132,135771.58507128363]
[null,"MESA UNIT 2A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1189,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1189,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},168368,662966.26222783711,0.18216038388072869,120766.18882739465]
[null,"MESA UNIT 2B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1190,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1190,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},175869,692502.21878116671,0.16378275134862583,113419.91870700751]
[null,"MESA UNIT 2B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1191,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1191,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},129348,509321.01163312665,0.16524612513966322,84163.323624587516]
[null,"MESA UNIT 3A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1192,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1192,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},246125,969142.42190218088,0.16242437749182945,157412.35457838565]
[null,"MESA UNIT 14D1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1193,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1193,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},174854,688505.55221649143,0.17877525146635012,{"$f":"F1193*G1193","v":123087.7532334815}]
[null,"MESA UNIT 15C2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1194,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1194,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},172311,{"$f":"D1194*E1194","v":678492.2289909058},0.1773400464424445,120323.84340008492]
[null,"MESA UNIT 15C1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1195,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1195,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},153613,604866.93694529089,0.18003003032103088,108894.21299844979]
[null,"MESA UNIT 9D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1196,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1196,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},121436,478166.70044129301,0.17902400799732002,85603.31920385416]
[null,"MESA UNIT 9D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1197,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1197,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},79855,314437.24977551511,0.17950338988222725,56442.55223994956]
[null,"MESA UNIT 9A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1198,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1198,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},199089,783933.34945285239,0.1785189757718422,139946.97861771286]
[null,"MESA UNIT 15A2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1199,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1199,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46372,182594.50437155078,0.18247319533204695,33318.602662748286]
[null,"MESA UNIT 10D4-16 LANCE","LANCE",{"$f":"IF(LEFT(B1200,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1200,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71585,281873.27687909646,0.1756411702808876,49508.552221953163]
["SHUTE CR (WY)","SHUTE CREEK UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B1201,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1201,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},186,732.39406997991125,0.17781543419078832,130.23096955223653]
[null,"SHUTE CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B1202,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1202,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132,519.7635335341306,0.17824512805559603,92.645317593420188]
[null,"SHUTE CREEK UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1203,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1203,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47,185.06731875836465,0.17824512805559603,32.987347930990516]
[null,"SHUTE CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1204,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1204,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64,252.00656171351784,0.17824512805559603,44.918941863476448]
[null,"SHUTE CREEK UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1205,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1205,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},97,381.94744509705049,0.17781543419078832,67.916150787994312]
[null,"SHUTE CREEK UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B1206,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1206,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30,118.12807580321149,0.17823297856830436,21.054318802948828]
[null,"SHUTE CREEK UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B1207,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1207,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24,94.50246064256919,0.17823297856830436,16.843455042359061]
[null,"SHUTE CREEK UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B1208,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1208,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},51,200.81772886545951,0.17823297856830436,35.792341965013001]
[null,"SHUTE CREEK UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1209,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1209,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},268,1055.2774771753559,0.17781543419078832,187.64462279569562]
[null,"SHUTE CREEK UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B1210,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1210,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},121,476.44990573961968,0.17782685389669012,84.725587777051132]
[null,"SHUTE CREEK UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B1211,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1211,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},585,2303.4974781626238,0.17823297856830436,410.55921665750208]
[null,"SHUTE CREEK UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B1212,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1212,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},306,1204.9063731927572,0.17824512805559603,214.76869078474678]
[null,"SHUTE CREEK UNIT 44 FR","FRONTIER",{"$f":"IF(LEFT(B1213,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1213,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},153,602.4531865963786,0.17824512805559603,107.38434539237339]
[null,"SHUTE CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1214,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1214,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1345,5296.0753985106485,0.17823297856830436,943.93529299887234]
[null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",{"$f":"IF(LEFT(B1215,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1215,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},826,3252.4596871150898,0.17824512805559603,579.73509342549301]
[null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",{"$f":"IF(LEFT(B1216,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1216,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},684,2693.3201283132221,0.17823297856830436,480.03846870723328]
[null,"SHUTE CREEK UNIT 15-12 FR","FRONTIER",{"$f":"IF(LEFT(B1217,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1217,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},364,1433.2873197456327,0.17781543419078832,254.86060708072094]
[null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",{"$f":"IF(LEFT(B1218,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1218,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},423,1665.605868825282,0.17782685389669012,296.18945148506305]
["SO BAXTER (WY)","SOUTH BAXTER UNIT 15 DK","DAKOTA",{"$f":"IF(LEFT(B1219,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1219,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2965,11674.99149188407,0.15934628597172951,1860.3665329832679]
[null,"SOUTH BAXTER UNIT 1 SR DK","DAKOTA",{"$f":"IF(LEFT(B1220,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1220,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1444,5685.8980486612463,0.15934628597172951,906.02673646807375]
[null,"SOUTH BAXTER UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B1221,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1221,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},80,315.0082021418973,0.14659698030414681,46.179251205040416]
[null,"SOUTH BAXTER UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1222,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1222,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},550,2165.6813897255438,0.14659698030414681,317.48235203465282]
[null,"A COOPER 1 FR","FRONTIER",{"$f":"IF(LEFT(B1223,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1223,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1661,6540.3577969711423,0.14659698030414681,958.79670314465159]
[null,"WT NIGHTINGALE A 1 FR","FRONTIER",{"$f":"IF(LEFT(B1224,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1224,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},226,889.8981710508599,0.14659698030414681,130.45638465423917]
[null,"AJ POSTON A 3 FR","FRONTIER",{"$f":"IF(LEFT(B1225,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1225,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},717,2823.2610116967544,0.14659698030414681,413.88153892517471]
[null,"UP 11 16 104 1 FR","FRONTIER",{"$f":"IF(LEFT(B1226,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1226,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1066,4197.4842935407814,0.14659698030414681,615.33852230716354]
[null,"UP 21 16 104 2 FR","FRONTIER",{"$f":"IF(LEFT(B1227,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1227,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},219,862.3349533634439,0.14659698030414681,126.41570017379814]
[null,"MF WHELAN 1 FR","FRONTIER",{"$f":"IF(LEFT(B1228,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1228,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},283,1114.3415150769617,0.14659698030414681,163.35910113783046]
[null,"WE MULLEN A 2 FR","FRONTIER",{"$f":"IF(LEFT(B1229,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1229,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2023,7965.7699116632284,0.15428999492234111,1229.038599223057]
[null,"SL 10 17 104 1 FR","FRONTIER",{"$f":"IF(LEFT(B1230,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1230,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50039,197033.69283722999,0.15428999492234111,30400.327467386331]
[null,"SOUTH BAXTER UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B1231,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1231,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3072,12096.314962248856,0.14375033370163781,1738.8493123833875]
[null,"SOUTH BAXTER UNIT 12 DK","DAKOTA",{"$f":"IF(LEFT(B1232,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1232,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1071,4217.1723061746497,0.125,527.14653827183122]
[null,"SOUTH BAXTER UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B1233,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1233,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13119,51657.407548744384,0.14375033370163781,7425.769573293509]
[null,"SOUTH BAXTER UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B1234,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1234,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},498,1960.9260583333107,0.14375033370163781,281.88377524965068]
[null,"SOUTH BAXTER UNIT 21 FR","FRONTIER",{"$f":"IF(LEFT(B1235,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1235,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},203,799.33331293506444,0.16670841457927102,133.25558931980089]
[null,"SOUTH BAXTER UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B1236,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1236,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3642,14340.748402509875,0.14659698030414681,2102.3104111094649]
["TIERNEY (WY)","THREEMILE 15-3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1237,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1237,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},777,3059.5171633031773,0.15920749279538904,487.09805673395971]
[null,"C G ROAD 15-1 MESA","MESAVERDE",{"$f":"IF(LEFT(B1238,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1238,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2680,10552.77477175356,0.15920749279538904,1680.0808134453182]
[null,"C G ROAD 15-2 MESA","MESAVERDE",{"$f":"IF(LEFT(B1239,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1239,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5264,20727.539700936843,0.15920749279538904,3299.9796276030424]
[null,"C G ROAD 15-4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1240,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1240,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5752,22649.089734002417,0.15920749279538904,3605.9047906483097]
[null,"C G ROAD 15-3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1241,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1241,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119,468.57470068607222,0.15920749279538904,74.600603283579417]
[null,"C G ROAD 15-5 MESA","MESAVERDE",{"$f":"IF(LEFT(B1242,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1242,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},305,1200.9687706659834,0.15920749279538904,191.20322690329178]
[null,"THREEMILE 15-1 MESA","MESAVERDE",{"$f":"IF(LEFT(B1243,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1243,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2521,9926.6959699965391,0.15920749279538904,1580.4043771252414]
[null,"C G ROAD 15-130 MESA","MESAVERDE",{"$f":"IF(LEFT(B1244,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1244,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7226,28453.115858466874,0.15920749279538904,4529.9492380432348]
[null,"C G ROAD 15-80 MESA","MESAVERDE",{"$f":"IF(LEFT(B1245,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1245,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1498,5898.5285851070266,0.15920749279538904,939.08994721682325]
[null,"THREEMILE 15-100D MESA","MESAVERDE",{"$f":"IF(LEFT(B1246,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1246,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5759,22676.652951689834,0.15920509125840548,3610.2386026089703]
["TRAIL (WY)","TRAIL UNIT 2 MESA","MESAVERDE",{"$f":"IF(LEFT(B1247,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1247,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7473,29425.703682579981,0.13524000037293227,3979.5321770059109]
[null,"TRAIL UNIT 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1248,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1248,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},65245,256908.87685935112,0.13524037536921907,34744.452942143122]
[null,"TRAIL UNIT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1249,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1249,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},45127,177692.18922571751,0.13524037536921907,24031.158371064339]
[null,"TRAIL UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1250,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1250,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17496,68892.293808432936,0.13524037536921907,9317.0196746989968]
[null,"TRAIL UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B1251,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1251,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22454,88414.927136177022,0.13524037536921907,11957.267934138734]
[null,"TRAIL UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B1252,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1252,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48995,192922.83579927823,0.13524037536921907,26090.956730788603]
[null,"TRAIL UNIT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B1253,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1253,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49513,194962.51390814703,0.13524037536921907,26366.803563864396]
[null,"TRAIL UNIT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B1254,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1254,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23780,93636.188086678972,0.13524037536921907,12663.393224985262]
[null,"TRAIL UNIT 16 MESA","MESAVERDE",{"$f":"IF(LEFT(B1255,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1255,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46439,182858.32374084461,0.13517207674856943,24717.339370812202]
[null,"TRAIL UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1256,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1256,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},108377,426745.54904415505,0.13524037536921907,57713.228239875018]
[null,"TRAIL UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1257,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1257,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},224623,884476.09237149241,0.13524037536921907,119616.87873742072]
[null,"TRAIL UNIT 20 MESA","MESAVERDE",{"$f":"IF(LEFT(B1258,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1258,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},57253,225439.55746537558,0.13770523751522534,31044.207806096838]
[null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",{"$f":"IF(LEFT(B1259,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1259,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49018,193013.40065739403,0.13524037536921907,26103.204756195442]
[null,"TRAIL UNIT 22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1260,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1260,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},137767,542471.68730603461,0.13524037536921907,73364.074618441751]
[null,"TRAIL UNIT 23W MESA","MESAVERDE",{"$f":"IF(LEFT(B1261,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1261,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},176174,693703.18755183264,0.13524037536921907,93816.679479333616]
[null,"TRAIL UNIT 25W MESA","MESAVERDE",{"$f":"IF(LEFT(B1262,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1262,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},164560,647971.87180588278,0.13524037536921907,87631.95917172308]
[null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",{"$f":"IF(LEFT(B1263,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1263,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},156814,617471.20263349358,0.13524037536921907,83507.0372238368]
[null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1264,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1264,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},178814,704098.4582225153,0.13770523751522534,96958.045423635442]
[null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",{"$f":"IF(LEFT(B1265,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1265,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},101950,401438.57760458038,0.13524037536921907,54290.703922928828]
[null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1266,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1266,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20421,80409.781199246063,0.13524037536921907,10874.648992742812]
[null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",{"$f":"IF(LEFT(B1267,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1267,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},98910,389468.2659231883,0.13524037536921907,52671.834477850818]
[null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1268,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1268,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},87803,345733.31465831259,0.13524037536921907,46757.103252034525]
[null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25357,99845.787271401117,0.13524037536921907,13503.181749619482]
[null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",{"$f":"IF(LEFT(B1270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23330,91864.266949630794,0.13524037536921907,12423.757945286214]
[null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",{"$f":"IF(LEFT(B1271,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1271,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},104034,409644.54127037682,0.13524037536921907,55400.481529357312]
[null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1272,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1272,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},102965,405435.24416925572,0.13524037536921907,54831.21460936113]
["WAMSUTTER (WY)","WAMSUTTER 1-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1273,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1273,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18471,72731.456272037307,0.16000000000000003,11637.033003525972]
[null,"WAMSUTTER 21-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1274,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1274,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10497,41333.0137235437,0.16000000000000003,6613.282195766993]
[null,"WAMSUTTER 11-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1275,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1275,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1903,7493.2576084503817,0.16000000000000003,1198.9212173520614]
[null,"WAMSUTTER 12-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1276,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1276,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2864,11277.293636679924,0.16000000000000003,1804.3669818687881]
[]
["Totals Before IRP Adjustment",null,null,null,{"$f":"SUM(E$11:E1276)","v":60465649},{"$f":"SUM(F$11:F1276)","v":240548842.68541282},null,{"$f":"SUM(H$11:H1276)","v":37403562.100391552}]
[]
["Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"E1288-E1278","v":9475240},null,"+",{"$f":"H1278/E1278*E1280","v":5861306.9340596022}]
[]
[]
["Total Test Year Royalties",null,null,null,null,null,null,{"$f":"H1278+H1280","v":43264869.034451157}]
[]
["Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S113","v":257618444}]
[]
[]
["Total IRP Company Production",null,null,null,{"$f":"'Monthly Inputs'!S16","v":69940889},null,null,{"$f":"H1283+H1285","v":300883313.03445113}]

{"sheet":"Ut 1.2","index":21,"n_rows":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[[7,1,7,6],[12,2,12,3]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$181+Calculations!$P$184-G16,0)","v":101577330}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S100","v":1999999.9800000002}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$180+Calculations!$P$183","v":23580000},{"$f":"G17/E17","v":4.39259245038168},{"$f":"G15+G16","v":103577329.98}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$177","v":17964497},{"$f":"G19/E19","v":3.9803952763052592},{"$f":"ROUND(Calculations!P178,0)","v":71505799}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P186","v":3195778},{"$f":"G21/E21","v":3.916312397169015},{"$f":"ROUND(Calculations!P187,0)","v":12515665}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":44740275},{"$f":"G24/E24","v":4.1930630506853168},{"$f":"G17+G19+G21","v":187598793.98000002}]

{"sheet":"Ut 1.3 p1","index":22,"n_rows":59,"n_cols":17,"rows_kept":59,"cut":false,"hidden":false,"merged":[[10,1,10,2],[7,1,7,12],[37,14,37,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING AND PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D22","v":900902}," x",{"$f":"'Other Inputs'!E22","v":12},"x",{"$f":"'Other Inputs'!F19","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":57168070},null,null,null,null,{"$f":"L17*'Ut 1.5'!$G$51","v":55413574.401656821}]
[{"$f":"A17+1","v":2},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D26","v":203542}," x",{"$f":"'Other Inputs'!E26","v":12},"x",{"$f":"'Other Inputs'!F26","v":0.86753000000000002},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2118945},null,null,null,null,{"$f":"L18*'Ut 1.5'!$G$51","v":2053914.2988475685}]
[{"$f":"A18+1","v":3},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E262,0)","v":-475816},null,null,null,null,{"$f":"L19*'Ut 1.5'!$G$51","v":-461213.1442866401}]
[{"$f":"A19+1","v":4},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L19)","v":58811199},null,null,null,null,{"$f":"L20*'Ut 1.5'!$G$51","v":57006275.556217745}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L21*'Ut 1.5'!$G$51","v":0}]
[null,"Kern River Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L22*'Ut 1.5'!$G$51","v":0}]
[{"$f":"A20+1","v":5},"January - December",null,null,null,{"$f":"'Other Inputs'!D52","v":1885}," x",{"$f":"'Other Inputs'!E52","v":12},"x",{"$f":"'Other Inputs'!F52","v":17.742041666666669},"=",{"$f":"ROUND(F23*H23*J23,0)","v":401325}]
[{"$f":"A23+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D50","v":3000}," x",{"$f":"'Other Inputs'!E50","v":12},"x",{"$f":"'Other Inputs'!F50","v":14.347541666666666},"=",{"$f":"ROUND(F24*H24*J24,0)","v":516512},null,null,null,null,{"$f":"L24*'Ut 1.5'!$G$51","v":500660.17868625908}]
[{"$f":"A24+1","v":7},"November - March",null,null,null,{"$f":"'Other Inputs'!D51","v":50000}," x",{"$f":"'Other Inputs'!E51","v":5},"x",{"$f":"J24","v":14.347541666666666},"=",{"$f":"ROUND(F25*H25*J25,0)","v":3586885},null,null,null,null,{"$f":"L25*'Ut 1.5'!$G$51","v":3476803.026893978}]
[{"$f":"A25+1","v":8},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L23:L25)","v":4504722},null,null,null,null,{"$f":"L26*'Ut 1.5'!$G$51","v":4366471.4884686554}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L27*'Ut 1.5'!$G$51","v":0}]
[{"$f":"A26+1","v":9},"Total Transportation Demand (SNG)",null,null,null,null,null,null,null,null,null,null,{"$f":"L20+L26","v":63315921},null,null,null,{"$f":"M28*'Ut 1.5'!$G$51","v":61372747.044686399}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A28+1","v":10},"QPC Commodity (SNG)",null,null,null,{"$f":"F35-(D39*F39*H39)-(D40*F40*H40)","v":109348724.98640001},null,null,"x",{"$f":"'Other Inputs'!F34","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F34*J34,0)","v":291961}]
[{"$f":"A34+1","v":11},"ACA",null,null,null,{"$f":"Calculations!$P$170","v":124754338.7008},null,null,"x",{"$f":"'Other Inputs'!F35","v":1.9E-3},"=",{"$f":"ROUND(F35*J35,0)","v":237033}]
[{"$f":"A35+1","v":12},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L35)","v":528994}]
[]
[null,"Kern River Commodity"]
[{"$f":"A36+1","v":13},"January - December",null,{"$f":"'Other Inputs'!C56","v":1.6506559999999999},"x",{"$f":"'Other Inputs'!D56","v":4885}," x",{"$f":"'Other Inputs'!E56","v":365},"x",{"$f":"'Other Inputs'!F56","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D39*F39*H39*J39,0)","v":12950}]
[{"$f":"A39+1","v":14},"November - March",null,{"$f":"'Other Inputs'!C57","v":1.6506559999999999},"x",{"$f":"'Other Inputs'!D57","v":50000}," x",{"$f":"'Other Inputs'!E57","v":151},"x",{"$f":"'Other Inputs'!F57","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D40*F40*H40*J40,0)","v":54835}]
[{"$f":"A40+1","v":15},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L39:L40)","v":67785}]
[]
[{"$f":"A41+1","v":16},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L36+L41","v":596779}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A43+1","v":17},"QEP Field Services Demand",null,null,null,null,null,12,"x",{"$f":"'Other Inputs'!E169","v":1060315}," = ",{"$f":"ROUND(H48*J48,0)","v":12723780}]
[{"$f":"A48+1","v":18},"QEP Field Services Commodity",null,null,null,{"$f":"'Other Inputs'!D170","v":49474888.094164521},null,null,"x",{"$f":"'Other Inputs'!D169","v":0.20763999999999999}," = ",{"$f":"ROUND(F49*J49,0)","v":10272966}]
[{"$f":"A49+1","v":19},null,"Total QEP Field Services (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L48+L49","v":22996746}]
[]
[{"$f":"A50+1","v":20},"Other Gathering & Processing Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D161,0)","v":3012176}]
[{"$f":"A52+1","v":21},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$163,0)","v":2226751}]
[{"$f":"A53+1","v":22},null,"Total Other Gathering, Processing and Transportation (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L52:L53)","v":5238927}]
[]
[]
[]
[]
[{"$f":"A54+1","v":23},"TOTAL TRANSPORTATION AND OTHER CHARGES",null,null,null,null,null,null,null,null,null,null,{"$f":"M28+M43+M50+M54","v":92148373}]

{"sheet":"Ut 1.3 p2","index":23,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[[57,1,57,7],[7,1,7,10],[10,1,10,2],[33,9,33,10],[14,1,14,2]]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E148","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E12","v":2.8737499999999998},"=",{"$f":"ROUND(D17*F17*H17,0)","v":6366793}]
[{"$f":"A17+1","v":2},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E149","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E13","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[{"$f":"A18+1","v":3},"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E150","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[{"$f":"A19+1","v":4},null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"J17+J18+J19","v":14025058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A20+1","v":5},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S35+'Monthly Inputs'!S37+'Monthly Inputs'!S38)","v":1158918},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":44873}]
[{"$f":"A23+1","v":6},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S42+'Monthly Inputs'!S44+'Monthly Inputs'!S45)","v":1568152},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":60719}]
[{"$f":"A24+1","v":7},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S36","v":13799450},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":144756}]
[{"$f":"A25+1","v":8},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S43","v":13419000},null,"x ",null,{"$f":"'Other Inputs'!E9","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D26*H26,0)","v":238992}]
[{"$f":"A26+1","v":9},null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"J23+J24+J25+J26","v":489340}]
[]
[{"$f":"A27+1","v":10},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J27","v":14514398}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A29+1","v":11},null,{"$f":"+'Rate Base'!H8","v":"2010-03-21"},{"$f":"+'Rate Base'!H209","v":10739956.550000001}]
[{"$f":"A36+1","v":12},null,{"$f":"+'Rate Base'!I8","v":"2010-04-20"},{"$f":"+'Rate Base'!I209","v":6154786.4400000004}]
[13,null,{"$f":"+'Rate Base'!J8","v":"2010-05-20"},{"$f":"+'Rate Base'!J209","v":12391143.289999999}]
[14,null,{"$f":"+'Rate Base'!K8","v":"2010-06-19"},{"$f":"+'Rate Base'!K209","v":19166323.620000001}]
[15,null,{"$f":"+'Rate Base'!L8","v":"2010-07-19"},{"$f":"+'Rate Base'!L209","v":31735056.07}]
[16,null,{"$f":"+'Rate Base'!M8","v":"2010-08-18"},{"$f":"+'Rate Base'!M209","v":43791078.539999999}]
[17,null,{"$f":"+'Rate Base'!N8","v":"2010-09-17"},{"$f":"+'Rate Base'!N209","v":52502815.439999998}]
[18,null,{"$f":"+'Rate Base'!O8","v":"2010-10-17"},{"$f":"+'Rate Base'!O209","v":59271925.539999999}]
[19,null,{"$f":"+'Rate Base'!P8","v":"2010-11-16"},{"$f":"+'Rate Base'!P209","v":59109161.380000003}]
[20,null,{"$f":"+'Rate Base'!Q8","v":"2010-12-16"},{"$f":"+'Rate Base'!Q209","v":43289915.130000003}]
[21,null,{"$f":"+'Rate Base'!R8","v":"2011-01-15"},{"$f":"+'Rate Base'!R209","v":31369107.920000002}]
[22,null,{"$f":"+'Rate Base'!S8","v":"2011-02-14"},{"$f":"+'Rate Base'!S209","v":19870006.359999999}]
[23,null,{"$f":"+'Rate Base'!T8","v":"2011-03-16"},{"$f":"+'Rate Base'!T209","v":10598542.289999999}]
[]
[]
[{"$f":"A48+1","v":24},"13-Month Average   3/",null,{"$f":"(SUM(D37:D47)+D36/2+D48/2)/12","v":32443380.762499999},null,"x ",null,{"$f":"'Other Inputs'!E252","v":0.1179},null,"  =",{"$f":"D51*H51","v":3825074.59189875}]
[]
[]
[{"$f":"A51+1","v":25},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K51+K29","v":18339472.591898751}]
[]
[]
[]
["1/",{"$f":"CONCATENATE(\"Exhibit 1.9 - \",'Other Inputs'!G17)","v":"Exhibit 1.9 - 1/1/2011"}]
["2/","Questar Gas planned volumes."]
["3/","(½ of Line 11 + sum of Lines 12 through 22 + ½ of Line 23) / 12"]

{"sheet":"Ut 1.4 p1","index":24,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,3],[11,1,11,3]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Other Inputs'!D178","v":300883313.03445113}]
[{"$f":"A14+1","v":2},null,"Other Revenues Credits  2/",null,{"$f":"-'Ut 1.4 p3'!H32","v":-33809808}]
[{"$f":"A15+1","v":3},null,null,"Net Questar Gas Production Costs",{"$f":"E14+E15","v":267073505.03445113},{"$f":"F21","v":69940889},{"$f":"E16/F21","v":3.8185603422119945}]
[]
[{"$f":"A16+1","v":4},null,null,"Gathering  3/",{"$f":"'Ut 1.3 p1'!L52+'Ut 1.3 p1'!M50","v":26008922}]
[]
[]
[{"$f":"A18+1","v":5},"Total Cost of Questar Gas Production",null,null,{"$f":"SUM(E16:E18)","v":293082427.03445113},{"$f":"'Monthly Inputs'!S16","v":69940889},{"$f":"E21/F21","v":4.1904303937922656}]
[]
[{"$f":"A21+1","v":6},"Questar Gas Contract Gas  4/",null,null,{"$f":"'Ut 1.2'!G24","v":187598793.98000002},{"$f":"'Ut 1.2'!E24","v":44740275},{"$f":"E23/F23","v":4.1930630506853168}]
[]
[{"$f":"A23+1","v":7},"Injection / Withdrawal Adjustment  5/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":-111238.80828630924}]
[]
[{"$f":"A25+1","v":8},"Transportation & Other Costs  6/",null,null,{"$f":"'Ut 1.3 p1'!M59-E18-'Ut 1.3 p1'!M56","v":66139451},{"$f":"'Ut 1.3 p1'!F34","v":109348724.98640001},{"$f":"E27/F27","v":0.60484885405134758}]
[]
[{"$f":"A27+1","v":9},"Storage & Working Gas  7/",null,null,{"$f":"'Ut 1.3 p2'!K54","v":18339472.591898751}]
[]
[null,"Gas Management Costs",null,null,{"$f":"'Ut 1.3 p1'!M56","v":0}]
[]
[]
[{"$f":"A29+1","v":10},"Questar Gas - Related Gas Costs for Rate Purposes  8/",null,null,{"$f":"E21+E23+E25+E27+E29+E31","v":565048905.79806364},{"$f":"'Ut 1.6 p1'!H23","v":109062874},{"$f":"E34/F34","v":5.1809464125992468}]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.1, Last Page."]
["2/","Exhibit 1.4, Page 3, Line 8."]
["3/","Exhibit 1.3, Page 1, Lines 18 + 19."]
["4/","Exhibit 1.2, Line 6."]
["5/","Exhibit 1.4, Page 2, Line 7."]
["6/","Exhibit 1.3, Page 1, Lines 8 + 15 + 20."]
["7/","Exhibit 1.3, Page 2, Line 25."]
["8/","Exhibit 1.6, Page 1, Line 6."]

{"sheet":"Ut 1.4 p2","index":25,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,2,10,3],[7,1,7,8]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F21","v":69940889},{"$f":"H15/E15","v":4.3019658076472425},null,{"$f":"'Ut 1.4 p1'!E14","v":300883313.03445113}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":44740275},{"$f":"H16/E16","v":4.1930630506853168},null,{"$f":"'Ut 1.2'!G24","v":187598793.98000002}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":114681164},{"$f":"(+H15+H16)/(+E15+E16)","v":4.2594798480982554},null,{"$f":"SUM(H15:H16)","v":488482107.01445115}]
[]
[]
[null,4,"Storage  3/"]
[null,{"$f":"B20+1","v":5},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S46","v":14987152},{"$f":"'Ut Storage'!L27","v":4.2360894582694479},null,{"$f":"E21*F21","v":63486916.596681871}]
[null,{"$f":"B21+1","v":6},"    Injections",null,{"$f":"-'Monthly Inputs'!S39","v":-14958368},{"$f":"'Ut Storage'!K27","v":4.2516774159432487},null,{"$f":"E22*F22","v":-63598155.40496818}]
[null,{"$f":"B22+1","v":7},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":-111238.80828630924}]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.1, last Page."]
[null,"2/","Exhibit 1.2, Line 6."]
[null,"3/","Questar Gas Company planned volumes."]

{"sheet":"Ut 1.4 p3","index":26,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[7,3,7,8],[11,6,11,7],[12,6,12,7],[10,6,10,7],[10,2,10,3],[11,2,11,3],[12,2,12,3]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2012-05-31"}]
[]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F185","v":4565734},"1/"]
[]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F186","v":5546394},"1/"]
[]
[]
[null,{"$f":"B18+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F187","v":1659134},"1/"]
[null,{"$f":"B21+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F190","v":-236599},"1/"]
[null,{"$f":"B22+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F21+F22","v":1422535}]
[]
[]
[null,{"$f":"B23+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F188","v":16577145},"1/"]
[null,null,null,null,"from Questar E & P"]
[]
[null,{"$f":"B26+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!F189","v":5698000},"1/"]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B29+1","v":8},null,null,"Total",null,null,{"$f":"SUM(H15:H29)","v":33809808}]
[]
[]
[]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]
[null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Ut 1.5","index":27,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[[7,1,7,6],[10,1,10,2]]}
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,"Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Questar Gas Production (Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E14","v":300883313.03445113},{"$f":"CHOOSE($D15,F$51,F$54)*$E15","v":10191622.570496032},290691690.4639551]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E15","v":-33809808},-1145217.3895648487,-32664590.610435151]
[{"$f":"A16+1","v":3},"Gathering (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L48","v":12723780},390494.48414625577,12333285.515853744]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L52+'Ut 1.3 p1'!L49","v":13285142},449998.87728550052,12835143.122714499]
[{"$f":"A18+1","v":5},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E18)","v":293082427.03445113},{"$f":"SUM(F15:F18)","v":9886898.5423629396},{"$f":"SUM(G15:G18)","v":283195528.4920882}]
[]
[{"$f":"A19+1","v":6},"Questar Gas Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E23","v":187598793.98000002},{"$f":"CHOOSE($D21,F$51,F$54)*$E21","v":6354410.5641561011},{"$f":"CHOOSE($D21,G$51,G$54)*$E21","v":181244383.41584393}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E25","v":-111238.80828630924},{"$f":"CHOOSE($D24,F$51,F$54)*$E24","v":-3767.9189909611946},{"$f":"CHOOSE($D24,G$51,G$54)*$E24","v":-107470.88929534805}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M28","v":63315921},{"$f":"CHOOSE($D27,F$51,F$54)*$E27","v":1943173.9553136004},{"$f":"CHOOSE($D27,G$51,G$54)*$E27","v":61372747.044686399}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M43","v":596779},{"$f":"CHOOSE($D28,F$51,F$54)*$E28","v":20214.3025635378},{"$f":"CHOOSE($D28,G$51,G$54)*$E28","v":576564.69743646227}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J20","v":14025058},{"$f":"CHOOSE($D31,F$51,F$54)*$E31","v":430430.87736752111},{"$f":"CHOOSE($D31,G$51,G$54)*$E31","v":13594627.122632479}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J27","v":489340},{"$f":"CHOOSE($D32,F$51,F$54)*$E32","v":16575.091979512661},{"$f":"CHOOSE($D32,G$51,G$54)*$E32","v":472764.90802048735}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (Exhibit 1.3, p1)",null,2,{"$f":"'Ut 1.3 p1'!L53","v":2226751},{"$f":"CHOOSE($D35,F$51,F$54)*$E35","v":75425.272081725998},{"$f":"CHOOSE($D35,G$51,G$54)*$E35","v":2151325.7279182742}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K51","v":3825074.59189875},{"$f":"CHOOSE($D38,F$51,F$54)*$E38","v":129564.23588756006},{"$f":"CHOOSE($D38,G$51,G$54)*$E38","v":3695510.35601119}]
[]
[]
[{"$f":"A38+1","v":14},"Totals",null,null,{"$f":"SUM(E19:E38)","v":565048905.79806364},{"$f":"SUM(F19:F38)","v":18852924.922721535},{"$f":"SUM(G19:G38)","v":546195980.87534201}]
[]
[]
[]
[]
[]
[]
["1/","Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F50:G50)","v":1280770},{"$f":"'Other Inputs'!$E$130","v":39307},{"$f":"'Other Inputs'!$E$129","v":1241463}]
[null,null,null," Percent-",{"$f":"F51+G51","v":1},{"$f":"F50/E50","v":3.0690131717638607E-2},{"$f":"G50/E50","v":0.96930986828236143}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F53+G53","v":109062874},{"$f":"'Ut 1.6 p1'!H22","v":3694215},{"$f":"'Ut 1.6 p1'!H21","v":105368659}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.3872342296792951E-2},{"$f":"G53/E53","v":0.96612765770320708}]

{"sheet":"Ut 1.6 p1","index":28,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[[7,1,7,9]]}
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Questar Gas-Related Gas Costs (Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G41","v":546195980.87534201}]
[null,"Less:"]
[{"$f":"A13+1","v":2},"IS Class Commodity Credit  2/",null,null,null,{"$f":"Calculations!P232","v":4.0477096622051389},null,{"$f":"'RevRun Fcst'!T93+'RevRun Fcst'!T111","v":2400234},null,{"$f":"-H15*F15","v":-9715450.3533532899}]
[{"$f":"A15+1","v":3},"Net Utah Gas Costs (for Firm Sales)",null,null,null,null,null,null,null,{"$f":"J13+J15","v":536480530.52198875}]
[]
[null,null,null,null,null,null,null,"Total       "]
[null,"Test-Year Sales:  2/",null,"Firm",null,"+     Interruptible",null,"=    Sales Dth   "]
[]
[{"$f":"A16+1","v":4},"Utah",null,{"$f":"Calculations!P13","v":102968425},null,{"$f":"Calculations!P17","v":2400234},null,{"$f":"D21+F21","v":105368659}]
[{"$f":"A21+1","v":5},"Wyoming",null,{"$f":"Calculations!P32","v":3546445},null,{"$f":"Calculations!P36","v":147770},null,{"$f":"D22+F22","v":3694215}]
[{"$f":"A22+1","v":6},"Total Dth",null,null,null,null,null,{"$f":"SUM(H21:H22)","v":109062874}]
[]
[{"$f":"A23+1","v":7},"Supplier Non-Gas Costs  3/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-102634689.09415349}]
[]
[]
[{"$f":"A25+1","v":8},"Commodity Portion of Test-Year Gas Cost (Lines 3 + 7)",null,null,null,null,null,null,null,{"$f":"J16+J25+J26","v":433845841.42783523}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!F5","v":"11-057-02"},null,{"$f":"'Control Panel'!F9","v":"10-057-17"},null,"Difference"]
[]
[{"$f":"A28+1","v":9},"Firm Gas Cost (line 8/ Firm Sales, line 4)",null,null,null,{"$f":"ROUND((J28)/D21,5)","v":4.2133900000000004},null,{"$f":"'Other Inputs'!F105","v":4.1506400000000001},null,{"$f":"F34-H34","v":6.2750000000000306E-2},null,null,{"$f":"J34*D21","v":6461268.6687500319}]
[{"$f":"A34+1","v":10},"191 Account Amortization (Commodity Portion)   4/",null,null,null,{"$f":"D55/D21","v":0.14066865643521304},null,{"$f":"'Other Inputs'!F106","v":0.34133000000000002},null,{"$f":"F35-H35","v":-0.20066134356478699},null,null,{"$f":"J35*D21","v":-20661782.505250003}]
[{"$f":"A35+1","v":11},"Total Firm Sales Unit Commodity Cost (Lines 9 + 10)",null,null,null,{"$f":"F34+F35","v":4.3540586564352131},null,{"$f":"H34+H35","v":4.4919700000000002},null,{"$f":"J34+J35","v":-0.13791134356478668},null,null,{"$f":"SUM(M34:M35)","v":-14200513.83649997}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, Line 14, Column E."]
[]
["2/",{"$f":"\"Revrun.exe - \"&'RevRun Fcst'!D4","v":"Revrun.exe - 4/8/2011"},null,"       Dth","x","DNG Rate","=","DNG Revenues"]
[null,null,"IS",{"$f":"H15","v":2400234},null,{"$f":"F15","v":4.0477096622051389},null,{"$f":"D49*F49","v":9715450.3533532899}]
[]
["3/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["4/","191 Account (March 2011) act.",null,{"$f":"'Other Inputs'!E123","v":-29137996}]
[null,"Less: Supplier Non-Gas balance act.",null,{"$f":"'Other Inputs'!E124","v":-43622426}]
[null,"191 Account Commodity Portion",null,{"$f":"D53-D54","v":14484430},null,{"$f":"D21","v":102968425},null,{"$f":"D55/F55","v":0.14066865643521304}]

{"sheet":"Ut 1.6 p2","index":29,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[[7,2,7,5],[0,4,0,6]]}
[null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$f":"'Ut 1.5'!G27+'Ut 1.5'!G31+'Ut 1.5'!G17+(+'Ut 1.3 p1'!L34+'Ut 1.3 p1'!L41+'Ut 1.3 p1'!L52+'Ut 1.3 p1'!L53+'Ut 1.3 p1'!L49)*'Ut 1.5'!G54","v":102634689.09415349}]
[null,{"$f":"B14+1","v":2},"191 Account Balance for SNG Costs  2/",null,null,0]
[null,{"$f":"1+B15","v":3},"     Total",null,null,{"$f":"SUM(F14:F15)","v":102634689.09415349}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E200-(D29*('Other Inputs'!G79-'Other Inputs'!F201))","v":104001133.74728}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":-1366444.653126508}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'Ut 1.6 p1'!$H$15","v":2400234},{"$f":"'Ut 1.6 p3'!E24","v":0.17937},{"$f":"D29*E29","v":430529.97258}]
[null," 6c","IS  SNG new rate",{"$f":"'Ut 1.6 p1'!$H$15","v":2400234},{"$f":"'Ut 1.6 p3'!I24","v":0.17918999999999999},{"$f":"D30*E30","v":430097.93045999995}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":-1.318919231153695},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.6, Page 1, Line 7."]
[null,null,null,null,"SNG Balance"]
[null,"2/","March 2011 SNG Balance",null,{"$f":"'Other Inputs'!E124","v":-43622426}]
[null,null,"Balance only amortized in the fall pass thru.  Previous balance of 2.3M from fall 2010 carries forward."]
[null,"2/","The Company is proposing to amortize the SNG Account"]
[null,null,"191 balance only in the fall pass-throughs. As of July 31, 2009 the SNG Account 191 balance is ($19,007,538)."]
[null,null," "]
[null,null,"Amortization will be adjusted in the fall pass thru."]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 4/8/2011"}]

{"sheet":"Ut 1.6 p3","index":30,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":false,"merged":[[12,4,12,5],[12,6,12,7]]}
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!",null,"Current Amort."]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G69","v":1.20251},{"$f":"'Other Inputs'!E69","v":1.1759999999999999},{"$f":"ROUND(E16*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.18665},{"$f":"I16-G16","v":2.6510000000000034E-2},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.21316},null,{"$f":"ROUND(G16*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H16","v":-2.6510000000000034E-2},null,2.6509999999999999E-2]
[null,{"$f":"B16+1","v":2},null,"Summer",{"$f":"'Other Inputs'!G70","v":0.56459999999999999},{"$f":"'Other Inputs'!E70","v":0.55215999999999998},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.55715000000000003},{"$f":"I17-G17","v":1.2440000000000007E-2},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.56959000000000004},null,{"$f":"ROUND(G17*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H17","v":-1.2440000000000007E-2},null,1.244E-2]
[null," "]
[null,{"$f":"B17+1","v":3},"FS","Winter",{"$f":"'Other Inputs'!G72","v":1.1712},{"$f":"'Other Inputs'!E72","v":1.1453800000000001},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.1557500000000001},{"$f":"I19-G19","v":2.5819999999999954E-2},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.18157},null,{"$f":"ROUND(G19*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H19","v":-2.5819999999999954E-2},null,2.5819999999999999E-2]
[null,{"$f":"B19+1","v":4},null,"Summer",{"$f":"'Other Inputs'!G73","v":0.56457000000000002},{"$f":"'Other Inputs'!E73","v":0.55212000000000006},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.55711999999999995},{"$f":"I20-G20","v":1.2449999999999961E-2},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.56956999999999991},null,{"$f":"ROUND(G20*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H20","v":-1.2449999999999961E-2},null,1.2449999999999999E-2]
[]
[null,{"$f":"B20+1","v":5},"NGV",null,{"$f":"'Other Inputs'!G77","v":0.86775999999999998},{"$f":"'Other Inputs'!E77","v":0.84863},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.85631000000000002},{"$f":"I22-G22","v":1.912999999999998E-2},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.87544},null,{"$f":"ROUND(G22*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H22","v":-1.912999999999998E-2},null,1.9130000000000001E-2]
[]
[null,{"$f":"B22+1","v":6},"IS  5/",null,{"$f":"'Other Inputs'!F201","v":0.17937},{"$f":"'Other Inputs'!F201","v":0.17937},{"$f":"'Other Inputs'!$F$44","v":0.17918999999999999},{"$f":"I24-G24","v":0},{"$f":"'Other Inputs'!$F$44","v":0.17918999999999999}]
[]
[null,{"$f":"B24+1","v":7},"ES",null,{"$f":"'Other Inputs'!G82","v":6.2332000000000001},{"$f":"'Other Inputs'!E82","v":6.0957800000000004},{"$f":"ROUND(E26*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":6.1509900000000002},{"$f":"I26-G26","v":0.13741999999999965},{"$f":"ROUND(E26*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M26","v":6.2884099999999998},null,{"$f":"ROUND(G26*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H26","v":-0.13741999999999965},null,0.13741999999999999]
[]
[]
[]
[]
[]
[]
[null,"1/","Current Questar Gas Tariff  (excluding bad debt surcharge)."]
[]
[null,"2/","Exhibit 1.6 page 2 (line 1 - line 6c)/(line 4 - line 6b)*Exhibit 1.6 page 3 column C"]
[]
[null,"3/","Column G - Column E"]
[]
[null,"4/","(Current Questar Gas rates) x (Exhibit 1.6, Page 2, Line 7, % change)."]
[null,null,{"$f":"\"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E254,\"0.000%\")","v":"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.431%"}]
[null,null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$38,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$40,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$254,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F38+'Other Inputs'!F40)/(1-('Other Inputs'!$E$254)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00190)  /  ( 1 -  0.00431 )  =  $0.17919"}]
[]
[null,"5/",{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$265,\"0.0%\")&\"  = \"&TEXT($I$24,\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$265,\"0.00000\")&\" )  =  \"&TEXT($I$24/(1-('Other Inputs'!$E$265)),(\"$0.00000\"))","v":"IS Tariff rate has an adjustment for bad debt of  0.5%  = $0.17919  /  ( 1 -  0.00500 )  =  $0.18009"}]

{"sheet":"Ut 1.7","index":31,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J86","v":"2011-05-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G117","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":128.78},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":126.88},null,{"$f":"H16-F16","v":-1.9000000000000057}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G118","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":108.84},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":107.25},null,-1.5900000000000034]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G119","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":88.9},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":87.62},null,-1.2800000000000011]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G120","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":65.75},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":64.64},null,-1.1099999999999994]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G121","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":37.200000000000003},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":36.619999999999997},null,-0.5800000000000054]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G122","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":27.69},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":27.28},null,-0.41000000000000014]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G123","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":19.64},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":19.37},null,-0.26999999999999957]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G124","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":18.170000000000002},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":17.93},null,-0.24000000000000199]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G125","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":19.64},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":19.37},null,-0.26999999999999957]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G126","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":27.69},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":27.28},null,-0.41000000000000014]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G127","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":57.34},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":56.53},null,-0.81000000000000227]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G128","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":100.53},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":99.07},null,-1.460000000000008]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":700.17000000000007},null,{"$f":"SUM(H16:H27)","v":689.83999999999992},null,{"$f":"H30-F30","v":-10.330000000000155}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":-1.48},"%"]

{"sheet":"Ut 1.7 Tot","index":32,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":false,"merged":[[6,2,6,9],[8,2,8,9],[11,5,11,6],[11,7,11,8],[14,5,14,6],[14,7,14,8],[7,1,7,9],[12,5,12,6],[12,7,12,8],[13,5,13,6],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,"Docket Nos. 08-057-15, 08-057-16 & 08-057-17"]
[null,null,null,null,null,null,null,null,null,null,null,"Hearing Exhibit 2"]
[]
[]
[]
[null,null,"EFFECT ON GS-1 TYPICAL CUSTOMER"]
[null,"OF PROPOSED COMMODITY AND SNG RATES AND CET AND DSM AMORTIZATIONS"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J86","v":"2011-05-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G117","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":128.78},null,{"$f":"'CET & DSM'!D107","v":145.1},null,{"$f":"H17-F17","v":16.319999999999993}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G118","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":108.84},null,{"$f":"'CET & DSM'!D108","v":122.54},null,13.700000000000003]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G119","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":88.9},null,{"$f":"'CET & DSM'!D109","v":99.97},null,11.069999999999993]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G120","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":65.75},null,{"$f":"'CET & DSM'!D110","v":69.61},null,3.8599999999999994]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G121","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":37.200000000000003},null,{"$f":"'CET & DSM'!D111","v":39.25},null,2.0499999999999972]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G122","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":27.69},null,{"$f":"'CET & DSM'!D112","v":29.13},null,1.4399999999999977]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G123","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":19.64},null,{"$f":"'CET & DSM'!D113","v":20.57},null,0.92999999999999972]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G124","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":18.170000000000002},null,{"$f":"'CET & DSM'!D114","v":19.010000000000002},null,0.83999999999999986]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G125","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":19.64},null,{"$f":"'CET & DSM'!D115","v":20.57},null,0.92999999999999972]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G126","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":27.69},null,{"$f":"'CET & DSM'!D116","v":29.13},null,1.4399999999999977]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G127","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":57.34},null,{"$f":"'CET & DSM'!D117","v":64.239999999999995},null,6.8999999999999915]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G128","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":100.53},null,{"$f":"'CET & DSM'!D118","v":113.13},null,12.599999999999994]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":700.17000000000007},null,{"$f":"SUM(H17:H28)","v":772.25000000000011},null,{"$f":"H31-F31","v":72.080000000000041}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":10.290000000000001},"%"]

{"sheet":"Ut 1.8","index":33,"n_rows":77,"n_cols":8,"rows_kept":77,"cut":false,"hidden":false,"merged":[[0,0,0,7],[61,2,61,4],[63,2,63,4],[3,2,3,4],[2,2,2,7],[3,5,3,7]]}
["SUMMARY OF PROPOSED RATES"]
[]
["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",{"$f":"'Other Inputs'!F210","v":2.2622},{"$f":"'Other Inputs'!F211","v":1.0852900000000001},null,{"$f":"'Other Inputs'!F212","v":2.6128100000000001},{"$f":"'Other Inputs'!F213","v":1.3130999999999999}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.56959000000000004},{"$f":"C7","v":0.56959000000000004},null,{"$f":"'Ut 1.6 p3'!I16","v":1.21316},{"$f":"F7","v":1.21316}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$36)","v":4.3540586564352131},{"$f":"C8","v":4.3540586564352131},null,{"$f":"D8","v":4.3540586564352131},{"$f":"F8","v":4.3540586564352131}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":7.1858486564352129},{"$f":"SUM(D6:D9)","v":6.0089386564352134},null,{"$f":"SUM(F6:F9)","v":8.180028656435212},{"$f":"SUM(G6:G9)","v":6.8803186564352128}]
[]
[null,"BSF Category 1",5]
[null,"BSF Category 2",21]
[null,"BSF Category 3",55]
[null,"BSF Category 4",244]
[]
[]
["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",0.65741000000000005,0.51415,0.44675999999999999,0.73516000000000004,0.58813000000000004,0.52932000000000001]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$20","v":0.56956999999999991},{"$f":"C20","v":0.56956999999999991},{"$f":"D20","v":0.56956999999999991},{"$f":"'Ut 1.6 p3'!$I$19","v":1.18157},{"$f":"F20","v":1.18157},{"$f":"G20","v":1.18157}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$36)","v":4.3540586564352131},{"$f":"C21","v":4.3540586564352131},{"$f":"D21","v":4.3540586564352131},{"$f":"E21","v":4.3540586564352131},{"$f":"F21","v":4.3540586564352131},{"$f":"G21","v":4.3540586564352131}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":5.5810386564352132},{"$f":"SUM(D19:D22)","v":5.4377786564352135},5.370388656435213,6.2707886564352133,6.1237586564352133,6.0649486564352131]
[]
[null,"Minimum Monthly DNG Charge:",{"$f":"ROUND(C19*175,0)","v":115},null,null,{"$f":"ROUND(F19*175,0)","v":129}]
[]
[null,"BSF Category 1",{"$f":"C12","v":5}]
[null,"BSF Category 2",{"$f":"C13","v":21}]
[null,"BSF Category 3",{"$f":"C14","v":55}]
[null,"BSF Category 4",{"$f":"C15","v":244}]
[]
[]
["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",{"$f":"SUM(C35:C38)","v":0},{"$f":"SUM(D35:D38)","v":0}]
[]
[null,"Minimum Yearly Distribution Non-Gas Charge",null,{"$f":"ROUND(((10000*C35))*12,-2)","v":0}]
[]
[]
[null,"BSF Category 1",{"$f":"C12","v":5}]
[null,"BSF Category 2",{"$f":"C13","v":21}]
[null,"BSF Category 3",{"$f":"C14","v":55}]
[null,"BSF Category 4",{"$f":"C15","v":244}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",4.9603099999999998]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I22","v":0.87544}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F36","v":4.3540586564352131}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":10.189808656435213}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.23461000000000001,0.21584,0.19857]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$24/(1-'Other Inputs'!$E$265)","v":0.18009045226130652},{"$f":"C61","v":0.18009045226130652},{"$f":"D61","v":0.18009045226130652}]
[null,"Commodity Cost","Determined Monthly"]
[]
[null,"Total Rate","Determined Monthly"]
[]
[null,"BSF Category 1",5]
[null,"BSF Category 2",29]
[null,"BSF Category 3",67]
[null,"BSF Category 4",274]
[]
[]
["UT ES"]
[null,"Distribution Non-Gas Cost",1.7550300000000001]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I26","v":6.2884099999999998}]
[null,"Commodity Cost"]
[]
[null,"Total Rate"]

{"sheet":"Ut 1.9","index":34,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-02"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 2  of  2"]

{"sheet":"Ut 1.10","index":35,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,17,31,17],[16,16,31,16],[16,15,31,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.10",{"$f":"CONCATENATE(\"Docket No. \",'Control Panel'!F5)","v":"Docket No. 11-057-02"}," "]

{"sheet":"Wy 1.1","index":36,"n_rows":1289,"n_cols":8,"rows_kept":1289,"cut":false,"hidden":false,"merged":[[0,5,0,7],[1,4,1,7],[2,5,2,7]]}
[null,null,null,null,null,"   Questar Gas Company"]
[null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Jun-11 through May-12"}]
[]
["(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,"Base Year","Market ","Royalty","Test Year"]
["Field Name","Well Name","Formation","Price $","Dth","Value $","Rate %","Royalty $"]
[]
["ACE UNIT (CO)","ACE UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B11,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B11,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62167,{"$f":"D11*E11","v":244788.93628194163},0.12685197631358325,{"$f":"F11*G11","v":31051.960347064098}]
[null,"ACE UNIT 7 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B12,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B12,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3961,{"$f":"D12*E12","v":15596.843608550689},0.12685197631358325,{"$f":"F12*G12","v":1978.4904359985344}]
[null,"ACE UNIT 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B13,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B13,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64017,{"$f":"D13*E13","v":252073.500956473},0.12685197631358325,31976.021772612516]
[null,"ACE UNIT 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B14,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B14,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},126844,499461.25490608526,0.12685197631358325,63357.64727689929]
[null,"ACE UNIT 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B15,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B15,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36014,141808.8173992286,0.12685197631358325,17988.728745784199]
[null,"ACE UNIT 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B16,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B16,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},73182,288161.6281143541,0.12685197631358325,36553.872024045631]
["E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B17,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B17,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36774,144801.39531957664,0.1925,27874.268599018502]
[null,"F WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B18,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B18,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},114810,452076.14609889034,0.1925,87024.658124036388]
[null,"F WILSON B 3 WAS","WASATCH",{"$f":"IF(LEFT(B19,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B19,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},144340,568353.5487145182,0.16249999999999998,92357.451666109191]
[null,"F WILSON B 6 WAS","WASATCH",{"$f":"IF(LEFT(B20,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B20,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},111354,438467.7917663604,0.16249999999999998,71251.016162033557]
[null,"F WILSON A 9 WAS","WASATCH",{"$f":"IF(LEFT(B21,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B21,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14125,55618.635690678741,0.1925,10706.587370455658]
[null,"F WILSON B 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B22,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B22,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61816,243406.83779504403,0.16249999999999998,39553.611141694651]
[null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",{"$f":"IF(LEFT(B23,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B23,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31256,123073.70457683927,0.16249999999999998,19999.476993736378]
[null,"F WILSON A 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B24,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B24,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24173,95183.665879701046,0.1925,18322.855681842451]
[null,"STLD 3712100 NE4 2 WAS","WASATCH",{"$f":"IF(LEFT(B25,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B25,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20809,81937.570979634256,0.13375000000000004,10959.150118526084]
[null,"STLD 3712100 SE4 4 WAS","WASATCH",{"$f":"IF(LEFT(B26,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B26,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23848,93903.945058499579,0.13749999999999996,12911.792445543688]
[null,"STLD 3712100 W2 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B27,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B27,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44457,175053.99553277911,0.13375000000000004,23413.471902509213]
[null,"G KUYKENDALL A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B28,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B28,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8409,33111.299647640182,0.1925,6373.9251821707348]
[null,"KS WHITFORD 1 WAS","WASATCH",{"$f":"IF(LEFT(B29,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B29,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},66931,263547.67471949162,0.15500000000000003,40849.889581521209]
[null,"F WILSON B 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B30,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B30,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},55727,219430.77600951889,0.16249999999999998,35657.501101546812]
[null,"F WILSON B 25 FT UN","FORT UNION",{"$f":"IF(LEFT(B31,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B31,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18576,73144.904537348557,0.16249999999999998,11886.04698731914]
[null,"F WILSON A 26 FT UN","FORT UNION",{"$f":"IF(LEFT(B32,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B32,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43091,169675.23048120621,0.1925,32662.481867632196]
[null,"HIAWATHA STLD 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B33,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B33,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13935,54870.491210591739,0.13375000000000004,7338.9281994166467]
[null,"F WILSON A 7 UPPER WAS","WASATCH",{"$f":"IF(LEFT(B34,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B34,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},232,913.52378621150217,0.1925,175.85332884571417]
[null,"G KUYKENDALL 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B35,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B35,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41347,162808.05167451286,0.1925,31340.549947343727]
[null,"F WILSON A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B36,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B36,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1148,4520.3677007362267,0.1925,870.17078239172361]
[null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B37,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B37,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21786,85784.608648292182,0.1925,16513.537164796246]
[null,"F WILSON 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B38,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B38,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5513,21708.002730103497,0.1925,4178.7905255449232]
[null,"F WILSON 32 LEWIS","LEWIS",{"$f":"IF(LEFT(B39,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B39,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39539,155688.86630610598,0.1925,29970.1067639254]
[null,"F WILSON 32 LANCE","LANCE",{"$f":"IF(LEFT(B40,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B40,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44585,175558.00865620613,0.1925,33794.916666319681]
[null,"HIAWATHA STLD 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B41,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B41,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35391,139355.69102504858,0.13749999999999996,19161.407515944175]
[null,"F WILSON 33 LEWIS","LEWIS",{"$f":"IF(LEFT(B42,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B42,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10781,42451.292841147435,0.1925,8171.8738719208814]
[null,"F WILSON 33 LANCE","LANCE",{"$f":"IF(LEFT(B43,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B43,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12354,48645.141615762492,0.1925,9364.1897610342803]
[null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B44,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B44,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84770,333790.56619460793,0.16249999999999998,54240.967006623781]
[null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B45,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B45,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},133976,527544.23612703546,0.1925,101552.26545445433]
[null,"F WILSON 29E (DD) FT UN","FORT UNION",{"$f":"IF(LEFT(B46,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B46,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36004,141769.44137396087,0.16249999999999998,23037.534223268638]
["HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",{"$f":"IF(LEFT(B47,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B47,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84459,332565.97180878132,0.17239620835829686,57333.112568826145]
[null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",{"$f":"IF(LEFT(B48,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B48,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},362284,1426530.393809689,0.17149599576399291,244644.25037399356]
[null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",{"$f":"IF(LEFT(B49,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B49,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22478,88509.429596819595,0.17239590299445887,15258.663038868197]
["JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B50,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B50,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49594,195281.45971281567,0.13968749999999996,27278.378903633933]
[null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B51,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B51,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26446,104133.8364230577,0.13968749999999996,14546.195275345868]
[null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B52,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B52,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37872,149124.88289397419,0.13968749999999996,20830.882079252016]
[null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B53,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B53,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2840,11182.791176037354,0.14891328232520415,1665.2661395810521]
[null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B54,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B54,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4039,15903.97660563904,0.14891328232520415,2368.3133583689682]
[null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B55,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B55,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},55589,218887.3868608241,0.13968749999999996,30575.831852121359]
["LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B56,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B56,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2578,10151.139314022641,0.125,1268.8924142528301]
[null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B57,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B57,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19810,78003.906055387313,0.125,9750.4882569234142]
[null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B58,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B58,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2971,11698.617107044711,0.125,1462.3271383805888]
[null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B59,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B59,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6319,24881.710366683114,0.125,3110.2137958353892]
[null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B60,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B60,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27092,106677.52765535352,0.125,13334.69095691919]
[null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B61,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B61,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17689,69652.25109610027,0.125,8706.5313870125337]
["POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",{"$f":"IF(LEFT(B62,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B62,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5837,22983.785948778183,0.11004610000000004,2529.2760068978396]
[null,"CARL ALLEN B 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B63,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B63,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},55060,216804.39512416083,0.11004610000000004,23858.478146272922]
[null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B64,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B64,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},55060,216804.39512416083,0.11004610000000004,23858.478146272922]
[null,"CARL ALLEN B 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B65,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B65,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},134734,530528.9388423299,0.11004610000000004,58382.640656736941]
[null,"CARL ALLEN A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B66,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B66,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41415,163075.80864633346,0.11004610000000004,17945.856745875284]
[null,"CARL ALLEN B 10 WAS","WASATCH",{"$f":"IF(LEFT(B67,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B67,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1199,4721.1854296016854,0.11004610000000004,519.54804390449021]
[null,"CARL ALLEN A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B68,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B68,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4867,19164.311497807677,0.11004610000000004,2108.957739518894]
[null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B69,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B69,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},330558,1301606.0160452661,0.10990836999999998,143057.39560572902]
[null,"CARL ALLEN B 15 WAS","WASATCH",{"$f":"IF(LEFT(B70,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B70,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10962,43163.998898493475,0.11004610000000004,4750.0297391835047]
[null,"CARL ALLEN B 17 WAS","WASATCH",{"$f":"IF(LEFT(B71,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B71,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20584,81051.610411110174,0.11004610000000004,8919.4136244620749]
[null,"CARL ALLEN A 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B72,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B72,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},126007,496165.48159117566,0.11004610000000004,54601.076203730692]
[null,"CARL ALLEN A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B73,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B73,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42308,166592.0877027424,0.11004610000000004,18332.809542544765]
[null,"BW MUSSER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B74,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B74,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6549,25787.358947841069,0.11004610000000004,2837.798281510014]
[null,"BW MUSSER B 21 FT UN","FORT UNION",{"$f":"IF(LEFT(B75,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B75,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},52545,206901.32476932491,0.11004610000000004,22768.683875697614]
[null,"BW MUSSER B 6 WAS","WASATCH",{"$f":"IF(LEFT(B76,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B76,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28178,110953.76399942978,0.11004610000000004,{"$f":"F76*G76","v":12210.029008457654}]
[null,"BW MUSSER B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B77,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B77,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32367,{"$f":"D77*E77","v":127448.38098408487},0.11004610000000004,14025.197278612706]
[null,"BW MUSSER B 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B78,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B78,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13729,54059.345090076349,0.11004610000000004,5949.0200957170528]
[null,"JC DONNELL B 3 WAS","WASATCH",{"$f":"IF(LEFT(B79,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B79,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},59289,233456.51620988688,0.11004610000000004,25690.97912848484]
[null,"JC DONNELL B 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B80,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B80,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24029,94616.651115845627,0.11004610000000004,10412.193450359462]
[null,"JC DONNELL B 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B81,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B81,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26664,104992.23377389438,0.11004610000000004,11553.985857105361]
[null,"JC DONNELL B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B82,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B82,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56927,224155.89904164735,0.11004610000000004,24667.482481527037]
[null,"H STEWART A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B83,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B83,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15963,62855.949134888833,0.11004610000000004,6917.0520640928926]
[null,"BW MUSSER B 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B84,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B84,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36877,145206.96837983435,0.11004610000000004,15979.460563024093]
[null,"BW MUSSER A 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B85,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B85,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27269,107374.48330259247,0.11004610000000004,11816.143126965426]
[null,"BW MUSSER 15 UPPER FT UN","FORT UNION",{"$f":"IF(LEFT(B86,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B86,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24426,96179.879318974796,0.11004610000000004,10584.220617523835]
[null,"BW MUSSER A 16 WAS","WASATCH",{"$f":"IF(LEFT(B87,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B87,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},67026,263921.74695953511,0.11004599999999998,29043.532565908994]
[null,"BW MUSSER A 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B88,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B88,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39285,154688.71526430544,0.11004610000000004,17022.889828847288]
[null,"BW MUSSER B 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B89,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B89,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},76825,302506.31411939074,0.11004610000000004,33289.640094213893]
[null,"BW MUSSER B 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B90,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B90,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47582,187359.00342894698,0.11004610000000004,20618.127627242247]
[null,"BW MUSSER B 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B91,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B91,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12162,47889.121930621935,0.11004610000000004,5270.0111008894164]
[null,"POWDER WASH GOVT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B92,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B92,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14199,55910.018277659998,0.11004610000000004,6152.679462385202]
[null,"POWDER WASH GOVT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B93,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B93,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4122,16230.797615361258,0.11004610000000004,1786.135977459807]
[null,"JC DONNELL A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B94,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B94,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84178,331459.50549875788,0.11004610000000004,36475.825888066873]
[null,"JC DONNELL B 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B95,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B95,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3044,11986.062091499192,0.11004610000000004,1319.0193875273296]
[null,"JA LEE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B96,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B96,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23904,94124.450799998915,0.11004610000000004,10358.028725181764]
[null,"JC DONNELL A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B97,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B97,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21089,83040.099687130903,0.11004610000000004,9138.2391141799799]
[null,"POWDER WASH 20-1 FT UN","FORT UNION",{"$f":"IF(LEFT(B98,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B98,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},106060,417622.12398962036,0.125,52202.765498702545]
[null,"CARL ALLEN A 16 WAS","WASATCH",{"$f":"IF(LEFT(B99,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B99,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21431,84386.759751287507,0.11004610000000004,9286.4338022661632]
[null,"H STEWART A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B100,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B100,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},171177,674026.98772554437,0.11004610000000004,74174.041293944058]
[null,"CARL ALLEN B 9 UPPER WAS","WASATCH",{"$f":"IF(LEFT(B101,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B101,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8717,34324.081225886483,0.11004610000000004,3777.2312749920275]
[null,"CARL ALLEN A 2 WAS","WASATCH",{"$f":"IF(LEFT(B102,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B102,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32482,127901.20527466385,0.11004610000000004,14075.028825776189]
[null,"BW MUSSER 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B103,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B103,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11789,46420.396188135339,0.11004610000000004,5108.3835609591615]
[null,"CARL ALLEN 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B104,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B104,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},235959,929112.75461499928,0.11004610000000004,102245.23510563771]
[null,"JC DONNELL 14-29 FT UN","FORT UNION",{"$f":"IF(LEFT(B105,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B105,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71026,279672.15706662997,0.11004610000000004,30776.830163770079]
[null,"CARL ALLEN 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B106,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B106,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},63605,250451.20871544222,0.11004610000000004,27561.178759420436]
[null,"BW MUSSER 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B107,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B107,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},168722,664360.17352231499,0.11004610000000004,73110.246091454057]
[null,"BW MUSSER 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B108,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B108,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94114,370583.52420478151,0.11004610000000004,40781.271562991817]
[null,"CARL ALLEN 26 FT UN","FORT UNION",{"$f":"IF(LEFT(B109,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B109,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},93993,370107.07429904194,0.11004610000000004,40728.840109019809]
[null,"BW MUSSER 25 FT UN","FORT UNION",{"$f":"IF(LEFT(B110,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B110,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},273484,1076871.2894321829,0.11004610000000004,118505.48560398298]
[null,"CARL ALLEN 25 FT UN","WASATCH",{"$f":"IF(LEFT(B111,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B111,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},255673,1006738.6508278163,0.11004610000000004,110787.66224286299]
[null,"H STEWART 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B112,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B112,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},246689,971363.22972728126,0.11004610000000004,106894.7351148914]
[null,"CARL ALLEN 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B113,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B113,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},137618,541884.9845295453,0.11004599999999998,59632.27500753833]
[null,"CARL ALLEN 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B114,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B114,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},175535,691187.05953722424,0.11004599999999998,76062.371153833359]
[null,"CARL ALLEN 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B115,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B115,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},219890,865839.41961227241,0.11004599999999998,95282.164770652103]
[null,"BW MUSSER 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B116,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B116,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},259029,1019953.2449076689,0.11004599999999998,112241.7747891093]
[null,"JC DONNELL 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B117,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B117,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44230,174160.15975920146,0.11004599999999998,19165.628940861079]
[null,"JC DONNELL 15 FT UN","FORT UNION",{"$f":"IF(LEFT(B118,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B118,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},121273,477524.87122942891,0.11004599999999998,52549.701979313722]
[null,"JC DONNELL 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B119,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B119,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},186431,734091.17666895071,0.11004599999999998,80783.797627711334]
[null,"BW MUSSER 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B120,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B120,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24497,96459.449098375728,0.11004599999999998,10614.976535479853]
[null,"BW MUSSER 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B121,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B121,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},263111,1036026.5384219593,0.11004599999999998,114010.5764471829]
[null,"BW MUSSER 26R FT UN","FORT UNION",{"$f":"IF(LEFT(B122,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B122,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},155217,611182.85139823589,0.11004610000000004,67258.289183255431]
[null,"CARL ALLEN 30 FT UN","FORT UNION",{"$f":"IF(LEFT(B123,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B123,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},203673,801983.31943558308,0.11004599999999998,88255.056370608159]
[null,"CARL ALLEN 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B124,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B124,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},356481,1403680.4863468211,0.11004599999999998,154469.42280052224]
[null,"CARL ALLEN 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B125,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B125,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},326463,1285481.5336981278,0.11004599999999998,141462.10085734414]
[null,"CARL ALLEN 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B126,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B126,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},45418,178838.03156100865,0.11004599999999998,19680.410021162756]
[null,"CARL ALLEN 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B127,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B127,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},453339,1785068.7918850698,0.11004599999999998,196439.68027178434]
[null,"JC DONNELL 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B128,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B128,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},103738,408479.01092245179,0.11004599999999998,44951.481235972118]
[null,"BW MUSSER 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B129,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B129,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},210796,830030.86223379232,0.11004599999999998,91341.576265379888]
[null,"STEWART 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B130,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B130,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},261141,1028269.461444215,0.11004599999999998,113156.94115409006]
[null,"BW MUSSER 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B131,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B131,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},254874,1003592.5064089241,0.11004599999999998,110441.34096027644]
[null,"BW MUSSER 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B132,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B132,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},174899,688682.74433019618,0.11004599999999998,75786.781282560754]
[null,"CARL ALLEN 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B133,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B133,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},239442,942827.42421575217,0.11004599999999998,103754.38672524664]
[null,"CARL ALLEN 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B134,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B134,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},307373,1210312.7014620174,0.11004599999999998,133190.07154508913]
["RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B135,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B135,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37523,147750.65961213014,0.15500000000000003,22901.352239880176]
[null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B136,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B136,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50983,200750.78962250438,0.125,25093.848702813048]
["SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",{"$f":"IF(LEFT(B137,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B137,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119966,472378.42472693563,0.13375000000000004,63180.614307227654]
[null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",{"$f":"IF(LEFT(B138,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B138,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},155056,610548.89739142533,0.13375000000000004,81660.915026103161]
[null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B139,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B139,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},91219,359184.16488977161,0.13375000000000004,48040.882054006965]
[null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B140,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B140,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20581,81039.797603529849,0.13375000000000004,{"$f":"F140*G140","v":10839.07292947212}]
[null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},85236,{"$f":"D141*E141","v":335625.48897208448},0.13375000000000004,44889.909150016312]
[null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27056,106535.77396438966,0.13375000000000004,14249.159767737121]
[null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B143,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B143,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},178137,701432.70131188945,0.13375000000000004,93816.62380046524]
[null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B144,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B144,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5113,20132.96171939401,0.13375000000000004,2692.7836299689498]
[null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B145,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B145,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24046,94683.590358800779,0.13375000000000004,12663.930210489607]
[null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B146,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B146,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},75417,296962.16976169334,0.13375000000000004,39718.690205626495]
[null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",{"$f":"IF(LEFT(B147,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B147,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33949,133677.66818144088,0.20374999999999999,27236.824891968579]
["W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B148,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B148,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23563,92781.728338369081,0.1925,17860.482705136048]
[null,"WB LASHER A 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B149,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B149,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},59051,232519.36680851472,0.1925,44759.978110639087]
[null,"WM WHEELER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B150,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B150,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38502,151605.57248584164,0.1925,29184.072703524515]
[null,"WM WHEELER A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B151,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B151,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29435,115903.33037558434,0.1925,22311.391097299984]
[null,"WM WHEELER A 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B152,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B152,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41360,162859.2405073609,0.1925,31350.403797666975]
[null,"WB LASHER A 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B153,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B153,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20980,82610.901011712573,0.18406250000000002,15205.568967468347]
[null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B154,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B154,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},83871,330250.66152303835,0.1925,63573.252343184882]
[null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B155,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B155,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},114140,449437.95240595198,0.1925,86516.805838145752]
[null,"LASHER 7 LEWIS","LEWIS",{"$f":"IF(LEFT(B156,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B156,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},130123,512372.65359137626,0.1925,98631.735816339933]
[null,"LASHER 8 LEWIS","LEWIS",{"$f":"IF(LEFT(B157,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B157,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30594,120467.01170411508,0.18406250000000002,22173.459341788683]
[null,"LASHER 9 LEWIS","LEWIS",{"$f":"IF(LEFT(B158,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B158,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},66453,261665.50071169378,0.18406250000000002,48162.806224746142]
[null,"LASHER 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B159,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B159,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14164,55772.202189222917,0.25406249999999997,14169.625118699445]
[null,"LASHER 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B160,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B160,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13752,54149.909948192144,0.18406250000000002,9966.967799839118]
[null,"LASHER 10 LEWIS","LEWIS",{"$f":"IF(LEFT(B161,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B161,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13752,54149.909948192144,0.18406250000000002,9966.967799839118]
[null,"LASHER 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B162,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B162,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39722,156409.44756850557,0.25406249999999997,39737.775272873441]
[null,"LASHER 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B163,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B163,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39722,156409.44756850557,0.18406250000000002,28789.113943078057]
[null,"LASHER 11 LEWIS","LEWIS",{"$f":"IF(LEFT(B164,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B164,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39722,156409.44756850557,0.18406250000000002,28789.113943078057]
[null,"LASHER 11 LANCE","LANCE",{"$f":"IF(LEFT(B165,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B165,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39722,156409.44756850557,0.18406250000000002,28789.113943078057]
[null,"LASHER 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B166,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B166,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23381,92065.084678496263,0.25406249999999997,23390.285576130453]
[null,"LASHER 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B167,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B167,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23376,92045.396665862398,0.18406250000000002,16942.1058238103]
[null,"LASHER 12 LEWIS","LEWIS",{"$f":"IF(LEFT(B168,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B168,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23376,92045.396665862398,0.18406250000000002,16942.1058238103]
[null,"LASHER 12 LANCE","LANCE",{"$f":"IF(LEFT(B169,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B169,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23376,92045.396665862398,0.18406250000000002,16942.1058238103]
[null,"WHEELER 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B170,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B170,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30056,118348.58154471082,0.26249999999999996,31066.502655486584]
[null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B171,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B171,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41678,164111.39811087496,0.1925,31591.444136343431]
[null,"WHEELER 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B172,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B172,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4473,17612.896102258834,0.26249999999999996,4623.3852268429428]
[null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B173,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B173,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94897,373666.66698324535,0.1925,71930.833394274727]
[null,"WHEELER 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B174,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B174,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9819,38663.319210391121,0.26249999999999996,10149.121292727668]
[null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B175,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B175,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22265,87670.720258616799,0.1925,16876.613649783732]
[null,"WHEELER 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B176,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B176,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1116,4394.3644198794673,0.26249999999999996,1153.52066021836]
[null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B177,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B177,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11300,44494.908552542991,0.1925,8565.2698963645253]
[null,"WHEELER 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B178,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B178,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10206,40187.171388252551,0.26249999999999996,10549.132489416294]
[null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B179,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B179,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},89841,353758.14860787743,0.1925,68098.443607016408]
["CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B180,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B180,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24940,98203.807017736486,0.15491770000000005,15213.507914431601]
[null,"CLAY BASIN UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B181,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B181,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47074,185358.70134534591,0.15491770000000005,28715.343687407902]
[null,"CLAY BASIN UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B182,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B182,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34202,134673.88162071464,0.15491770000000005,20863.367990753391]
[null,"CLAY BASIN UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B183,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B183,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46570,183374.14967185198,0.15491770000000005,28407.901506619073]
[null,"CLAY BASIN UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B184,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B184,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47694,187800.01491194562,0.15491770000000005,29093.546370124328]
[null,"CLAY BASIN UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B185,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B185,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31528,124144.73246412173,0.15491770000000005,19232.216420457076]
[null,"CLAY BASIN UNIT 15 FR","LANCE",{"$f":"IF(LEFT(B186,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B186,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},187935,740013.33086921833,0.15491770000000005,114641.16318759834]
[null,"CLAY BASIN UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B187,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B187,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26633,104870.16809556438,0.15491770000000005,16246.24523997822]
[null,"CLAY BASIN UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B188,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B188,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56623,222958.86787350813,0.15491770000000005,34540.275005567783]
[null,"CLAY BASIN UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B189,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B189,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37161,146325.24749743807,0.15491770000000005,22668.37079423387]
[null,"CLAY BASIN UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B190,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B190,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},81855,322312.45482906257,0.15491770000000005,49931.904183472281]
[null,"CLAY BASIN UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B191,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B191,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41276,162528.48189511191,0.15491770000000005,25178.538599682386]
[null,"CLAY BASIN UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B192,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B192,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48036,189146.67497610222,0.15491770000000005,29302.167849945319]
[null,"CLAY BASIN UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B193,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B193,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},40888,161000.6921147237,0.15491770000000005,24941.856920821141]
[null,"CLAY BASIN UNIT 62 FR","FRONTIER",{"$f":"IF(LEFT(B194,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B194,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},187613,738745.42285559722,0.15491770000000005,114444.74179431659]
[null,"CLAY BASIN UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B195,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B195,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56897,224037.77096584413,0.15491770000000005,34707.41619115536]
["ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B196,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B196,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20635,81252.428139975629,0.13473270000000004,10947.359024854897]
[null,"ISLAND UNIT 9 WAS","WASATCH",{"$f":"IF(LEFT(B197,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B197,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25855,101806.71332973444,0.13473270000000004,13716.693365041116]
[null,"ISLAND UNIT 14 WAS","WASATCH",{"$f":"IF(LEFT(B198,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B198,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13856,54559.420610976609,0.13473270000000004,7350.9380493525305]
[null,"ISLAND UNIT 15 WAS","WASATCH",{"$f":"IF(LEFT(B199,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B199,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25108,98865.324242234463,0.13473270000000004,13320.392071531707]
[null,"ISLAND UNIT 11 WAS","WASATCH",{"$f":"IF(LEFT(B200,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B200,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8035,31638.636302626812,0.13473270000000004,4262.7588933709285]
[null,"ISLAND UNIT 13 WAS","WASATCH",{"$f":"IF(LEFT(B201,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B201,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29521,116241.96419288688,0.13473270000000004,15661.593689010975]
[null,"ISLAND UNIT 12 WAS","WASATCH",{"$f":"IF(LEFT(B202,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B202,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12644,49787.04634852687,0.13473270000000004,6707.9431795621686]
[null,"ISLAND UNIT 18 WAS","WASATCH",{"$f":"IF(LEFT(B203,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B203,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15691,61784.921247606384,0.13473270000000004,8324.4492589773799]
[null,"ISLAND UNIT 17 WAS","WASATCH",{"$f":"IF(LEFT(B204,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B204,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11025,43412.067857680224,0.13473270000000004,{"$f":"F204*G204","v":5849.0251150484737}]
[null,"ISLAND UNIT 21 WAS","WASATCH",{"$f":"IF(LEFT(B205,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B205,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14602,{"$f":"D205*E205","v":57496.872095949802},0.13473270000000004,7746.7088190419781]
[null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",{"$f":"IF(LEFT(B206,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B206,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9453,37222.156685591937,0.13473270000000004,5015.0416700728547]
[null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",{"$f":"IF(LEFT(B207,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B207,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31366,123506.84085478439,0.13473270000000004,16640.410136835413]
[null,"ISLAND UNIT 23 WAS","WASATCH",{"$f":"IF(LEFT(B208,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B208,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19306,76019.354381893369,0.13473270000000004,10242.292868129327]
[null,"ISLAND UNIT 24 WAS","WASATCH",{"$f":"IF(LEFT(B209,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B209,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27356,107717.05472242179,0.13473270000000004,14513.009618799642]
[null,"ISLAND UNIT 25 WAS","WASATCH",{"$f":"IF(LEFT(B210,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B210,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17057,67163.686299179273,0.13473270000000004,9049.1447970414338]
[null,"ISLAND UNIT 26 WAS","WASATCH",{"$f":"IF(LEFT(B211,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B211,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19908,78389.791103011143,0.13473270000000004,10561.668207744673]
[null,"ISLAND UNIT 27 WAS","WASATCH",{"$f":"IF(LEFT(B212,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B212,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33379,131433.23474117988,0.13473270000000004,17708.354586412974]
[null,"ISLAND UNIT 32 WAS","WASATCH",{"$f":"IF(LEFT(B213,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B213,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30355,119525.92470021616,0.13473270000000004,16104.050554856818]
[null,"ISLAND UNIT 30 WAS","WASATCH",{"$f":"IF(LEFT(B214,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B214,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31930,125727.64867988476,0.13473270000000004,16939.625571292316]
[null,"ISLAND UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B215,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B215,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13584,53488.39272369416,0.13473270000000004,7206.6355703236704]
[null,"ISLAND UNIT 33 WAS","WASATCH",{"$f":"IF(LEFT(B216,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B216,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10415,41010.130316348252,0.13473270000000004,5525.4055848734561]
[null,"ISLAND UNIT 34 WAS","WASATCH",{"$f":"IF(LEFT(B217,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B217,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10733,42262.287919862298,0.13473270000000004,5694.112159620433]
[null,"ISLAND UNIT 35 WAS","WASATCH",{"$f":"IF(LEFT(B218,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B218,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6171,24298.945192720603,0.13473270000000004,3273.8624929672683]
[null,"ISLAND UNIT 36 WAS","FRONTIER",{"$f":"IF(LEFT(B219,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B219,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15439,60792.645410859404,0.13473270000000004,8190.7572563476988]
[null,"ISLAND UNIT 37 WAS","DAKOTA",{"$f":"IF(LEFT(B220,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B220,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17566,69167.925985307098,0.13473270000000004,9319.1814214005881]
[null,"ISLAND UNIT 38 WAS","WASATCH",{"$f":"IF(LEFT(B221,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B221,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19822,78051.157285708599,0.13473270000000004,10516.043159228195]
[null,"ISLAND UNIT 39 WAS","FRONTIER",{"$f":"IF(LEFT(B222,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B222,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22462,88446.427956391213,0.13473270000000004,11916.626043920074]
[null,"ISLAND UNIT 41 WAS","DAKOTA",{"$f":"IF(LEFT(B223,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B223,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20594,81090.986436377905,0.13473270000000004,10925.607548236576]
[null,"ISLAND UNIT 43 WAS","WASATCH",{"$f":"IF(LEFT(B224,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B224,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5225,20573.973202392666,0.13473270000000004,2771.9869592860114]
[null,"ISLAND UNIT 44 WAS","WASATCH",{"$f":"IF(LEFT(B225,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B225,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12913,50846.261428229001,0.13473270000000004,6850.6540871311518]
[null,"ISLAND UNIT 45 WAS","WASATCH",{"$f":"IF(LEFT(B226,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B226,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6248,24602.140587282178,0.13473270000000004,3314.7128271041142]
[null,"ISLAND UNIT 46 WAS","WASATCH",{"$f":"IF(LEFT(B227,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B227,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28822,113489.58002667205,0.13473270000000004,15290.757538859601]
[null,"ISLAND UNIT 50 WAS","WASATCH",{"$f":"IF(LEFT(B228,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B228,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29628,116663.28766325167,0.13473270000000004,15718.359737746592]
[null,"ISLAND UNIT 51 WAS","WASATCH",{"$f":"IF(LEFT(B229,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B229,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},156792,617384.57537790446,0.13473270000000004,83181.890779018606]
[null,"ISLAND UNIT 52 WAS","WASATCH",{"$f":"IF(LEFT(B230,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B230,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7422,29224.885953714522,0.13473270000000004,3937.5477917360336]
[null,"ISLAND UNIT 53 WAS","WASATCH",{"$f":"IF(LEFT(B231,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B231,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},45921,180818.64563197581,0.13473270000000004,24362.184336339316]
[null,"ISLAND UNIT 54 WAS","WASATCH",{"$f":"IF(LEFT(B232,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B232,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38497,151585.88447320776,0.13473270000000004,20423.575496963364]
[null,"ISLAND UNIT 55 WAS","WASATCH",{"$f":"IF(LEFT(B233,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B233,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29368,115639.5110062905,0.13473270000000004,15580.423544557241]
[null,"ISLAND UNIT 56 WAS","WASATCH",{"$f":"IF(LEFT(B234,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B234,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26192,103133.68538125718,0.13473270000000004,13895.479892367313]
[null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",{"$f":"IF(LEFT(B235,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B235,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14472,56984.983767469224,0.13473270000000004,7677.7407224473027]
[null,"ISLAND UNIT 64 WAS","WASATCH",{"$f":"IF(LEFT(B236,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B236,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31248,123042.20375662508,0.13473270000000004,16577.808326080245]
[null,"ISLAND UNIT 65 WAS","WASATCH",{"$f":"IF(LEFT(B237,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B237,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21652,85256.969909704509,0.13473270000000004,11486.901749753248]
[null,"ISLAND UNIT 66 WAS","WASATCH",{"$f":"IF(LEFT(B238,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B238,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36278,142848.34446629687,0.13473270000000004,19246.34314047424]
[null,"ISLAND UNIT 67 WAS","WASATCH",{"$f":"IF(LEFT(B239,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B239,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5638,22200.203045950213,0.13473270000000004,2991.0932969290971]
[null,"ISLAND UNIT 68 WAS","WASATCH",{"$f":"IF(LEFT(B240,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B240,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37525,147758.53481718371,0.13473270000000004,19907.906343963172]
[null,"ISLAND UNIT 47 WAS","WASATCH",{"$f":"IF(LEFT(B241,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B241,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23264,91604.385182863742,0.13473270000000004,12342.106147527229]
[null,"ISLAND UNIT 57 WAS","WASATCH",{"$f":"IF(LEFT(B242,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B242,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20864,82154.139118606821,0.13473270000000004,11068.84897962552]
[null,"ISLAND UNIT 58 WAS","WASATCH",{"$f":"IF(LEFT(B243,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B243,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},54645,215170.29007554971,0.13473270000000004,28990.474141662024]
[null,"ISLAND UNIT 59 WAS","WASATCH",{"$f":"IF(LEFT(B244,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B244,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46588,183445.0265173339,0.13473270000000004,24716.043724251998]
[null,"ISLAND UNIT 60 WAS","WASATCH",{"$f":"IF(LEFT(B245,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B245,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25487,100357.67559988171,0.13473270000000004,13521.460599296186]
[null,"ISLAND UNIT 69 WAS","WASATCH",{"$f":"IF(LEFT(B246,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B246,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36754,144722.64326904117,0.13473270000000004,19498.872478774749]
[null,"ISLAND UNIT 70 WAS","WASATCH",{"$f":"IF(LEFT(B247,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B247,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19798,77956.654825066027,0.13473270000000004,10503.310587549176]
[null,"ISLAND UNIT 71 WAS","WASATCH",{"$f":"IF(LEFT(B248,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B248,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34722,136721.43493463699,0.13473270000000004,18420.848076617971]
[null,"ISLAND UNIT 72 WAS","WASATCH",{"$f":"IF(LEFT(B249,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B249,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7937,31252.751255002986,0.13473270000000004,4210.767559014942]
[null,"ISLAND UNIT 73 WAS","WASATCH",{"$f":"IF(LEFT(B250,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B250,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7773,30606.984440612097,0.13473270000000004,4123.7616525416588]
[null,"ISLAND UNIT 74 WAS","WASATCH",{"$f":"IF(LEFT(B251,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B251,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15321,60328.008312700105,0.13473270000000004,8128.1554455925316]
[null,"ISLAND UNIT 75 WAS","WASATCH",{"$f":"IF(LEFT(B252,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B252,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34579,136158.35777330832,0.13473270000000004,18344.983170363823]
[null,"ISLAND UNIT 76 WAS","WASATCH",{"$f":"IF(LEFT(B253,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B253,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30745,121061.58968565791,0.13473270000000004,16310.954844640846]
[null,"ISLAND UNIT 77 WAS","WASATCH",{"$f":"IF(LEFT(B254,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B254,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19103,75220.021068958304,0.13473270000000004,10134.596532677642]
[null,"ISLAND UNIT 78 WAS","WASATCH",{"$f":"IF(LEFT(B255,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B255,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11437,45034.360098710989,0.13473270000000004,6067.6009288715995]
[null,"ISLAND UNIT 79 WAS","WASATCH",{"$f":"IF(LEFT(B256,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B256,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22345,87985.728460758692,0.13473270000000004,11854.554756984866]
[null,"ISLAND UNIT 80 WAS","WASATCH",{"$f":"IF(LEFT(B257,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B257,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18735,73770.983339105573,0.13473270000000004,9939.3637669327127]
[null,"ISLAND UNIT 81 WAS","WASATCH",{"$f":"IF(LEFT(B258,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B258,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22172,87304.523223626835,0.13473270000000004,11762.774136131951]
[null,"ISLAND UNIT 82 WAS","WASATCH",{"$f":"IF(LEFT(B259,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B259,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25868,101857.9021625825,0.13473270000000004,13723.590174700583]
[null,"ISLAND UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B260,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B260,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20061,78992.244289607523,0.20545219999999997,16229.130372237301]
[null,"ISLAND UNIT 83 WAS","WASATCH",{"$f":"IF(LEFT(B261,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B261,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22714,89438.703793138193,0.13473270000000004,12050.318046549753]
[null,"ISLAND UNIT 86 MESA","MESAVERDE",{"$f":"IF(LEFT(B262,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B262,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},40091,157862.42290088505,0.20545219999999997,32433.182082317213]
[null,"ISLAND UNIT 86 WAS","WASATCH",{"$f":"IF(LEFT(B263,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B263,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},95803,377234.13487250236,0.13473270000000004,50825.773523536416]
["BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B264,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B264,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10495,41325.138518490152,0.13315196276811,5502.5233054009896]
[null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",{"$f":"IF(LEFT(B265,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B265,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10490,41305.450505856286,0.13143565358154594,5429.008883717418]
[null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",{"$f":"IF(LEFT(B266,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B266,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3136,12348.321523962375,0.13315196276811,1644.2032478072895]
[null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",{"$f":"IF(LEFT(B267,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B267,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3136,12348.321523962375,0.13315196276811,1644.2032478072895]
[null,"BIRCH CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B268,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B268,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8244,32461.595230722516,0.13315196276811,{"$f":"F268*G268","v":4322.3251195546218}]
[null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",{"$f":"IF(LEFT(B269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5056,{"$f":"D269*E269","v":19908.518375367908},0.13315196276811,2650.8582974852216]
[null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",{"$f":"IF(LEFT(B270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23455,92356.46726547752,0.13315196276811,12297.444890727033]
[null,"BIRCH CREEK UNIT 5 FR","FORT UNION",{"$f":"IF(LEFT(B271,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B271,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7408,29169.759518339692,0.13315196276811,3884.0107333406891]
[null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",{"$f":"IF(LEFT(B272,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B272,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6835,26913.513270498352,0.13315196276811,3583.5871169524312]
[null,"BIRCH CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B273,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B273,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16419,64651.495887097648,0.13315196276811,8608.4735732614427]
[null,"BIRCH CREEK UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B274,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B274,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11426,44991.046470916481,0.13315196276811,5990.6461445937784]
[null,"BIRCH CREEK UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B275,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B275,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27535,108421.88557471428,0.13315196276811,14436.586871292639]
[null,"BIRCH CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B276,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B276,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3270,12875.960262550052,0.13315196276811,1714.4593814827285]
[null,"BIRCH CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B277,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B277,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1373,5406.3282692603125,0.13315196276811,719.8632204207297]
[null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",{"$f":"IF(LEFT(B278,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B278,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},773,3043.7667531960828,0.13315196276811,405.28351739637588]
[null,"BIRCH CREEK UNIT 13A FR","FRONTIER",{"$f":"IF(LEFT(B279,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B279,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14486,57040.110202844051,0.13315196276811,7595.0026300179825]
[null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",{"$f":"IF(LEFT(B280,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B280,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14484,57032.234997790503,0.13315196276811,7593.9540310079019]
[null,"BIRCH CREEK UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B281,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B281,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22184,87351.774453948121,0.13315196276811,11631.060219820443]
[null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",{"$f":"IF(LEFT(B282,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B282,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28960,114032.96917536682,0.13315196276811,15183.713665975478]
[null,"BIRCH CREEK UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B283,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B283,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11960,47093.726220213648,0.13315196276811,6270.6220802854532]
[null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",{"$f":"IF(LEFT(B284,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B284,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3000,11812.807580321149,0.13315196276811,1572.8985151217692]
[null,"BIRCH CREEK UNIT 78 FR","FRONTIER",{"$f":"IF(LEFT(B285,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B285,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},990,3898.2265015059793,0.13315196276811,519.05650999018383]
[null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",{"$f":"IF(LEFT(B286,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B286,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},319,1256.0952060408156,0.13315196276811,167.25154210794815]
[null,"BIRCH CREEK UNIT 100 FR","FRONTIER",{"$f":"IF(LEFT(B287,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B287,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11372,44778.4159344707,0.13315196276811,5962.3339713215864]
[null,"BIRCH CREEK UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B288,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B288,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20398,80319.216341130261,0.13315196276811,10694.661303817949]
[null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",{"$f":"IF(LEFT(B289,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B289,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1075,4232.9227162817451,0.13315196276811,563.62196791863403]
[null,"BIRCH CREEK UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B290,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B290,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4039,15903.97660563904,0.13315196276811,2117.6457008589418]
[null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",{"$f":"IF(LEFT(B291,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B291,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1036,4079.3562177375702,0.13315196276811,543.17428722205102]
[null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",{"$f":"IF(LEFT(B292,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B292,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9426,37115.841417369047,0.13315196276811,4942.0471345125989]
[null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",{"$f":"IF(LEFT(B293,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B293,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2416,9513.2477046852982,0.13315196276811,1266.7076041780647]
[null,"BIRCH CREEK UNIT 88 FR","FRONTIER",{"$f":"IF(LEFT(B294,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B294,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2925,11517.487390813119,0.13315196276811,1533.5760522437249]
[null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",{"$f":"IF(LEFT(B295,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B295,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27113,106760.21730841577,0.13315196276811,14215.332480165509]
[null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",{"$f":"IF(LEFT(B296,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B296,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5633,22180.515033316344,0.13315196276811,2953.3791118936419]
[null,"BIRCH CREEK UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B297,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B297,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14517,57162.175881174036,0.13315196276811,7611.2559146742415]
[null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",{"$f":"IF(LEFT(B298,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B298,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2684,10568.525181860654,0.13315196276811,1407.2198715289428]
[null,"BIRCH CREEK UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B299,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B299,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10416,41014.067918875029,0.13315196276811,5461.103644502783]
[null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",{"$f":"IF(LEFT(B300,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B300,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3403,13399.661398610957,0.13315196276811,1784.1912156531271]
[null,"BIRCH CREEK UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B301,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B301,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42447,167139.41445396392,0.13315196276811,22254.941090457913]
[null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",{"$f":"IF(LEFT(B302,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B302,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5516,21719.815537683819,0.13315196276811,2892.036069803893]
[null,"BIRCH CREEK UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B303,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B303,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12578,49527.164581759804,0.13315196276811,6594.6391744005377]
[null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",{"$f":"IF(LEFT(B304,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B304,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94,370.1346375167293,0.13315196276811,49.284153473815429]
[null,"BIRCH CREEK UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B305,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B305,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20369,80205.025867853823,0.13315196276811,10679.456618171773]
[null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",{"$f":"IF(LEFT(B306,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B306,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1489,5863.0901623660639,0.13315196276811,780.68196300543821]
[null,"BIRCH CREEK UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B307,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B307,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32994,129917.257768372,0.13315196276811,17298.737869309218]
[null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",{"$f":"IF(LEFT(B308,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B308,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1953,7690.1377347890675,0.13315196276811,1023.9569333442718]
[null,"BIRCH CREEK UNIT 97 FR","FRONTIER",{"$f":"IF(LEFT(B309,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B309,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19887,78307.101449948896,0.13315196276811,10426.744256742208]
[null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",{"$f":"IF(LEFT(B310,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B310,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12986,51133.706412683481,0.13315196276811,6808.5533724570987]
[null,"BIRCH CREEK UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B311,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B311,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13248,52165.358274698192,0.13315196276811,6945.9198427777328]
[null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",{"$f":"IF(LEFT(B312,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B312,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1469,5784.3381118305888,0.13315196276811,770.19597290462627]
[null,"BIRCH CREEK UNIT 28 ALMY","ALMY",{"$f":"IF(LEFT(B313,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B313,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2902,11426.922532697325,0.13375000000000004,1528.3508887482676]
[null,"BIRCH CREEK UNIT 36 ALMY","ALMY",{"$f":"IF(LEFT(B314,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B314,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2282,8985.6089660976213,0.13375000000000004,1201.8251992155572]
[null,"BIRCH CREEK UNIT 40 ALMY","ALMY",{"$f":"IF(LEFT(B315,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B315,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3327,13100.403606576154,0.13375000000000004,1752.1789823795611]
[null,"BIRCH CREEK UNIT 42 ALMY","ALMY",{"$f":"IF(LEFT(B316,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B316,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},829,3264.2724946954108,0.13375000000000004,436.59644616551134]
[null,"BIRCH CREEK UNIT 48 ALMY","ALMY",{"$f":"IF(LEFT(B317,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B317,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1900,7481.444800870061,0.13375000000000004,1000.643242116371]
[null,"BIRCH CREEK UNIT 52 ALMY","ALMY",{"$f":"IF(LEFT(B318,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B318,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1004,3953.3529368808113,0.13375000000000004,528.76095530780867]
[null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",{"$f":"IF(LEFT(B319,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B319,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1854,7300.3150846384697,0.13375006649997334,976.41762804115388]
[null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B320,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B320,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17,66.939242955153176,0.13375006649997334,8.9531281967096099]
[null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B321,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B321,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},831,3272.1476997489581,0.13375006649997334,437.64997243915792]
[null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",{"$f":"IF(LEFT(B322,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B322,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2577,10147.201711495867,0.13375006649997334,1357.1889037012156]
[null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",{"$f":"IF(LEFT(B323,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B323,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},987,3886.4136939256578,0.13375006649997334,519.80809000896375]
[null,"BIRCH CREEK UNIT 74 ALMY","ALMY",{"$f":"IF(LEFT(B324,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B324,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2313,9107.674644427605,0.13375006649997334,1218.1520893523132]
[null,"BIRCH CREEK UNIT 79 MESA","MESAVERDE",{"$f":"IF(LEFT(B325,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B325,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},559,2201.1198124665075,0.13375006649997334,294.39992129180422]
[null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B326,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B326,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},451,1775.858739574946,0.13375006649997334,237.52122451270787]
[null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B327,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B327,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},257,1011.9638493808451,0.13375000000000004,135.35016485468807]
[null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",{"$f":"IF(LEFT(B328,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B328,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1856,7308.1902896920174,0.13375000000000004,977.47045124630756]
[null,"BIRCH CREEK UNIT 33 ALMY","ALMY",{"$f":"IF(LEFT(B329,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B329,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1818,7158.5613936746158,0.13375000000000004,957.45758640398014]
[null,"BIRCH CREEK UNIT 34 ALMY","ALMY",{"$f":"IF(LEFT(B330,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B330,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1901,7485.3824033968349,0.13375000000000004,1001.1698964543269]
[null,"BIRCH CREEK UNIT 66 MESA","MESAVERDE",{"$f":"IF(LEFT(B331,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B331,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},496,1953.0508532797633,0.13375000000000004,261.2205516261684]
[null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",{"$f":"IF(LEFT(B332,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B332,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},593,2334.9982983768136,0.13375000000000004,{"$f":"F332*G332","v":312.30602240789892}]
[null,"BIRCH CREEK UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B333,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B333,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19374,{"$f":"D333*E333","v":76287.111353713975},0.13315196276811,10157.778610656385]
[null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",{"$f":"IF(LEFT(B334,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B334,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2152,8473.7206376170379,0.13315196276811,1128.2925348473493]
[null,"BIRCH CREEK UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B335,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B335,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16212,63836.412164055488,0.13315196276811,8499.9435757180418]
[null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",{"$f":"IF(LEFT(B336,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B336,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3320,13072.840388888739,0.13315196276811,1740.674356734758]
[null,"BIRCH CREEK UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B337,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B337,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12004,47266.98073139169,0.13315196276811,6293.6912585072396]
[null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",{"$f":"IF(LEFT(B338,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B338,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13200,51976.353353413055,0.13315196276811,6920.7534665357844]
[null,"BIRCH CREEK UNIT 109 BAX","BAXTER",{"$f":"IF(LEFT(B339,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B339,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5493,21629.250679568024,0.13375000000000004,2892.9122783922239]
[null,"BIRCH CREEK UNIT 105 FR","FRONTIER",{"$f":"IF(LEFT(B340,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B340,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15958,62836.26112225496,0.13315196276811,8366.77150143773]
[null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",{"$f":"IF(LEFT(B341,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B341,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14150,55717.075753848083,0.13315196276811,7418.8379963243442]
[null,"BIRCH CREEK UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B342,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B342,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2732,10757.530103145793,0.13315196276811,1432.3862477708913]
[null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",{"$f":"IF(LEFT(B343,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B343,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2833,11155.227958349938,0.13315196276811,1485.3404977799908]
[null,"BIRCH CREEK UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B344,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B344,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46357,182535.44033364917,0.13315196276811,24304.952155166618]
[null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",{"$f":"IF(LEFT(B345,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B345,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13074,51480.215435039565,0.13315196276811,6854.6917289006706]
[null,"BIRCH CREEK UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B346,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B346,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19861,78204.723784252783,0.13315196276811,10413.112469611153]
[null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",{"$f":"IF(LEFT(B347,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B347,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4659,18345.290172238743,0.13315196276811,2442.7113939841074]
[null,"BIRCH CREEK UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B348,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B348,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12450,49023.151458332766,0.13315196276811,6527.5288377553425]
[null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",{"$f":"IF(LEFT(B349,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B349,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13472,53047.381240695504,0.13315196276811,7063.362931906825]
[null,"BIRCH CREEK UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B350,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B350,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8233,32418.281602928007,0.13315196276811,4316.5578249991759]
[null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",{"$f":"IF(LEFT(B351,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B351,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22261,87654.969848509703,0.13315196276811,11671.431281708568]
[null,"BIRCH CREEK UNIT 112 FR","FRONTIER",{"$f":"IF(LEFT(B352,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B352,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22114,87076.142277073959,0.13315196276811,11594.359254467601]
[null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",{"$f":"IF(LEFT(B353,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B353,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8174,32185.963053848358,0.13315196276811,4285.6241542017806]
[null,"BIRCH CREEK UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B354,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B354,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5887,23180.666075116867,0.13315196276811,3086.5511861739519]
[null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",{"$f":"IF(LEFT(B355,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B355,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19707,77598.332995129633,0.13315196276811,10332.370345834903]
[null,"BIRCH CREEK UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B356,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B356,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5845,23015.286768992373,0.13315196276811,3064.5306069622475]
[null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",{"$f":"IF(LEFT(B357,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B357,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16636,65505.955635407547,0.13315196276811,8722.2465658552519]
[null,"BIRCH CREEK UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B358,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B358,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30054,118340.70633965726,0.13315196276811,15757.297324489884]
[null,"BIRCH CREEK UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B359,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B359,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6070,23901.247337516459,0.13315196276811,3182.49799559638]
[null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",{"$f":"IF(LEFT(B360,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B360,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29649,116745.97731631392,0.13315196276811,15544.956024948446]
[null,"BIRCH CREEK UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B361,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B361,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7933,31237.000844895891,0.13315196276811,4159.267973486998]
[null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",{"$f":"IF(LEFT(B362,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B362,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33814,133146.09184032644,0.13315196276811,17728.663463442503]
[null,"BIRCH CREEK UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B363,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B363,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19633,77306.950408148376,0.13315196276811,10293.5721824619]
[null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",{"$f":"IF(LEFT(B364,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B364,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6544,25767.670935207199,0.13315196276811,3431.0159609856191]
[null,"BIRCH CREEK UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B365,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B365,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10990,43274.251769243143,0.13315196276811,5762.0515603960812]
[null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",{"$f":"IF(LEFT(B366,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B366,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8991,35402.984318222479,0.13315196276811,4713.9768498199419]
[null,"BIRCH CREEK UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B367,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B367,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21701,85449.912433516423,0.13315196276811,11377.823558885839]
[null,"BIRCH CREEK UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B368,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B368,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25222,99314.210930286674,0.13315196276811,13223.882116133755]
[null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",{"$f":"IF(LEFT(B369,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B369,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6305,24826.58393130828,0.13315196276811,3305.7083792809181]
[null,"BIRCH CREEK UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B370,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B370,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17556,69128.549960039367,0.13315196276811,9204.6021104925949]
[null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",{"$f":"IF(LEFT(B371,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B371,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},928,3654.0951448460087,0.13315196276811,486.54994067766728]
[null,"BIRCH CREEK UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B372,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B372,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12410,48865.64735726182,0.13315196276811,6506.5568575537191]
[null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",{"$f":"IF(LEFT(B373,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B373,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1382,5441.7666920012762,0.13315196276811,724.58191596609504]
[null,"BIRCH CREEK UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B374,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B374,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24600,96865.022158633423,0.13315196276811,12897.767823998509]
[null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",{"$f":"IF(LEFT(B375,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B375,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4339,17085.257363671153,0.13315196276811,2274.9355523711188]
[null,"BIRCH CREEK UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B376,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B376,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27093,106681.46525788029,0.13315196276811,14204.846490064698]
[null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",{"$f":"IF(LEFT(B377,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B377,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4782,18829.615283031912,0.13315196276811,2507.2002331041003]
[null,"BIRCH CREEK UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B378,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B378,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13465,53019.818023008091,0.13315196276811,7059.6928353715412]
[null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",{"$f":"IF(LEFT(B379,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B379,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5771,22723.904182011116,0.13315196276811,3025.7324435892433]
[null,"BIRCH CREEK UNIT 43A FR","FRONTIER",{"$f":"IF(LEFT(B380,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B380,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14159,55752.514176589051,0.13315196276811,7423.5566918697104]
[null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",{"$f":"IF(LEFT(B381,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B381,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1573,6193.8487746150558,0.13315196276811,824.72312142884766]
[null,"BIRCH CREEK UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B382,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B382,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3219,12675.142533684593,0.13315196276811,1687.7201067256585]
[null,"BIRCH CREEK UNIT 127 BR","DAKOTA",{"$f":"IF(LEFT(B383,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B383,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12869,50673.006917050952,0.13315196276811,6747.2103303673493]
[null,"BIRCH CREEK UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B384,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B384,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20817,81969.071799848447,0.13315196276811,10914.342796429955]
[null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",{"$f":"IF(LEFT(B385,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B385,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6218,24484.012511478966,0.13315196276811,3260.0943223423869]
[null,"BIRCH CREEK UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B386,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B386,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6681,26307.122481375198,0.13315196276811,3502.8449931761802]
[null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",{"$f":"IF(LEFT(B387,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B387,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20048,78941.055456759466,0.13315196276811,10511.156477053744]
[null,"BIRCH CREEK UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B388,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B388,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12938,50944.701491398344,0.13315196276811,6783.3869962151502]
[null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",{"$f":"IF(LEFT(B389,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B389,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1294,5095.2576696451888,0.13315196276811,678.44355952252317]
[null,"BIRCH CREEK UNIT 117 BAX","BAXTER",{"$f":"IF(LEFT(B390,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B390,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1941,7642.8865044677832,0.13375000000000004,1022.2360699725663]
[null,"BIRCH CREEK UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B391,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B391,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9421,37096.153404735182,0.13315196276811,4939.4256369873965]
[null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",{"$f":"IF(LEFT(B392,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B392,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28276,111339.64904705359,0.13315196276811,14825.092804527714]
[null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",{"$f":"IF(LEFT(B393,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B393,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2461,9690.4398183901158,0.13375000000000004,1296.0963257096782]
[null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",{"$f":"IF(LEFT(B394,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B394,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7954,31319.690497958138,0.13375000000000004,4189.0086041019022]
[null,"BIRCH CREEK UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B395,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B395,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16543,65139.75860041759,0.13315196276811,8673.4867118864768]
[null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",{"$f":"IF(LEFT(B396,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B396,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4135,16281.986448209316,0.13315196276811,{"$f":"F396*G396","v":2167.9784533428387}]
[null,"BIRCH CREEK UNIT 178 FR","FRONTIER",{"$f":"IF(LEFT(B397,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B397,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28661,{"$f":"D397*E397","v":112855.62601986148},0.13315196276811,15026.948113968341]
[null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",{"$f":"IF(LEFT(B398,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B398,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7172,28240.485322021093,0.13315196276811,3760.2760501511098]
[null,"BIRCH CREEK UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B399,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B399,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2662,10481.897926271633,0.13315196276811,1395.6852824180498]
[null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",{"$f":"IF(LEFT(B400,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B400,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10642,41903.966089925889,0.13315196276811,5579.5953326419558]
[null,"BIRCH CREEK UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B401,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B401,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13494,53134.008496284529,0.13315196276811,7074.8975210177186]
[null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",{"$f":"IF(LEFT(B402,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B402,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3378,13301.221335441613,0.13315196276811,1771.0837280271121]
[null,"BIRCH CREEK UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B403,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B403,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16928,66655.735573225465,0.13315196276811,8875.342021327102]
[null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",{"$f":"IF(LEFT(B404,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B404,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17094,67309.377592669902,0.13315196276811,8962.375739163841]
[null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",{"$f":"IF(LEFT(B405,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B405,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8829,34765.092708885139,0.13315196276811,4629.0403300033668]
[null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",{"$f":"IF(LEFT(B406,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B406,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2167,8532.7846755186438,0.13315196276811,1136.157027422958]
[null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",{"$f":"IF(LEFT(B407,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B407,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5669,22322.268724280199,0.13375000000000004,2985.6034418724776]
[null,"BIRCH CREEK UNIT 181 FR","FRONTIER",{"$f":"IF(LEFT(B408,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B408,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23323,91836.703731943388,0.13315196276811,12228.237356061674]
[null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",{"$f":"IF(LEFT(B409,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B409,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5837,22983.785948778183,0.13315196276811,3060.3362109219224]
[null,"BIRCH CREEK UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B410,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B410,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28404,111843.66217048063,0.13315196276811,14892.203141172911]
[null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",{"$f":"IF(LEFT(B411,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B411,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7104,27972.728350200479,0.13315196276811,3724.6236838083496]
[null,"BIRCH CREEK UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B412,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B412,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25567,100672.6838020236,0.13315196276811,13404.765445372757]
[null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",{"$f":"IF(LEFT(B413,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B413,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6389,25157.342543557272,0.13315196276811,3349.7495377043278]
[null,"BIRCH CREEK UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B414,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B414,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19242,75767.347820179843,0.13315196276811,10088.571075991027]
[null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",{"$f":"IF(LEFT(B415,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B415,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12836,50543.066033667419,0.13315196276811,6729.9084467010098]
[null,"BIRCH CREEK UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B416,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B416,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6922,27256.084690327665,0.13315196276811,3629.2011738909623]
[null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",{"$f":"IF(LEFT(B417,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B417,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4626,18215.34928885521,0.13315196276811,2425.4095103177679]
[null,"BIRCH CREEK UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B418,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B418,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8309,32717.539394962809,0.13315196276811,4356.4045873822606]
[null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",{"$f":"IF(LEFT(B419,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B419,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11572,45565.936439825447,0.13315196276811,6067.1938723297053]
[null,"BIRCH CREEK UNIT 169 FR","FRONTIER",{"$f":"IF(LEFT(B420,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B420,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23083,90891.679125517694,0.13315196276811,12102.405474851934]
[null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",{"$f":"IF(LEFT(B421,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B421,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5773,22731.779387064664,0.13315196276811,3026.7810425993248]
[null,"BIRCH CREEK UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B422,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B422,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27771,109351.15977103288,0.13315196276811,14560.321554482218]
[null,"BIRCH CREEK UNIT 182 FR","FRONTIER",{"$f":"IF(LEFT(B423,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B423,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9002,35446.297946016995,0.13315196276811,4719.7441443753887]
[null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",{"$f":"IF(LEFT(B424,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B424,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6007,23653.178378329714,0.13315196276811,3149.4671267788226]
[null,"BIRCH CREEK UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B425,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B425,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18652,73444.162329383355,0.13315196276811,9779.2343680170798]
[null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",{"$f":"IF(LEFT(B426,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B426,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12438,48975.90022801148,0.13315196276811,6521.2372436948544]
[null,"BIRCH CREEK UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B427,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B427,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3828,15073.142472489786,0.13315196276811,2007.0185052953775]
[null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",{"$f":"IF(LEFT(B428,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B428,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5735,22582.150491047261,0.13315196276811,3006.857661407782]
[null,"BIRCH CREEK UNIT 122 FR","FRONTIER",{"$f":"IF(LEFT(B429,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B429,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20578,81027.984795949538,0.13315196276811,10789.035214725256]
[null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",{"$f":"IF(LEFT(B430,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B430,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5978,23538.987905053276,0.13315196276811,3134.2624411326456]
[null,"BIRCH CREEK UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B431,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B431,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26216,103228.18784189975,0.13315196276811,13745.035824144101]
[null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",{"$f":"IF(LEFT(B432,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B432,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18983,74747.508765745457,0.13315196276811,9952.7775041855148]
[null,"BIRCH CREEK UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B433,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B433,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35612,140225.90118346558,0.13315196276811,18671.353973505484]
[null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",{"$f":"IF(LEFT(B434,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B434,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1484,5843.4021497321946,0.13315196276811,778.06046548023517]
[null,"BIRCH CREEK UNIT 144 FR","FRONTIER",{"$f":"IF(LEFT(B435,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B435,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15488,60985.587934671319,0.13315196276811,8120.3507340686538]
[null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",{"$f":"IF(LEFT(B436,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B436,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},991,3902.1641040327527,0.13315196276811,519.58080949522446]
[null,"BIRCH CREEK UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B437,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B437,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16015,63060.704466281066,0.13315196276811,8396.6565732250456]
[null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",{"$f":"IF(LEFT(B438,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B438,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2180,8583.9735083667019,0.13315196276811,1142.9729209884856]
[null,"BIRCH CREEK UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B439,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B439,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21814,85894.86151904185,0.13315196276811,11437.069402955425]
[null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",{"$f":"IF(LEFT(B440,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B440,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6150,24216.255539658356,0.13315196276811,3224.4419559996272]
[null,"BIRCH CREEK UNIT 185 FR","FRONTIER",{"$f":"IF(LEFT(B441,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B441,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20527,80827.167067084069,0.13315196276811,10762.295939968186]
[null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",{"$f":"IF(LEFT(B442,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B442,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8796,34635.151825501605,0.13315196276811,4611.7384463370272]
[null,"BIRCH CREEK UNIT 186 FR","FRONTIER",{"$f":"IF(LEFT(B443,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B443,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11802,46471.585020983403,0.13315196276811,6187.782758489041]
[null,"BIRCH CREEK UNIT 186 BR","BEAR RIVER",{"$f":"IF(LEFT(B444,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B444,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6941,27330.899138336365,0.13315196276811,3639.1628644867333]
[null,"BIRCH CREEK UNIT 187 FR","FRONTIER",{"$f":"IF(LEFT(B445,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B445,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20097,79133.997980571381,0.13315196276811,10536.847152800732]
[null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",{"$f":"IF(LEFT(B446,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B446,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11299,44490.970950016221,0.13315196276811,5924.0601074536235]
[null,"BIRCH CREEK UNIT 188 FR","FRONTIER",{"$f":"IF(LEFT(B447,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B447,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33159,130566.96218528965,0.13315196276811,17385.247287640916]
[null,"BIRCH CREEK UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B448,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B448,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23254,91565.009157595996,0.13315196276811,12192.060690213873]
[null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",{"$f":"IF(LEFT(B449,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B449,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2584,10174.764929183282,0.13315196276811,1354.7899210248838]
[null,"BIRCH CREEK UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B450,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B450,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14104,55535.946037616493,0.13315196276811,7394.7202190924772]
[null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",{"$f":"IF(LEFT(B451,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B451,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10218,40234.42261857383,0.13315196276811,5357.2923425047456]
[null,"BIRCH CREEK UNIT 189 FR","FRONTIER",{"$f":"IF(LEFT(B452,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B452,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18900,74420.687756023239,0.13315196276811,9909.2606452671462]
[null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",{"$f":"IF(LEFT(B453,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B453,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13140,51740.097201806631,0.13315196276811,6889.2954962333488]
[null,"BIRCH CREEK UNIT 191 FR","FRONTIER",{"$f":"IF(LEFT(B454,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B454,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26640,104897.7313132518,0.13315196276811,13967.338814281311]
[null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",{"$f":"IF(LEFT(B455,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B455,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6249,24606.078189808952,0.13315196276811,3276.347606998645]
[null,"BIRCH CREEK UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B456,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B456,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48354,190398.83257961628,0.13315196276811,25351.978266732676]
[null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",{"$f":"IF(LEFT(B457,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B457,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3091,12171.129410257558,0.13315196276811,1620.609770080463]
[null,"BIRCH CREEK UNIT 196 FR","FRONTIER",{"$f":"IF(LEFT(B458,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B458,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37336,147014.32793962347,0.13315196276811,19575.24632019546]
[null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",{"$f":"IF(LEFT(B459,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B459,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},755,2972.8899077141559,0.13315196276811,395.84612630564527]
[null,"BIRCH CREEK UNIT 190 FR","FRONTIER",{"$f":"IF(LEFT(B460,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B460,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34908,137453.82900461688,0.13315196276811,{"$f":"F460*G460","v":18302.247121956905}]
[null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",{"$f":"IF(LEFT(B461,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B461,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3881,{"$f":"D461*E461","v":15281.835406408793},0.13315196276811,2034.8063790625288]
[null,"BIRCH CREEK UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B462,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B462,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38460,151440.19317971711,0.13315196276811,20164.55896386108]
[null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",{"$f":"IF(LEFT(B463,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B463,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2023,7965.7699116632284,0.13315196276811,1060.6578986971131]
[null,"BIRCH CREEK UNIT 197 FR","FRONTIER",{"$f":"IF(LEFT(B464,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B464,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2926,11521.424993339893,0.13315196276811,1534.1003517487654]
[null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",{"$f":"IF(LEFT(B465,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B465,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13331,52492.17928442041,0.13315196276811,6989.4367016961014]
[null,"BIRCH CREEK UNIT 198 FR","FRONTIER",{"$f":"IF(LEFT(B466,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B466,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9367,36883.522868289401,0.13315196276811,4911.1134637152045]
[null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",{"$f":"IF(LEFT(B467,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B467,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15954,62820.510712147872,0.13315196276811,8364.6743034175688]
[null,"BIRCH CREEK UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B468,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B468,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46270,182192.86891381984,0.13315196276811,24259.338098228087]
[null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",{"$f":"IF(LEFT(B469,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B469,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},469,1846.7355850568729,0.13315196276811,245.89646786403659]
[null,"BIRCH CREEK UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B470,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B470,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16527,65076.756959989209,0.13315196276811,8665.0979198058267]
[null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",{"$f":"IF(LEFT(B471,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B471,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10129,39883.975993690969,0.13315196276811,5310.6296865561335]
[null,"BIRCH CREEK UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B472,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B472,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44841,176566.03490306021,0.13315196276811,23510.114105525085]
[null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",{"$f":"IF(LEFT(B473,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B473,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6115,24078.439451221275,0.13315196276811,3206.0914733232062]
[null,"BIRCH CREEK UNIT 194 FR","FRONTIER",{"$f":"IF(LEFT(B474,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B474,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50344,198234.66160789598,0.13315196276811,26395.334281763451]
[null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",{"$f":"IF(LEFT(B475,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B475,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3212,12647.579315997176,0.13315196276811,1684.0500101903742]
[null,"BIRCH CREEK UNIT 200 FR","FRONTIER",{"$f":"IF(LEFT(B476,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B476,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19832,78090.533310976345,0.13315196276811,10397.907783964976]
[null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",{"$f":"IF(LEFT(B477,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B477,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6606,26011.80229186717,0.13315196276811,3463.5225302981362]
[null,"BIRCH CREEK UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B478,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B478,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37372,147156.08163058732,0.13315196276811,19594.121102376917]
[null,"BIRCH CREEK UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B479,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B479,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29706,116970.42066034001,0.13315196276811,15574.841096735758]
[null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",{"$f":"IF(LEFT(B480,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B480,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10440,41108.570379517594,0.13315196276811,5473.6868326237563]
[null,"BIRCH CREEK UNIT 199 FR","FRONTIER",{"$f":"IF(LEFT(B481,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B481,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24400,96077.501653278683,0.13315196276811,12792.907922990391]
[null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",{"$f":"IF(LEFT(B482,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B482,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2411,9493.559692051429,0.13315196276811,1264.0861066528619]
[null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",{"$f":"IF(LEFT(B483,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B483,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14466,56961.358152308581,0.13315196276811,7584.5166399171712]
[null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B484,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B484,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6201,24417.073268523814,0.13315196276811,3251.181230756697]
[null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",{"$f":"IF(LEFT(B485,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B485,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24394,96053.876038118033,0.13315196276811,12789.762125960146]
[null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B486,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B486,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10455,41167.634417419205,0.13315196276811,5481.5513251993661]
[null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",{"$f":"IF(LEFT(B487,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B487,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31285,123187.89505011571,0.13315196276811,16402.710015194851]
[null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B488,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B488,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13410,52803.249884035533,0.13315196276811,7030.8563625943079]
["BRADY (WY)","BRADY UNIT 2-W WEBER","WEBER",{"$f":"IF(LEFT(B489,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B489,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27202,107110.66393329862,0.15008530866450023,16075.737057688677]
[null,"BRADY UNIT 4-W WEBER","WEBER",{"$f":"IF(LEFT(B490,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B490,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},134,527.63873858767795,0.15008530866450023,79.190822944279191]
[null,"BRADY UNIT 9-N DK","DAKOTA",{"$f":"IF(LEFT(B491,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B491,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62942,247840.57824019124,0.14999999999999991,37176.086736028665]
[null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B492,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B492,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19126,75310.585927074091,0.15003638814674433,11299.328301713229]
[null,"BRADY UNIT 19-D DK","DAKOTA",{"$f":"IF(LEFT(B493,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B493,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12136,47786.744264925823,0.14999999999999991,7168.0116397388692]
[null,"BRADY UNIT 20-D DK","DAKOTA",{"$f":"IF(LEFT(B494,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B494,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1,3.9376025267737162,0.14999999999999991,0.59064037901605704]
[null,"BRADY UNIT 21-W PHOS","FRONTIER",{"$f":"IF(LEFT(B495,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B495,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8723,34347.706841047126,0.14999999999999991,5152.1560261570658]
[null,"BRADY UNIT 23-W WEBER","WEBER",{"$f":"IF(LEFT(B496,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B496,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3166,12466.449599765585,0.15008530866450023,1871.0309361312532]
[null,"BRADY UNIT 25-N ENTRADA","ENTRADA",{"$f":"IF(LEFT(B497,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B497,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1,3.9376025267737162,0.15500000000000005,0.61032839164992625]
[null,"BRADY UNIT 28-D DK","DAKOTA",{"$f":"IF(LEFT(B498,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B498,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1889,7438.1311730755497,0.14999999999999991,1115.7196759613319]
[null,"BRADY UNIT 31-D DK","DAKOTA",{"$f":"IF(LEFT(B499,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B499,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5444,21436.308155756113,0.14999999999999991,3215.4462233634149]
[null,"BRADY UNIT 33-W WEBER","WEBER",{"$f":"IF(LEFT(B500,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B500,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37315,146931.63828656121,0.16433090909090903,24145.409693847218]
[null,"BRADY UNIT 37-D ENTRADA","ENTRADA",{"$f":"IF(LEFT(B501,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B501,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3,11.812807580321149,0.15500000000000005,1.8309851749497787]
[null,"BRADY 38-W MID/UPPER WEBER","WEBER",{"$f":"IF(LEFT(B502,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B502,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94819,373359.53398615698,0.15008530866450023,56035.780901146332]
[null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B503,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B503,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39921,157193.03047133354,0.15003638814674433,23584.674533760008]
[null,"BRADY UNIT 42-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B504,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B504,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38,149.62889601740122,0.15003638814674433,22.449779120835657]
[null,"SOUTH BRADY SHALLOW 1 BLAIR","BLAIR",{"$f":"IF(LEFT(B505,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B505,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},514,2023.9276987616902,0.16486662685508496,333.6781326934144]
[null,"SOUTH BRADY SHALLOW 4 BLAIR","BLAIR",{"$f":"IF(LEFT(B506,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B506,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16,63.00164042837946,0.14984862037222954,9.440708899379942]
[null,"BRADY UNIT 45-F FR","FRONTIER",{"$f":"IF(LEFT(B507,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B507,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4185,16478.866574548003,0.15000020779220791,2471.8334103622697]
[null,"BRADY UNIT 48-F FR","FRONTIER",{"$f":"IF(LEFT(B508,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B508,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14798,58268.642191197454,0.11060606060606054,6444.8649696324419]
[null,"BRADY UNIT 46-F FR","FRONTIER",{"$f":"IF(LEFT(B509,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B509,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22103,87032.828649279443,0.14999999999999991,13054.924297391908]
[null,"BRADY UNIT 56-W WEBER","WEBER",{"$f":"IF(LEFT(B510,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B510,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},104970,413330.137235437,0.15008530866450023,62034.781227320804]
[null,"BRADY UNIT 49-D FR","FRONTIER",{"$f":"IF(LEFT(B511,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B511,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10210,40202.921798359646,0.11060606060606054,4446.6868049700797]
["BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B512,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B512,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53584,210992.49379464283,0.13270636463754512,28000.046817296847]
[null,"MFS STLD 36-1 FR","FRONTIER",{"$f":"IF(LEFT(B513,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B513,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42011,165422.6197522906,0.17500000000000004,28948.958456650864]
[null,"LANSDALE FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B514,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B514,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49041,193103.96551550983,0.1750001354794728,33793.220126837667]
[null,"LANSDALE FED 4-1 DK","DAKOTA",{"$f":"IF(LEFT(B515,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B515,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13828,54449.167740226949,0.1750001354794728,9528.6117312842562]
[null,"LANSDALE FED 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B516,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B516,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},77766,306211.59809708485,0.17500000000000002,53587.029666989853]
[null,"LANSDALE FED 10-1 DK","DAKOTA",{"$f":"IF(LEFT(B517,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B517,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61102,240595.3895909276,0.16940006400000002,40756.874394808074]
[null,"LANSDALE FED 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B518,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B518,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7912,31154.311191833644,0.17465000340923315,5441.1005558660563]
[null,"PANDO FEDERAL 32-1 FR","FRONTIER",{"$f":"IF(LEFT(B519,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B519,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15795,62194.431910390849,0.17500000000000004,10884.025584318402]
[null,"PANDO FEDERAL 32-1 DK","DAKOTA",{"$f":"IF(LEFT(B520,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B520,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5844,23011.349166465599,0.17500000000000004,4026.9861041314807]
[null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",{"$f":"IF(LEFT(B521,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B521,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21923,86324.06019446018,0.17908361746350762,15459.224973761513]
[null,"HAGOOD FED 12-1 FR","FRONTIER",{"$f":"IF(LEFT(B522,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B522,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56706,223285.68888323035,0.16166666666666671,36097.853036122251]
[null,"HALEY FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B523,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B523,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43573,171573.15489911113,0.16656812863792678,28578.61933605008]
[null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B524,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B524,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19783,77897.59078716443,0.20312511999999999,{"$f":"F524*G524","v":15822.957476353669}]
[null,"LANSDALE FED 10-2 FR","FRONTIER",{"$f":"IF(LEFT(B525,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B525,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30955,{"$f":"D525*E525","v":121888.48621628039},0.17500000000000002,21330.485087849069]
[null,"LANSDALE FED 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B526,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B526,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4224,16632.433073092179,0.16940006400000002,2817.5352270575322]
[null,"MFS STATE 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B527,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B527,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},129392,509494.26614430471,0.12986945668135103,66167.743526424514]
[null,"LANSDALE FED 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B528,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B528,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},66375,261358.36771460541,0.17465000340923315,45646.239812387445]
[null,"LANSDALE FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B529,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B529,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33850,133287.84553129028,0.1750001354794728,23325.391025742843]
[null,"HALEY FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B530,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B530,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62117,244592.05615560294,0.16656812863792678,40741.241073541481]
[null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B531,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B531,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9957,39206.708359085889,0.18750015999999997,7351.2640904019408]
[null,"PANDO FEDERAL 32-2 FR","FRONTIER",{"$f":"IF(LEFT(B532,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B532,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50939,200577.53511132635,0.17500000000000004,35101.068644482119]
[null,"HAGOOD FED 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B533,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B533,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36441,143490.17367816099,0.16166666666666671,23197.578077969367]
[null,"LANSDALE FED 10-3 FR","FRONTIER",{"$f":"IF(LEFT(B534,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B534,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47793,188189.83756209622,0.17500000000000002,32933.221573366842]
[null,"LANSDALE FED 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B535,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B535,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26349,103751.88897796065,0.17500000000000002,18156.580571143117]
[null,"MFS FED 10-3R FR","FRONTIER",{"$f":"IF(LEFT(B536,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B536,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},99940,393523.99652576522,0.13270636463754512,52223.138976572242]
[null,"LANSDALE FED 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B537,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B537,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48397,190568.14948826755,0.17464984122991803,33282.69705160521]
[null,"HAGOOD FED 12-4 FR","FRONTIER",{"$f":"IF(LEFT(B538,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B538,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44829,176518.78367273894,0.16166666666666671,28537.203360426134]
[null,"LANSDALE FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B539,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B539,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62379,245623.70801761764,0.1750001354794728,42984.182180053554]
[null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B540,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B540,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6835,26913.513270498352,0.18750015999999997,5046.2880443805634]
[null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",{"$f":"IF(LEFT(B541,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B541,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1708,6725.4251157295075,0.18750015999999997,1261.0182852673011]
[null,"HALEY FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B542,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B542,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53086,209031.56773630949,0.16656812863792678,34817.997064089104]
[null,"HALEY FED 4-3 DK","DAKOTA",{"$f":"IF(LEFT(B543,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B543,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28587,112564.24343288022,0.16656328362148606,18749.070004548827]
[null,"LANSDALE FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B544,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B544,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},100189,394504.45955493185,0.1750001354794728,69038.333869369264]
[null,"LANSDALE FED 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B545,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B545,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18830,74145.055579149077,0.17464984122991803,12949.422184881834]
[null,"LANSDALE FED 28-4 DK","DAKOTA",{"$f":"IF(LEFT(B546,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B546,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8527,33575.936745799481,0.16927521807241153,5683.5740146307025]
[null,"PANDO FEDERAL 32-3 FR","FRONTIER",{"$f":"IF(LEFT(B547,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B547,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20952,82500.648140962905,0.17500000000000004,14437.613424668512]
[null,"PANDO FEDERAL 32-3 DK","DAKOTA",{"$f":"IF(LEFT(B548,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B548,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3696,14553.378938955655,0.17500000000000004,2546.8413143172402]
[null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B549,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B549,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16363,64430.99014559832,0.18750015999999997,12080.820961258107]
[null,"HAGOOD FED 12-3 FR","FRONTIER",{"$f":"IF(LEFT(B550,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B550,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43649,171872.41269114593,0.16166666666666671,27786.040051735265]
[null,"HALEY FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B551,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B551,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35595,140158.96194051043,0.16656812863792678,23346.016002265224]
[null,"PANDO FEDERAL 32-4 FR","FRONTIER",{"$f":"IF(LEFT(B552,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B552,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9584,37737.9826165993,0.17500000000000004,6604.1469579048789]
[null,"MFS STATE 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B553,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B553,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34161,134512.43991711692,0.13270636463754512,17850.656899926798]
[null,"HALEY FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B554,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B554,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},60181,236968.85766376901,0.16656812863792678,39471.459166521236]
[null,"LANSDALE FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B555,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B555,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},115391,454363.8931669459,0.17113239999999996,77756.383511003034]
[null,"LANSDALE FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B556,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B556,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},124560,490467.77073493408,0.17113239999999996,83934.926728519014]
[null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B557,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B557,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},167894,661099.83863014635,0.17500000000000002,115692.47176027563]
[null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",{"$f":"IF(LEFT(B558,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B558,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62892,247643.69811385256,0.17500000000000002,43337.647169924203]
[null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",{"$f":"IF(LEFT(B559,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B559,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},146574,577150.1527593307,0.17500000000000002,101001.27673288288]
[null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",{"$f":"IF(LEFT(B560,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B560,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29498,116151.39933477108,0.18749994666666664,21778.381180528275]
[null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",{"$f":"IF(LEFT(B561,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B561,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43602,171687.34537238759,0.18749994666666664,32191.368100664247]
[null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",{"$f":"IF(LEFT(B562,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B562,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},51369,202270.70419783902,0.18749994666666664,37925.746249323922]
[null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",{"$f":"IF(LEFT(B563,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B563,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},80791,318122.84574057529,0.18749994666666664,59648.016609806087]
[null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",{"$f":"IF(LEFT(B564,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B564,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},96260,379033.61922723794,0.18749994666666664,71068.783389980745]
[null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",{"$f":"IF(LEFT(B565,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B565,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9871,38868.074541783353,0.21887943372872165,8507.4221458312823]
[null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",{"$f":"IF(LEFT(B566,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B566,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},57986,228325.8201175007,0.16954399382898069,38711.271436998497]
[null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",{"$f":"IF(LEFT(B567,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B567,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42999,169312.97104874303,0.16954399382898069,28705.997318654474]
[null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",{"$f":"IF(LEFT(B568,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B568,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27474,108181.69182058108,0.18712338037139509,20243.323867763633]
[null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",{"$f":"IF(LEFT(B569,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B569,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},110797,436274.54715894745,0.17972711100929656,78410.363967766738]
[null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",{"$f":"IF(LEFT(B570,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B570,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},54199,213414.11934860866,0.18712284107427321,39934.656337875676]
[null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B571,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B571,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},224619,884460.34196138533,0.13469890909090909,119135.84319637102]
["BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B572,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B572,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39211,154397.33267732419,0.17109376661132791,26416.421202505659]
[null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",{"$f":"IF(LEFT(B573,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B573,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5903,23243.667715545245,0.16710545959000112,3884.1437761634597]
[null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",{"$f":"IF(LEFT(B574,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B574,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13543,53326.951020096436,0.17109406710940669,9123.9249365724227]
[null,"LAWLER FEDERAL 1-30 FR","FRONTIER",{"$f":"IF(LEFT(B575,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B575,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3952,15561.405185809726,0.17500027978557234,2723.2502613733586]
[null,"BRUFF UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B576,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B576,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41368,162890.74132757509,0.16710534736842106,27219.913912644057]
[null,"BRUFF UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B577,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B577,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28436,111969.66545133739,0.16710534736842106,18710.729839971631]
[null,"BRUFF UNIT 5 FR","FRONTIER",{"$f":"IF(LEFT(B578,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B578,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7046,27744.347403647604,0.17109376661132791,4746.8848994632845]
[null,"BRUFF UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B579,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B579,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29335,115509.57012290697,0.17109376661132791,19762.967431983459]
[null,"BRUFF UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B580,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B580,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3400,13387.848591030635,0.17109376661132791,2290.5774422615909]
[null,"BRUFF UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B581,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B581,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27666,108937.71150572163,0.17109376661132791,18638.563387532107]
[null,"BRUFF UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B582,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B582,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},856,3370.587762918301,0.1550036186960351,522.45330038491034]
[null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",{"$f":"IF(LEFT(B583,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B583,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9150,36029.063119979503,0.14919028157450756,5375.1860717354475]
[null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",{"$f":"IF(LEFT(B584,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B584,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},173334,682520.39637579536,0.15499991812808053,105790.60555899335]
[null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",{"$f":"IF(LEFT(B585,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B585,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3357,13218.531682379366,0.17500000000000004,2313.2430444163897]
[null,"BERKLEY FED 1 FR","FRONTIER",{"$f":"IF(LEFT(B586,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B586,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1704,6709.6747056224121,0.1875,1258.0640073042023]
[null,"BERKLEY FED 1 DK","DAKOTA",{"$f":"IF(LEFT(B587,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B587,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18567,73109.466114607596,0.1875,13708.024896488925]
[null,"BRUFF FEDERAL 2-26 FR","FRONTIER",{"$f":"IF(LEFT(B588,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B588,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4813,18951.680961361897,0.13238430899440623,{"$f":"F588*G588","v":2508.9051883523389}]
[null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",{"$f":"IF(LEFT(B589,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B589,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6444,{"$f":"D589*E589","v":25373.910682529826},0.17109406710940669,4341.3255771448494]
[null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",{"$f":"IF(LEFT(B590,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B590,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11433,45018.609688603901,0.16710527999999999,7522.8473772248672]
[null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",{"$f":"IF(LEFT(B591,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B591,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18882,74349.810910541317,0.17109406710940669,12720.811537499854]
[null,"WG MCNAMARA (NCT) W2 FR","FRONTIER",{"$f":"IF(LEFT(B592,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B592,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4929,19408.442854467648,0.17500000000000004,3396.4774995318394]
[null,"DONLEY (NCT 1) 2 FR","FRONTIER",{"$f":"IF(LEFT(B593,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B593,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},621,2445.2511691264776,4.7687172150615072E-5,0.11660711345362711]
[null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",{"$f":"IF(LEFT(B594,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B594,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9005,35458.110753597313,0.17109406710940669,6066.6723808487541]
[null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",{"$f":"IF(LEFT(B595,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B595,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11226,44203.525965561741,0.16710581305227967,7386.6661462527509]
[null,"BLACKS FORK 26-1 DK","DAKOTA",{"$f":"IF(LEFT(B596,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B596,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6339,24960.462417218587,0.17499999999999996,4368.0809230132518]
[null,"BRUFF UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B597,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B597,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56270,221568.894181557,0.16710534736842106,37025.347028246011]
[null,"BRUFF UNIT 14 DK","DAKOTA",{"$f":"IF(LEFT(B598,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B598,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18562,73089.778101973716,0.14325871492314249,10470.747684906395]
[null,"BRUFF UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B599,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B599,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49868,196360.36280515167,0.17109376661132791,33596.034085500294]
[null,"BRUFF UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B600,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B600,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7621,30008.468856542491,0.17109376661132791,5134.2619669045835]
[null,"BRUFF UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B601,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B601,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21876,86138.992875701821,0.17109376661132791,14737.844743210166]
[null,"BRUFF UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B602,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B602,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11446,45069.798521451958,0.17109376661132791,7711.1615894488732]
[null,"BRUFF UNIT 21 FR","FRONTIER",{"$f":"IF(LEFT(B603,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B603,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},19745,77747.961891147032,0.17109376661132791,13302.191646310326]
[null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",{"$f":"IF(LEFT(B604,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B604,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16120,63474.152731592309,0.16876698508613705,10712.341387407825]
[null,"BRUFF FEDERAL 26-3 FR","FRONTIER",{"$f":"IF(LEFT(B605,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B605,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9482,37336.347158868375,0.13238161126830639,4942.6457957638486]
[null,"BRUFF FEDERAL 26-3 DK","DAKOTA",{"$f":"IF(LEFT(B606,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B606,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8413,33127.050057747278,0.13238430899440623,4385.5016309179782]
[null,"BRUFF FEDERAL 26-4 FR","FRONTIER",{"$f":"IF(LEFT(B607,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B607,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8295,32662.412959587975,0.13238430899440623,4323.990969744993]
[null,"BRUFF FEDERAL 26-4 DK","DAKOTA",{"$f":"IF(LEFT(B608,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B608,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},882,3472.9654286144178,0.13238430899440623,459.76612842858157]
[null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",{"$f":"IF(LEFT(B609,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B609,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16696,65742.211787013963,0.16710545959000112,10985.882515132156]
[null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",{"$f":"IF(LEFT(B610,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B610,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2330,9174.6138873827585,0.19557569871587349,1794.3315214732393]
[null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",{"$f":"IF(LEFT(B611,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B611,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6789,26732.383554266758,0.16876698508613705,4511.5437766198338]
[null,"GREEN RIVER FEE 2 FR","FRONTIER",{"$f":"IF(LEFT(B612,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B612,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28840,113560.45687215398,0.12506329406329411,14202.244811764222]
[null,"LAWLER FEDERAL 2-30 FR","FRONTIER",{"$f":"IF(LEFT(B613,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B613,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2079,8186.2756531625564,0.17500027978557234,1432.6005297052664]
[null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",{"$f":"IF(LEFT(B614,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B614,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},272,1071.0278872824508,0.15701492537313433,168.16736379419973]
[null,"BRUFF 149 E 2 DK","DAKOTA",{"$f":"IF(LEFT(B615,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B615,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},143,563.07716132864141,0.15015031152647965,84.546211186941349]
[null,"BERKLEY FED 2 FR","FRONTIER",{"$f":"IF(LEFT(B616,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B616,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7501,29535.956553329645,0.1875,5537.9918537493086]
[null,"BERKLEY FED 2 DK","DAKOTA",{"$f":"IF(LEFT(B617,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B617,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13342,52535.492912214919,0.1875,9850.4049210402973]
[null,"BRUFF UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B618,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B618,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30532,120222.88034745511,0.1708855291139309,20544.350519775671]
[null,"BRUFF UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B619,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B619,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64676,254668.38102161686,0.17109376661132791,43572.17254579725]
[null,"BRUFF FEDERAL 5A FR","FRONTIER",{"$f":"IF(LEFT(B620,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B620,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11312,44542.159782864277,0.12500138599789337,5567.8317081976602]
[null,"BRUFF FEDERAL 5A DK","DAKOTA",{"$f":"IF(LEFT(B621,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B621,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2001,7879.1426560742066,0.12505732991285853,985.34454257114851]
[null,"BRUFF UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B622,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B622,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30694,120860.77195679245,0.1708855291139309,20653.356964954619]
[null,"BRUFF UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B623,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B623,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35780,140887.41840796356,0.17109376661132791,24104.95908356462]
[null,"BRUFF UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B624,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B624,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24949,98239.245440477447,0.17109376661132791,16808.122531466008]
[null,"BRUFF UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B625,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B625,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53999,212626.59884325392,0.17109376661132791,36379.085677848132]
[null,"BRUFF UNIT 24 FR","FRONTIER",{"$f":"IF(LEFT(B626,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B626,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15584,61363.597777241594,0.17109376661132791,10498.929076530774]
[null,"BRUFF UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B627,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B627,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28394,111804.2861452129,0.17109376661132791,19129.01643987518]
[null,"BRUFF UNIT 27 FR","FRONTIER",{"$f":"IF(LEFT(B628,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B628,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},39849,156909.52308940582,0.17109376661132791,26846.241322553567]
[null,"BRUFF FEDERAL 3A FR","FRONTIER",{"$f":"IF(LEFT(B629,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B629,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18675,73534.727187499157,0.12494405241935486,9187.7268083578529]
[null,"BRUFF FEDERAL 4A FR","FRONTIER",{"$f":"IF(LEFT(B630,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B630,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15117,59524.73739723827,0.12494405241935486,7437.2619096088711]
[null,"CHAMPLIN 149 AMOCO L 3 FR","FRONTIER",{"$f":"IF(LEFT(B631,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B631,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14231,56036.021558516753,0.16710527999999999,9363.9150726219777]
[null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",{"$f":"IF(LEFT(B632,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B632,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14172,55803.703009437108,0.17109406710940669,9547.6825076500336]
[null,"LAWLER FEDERAL 30-3 FR","FRONTIER",{"$f":"IF(LEFT(B633,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B633,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3155,12423.135971971074,0.17500027978557234,2174.052270909146]
[null,"BRUFF UNIT 32 FR","FRONTIER",{"$f":"IF(LEFT(B634,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B634,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35519,139859.70414847563,0.17109376661132791,23929.123579908661]
[null,"BRUFF UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B635,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B635,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26867,105791.56708682944,0.17109376661132791,18100.277688600636]
[null,"BRUFF UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B636,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B636,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13365,52626.057770330721,0.17109376661132791,9003.9904458312249]
[null,"GOVT UNIT 1-12 #2  FR","FRONTIER",{"$f":"IF(LEFT(B637,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B637,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4666,18372.85338992616,0.17500000000000004,3215.2493432370788]
[null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",{"$f":"IF(LEFT(B638,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B638,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31694,124798.37448356616,0.17109406710940669,21352.261459036137]
[null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",{"$f":"IF(LEFT(B639,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B639,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8708,34288.642803145522,0.17109406710940669,5866.5833528518551]
[null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",{"$f":"IF(LEFT(B640,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B640,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26516,104409.46859993186,0.16710545959000112,17447.392235939406]
[null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",{"$f":"IF(LEFT(B641,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B641,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11473,45176.113789674848,0.149197957452951,6740.1839030815809]
[null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",{"$f":"IF(LEFT(B642,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B642,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4041,15911.851810692588,0.19556701809666666,3111.8334110131955]
[null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",{"$f":"IF(LEFT(B643,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B643,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36385,143269.66793666166,0.14999805261067006,21490.171188676606]
[null,"WG MCNAMARA 4 FR","FRONTIER",{"$f":"IF(LEFT(B644,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B644,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11049,43506.570318322789,0.17500000000000004,7613.64980570649]
[null,"WG MCNAMARA 4 DK","DAKOTA",{"$f":"IF(LEFT(B645,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B645,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34640,136398.55152744154,0.15735303529411765,21462.726092564033]
[null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",{"$f":"IF(LEFT(B646,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B646,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3760,14805.385500669174,0.15500332882010159,2294.8840370685884]
[null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",{"$f":"IF(LEFT(B647,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B647,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2956,11639.553069143105,0.14999805261067006,1745.9102936300137]
[null,"BRUFF UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B648,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B648,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},43525,171384.14997782599,0.16710534736842106,28639.207915486186]
[null,"GREEN RIVER FEE 4 FR","FRONTIER",{"$f":"IF(LEFT(B649,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B649,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},52476,206629.63019497754,0.12506329406329411,25841.782203264193]
[null,"LAWLER FED 30-4 FR","FRONTIER",{"$f":"IF(LEFT(B650,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B650,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3653,14384.062030304385,0.17500027978557234,2517.214879756295]
[null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",{"$f":"IF(LEFT(B651,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B651,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8896,35028.912078178982,0.16710545959000112,5853.5224517618399]
[null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",{"$f":"IF(LEFT(B652,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B652,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3969,15628.34442876488,0.19557569871587349,{"$f":"F652*G652","v":3056.5243814280202}]
[null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",{"$f":"IF(LEFT(B653,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B653,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17245,{"$f":"D653*E653","v":67903.955574212741},0.17109406710940669,11617.963932008526]
[null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",{"$f":"IF(LEFT(B654,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B654,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},287,1130.0919251840567,0.149197957452951,168.60740697153437]
[null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",{"$f":"IF(LEFT(B655,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B655,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},274,1078.9030923359983,0.19556701809666666,210.9978605834238]
[null,"BRUFF UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B656,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B656,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3030,11930.93565612436,0.15499887791741471,1849.2816392041498]
[null,"BRUFF UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B657,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B657,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2592,10206.265749397473,0.15499887791741471,1581.95973888355]
[null,"BRUFF UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B658,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B658,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2188,8615.4743285808909,0.15499887791741471,1335.38885365633]
[null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",{"$f":"IF(LEFT(B659,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B659,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37184,146415.81235555388,8.9597349720777278E-2,13118.468744272264]
[null,"BRUFF UNIT 36 DK","DAKOTA",{"$f":"IF(LEFT(B660,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B660,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},52083,205082.15240195545,0.14119600737762761,28956.781103566253]
[null,"BRUFF UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B661,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B661,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4109,16179.6087825132,0.15500124831337442,2507.8595585115822]
[null,"BERKLEY FED 4 FR","FRONTIER",{"$f":"IF(LEFT(B662,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B662,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21796,85823.984673559913,0.1875,16091.997126292485]
[null,"WG MCNAMARA 3 FR","FRONTIER",{"$f":"IF(LEFT(B663,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B663,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32055,126219.84899573147,0.17500000000000004,22088.473574253014]
[null,"WG MCNAMARA 3 DK","DAKOTA",{"$f":"IF(LEFT(B664,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B664,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17727,69801.879992117669,0.15735303529411765,10983.537685995456]
[null,"DONLEY (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B665,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B665,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},97,381.94744509705049,0.15503099666189787,59.213693085861259]
[null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",{"$f":"IF(LEFT(B666,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B666,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},250,984.40063169342909,0.15500000000000008,152.5820979124816]
[null,"BRUFF 21-15 FR","FRONTIER",{"$f":"IF(LEFT(B667,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B667,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22127,87127.331109922015,0.16710527999999999,14559.437060776228]
[null,"BRUFF UNIT 539-16E FR","FRONTIER",{"$f":"IF(LEFT(B668,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B668,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26730,105252.11554066144,0.16710534736842106,17588.191328683417]
[null,"BRUFF UNIT 539-16E DK","DAKOTA",{"$f":"IF(LEFT(B669,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B669,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},468,1842.7979825300993,0.22840667325466482,420.9073566701079]
[null,"TRIPP 14-7 FR","FRONTIER",{"$f":"IF(LEFT(B670,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B670,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9727,38301.059777927941,0.15500964976586223,5937.0338618379637]
[null,"TRIPP 14-7 DK","DAKOTA",{"$f":"IF(LEFT(B671,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B671,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},403,1586.8538182898076,0.13019328439125724,206.59771045195737]
[null,"BRUFF UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B672,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B672,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61210,241020.65066381916,0.17109376661132791,41237.130953185871]
[null,"BRUFF UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B673,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B673,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53650,211252.37556140986,0.17109376661132791,36143.964640392449]
[null,"BRUFF UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B674,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B674,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37517,147727.03399696952,0.17109376661132791,25275.174676861207]
[null,"FABIAN DITCH 531-09E FR","FRONTIER",{"$f":"IF(LEFT(B675,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B675,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16844,66324.976960976477,0.16710545959000112,11083.26575736021]
[null,"STATE OF WYOMING 24-06D FR","FRONTIER",{"$f":"IF(LEFT(B676,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B676,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2719,10706.341270297735,0.15500423181814293,1659.5282041853809]
[null,"DONLEY 26-10 FR","FRONTIER",{"$f":"IF(LEFT(B677,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B677,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},659,2594.8800651438792,0.15500331169691342,402.21500355360371]
[null,"STATE OF WYOMING 24-09 FR","FRONTIER",{"$f":"IF(LEFT(B678,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B678,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},359,1413.5993071117641,0.15502414678372017,219.14202647905924]
[null,"KOBUS 631-15E FR","FRONTIER",{"$f":"IF(LEFT(B679,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B679,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31499,124030.54199084529,0.17109406710940669,21220.889874997771]
[null,"MCNAMARA 34-6 FR","FRONTIER",{"$f":"IF(LEFT(B680,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B680,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13835,54476.730957914362,0.17147677545210113,9341.4941618348075]
[null,"MCNAMARA 34-6 DK","DAKOTA",{"$f":"IF(LEFT(B681,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B681,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27959,110091.42904606633,0.15639283631941298,17217.510842971718]
[null,"MCNAMARA 34-9 FR","FRONTIER",{"$f":"IF(LEFT(B682,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B682,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7286,28689.372010073297,0.17500159999999998,5020.6860047580421]
[null,"MCNAMARA 34-9 DK","DAKOTA",{"$f":"IF(LEFT(B683,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B683,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9045,35615.614854668267,0.15735303529411765,5604.2251012483166]
[null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",{"$f":"IF(LEFT(B684,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B684,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28838,113552.58166710043,0.16166719304507729,18357.72714114203]
[null,"HAGOOD FED 12-5 FR","FRONTIER",{"$f":"IF(LEFT(B685,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B685,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38667,152255.27690275927,0.16166677333333332,24614.619339842284]
[null,"HAGOOD FED 12-5 DK","DAKOTA",{"$f":"IF(LEFT(B686,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B686,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},31766,125081.88186549387,0.16166677333333332,20221.584243655572]
[null,"CHAMPLIN BORDER 35-05 FR","FRONTIER",{"$f":"IF(LEFT(B687,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B687,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},352,1386.0360894243481,0.1550786838340486,214.94465249441959]
[null,"FABIAN DITCH 559-27E FR","FRONTIER",{"$f":"IF(LEFT(B688,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B688,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25392,99983.603359838206,0.15499700777977254,15497.159347814535]
[null,"FABIAN DITCH 559-27E DK","DAKOTA",{"$f":"IF(LEFT(B689,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B689,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10122,39856.412776003555,0.16596204625284744,6614.6518206036817]
[null,"CHAMPLIN BORDER 35-06 FR","FRONTIER",{"$f":"IF(LEFT(B690,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B690,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11,43.313627794510879,0.17500159999999998,7.5799541658438745]
[null,"CHAMPLIN BORDER 35-06 DK","DAKOTA",{"$f":"IF(LEFT(B691,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B691,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},86,338.63381730253957,0.15735303529411765,53.285059005788298]
[null,"CHAMPLIN 358B 6-29 FR","DAKOTA",{"$f":"IF(LEFT(B692,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B692,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7408,29169.759518339692,0.17500000000000004,5104.7079157094477]
[null,"CHAMPLIN 358B 6-29 DK","DAKOTA",{"$f":"IF(LEFT(B693,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B693,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5432,21389.056925434827,0.17500000000000004,3743.0849619510955]
[null,"KOBUS 618-09E FR","FRONTIER",{"$f":"IF(LEFT(B694,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B694,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23697,93309.367076956754,0.17108586085860852,15963.91339253305]
[null,"FABIAN DITCH 533-09E FR","FRONTIER",{"$f":"IF(LEFT(B695,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B695,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17078,67246.37595224152,0.16710545959000112,11237.236559261319]
[null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B696,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B696,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1000,3937.6025267737164,0.15500000000000008,610.3283916499264]
[null,"CHAMPLIN 149 J6 FR","FRONTIER",{"$f":"IF(LEFT(B697,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B697,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6389,25157.342543557272,0.15499700777977254,3899.3128179421492]
[null,"CHAMPLIN 149 J6 DK","DAKOTA",{"$f":"IF(LEFT(B698,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B698,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3174,12497.950419979776,0.13019404070020213,1627.1586656479551]
[null,"HALEY FED 4-6 FR","FRONTIER",{"$f":"IF(LEFT(B699,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B699,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18921,74503.377409085486,0.16656812863792678,12409.888152236559]
[null,"HALEY FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B700,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B700,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35181,138528.79449442611,0.16656812863792678,23074.482061404491]
[null,"HALEY FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B701,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B701,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35527,139891.20496868982,0.16656812863792678,23301.416224539309]
[null,"LANSDALE FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B702,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B702,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61846,243524.96587084726,0.17113239999999996,41675.01186939617]
[null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",{"$f":"IF(LEFT(B703,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B703,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},102358,403045.11943550402,0.17500000000000002,70532.895901213211]
[null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",{"$f":"IF(LEFT(B704,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B704,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17142,67498.382513955046,0.16828915504336733,11359.245760067495]
[null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",{"$f":"IF(LEFT(B705,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B705,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},58446,230137.11727981662,0.17750914285714284,40851.442427954004]
[null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",{"$f":"IF(LEFT(B706,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B706,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17457,68738.727309888767,0.17750914285714284,12201.75256586923]
[null,"PANDO FEDERAL 32-8 FR","FRONTIER",{"$f":"IF(LEFT(B707,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B707,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21401,84268.631675484299,0.17500000000000004,14747.010543209755]
[null,"PANDO FEDERAL 32-8 DK","DAKOTA",{"$f":"IF(LEFT(B708,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B708,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12568,49487.788556492065,0.17500000000000004,8660.3629973861134]
[null,"BRUFF UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B709,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B709,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},97514,383971.37279581215,0.17109376661132791,65695.108442557874]
[null,"BRUFF UNIT 48 DK","DAKOTA",{"$f":"IF(LEFT(B710,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B710,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50230,197785.77491984377,0.20039264749509189,39634.815073055841]
[null,"BRUFF UNIT 50 FR","FRONTIER",{"$f":"IF(LEFT(B711,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B711,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},172889,680768.16325138102,0.16442297418638252,111933.92613319286]
[null,"BRUFF UNIT 51 DK","DAKOTA",{"$f":"IF(LEFT(B712,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B712,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},963934,3795588.9540430955,0.20039264749509189,760608.11930382252]
[null,"FABIAN DITCH 549-21E FR","FRONTIER",{"$f":"IF(LEFT(B713,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B713,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33155,130551.21177518256,0.16580913432087141,21646.583408983774]
[null,"FABIAN DITCH 549-21E DK","DAKOTA",{"$f":"IF(LEFT(B714,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B714,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8288,32634.849741900562,0.16823366673644055,5490.2804354727123]
[null,"KOBUS 606-03E DK","DAKOTA",{"$f":"IF(LEFT(B715,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B715,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53262,209724.58578102168,0.17500006400000004,36701.815934052291]
[null,"FABIAN DITCH 558-27E FR","FRONTIER",{"$f":"IF(LEFT(B716,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B716,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},917,3610.7815170514978,0.15499700777977254,{"$f":"F716*G716","v":559.66033088948996}]
[null,"FABIAN DITCH 558-27E DK","DAKOTA",{"$f":"IF(LEFT(B717,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B717,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4837,{"$f":"D717*E717","v":19046.183422004466},0.15242001129481419,2903.0194923050235]
[null,"KOBUS 645-15E FR","FRONTIER",{"$f":"IF(LEFT(B718,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B718,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18728,73743.420121418152,0.17109287109287116,12616.973472781237]
[null,"KOBUS 649-11E DK","DAKOTA",{"$f":"IF(LEFT(B719,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B719,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34077,134181.68130486793,0.16405307716003781,22012.917716571101]
[null,"BRUFF UNIT 614-09E FR","FRONTIER",{"$f":"IF(LEFT(B720,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B720,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},44770,176286.46512365929,0.17108541085410861,30160.042313699738]
[null,"BRUFF UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B721,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B721,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},195496,769785.54357415438,0.16249999999999998,125090.15083080006]
[null,"BRUFF UNIT 53 FR","FRONTIER",{"$f":"IF(LEFT(B722,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B722,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},157690,620920.54244694731,0.16249999999999998,100899.58814762892]
[null,"BRUFF UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B723,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B723,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71074,279861.16198791511,0.16249999999999998,45477.438823036202]
[null,"BRUFF UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B724,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B724,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21820,85918.487134202485,0.17109376661132791,14700.117585337621]
[null,"BRUFF UNIT 55 DK","DAKOTA",{"$f":"IF(LEFT(B725,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B725,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},21816,85902.73672409539,0.20039264749509189,17214.276839215334]
[null,"BRUFF UNIT 56 FR","FRONTIER",{"$f":"IF(LEFT(B726,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B726,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},29007,114218.03649412519,0.16249999999999998,18560.430930295341]
[null,"BRUFF UNIT 56 DK","DAKOTA",{"$f":"IF(LEFT(B727,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B727,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},152295,599677.17681500316,0.17292019999999997,103696.29735028569]
[null,"FABIAN DITCH 580-13E DK","DAKOTA",{"$f":"IF(LEFT(B728,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B728,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},38053,149837.58895132021,0.14255602494634376,21360.251068444406]
[null,"KOBUS 616-09E FR","FRONTIER",{"$f":"IF(LEFT(B729,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B729,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},182983,720514.32315663493,0.17108541085410861,123269.48900352287]
[null,"KOBUS 616-09E DK","DAKOTA",{"$f":"IF(LEFT(B730,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B730,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1846,7268.8142644242798,0.17500002709589457,1272.0426932292739]
[null,"KOBUS 630-15E FR","FRONTIER",{"$f":"IF(LEFT(B731,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B731,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},146533,576988.71105573291,0.17109287109287116,98718.655162700394]
[null,"KOBUS 630-15E DK","DAKOTA",{"$f":"IF(LEFT(B732,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B732,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},338,1330.9096540495161,0.16939980800000001,225.45583986133448]
[null,"KOBUS 617-09E FR","FRONTIER",{"$f":"IF(LEFT(B733,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B733,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},876,3449.3398134537756,0.17109287109287116,590.1574520587551]
[null,"KOBUS 617-09E DK","DAKOTA",{"$f":"IF(LEFT(B734,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B734,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71442,281310.19971776783,0.17500006503016102,49229.303244256953]
[null,"BRUFF UNIT 63 FR","FRONTIER",{"$f":"IF(LEFT(B735,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B735,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},107594,423662.40626569121,0.17109376661132791,72485.996859615756]
[null,"BRUFF UNIT 71 FR","FRONTIER",{"$f":"IF(LEFT(B736,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B736,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42138,165922.69527319085,0.1710943261226508,28388.431736220526]
[null,"BRUFF UNIT 71 DK","DAKOTA",{"$f":"IF(LEFT(B737,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B737,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},81046,319126.93438490259,0.17013638270803791,54295.102240952692]
["BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",{"$f":"IF(LEFT(B738,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B738,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48029,189119.11175841483,0.1768634957733049,33448.267223135575]
["CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B739,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B739,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},61982,256456.87981448849,0.1620568239947886,41560.587434349218]
[null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B740,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B740,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},109368,452521.31314818782,0.1620568239947886,73334.16679874649]
[null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",{"$f":"IF(LEFT(B741,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B741,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},132412,547868.22577516129,0.1620568239947886,88785.784636782424]
[null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B742,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B742,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},127560,527792.57831525523,0.1620568239947886,85532.388969790991]
[null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B743,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B743,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},23089,95533.104740678333,0.1620568239947886,15481.791540635813]
[null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B744,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B744,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},63256,261728.18543359821,0.1620568239947886,42414.838481288018]
[null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B745,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B745,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},5485,22694.749859353833,0.1620568239947886,3677.8390835630576]
[null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B746,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B746,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},117327,485452.49165877985,0.1620568239947886,78670.888998578463]
[null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B747,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B747,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},2259,9346.8441079818258,0.1620568239947886,1514.7198705139376]
[null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",{"$f":"IF(LEFT(B748,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B748,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},33616,139089.64654002525,0.1620568239947886,22540.426368834229]
[null,"CANYON CREEK UNIT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B749,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B749,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6815,28197.761219962878,0.1620568239947886,4569.6396270706]
[null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",{"$f":"IF(LEFT(B750,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B750,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},293036,1212466.4940356629,0.1620568239947886,196488.46922351583]
[null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B751,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B751,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},49589,205179.57170018181,0.1620568239947886,33250.749738342471]
[null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B752,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B752,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},68565,283694.71724823985,0.1620568239947886,45974.664861349323]
[null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B753,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B753,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},114783,474926.43083066749,0.1620568239947886,76965.069011598622]
[null,"CANYON CREEK UNIT 16 MESA","MESAVERDE",{"$f":"IF(LEFT(B754,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B754,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},479,1981.9116103246101,0.1620568239947886,321.18230100760337]
[null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",{"$f":"IF(LEFT(B755,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B755,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},94347,390370.38559351984,0.1620568239947886,63262.184870906807]
[null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B756,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B756,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},243616,1007986.1771625057,0.1620568239947886,163351.03850160399]
[null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B757,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B757,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34537,142900.37846718385,0.1620568239947886,23157.981482045092]
[null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",{"$f":"IF(LEFT(B758,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B758,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21751,89996.992559855105,0.1620568239947886,14584.626783332738]
[null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",{"$f":"IF(LEFT(B759,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B759,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},155121,641829.04155566567,0.1620568239947886,104012.77602213038]
[null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",{"$f":"IF(LEFT(B760,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B760,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},85461,353603.64954060857,0.1620568239947886,57303.884397517315]
[null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",{"$f":"IF(LEFT(B761,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B761,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19467,80546.708388703933,0.1620568239947886,13053.143744707755]
[null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",{"$f":"IF(LEFT(B762,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B762,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34643,143338.96433502185,0.1620568239947886,23229.057314835918]
[null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B763,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B763,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21894,90588.669721183745,0.1620568239947886,14680.51210492791]
[null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",{"$f":"IF(LEFT(B764,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B764,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},58015,240043.01059077715,0.1620568239947886,38900.607918488749]
[null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B765,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B765,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41572,172008.41224303693,0.1620568239947886,27875.136988492875]
[null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B766,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B766,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},39236,162342.97274049354,0.1620568239947886,26308.786560196924]
[null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B767,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B767,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},58887,243650.99999412385,0.1620568239947886,39485.307222201969]
[null,"CANYON CREEK UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B768,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B768,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},36066,149226.77273062087,0.1620568239947886,24183.216843716546]
[null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B769,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B769,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},85207,352552.69849880808,0.1620568239947886,57133.570609509115]
[null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B770,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B770,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},118237,489217.70995814388,0.1620568239947886,79281.068317820464]
[null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B771,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B771,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},24391,100920.26323053772,0.1620568239947886,16354.817335858987]
[null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",{"$f":"IF(LEFT(B772,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B772,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},72840,301382.96805019752,0.1620568239947886,48841.166608337859]
[null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B773,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B773,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},81183,335902.98593107064,0.1620568239947886,54435.371070355468]
[null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",{"$f":"IF(LEFT(B774,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B774,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},98406,407164.91424969432,0.1620568239947886,65983.85284541591]
[null,"CANYON CREEK UNIT 40W MESA","MESAVERDE",{"$f":"IF(LEFT(B775,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B775,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},133193,551099.69334857166,0.1620568239947886,89309.466008571442]
[null,"CANYON CREEK UNIT 44W MESA","MESAVERDE",{"$f":"IF(LEFT(B776,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B776,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},258407,1069185.4561360157,0.1620568239947886,173268.79928282206]
[null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B777,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B777,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},380530,1574481.8895132022,0.1620568239947886,255155.53445182322]
[null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",{"$f":"IF(LEFT(B778,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B778,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},260341,1077187.5794227961,0.1620568239947886,174565.59796789245]
[null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",{"$f":"IF(LEFT(B779,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B779,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},35473,146773.17443224404,0.1620568239947886,23785.59449612258]
[null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",{"$f":"IF(LEFT(B780,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B780,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},201100,832071.8681341944,0.1620568239947886,{"$f":"F780*G780","v":134842.92428523808}]
[null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",{"$f":"IF(LEFT(B781,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B781,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},101080,{"$f":"D781*E781","v":418228.86340628727},0.1620568239947886,67776.841306573173]
[null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",{"$f":"IF(LEFT(B782,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B782,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},193152,799186.20325139689,0.1620568239947886,129513.57787937498]
[null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",{"$f":"IF(LEFT(B783,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B783,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},83930,347268.98007211799,0.1620568239947886,56277.307982396975]
[null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",{"$f":"IF(LEFT(B784,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B784,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},52088,215519.44041458933,0.1620568239947886,34926.396022722431]
[null,"CANYON CREEK 2D-4W MESA","MESAVERDE",{"$f":"IF(LEFT(B785,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B785,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},28087,116212.84216949338,0.1620568239947886,18833.084109395735]
[null,"CANYON CREEK 45 MESA","MESAVERDE",{"$f":"IF(LEFT(B786,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B786,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},49283,203913.46532698907,0.1620568239947886,33045.568560663298]
[null,"CANYON CREEK 13B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B787,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B787,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21310,88172.30984554789,0.1620568239947886,14288.924497853921]
[null,"CANYON CREEK 2A-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B788,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B788,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},116294,481178.34824862255,0.1620568239947886,77978.234892230117]
[null,"CANYON CREEK 11B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B789,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B789,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},39206,162218.84466469032,0.1620568239947886,26288.670758463672]
["CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B790,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B790,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},54054,223653.96698222647,0.13238478908931198,29608.383247929996]
[null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B791,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B791,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},125468,519136.71382924466,0.13238478908931198,68725.804368803059]
[null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",{"$f":"IF(LEFT(B792,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B792,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19506,80708.074887248105,0.13238478908931198,10684.521471752738]
[null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B793,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B793,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},1002,4145.8777318272641,0.13238478908931198,548.85114911802748]
[null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",{"$f":"IF(LEFT(B794,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B794,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},75475,312285.55070824624,0.13238478908931198,41341.85676615082]
[null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B795,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B795,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17179,71079.873807445678,0.13238478908931198,9409.8941024936066]
[null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",{"$f":"IF(LEFT(B796,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B796,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},101802,421216.21243061789,0.13238478908931198,55762.619443626179]
[null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B797,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B797,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21903,90625.908143924709,0.13238478908931198,11997.491735660833]
[null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",{"$f":"IF(LEFT(B798,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B798,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6404,26497.206581458879,0.13238478908931198,3507.8271047423627]
[null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",{"$f":"IF(LEFT(B799,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B799,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},213764,884470.46653325669,0.13238478908931198,117090.43616773056]
[null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",{"$f":"IF(LEFT(B800,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B800,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},95081,393407.38584817172,0.13238478908931198,52081.153801687789]
[null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B801,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B801,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},25307,104710.30714506244,0.13238478908931198,13862.051926876169]
[null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B802,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B802,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},3571,14775.378623108942,0.13238478908931198,1956.0353827350061]
[null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B803,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B803,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},922,3814.8695296853666,0.13238478908931198,505.03069809064004]
[null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",{"$f":"IF(LEFT(B804,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B804,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},3468,14349.205562851248,0.13238478908931198,1899.6165520372447]
[null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B805,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B805,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},7317,30274.837688403284,0.13238478908931198,4007.928002092422]
[null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",{"$f":"IF(LEFT(B806,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B806,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41461,171549.13836256505,0.13238478908931198,22710.496500581372]
[null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B807,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B807,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29459,121889.63283622691,0.13238478908931198,16136.333335197576]
[null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B808,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B808,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},25255,104495.15181367021,0.13238478908931198,13833.568633708366]
[null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",{"$f":"IF(LEFT(B809,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B809,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6044,25007.669671820342,0.13238161126830639,3310.5556052211355]
[null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",{"$f":"IF(LEFT(B810,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B810,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},16173,66917.445665511317,0.13238478908931198,8858.8519308242103]
[null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B811,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B811,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11605,48016.877323208981,0.13238478908931198,6356.7041771603881]
[null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",{"$f":"IF(LEFT(B812,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B812,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},837,3463.1733149096008,0.13238478908931198,458.47146887404091]
[null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B813,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B813,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22133,91577.556725082672,0.13238478908931198,12123.475532364573]
[null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B814,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B814,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},40561,167825.29608846872,0.13238478908931198,22217.516426523267]
[null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B815,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B815,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},3871,16016.659381141057,0.13238478908931198,2120.3620740877091]
[null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",{"$f":"IF(LEFT(B816,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B816,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21934,90754.173822254699,0.13238478908931198,12014.472160433947]
[null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B817,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B817,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},27586,114139.90330357975,0.13238478908931198,15110.387025518869]
[null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",{"$f":"IF(LEFT(B818,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B818,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},25991,107540.42727337567,0.13238360026222168,14236.588936187087]
[null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B819,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B819,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},51623,213595.45523963956,0.13238478908931198,28276.789292335259]
[null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",{"$f":"IF(LEFT(B820,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B820,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},8678,35906.114727342312,0.13238478908931198,4753.4234251958505]
[null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B821,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B821,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29886,123656.38911515928,0.13238478908931198,16370.224992556256]
[null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B822,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B822,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20210,83620.947066096807,0.13238478908931198,11070.141440793746]
[null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",{"$f":"IF(LEFT(B823,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B823,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26048,107776.27061740177,0.13238360026222168,14267.810727167143]
[null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",{"$f":"IF(LEFT(B824,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B824,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11698,48401.674358198936,0.13238360026222168,6407.5879102580329]
[null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B825,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B825,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20142,83339.590094276195,0.13238478908931198,11032.894057420468]
[null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B826,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B826,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},45174,186912.05654447587,0.13238478908931198,24744.313183889994]
[null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B827,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B827,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},4685,19384.667837934863,0.17908361746350762,3471.4764397458862]
[null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",{"$f":"IF(LEFT(B828,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B828,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},42228,174722.6795006005,0.17908361746350762,31289.969497884584]
[null,"CHURCH BUTTES UNIT 47 FR","FRONTIER",{"$f":"IF(LEFT(B829,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B829,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},14843,61414.434304902272,0.13238478908931198,8130.3369324938931]
[null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B830,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B830,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19549,80885.991795899376,0.13238478908931198,10708.074964179958]
[null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B831,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B831,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41440,171462.2487095028,0.13238478908931198,22698.993632186684]
[null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",{"$f":"IF(LEFT(B832,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B832,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},35453,146690.42238170857,0.13238478908931198,19419.580628424577]
[null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",{"$f":"IF(LEFT(B833,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B833,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},266851,1104123.3718720931,0.13238478908931198,146169.13971386701]
[null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",{"$f":"IF(LEFT(B834,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B834,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},13061,54041.226602191513,0.13238478908931198,7154.2363858588387]
[null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",{"$f":"IF(LEFT(B835,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B835,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22499,93091.919249881845,0.13238478908931198,12323.95409581487]
[null,"CHURCH BUTTES UNIT 53 FR","FRONTIER",{"$f":"IF(LEFT(B836,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B836,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},92,380.65943246318193,0.13238478908931198,50.393518681495536]
[null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B837,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B837,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29031,120118.73895476776,0.13238478908931198,15901.893922201052]
[null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",{"$f":"IF(LEFT(B838,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B838,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11138,46084.616943205656,0.13238498342330993,6100.9112500958681]
[null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",{"$f":"IF(LEFT(B839,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B839,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},13970,57802.30729902882,0.13238478908931198,7652.1462606575287]
[null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",{"$f":"IF(LEFT(B840,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B840,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19525,80786.689335256815,0.13238478908931198,10694.928828871743]
[null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",{"$f":"IF(LEFT(B841,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B841,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},69682,288316.41927064612,0.13238478908931198,38168.708356130133]
[null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",{"$f":"IF(LEFT(B842,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B842,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17274,71472.946047489182,0.13238478908931198,9461.9308880886292]
[null,"CHURCH BUTTES UNIT 82 FR","FRONTIER",{"$f":"IF(LEFT(B843,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B843,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},164547,680830.0829730347,0.13238478908931198,90131.546940043976]
[null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",{"$f":"IF(LEFT(B844,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B844,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41131,170183.72952872972,0.13238478908931198,{"$f":"F844*G844","v":22529.737140093399}]
[null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",{"$f":"IF(LEFT(B845,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B845,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},27433,{"$f":"D845*E845","v":113506.85011698336},0.13238478908931198,15026.580412928988]
[null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",{"$f":"IF(LEFT(B846,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B846,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},1752,7249.0796269075508,0.13238478908931198,959.66787749978448]
[null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",{"$f":"IF(LEFT(B847,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B847,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20261,83831.964794962274,0.13238478908931198,11098.076978323708]
[null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",{"$f":"IF(LEFT(B848,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B848,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},27995,115832.18273703019,0.13238478908931198,15334.419081396385]
[null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",{"$f":"IF(LEFT(B849,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B849,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11770,48699.581740126639,0.13238498342330993,6447.093321388792]
[null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",{"$f":"IF(LEFT(B850,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B850,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},8743,36175.058891582601,0.13238478908931198,4789.0275416556024]
[null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",{"$f":"IF(LEFT(B851,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B851,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},7087,29323.189107245329,0.13238478908931198,3881.9442053886833]
[null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B852,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B852,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20376,84307.789085541241,0.13238478908931198,11161.068876675576]
[null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B853,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B853,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34858,144228.5488782782,0.13238478908931198,19093.666023908383]
[null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",{"$f":"IF(LEFT(B854,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B854,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},16857,69747.565793824542,0.13238478908931198,9233.5167871083722]
[null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B855,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B855,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6000,24825.615160642297,0.13238478908931198,3286.5338270540565]
[null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",{"$f":"IF(LEFT(B856,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B856,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22568,93377.413824229239,0.13238478908931198,12361.749234825993]
[null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B857,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B857,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},27954,115662.54103343247,0.13238478908931198,15311.961100244849]
[null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B858,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B858,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},10737,44425.438329969395,0.13238478908931198,5881.252283513234]
[null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",{"$f":"IF(LEFT(B859,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B859,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},739,3057.6882672857764,0.13238478908931198,404.79141636549127]
[null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",{"$f":"IF(LEFT(B860,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B860,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6635,27452.992765143608,0.13238478908931198,3634.3586570839443]
[null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B861,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B861,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},30754,127247.82810839887,0.13238478908931198,16845.676886203408]
[null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B862,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B862,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},37358,154572.55519521251,0.13238478908931198,20463.055118514243]
[null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B863,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B863,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22614,93567.743540460826,0.13238478908931198,12386.945994166739]
[null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B864,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B864,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},23074,95471.040702776736,0.13238478908931198,12638.913587574218]
[null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",{"$f":"IF(LEFT(B865,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B865,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},48446,200450.29201207947,0.13238478908931198,26536.569630910137]
[null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",{"$f":"IF(LEFT(B866,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B866,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},118603,490732.07248294307,0.13238478908931198,64965.461915015374]
[null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B867,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B867,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},31905,132010.20861671542,0.13238478908931198,17476.143625359946]
[null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",{"$f":"IF(LEFT(B868,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B868,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},44051,182265.52890690899,0.13238478908931198,24129.183602593042]
[null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B869,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B869,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},25598,105914.34948035359,0.13238478908931198,14021.44881748829]
[null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",{"$f":"IF(LEFT(B870,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B870,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},66048,273280.37168835039,0.13238478908931198,36178.164368211052]
[null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B871,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B871,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20425,84510.531609353158,0.13238478908931198,11187.90890292985]
[null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B872,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B872,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},18749,77575.909774480402,0.13238478908931198,10269.870453906084]
[null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B873,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B873,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},23461,97072.292880638168,0.13238478908931198,12850.895019419204]
[null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B874,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B874,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},13730,56809.282692603127,0.13238478908931198,7520.6849075753662]
[null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B875,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B875,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},7523,31127.183808918668,0.13238478908931198,4120.765663487944]
[null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B876,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B876,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},18511,76591.160373108258,0.13238478908931198,10139.504612099607]
[null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B877,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B877,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41405,171317.43262106573,0.13238478908931198,22679.822184862202]
[null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B878,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B878,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},32662,135142.37372948314,0.13238478908931198,17890.794643206602]
[null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B879,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B879,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29536,122208.22823078849,0.13238478908931198,16178.510519311436]
[null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",{"$f":"IF(LEFT(B880,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B880,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},2570,10633.638493808452,0.13238478908931198,1407.731989254821]
[null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",{"$f":"IF(LEFT(B881,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B881,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19361,80108.122520865931,0.13238584835749112,10605.181760250676]
[null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",{"$f":"IF(LEFT(B882,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B882,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21846,90390.06479989861,0.13238584835749112,11966.365411623174]
[null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B883,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B883,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21958,90853.47628289726,0.13238478908931198,12027.618295742162]
[null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B884,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B884,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26338,108976.17535016614,0.13238478908931198,14426.787989491624]
[null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",{"$f":"IF(LEFT(B885,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B885,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},1986,8217.2786181726005,0.13238161126830639,1087.816583714291]
[null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",{"$f":"IF(LEFT(B886,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B886,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},5912,24461.506138286211,0.13238498342330993,3238.336084626214]
[null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B887,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B887,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34929,144522.31865767913,0.13238478908931198,19132.556674195188]
[null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B888,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B888,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26021,107664.55534917887,0.13238478908931198,14253.1494522956]
[null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",{"$f":"IF(LEFT(B889,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B889,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},3216,13306.529726104272,0.13238478908931198,1761.5821313009744]
[null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B890,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B890,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},37034,153231.97197653781,0.13238478908931198,20285.582291853323]
[null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B891,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B891,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22613,93563.605937934044,0.13238478908931198,12386.398238528896]
[null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B892,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B892,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},28641,118505.07396932601,0.13238478908931198,15688.269223442539]
[null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",{"$f":"IF(LEFT(B893,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B893,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},9957,41198.108359085898,0.13238498342330993,5454.0108921893125]
[null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B894,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B894,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},44600,184537.07269410774,0.13238478908931198,24429.901447768487]
[null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",{"$f":"IF(LEFT(B895,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B895,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},113772,470743.31467609928,0.13238478908931198,62319.254428599023]
[null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B896,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B896,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},16992,70306.142134938986,0.13238478908931198,9307.463798217088]
[null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B897,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B897,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19009,78651.686431441572,0.13238478908931198,10412.286919745093]
[null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",{"$f":"IF(LEFT(B898,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B898,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},18267,75581.585356575481,0.13238478908931198,10005.852236466075]
[null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B899,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B899,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},28849,119365.69529489495,0.13238478908931198,15802.202396113747]
[null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B900,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B900,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},16679,69011.072544058814,0.13238478908931198,9136.016283572435]
[null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B901,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B901,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},23546,97423.989095413926,0.13238478908931198,12897.454248635802]
[null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",{"$f":"IF(LEFT(B902,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B902,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},4152,17179.325691164471,0.13238478908931198,2274.2814083214071]
[null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B903,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B903,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},20640,85400.116152609509,0.13238478908931198,11305.676365065954]
[null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B904,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B904,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},43102,178338.94410900073,0.13238478908931198,23609.363502280659]
[null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B905,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B905,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11507,47611.392275585153,0.13238478908931198,6303.0241246518381]
[null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B906,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B906,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},61094,252782.68877071343,0.13238478908931198,33464.582938340085]
[null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",{"$f":"IF(LEFT(B907,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B907,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},4600,19032.971623159097,0.13238478908931198,2519.6759340747772]
[null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B908,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B908,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},55693,230435.49752360859,0.13238478908931198,{"$f":"F908*G908","v":30506.154738353594}]
[null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B909,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B909,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29100,{"$f":"D909*E909","v":120404.23352911515},0.13238478908931198,15939.689061212175]
[null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",{"$f":"IF(LEFT(B910,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B910,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},4736,19595.685566800323,0.13238478908931198,2594.1707008213357]
[null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B911,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B911,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},5607,23199.537367620229,0.13238478908931198,3071.2658613820158]
[null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B912,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B912,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29093,120375.27031142774,0.13238478908931198,15935.854771747279]
[null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",{"$f":"IF(LEFT(B913,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B913,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6667,27585.396046000369,0.13238478908931198,3651.8868374948993]
[null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",{"$f":"IF(LEFT(B914,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B914,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},2593,10728.803351924247,0.13238478908931198,1420.3303689251948]
[null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",{"$f":"IF(LEFT(B915,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B915,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},14517,60065.575881174038,0.13238478908931198,7951.7685945572894]
[null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",{"$f":"IF(LEFT(B916,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B916,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17280,71497.771662649815,0.13238478908931198,9465.2174219156823]
[null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",{"$f":"IF(LEFT(B917,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B917,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},24818,102687.01950947009,0.13238478908931198,13594.199419971263]
[null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",{"$f":"IF(LEFT(B918,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B918,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26307,108847.90967183615,0.13238478908931198,14409.807564718511]
[null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",{"$f":"IF(LEFT(B919,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B919,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},22457,92918.139943757356,0.13238478908931198,12300.948359025493]
[null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",{"$f":"IF(LEFT(B920,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B920,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},24013,99356.249475417251,0.13238478908931198,13153.256131508177]
[null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",{"$f":"IF(LEFT(B921,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B921,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},36844,152445.8274964508,0.13238478908931198,20181.508720663274]
[null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",{"$f":"IF(LEFT(B922,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B922,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},344578,1425726.8034706337,0.13238478908931198,188744.54217643879]
[null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",{"$f":"IF(LEFT(B923,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B923,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11212,46390.799530186909,0.13238478908931198,6141.436211488347]
[null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",{"$f":"IF(LEFT(B924,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B924,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},141448,585255.60220708861,0.14093270000000002,82481.652209170963]
[null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",{"$f":"IF(LEFT(B925,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B925,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},133151,550925.91404244711,0.14093270000000002,77643.476565969991]
[null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",{"$f":"IF(LEFT(B926,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B926,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},127923,529294.5280324741,0.14093270000000002,74594.906930842277]
[null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",{"$f":"IF(LEFT(B927,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B927,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},239771,992077.09544706077,0.13238478908931198,131335.91704109637]
[null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B928,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B928,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},51813,214381.59971972657,0.13238478908931198,28380.862863525304]
[null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",{"$f":"IF(LEFT(B929,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B929,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},46663,193072.94670684193,0.13238478908931198,25559.92132863724]
[null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B930,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B930,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},79820,330263.43368707807,0.13238478908931198,43721.855012575805]
[null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",{"$f":"IF(LEFT(B931,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B931,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},67990,281315.59579534497,0.13238478908931198,37241.905816900886]
[null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",{"$f":"IF(LEFT(B932,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B932,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},36127,149479.16648475407,0.13238478908931198,19788.767928330319]
[null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B933,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B933,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},47767,197640.8598964001,0.13238478908931198,26164.643552815185]
[null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B934,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B934,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},80189,331790.20901945757,0.13238478908931198,43923.976842939628]
[null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",{"$f":"IF(LEFT(B935,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B935,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41318,170957.46120123641,0.13238478908931198,22632.167444369916]
[null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",{"$f":"IF(LEFT(B936,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B936,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},41388,171247.09337811059,0.13238478908931198,22670.510339018885]
[null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B937,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B937,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},39227,162305.73431775256,0.13238478908931198,21486.81040564158]
[null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",{"$f":"IF(LEFT(B938,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B938,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},12387,51252.482499146026,0.13238478908931198,6785.0490859531001]
[null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B939,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B939,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},61217,253291.61388150661,0.14093270000000002,35697.071031678213]
[null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B940,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B940,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},97844,404839.58162964752,0.14093259999999996,57055.094821978448]
[null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",{"$f":"IF(LEFT(B941,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B941,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},72456,299794.12867991638,0.13238478908931198,39688.182495504785]
[null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",{"$f":"IF(LEFT(B942,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B942,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17295,71559.835700551426,0.13238478908931198,9473.4337564833186]
[null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B943,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B943,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},26502,109654.74216455703,0.13238478908931198,14516.619914097768]
[null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",{"$f":"IF(LEFT(B944,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B944,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},8365,34611.04513646214,0.13238478908931198,4581.9759105511976]
[null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",{"$f":"IF(LEFT(B945,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B945,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},37075,153401.61368013555,0.13238478908931198,20308.040273004859]
[null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B946,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B946,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},34811,144034.08155951984,0.14093259999999996,20299.09760279518]
[null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",{"$f":"IF(LEFT(B947,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B947,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},56243,232711.17891333412,0.14093259999999996,32796.591493321343]
[null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B948,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B948,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},64688,267653.23225193814,0.13238478908931198,35433.216700745463]
[null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",{"$f":"IF(LEFT(B949,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B949,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},29064,120255.2798381513,0.13238478908931198,15919.969858249851]
[null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",{"$f":"IF(LEFT(B950,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B950,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},32045,132589.47297046374,0.13238478908931198,17552.829414657874]
[null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",{"$f":"IF(LEFT(B951,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B951,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},19290,79814.352741464987,0.13238478908931198,10566.206253978791]
[null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",{"$f":"IF(LEFT(B952,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B952,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},17328,71696.376583934965,0.13238478908931198,9491.5096925321159]
[null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",{"$f":"IF(LEFT(B953,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B953,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},98813,408848.91847809125,0.13238478908931198,54125.377842115413]
[null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",{"$f":"IF(LEFT(B954,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B954,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},135727,561584.3781514162,0.13238478908931198,74345.22945742766]
[null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",{"$f":"IF(LEFT(B955,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B955,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},11352,46970.063883935232,0.13238478908931198,6218.1220007862757]
[null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",{"$f":"IF(LEFT(B956,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B956,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},35942,148713.71001730091,0.13238478908931198,19687.433135329484]
[null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B957,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B957,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},51258,212085.23031736715,0.14093259999999996,29889.722930225369]
[null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B958,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B958,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},81323,336482.25028481893,0.13238478908931198,44545.131736252843]
[null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",{"$f":"IF(LEFT(B959,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B959,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},12151,50276.008302827431,0.13240422248910755,6656.7557891917813]
[null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",{"$f":"IF(LEFT(B960,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B960,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},97900,405071.28737114684,0.13238478908931198,53625.276944765355]
[null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",{"$f":"IF(LEFT(B961,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B961,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},83392,345042.94991271378,0.13238478908931198,45678.438150948648]
[null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",{"$f":"IF(LEFT(B962,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B962,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},61988,256481.70542964913,0.13238478908931198,33954.276478571141]
[null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",{"$f":"IF(LEFT(B963,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B963,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},6132,25371.778694176428,0.13238478908931198,3358.8375712492457]
[null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B964,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B964,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},73285,303224.20117461181,0.13238478908931198,40142.271919276092]
[null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",{"$f":"IF(LEFT(B965,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B965,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},90676,375181.24671773351,0.13238478908931198,49668.290216992275]
[null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B966,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B966,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},116931,483814.00105817744,0.14093259999999996,68185.165085531684]
[null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B967,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B967,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},37524,155259.39721465693,0.13238478908931198,20553.982554396069]
[null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B968,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B968,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},119907,496127.506177856,0.14093259999999996,69920.539377161287]
[null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",{"$f":"IF(LEFT(B969,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B969,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},140768,582442.03248888254,0.14093259999999996,82085.069987942668]
[null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",{"$f":"IF(LEFT(B970,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B970,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},5967,24689.074277258766,0.13238445172096389,3268.4495616930544]
[null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B971,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B971,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},47251,195505.85699258489,0.13238478908931198,25882.001643688538]
[null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B972,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B972,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},44736,185099.78663774897,0.13238478908931198,{"$f":"F972*G972","v":24504.396214515044}]
[null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B973,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B973,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},59254,{"$f":"D973*E973","v":245169.50012144979},0.13238478908931198,32456.712564710178]
[null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B974,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B974,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},95869,396667.81663926941,0.14093259999999996,55903.426735295485]
[null,"CHURCH BUTTES UNIT 198 DK","DAKOTA",{"$f":"IF(LEFT(B975,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B975,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},80627,333602.47892618441,0.13238478908931198,44163.893812314564]
[null,"CHURCH BUTTES UNIT 204","FRONTIER",{"$f":"IF(LEFT(B976,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B976,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.1376025267737164},21287,88077.144987432097,0.13238478908931198,11660.074262749949]
["CRESTON (WY)","CRESTON FEDERAL 22-1 ALMOND","ALMOND",{"$f":"IF(LEFT(B977,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B977,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113917,448559.86704248143,0.125,56069.983380310179]
[null,"CRESTON FEDERAL 22-2 ALMOND","ALMOND",{"$f":"IF(LEFT(B978,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B978,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},179847,708166.0016326725,0.125,88520.750204084063]
[null,"CRESTON FEDERAL 22-3 MESA","MESAVERDE",{"$f":"IF(LEFT(B979,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B979,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},145083,571279.18739191105,0.125,71409.898423988881]
[null,"CRESTON FEDERAL 22-4 MESA","MESAVERDE",{"$f":"IF(LEFT(B980,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B980,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},169507,667451.19150583236,0.125,83431.398938229046]
[null,"CHAMPLIN 261 D-12D MESA","MESAVERDE",{"$f":"IF(LEFT(B981,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B981,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17319,68195.338161193999,0.125,8524.4172701492498]
[null,"CHAMPLIN 261 D-6D MESA","MESAVERDE",{"$f":"IF(LEFT(B982,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B982,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8372,32965.608354149554,0.125,4120.7010442686942]
["DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B983,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B983,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12501,49223.969187198229,0.13375006649997342,6583.7091521804059]
[null,"DRY PINEY UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B984,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B984,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9981,39301.210819728462,0.13375006649997342,5256.5395606681568]
[null,"DRY PINEY UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B985,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B985,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24133,95026.161778630092,0.13375006649997342,12709.755457129007]
[null,"DRY PINEY UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B986,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B986,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22731,89505.643036093345,0.13375006649997342,11971.385708200369]
[null,"DRY PINEY UNIT 22 BR","BEAR RIVER",{"$f":"IF(LEFT(B987,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B987,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1001,3941.5401293004898,0.13375000000000004,527.18099229394068]
[null,"DRY PINEY UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B988,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B988,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8848,34839.907156893838,0.13375024338255648,4659.8460616602224]
[null,"DRY PINEY UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B989,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B989,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},16952,66750.238033868038,0.13375024338255648,8927.8605828734289]
[null,"DRY PINEY UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B990,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B990,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12378,48739.644076405057,0.13375024338255648,6518.9392575983538]
[null,"DRY PINEY UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B991,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B991,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6638,26137.80557272393,0.13375024338255648,3495.9378568377665]
[null,"DRY PINEY UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B992,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B992,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},37654,148266.4855431375,0.13375024338255648,19830.678526870932]
[null,"DRY PINEY UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B993,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B993,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17758,69923.945670447647,0.13375024338255648,9352.3447516910292]
[null,"DRY PINEY UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B994,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B994,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3175,12501.88802250655,0.13375024338255648,1672.1305657517187]
[null,"DRY PINEY UNIT 23 BR","BEAR RIVER",{"$f":"IF(LEFT(B995,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B995,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23885,94049.636351990208,0.13375000000000004,12579.138862078693]
[null,"DRY PINEY UNIT 26 BR","BEAR RIVER",{"$f":"IF(LEFT(B996,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B996,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7807,30740.862926522404,0.13375000000000004,4111.590416422373]
[null,"DRY PINEY UNIT 17 BR","BEAR RIVER",{"$f":"IF(LEFT(B997,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B997,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33177,130637.83903077159,0.13375000000000004,17472.810970365706]
[null,"DRY PINEY UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B998,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B998,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8986,35383.296305588614,0.13375024338255648,4732.524492549589]
[null,"DRY PINEY UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B999,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B999,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},9771,38474.314289105983,0.13375024338255648,5145.9489001448956]
[null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B1000,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1000,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12936,50936.826286344796,0.13375000000000004,6812.8005157986181]
[null,"DRY PINEY UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B1001,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1001,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},230974,909483.80601903237,0.13375024338255648,121643.68040753936]
["E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B1002,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1002,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11472,45172.17618714807,0.1925,8695.6439160260034]
[null,"HIAWATHA UNIT 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1003,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1003,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18282,71987.249394477083,0.1925,13857.545508436839]
[null,"WW WILSON A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1004,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1004,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},125331,493503.66228307661,0.1925,94999.454989492253]
[null,"WW WILSON A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1005,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1005,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},126610,498539.85591482022,0.1925,95968.922263602901]
[null,"WW WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B1006,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1006,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},42353,166769.2798164472,0.1925,32103.086364666087]
[null,"WW WILSON C 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B1007,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1007,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17656,69522.310212716737,0.16249999999999998,11297.375409566468]
[null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",{"$f":"IF(LEFT(B1008,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1008,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11044,43486.882305688923,0.16249999999999998,7066.6183746744491]
[null,"MW NEWBERGER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1009,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1009,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1596,6284.4136327308515,0.1925,1209.749624300689]
[null,"MW NEWBERGER D 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1010,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1010,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7301,28748.436047974901,0.16249999999999998,4671.6208577959205]
[null,"MW NEWBERGER A 3 WAS","WASATCH",{"$f":"IF(LEFT(B1011,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1011,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10558,41573.207477676893,0.1925,8002.842439452802]
[null,"MW NEWBERGER B 4 WAS","WASATCH",{"$f":"IF(LEFT(B1012,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1012,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},78471,308987.60787846032,0.16249999999999998,50210.486280249796]
[null,"MW NEWBERGER C 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B1013,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1013,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41396,163000.99419832477,0.1925,31377.69138317752]
[null,"MW NEWBERGER A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1014,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1014,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},96924,381648.18730501569,0.1925,73467.276056215516]
[null,"MW NEWBERGER 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B1015,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1015,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53826,211945.39360612206,0.1925,40799.488269178495]
[null,"MW NEWBERGER 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1016,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1016,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61178,240894.6473829624,0.16249999999999998,39145.380199731386]
["EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",{"$f":"IF(LEFT(B1017,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1017,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3956,15577.155595916822,0.15499975950490077,2414.4553711375265]
["FIVE MILE (WY)","FIVE MILE GULCH 1 ALMOND/LEWIS","MESAVERDE",{"$f":"IF(LEFT(B1018,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1018,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13258,52204.73429996593,0.15076987698769881,7870.9013685813643]
["FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",{"$f":"IF(LEFT(B1019,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1019,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10205,40183.233785725773,0.14120951073665619,5674.2547826990094]
["GRANGER (WY)","GRANGER 1 FR","FRONTIER",{"$f":"IF(LEFT(B1020,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1020,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7151,28157.795668958846,0.16500000000000004,4646.0362853782108]
[null,"GRANGER 2 FR","FRONTIER",{"$f":"IF(LEFT(B1021,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1021,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6316,24869.897559102792,0.16500000000000004,4103.5330972519614]
["JACKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",{"$f":"IF(LEFT(B1022,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1022,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2865,11281.231239206698,0.15500000000000003,1748.5908420770384]
[null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B1023,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1023,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6557,25818.859768055256,0.15500000000000003,4001.9232640485652]
[null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",{"$f":"IF(LEFT(B1024,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1024,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},6108,24050.876233533858,0.15500000000000003,3727.8858161977487]
[null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",{"$f":"IF(LEFT(B1025,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1025,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48544,191146.97705970329,0.15500000000000003,29627.781444254015]
[null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",{"$f":"IF(LEFT(B1026,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1026,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3191,12564.889662934929,0.15500000000000003,1947.5578977549144]
[null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",{"$f":"IF(LEFT(B1027,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1027,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},14534,57229.115124129195,0.15500000000000003,8870.5128442400273]
["JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B1028,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1028,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22235,87552.592182813576,0.125,10944.074022851697]
[null,"JOHNSON RIDGE 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1029,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1029,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},8802,34658.777440662248,0.18500000000000005,6411.8738265225174]
[null,"JOHNSON RIDGE 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1030,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1030,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23060,90801.114267401892,0.125,11350.139283425236]
[null,"JOHNSON RIDGE 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1031,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1031,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},35348,139186.37411639732,0.125,17398.296764549665]
[null,"JOHNSON RIDGE 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B1032,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1032,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3151,12407.385561863979,0.125,1550.9231952329974]
[null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1033,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1033,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},944,3717.0967852743879,0.18500000000000005,687.662905275762]
[null,"JOHNSON RIDGE 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1034,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1034,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33243,130897.72079753866,0.125,16362.215099692332]
[null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1035,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1035,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18126,71372.983400300378,0.18500000000000005,13204.001929055574]
[null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",{"$f":"IF(LEFT(B1036,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1036,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4245,16715.122726154426,0.18500000000000005,{"$f":"F1036*G1036","v":3092.2977043385699}]
[null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1037,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1037,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3933,{"$f":"D1037*E1037","v":15486.590737801025},0.18500000000000005,2865.0192864931905]
["KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1038,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1038,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},70532,277726.98141840374,0.16001200762674619,44439.651868874818]
[null,"PIONEER 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1039,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1039,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},76673,301907.79853532114,0.16001200762674619,48308.87296180796]
[null,"KINNEY UNIT 2 DK","DAKOTA",{"$f":"IF(LEFT(B1040,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1040,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},28560,112457.92816465734,0.17049203399779811,19173.180911970696]
[null,"KINNEY UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1041,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1041,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},87448,344335.46576130792,0.17049211276552212,58706.481057745492]
[null,"KINNEY UNIT 5 DK","DAKOTA",{"$f":"IF(LEFT(B1042,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1042,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56152,221104.25708339771,0.17049203399779811,37696.514515720533]
[null,"KINNEY UNIT 13-1 NUGGET","NUGGET",{"$f":"IF(LEFT(B1043,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1043,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},27694,109047.9643764713,0.13375005666858894,14585.171414947305]
["LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1044,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1044,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4227,16644.245880672497,0.16500014076444472,2746.3029132289912]
[null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B1045,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1045,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2483,9777.0670739791367,0.16500014076444472,1613.2174434699753]
[null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1046,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1046,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1006,3961.2281419343585,0.16500014076444472,653.60320101924901]
[null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B1047,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1047,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3352,13198.843669745496,0.16500014076444472,2177.8110634359068]
["MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",{"$f":"IF(LEFT(B1048,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1048,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11571,45561.99883729867,0.15000000000000002,6834.2998255948014]
[null,"ES LAUZER B 2 DK","DAKOTA",{"$f":"IF(LEFT(B1049,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1049,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10260,40399.801924698331,0.15000000000000002,6059.9702887047506]
["NO BAXTER (WY)","GW CAPPERS A 2 DK","DAKOTA",{"$f":"IF(LEFT(B1050,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1050,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},11534,45416.307543808041,0.15000000000000002,6812.4461315712069]
[null,"GW CAPPERS B 3 DK","DAKOTA",{"$f":"IF(LEFT(B1051,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1051,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2015,7934.2690914490386,0.15000000000000002,1190.140363717356]
[null,"NORTH BAXTER 14-1 MORR","MORRISON",{"$f":"IF(LEFT(B1052,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1052,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25929,102098.09591671568,0.15000000000000002,15314.714387507354]
[null,"UP 11 19 104 A2 2 DK","DAKOTA",{"$f":"IF(LEFT(B1053,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1053,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3696,14553.378938955655,0.15000000000000002,2183.0068408433485]
[null,"UP 11 19 104 A1 3 MORR","MORRISON",{"$f":"IF(LEFT(B1054,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1054,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},12399,48822.333729467311,0.15000000000000002,7323.3500594200978]
[null,"UP 35 20 104 1 DK","DAKOTA",{"$f":"IF(LEFT(B1055,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1055,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18815,74085.991541247466,0.15000000000000002,11112.898731187122]
[null,"OF FEATHERSTONE 1 DK","DAKOTA",{"$f":"IF(LEFT(B1056,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1056,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13241,52137.795057010779,0.17500000000000004,9124.1141349768877]
[null,"TERESA LAURUNEN 1 FR","FRONTIER",{"$f":"IF(LEFT(B1057,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1057,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4266,16797.812379216673,0.15500000000000003,2603.6609187785848]
[null,"TERESA LAURUNEN 1 DK","DAKOTA",{"$f":"IF(LEFT(B1058,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1058,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},4600,18112.971623159094,0.15500000000000003,2807.5106015896599]
[null,"UP 11 19 104 A1 1 DK","DAKOTA",{"$f":"IF(LEFT(B1059,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1059,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15319,60320.133107646558,0.15000000000000002,9048.0199661469851]
["PINEDALE(WY)","MESA UNIT 2 LANCE","LANCE",{"$f":"IF(LEFT(B1060,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1060,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},15963,62855.949134888833,0.19807338666666668,12450.090717295168]
[null,"PINEDALE UNIT 8 LANCE","LANCE",{"$f":"IF(LEFT(B1061,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1061,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},34,133.87848591030635,0.20485650000000008,27.425878048884684]
[null,"MESA UNIT 3 LANCE","LANCE",{"$f":"IF(LEFT(B1062,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1062,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},32545,128149.27423385059,0.15630809883457225,20030.769422523423]
[null,"MESA UNIT 6 LANCE","LANCE",{"$f":"IF(LEFT(B1063,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1063,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},36509,143757.9306499816,0.17636500160130178,25353.867669283834]
[null,"MESA UNIT 13-5 LANCE","LANCE",{"$f":"IF(LEFT(B1064,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1064,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132034,519897.41202004085,0.20475464566929127,{"$f":"F1064*G1064","v":106451.410382545}]
[null,"MESA UNIT 7-7 LANCE","LANCE",{"$f":"IF(LEFT(B1065,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1065,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},126629,{"$f":"D1065*E1065","v":498614.67036282894},0.19589471514884155,{"$f":"F1065*G1065","v":97675.978819759897}]
[null,"MESA UNIT 15-6 LANCE","LANCE",{"$f":"IF(LEFT(B1066,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1066,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},176800,{"$f":"D1066*E1066","v":696168.12673359306},0.19257007611565097,134061.14915437816]
[null,"STEWART POINT 5-20 LANCE","LANCE",{"$f":"IF(LEFT(B1067,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1067,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},90306,355589.13378282724,0.20839888000000001,74104.377220511364]
[null,"STEWART POINT 3-20D LANCE","LANCE",{"$f":"IF(LEFT(B1068,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1068,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},173099,681595.05978200352,0.20485650000000008,139629.17836423207]
[null,"STEWART POINT 7-20 LANCE","LANCE",{"$f":"IF(LEFT(B1069,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1069,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},108840,428568.65901405126,0.20485650000000008,87795.075495312019]
[null,"MESA UNIT 3-16D LANCE","LANCE",{"$f":"IF(LEFT(B1070,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1070,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56476,222380.04030207239,0.16404507072891669,36480.349440052807]
[null,"MESA UNIT 13-9D LANCE","LANCE",{"$f":"IF(LEFT(B1071,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1071,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},78604,309511.30901452119,0.17501400024029512,54168.812310241468]
[null,"STEWART POINT 14-20 LANCE","LANCE",{"$f":"IF(LEFT(B1072,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1072,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},192834,759303.64564788283,0.20485650000000008,155548.28728466557]
[null,"STEWART POINT 15-20D LANCE","LANCE",{"$f":"IF(LEFT(B1073,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1073,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},170192,670148.44923667237,0.20485650000000008,137284.26579105243]
[null,"MESA UNIT 3-7 LANCE","LANCE",{"$f":"IF(LEFT(B1074,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1074,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},157039,618357.16320201766,0.20456547539449055,126494.52705400932]
[null,"MESA UNIT 5-8 LANCE","LANCE",{"$f":"IF(LEFT(B1075,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1075,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},117855,464066.1457929163,0.20719855424441661,96153.834482070917]
[null,"MESA UNIT 11-16 LANCE","LANCE",{"$f":"IF(LEFT(B1076,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1076,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71831,282841.92710068281,0.16253713216040649,45972.315685667738]
[null,"MESA UNIT 12-16 LANCE","LANCE",{"$f":"IF(LEFT(B1077,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1077,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},62571,246379.72770275819,0.1601988918589527,39469.759354492373]
[null,"MESA UNIT 15-16 LANCE","LANCE",{"$f":"IF(LEFT(B1078,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1078,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},69842,275010.03567492991,0.16568682570714235,45565.539848587112]
[null,"MESA UNIT 2-16D LANCE","LANCE",{"$f":"IF(LEFT(B1079,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1079,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41070,161717.33577459652,0.1605199381248949,25958.856732261087]
[null,"MESA UNIT 4-16D LANCE","LANCE",{"$f":"IF(LEFT(B1080,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1080,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},52067,205019.1507615271,0.1584657683911174,32488.517260319732]
[null,"MESA UNIT 6-16 LANCE","LANCE",{"$f":"IF(LEFT(B1081,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1081,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25502,100416.73963778331,0.20850189518186457,20937.080522461682]
[null,"MESA UNIT 7-16D LANCE","LANCE",{"$f":"IF(LEFT(B1082,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1082,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},58190,229129.09103296255,0.1599278055266701,36644.112711222326]
[null,"MESA UNIT 14-6D LANCE","LANCE",{"$f":"IF(LEFT(B1083,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1083,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},203863,802731.46391567006,0.21087100972050571,169272.79433031703]
[null,"MESA UNIT 8-17 LANCE","LANCE",{"$f":"IF(LEFT(B1084,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1084,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},87933,346245.20298679319,0.1657145062919787,57377.852868922382]
[null,"MESA UNIT 9-17D LANCE","LANCE",{"$f":"IF(LEFT(B1085,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1085,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},93090,366551.41921736527,0.16606230071798228,60870.372006677302]
[null,"MESA UNIT 4-8 LANCE","LANCE",{"$f":"IF(LEFT(B1086,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1086,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},140591,553591.47684164357,0.19599672780504607,108502.11800172507]
[null,"MESA UNIT 9-16 LANCE","LANCE",{"$f":"IF(LEFT(B1087,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1087,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},40296,158669.63141887367,0.17200788427431893,27292.427598946462]
[null,"MESA UNIT 10-16 LANCE","LANCE",{"$f":"IF(LEFT(B1088,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1088,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61199,240977.33703602466,0.16606118067763384,40016.981104754355]
[null,"MESA UNIT 14-16 LANCE","LANCE",{"$f":"IF(LEFT(B1089,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1089,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},66000,259881.76676706527,0.16702222123805621,43406.029944705704]
[null,"MESA UNIT 16-6D LANCE","LANCE",{"$f":"IF(LEFT(B1090,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1090,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},156760,617258.57209704781,0.19656010805424268,121328.41162880327]
[null,"MESA UNIT 9-7 LANCE","LANCE",{"$f":"IF(LEFT(B1091,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1091,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},135106,531993.72698228969,0.19640335556318378,104485.35311788596]
[null,"MESA UNIT 12-8 LANCE","LANCE",{"$f":"IF(LEFT(B1092,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1092,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},175017,689147.38142835547,0.2118612219351633,146003.60632282944]
[null,"STEWART POINT 1-20D LANCE","LANCE",{"$f":"IF(LEFT(B1093,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1093,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},168524,663580.52822201373,0.20485650000000008,135938.78447971301]
[null,"STEWART POINT 2-20 LANCE","LANCE",{"$f":"IF(LEFT(B1094,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1094,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},127295,501237.11364566023,0.20485650000000008,102681.68077155223]
[null,"MESA UNIT 1-7D LANCE","LANCE",{"$f":"IF(LEFT(B1095,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1095,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132225,520649.49410265463,0.19427508367142873,101149.22403028027]
[null,"MESA UNIT 2-7D LANCE","LANCE",{"$f":"IF(LEFT(B1096,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1096,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},175809,692265.96262956026,0.19928023737952127,137954.92536258156]
[null,"MESA UNIT 6-7D LANCE","LANCE",{"$f":"IF(LEFT(B1097,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1097,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},170028,669502.68242228148,0.21336936707095838,142851.36360075106]
[null,"MESA UNIT 8-7D LANCE","LANCE",{"$f":"IF(LEFT(B1098,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1098,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},168832,664793.30980026012,0.19820366324668995,131764.46930430317]
[null,"MESA UNIT 10-7D LANCE","LANCE",{"$f":"IF(LEFT(B1099,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1099,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},210916,830503.37453700509,0.21459404564900905,178221.07906705013]
[null,"MESA UNIT 11A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1100,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1100,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},40766,160520.30460645733,0.15598881469780587,25039.372050492027]
[null,"MESA UNIT 5A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1101,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1101,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47790,188178.02475451591,0.15794572419634748,29721.914397690216]
[null,"MESA UNIT 1A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1102,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1102,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132170,520432.92596368206,0.19935842349779073,103752.68765646211]
[null,"MESA UNIT 2A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1103,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1103,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},131034,515959.80949326715,0.1923927910503688,99266.947818226239]
[null,"MESA UNIT 6A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1104,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1104,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64351,253388.66020041541,0.1577039958484692,39960.404216295487]
[null,"MESA UNIT 10A-16 LANCE","LANCE",{"$f":"IF(LEFT(B1105,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1105,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},58750,231334.14844795584,0.17314277563908706,40053.83656238368]
[null,"MESA UNIT 12B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1106,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1106,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},89600,352809.18639892497,0.16178215508277546,57078.230508618712]
[null,"MESA UNIT 13A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1107,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1107,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},60394,237807.56700197182,0.16207701499726726,38543.140603442225]
[null,"MESA UNIT 14A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1108,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1108,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},60397,237819.37980955213,0.16990476815254588,40406.646588724208]
[null,"STEWART POINT 4-29D LANCE","LANCE",{"$f":"IF(LEFT(B1109,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1109,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},69730,274569.02419193124,0.20485650000000008,56247.249304374382]
[null,"MESA UNIT 13AA-16D LANCE","LANCE",{"$f":"IF(LEFT(B1110,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1110,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},93261,367224.74924944353,0.1754845382200193,64442.265545000977]
[null,"MESA UNIT 4D-16D LANCE","LANCE",{"$f":"IF(LEFT(B1111,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1111,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},45776,180247.69326559364,0.15967293202475283,28780.67767441563]
[null,"MESA UNIT 12A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1112,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1112,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},65290,257086.06897305592,0.15974326246146506,41067.76739114918]
[null,"MESA UNIT 14B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1113,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1113,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},56769,223533.75784241711,0.16153743228329803,36109.069270500593]
[null,"MESA UNIT 7C-16D LANCE","LANCE",{"$f":"IF(LEFT(B1114,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1114,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},63176,248761.97723145629,0.15735119738488698,39142.994981201642]
[null,"MESA UNIT 9B-7D LANCE","LANCE",{"$f":"IF(LEFT(B1115,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1115,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},182132,717163.42340635054,0.20871669522772118,149683.97967157242]
[null,"MESA UNIT 4D1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1116,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1116,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},188467,742108.13541346195,0.20782367996478848,154227.64363343324]
[null,"MESA UNIT 5B1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1117,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1117,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},163147,642408.0394355515,0.19729497019716721,126743.87499485776]
[null,"STEWART POINT 4B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1118,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1118,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},26788,105480.49648721432,0.20485650000000008,21608.36532863303]
[null,"STEWART POINT 4A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1119,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1119,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84015,330817.67628689378,0.20485650000000008,67770.15130226608]
[null,"STEWART POINT 4C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1120,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1120,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},33035,130078.69947196971,0.20485650000000008,26647.467098379573]
[null,"MESA UNIT 6D3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1121,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1121,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},53043,208862.25082765822,0.16022280630141666,33464.495958037784]
[null,"MESA UNIT 6B3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1122,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1122,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},41284,162559.9827153261,0.1759151494169669,28596.763648586148]
[null,"MESA UNIT 5D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1123,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1123,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},51739,203727.6171327453,0.16005531480111326,32607.687893862225]
[null,"MESA UNIT 5C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1124,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1124,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},70583,277927.79914726922,0.15789094556434755,43882.283005980404]
[null,"MESA UNIT 14D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1125,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1125,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94107,370555.96098709409,0.17238788793584589,63879.359476602855]
[null,"MESA UNIT 14C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1126,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1126,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},103696,408313.63161632727,0.17452689709603181,71261.711168009788]
[null,"STEWART POINT 1C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1127,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1127,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},101809,400883.37564830529,0.20485650000000008,82123.565243497083]
[null,"STEWART POINT 8B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1128,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1128,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132538,521881.96369353478,0.20485650000000008,106910.91249538465]
[null,"STEWART POINT 8B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1129,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1129,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},90125,354876.42772548116,0.20485650000000008,{"$f":"F1129*G1129","v":72698.742916345058}]
[null,"MESA UNIT 8D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1130,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1130,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113943,{"$f":"D1130*E1130","v":448662.24470817758},0.17607947581382705,79000.21286567091]
[null,"MESA UNIT 4C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1131,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1131,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},93985,370075.57347882772,0.15958891047025414,59059.957563140597]
[null,"MESA UNIT 5B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1132,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1132,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},92227,363153.26823675953,0.15798687529184152,57373.450100745598]
[null,"MESA UNIT 8A1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1133,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1133,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113903,448504.74060710659,0.17026424616129807,76364.321559237535]
[null,"MESA UNIT 8B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1134,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1134,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},151746,597515.43302780436,0.17136267377295025,102391.84222424675]
[null,"MESA UNIT 8D1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1135,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1135,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},112501,442984.22186456987,0.1761550632397326,78033.91361675704]
[null,"MESA UNIT 4C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1136,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1136,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},110647,435683.90677993139,0.17266711947950014,75228.285187265821]
[null,"MESA UNIT 5B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1137,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1137,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},106050,417582.7479643526,0.15943483936688191,66577.23834407769]
[null,"STEWART POINT 7D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1138,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1138,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},318380,1253653.8924742157,0.20485650000000008,256819.14862364426]
[null,"STEWART POINT 8C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1139,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1139,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},163076,642128.46965615056,0.20485650000000008,131544.19084411525]
[null,"STEWART POINT 8C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1140,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1140,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},161975,637793.16927417275,0.20485650000000008,130656.07638141462]
[null,"STEWART POINT 8D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},97272,383018.47298433294,0.20485650000000008,78463.823810915026]
[null,"STEWART POINT 1C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},106426,419063.28651441954,0.20485650000000008,85847.838153841221]
[null,"STEWART POINT 1D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1143,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1143,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},120621,474957.55438197241,0.20485650000000008,97298.142239250563]
[null,"STEWART POINT 8A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1144,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1144,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},99810,393012.10819728463,0.20485650000000008,80511.084942917063]
[null,"STEWART POINT 4B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1145,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1145,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119281,469681.16699609562,0.20485650000000008,96217.239986735702]
[null,"STEWART POINT 4C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1146,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1146,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},75963,299112.10074131179,0.20485650000000008,61275.05806551256]
[null,"STEWART POINT 4D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1147,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1147,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119719,471405.83690282254,0.20485650000000008,96570.549827483104]
[null,"STEWART POINT 5A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1148,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1148,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119064,468826.70724778576,0.20485650000000008,96042.198353306056]
[null,"STEWART POINT 5B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1149,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1149,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},84321,332022.58266008651,0.20485650000000008,68016.984204706037]
[null,"STEWART POINT 5B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1150,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1150,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},78301,308318.21544890874,0.20485650000000008,63160.990503109395]
[null,"MESA UNIT 9B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1151,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1151,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},165216,650554.93906344625,0.17081384119628421,111123.78805064186]
[null,"MESA UNIT 9C1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1152,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1152,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},213820,841938.17227475601,0.17544098695610069,147710.46389989872]
[null,"MESA UNIT 7D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1153,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1153,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},104640,412030.72840160166,0.15996689584756185,65911.276616214062]
[null,"MESA UNIT 8A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1154,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1154,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},109473,431061.16141349904,0.1913204458590165,82470.813594136111]
[null,"MESA UNIT 9B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1155,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1155,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},116049,456954.83562956302,0.17680775301784224,80793.15771830047]
[null,"MESA UNIT 10A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1156,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1156,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},59771,235354.4406277918,0.15973186745092083,37593.604314344055]
[null,"MESA UNIT 10B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1157,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1157,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},61345,241552.22700493364,0.15934556457447613,38490.275986323169]
[null,"MESA UNIT 11D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1158,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1158,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},92608,364653.49479946034,0.16130773545836821,58821.429473080796]
[null,"MESA UNIT 15A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1159,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1159,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},141716,558021.27968426398,0.17985397681021864,100362.34629594214]
[null,"MESA UNIT 15B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1160,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1160,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},88267,347560.3622307356,0.18091577485149929,62879.152240641299]
[null,"STEWART POINT 9C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1161,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1161,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},495037,1949258.9420464803,0.20485650000000008,399318.36446134496]
[null,"STEWART POINT 10D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1162,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1162,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},478309,1883390.7269786093,0.20485650000000008,385824.83246129361]
[null,"STEWART POINT 13C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1163,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1163,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},65815,259153.31029961215,0.20485650000000008,53089.240111392515]
[null,"MESA UNIT 4D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1164,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1164,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},94305,371335.60628739529,0.15917334094312435,59106.729063905361]
[null,"MESA UNIT 5A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1165,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1165,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},86881,342102.84512862726,0.15911708033041702,54434.405889595997]
[null,"MESA UNIT 11C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1166,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1166,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},107099,421713.29301493824,0.16130474217446553,68024.354001319443]
[null,"MESA UNIT 12D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1167,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1167,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},85415,336330.31982437696,0.16348451164052363,54984.79808638939]
[null,"MESA UNIT 10C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1168,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1168,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113213,445787.79486363276,0.1605168577514294,71556.456055449133]
[null,"MESA UNIT 9C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1169,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1169,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119302,469763.85664915788,0.1831777010835611,86050.263313140284]
[null,"MESA UNIT 7D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1170,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1170,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},120689,475225.31135379302,0.15960687091275752,75849.224923719841]
[null,"MESA UNIT 10A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1171,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1171,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},110931,436802.18589753512,0.15891728232064015,69415.416294551324]
[null,"MESA UNIT 11D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1172,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1172,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},74237,292315.79878010036,0.15862030005683414,46367.219713852668]
[null,"MESA UNIT 10D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1173,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1173,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},113766,447965.28906093858,0.1771839574301742,79372.262707169022]
[null,"MESA UNIT 10B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1174,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1174,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},104718,412337.86139869003,0.16017168344014432,66044.849406337089]
[null,"MESA UNIT 7C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1175,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1175,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},95792,377190.82124470785,0.15910847331523956,60014.255716766893]
[null,"MESA UNIT 7A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1176,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1176,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},78509,309137.2367744777,0.16007342292277119,49484.655643377824]
[null,"MESA UNIT 7B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1177,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1177,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},151600,596940.54305889539,0.16181508201595257,96593.982933722422]
[null,"MESA UNIT 6A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1178,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1178,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},144289,568152.73098565277,0.162176954883126,92141.279819785035]
[null,"MESA UNIT 7B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1179,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1179,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},133520,525748.68937482662,0.15867002087459195,83420.555517893095]
[null,"MESA UNIT 5D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1180,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1180,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},118264,465676.6252263668,0.16025139484512829,74625.328739297329]
[null,"MESA UNIT 6D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1181,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1181,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},76036,299399.54572576628,0.15816184986510651,47353.586000759737]
[null,"MESA UNIT 11B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1182,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1182,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},120184,473236.82207777229,0.16041605958495306,75914.786248221746]
[null,"MESA UNIT 11B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1183,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1183,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132265,520806.99820372555,0.16064526514322411,83665.178314884135]
[null,"MESA UNIT 14B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1184,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1184,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},95088,374418.74906585913,0.173422907174996,64932.787963826609]
[null,"MESA UNIT 14C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1185,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1185,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64557,254199.8063209308,0.17146607506095693,43586.643071105435]
[null,"MESA UNIT 13D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1186,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1186,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},160784,633103.48466478521,0.1756062868827854,111176.95215453539]
[null,"MESA UNIT 14A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1187,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1187,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},110423,434801.88381393405,0.17327562120691622,75340.566519796834]
[null,"MESA UNIT 2A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1188,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1188,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},185611,730862.34259699623,0.18576902538013132,135771.58507128363]
[null,"MESA UNIT 2A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1189,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1189,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},168368,662966.26222783711,0.18216038388072869,120766.18882739465]
[null,"MESA UNIT 2B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1190,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1190,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},175869,692502.21878116671,0.16378275134862583,113419.91870700751]
[null,"MESA UNIT 2B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1191,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1191,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},129348,509321.01163312665,0.16524612513966322,84163.323624587516]
[null,"MESA UNIT 3A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1192,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1192,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},246125,969142.42190218088,0.16242437749182945,157412.35457838565]
[null,"MESA UNIT 14D1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1193,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1193,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},174854,688505.55221649143,0.17877525146635012,{"$f":"F1193*G1193","v":123087.7532334815}]
[null,"MESA UNIT 15C2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1194,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1194,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},172311,{"$f":"D1194*E1194","v":678492.2289909058},0.1773400464424445,120323.84340008492]
[null,"MESA UNIT 15C1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1195,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1195,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},153613,604866.93694529089,0.18003003032103088,108894.21299844979]
[null,"MESA UNIT 9D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1196,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1196,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},121436,478166.70044129301,0.17902400799732002,85603.31920385416]
[null,"MESA UNIT 9D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1197,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1197,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},79855,314437.24977551511,0.17950338988222725,56442.55223994956]
[null,"MESA UNIT 9A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1198,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1198,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},199089,783933.34945285239,0.1785189757718422,139946.97861771286]
[null,"MESA UNIT 15A2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1199,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1199,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46372,182594.50437155078,0.18247319533204695,33318.602662748286]
[null,"MESA UNIT 10D4-16 LANCE","LANCE",{"$f":"IF(LEFT(B1200,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1200,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},71585,281873.27687909646,0.1756411702808876,49508.552221953163]
["SHUTE CR (WY)","SHUTE CREEK UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B1201,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1201,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},186,732.39406997991125,0.17781543419078832,130.23096955223653]
[null,"SHUTE CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B1202,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1202,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},132,519.7635335341306,0.17824512805559603,92.645317593420188]
[null,"SHUTE CREEK UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1203,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1203,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},47,185.06731875836465,0.17824512805559603,32.987347930990516]
[null,"SHUTE CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1204,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1204,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},64,252.00656171351784,0.17824512805559603,44.918941863476448]
[null,"SHUTE CREEK UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1205,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1205,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},97,381.94744509705049,0.17781543419078832,67.916150787994312]
[null,"SHUTE CREEK UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B1206,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1206,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},30,118.12807580321149,0.17823297856830436,21.054318802948828]
[null,"SHUTE CREEK UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B1207,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1207,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},24,94.50246064256919,0.17823297856830436,16.843455042359061]
[null,"SHUTE CREEK UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B1208,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1208,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},51,200.81772886545951,0.17823297856830436,35.792341965013001]
[null,"SHUTE CREEK UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1209,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1209,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},268,1055.2774771753559,0.17781543419078832,187.64462279569562]
[null,"SHUTE CREEK UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B1210,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1210,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},121,476.44990573961968,0.17782685389669012,84.725587777051132]
[null,"SHUTE CREEK UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B1211,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1211,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},585,2303.4974781626238,0.17823297856830436,410.55921665750208]
[null,"SHUTE CREEK UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B1212,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1212,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},306,1204.9063731927572,0.17824512805559603,214.76869078474678]
[null,"SHUTE CREEK UNIT 44 FR","FRONTIER",{"$f":"IF(LEFT(B1213,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1213,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},153,602.4531865963786,0.17824512805559603,107.38434539237339]
[null,"SHUTE CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1214,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1214,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1345,5296.0753985106485,0.17823297856830436,943.93529299887234]
[null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",{"$f":"IF(LEFT(B1215,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1215,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},826,3252.4596871150898,0.17824512805559603,579.73509342549301]
[null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",{"$f":"IF(LEFT(B1216,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1216,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},684,2693.3201283132221,0.17823297856830436,480.03846870723328]
[null,"SHUTE CREEK UNIT 15-12 FR","FRONTIER",{"$f":"IF(LEFT(B1217,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1217,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},364,1433.2873197456327,0.17781543419078832,254.86060708072094]
[null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",{"$f":"IF(LEFT(B1218,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1218,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},423,1665.605868825282,0.17782685389669012,296.18945148506305]
["SO BAXTER (WY)","SOUTH BAXTER UNIT 15 DK","DAKOTA",{"$f":"IF(LEFT(B1219,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1219,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2965,11674.99149188407,0.15934628597172951,1860.3665329832679]
[null,"SOUTH BAXTER UNIT 1 SR DK","DAKOTA",{"$f":"IF(LEFT(B1220,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1220,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1444,5685.8980486612463,0.15934628597172951,906.02673646807375]
[null,"SOUTH BAXTER UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B1221,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1221,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},80,315.0082021418973,0.14659698030414681,46.179251205040416]
[null,"SOUTH BAXTER UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1222,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1222,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},550,2165.6813897255438,0.14659698030414681,317.48235203465282]
[null,"A COOPER 1 FR","FRONTIER",{"$f":"IF(LEFT(B1223,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1223,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1661,6540.3577969711423,0.14659698030414681,958.79670314465159]
[null,"WT NIGHTINGALE A 1 FR","FRONTIER",{"$f":"IF(LEFT(B1224,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1224,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},226,889.8981710508599,0.14659698030414681,130.45638465423917]
[null,"AJ POSTON A 3 FR","FRONTIER",{"$f":"IF(LEFT(B1225,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1225,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},717,2823.2610116967544,0.14659698030414681,413.88153892517471]
[null,"UP 11 16 104 1 FR","FRONTIER",{"$f":"IF(LEFT(B1226,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1226,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1066,4197.4842935407814,0.14659698030414681,615.33852230716354]
[null,"UP 21 16 104 2 FR","FRONTIER",{"$f":"IF(LEFT(B1227,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1227,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},219,862.3349533634439,0.14659698030414681,126.41570017379814]
[null,"MF WHELAN 1 FR","FRONTIER",{"$f":"IF(LEFT(B1228,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1228,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},283,1114.3415150769617,0.14659698030414681,163.35910113783046]
[null,"WE MULLEN A 2 FR","FRONTIER",{"$f":"IF(LEFT(B1229,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1229,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2023,7965.7699116632284,0.15428999492234111,1229.038599223057]
[null,"SL 10 17 104 1 FR","FRONTIER",{"$f":"IF(LEFT(B1230,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1230,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},50039,197033.69283722999,0.15428999492234111,30400.327467386331]
[null,"SOUTH BAXTER UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B1231,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1231,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3072,12096.314962248856,0.14375033370163781,1738.8493123833875]
[null,"SOUTH BAXTER UNIT 12 DK","DAKOTA",{"$f":"IF(LEFT(B1232,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1232,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1071,4217.1723061746497,0.125,527.14653827183122]
[null,"SOUTH BAXTER UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B1233,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1233,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},13119,51657.407548744384,0.14375033370163781,7425.769573293509]
[null,"SOUTH BAXTER UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B1234,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1234,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},498,1960.9260583333107,0.14375033370163781,281.88377524965068]
[null,"SOUTH BAXTER UNIT 21 FR","FRONTIER",{"$f":"IF(LEFT(B1235,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1235,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},203,799.33331293506444,0.16670841457927102,133.25558931980089]
[null,"SOUTH BAXTER UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B1236,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1236,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},3642,14340.748402509875,0.14659698030414681,2102.3104111094649]
["TIERNEY (WY)","THREEMILE 15-3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1237,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1237,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},777,3059.5171633031773,0.15920749279538904,487.09805673395971]
[null,"C G ROAD 15-1 MESA","MESAVERDE",{"$f":"IF(LEFT(B1238,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1238,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2680,10552.77477175356,0.15920749279538904,1680.0808134453182]
[null,"C G ROAD 15-2 MESA","MESAVERDE",{"$f":"IF(LEFT(B1239,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1239,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5264,20727.539700936843,0.15920749279538904,3299.9796276030424]
[null,"C G ROAD 15-4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1240,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1240,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5752,22649.089734002417,0.15920749279538904,3605.9047906483097]
[null,"C G ROAD 15-3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1241,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1241,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},119,468.57470068607222,0.15920749279538904,74.600603283579417]
[null,"C G ROAD 15-5 MESA","MESAVERDE",{"$f":"IF(LEFT(B1242,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1242,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},305,1200.9687706659834,0.15920749279538904,191.20322690329178]
[null,"THREEMILE 15-1 MESA","MESAVERDE",{"$f":"IF(LEFT(B1243,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1243,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2521,9926.6959699965391,0.15920749279538904,1580.4043771252414]
[null,"C G ROAD 15-130 MESA","MESAVERDE",{"$f":"IF(LEFT(B1244,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1244,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7226,28453.115858466874,0.15920749279538904,4529.9492380432348]
[null,"C G ROAD 15-80 MESA","MESAVERDE",{"$f":"IF(LEFT(B1245,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1245,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1498,5898.5285851070266,0.15920749279538904,939.08994721682325]
[null,"THREEMILE 15-100D MESA","MESAVERDE",{"$f":"IF(LEFT(B1246,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1246,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},5759,22676.652951689834,0.15920509125840548,3610.2386026089703]
["TRAIL (WY)","TRAIL UNIT 2 MESA","MESAVERDE",{"$f":"IF(LEFT(B1247,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1247,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},7473,29425.703682579981,0.13524000037293227,3979.5321770059109]
[null,"TRAIL UNIT 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1248,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1248,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},65245,256908.87685935112,0.13524037536921907,34744.452942143122]
[null,"TRAIL UNIT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1249,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1249,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},45127,177692.18922571751,0.13524037536921907,24031.158371064339]
[null,"TRAIL UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1250,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1250,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},17496,68892.293808432936,0.13524037536921907,9317.0196746989968]
[null,"TRAIL UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B1251,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1251,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},22454,88414.927136177022,0.13524037536921907,11957.267934138734]
[null,"TRAIL UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B1252,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1252,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},48995,192922.83579927823,0.13524037536921907,26090.956730788603]
[null,"TRAIL UNIT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B1253,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1253,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49513,194962.51390814703,0.13524037536921907,26366.803563864396]
[null,"TRAIL UNIT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B1254,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1254,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23780,93636.188086678972,0.13524037536921907,12663.393224985262]
[null,"TRAIL UNIT 16 MESA","MESAVERDE",{"$f":"IF(LEFT(B1255,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1255,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},46439,182858.32374084461,0.13517207674856943,24717.339370812202]
[null,"TRAIL UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1256,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1256,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},108377,426745.54904415505,0.13524037536921907,57713.228239875018]
[null,"TRAIL UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1257,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1257,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},224623,884476.09237149241,0.13524037536921907,119616.87873742072]
[null,"TRAIL UNIT 20 MESA","MESAVERDE",{"$f":"IF(LEFT(B1258,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1258,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},57253,225439.55746537558,0.13770523751522534,31044.207806096838]
[null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",{"$f":"IF(LEFT(B1259,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1259,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},49018,193013.40065739403,0.13524037536921907,26103.204756195442]
[null,"TRAIL UNIT 22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1260,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1260,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},137767,542471.68730603461,0.13524037536921907,73364.074618441751]
[null,"TRAIL UNIT 23W MESA","MESAVERDE",{"$f":"IF(LEFT(B1261,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1261,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},176174,693703.18755183264,0.13524037536921907,93816.679479333616]
[null,"TRAIL UNIT 25W MESA","MESAVERDE",{"$f":"IF(LEFT(B1262,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1262,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},164560,647971.87180588278,0.13524037536921907,87631.95917172308]
[null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",{"$f":"IF(LEFT(B1263,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1263,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},156814,617471.20263349358,0.13524037536921907,83507.0372238368]
[null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1264,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1264,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},178814,704098.4582225153,0.13770523751522534,96958.045423635442]
[null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",{"$f":"IF(LEFT(B1265,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1265,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},101950,401438.57760458038,0.13524037536921907,54290.703922928828]
[null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1266,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1266,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},20421,80409.781199246063,0.13524037536921907,10874.648992742812]
[null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",{"$f":"IF(LEFT(B1267,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1267,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},98910,389468.2659231883,0.13524037536921907,52671.834477850818]
[null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1268,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1268,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},87803,345733.31465831259,0.13524037536921907,46757.103252034525]
[null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},25357,99845.787271401117,0.13524037536921907,13503.181749619482]
[null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",{"$f":"IF(LEFT(B1270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},23330,91864.266949630794,0.13524037536921907,12423.757945286214]
[null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",{"$f":"IF(LEFT(B1271,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1271,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},104034,409644.54127037682,0.13524037536921907,55400.481529357312]
[null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1272,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1272,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},102965,405435.24416925572,0.13524037536921907,54831.21460936113]
["WAMSUTTER (WY)","WAMSUTTER 1-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1273,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1273,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},18471,72731.456272037307,0.16000000000000003,11637.033003525972]
[null,"WAMSUTTER 21-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1274,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1274,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},10497,41333.0137235437,0.16000000000000003,6613.282195766993]
[null,"WAMSUTTER 11-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1275,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1275,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},1903,7493.2576084503817,0.16000000000000003,1198.9212173520614]
[null,"WAMSUTTER 12-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1276,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1276,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.9376025267737162},2864,11277.293636679924,0.16000000000000003,1804.3669818687881]
[]
[]
["Totals Before IRP Adjustment",null,null,null,{"$f":"SUM(E$11:E1276)","v":60465649},{"$f":"SUM(F$11:F1276)","v":240548842.68541282},null,{"$f":"SUM(H$11:H1276)","v":37403562.100391552}]
[]
["Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"E1289-E1279","v":9475240},null,"+",{"$f":"H1279/E1279*E1281","v":5861306.9340596022}]
[]
[]
["Total Test Year Royalties",null,null,null,null,null,null,{"$f":"H1279+H1281","v":43264869.034451157}]
[]
["Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S113","v":257618444}]
[]
[]
["Total IRP Company Production",null,null,null,{"$f":"'Monthly Inputs'!S16","v":69940889},null,null,{"$f":"H1284+H1286","v":300883313.03445113}]

{"sheet":"Wy 1.2","index":37,"n_rows":25,"n_cols":9,"rows_kept":25,"cut":false,"hidden":false,"merged":[[8,1,8,6],[13,2,13,3]]}
[null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,null," Exhibit 1.2"]
[]
[]
[]
[]
[]
[null,"TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null,null,"Component",null,"Dth","per Dth","Total Cost"]
[]
[null,1,"Current Contracts",null,null,null,{"$f":"Calculations!$P$181+Calculations!$P$184-G17","v":101577329.69}]
[null,{"$f":"B16+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S100","v":1999999.9800000002}]
[null,{"$f":"B17+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$180+Calculations!$P$183","v":23580000},{"$f":"G18/E18","v":4.3925924372349447},{"$f":"G16+G17","v":103577329.67}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$177","v":17964497},{"$f":"G20/E20","v":3.9803952963447848},{"$f":"Calculations!P178","v":71505799.359999999}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,{"$f":"Calculations!P186","v":3195778},{"$f":"G22/E22","v":3.916312397169015},{"$f":"Calculations!P187","v":12515665}]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":44740275},{"$f":"G25/E25","v":4.193063051802878},{"$f":"G18+G20+G22","v":187598794.03}]

{"sheet":"Wy 1.3 p1","index":38,"n_rows":57,"n_cols":14,"rows_kept":57,"cut":false,"hidden":false,"merged":[[7,1,7,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"    Page 1 of 3"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION AND GATHERING CHARGES"]
[]
[]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D22","v":900902}," x",{"$f":"'Other Inputs'!E22","v":12},"x",{"$f":"'Other Inputs'!F19","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":57168070}]
[{"$f":"A17+1","v":2},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D26","v":203542}," x",{"$f":"'Other Inputs'!E26","v":12},"x",{"$f":"'Other Inputs'!F26","v":0.86753000000000002},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2118945}]
[{"$f":"A18+1","v":3},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-'Other Inputs'!E260","v":-528683.92000000004}]
[{"$f":"A19+1","v":4},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L19)","v":58758331.079999998}]
[]
[null,"Kern River Demand"]
[{"$f":"A20+1","v":5},"January - December",null,null,null,{"$f":"'Other Inputs'!D52","v":1885}," x",{"$f":"'Other Inputs'!E52","v":12},"x",{"$f":"'Other Inputs'!F52","v":17.742041666666669},"=",{"$f":"ROUND(F23*H23*J23,0)","v":401325}]
[{"$f":"A23+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D50","v":3000}," x",{"$f":"'Other Inputs'!E50","v":12},"x",{"$f":"'Other Inputs'!F50","v":14.347541666666666},"=",{"$f":"F24*H24*J24","v":516511.5}]
[{"$f":"A24+1","v":7},"November - March",null,null,null,{"$f":"'Other Inputs'!D51","v":50000}," x",{"$f":"'Other Inputs'!E51","v":5},"x",{"$f":"J24","v":14.347541666666666},"=",{"$f":"F25*H25*J25","v":3586885.4166666665}]
[{"$f":"A25+1","v":8},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L23:L25)","v":4504721.916666666}]
[]
[{"$f":"A26+1","v":9},"Total Transportation Demand",null,null,null,null,null,null,null,null,null,null,{"$f":"L20+L26","v":63263052.996666662}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A28+1","v":10},"QPC Commodity",null,null,null,{"$f":"F35-(D39*F39*H39)-(D40*F40*H40)","v":109348724.98640001},null,null,"x",{"$f":"'Other Inputs'!F34","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F34*J34,0)","v":291961}]
[{"$f":"A34+1","v":11},"QPC ACA",null,null,null,{"$f":"Calculations!$P$170","v":124754338.7008},null,null,"x",{"$f":"'Other Inputs'!F35","v":1.9E-3},"=",{"$f":"ROUND(F35*J35,0)","v":237033}]
[{"$f":"A35+1","v":12},null,"Total Commodity Charges",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L35)","v":528994}]
[]
[null,"Kern River Commodity"]
[{"$f":"A36+1","v":13},"January - December",null,{"$f":"'Other Inputs'!C56","v":1.6506559999999999}," x",{"$f":"'Other Inputs'!D56","v":4885}," x",{"$f":"'Other Inputs'!E56","v":365},"x",{"$f":"'Other Inputs'!F56","v":4.4000000000000003E-3},"=",{"$f":"D39*F39*H39*J39","v":12949.90802336}]
[{"$f":"A39+1","v":14},"November - March",null,{"$f":"'Other Inputs'!C57","v":1.6506559999999999}," x",{"$f":"'Other Inputs'!D57","v":50000}," x",{"$f":"'Other Inputs'!E57","v":151},"x",{"$f":"'Other Inputs'!F57","v":4.4000000000000003E-3},"=",{"$f":"D40*F40*H40*J40","v":54834.79232}]
[{"$f":"A40+1","v":15},null,"Total Commodity Charges",null,null,null,null,null,null,null,null,{"$f":"SUM(L39:L40)","v":67784.700343360004}]
[]
[{"$f":"A41+1","v":16},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L36+L41","v":596778.70034335996}]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A43+1","v":17},"QEP Field Services Demand",null,null,null,null,null,{"$f":"'Other Inputs'!E170","v":12},"x",{"$f":"'Other Inputs'!E169","v":1060315}," = ",{"$f":"H47*J47","v":12723780}]
[{"$f":"A47+1","v":18},"QEP Field Services Commodity",null,null,null,{"$f":"'Other Inputs'!D170","v":49474888.094164521},null,null,"x",{"$f":"'Other Inputs'!D169","v":0.20763999999999999}," = ",{"$f":"F48*J48","v":10272965.76387232}]
[{"$f":"A48+1","v":19},null,"Total QEP  Field Services:",null,null,null,null,null,null,null,null,null,{"$f":"L47+L48","v":22996745.763872318}]
[]
[{"$f":"A49+1","v":20},"Other Gathering",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D161","v":3012175.6760987518}]
[{"$f":"A51+1","v":21},"Other Transportation",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$D$163","v":2226750.91}]
[]
[{"$f":"A52+1","v":22},"Total Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,null,{"$f":"L51+L52","v":5238926.586098752}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"                     "]
[{"$f":"A54+1","v":23},"TOTAL TRANSPORTATION AND GATHERING",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M12:M56)","v":92095504.046981081}]

{"sheet":"Wy 1.3 p2","index":39,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[7,1,7,10],[33,9,33,10],[13,1,13,2],[14,1,14,2]]}
[null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,null,null,null,null,"  Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"    Page 2 of 3"]
[]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[]
[null,"STORAGE CHARGES",null,{"$f":"'Other Inputs'!$G$17","v":"1/1/2011"},null,null,null,null,"1/"]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E148","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E12","v":2.8737499999999998},"=",{"$f":"ROUND(D17*F17*H17,0)","v":6366793}]
[{"$f":"A17+1","v":2},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E149","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E13","v":2.85338},"=",{"$f":"ROUND(D18*F18*H18,0)","v":3829019}]
[{"$f":"A18+1","v":3},"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E150","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829246}]
[{"$f":"A19+1","v":4},null,"Total Demand Charges",null,null,null,null,null,null,{"$f":"J17+J18+J19","v":14025058}]
[]
[null,"Storage Commodity"]
[{"$f":"A20+1","v":5},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S35+'Monthly Inputs'!S37+'Monthly Inputs'!S38)","v":1158918},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":44873}]
[{"$f":"A23+1","v":6},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S42+'Monthly Inputs'!S44+'Monthly Inputs'!S45)","v":1568152},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":60719}]
[{"$f":"A24+1","v":7},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S36","v":13799450},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":144756}]
[{"$f":"A25+1","v":8},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S43","v":13419000},null,"x ",null,{"$f":"'Other Inputs'!E9","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D26*H26,0)","v":238992}]
[{"$f":"A26+1","v":9},null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"J23+J24+J25+J26","v":489340}]
[]
[{"$f":"A27+1","v":10},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J27","v":14514398}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164 (13-month average)"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A29+1","v":11},null,{"$f":"'Ut 1.3 p2'!C36","v":"2010-03-21"},{"$f":"+'Rate Base'!H209","v":10739956.550000001}]
[{"$f":"A36+1","v":12},null,{"$f":"'Ut 1.3 p2'!C37","v":"2010-04-20"},{"$f":"+'Rate Base'!I209","v":6154786.4400000004}]
[13,null,{"$f":"'Ut 1.3 p2'!C38","v":"2010-05-20"},{"$f":"+'Rate Base'!J209","v":12391143.289999999}]
[14,null,{"$f":"'Ut 1.3 p2'!C39","v":"2010-06-19"},{"$f":"+'Rate Base'!K209","v":19166323.620000001}]
[15,null,{"$f":"'Ut 1.3 p2'!C40","v":"2010-07-19"},{"$f":"+'Rate Base'!L209","v":31735056.07}]
[16,null,{"$f":"'Ut 1.3 p2'!C41","v":"2010-08-18"},{"$f":"+'Rate Base'!M209","v":43791078.539999999}]
[17,null,{"$f":"'Ut 1.3 p2'!C42","v":"2010-09-17"},{"$f":"+'Rate Base'!N209","v":52502815.439999998}]
[18,null,{"$f":"'Ut 1.3 p2'!C43","v":"2010-10-17"},{"$f":"+'Rate Base'!O209","v":59271925.539999999}]
[19,null,{"$f":"'Ut 1.3 p2'!C44","v":"2010-11-16"},{"$f":"+'Rate Base'!P209","v":59109161.380000003}]
[20,null,{"$f":"'Ut 1.3 p2'!C45","v":"2010-12-16"},{"$f":"+'Rate Base'!Q209","v":43289915.130000003}]
[21,null,{"$f":"'Ut 1.3 p2'!C46","v":"2011-01-15"},{"$f":"+'Rate Base'!R209","v":31369107.920000002}]
[22,null,{"$f":"'Ut 1.3 p2'!C47","v":"2011-02-14"},{"$f":"+'Rate Base'!S209","v":19870006.359999999}]
[23,null,{"$f":"'Ut 1.3 p2'!C48","v":"2011-03-16"},{"$f":"+'Rate Base'!T209","v":10598542.289999999}]
[]
[]
[{"$f":"A48+1","v":24},"13 Month Average  1/",null,{"$f":"(SUM(D37:D47)+D36/2+D48/2)/12","v":32443380.762499999},null," x ",null,{"$f":"'Other Inputs'!E251","v":0.1197},null,"=",{"$f":"D51*H51","v":3883472.6772712502}]
[]
[]
[{"$f":"A51+1","v":25},"Total Firm Storage and Working Gas Charges",null,null,null,null,null,null,null,null,{"$f":"K29+K51","v":18397870.677271251}]
[]
[]
[]
["1/","Exhibit 1.9."]
["2/","(½ of line 11 + sum of lines 12 thru 22 + ½ of line 23)/12"]

{"sheet":"Wy 1.3 p3","index":40,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[[9,1,9,9],[24,8,24,9]]}
[null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,null,null,"  Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,"    Page 3 of 3"]
[]
[]
[]
[]
[]
[null,"TEST YEAR COMPANY OWNED PRODUCTION"]
[]
[]
[]
[null,"Production Function Expenses - QGC Financial"]
[]
[null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)"]
[null,null,"Depreciation","Amortization"]
[null,null,"Acct 403"," Acct 404",null,null,null,null,null,"Total Costs"]
[]
[1,{"$f":"Expenses!S9","v":"2011-03-31"},{"$f":"Calculations!D108","v":844741.34},{"$f":"Calculations!D109","v":18766.2},null,null,null,null,null,{"$f":"C20+D20","v":863507.53999999992}]
[]
[]
[null,"Production Function Return On Rate Base -  QGC Financial"]
[]
[null,"Month","Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821"]
[]
[{"$f":"A20+1","v":2},{"$f":"Calculations!$C$97","v":"2010-03-21"},{"$f":"Calculations!$C$100","v":83308976.86999999},{"$f":"Calculations!$C$101","v":-67257627.879999995},{"$f":"Calculations!$C$102","v":-6015327.75},{"$f":"Calculations!$C$103","v":-146130.26999999999},{"$f":"Calculations!$C$104","v":-3389056.6},{"$f":"Calculations!$C$105","v":-1215024.1499999999}]
[{"$f":"A27+1","v":3},{"$f":"Calculations!$D$97","v":"2010-04-20"},{"$f":"Calculations!$D$100","v":83308976.86999999},{"$f":"Calculations!$D$101","v":-67325282.25},{"$f":"Calculations!$D$102","v":-6016747.2699999996},{"$f":"Calculations!$D$103","v":-142601.47},{"$f":"Calculations!$D$104","v":-3375387.54},{"$f":"Calculations!$D$105","v":-1215024.1499999999}]
[{"$f":"A28+1","v":4},{"$f":"Calculations!$E$97","v":"2010-05-20"},{"$f":"Calculations!$E$100","v":83308976.86999999},{"$f":"Calculations!$E$101","v":-67404088.739999995},{"$f":"Calculations!$E$102","v":-6018516.4100000001},{"$f":"Calculations!$E$103","v":-139072.67000000001},{"$f":"Calculations!$E$104","v":-3361850.07},{"$f":"Calculations!$E$105","v":-1215024.1499999999}]
[5,{"$f":"Calculations!$F$97","v":"2010-06-19"},{"$f":"Calculations!$F$100","v":83308976.86999999},{"$f":"Calculations!$F$101","v":-67493202.349999994},{"$f":"Calculations!$F$102","v":-6020547.4199999999},{"$f":"Calculations!$F$103","v":-135543.87},{"$f":"Calculations!$F$104","v":-3348574.17},{"$f":"Calculations!$F$105","v":-1215024.1499999999}]
[6,{"$f":"Calculations!$G$97","v":"2010-07-19"},{"$f":"Calculations!$G$100","v":83308976.86999999},{"$f":"Calculations!$G$101","v":-67578173.980000004},{"$f":"Calculations!$G$102","v":-6022473.2000000002},{"$f":"Calculations!$G$103","v":-132015.07},{"$f":"Calculations!$G$104","v":-3335491.09},{"$f":"Calculations!$G$105","v":-1215024.1499999999}]
[7,{"$f":"Calculations!$H$97","v":"2010-08-18"},{"$f":"Calculations!$H$100","v":83308976.86999999},{"$f":"Calculations!$H$101","v":-67653132.069999993},{"$f":"Calculations!$H$102","v":-6024144.5700000003},{"$f":"Calculations!$H$103","v":-128486.27},{"$f":"Calculations!$H$104","v":-3312771.75},{"$f":"Calculations!$H$105","v":-1215024.1499999999}]
[8,{"$f":"Calculations!$I$97","v":"2010-09-17"},{"$f":"Calculations!$I$100","v":83308976.86999999},{"$f":"Calculations!$I$101","v":-67718460.519999996},{"$f":"Calculations!$I$102","v":-6025571.2800000003},{"$f":"Calculations!$I$103","v":-124957.47},{"$f":"Calculations!$I$104","v":-2985639.55},{"$f":"Calculations!$I$105","v":-1215024.1499999999}]
[9,{"$f":"Calculations!$J$97","v":"2010-10-17"},{"$f":"Calculations!$J$100","v":83072322.889999986},{"$f":"Calculations!$J$101","v":-67544927.340000004},{"$f":"Calculations!$J$102","v":-6026941.9000000004},{"$f":"Calculations!$J$103","v":-121428.67},{"$f":"Calculations!$J$104","v":-2934785.61},{"$f":"Calculations!$J$105","v":-1215024.1499999999}]
[10,{"$f":"Calculations!$K$97","v":"2010-11-16"},{"$f":"Calculations!$K$100","v":83069634.049999982},{"$f":"Calculations!$K$101","v":-67617751.159999996},{"$f":"Calculations!$K$102","v":-6028627.3499999996},{"$f":"Calculations!$K$103","v":-117899.87},{"$f":"Calculations!$K$104","v":-3020859.24},{"$f":"Calculations!$K$105","v":-1188424.08}]
[11,{"$f":"Calculations!$L$97","v":"2010-12-16"},{"$f":"Calculations!$L$100","v":83069634.049999982},{"$f":"Calculations!$L$101","v":-67671623.030000001},{"$f":"Calculations!$L$102","v":-6029762.8200000003},{"$f":"Calculations!$L$103","v":-114371.06},{"$f":"Calculations!$L$104","v":-2962151.69},{"$f":"Calculations!$L$105","v":-1188424.08}]
[12,{"$f":"Calculations!$M$97","v":"2011-01-15"},{"$f":"Calculations!$M$100","v":83069634.049999982},{"$f":"Calculations!$M$101","v":-67738197.590000004},{"$f":"Calculations!$M$102","v":-6031221.1900000004},{"$f":"Calculations!$M$103","v":-110987.68000000001},{"$f":"Calculations!$M$104","v":-2872804},{"$f":"Calculations!$M$105","v":-1188424.08}]
[13,{"$f":"Calculations!$N$97","v":"2011-02-14"},{"$f":"Calculations!$N$100","v":83069634.049999982},{"$f":"Calculations!$N$101","v":-67803742.200000003},{"$f":"Calculations!$N$102","v":-6032653.3899999997},{"$f":"Calculations!$N$103","v":-107604.3},{"$f":"Calculations!$N$104","v":-2783658.27},{"$f":"Calculations!$N$105","v":-1188424.08}]
[14,{"$f":"Calculations!$O$97","v":"2011-03-16"},{"$f":"Calculations!$O$100","v":83069634.049999982},{"$f":"Calculations!$O$101","v":-67863032.689999998},{"$f":"Calculations!$O$102","v":-6034093.9500000002},{"$f":"Calculations!$O$103","v":-104220.92},{"$f":"Calculations!$O$104","v":-2694447.37},{"$f":"Calculations!$O$105","v":-1188424.08}]
[15,"13-Month Average",{"$f":"(SUM(C28:C38)+C27/2+C39/2)/12","v":83199502.147499964},-67592409.29291667,-6025159.8041666662,-125011.99958333334,-3111310.4137499998,-1205049.12375,{"$f":"SUM(C40:H40)","v":5140561.5133332917}]
[]
[{"$f":"A40+1","v":16},"Wexpro Reduction",{"$f":"C40*-0.063","v":-5241568.6352924975},{"$f":"D40*-0.063","v":4258321.7854537498},{"$f":"E40*-0.063","v":379585.06766249996},null,null,null,{"$f":"SUM(C42:E42)","v":-603661.78217624768}]
[]
[]
[{"$f":"A42+1","v":17},"Adjusted 13-Month Average",null,null,null,null,null,null,{"$f":"SUM(I40:I42)","v":4536899.7311570439}]
[]
[{"$f":"A45+1","v":18},"Subtotal",null,null,null,null,null,"Pre-Tax Return %",{"$f":"'Other Inputs'!E251","v":0.1197},{"$f":"I45*I47","v":543066.8978194982}]
[]
[]
[{"$f":"A47+1","v":19},"Total",null,null,null,null,null,null,null,{"$f":"SUM(J20:J48)","v":1406574.4378194981}]

{"sheet":"Wy 1.4 p1","index":41,"n_rows":50,"n_cols":8,"rows_kept":50,"cut":false,"hidden":false,"merged":[[9,1,9,6],[13,1,13,3],[12,1,12,3]]}
[" ",null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[]
[]
[null,"SUMMARY OF QUESTAR GAS COMPANY - RELATED GAS COSTS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Wy 1.1'!H1289","v":300883313.03445113}]
[{"$f":"A16+1","v":2},null,"Wexpro Revenue Sharing Credits  2/",null,{"$f":"'Ut 1.4 p1'!E15","v":-33809808}]
[{"$f":"A17+1","v":3},null,"Company owned Production  3/",null,{"$f":"'Wy 1.3 p3'!J50","v":1406574.4378194981}]
[{"$f":"A18+1","v":4},null,null,"Net Cost of Questar Gas Production",{"$f":"SUM(E16:E18)","v":268480079.47227061},{"$f":"F24","v":69940889},{"$f":"E19/F24","v":3.838671245260703}]
[]
[{"$f":"A19+1","v":5},null,null,"Gathering  4/",{"$f":"'Wy 1.3 p1'!M49+'Wy 1.3 p1'!L51","v":26008921.439971071},{"$f":"F24","v":69940889},{"$f":"E21/F24","v":0.371870043573096}]
[]
[]
[{"$f":"A21+1","v":6},"Total Cost of Questar Gas Production",null,null,{"$f":"E19+E21","v":294489000.9122417},{"$f":"'Monthly Inputs'!S16","v":69940889},{"$f":"E24/F24","v":4.2105412888337996}]
[]
[{"$f":"A24+1","v":7},"Questar Gas Company Contract Gas  5/",null,null,{"$f":"'Wy 1.4 p2'!G18","v":187598794.03},{"$f":"'Wy 1.2'!E25","v":44740275},{"$f":"E26/F26","v":4.193063051802878}]
[]
[{"$f":"A26+1","v":8},"Injection / Withdrawal adjustment  6/",null,null,{"$f":"'Wy 1.4 p2'!G25","v":-111238.80828630924}]
[]
[{"$f":"A28+1","v":9},"Transportation & Other Costs  7/",null,null,{"$f":"'Wy 1.3 p1'!M28+'Wy 1.3 p1'!M43+'Wy 1.3 p1'!L52","v":66086582.607010022},{"$f":"'Wy 1.3 p1'!F34","v":109348724.98640001},{"$f":"E30/F30","v":0.60436536974006227}]
[]
[{"$f":"A30+1","v":10},"Storage & Working Gas Costs  8/",null,null,{"$f":"'Wy 1.3 p2'!K54","v":18397870.677271251}]
[]
[]
[{"$f":"A32+1","v":11},"Questar Gas - Related Gas Costs for Rate Purposes  9/",null,null,{"$f":"E24+E26+E28+E30+E32","v":566461009.41823661},{"$f":"'Wy 1.6 p1'!H24","v":109062874},{"$f":"E35/F35","v":5.193894023169026}]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.1, last page."]
["2/","Exhibit 1.4, page 3, line 8."]
["3/","Exhibit 1.3, page 3, line 19."]
["4/","Exhibit 1.3, page 1 line 18 + line 19."]
["5/","Exhibit 1.2 line 6."]
["6/","Exhibit 1.4, page 2, line 7."]
["7/","Exhibit 1.3, page 1, line 8 + line 15 + line 20."]
["8/","Exhibit 1.3, page 2, line 25."]
["9/","Exhibit 1.6, page 1, line 8."]

{"sheet":"Wy 1.4 p2","index":42,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[9,2,9,7],[12,2,12,3]]}
[null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[]
[]
[null,null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"                       (A)",null,"(B)","(C)","(D)"]
[null,null,null,null,null,"Average"]
[null,null,null,null,"Dth","Rate","Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Wy 1.4 p1'!F24","v":69940889},{"$f":"G17/E17","v":4.3019658076472425},{"$f":"'Wy 1.4 p1'!E16","v":300883313.03445113}]
[null,{"$f":"B17+1","v":2},"Purchased gas  2/",null,{"$f":"'Wy 1.2'!E25","v":44740275},{"$f":"G18/E18","v":4.193063051802878},{"$f":"'Wy 1.2'!G25","v":187598794.03}]
[null,{"$f":"B18+1","v":3},"Total",null,{"$f":"SUM(E17:E18)","v":114681164},{"$f":"(+G17+G18)/(+E17+E18)","v":4.2594798485342462},{"$f":"SUM(G17:G18)","v":488482107.0644511}]
[]
[]
[null,{"$f":"B19+1","v":4},"Storage  3/"]
[null,{"$f":"B22+1","v":5},null,"Withdrawals",{"$f":"'Monthly Inputs'!S46","v":14987152},{"$f":"'Wy Storage'!L27","v":4.2360894582694479},{"$f":"E23*F23","v":63486916.596681871}]
[null,{"$f":"B23+1","v":6},null,"Injections",{"$f":"-'Monthly Inputs'!S39","v":-14958368},{"$f":"'Wy Storage'!K27","v":4.2516774159432487},{"$f":"E24*F24","v":-63598155.40496818}]
[null,{"$f":"B24+1","v":7},"Storage Adjustment",null,null,null,{"$f":"G23+G24","v":-111238.80828630924}]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.1, last page."]
[null,"2/","Exhibit 1.2, line 6."]
[null,"3/","Questar Gas Company planned volumes."]

{"sheet":"Wy 1.4 p3","index":43,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[9,3,9,8],[12,6,12,7],[13,6,13,7],[14,6,14,7],[12,2,12,3],[13,2,13,3],[14,2,14,3]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[]
[]
[null,null,null,"OTHER REVENUES"]
[]
[]
[null,null,"(A)",null,"(B)","(C)","(D)"]
[null,null,"Account",null,null,null,"Test Year"]
[null,null,"Number",null,"Account Name",null,"Revenue   1/"]
[]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!G185","v":4565734}]
[]
[]
[null,{"$f":"B17+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!G186","v":5546394}]
[]
[]
[null,{"$f":"B20+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!G187","v":1659134}]
[null,{"$f":"B23+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!G190","v":-236599}]
[null,{"$f":"B24+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F23+F24","v":1422535}]
[]
[]
[null,{"$f":"B25+1","v":6},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!G188","v":16577145}]
[]
[]
[null,{"$f":"B28+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!G189","v":5698000}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B31+1","v":8},null,null,"Total",null,null,{"$f":"SUM(H17:H31)","v":33809808}]
[]
[]
[]
[]
[]
[]
[null,"1/",null,"Forecasted 12-month test year."]
[null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Wy 1.5","index":44,"n_rows":57,"n_cols":8,"rows_kept":57,"cut":false,"hidden":false,"merged":[[8,1,8,6],[10,1,10,2]]}
[null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,"  Exhibit 1.5"]
[]
[]
[]
[]
[]
[null,"TEST YEAR GAS COST ALLOCATION"]
[]
[null,"(A)",null,"(B)","(C)","(D)","(E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor 1/","System","Wyoming","Utah"]
[]
[1,"Questar Gas Company Production (Exhibit 1.1)",null,2,{"$f":"'Wy 1.4 p1'!E16","v":300883313.03445113},{"$f":"CHOOSE($D15,F$54,F$57)*$E15","v":10191622.570496032},290691690.4639551]
[{"$f":"A15+1","v":2},"Wexpro Revenue Sharing",null,2,{"$f":"'Wy 1.4 p1'!E17","v":-33809808},-1145217.3895648487,-32664590.610435151]
[{"$f":"A16+1","v":3},"Company Owned Production (Exhibit 1.3, p 3)",null,2,{"$f":"'Wy 1.4 p1'!E18","v":1406574.4378194981},47643.970823741154,1358930.4669957571]
[{"$f":"A17+1","v":4},"QEP Gathering","Demand",1,{"$f":"'Wy 1.3 p1'!L47","v":12723780},390494.48414625577,12333285.515853744]
[{"$f":"A18+1","v":5},"Gathering","Commodity",2,{"$f":"'Wy 1.3 p1'!L48+'Wy 1.3 p1'!L51","v":13285141.439971071},449998.85831600893,12835142.581655063]
[{"$f":"A19+1","v":6},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E19)","v":294489000.9122417},{"$f":"SUM(F15:F19)","v":9934542.4942171872},{"$f":"SUM(G15:G19)","v":284554458.41802454}]
[]
[{"$f":"A20+1","v":7},"Questar Gas Company Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Wy 1.4 p1'!E26","v":187598794.03},{"$f":"CHOOSE($D22,F$54,F$57)*$E22","v":6354410.5658497177},{"$f":"CHOOSE($D22,G$54,G$57)*$E22","v":181244383.46415028}]
[]
[]
[{"$f":"A22+1","v":8},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Wy 1.4 p1'!E28","v":-111238.80828630924},{"$f":"CHOOSE($D25,F$54,F$57)*$E25","v":-3767.9189909611946},{"$f":"CHOOSE($D25,G$54,G$57)*$E25","v":-107470.88929534805}]
[]
[]
[{"$f":"A25+1","v":9},"Transportation (Exhibit 1.3, p 1)","Demand",1,{"$f":"'Wy 1.3 p1'!M28","v":63263052.996666662},{"$f":"CHOOSE($D28,F$54,F$57)*$E28","v":1941551.4293276516},{"$f":"CHOOSE($D28,G$54,G$57)*$E28","v":61321501.567339011}]
[{"$f":"A28+1","v":10},null,"Commodity",2,{"$f":"'Wy 1.3 p1'!M43","v":596778.70034335996},{"$f":"CHOOSE($D29,F$54,F$57)*$E29","v":20214.292413465519},{"$f":"CHOOSE($D29,G$54,G$57)*$E29","v":576564.40792989451}]
[]
[]
[{"$f":"A29+1","v":11},"Storage (Exhibit 1.3, p 2)","Demand",1,{"$f":"'Wy 1.3 p2'!J20","v":14025058},{"$f":"CHOOSE($D32,F$54,F$57)*$E32","v":430430.87736752111},{"$f":"CHOOSE($D32,G$54,G$57)*$E32","v":13594627.122632479}]
[{"$f":"A32+1","v":12},null,"Commodity",2,{"$f":"'Wy 1.3 p2'!J27","v":489340},{"$f":"CHOOSE($D33,F$54,F$57)*$E33","v":16575.091979512661},{"$f":"CHOOSE($D33,G$54,G$57)*$E33","v":472764.90802048735}]
[]
[]
[{"$f":"A33+1","v":13},"Other Trans. & Process (Ex 1.3, p 1)","Commodity",2,{"$f":"'Wy 1.3 p1'!L52","v":2226750.91},{"$f":"CHOOSE($D36,F$54,F$57)*$E36","v":75425.269033215198},{"$f":"CHOOSE($D36,G$54,G$57)*$E36","v":2151325.6409667851}]
[]
[]
[{"$f":"A36+1","v":14},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Wy 1.3 p2'!K51","v":3883472.6772712502},{"$f":"CHOOSE($D39,F$54,F$57)*$E39","v":131542.31582477473},{"$f":"CHOOSE($D39,G$54,G$57)*$E39","v":3751930.3614464756}]
[]
[]
[]
[{"$f":"A39+1","v":15},"Totals",null,null,{"$f":"SUM(E20:E39)","v":566461009.41823661},{"$f":"SUM(F20:F39)","v":18900924.417022083},{"$f":"SUM(G20:G39)","v":547560085.00121462}]
[]
[]
[]
[]
[]
[]
[]
["1/","     Allocation Factors",null,null,"Total","Wyoming","Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F53:G53)","v":1280770},{"$f":"ROUND('Other Inputs'!$E$130,0)","v":39307},{"$f":"ROUND('Other Inputs'!$E$129,0)","v":1241463}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.0690131717638607E-2},{"$f":"G53/E53","v":0.96930986828236143}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F56+G56","v":109062874},{"$f":"'Wy 1.6 p1'!H22","v":3694215},{"$f":"'Wy 1.6 p1'!H23","v":105368659}]
[null,null,null," Percent-",{"$f":"F57+G57","v":1},{"$f":"F56/E56","v":3.3872342296792951E-2},{"$f":"G56/E56","v":0.96612765770320708}]

{"sheet":"Wy 1.6 p1","index":45,"n_rows":55,"n_cols":11,"rows_kept":55,"cut":false,"hidden":false,"merged":[[8,1,8,9]]}
[" ",null,null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,null,null,null," Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS-COST CHANGE"]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)",null,"(F)"]
[null,null,null,null,null,"Average Rate","x","Dth","=","Total"]
[1,"Wyoming Allocation of Questar Gas - Related Gas Costs  1/",null,null,null,null,null,null,null,{"$f":"'Wy 1.5'!F43","v":18900924.417022083}]
[{"$f":"A13+1","v":2},"IS Distribution Non - Gas Revenue Credit est.  2/",null,null,null,null,null,null,null,{"$f":"-F46","v":-41407}]
[{"$f":"A14+1","v":3},"I-C & I-T Distribution Non - Gas Revenue Credit est.  2/",null,null,null,null,null,null,null,{"$f":"-F47","v":-77020}]
[{"$f":"A15+1","v":4},"IS Commodity Credit est.",null,null,null,{"$f":"Calculations!P223+D50","v":4.2865228210739312},null,{"$f":"'Wy 1.7 p2'!D46","v":147770},null,{"$f":"F16*-H16","v":-633419.47727009479}]
[{"$f":"A16+1","v":5},"Total Gas Costs to be recovered from Core Customers",null,null,null,null,null,null,null,{"$f":"SUM(J13:J16)","v":18149077.939751986}]
[]
[]
[null,"Test-Year Sales:  2/",null,"Core","+","Non-Core","=","Total Dth"]
[]
[{"$f":"A17+1","v":6},"  Wyoming",null,{"$f":"Calculations!P32","v":3546445},null,{"$f":"Calculations!P36","v":147770},null,{"$f":"D22+F22","v":3694215}]
[{"$f":"A22+1","v":7},"  Utah",null,{"$f":"Calculations!P13","v":102968425},null,{"$f":"Calculations!P17","v":2400234},null,{"$f":"D23+F23","v":105368659}]
[{"$f":"A23+1","v":8},"Total  (Dth)",null,null,null,null,null,{"$f":"SUM(H22:H23)","v":109062874}]
[]
[]
[null,null,null,null,null,null,null,"Final"]
[null,null,null,null,null,"Current Case No.",null,"Prior Case No.",null," "]
[null,null,null,null,null,{"$f":"'Control Panel'!J5","v":"30010-xxx-GP-11"},null,{"$f":"'Control Panel'!J9","v":"30010-104-GP-10"},null,"  Difference"]
[null,"CORE CUSTOMER RATES"]
[{"$f":"A24+1","v":9},"Unit Cost of Gas (line 5/line 6)",null,null,null,{"$f":"ROUND((J17)/D22,5)","v":5.11754},null,{"$f":"'Other Inputs'!F112","v":5.1413700000000002},null,{"$f":"F31-H31","v":-2.383000000000024E-2}]
[{"$f":"A31+1","v":10},"191 Account Amortization  4/",null,null,null,{"$f":"F53/D22","v":-0.14869904932968084},null,{"$f":"'Other Inputs'!F113","v":0.21529000000000001},null,{"$f":"F32-H32","v":-0.36398904932968085}]
[{"$f":"A32+1","v":11},"Total Unit Cost in Rates",null,null,null,{"$f":"F31+F32","v":4.9688409506703195},null,{"$f":"H31+H32","v":5.3566600000000006},null,{"$f":"ROUND(+J31+J32,5)","v":-0.38782}]
[]
[]
[null,"NON - CORE CUSTOMER RATES"]
[{"$f":"A33+1","v":12},"IS Unit Cost of Gas est.  3/",null,null,null,{"$f":"D51","v":"TBD"}]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, line 15, column D.",null,null,null,null,null,null,null,{"$f":"693777-D47","v":110641}]
[null,null,null,null,null,"Non-Gas "]
["2/",{"$f":"\"Revrun.exe - \"&'RevRun Fcst'!D4","v":"Revrun.exe - 4/8/2011"},null,"Volumes",null,"Revenues"]
[null,null,"IS",{"$f":"'RevRun Fcst'!T279+'RevRun Fcst'!T288","v":147770},null,{"$f":"'RevRun Fcst'!T272+'RevRun Fcst'!T281","v":41407}]
[null,null,"I-C & I-T",{"$f":"'RevRun Fcst'!T279+'RevRun Fcst'!T297+'RevRun Fcst'!T306+'RevRun Fcst'!T315","v":583136},null,{"$f":"'RevRun Fcst'!T290+'RevRun Fcst'!T299+'RevRun Fcst'!T308","v":77020}]
[]
["3/","IS Non-Core Customers Unit Cost:",null,"TBD",null,"IS cost of gas"]
[null,null,null,{"$f":"ROUND('Other Inputs'!F45,5)","v":0.18114},null,"Pipeline Transportation"]
[null,null,null,"TBD",null,"Total Cost"]
[]
["4/",{"$f":"'Other Inputs'!B123","v":"March 2011 191 account"},null,null," ",{"$f":"'Other Inputs'!F123","v":-527353}]
[null,"Dth - Core Customers",null,null,null,{"$f":"D22","v":3546445}]
[null,"191 Account Amortization",null,null,null,{"$f":"ROUND(F53/F54,5)","v":-0.1487}]

{"sheet":"Wy 1.6 p2","index":46,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,"Questar Gas Company"]
[null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null," Exhibit 1.6"]
[null,"Page 2 of 3"]

{"sheet":"Wy 1.6 p3","index":47,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[10,1,10,6],[9,1,9,6]]}
[null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,"  Exhibit 1.6"]
[null,null,null,null,null,null,null,"   Page 3 of 3"]
[]
[]
[]
[]
[]
[null,"Non-Core Credit"]
[null," Projection in Docket No. 30010-94-GR-08 & Latest 12 Months Actual Non-Core Credit"]
[]
[null,null,"( A )",null,"( B )",null,"( C )"]
[null,null,null,null,"Non-Gas "]
[null,null," 30010-94-GR-08 Projection",null,"Revenues",null,"Dth"]
[]
[null,1,"Interruptible Sales",null,{"$f":"'Other Inputs'!D269","v":34533},null,{"$f":"'Other Inputs'!E269","v":169693}]
[null,2,"IC",null,{"$f":"'Other Inputs'!D270","v":77608},null,{"$f":"'Other Inputs'!E270","v":521490}]
[null,3,"Total",null,{"$f":"E17+E18","v":112141},null,{"$f":"G17+G18","v":691183}]
[]
[]
[null,null,null,null,"Non-Gas "]
[null,null,{"$f":"'Other Inputs'!F275","v":"Actual - 12 Months Ending March 2011"},null,"Revenues",null,"Dth"]
[]
[null,4,"Interruptible Sales",null,{"$f":"'Other Inputs'!D276","v":28461},null,{"$f":"'Other Inputs'!E276","v":148776}]
[null,5,"IC & IT Transportation",null,{"$f":"'Other Inputs'!D275","v":77748.710000000006},null,{"$f":"'Other Inputs'!E275","v":437518}]
[null,6,"Total",null,{"$f":"E25+E26","v":106209.71},null,{"$f":"G25+G26","v":586294}]

{"sheet":"Wy 1.7 p1","index":48,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[8,2,8,7],[9,2,9,7]]}
[null,null," ",null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null,null,null," Exhibit 1.7"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[]
[null,null,"IMPACT ON GS TYPICAL CUSTOMER"]
[null,null,"90 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[]
[null,null,"( A )","( B )","( C )","( D )","( E )","( F )"]
[null,null,null,null,null,"Billing at Rate","Billing at"]
[null,null,"Rate",null,"Monthly Use","Effective","Proposed Rate"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J93","v":"2010-11-01"},{"$f":"'Control Panel'!J5","v":"30010-xxx-GP-11"},"Change"]
[]
[null,1,"GS","January",{"$f":"'Monthly Inputs'!H117","v":14.7},{"$f":"ROUND((+E19*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":120.02},{"$f":"ROUND((+E19*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":114.32},{"$f":"G19-F19","v":-5.7000000000000028}]
[null,{"$f":"B19+1","v":2},null,"February",{"$f":"'Monthly Inputs'!H118","v":14.1},{"$f":"ROUND((+E20*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":115.53},{"$f":"ROUND((+E20*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":110.06},-5.4699999999999989]
[null,{"$f":"B20+1","v":3},null,"March",{"$f":"'Monthly Inputs'!H119","v":11.8},{"$f":"ROUND((+E21*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":98.32},{"$f":"ROUND((+E21*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":93.74},-4.5799999999999983]
[null,4,null,"April",{"$f":"'Monthly Inputs'!H120","v":9.4},{"$f":"ROUND((+E22*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":80.349999999999994},{"$f":"ROUND((+E22*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":76.709999999999994},-3.6400000000000006]
[null,5,null,"May",{"$f":"'Monthly Inputs'!H121","v":5.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":53.41},{"$f":"ROUND((+E23*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":51.16},-2.25]
[null,6,null,"June",{"$f":"'Monthly Inputs'!H122","v":3.7},{"$f":"ROUND((+E24*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":37.69},{"$f":"ROUND((+E24*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":36.260000000000005},-1.4299999999999926]
[null,7,null,"July",{"$f":"'Monthly Inputs'!H123","v":2.2999999999999998},{"$f":"ROUND((+E25*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":27.21},{"$f":"ROUND((+E25*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":26.32},-0.89000000000000057]
[null,8,null,"August",{"$f":"'Monthly Inputs'!H124","v":1.7},{"$f":"ROUND((+E26*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":22.72},{"$f":"ROUND((+E26*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":22.060000000000002},-0.65999999999999659]
[null,9,null,"September",{"$f":"'Monthly Inputs'!H125","v":2.1},{"$f":"ROUND((+E27*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":25.72},{"$f":"ROUND((+E27*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":24.9},-0.82000000000000028]
[null,10,null,"October",{"$f":"'Monthly Inputs'!H126","v":4.0999999999999996},{"$f":"ROUND((+E28*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":40.69},{"$f":"ROUND((+E28*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":39.1},-1.5899999999999963]
[null,11,null,"November",{"$f":"'Monthly Inputs'!H127","v":8},{"$f":"ROUND((+E29*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":69.88},{"$f":"ROUND((+E29*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":66.77000000000001},-3.1099999999999852]
[null,12,null,"December",{"$f":"'Monthly Inputs'!H128","v":12.3},{"$f":"ROUND((+E30*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":102.06},{"$f":"ROUND((+E30*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":97.29},-4.769999999999996]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B30+1","v":13},null,"Total",{"$f":"SUM(E19:E30)","v":89.999999999999986},{"$f":"SUM(F19:F30)","v":793.60000000000014},{"$f":"SUM(G19:G30)","v":758.68999999999994},{"$f":"G33-F33","v":-34.910000000000196}]
[]
[]
[]
[null,null,null,null,null,null,"Percent Change:",{"$f":"ROUND(+H33/F33,4)*100","v":-4.3999999999999995},"%"]

{"sheet":"Wy 1.7 p2","index":49,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,1,7,6],[8,1,8,6]]}
[null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null,null,null," Exhibit 1.7"]
[null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,"REPORT OF TARIFF CHANGE"]
[null,{"$f":"IF($G$33<0,\"Pass-On Decrease\",\"Pass-On Increase\")","v":"Pass-On Decrease"}]
[]
[]
[]
[]
[null,"Name of Utility:","Questar Gas Company"]
[null,"Address main office:","180 East First South"]
[null,null,"P.O. Box 45360"]
[null,null,"Salt Lake City, Utah  84145-0360"]
[]
[null,"P.S.C. Wyoming No. 12:","3rd revised page No. 7"]
[null,null,"3rd revised page No. 8"]
[null,null,"3rd revised page No. 9"]
[null,null,"3rd revised page No. 34"]
[]
[]
[]
[]
[]
[null,"Change:",{"$f":"IF(G33<=0,\"Decrease in rates\",\"Increase in rates\")","v":"Decrease in rates"}]
[]
[null,"Reason for change:",{"$f":"\"Gas cost \"&IF(G33<=0,\"decrease in rates\",\"increase in rates\")&+\" in \"&H2","v":"Gas cost decrease in rates in PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,"and Non-Gas Increase for GRI transfer.",null,null,null,null," "]
[]
[null,"Approximate annual gas cost change in revenues ($000) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,{"$f":"ROUND($F$49/1000,0)","v":-1375}]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,"( A )","( B )","( C )","( D )","( E )"]
[null,null,"Rate","Sales in","Change per","Revenue Change","Approximate #"]
[null,null,"Schedule","Decatherms","Decatherm","(B) x (C)","of Customers"]
[]
[null,"Commodity:","GS",{"$f":"Calculations!P28","v":3300169},{"$f":"'Wy 1.6 p1'!J33","v":-0.38782},{"$f":"D40*E40","v":-1279871.54158},{"$f":"'Other Inputs'!D280","v":26943}]
[]
[null,null,"FS",{"$f":"Calculations!P30","v":235656},{"$f":"'Wy 1.6 p1'!J33","v":-0.38782},{"$f":"D42*E42","v":-91392.109920000003},{"$f":"'Other Inputs'!D281","v":39}]
[null,null,null,null," "]
[null,null,"NGV",{"$f":"Calculations!P31","v":10620},{"$f":"'Wy 1.6 p1'!J33","v":-0.38782},{"$f":"D44*E44","v":-4118.6484},{"$f":"'Other Inputs'!D282","v":1}]
[]
[null,null,"IS",{"$f":"Calculations!P34","v":147770},"1/",0,{"$f":"'Other Inputs'!D283","v":5}]
[]
[null,null,null," "]
[null,null,null,{"$f":"SUM(D40:D46)","v":3694215},null,{"$f":"SUM(F40:F46)","v":-1375382.2999}]
[]
[]
[]
[null,"1/","IS rates are determined at the month of sale."]

{"sheet":"Wy 1.8 p1","index":50,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[33,0,33,4],[29,0,29,4],[30,0,30,4],[31,0,31,4],[32,0,32,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F36","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,null,null,null,null," Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 5"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["QUESTAR GAS COMPANY"]
["180 East First South"]
["P.O. Box 45360"]
["Salt Lake City, Utah  84145-0360"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PROPOSED RATE SCHEDULES"]
["P.S.C. Wyoming Tariff No. 12"]
["Affecting All Rate Schedules"]
["and Classes of Service In"]
["Questar Gas Company's"]
["Wyoming Service Area"]

{"sheet":"Wy 1.8","index":51,"n_rows":39,"n_cols":5,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,0,0,5],[2,2,2,5],[3,2,3,5]]}
["SUMMARY OF PROPOSED RATES"]
[]
["WYOMING RATE CLASSES",null,"Rates per Dth Used Each Month"]
[null,null,"All Season Rates"]
["WY GS",null,"First 45 Dth","All Over 45 Dth"]
[null,"Distribution Non-Gas Cost",{"$f":"2.00841+0.04505+0.07426","v":2.1277200000000001},{"$f":"1.26955+0.02848+0.07426","v":1.37229}]
[null,"Commodity Cost",{"$f":"ROUND('Wy 1.6 p1'!F33,5)","v":4.9688400000000001},{"$f":"C7","v":4.9688400000000001}]
[null,"Total Rate",{"$f":"SUM(C6:C7)","v":7.0965600000000002},{"$f":"SUM(D6:D7)","v":6.3411299999999997}]
[]
[null,"Monthly Basic Service Fee",10]
[]
[]
["WY FS",null,"First 80 Dth","Next 730 Dth","All Over 810 Dth"]
[null,"Distribution Non-Gas Cost",0.67969000000000002,0.60382999999999998,0.52778000000000003]
[null,"Commodity Cost",{"$f":"C7","v":4.9688400000000001},{"$f":"C15","v":4.9688400000000001},{"$f":"D15","v":4.9688400000000001}]
[null,"Total Rate",{"$f":"'Wy 1.8'!C14+'Wy 1.8'!C15","v":5.6485300000000001},{"$f":"'Wy 1.8'!D14+'Wy 1.8'!D15","v":5.5726700000000005},{"$f":"'Wy 1.8'!E14+'Wy 1.8'!E15","v":5.4966200000000001}]
[]
[null,"Minimum Monthly DNG Charge:",{"$f":"ROUND((+C14*80)+(D14*95),0)","v":112}]
[]
[null,"BSF Category 2",44]
[null,"BSF Category 3",86]
[null,"BSF Category 4",555]
[]
[]
["WY NGV"]
[null,"Distribution Non-Gas Cost",4.7828400000000002]
[null,"Commodity Cost",{"$f":"C7","v":4.9688400000000001}]
[null,"Total Rate",{"$f":"SUM(C26:C27)","v":9.7516800000000003}]
[]
[]
["WY IS",null,"First 48,600 Dth","Next 72,900 Dth","All Over 121,500"]
[null,"Distribution Non-Gas Cost",0.13102,0.1148,9.8599999999999993E-2]
[null,"Upstream Pipeline Cost",{"$f":"'Wy 1.6 p1'!$D$50","v":0.18114},{"$f":"'Wy 1.6 p1'!$D$50","v":0.18114},{"$f":"'Wy 1.6 p1'!$D$50","v":0.18114}]
[null,"Commodity Cost","-------------------Determined Each Month-------------------------"]
[null,"Total Rate","-------------------Determined Each Month-------------------------"]
[]
[null,"BSF Category 2",{"$f":"C20","v":44}]
[null,"BSF Category 3",{"$f":"C21","v":86}]
[null,"BSF Category 4",{"$f":"C22","v":555}]

{"sheet":"Wy 1.9","index":52,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,"Questar Gas Company",null,"QPC tariff sheets"]
[null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,"Exhibit 1.9"]
[null,"Page 1 of 2"]
[]
[null,"Questar Gas Company"]
[null,{"$f":"B2","v":"PSCW Docket No. 30010-xxx-GP-11"}]
[null,"Exhibit 1.9"]
[null,"Page 2 of 2"]

{"sheet":"Wy 1.10","index":53,"n_rows":17,"n_cols":19,"rows_kept":17,"cut":false,"hidden":false,"merged":[[16,18,31,18],[16,17,31,17],[16,16,31,16],[16,15,31,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 5 of 5","Exhibit 1.10",{"$f":"CONCATENATE(\"Docket No. \",'Control Panel'!J5)","v":"Docket No. 30010-xxx-GP-11"},"Questar Gas Company"]

{"sheet":"Ut Storage","index":54,"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 $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,"Oct 10",null,null,{"$f":"-1*'Other Inputs'!D205","v":2537857},null,null,null,{"$f":"M8/E8","v":4.1761778894555519},null,null,null,{"$f":"'Other Inputs'!E205","v":10598542.289999999}]
[null,"Nov 10",{"$f":"'Monthly Inputs'!E39","v":1977750},{"$f":"-'Monthly Inputs'!E46","v":-1330},{"$f":"E8+C9+D9","v":4514277},{"$f":"F21","v":0.61058157996314832},{"$f":"'Other Inputs'!F102","v":4.3119598625355193},{"$f":"'Monthly Inputs'!E85","v":3.98},{"$f":"M9/E9","v":4.1790302870788683}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":8272312.3338565072},{"$f":"D9*I8","v":-5554.3165929758843},{"$f":"M8+L9+K9","v":18865300.307263531}]
[null,"Dec 10",{"$f":"'Monthly Inputs'!F39","v":590389},{"$f":"-'Monthly Inputs'!F46","v":0},{"$f":"E9+C10+D10","v":5104666},{"$f":"F22","v":0.9083578906243468},{"$f":"G9","v":4.3119598625355193},{"$f":"'Monthly Inputs'!F85","v":3.91},{"$f":"M10/E10","v":4.1901441042081293},null,2523985.8365881639,{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":21389286.143851694}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Jun11"},{"$f":"'Monthly Inputs'!G39","v":2332490},{"$f":"-'Monthly Inputs'!G46","v":0},{"$f":"E10+C11+D11","v":7437156},{"$f":"Calculations!D174","v":0.8889654234665173},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!D192","v":3.87},{"$f":"M11/E11","v":4.2101718486042508},null,9922418.6810264997,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":31311704.824878193}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Jul11"},{"$f":"'Monthly Inputs'!H39","v":2344420},{"$f":"-'Monthly Inputs'!H46","v":0},9781576,{"$f":"Calculations!E174","v":0.94075797738923816},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!E192","v":3.91},{"$f":"M12/E12","v":4.2266072547979814},null,10031175.260079628,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":41342880.084957823}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Aug11"},{"$f":"'Monthly Inputs'!I39","v":2155790},{"$f":"-'Monthly Inputs'!I46","v":0},11937366,{"$f":"Calculations!F174","v":0.95390151537266898},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!F192","v":3.88},4.2367035207094981,null,9232200.475240035,0,50575080.56019786]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Sep11"},{"$f":"'Monthly Inputs'!J39","v":2006788},{"$f":"-'Monthly Inputs'!J46","v":0},13944154,{"$f":"Calculations!G174","v":0.84816640474313998},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!G192","v":3.8963199999999998},4.2372319266721616,null,8509533.9590354674,0,59084614.519233331]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Oct11"},{"$f":"'Monthly Inputs'!K39","v":2694963},{"$f":"-'Monthly Inputs'!K46","v":0},16639117,{"$f":"Calculations!H174","v":0.58303689696087357},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!H192","v":4.09009},4.2334078379543545,null,11355553.805206208,0,70440168.324439541]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Nov11"},{"$f":"'Monthly Inputs'!L39","v":1543457},{"$f":"-'Monthly Inputs'!L46","v":0},18182574,{"$f":"Calculations!I174","v":0.47103205400668824},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!I192","v":4.2320799999999998},4.2360894582694479,null,6582841.7211646149,0,77023010.045604154]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Dec11"},{"$f":"'Monthly Inputs'!M39","v":0},{"$f":"-'Monthly Inputs'!M46","v":-6477380},11705194,{"$f":"Calculations!J174","v":0.53518721746561948},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!J192","v":4.4472399999999999},4.2360894582694479,null,0,-27438761.135205358,49584248.910398796]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jan12"},{"$f":"'Monthly Inputs'!N39","v":0},{"$f":"-'Monthly Inputs'!N46","v":-6453042},5252152,{"$f":"Calculations!K174","v":0.43600035685052063},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!K192","v":4.4036400000000002},4.2360894582694488,null,0,-27335663.189969994,22248585.720428802]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Feb12"},{"$f":"'Monthly Inputs'!O39","v":0},{"$f":"-'Monthly Inputs'!O46","v":-2056730},3195422,{"$f":"Calculations!L174","v":0.44544515362019826},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!L192","v":4.2714999999999996},4.2360894582694488,null,0,-8712492.2715065237,{"$f":"M18+L19+K19","v":13536093.448922278}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Mar12"},{"$f":"'Monthly Inputs'!P39","v":0},{"$f":"-'Monthly Inputs'!P46","v":0},3195422,{"$f":"Calculations!M174","v":0.49998217643983706},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!M192","v":3.9657200000000001},4.2360894582694488,null,0,0,{"$f":"M19+L20+K20","v":13536093.448922278}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Apr12"},{"$f":"'Monthly Inputs'!Q39","v":500530},{"$f":"-'Monthly Inputs'!Q46","v":0},3695952,{"$f":"Calculations!N174","v":0.61058157996314832},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!N192","v":3.8812799999999998},4.2228249087828109,null,2071264.7183433669,0,{"$f":"M20+L21+K21","v":15607358.167265646}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"May12"},{"$f":"'Monthly Inputs'!R39","v":1379930},{"$f":"-'Monthly Inputs'!R46","v":0},5075882,{"$f":"Calculations!O174","v":0.9083578906243468},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3019658076472425},{"$f":"Calculations!O192","v":3.96},4.2358204844277321,null,5893166.7848723587,0,{"$f":"M21+L22+K22","v":21500524.952138007}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":14958368},{"$f":"SUM(D11:D22)","v":-14987152},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":63598155.404968187},{"$f":"SUM(L11:L22)","v":-63486916.596681878},{"$f":"L26+K26","v":111238.80828630924}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.2516774159432487},{"$f":"L26/D26","v":4.2360894582694479}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Wy Storage","index":55,"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":"B9-31","v":"2011-03-12"},null,null,{"$f":"-'Other Inputs'!D205","v":2537857},null,null,null,{"$f":"M8/E8","v":4.1761778894555519},null,null,null,{"$f":"'Other Inputs'!E205","v":10598542.289999999}]
[null,{"$f":"B10-30","v":"2011-04-12"},{"$f":"'Monthly Inputs'!E39","v":1977750},{"$f":"-'Monthly Inputs'!E46","v":-1330},{"$f":"E8+C9+D9","v":4514277},{"$f":"F21","v":0.61058157996314832},{"$f":"'Other Inputs'!$F$102","v":4.3119598625355193},{"$f":"'Monthly Inputs'!E85","v":3.98},{"$f":"M9/E9","v":4.1790302870788683},null,{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":8272312.3338565072},{"$f":"D9*I8","v":-5554.3165929758843},{"$f":"M8+L9+K9","v":18865300.307263531}]
[null,{"$f":"B11-30","v":"2011-05-12"},{"$f":"'Monthly Inputs'!F39","v":590389},{"$f":"-'Monthly Inputs'!F46","v":0},5104666,{"$f":"F22","v":0.9083578906243468},{"$f":"'Other Inputs'!$F$102","v":4.3119598625355193},{"$f":"'Monthly Inputs'!F85","v":3.91},{"$f":"M10/E10","v":4.1901441042081293},null,2523985.8365881639,{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":21389286.143851694}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Jun11"},{"$f":"'Monthly Inputs'!G39","v":2332490},{"$f":"-'Monthly Inputs'!G46","v":0},7437156,{"$f":"Calculations!D174","v":0.8889654234665173},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!D192","v":3.87},4.2101718486042508,null,9922418.6810264997,0,{"$f":"M10+L11+K11","v":31311704.824878193}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Jul11"},{"$f":"'Monthly Inputs'!H39","v":2344420},{"$f":"-'Monthly Inputs'!H46","v":0},9781576,{"$f":"Calculations!E174","v":0.94075797738923816},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!E192","v":3.91},4.2266072547979814,null,10031175.260079628,0,41342880.084957823]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Aug11"},{"$f":"'Monthly Inputs'!I39","v":2155790},{"$f":"-'Monthly Inputs'!I46","v":0},11937366,{"$f":"Calculations!F174","v":0.95390151537266898},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!F192","v":3.88},4.2367035207094981,null,9232200.475240035,0,50575080.56019786]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Sep11"},{"$f":"'Monthly Inputs'!J39","v":2006788},{"$f":"-'Monthly Inputs'!J46","v":0},13944154,{"$f":"Calculations!G174","v":0.84816640474313998},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!G192","v":3.8963199999999998},4.2372319266721616,null,8509533.9590354674,0,59084614.519233331]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Oct11"},{"$f":"'Monthly Inputs'!K39","v":2694963},{"$f":"-'Monthly Inputs'!K46","v":0},16639117,{"$f":"Calculations!H174","v":0.58303689696087357},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!H192","v":4.09009},4.2334078379543545,null,11355553.805206208,0,70440168.324439541]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Nov11"},{"$f":"'Monthly Inputs'!L39","v":1543457},{"$f":"-'Monthly Inputs'!L46","v":0},18182574,{"$f":"Calculations!I174","v":0.47103205400668824},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!I192","v":4.2320799999999998},4.2360894582694479,null,6582841.7211646149,0,77023010.045604154]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Dec11"},{"$f":"'Monthly Inputs'!M39","v":0},{"$f":"-'Monthly Inputs'!M46","v":-6477380},11705194,{"$f":"Calculations!J174","v":0.53518721746561948},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!J192","v":4.4472399999999999},4.2360894582694479,null,0,-27438761.135205358,49584248.910398796]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Jan12"},{"$f":"'Monthly Inputs'!N39","v":0},{"$f":"-'Monthly Inputs'!N46","v":-6453042},5252152,{"$f":"Calculations!K174","v":0.43600035685052063},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!K192","v":4.4036400000000002},4.2360894582694488,null,0,-27335663.189969994,22248585.720428802]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Feb12"},{"$f":"'Monthly Inputs'!O39","v":0},{"$f":"-'Monthly Inputs'!O46","v":-2056730},3195422,{"$f":"Calculations!L174","v":0.44544515362019826},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!L192","v":4.2714999999999996},4.2360894582694488,null,0,-8712492.2715065237,{"$f":"M18+L19+K19","v":13536093.448922278}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Mar12"},{"$f":"'Monthly Inputs'!P39","v":0},{"$f":"-'Monthly Inputs'!P46","v":0},3195422,{"$f":"Calculations!M174","v":0.49998217643983706},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!M192","v":3.9657200000000001},4.2360894582694488,null,0,0,{"$f":"M19+L20+K20","v":13536093.448922278}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Apr12"},{"$f":"'Monthly Inputs'!Q39","v":500530},{"$f":"-'Monthly Inputs'!Q46","v":0},3695952,{"$f":"Calculations!N174","v":0.61058157996314832},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!N192","v":3.8812799999999998},4.2228249087828109,null,2071264.7183433669,0,{"$f":"M20+L21+K21","v":15607358.167265646}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"May12"},{"$f":"'Monthly Inputs'!R39","v":1379930},{"$f":"-'Monthly Inputs'!R46","v":0},5075882,{"$f":"Calculations!O174","v":0.9083578906243468},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3019658076472425},{"$f":"Calculations!O192","v":3.96},4.2358204844277321,null,5893166.7848723587,0,{"$f":"M21+L22+K22","v":21500524.952138007}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":14958368},{"$f":"SUM(D11:D22)","v":-14987152},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":63598155.404968187},{"$f":"SUM(L11:L22)","v":-63486916.596681878},{"$f":"L26+K26","v":111238.80828630924}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.2516774159432487},{"$f":"L26/D26","v":4.2360894582694479}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Clay Basin Capacity","index":56,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Account","Dept","Stat Amt","Amount","Line Descr","Date","Unit","Trans","Affiliate"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-04-30","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-05-31","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-06-30","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-07-31","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-08-31","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-09-30","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-10-31","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-11-30","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-12-31","09","235","01"]
["489420","2015",13313000,317000,"ReverseEst-Capa Dmnd CB-QGC","2004-12-31","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2004-12-31","09","235","01"]
["489420","2015",-13313000,-317000,"Estimate-Capa Dmnd CB-QGC","2005-01-31","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2005-02-28","09","235","01"]
["489420","2015",-13419000,-319103.82,"QGC DEMAND CAPACITY CB REV","2005-03-31","09","235","01"]
[]
[null,null,{"$f":"SUM(C2:C16)","v":-161028000},{"$f":"SUM(D2:D16)","v":-3829245.8399999994}]
[]
["RATE",null,null,{"$f":"+D17/C17","v":2.3779999999999996E-2}]

{"sheet":"Clay Basin Demand","index":57,"n_rows":19,"n_cols":9,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Account","Dept","Stat Amt","Amount","Line Descr","Date","Unit","Trans","Affiliate"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-04-30","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-05-31","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-06-30","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-07-31","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-08-31","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-09-30","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-10-31","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-11-30","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-12-31","09","235","01"]
["489421","2015",111000,317000,"ReverseEst-Deliver Dmnd CB-QGC","2004-12-31","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2004-12-31","09","235","01"]
["489421","2015",-111000,-317000,"Estimate-Deliver Dmnd CB-QGC","2005-01-31","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2005-02-28","09","235","01"]
["489421","2015",-111827,-319084.92,"QGC DEMAND DELIVERY CB REV","2005-03-31","09","235","01"]
[]
[null,null,{"$f":"SUM(C2:C16)","v":-1341924},{"$f":"SUM(D2:D16)","v":-3829019.0399999996}]
[]
["RATE",null,null,{"$f":"+D17/C17","v":2.8533799529630586}]

{"sheet":"Ex 1.1 Data","index":58,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["QGM gathered",42772279,"Adjusted test year->",0.15670451168067343,49474888.094164521]
["Birch Creek",2745698,"Adjusted test year->",0.15670451168067343,3175961.2643126016]
["Other",14947672]
[]
["Input Operator Service Fee >",null,257618444]
[]
["do not change the order of the months below!!!!!"]
["\\/",null,"2011-05-11"]
["\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr"]
["January",6025923,3.85,4.0040000000000004,21491546.076000001]
["February",6191207,3.89,4.0456000000000003,22001947.052800003]
["March",6115283,3.86,4.0144000000000002,20988226.584000003]
["April",6036273,3.88,4.0351999999999997,21843453.590399999]
["May",5975319,4.01,4.1703999999999999,24691349.477600001]
["June",5367519,4.07,4.2328000000000001,26273053.092]
["July",5438488,4.1900000000000004,4.3576000000000006,26240512.885600004]
["August",5228235,4.1900000000000004,4.3576000000000006,26258562.064800002]
["September",5413227,4.09,4.2535999999999996,26334918.095199998]
["October",5920619,3.84,3.9935999999999998,24421994.1888]
["November",6207015,3.88,4.0351999999999997,24357568.809599999]
["December",6021781,3.94,4.0975999999999999,24484467.134399999]
[]
[null,69940889,"CANYON CREEK",4.1376025267737164,289387599.05120003]
[null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",3.9376025267737162]

{"sheet":"Expenses","index":59,"n_rows":1072,"n_cols":19,"rows_kept":1072,"cut":false,"hidden":false,"merged":[[8,4,8,5],[10,2,10,4]]}
["%,LACTUALS"]
[]
[]
[]
[]
[]
[null,null,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,null,null,"12 Months Ending"]
[null,null,"FERC Acct",null,"Description",null,"2010-04-23","2010-05-24","2010-06-24","2010-07-25","2010-08-25","2010-09-25","2010-10-26","2010-11-26","2010-12-27","2011-01-27","2011-02-27","2011-03-31","2011-03-31"]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.96106999999999998,0.95874999999999999,0.96660999999999997,0.97238999999999998,0.97118000000000004,0.96552000000000004,0.96716999999999997,0.96023000000000003,0.96435000000000004,0.97155999999999998,0.96426999999999996,0.96338999999999997]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,3280831.9341666,3403962.7397750001,2392343.7139401003,2352060.1936311,2611754.8372622002,2882111.138028,2736308.2822737,1860116.1604847002,2524726.6817490002,2328085.3479300002,2696842.3335992,3076590.2135498999,32145733.576389499]
[null,504,null,null,"Wyoming",null,132896.44583339989,146454.72022499982,82639.69605989987,66784.296368900221,77504.452737799846,102924.01197199989,92882.327726299874,77040.7295152999,93333.858250999823,68148.902069999836,99928.626400799956,116914.19645010028,1157452.2636104992]
[null,505,null,null,"Total",null,3413728.38,3550417.46,2474983.41,2418844.4900000002,2689259.29,2985035.15,2829190.61,1937156.8900000001,2618060.54,2396234.25,2796770.96,3193504.41,33303185.84]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,11946.74,15096.34,14259.94,24182.86,28621.920000000002,11159.77,24913.89,19159.95,13814.460000000001,11805.4,15202.57,11003.37,201167.21]
[null,509,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,510,null,null,"Total",null,11946.74,15096.34,14259.94,24182.86,28621.920000000002,11159.77,24913.89,19159.95,13814.460000000001,11805.4,15202.57,11003.37,201167.21]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,1934044.8,1712874.8,1954248.98,1961628.57,1945919.7000000002,2031404.99,2040203.07,2055236.88,2182990.33,2116538.2200000002,2086096,1737755.98,23758942.320000004]
[null,514,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,515,null,null,"Total",null,1934044.8,1712874.8,1954248.98,1961628.57,1945919.7000000002,2031404.99,2040203.07,2055236.88,2182990.33,2116538.2200000002,2086096,1737755.98,23758942.320000004]
[null,516]
["%,FACCOUNT,TQGCACCTS,V759005",517,759,"Gathering by Others - SNG Cost"]
[null,518,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,519,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,520,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,521]
["%,FACCOUNT,TQGCACCTS,V800000,V800005,V800002",522,800,"Natural Gas Well Head Purchases"]
[null,523,null,null,"Utah",null,20535.259575600001,13548.8249,11153.0458291,11877.140968200001,9528.3732334000015,7358.4403344000002,13030.7684553,14403.651648300001,15010.8117255,11671.087958799999,12147.622749799999,25356.559674599997,165621.587053]
[null,524,null,null,"Wyoming",null,831.82042440000077,582.9351000000006,385.26417089999995,337.23903179999979,282.75676659999954,262.77966560000004,442.32154470000023,596.55835169999955,554.91827449999982,341.64204120000068,450.11725020000085,963.58032540000204,6031.9329470000039]
[null,525,null,null,"Total",null,21367.08,14131.76,11538.31,12214.380000000001,9811.130000000001,7621.22,13473.09,15000.210000000001,15565.73,12012.73,12597.74,26320.14,171653.52000000002]
[null,526]
["%,FACCOUNT,TQGCACCTS,V801000",527,801,"Natural Gas Field Line Purchases"]
[null,528,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,529,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,530,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,531]
["%,FACCOUNT,TQGCACCTS,V802000",532,802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,533,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,534,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,535,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,536]
["%,FACCOUNT,TQGCACCTS,V803000,V803002",537,803,"Natural Gas Transmission Line - Purchases"]
[null,538,null,null,"Utah",null,12541501.3502691,11589527.963649999,2113545.2132585999,2355425.2950845999,1880353.8571958002,4625723.6232119994,9570365.246834999,30867547.0312314,31497557.837566502,52782004.340116002,29646780.7969025,19514824.949357998,208985157.5046795]
[null,539,null,null,"Wyoming",null,508017.77973090112,498636.79635000043,73009.046741399914,66879.844915400259,55799.952804199886,165190.7267880002,324860.25316500105,1278446.1487686001,1164398.7524334975,1545061.7598839998,1098529.9530974999,741587.25064200163,7520418.2653205022]
[null,540,null,null,"Total",null,13049519.130000001,12088164.76,2186554.2599999998,2422305.14,1936153.81,4790914.3499999996,9895225.5,32145993.18,32661956.59,54327066.100000001,30745310.75,20256412.199999999,216505575.76999998]
[null,541]
["%,FACCOUNT,V804000,FAFFILIATE,V09",542,804,"Natural Gas City Gate Purchases - Resources"]
[null,543,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,544,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,545,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,546]
["%,FACCOUNT,V804000,FAFFILIATE,V",547,804.1,"Natural Gas City Gate Purchases - Other"]
[null,548,null,null,"Utah",null,0,708507.75547500001,22183.699499999999,0,67035.699500000002,0,56057.173199999997,32311.7395,3534961.1201505,0,8664795.9743305985,4014767.6999480999,17100620.861604199]
[null,549,null,null,"Wyoming",null,0,30483.384525000001,766.30050000000119,0,1989.3004999999976,0,1902.8268000000025,1338.2605000000003,130680.1098495,0,321064.80566940084,152566.09005190013,640791.0783958009]
[null,550,null,null,"Total",null,0,738991.14,22950,0,69025,0,57960,33650,3665641.23,0,8985860.7799999993,4167333.79,17741411.939999998]
[null,551]
[null,552,805,"Purchased Gas Cost Adjustments - Other"]
[null,553,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,554,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,555,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,556]
["%,FACCOUNT,TQGCACCTS,V805100",557,805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,558,null,null,"Utah",null,-4814833.8387599997,-3347102.6712500001,-10334838.495789999,-3742368.3533099997,-1888287.6111400002,-8337498.8558400003,-1559183.46153,4649183.0399700003,18212222.281500001,19276365.39748,11448146.113149999,7996180.35255,27557983.897029988]
[null,559,null,null,"Wyoming",null,-195034.16124000028,-144008.32874999987,-357000.50421000086,-106260.64669000031,-56035.388859999832,-297743.14415999968,-52925.538470000029,192555.96002999973,673267.71849999949,564267.60252000019,424198.88685000129,303864.64745000005,949147.10296999989]
[null,560,null,null,"Total",null,-5009868,-3491111,-10691839,-3848629,-1944323,-8635242,-1612109,4841739,18885490,19840633,11872345,8300045,28507131]
[null,561]
["%,FACCOUNT,TQGCACCTS,V806000",562,806,"Exchange Gas"]
[null,563,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,564,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,565,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,566]
["%,FACCOUNT,TQGCACCTS,V808100",567,808.1,"Gas Withdrawn from Underground Storage"]
[null,568,null,null,"Utah",null,5858908.9750993997,767586.19892500003,30849.116497499999,7117.2821942999999,4718873.1157358009,1593519.3984168,6039950.4977231994,4068118.0326238996,15535759.852566,11964761.4,11434938.825169099,9480726.568028098,71501109.26297909]
[null,569,null,null,"Wyoming",null,237326.44490060024,33025.221075000009,1065.6335025000008,202.08780569999999,140033.69426419958,56906.691583199892,205022.46227680054,168489.89737610007,574324.50743399933,350238.59999999963,423709.50483090058,360279.22197190113,2550623.9670209009]
[null,570,null,null,"Total",null,6096235.4199999999,800611.42,31914.75,7319.37,4858906.8100000005,1650426.0899999999,6244972.96,4236607.93,16110084.359999999,12315000,11858648.33,9841005.7899999991,74051733.229999989]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-1452239.5374817001,-6746693.3288624994,-6579806.1752787996,-12228827.0292498,-16427441.018150402,-10004875.610104801,-12586830.713140201,-3911827.0032671001,-280469.7313785,-382981.94705240004,-346700.16390789999,-548690.79763079993,-71497383.055504903]
[null,574,null,null,"Wyoming",null,-58825.772518299986,-290274.94113750011,-227288.90472120047,-347224.79075019993,-487488.26184959896,-357287.37989519909,-427252.3468597997,-162016.76673289994,-10368.378621499985,-11210.842947600002,-12846.606092100032,-20850.922369200038,-2412935.9144950984]
[null,575,null,null,"Total",null,-1511065.31,-7036968.2699999996,-6807095.0800000001,-12576051.82,-16914929.280000001,-10362162.99,-13014083.060000001,-4073843.77,-290838.11,-394192.79000000004,-359546.77,-569541.72,-73910318.969999999]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,309029.17528999998,307031.05875000003,304499.54897999996,302998.66878000001,300635.56726000004,307377.15408000001,309889.97252999997,309485.00969000004,310587.24015000003,312579.9988,308629.07754999999,307258.78964999999,3690001.2615100006]
[null,579,null,null,"Wyoming",null,12517.824710000015,13209.941249999974,10518.451020000037,8603.3312199999928,8921.4327399999602,10976.845919999992,10519.02747000003,12817.990309999965,11481.759849999973,9150.0011999999988,11435.922450000013,11676.210350000008,131828.73848999996]
[null,580,null,null,"Total",null,321547,320241,315018,311602,309557,318354,320409,322303,322069,321730,320065,318935,3821830]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,21372665.113908898,19454386.537949998,20792888.139100801,19689751.353630897,20251868.415626403,20269061.419024799,21650847.095568299,19148352.011947401,22057360.050501,20833675.812488001,21318704.579840399,20495329.466735099,247334889.99632195]
[null,584,null,null,"Wyoming",null,865741.15609110147,837020.54205000028,718257.14089919999,559069.956369102,600979.0643735975,723835.07097519934,734924.89443169907,793070.36805259809,815414.40949900076,609853.98751199991,789941.94015960023,778847.62326490134,8826956.153678]
[null,585,null,null,"Total",null,22238406.27,20291407.079999998,21511145.280000001,20248821.309999999,20852847.48,20992896.489999998,22385771.989999998,19941422.379999999,22872774.460000001,21443529.800000001,22108646.52,21274177.09,256161846.15000004]
[null,586]
[null,587,813,"Other Gas Supply Expenses - SNG Cost"]
[null,588,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,589,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,590,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,591]
[null,592,813.5,"CO2 Processing Expenses"]
["%,FACCOUNT,TQGCACCTS,V813005,V813007,V813008",593,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V813006",594,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,595,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,596]
["%,FACCOUNT,TQGCACCTS,V858000",597,858,"Transportation GRI & ACA - Gas Cost"]
[null,598,null,null,"Utah",null,5642846.4651416,4794670.3424750008,4857429.9147488,4812968.6639570994,3986481.8719824003,4782018.0325248009,4817982.4917483004,5557136.0926847002,5467217.6236635,5651672.1202699998,5593343.8677255996,5516648.692658999,61480416.1795808]
[null,599,null,null,"Wyoming",null,228574.41485839989,206289.59752499964,167792.16525120009,136659.22604290023,118299.80801759986,170772.20747519936,163543.49825169984,230160.79731529951,202111.58633650001,165438.62973000016,207255.4122744007,209639.40734100062,2206536.7504191999]
[null,600,null,null,"Total",null,5871420.8799999999,5000959.9400000004,5025222.08,4949627.8899999997,4104781.68,4952790.24,4981525.99,5787296.8899999997,5669329.21,5817110.75,5800599.2800000003,5726288.0999999996,63686952.930000007]
[null,601]
["%,FACCOUNT,TQGCACCTS,V858001",602,858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,603,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,604,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,605,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,606]
[null,607,"System Total Gas Purchase Expenses"]
[null,608,null,"Utah Gas Purchase Expenses",null,null,44705236.437209502,32673396.561787497,15578756.640786104,15546814.645686395,17485344.7285056,18167359.499675997,33113534.313663594,64669222.596513309,101071738.55819352,114906177.17799041,92878927.597109303,71627751.844521999,622424260.6016432]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,1732045.9527905025,1331419.8682125001,470144.28921389859,385050.5443136025,460286.81149439787,575837.81032399996,1053919.7263364007,2592499.9434866975,3655199.2418064969,3301290.2820095993,3363668.5628907033,2655487.3054780052,21576850.338356804]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,46437282.390000001,34004816.43,16048900.930000003,15931865.189999998,17945631.539999999,18743197.309999995,34167454.039999992,67261722.540000007,104726937.80000001,118207467.46000001,96242596.160000011,74283239.150000006,644001110.94000006]
[null,613]
[null,614]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,-3821,-7081,-3100,-6512,-4714,-2976,-5918,-5852,-2412,-2437,-2437,-2343,-49603]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-99154.43,-97426.85,-88379.42,-96715.38,-97796.68,-101199.51000000001,-91557.94,-96879.360000000001,-97413.46,-99642.39,-106072.06,-102465.06,-1174702.54]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-102975.43,-104507.85,-91479.42,-103227.38,-102510.68,-104175.51000000001,-97475.94,-102731.36,-99825.46,-102079.39,-108509.06,-104808.06,-1224305.54]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,815940.29,842607.30999999994,969140.13,758048.49000000011,847662.36,940789.41,934676.57000000007,781077.70000000007,959728.64000000001,1092926.8900000001,869882.09,860970.83,10673450.710000001]
[null,628,null,null,"Wyoming",null,60628.89,65091.05,54346.200000000004,58083.58,44124.89,48041.919999999998,44653.11,42718.2,53144.53,54305.97,51801.400000000009,45950.04,622889.78]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,876569.18,907698.36,1023486.33,816132.07000000007,891787.25,988831.33000000007,979329.68,823795.9,1012873.17,1147232.8600000001,921683.49,906920.87,11296340.49]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,132466.17000000001,116227.02,120370.41,115278.69,130060.75,142016.19,139379.06,145286.82,158139.20000000001,128089.29999999999,132113.92000000001,132499.09,1591926.62]
[null,633,null,null,"Wyoming",null,4520.5600000000004,3966.38,4107.7700000000004,3934.01,4438.47,4694.75,4607.5600000000004,4802.87,5227.74,4234.3500000000004,4367.3999999999996,4380.1400000000003,53282]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,136986.73000000001,120193.40000000001,124478.18000000001,119212.7,134499.22,146710.94,143986.62,150089.69,163366.94,132323.65,136481.32,136879.23000000001,1645208.6199999999]
[null,635]
[null,636,872,"Compressor Station Labor & Expenses"]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,638,null,null,"Wyoming",null,572.61,0,1263.4000000000001,913.78,0,1896.8700000000001,950.5,0,1489.45,0,1318.66,930.15,9335.42]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,572.61,0,1263.4000000000001,913.78,0,1896.8700000000001,950.5,0,1489.45,0,1318.66,930.15,9335.42]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,3816,7076,3095,6507,4709,2971,5913,5847,2407,2432,2432,2338,49543]
[null,643,null,null,"Wyoming",null,5,5,5,5,5,5,5,5,5,5,5,5,60]
["%,FACCOUNT,TQGCACCTS,N873",644,null,null,"Total",null,3821,7081,3100,6512,4714,2976,5918,5852,2412,2437,2437,2343,49603]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,591275,633396.53,709152.47,631711.70000000007,659046.38,733889.54,594113.4,692736.33000000007,403778.29000000004,497204.91000000003,564571.56000000006,436156.69,7147032.8000000017]
[null,648,null,null,"Wyoming",null,28675.1,32651.03,37788.36,39547.949999999997,40626.11,46144.52,34537.130000000005,36295.31,21801.800000000003,23040.85,28731.129999999997,27114.940000000002,396954.23]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,619950.1,666047.56000000006,746940.83,671259.65,699672.49,780034.06,628650.53,729031.64,425580.09,520245.76000000001,593302.69000000006,463271.63,7543987.0299999993]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,190311.57,81042.19,213953.4,57364.03,66839.429999999993,55123.19,50464.950000000004,193653.14,74607.33,62659.710000000006,61592.72,109981.09999999999,1217592.76]
[null,653,null,null,"Wyoming",null,6425.83,3085.04,7191.76,1935.41,2085.69,1776.2700000000002,1668.95,6608.12,4966.6499999999996,3336.58,4334.55,5134.13,48548.979999999996]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,196737.4,84127.23,221145.16,59299.44,68925.119999999995,56899.46,52133.9,200261.26,79573.98,65996.290000000008,65927.27,115115.23,1266141.74]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,387558.03,400748.16,399798.76,389637.58,414452.19,431109.9,456685.37,480730.85000000003,438292.04,494421.17,438016.74,400773.88,5132224.6700000009]
[null,658,null,null,"Wyoming",null,21095.98,19188.460000000003,14520.01,17038.099999999999,19133.919999999998,20267.66,21024.51,20706,20552.650000000001,26747.46,26665.47,23347.77,250287.99]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,408654.01,419936.62,414318.77,406675.68,433586.11,451377.56,477709.88,501436.85000000003,458844.69,521168.63,464682.21,424121.65,5382512.6600000001]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,226013.09,218236.32,215587.08,197182.19,219097.84,214630.5,252827.43999999997,286250.77,292325.64999999997,326651.38,277255.51,268485.88999999996,2994543.6599999997]
[null,663,null,null,"Wyoming",null,11381.150000000001,13847.79,9138.98,8343.630000000001,9515.0400000000009,10026.43,11204.04,13092.25,12675.960000000001,16793.32,14277.98,13121.15,143417.72]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,237394.24,232084.11000000002,224726.06,205525.82,228612.88,224656.93,264031.48,299343.02,305001.61,343444.7,291533.49,281607.03999999998,3137961.38]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,620817.91,537799.31999999995,531520.10000000009,262290.73000000004,546378.67999999993,487472.55,397059.61,429347.53,561256.08000000007,679221.66999999993,812237.07000000007,470363.19999999995,6335764.4500000002]
[null,668,null,null,"Wyoming",null,52152.33,31907.06,35902.57,17402.8,28074.190000000002,19892.77,19694.03,35869.53,46229.69,56739.290000000008,73412.460000000006,69331.14,486607.86000000004]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,672970.23999999999,569706.38,567422.67000000004,279693.53000000003,574452.87,507365.32,416753.64,465217.06,607485.77,735960.96,885649.53,539694.34,6822372.3100000005]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,6539.97,6539.97,6539.97,6539.97,6539.97,6546.7300000000005,6546.7300000000005,6546.7300000000005,6546.7300000000005,6485.6,5370.75,5928.2,76671.320000000007]
[null,673,null,null,"Wyoming",null,223.18,223.18,223.18,223.18,223.18,216.42000000000002,216.42000000000002,216.42000000000002,216.42000000000002,214.4,177.55,195.97,2569.5000000000005]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,6763.1500000000005,6763.1500000000005,6763.1500000000005,6763.1500000000005,6763.1500000000005,6763.1500000000005,6763.1500000000005,6763.1500000000005,6763.1500000000005,6700,5548.3,6124.17,79240.820000000007]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,45124.87,39939.72,47486.12,48884.160000000003,34439.980000000003,35596.090000000004,47670.400000000001,32548.329999999998,40640.22,50711.43,37612.79,38072.01,498726.12]
[null,678,null,null,"Wyoming",null,1434.81,1333.76,1509.72,1570.92,1106.68,1090.67,1455.3,1025.8,1331.76,1881.48,1341.52,1198.8900000000001,16281.31]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,46559.68,41273.480000000003,48995.840000000004,50455.08,35546.660000000003,36686.76,49125.700000000004,33574.129999999997,41971.98,52592.91,38954.31,39270.9,515007.43]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,3525.0699999999997,3917.62,3720.18,3636.29,3187.5299999999997,4298.7299999999996,4298.46,4100.8900000000003,7516.04,4344.4800000000005,13448.04,1372.6200000000001,57365.950000000004]
[null,683,null,null,"Wyoming",null,120.3,133.69,126.96000000000001,124.09,108.78,142.1,142.09,135.57,248.46,143.62,444.56,45.37,1915.5900000000001]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,3645.37,4051.31,3847.14,3760.38,3296.31,4440.83,4440.55,4236.46,7764.5,4488.1000000000004,13892.6,1417.99,59281.54]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,520332.33999999997,611269.24,613261.7300000001,633323.15,592960.4,610346.07999999996,619423.35000000009,573509.87,607267.12,739361.5,664926.6,607323.4,7393304.7800000003]
[null,688,null,null,"Wyoming",null,19415.509999999998,29418.17,23533.59,10391.19,11224.619999999999,19797.66,20607.100000000002,5408.24,-7285.0400000000009,15354.880000000001,15223.27,16454.600000000002,179543.78999999998]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,539747.85,640687.41,636795.32000000007,643714.34,604185.02,630143.74,640030.45000000007,578918.11,599982.07999999996,754716.38,680149.87,623778,7572848.5700000003]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,37882.800000000003,156249.53000000003,523238.77,208309.58000000002,193392.57,117863.76000000001,98327.52,104191.08,-901582.94,84049.56,73668.639999999999,64240.469999999994,759831.34000000043]
[null,693,null,null,"Wyoming",null,12600.52,14955.64,-6082.93,10303.39,3924.87,3367.39,1326.51,1018.98,-13889.27,2146,646.56000000000006,3218.37,33536.030000000006]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,50483.32,171205.17,517155.84000000003,218612.97,197317.44,121231.15000000001,99654.03,105210.06,-915472.21,86195.56,74315.199999999997,67458.84,793367.37]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,11146.83,18798.79,15784.58,42678.26,16902.810000000001,8416.4000000000015,10581.740000000002,9040.380000000001,17834.509999999998,13731.61,10650.63,12764.43,188330.97000000003]
[null,698,null,null,"Wyoming",null,1159.1100000000001,399.53000000000003,61.01,869.27,322.73,65.8,3057.97,972.66000000000008,2774.45,522.96,2135.1,1768.97,14109.559999999998]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,12305.94,19198.32,15845.59,43547.53,17225.54,8482.2000000000007,13639.710000000001,10013.040000000001,20608.96,14254.57,12785.73,14533.4,202440.53000000003]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,69842.720000000001,110902.85,94915.18,83551.179999999993,89601.42,92250.36,145764.5,73174,110041,146532.94,172921.81000000003,97025.569999999992,1286523.53]
[null,703,null,null,"Wyoming",null,4605.6099999999997,20120.97,13747.52,7299.8000000000011,6409.09,7422.09,10176.06,3175.75,3644.78,4576.32,6652.55,7796.0999999999995,95626.64]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,74448.33,131023.82,108662.7,90850.98,96010.51,99672.45,155940.56,76349.75,113685.78,151109.26,179574.36000000002,104821.67,1382150.1700000002]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,107535.90000000001,127851.22,95282.47,110496.46,98707.6,97977.37000000001,118280.93000000001,110743.37000000001,122639.07,157421.69999999998,136820.49000000002,118598.09,1402354.6700000002]
[null,708,null,null,"Wyoming",null,1054.8399999999999,1348.1200000000001,1072.98,982.72,1055.8,980.98,1162.73,1321.34,1101.0899999999999,1380.92,973.71,1039.58,13474.81]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,108590.74,129199.34,96355.45,111479.18000000001,99763.400000000009,98958.35,119443.66,112064.71,123740.16,158802.62,137794.20000000001,119637.67,1415829.4799999997]
[null,710]
[null,711,8941,"Maintenance of Communication Equipment"]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V894001",714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,715]
[null,716,8942,"Maintenance of Other Equipment"]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V894000,V894002",719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,720]
[null,721,"System Total Distribution O&M Expenses"]
[null,722,null,"Utah Distribution O&M Expenses",null,null,3770128.56,3912601.790000001,4562846.3500000006,3555439.4600000009,3923978.9099999997,3981297.8,3882013.0300000003,3928784.790000001,2901435.9800000004,4486245.8500000006,4273521.3600000003,3626893.4699999997,46805187.350000016]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,226071.32999999996,237674.87,198456.08,178968.82,172379.05999999997,185829.30000000005,176489.01,173372.04,154236.12,211423.40000000002,232508.87,221032.31000000003,2368441.2100000004]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,3996199.8900000011,4150276.6599999992,4761302.43,3734408.28,4096357.9699999997,4167127.1000000006,4058502.04,4102156.8299999996,3055672.1,4697669.25,4506030.2300000004,3847925.7799999993,49173628.559999995]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,90421.680000000008,1947.17,165492.75,80827.290000000008,84512.37000000001,165655.23000000001,22850.48,-77762.17,233377.88999999998,103758.28,5680.58,167747.13999999998,1044508.69]
[null,731,null,null,"Wyoming",null,2360.65,-292.13,4903.63,2096.5,2331.4299999999998,4860.3100000000004,-192.3,-2964.11,7407.2300000000005,3594.38,190.03999999999996,5049.63,29345.260000000002]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,92782.33,1655.04,170396.38,82923.790000000008,86843.8,170515.54,22658.18,-80726.28,240785.12,107352.66,5870.62,172796.77,1073853.95]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,237734.68000000002,256718.75000000003,246085.47000000003,228355.86,274908.79000000004,261283.46,286792.08,291309.96000000002,233470.38,316720.99,287604.71999999997,281524.70999999996,3202509.8499999996]
[null,736,null,null,"Wyoming",null,13581.150000000001,11165.910000000002,9228.2999999999993,8875.51,11440.240000000002,10021.780000000001,9807.57,10204.060000000001,8538.5600000000013,11521.140000000001,11223.09,10447.4,126054.70999999998]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,251315.83000000002,267884.66000000003,255313.77000000002,237231.37,286349.03000000003,271305.24,296599.65000000002,301514.02,242008.94,328242.13,298827.81,291972.11,3328564.56]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,1385472.75,1409712.4100000001,1288024.1300000001,1265692.8399999999,1343052.07,1304651.2,1421992.84,1448126.75,1177652.6000000001,996418.16999999993,1008671.2,1010422.39,15059889.35]
[null,741,null,null,"Wyoming",null,55499.13,54176.75,51097.67,48422.1,51793.8,49501.030000000006,53605.26,53124.700000000004,45825.89,40802.400000000001,41984.53,46806.630000000005,592639.89000000013]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,1440971.88,1463889.1600000001,1339121.8,1314114.94,1394845.87,1354152.23,1475598.1,1501251.45,1223478.49,1037220.57,1050655.73,1057229.02,15652529.239999998]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,78197.47,133803.78999999998,64399.519999999997,172408.85,112498.18000000001,146417.80000000002,135172.91,128973.28000000001,153021.06000000003,1364.4700000000003,-11810.900000000001,32335.360000000004,1146781.7900000003]
[null,746,null,null,"Wyoming",null,6931.79,8415.4500000000007,5698.18,8377.35,5808.51,6707.49,5459.04,4883.1400000000003,7882.58,3252.79,4006.05,5325.4800000000005,72747.850000000006]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,85129.26,142219.24,70097.7,180786.2,118306.69,153125.29,140631.95000000001,133856.42000000001,160903.64000000001,4617.26,-7804.85,37660.840000000004,1219529.6400000001]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,28486.480000000003,28124.120000000003,29730.77,28814.6,30280.760000000002,29405.06,27069.91,30855.41,31347.39,33920.49,34287.35,31485.800000000003,363808.13999999996]
[null,751,null,null,"Wyoming",null,334.28000000000003,321.20999999999998,340.79,318.47000000000003,332.09000000000003,343.17,324.59000000000003,365.7,369.25,397.83,400.5,362.64,4210.5200000000004]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,28820.760000000002,28445.33,30071.56,29133.07,30612.850000000002,29748.23,27394.5,31221.11,31716.639999999999,34318.32,34687.85,31848.440000000002,368018.66000000003]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,111773.09,55597.29,-383488.24000000005,60953.750000000007,56803.8,-258696.50000000003,94957.540000000008,749058.49,-1949379.46,305853.83,259326.5,142635.23000000001,-754604.67999999993]
[null,756,null,null,"Wyoming",null,16761.760000000002,12302.65,-50808.55,5415.35,5579.5,-31975.21,10977.51,21204.920000000002,10072.450000000001,22212.23,22276.05,18278.82,62297.48]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,128534.85,67899.94,-434296.79000000004,66369.100000000006,62383.3,-290671.71000000002,105935.05,770263.41,-1939307.01,328066.06,281602.55,160914.05000000002,-692307.2]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,29188.97,21102.670000000002,-182006.62,8860.8700000000008,9125.09,-99249.52,19463.59,74901.650000000009,63269.86,118314.55,95234.59,73899.5,232105.2]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V904001",757,null,null,"Total",null,29188.97,21102.670000000002,-182006.62,8860.8700000000008,9125.09,-99249.52,19463.59,74901.650000000009,63269.86,118314.55,95234.59,73899.5,232105.2]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,223598.15,160984.62,-751066.47,73469.95,80069.42,-454312.15,168215.17,302980.63,210161.13,448631.69,359893.79,279689.03999999998,1102314.97]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V904002",757,null,null,"Total",null,223598.15,160984.62,-751066.47,73469.95,80069.42,-454312.15,168215.17,302980.63,210161.13,448631.69,359893.79,279689.03999999998,1102314.97]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,7.21,-7.21,0,0]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0.24,-0.24,0,0]
["%,FACCOUNT,TQGCACCTS,N905",762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,7.45,-7.45,0,0]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,2184873.27,2067990.8200000003,477171.31000000029,1919384.01,1991250.48,1095154.58,2176514.52,2948443.9999999995,152920.85000000009,2324989.6800000002,2038880.6200000003,2019739.1700000002,21397313.309999999]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,95468.75999999998,86089.84,20460.01999999999,73505.280000000013,77285.569999999992,39458.570000000014,79981.669999999984,86818.41,80095.959999999992,81781.010000000009,80080.02,86270.6,887295.71000000008]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,2280342.0300000003,2154080.66,497631.33000000031,1992889.2900000003,2068536.0500000003,1134613.1499999999,2256496.1900000004,3035262.4099999997,233016.80999999982,2406770.6900000004,2118960.6399999997,2106009.77,22284609.02]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,35152.420000000006,25809.439999999999,35423.99,28810.899999999998,43129.57,46153.94,47441.65,43064.3,30319.64,49711.869999999995,44098.15,37690.28,466806.15]
[null,774,null,null,"Wyoming",null,1148.99,855.86,1162.4100000000001,942.13,1437.74,1481.8600000000001,1513.74,1388.56,992.54000000000008,1622.16,1443.43,1211.5800000000002,15201]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,36301.410000000003,26665.3,36586.400000000001,29753.03,44567.31,47635.8,48955.39,44452.86,31312.18,51334.03,45541.58,38901.86,482007.14999999997]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,3791939.94,1654375.67,1286579.45,1358409.75,1104103.58,1163961.2000000002,2614739.4499999997,3989589.31,6554632.2299999995,6801499.9799999995,6140848.0099999998,4610431.9000000004,41071110.469999999]
[null,779,null,null,"Wyoming",null,11724.24,13206.17,16593.560000000001,12911.57,13507.64,11294.14,20133.22,39678.870000000003,53899.200000000004,50308.62,48351.75,43274.55,334883.52999999997]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,3803664.18,1667581.8399999999,1303173.01,1371321.32,1117611.22,1175255.3400000001,2634872.67,4029268.18,6608531.4299999997,6851808.5999999996,6189199.7599999998,4653706.45,41405994]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,39883.67,50868.68,14639.33,57274.73,16461.920000000002,130704.12999999999,8512.08,165636.15000000002,28004.030000000002,-171.44000000000003,20929.689999999999,114830.63,647573.60000000009]
[null,784,null,null,"Wyoming",null,1361.08,1735.96,499.58,1954.57,561.78,4250.55,215.23000000000002,5475.58,925.76,-5.67,30.400000000000002,3387.56,20392.380000000005]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,41244.75,52604.639999999999,15138.91,59229.3,17023.7,134954.68,8727.31,171111.73,28929.79,-177.11,20960.09,118218.19,667965.98]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N910",790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,3866976.03,1731053.7899999998,1336642.77,1444495.38,1163695.07,1340819.27,2670693.1799999997,4198289.76,6612955.8999999994,6851040.4099999992,6205875.8500000006,4762952.8100000005,42185490.219999999]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,14234.31,15797.990000000002,18255.550000000003,15808.269999999999,15507.16,17026.55,21862.190000000002,46543.01,55817.500000000007,51925.110000000008,49825.58,47873.69,370476.91]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,3881210.3400000003,1746851.7799999998,1354898.3199999998,1460303.6500000001,1179202.23,1357845.82,2692555.37,4244832.7700000005,6668773.3999999994,6902965.5199999996,6255701.4299999997,4810826.5000000009,42555967.129999995]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,801,null,null,"Utah",null,1767205.0899999999,1970723.44,1656809.69,1610610.27,1757355.1300000001,1547046.21,2261807.33,1717003.8699999999,3940398.72,589032.09,533604.87,582902.28,19934498.990000002]
[null,802,null,null,"Wyoming",null,104587.1,109534.12,113768,92868.42,103365.15000000001,91712.11,104973.15000000001,73226.759999999995,199579.77000000002,26540.63,24060.11,34672.770000000004,1078888.0900000001]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,1871792.19,2080257.56,1770577.69,1703478.69,1860720.28,1638758.32,2366780.48,1790230.63,4139978.49,615572.72,557664.98,617575.05000000005,21013387.079999998]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,847464.53,1315308.44,2354474.7700000005,2202551.0700000003,901969.41,2843556.5999999996,1679368.8800000001,1697788.46,1179118.03,3568835.39,4191694.22,3303828.92,26085958.719999999]
[null,806,null,null,"Wyoming",null,30322.690000000002,47159.78,76578.259999999995,74023.34,31345.59,92703.41,53243.51,54872.19,42466.080000000002,144913.53999999998,189628.22999999998,138498.01999999999,975754.6399999999]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,877787.22,1362468.22,2431053.0300000003,2276574.41,933315,2936260.01,1732612.3900000001,1752660.65,1221584.1100000001,3713748.93,4381322.45,3442326.94,27061713.360000003]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-220683.06999999998,-220683.06999999998,-220423.00000000003,-220423.00000000003,-219972.90000000002,-224204.12,-220170.36000000002,-220170.36000000002,-220170,-230466.35,-230466.35,-243932.29,-2691764.8700000006]
[null,810,null,null,"Wyoming",null,-14526.92,-14526.92,-14518.050000000001,-14518.050000000001,-14502.68,-14188.56,-14055.220000000001,-14055.220000000001,-14055.2,-14759.210000000001,-14759.210000000001,-923.38,-159388.62]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-235209.99,-235209.99,-234941.05000000002,-234941.05000000002,-234475.58000000002,-238392.68,-234225.58000000002,-234225.58000000002,-234225.2,-245225.56,-245225.56,-244855.67,-2851153.49]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,194319.46000000002,198217.8,241204.26,124729.05,129567.86,158418.04,237667.09,157806.78,538539.80000000005,94648.7,194605.71,230029.26,2499753.8100000005]
[null,814,null,null,"Wyoming",null,8497.02,7244.9800000000005,9513.32,7757.1100000000006,4286.9800000000005,11908.56,10501.32,4927.1500000000005,20114.84,2868.19,12032.23,7377.16,107028.86]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,202816.48,205462.78,250717.58000000002,132486.16,133854.84,170326.6,248168.41,162733.93,558654.64,97516.89,206637.94,237406.42,2606782.67]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,-3246.8399999999997,66587.460000000006,52714.58,51641.75,52120.57,-23687.22,52069.93,52174.47,52174.47,52210.939999999995,55854.49,51525.72,512140.32000000007]
[null,818,null,null,"Wyoming",null,-110.8,2272.37,1798.95,1762.33,1778.68,-783.05000000000007,1721.32,1724.78,1724.78,1725.98,1846.43,1713.3700000000001,17175.14]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,-3357.64,68859.83,54513.53,53404.08,53899.25,-24470.27,53791.25,53899.25,53899.25,53936.92,57700.92,53239.090000000004,529315.46]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,5577.8300000000008,3202.9700000000003,3548.73,5055.08,7204.5800000000008,5391.26,8562.15,6732.83,5513.11,6056.81,-8440.4699999999993,5608.68,54013.560000000005]
[null,822,null,null,"Wyoming",null,657.4,412.14,399.52,652.31000000000006,686.86,425.38,667.01,568.23,451.01,650.54,-922.5,649.37,5297.27]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,6235.2300000000005,3615.11,3948.25,5707.39,7891.4400000000005,5816.64,9229.16,7301.06,5964.12,6707.35,-9362.9699999999993,6258.05,59310.83]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,89626.19,125980.91000000002,88871.87000000001,95653.3,196892.28,157000.84,174231.89,187735.94,109174.15,128903.15,158130.07,117006.42000000001,1629207.0099999998]
[null,826,null,null,"Wyoming",null,10563.09,16210.98,10005.06,12343.42,18770.78,12387.03,13573.18,15844.29,8931.1,13844.82,17282.939999999999,13546.7,163303.39000000001]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,100189.28,142191.89000000001,98876.930000000008,107996.72,215663.06,169387.87,187805.07,203580.23,118105.25,142747.97,175413.01,130553.12000000001,1792510.4000000001]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N928",831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V930100",835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,148546.44,136757.61000000002,141523.39000000001,140311.78000000003,141449.94,94775.48,273360.87000000005,146031.59000000003,193021.43000000002,152694.47,154066.14000000001,157837.43,1880376.57]
[null,838,null,null,"Wyoming",null,5069.32,4667.0200000000004,4829.6500000000005,4788.3,4827.1400000000003,3133.08,9036.7199999999993,4827.49,6380.87,5047.74,5093.09,0,57700.42]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,153615.76,141424.63,146353.04,145100.08000000002,146277.08000000002,97908.56,282397.59000000003,150859.08000000002,199402.30000000002,157742.21,159159.23000000001,157837.43,1938076.9900000002]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,57986.55,57964.79,57899.520000000004,57706.12,225585.27000000002,141954.31999999998,142024.5,142119.84999999998,-222347.16,112618,144364.31,144359.47,1062235.5399999998]
[null,842,null,null,"Wyoming",null,1978.8600000000001,1978.1200000000001,1975.89,1969.29,7698.3600000000006,4692.7,4695.0200000000004,4698.17,-7350.32,3722.91,4772.37,4772.21,35603.58]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,59965.41,59942.91,59875.41,59675.41,233283.63,146647.01999999999,146719.51999999999,146818.01999999999,-229697.48,116340.91,149136.68,149131.68,1097839.1200000001]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,846,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N932",847,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,848]
[null,849,null,"Total Administrative & General Expense",null,null,3033833.9400000013,3829012.9400000004,4580974.41,4249481.8899999997,3350429.0000000009,4902242.0699999994,4793278.29,4033857.2700000005,5833665.4799999995,4659088.3400000017,5432446.6799999988,4549472.1099999994,53247782.419999994]
[null,850,null,"Total Utah Distribution",null,null,2886796.1799999997,3654060.35,4376623.8100000005,4067835.4200000004,3192172.1399999997,4700251.41,4608922.28,3887223.4299999997,5575422.5500000007,4474533.2,5193412.99,4349165.8899999997,50966419.649999999]
[null,851,null,"Total Wyoming Distribution",null,null,147037.76000000001,174952.59,204350.59999999998,181646.47,158256.86000000002,201990.66000000003,184356.01,146633.84,258242.93000000002,184555.13999999998,239033.69,200306.21999999997,2281362.77]
[null,852,null,"Total Utility O&M Expenses",null,null,13088610.770000003,11775714.189999998,11103327.07,11333855.73,10592014.57,11457652.629999999,13703355.949999999,15313377.919999998,15691302.329999998,18564414.410000004,18204629.919999998,15209426.1,166037681.58999997]
[null,853]
[null,854,null,null,null,null,13274073.09,11885385.109999999,10808193,11333855.73,10592014.57,11457652.629999999,13703355.949999999,15313377.919999998,15691302.329999998,18564414.410000004,18204629.919999998,15209426.1]
[null,855,"OTHER UTILITY OPERATING EXPENSES",null,null,null,-185462.31999999657,-109670.92000000179,295134.0700000003,0,0,0,0,0,0,0,0,0]
[null,856]
[null,857,"Depreciation, Amortization, & Other Taxes"]
[null,858]
["%,FACCOUNT,TQGCACCTS,N403",859,403,"Depreciation Expense"]
[null,860,null,null,"Production",null,67654.37,78806.490000000005,89113.61,84971.63,74958.09,65328.450000000004,63120.800000000003,75512.66,53865.58,66574.559999999998,65544.61,59290.49,844741.34]
[null,861,null,null,"Distribution - Wyoming",null,102801.04,102989.34,103481.2,103818.51,103998.21,104094.8,104094.8,104570.23,104570.23,105029.23,105029.23,106100.94,1250577.76]
[null,862,null,null,"Distribution - Utah",null,2962853.12,2969936.6300000004,2993378.27,3012925.0100000002,2680259.3199999998,2679607.04,2695057.5900000003,2734611.44,2754408.56,2745866.22,2766247.94,2768723.25,33763874.390000001]
[null,863,null,null,"General",null,571965.25,569946.65999999968,573072.46999999974,584875.97999999952,617366.85000000056,637401.23,631481.7799999998,638476.10000000009,675015.54999999981,697371.31999999983,706870.5400000005,700267.44999999972,7604111.1799999997]
[null,864,null,null,"Total Depreciation Expense",null,3705273.7800000003,3721679.12,3759045.55,3786591.13,3476582.47,3486431.52,3493754.97,3553170.43,3587859.92,3614841.33,3643692.3200000003,3634382.13,43463304.669999994]
[null,865]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,1419.52,1769.14,2031.01,1925.78,1671.3700000000001,1426.71,1370.6200000000001,1685.45,1135.47,1458.3700000000001,1432.2,1440.56,18766.2]
[null,868,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,869,null,null,"Distribution - Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,870,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,871,null,null,"Total Amortization Expense",null,1419.52,1769.14,2031.01,1925.78,1671.3700000000001,1426.71,1370.6200000000001,1685.45,1135.47,1458.3700000000001,1432.2,1440.56,18766.2]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,3706693.3000000003,3723448.2600000002,3761076.5599999996,3788516.9099999997,3478253.8400000003,3487858.23,3495125.5900000003,3554855.8800000004,3588995.39,3616299.7,3645124.5200000005,3635822.69,43482070.870000005]
[null,874]
[null,875,"Tax Expenses"]
["%,FACCOUNT,TQGCACCTS,N408",876,408,"Taxes Other Than Income Taxes"]
[null,877,null,null,"Production",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,878,null,null,"Distribution - Wyoming",null,27102.720000000001,27413.34,25812.98,26351.690000000002,25008.5,25552.239999999998,25532.940000000002,20677.78,9487.19,24992.15,31063.809999999998,29443.46,298438.8]
[null,879,null,null,"Distribution - Utah",null,1009500.09,993098.23,991753.06,975903.87999999989,979880.94,980752.01000000013,983228.39999999991,913454.63,372226.4,1078476.6299999999,1184992.8299999998,1141419.7000000002,11604686.800000001]
[null,880,null,null,"General",null,284495.63,289485.21000000002,185308.52,188559.36000000002,190163.02,185196.61000000002,186437.14,-151481.03,145805.6,250891.4,216663.24,258335.96,2229860.66]
[null,881,null,null,"Total Other Taxes",null,1321098.44,1309996.78,1202874.56,1190814.93,1195052.46,1191500.8600000001,1195198.48,782651.38,527519.19000000006,1354360.18,1432719.88,1429199.12,14132986.260000002]
[null,882]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,1675542.8,-1064927.6499999999,-1864271.9000000004,-1640768.65,-1615270.15,-1005169.1499999985,-415217.12999999989,3439935.85,8104203.9299999997,8076610.0999999996,5328513.0999999996,4321977.5,23341158.649999999]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,74203,-620431,-1112167,-609545,-711424,-3035563,-401434,-421688,1627877,1219655,376122,80319,-3534076]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,97611.839999999997,293388.03000000003,529749.18000000005,237280.83000000002,302631.33,1795924.53,213299.30000000002,465149.63,-310830.03000000003,-63905.82,223533.78,320657.7,4104490.3]
[null,888]
["%,FACCOUNT,TQGCACCTS,V411100",889,4111,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,890]
["%,FACCOUNT,TQGCACCTS,V411400",891,411400,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,892]
[null,893,null,"South Georgia Amortization",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,894]
["%,FACCOUNT,V236101,FRESOURCE_TYPE,V716",895,null,"Section 29 Tax Credits",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,896]
[null,897,null,"Total Tax Expenses",null,null,3168456.08,-81973.839999999851,-1243815.1600000001,-822217.8899999999,-829010.35999999987,-1053306.7599999981,591846.65000000014,4266048.8600000003,9948770.0899999999,10586719.459999999,7360888.7599999998,6152153.3200000003,38044559.209999993]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,6875149.3800000008,3641474.4200000004,2517261.3999999994,2966299.0199999996,2649243.4800000004,2434551.4700000016,4086972.24,7820904.7400000002,13537765.48,14203019.16,11006013.280000001,9787976.0099999998,81526630.079999998]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,66401042.540000007,49422005.039999999,29669489.400000002,30232019.939999998,31186889.59,32635401.409999996,51957782.229999997,90396005.200000003,133956005.61000001,150974901.03,125453239.36000001,99280641.260000005,891565422.61000001]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,111773.09,55597.29,-383488.24000000005,60953.750000000007,56803.8,-258696.50000000003,94957.540000000008,749058.49,-1949379.46,305853.83,259326.5,142635.23000000001,-754604.67999999993]
[null,756,null,null,"Wyoming",null,16761.760000000002,12302.65,-50808.55,5415.35,5579.5,-31975.21,10977.51,21204.920000000002,10072.450000000001,22212.23,22276.05,18278.82,62297.48]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,128534.85,67899.94,-434296.79000000004,66369.100000000006,62383.3,-290671.71000000002,105935.05,770263.41,-1939307.01,328066.06,281602.55,160914.05000000002,-692307.2]
[]
[null,null,null,null,null,null,"DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH","DTH"]
["%,FACCOUNT,TQGCACCTS,V810000,V810001",619,810,"Gas Used for Compressor Station Fuel",null,null,760,1396,611,1284,936,564,1111,1085,457,461,461,441,9567]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,19571.23,19222.099999999999,17446.690000000002,18950.09,19003.27,19344.79,17657.669999999998,18707.18,18690.43,19148.060000000001,20193.310000000001,19535.22,227470.04]
[null,621]
[null,622,null,"Total Production Expenses",null,null,20331.23,20618.099999999999,18057.690000000002,20234.09,19939.27,19908.79,18768.669999999998,19792.18,19147.43,19609.060000000001,20654.310000000001,19976.22,237037.04]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,602538.57000000007,507313.06,373635.15,436863.56,449041.52,437030.17,438425.68,305859.28000000003,273395.3,316092.38,480962.53,-1116300.83,3504856.37]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,485510.81,466939.10000000003,892553.65,399.19,764107.16,467551.06,4.41,509098.23999999999,532596.09,506771.38,492405.14,523726.83,5641663.0599999996]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,87527.72,103846.01000000001,98738.11,180321.94,222340.52000000002,75753.100000000006,148564.01,143653.4,93278.12,83662.559999999998,113428.99,81099.12,1432213.6]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1344941.85,1282402.24,1235914.04,1219906.21,1181542.26,1275780.57,1221418.6400000001,1063749.3899999999,1190213.3900000001,1118930.7,1303205.79,1395389.6400000001,14833394.720000003]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,109195,9306,0,5569,89341,89973,149182,197542,153968,193104,102294,506203,1605677]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,11946.74,15096.34,14259.94,24182.86,28621.920000000002,11159.77,24913.89,19159.95,13814.460000000001,11805.4,15202.57,11003.37,201167.21]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,282967.25,267520.33,261211.39,142461.24,153504.20000000001,92289.16,98503.62,120744.6,-246307.82,320239.03999999998,358747.97000000003,403972.58,2255853.56]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,201358.92,207542.21,208853.21,202714.14,233189.21,215550.67,221449.21,224161.21,191860.21,178163.21,167275.21,195973.46,2448090.8699999996]
["%,FACCOUNT,TQGCACCTS,V489100",null,"489100","Revenue from Transportation of Gas of Others",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V489101",null,"489101","Capacity Release Credits",null,null,3467.6,1150.1300000000001,0,5310.55,2248.14,7236.04,4086.6,13805.37,11222.09,0,1765.6000000000001,725.83,51017.950000000004]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,485510.81,466939.10000000003,892553.65,399.19,764107.16,467551.06,4.41,509098.23999999999,532596.09,506771.38,492405.14,523726.83,5641663.0599999996]
["%,FACCOUNT,TQGCACCTS,N491",null,"491","Revenue fr Natural Gas Processed by Others",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,87527.72,103846.01000000001,98738.11,180321.94,222340.52000000002,75753.100000000006,148564.01,143653.4,93278.12,83662.559999999998,113428.99,81099.12,1432213.6]
["%,FACCOUNT,TQGCACCTS,N493",null,"493","Rent from Gas Property",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V495008,V495009,V495003,V495010,V495011,V495051,V495052,V495053,V495054,V495055,V495056,V495057,V495058,V495059,V495060,V495061,V495062,V495063,V495064,V495065,V495066,V495067",null,495,"Other Gas Revenues",null,null,33248.57,574.0199999999968,-35247.449999999997,20674.090000000004,-13228.470000000001,-5477.2200000000012,-5029.3099999999977,23948.9,-56335.1,40207.729999999996,-6972.010000000002,-19760.429999999997,-23396.679999999997]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1344941.85,1282402.24,1235914.04,1219906.21,1181542.26,1275780.57,1221418.6400000001,1063749.3899999999,1190213.3900000001,1118930.7,1303205.79,1395389.6400000001,14833394.720000003]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,109195,9306,0,5569,89341,89973,149182,197542,153968,193104,102294,506203,1605677]
["%,FACCOUNT,TQGCACCTS,V495017",null,4974,"Standby Charges",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880002"]
["%,V880003"]
["%,V880004"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908002"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V928000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909003"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930203"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V909014"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930203"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879003"]
["%,V879006"]
["%,V879007"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V905000"]
["%,V907000"]
["%,V908003"]
["%,V909001"]
["%,V909002"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V921001"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V931000"]
["%,V931001"]
["%,V810000"]
["%,V810001"]
["%,V812000"]
["%,V812001"]
["%,V870000"]
["%,V871000"]
["%,V872001"]
["%,V873000"]
["%,V873001"]
["%,V873002"]
["%,V874000"]
["%,V875000"]
["%,V878000"]
["%,V879001"]
["%,V879002"]
["%,V879006"]
["%,V880000"]
["%,V880001"]
["%,V880003"]
["%,V880004"]
["%,V880005"]
["%,V880006"]
["%,V880007"]
["%,V880008"]
["%,V880009"]
["%,V881000"]
["%,V901000"]
["%,V902000"]
["%,V903001"]
["%,V903002"]
["%,V903003"]
["%,V904000"]
["%,V904001"]
["%,V904002"]
["%,V907000"]
["%,V908003"]
["%,V908006"]
["%,V908007"]
["%,V909001"]
["%,V909002"]
["%,V909004"]
["%,V909005"]
["%,V920000"]
["%,V921000"]
["%,V922000"]
["%,V923000"]
["%,V924000"]
["%,V925000"]
["%,V926000"]
["%,V930200"]
["%,V930205"]
["%,V931000"]
["%,V931001"]
["%,V931002"]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NOTHER_OPER_EXPENSES"]
[]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888005"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,V885000"]
["%,V886000"]
["%,V887000"]
["%,V888000"]
["%,V888001"]
["%,V888002"]
["%,V888003"]
["%,V888006"]
["%,V889000"]
["%,V892000"]
["%,V893000"]
["%,FACCOUNT,TQGCACCTS,XDYYNYN00,NMAINTENANCE_EXPENSE"]
[]
[]
[null,null,"GAS USED"]
[]
[null,null,810,"Compressor Station Fuel"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02157",null,null,"Allen Station"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02162",null,null,"Indianola"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02155",null,null,"Lark Station"]
["%,FACCOUNT,TQGCACCTS,N810,FOPERATING_UNIT,V02156",null,null,"CNG Compressors"]
[null,null,null,"TOTAL ACCOUNT 810"]
[]
[null,null,"812 Other Utility Use:"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04110",null,null,"Logan Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04111",null,null,"Ogden Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04100,V04102",null,null,"Price Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSOUTHERN",null,null,"Southern Utah Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04101",null,null,"Provo Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,TQRSOPUNITTYPE,NSALT_LAKE",null,null,"Salt Lake Region"]
[null,null,null,"Wyoming Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04140",null,null,"  Evanston & Lyman"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V04141",null,null,"  Rock Springs"]
[null,null,null,"Gas Used for CNG Vehicles"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01908,V01910,V01911,V01914,V01915,V01933,V01934,V01942,V01943,V01944,V01946",null,null,"  Wyoming"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01923,V01930,V01953,V01954,V01955,V01965,V01972,V01975,V01976,V01979,V01980,V01982,V01983,V01986,V01990",null,null,"  Salt Lake North"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01931,V01957,V01958,V01959",null,null,"  Salt Lake South"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01926,V01927,V01928,V01929,V01936,V01937,V01956,V01960,V01961,V01968,V01969,V01974,V01978",null,null,"  Southern Utah Region"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01920,V01922,V01925,V01952,V01967",null,null,"  Provo & Roosevelt"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01921,V01935,V01938,V01945,V01970",null,null,"  Price"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01918,V01949,V01973",null,null,"  Ogden"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01917,V01940",null,null,"  Brigham"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01916,V01948,V01977",null,null,"  Logan"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01924,V01932,V01964,V01971",null,null,"  Heber"]
["%,FACCOUNT,TQGCACCTS,N812,FOPERATING_UNIT,V01919,V01941,V01950,V01951,V01966",null,null,"  Layton"]
[null,null,null,"TOTAL ACCOUNT 812"]
[]
[]
[null,null,null,"TOTAL ACCOUNTS 810 AND 812"]

{"sheet":"Rate Base","index":60,"n_rows":288,"n_cols":21,"rows_kept":288,"cut":false,"hidden":false,"merged":[[10,2,10,6],[4,2,4,6]]}
["%,LACTUALS"]
[null,null,"Company:",null,null,"Company:"]
[null,null,"Period Ended:",null,null,"Period Ended:"]
[null,null,"Date,Time, Stamp:",null,null,"Date,Time, Stamp:"]
[null,null,null,null,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,null,null,null,null,"13-Month Avg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Ended"]
[null,null,null,null,null,null,"2009-04-21","2010-03-21","2010-04-20","2010-05-20","2010-06-19","2010-07-19","2010-08-18","2010-09-17","2010-10-17","2010-11-16","2010-12-16","2011-01-15","2011-02-14","2011-03-16","2011-03-31"]
[]
[null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,"NET UTILITY PLANT"]
[]
[null,null,null,"Intangible Plant"]
[null,null,"101","Gas Plant In Service"]
[null,null,null,null,"Intangible Plant"]
[null,1,null,"302","Franchises & Consents"]
[null,2,null,null,"Distribution - Wyoming",null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08]
[null,3,null,null,"Distribution - Utah",null,null,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005,58742.880000000005]
[null,4]
["%,FACCOUNT,TQGCACCTS,N302",5,null,null,"Total Intangible Plant",null,null,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006]
[null,6]
[null,7,null,null,"Production & Gathering Plant"]
["%,FACCOUNT,TQGCACCTS,N325",8,null,"325","Land & Land Rights",null,null,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6900000004,6266900.6899999985]
["%,FACCOUNT,TQGCACCTS,N326,N327,N328,N329",9,null,"326...9","Structures",null,null,1459065.2,1459065.2,1459065.2,1459065.2,1459065.2,1459065.2,1459065.2,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1455988.5779166666]
["%,FACCOUNT,TQGCACCTS,N330",10,null,"330","Gas Wells - Construction",null,null,54609705.719999999,54609705.719999999,54609705.719999999,54609705.719999999,54609705.719999999,54609705.719999999,54609705.719999999,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54525098.472916685]
["%,FACCOUNT,TQGCACCTS,N331",11,null,"331","Gas Wells - Equipment",null,null,17914938.530000001,17914938.530000001,17914938.530000001,17914938.530000001,17914938.530000001,17914938.530000001,17914938.530000001,17869594.809999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17893147.676666666]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39]
["%,FACCOUNT,TQGCACCTS,N336",13,null,"336","Purification Equipment",null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71]
["%,FACCOUNT,TQGCACCTS,N337",14,null,"337","Other Equipment",null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.62999999996]
[null,15]
[null,16,null,null,"Total Production & Gathering Plant",null,null,83308976.86999999,83308976.86999999,83308976.86999999,83308976.86999999,83308976.86999999,83308976.86999999,83308976.86999999,83072322.889999986,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83199502.147500008]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,29651.23,29651.23,29651.23,29651.23,29651.23,29651.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29644.729999999996]
["%,FACCOUNT,TQGCACCTS,N374",21,null,null,null,"Utah",null,6320625.71,6320625.71,6333465.71,6333465.71,6333465.71,6431578.3199999994,6431477.3199999994,6471056.5499999998,6468848.7199999997,6465243.8699999992,6465243.8699999992,6465243.8699999992,6772374.0800000001,6422184.6045833332]
[null,22,null,null,null,"Total",null,6350276.9400000004,6350276.9400000004,6363116.9400000004,6363116.9400000004,6363116.9400000004,6461229.5499999998,6461116.5499999998,6500695.7800000003,6498487.9500000002,6494883.0999999996,6494883.0999999996,6494883.0999999996,6802013.3100000005,6451829.3345833337]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,237016.61,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,250464.69083333341]
["%,FACCOUNT,TQGCACCTS,N375",26,null,null,null,"Utah",null,6458508.7599999998,6476177.6900000004,6499750.7400000002,6520750.7400000002,6538847.1100000003,6538847.1100000003,6546094.9500000002,6547057.25,6547803.6200000001,6603827.1200000001,6603840.7200000007,6603840.7200000007,7393183.1500000004,6579390.3104166659]
[null,27,null,null,null,"Total",null,6695525.3700000001,6727227.0800000001,6750800.1299999999,6771800.1299999999,6789896.5,6789896.5,6797144.3399999999,6798106.6399999997,6798853.0099999998,6854876.5099999998,6854890.1100000003,6854890.1100000003,7644232.54,6829855.0012499988]
[null,28]
[null,29,null,"376","Mains"]
[null,30,null,null,null,"Dist - Wy - Mains - SD"]
[null,31,null,null,null,"Dist - Wy - Mains - LD"]
[null,32,null,null,null,"Dist - Wy - Mains - Feeders"]
[" ",33,null,null,null,"Wyoming",null,25497688.550000001,25698317.239999998,25758991.710000001,25762192.530000001,25932365.43,26046646.350000001,26070073.5,26193543.27,26239952.359999999,26311594.949999999,26311594.949999999,26878770.620000001,26839636.550000001,26114392.121666659]
[null,34,null,null,null,"Dist - Ut - Mains - SD"]
[null,35,null,null,null,"Dist - Ut - Mains - LD"]
[null,36,null,null,null,"Dist - Ut - Mains - Feeders"]
["%,FACCOUNT,TQGCACCTS,N376",37,null,null,null,"Utah",null,793762069.67000008,796926605.93999994,800329476.39999998,802716530.57000005,815277135.38,817428880.19999993,819237785.25,825852740.63999999,845813373,848587233.46999991,847408441.92999995,847707109.41999996,848369689.85000002,824029265.99666655]
[null,38,null,null,null,"Total",null,819259758.22000003,822624923.17999995,826088468.11000001,828478723.10000002,841209500.80999994,843475526.54999995,845307858.75,852046283.90999997,872053325.36000001,874898828.41999996,873720036.88,874585880.03999996,875209326.39999998,850143658.11833322]
[null,39]
[null,40,null,"377","Compressor Station Equipment"]
[null,41,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N377",42,null,null,null,"Utah",null,4556014.55,4556014.55,4556014.55,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4569916.3591666678]
[null,43,null,null,null,"Total",null,4556014.55,4556014.55,4556014.55,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4569916.3591666678]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,2374855.9900000002,2386989.1800000002,2396024.86,2396024.86,2396024.86,2396024.86,2396024.86,2396024.86,2396024.86,2461534.16,2461534.16,2461534.16,2461534.16,2413496.7295833337]
["%,FACCOUNT,TQGCACCTS,N378",47,null,null,null,"Utah",null,39964279.769999996,40094176.979999997,40690387.450000003,41181136.530000001,41238419.859999999,41038892.710000001,41176382.350000001,41054002.25,41384483.560000002,41370616.530000001,41374755.019999996,41461457.739999995,41768043.920000002,41077572.735416666]
[null,48,null,null,null,"Total",null,42339135.759999998,42481166.159999996,43086412.310000002,43577161.390000001,43634444.719999999,43434917.57,43572407.210000001,43450027.109999999,43780508.420000002,43832150.689999998,43836289.179999992,43922991.899999991,44229578.079999998,43491069.464999996]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,11207621.619999999,11222599.52,11241052.289999999,11243204.640000001,11256867.67,11272059.289999999,11291297.34,11314586.08,11326912.34,11350407.82,11350407.82,11394544.539999999,11410647.49,11297756.158749999]
["%,FACCOUNT,TQGCACCTS,N380",52,null,null,null,"Utah",null,282911669.26999998,284546793.44,284181056.06999999,284455443.04000002,285073453.72999996,285376689.45999998,285988563.18000001,286869369.08000004,287136649.69,287893006.03000003,287893006.03000003,291822492.84999996,291387130.74000001,286532160.21708339]
[null,53,null,null,null,"Total",null,294119290.88999999,295769392.95999998,295422108.36000001,295698647.68000001,296330321.39999998,296648748.75,297279860.51999998,298183955.16000003,298463562.02999997,299243413.85000002,299243413.85000002,303217037.38999999,302797778.23000002,297829916.37583339]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,6545041.9299999997,6545041.9299999997,6545041.9299999997,6705069.7400000002,6705069.7400000002,6705069.7400000002,6705069.7400000002,6730293.4100000001,6730293.4100000001,6746516.9100000001,6746516.9100000001,6746516.9100000001,6746811.1500000004,6688035.5758333327]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,225793606.79999998,225793606.79999998,225793606.79999998,228861484.82999998,228861484.82999998,228861484.82999998,228861484.82999998,229338941.72,229338941.72,230601404.19999999,230601404.19999999,230601404.19999999,230629803.89999998,228810579.52583328]
[null,58,null,null,null,"Total",null,232338648.72999999,232338648.72999999,232338648.72999999,235566554.56999999,235566554.56999999,235566554.56999999,235566554.56999999,236069235.13,236069235.13,237347921.10999998,237347921.10999998,237347921.10999998,237376615.04999998,235498615.1016666]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81000000017]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,14209267.67,14209267.67,14209267.67,14209267.67,14209267.67,14209267.67,14209267.67,14209172.609999999,14209172.609999999,14209172.609999999,14209172.609999999,14209172.609999999,14209172.609999999,14209224.100833334]
[null,63,null,null,null,"Total",null,15140378.48,15140378.48,15140378.48,15140378.48,15140378.48,15140378.48,15140378.48,15140283.42,15140283.42,15140283.42,15140283.42,15140283.42,15140283.42,15140334.910833335]
[null,64,null,null,null,null," "]
[null,65,null,"387","Other Equipment"]
[" ",66,null,null,null,"Wyoming",null,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.42,57111.419999999991]
["%,FACCOUNT,TQGCACCTS,N387",67,null,null,null,"Utah",null,972140.99,972140.99,972140.99,972140.99,972140.99,972140.99,972140.99,972140.99,972140.99,1321778.75,1321778.75,1323522.05,1322650.4000000001,1074300.2637500002]
[null,68,null,null,null,"Total",null,1029252.41,1029252.41,1029252.41,1029252.41,1029252.41,1029252.41,1029252.41,1029252.41,1029252.41,1378890.17,1378890.17,1380633.47,1379761.82,1131411.6837500001]
[null,69,null,null,null,null," "]
[null,70,null,"388","Other Equipment"]
[" ",71,null,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N388",72,null,null,null,"Utah",null,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788]
[null,73,null,null,null,"Total",null,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788,347788]
[null,69]
[null,70,null,null,"Total Distribution Plant",null,null,1422176069.3500001,1427365068.49,1431122988.0200002,1437546997.4300001,1450984828.5599999,1453467867.1100001,1456075935.5599999,1464139202.2900002,1484754870.4600003,1490112610.0000002,1488937970.55,1493865883.27,1495500951.5799999,1461434394.3504167]
[null,71]
[null,72,"General Plant"]
[null,73,null,"389","Land & Land Rights"]
[null,74,null,null,null,"Distribution - Wyoming",null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.020000000004]
["%,FACCOUNT,TQGCACCTS,N389",75,null,null,null,"Distribution - Utah",null,638059.07999999996,638059.07999999996,486575.08,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,625435.41333333333]
[null,76,null,null,null,"Total",null,649643.1,649643.1,498159.10000000003,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,637019.43333333335]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,1418852.97,1418852.97,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.8599999999,1398616.74875]
["%,FACCOUNT,TQGCACCTS,N390",80,null,null,null,"Distribution - Utah",null,7294028.0900000036,7294028.0900000036,7330945.2600000054,7330945.2600000054,7365507.7600000054,7365507.7600000054,7708909.0200000033,7711399.0300000012,7711399.0300000012,7847348.700000003,7873896.4100000039,8279262.8999999985,8071157.0700000003,7625145.1500000022]
[null,81,null,null,null,"General",null,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.220000006]
[null,82,null,null,null,"Total",null,56935782.280000001,56935782.280000001,56949572.340000004,56949572.340000004,56984134.840000004,56984134.840000004,57327536.100000001,57330026.109999999,57330026.109999999,57465975.780000001,57492523.490000002,57897889.979999997,57689784.149999999,57246663.118750006]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,46309.9,46309.9,44578.82,44578.82,44578.82,44578.82,65159.64,65159.64,65159.64,73159.64,105719.64,183369.19,195246.19,75260.884583333333]
["%,FACCOUNT,TQGCACCTS,N391",86,null,null,null,"Distribution - Utah",null,13095043.730000004,13095043.730000004,12788363.459999993,13847872.870000005,14085632.870000005,14085632.870000005,14623880.420000002,14560500.639999993,14948730.809999995,15689883.969999999,16628997.639999993,17707929.109999999,18091632.18,14804650.528750001]
[null,87,null,null,null,"General",null,43632477.140000001,43632477.140000001,43631090.700000003,42171914.689999998,42171914.689999998,42302362.829999998,42969006.960000001,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42566557.672083326]
[null,88,null,null,null,"Total",null,56773830.770000003,56773830.770000003,56464032.979999997,56064366.380000003,56302126.380000003,56432574.520000003,57658047.020000003,56826330.549999997,57214560.719999999,57963713.880000003,58935387.549999997,60091968.570000008,60487548.640000001,57446469.08541666]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,1337869.99,1337869.99,1337869.99,1337869.99,1337869.99,1369924.21,1369924.21,1369924.21,1369924.21,1406170.16,1406170.16,1406170.16,1406170.1600000001,1368475.6129166668]
["%,FACCOUNT,TQGCACCTS,N392",92,null,null,null,"Distribution - Utah",null,35954241.449999996,35954262.350000001,34193752.019999996,34193752.019999996,33364469.820000004,33433616.549999997,33934405,33934405,33934405,34032696.75,33989727.400000006,33994851.670000002,34292521.799999997,34173643.767083332]
[null,93,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,94,null,null,null,"Total",null,37292111.439999998,37292132.340000004,35531622.009999998,35531622.009999998,34702339.810000002,34803540.759999998,35304329.210000001,35304329.210000001,35304329.210000001,35438866.909999996,35395897.560000002,35401021.829999998,35698691.959999993,35542119.379999995]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N393",98,null,null,null,"Distribution - Utah",null,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.0700000000024]
[null,99,null,null,null,"Total",null,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.07,7521.0700000000024]
[null,100]
[null,101,null,"394","Tools, Shop & Garage Equipment"]
[" ",102,null,null,null,"Distribution - Wyoming",null,550060.79,550360.72,594678.55000000005,594678.55000000005,594678.55000000005,594678.55000000005,594678.55000000005,594678.55000000005,594678.55000000005,603776.38,603776.38,603776.38,603776.38,591779.85791666654]
["%,FACCOUNT,TQGCACCTS,N394",103,null,null,null,"Distribution - Utah",null,12592840.079999998,12592077.279999999,13126886.399999999,13126886.399999999,13126886.399999999,15032073.899999999,15034244.559999999,15034244.559999999,15034244.559999999,17822832.690000001,17822832.690000001,17822832.690000001,17822832.690000001,15065323.209583333]
[null,104,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,105,null,null,null,"Total",null,13142900.869999997,13142438,13721564.949999999,13721564.949999999,13721564.949999999,15626752.449999999,15628923.109999999,15628923.109999999,15628923.109999999,18426609.07,18426609.07,18426609.07,18426609.07,15657103.067499999]
[null,106]
[null,107,null,"395","Laboratory Equipment"]
[" ",108,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N395",109,null,null,null,"Distribution - Utah",null,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.810000000012]
[null,110,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,111,null,null,null,"Total",null,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.810000000012]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,608182.9,608182.9,540219.18999999994,540219.18999999994,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,535150.21208333329]
["%,FACCOUNT,TQGCACCTS,N396",115,null,null,null,"Distribution - Utah",null,7022203.9299999997,7022686.1799999997,7264993.2100000009,7264993.2100000009,7233316.5900000008,7233316.5900000008,7308644.2700000005,7308644.2700000005,7308644.2700000005,7323967.21,7255162.5900000008,7255162.5900000008,7255162.5900000008,7243184.5200000023]
[null,116,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,117,null,null,null,"Total",null,7630386.8300000001,7630869.0800000001,7805212.4000000004,7805212.4000000004,7754385.9800000004,7754385.9800000004,7829713.6600000001,7829713.6600000001,7829713.6600000001,7845036.5999999996,7776231.9800000004,7776231.9800000004,7776231.9800000004,7778334.7320833355]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,2069684.15,2069684.15,2069684.15,2069684.15,2069684.15,2069684.15,2071223.39,2071223.39,2071223.39,2071223.39,2071223.39,2071223.39,2071223.3900000001,2070517.9050000003]
["%,FACCOUNT,TQGCACCTS,N397",121,null,null,null,"Distribution - Utah",null,7171166.8300000001,7171166.8300000001,7171166.8300000001,7171166.8300000001,7171166.8300000001,7171166.8300000001,7408441.1299999999,7408441.1299999999,7408441.1299999999,7915036.4799999995,7920157.4300000006,7925847.29,7923002.3599999994,7449106.944583334]
[null,122,null,null,null,"Total",null,9240850.9800000004,9240850.9800000004,9240850.9800000004,9240850.9800000004,9240850.9800000004,9240850.9800000004,9479664.5199999996,9479664.5199999996,9479664.5199999996,9986259.8699999992,9991380.8200000003,9997070.6799999997,9994225.75,9519624.8495833352]
[null,123]
[null,124,null,"398","Miscellaneous Equipment"]
[" ",125,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N398",126,null,null,null,"Distribution - Utah",null,298619.01,298619.01,298619.01,298619.01,298619.01,298619.01,320861.75,317777.3,317777.3,317777.3,317777.3,317777.3,317777.3,309253.45458333328]
[null,127,null,null,null,"General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,128,null,null,null,"Total",null,298619.01,298619.01,298619.01,298619.01,298619.01,298619.01,320861.75,317777.3,317777.3,317777.3,317777.3,317777.3,317777.3,309253.45458333328]
[null,129]
[null,130,null,"399","Communication Equipment"]
[" ",131,null,null,null,"Distribution - Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N399",132,null,null,null,"Distribution - Utah",null,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663]
[null,133,null,null,null,"Total",null,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663,71663]
[null,129]
[null,130,null,null,"Total General Plant",null,null,182129634.16,182129674.44,180675142.64999998,180426960.04999998,179819173.92999995,181956010.51999995,184364227.35000002,183531916.44,183920146.61000001,188259391.39000002,189150959.74999997,190723721.39000002,191206020.82999998,184302096.00124997]
[null,131]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,83308976.86999999,83308976.86999999,83308976.86999999,83308976.86999999,83308976.86999999,83308976.86999999,83308976.86999999,83072322.889999986,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83199502.147499964]
[null,134,null,null,"Distribution - Wyoming",null,null,46890981.240000002,47132753.800000004,47220916.720000006,47386297.70000001,47570133.630000003,47699606.170000009,47742259.370000005,47914241.549999997,47972976.900000006,48149847.769999996,48149847.769999996,48761160.159999996,48738423.280000001,47792895.316666663]
[null,135,null,null,"Distribution - Utah",null,null,1375354714.0700002,1380301940.6499999,1383971697.26,1390230325.6900001,1403484320.8900001,1405837886.8999999,1408403302.1500001,1416294586.7,1436851519.52,1442032388.1899998,1440857748.74,1445174349.0699999,1446832154.26,1413711124.9937499]
[null,136,null,null,"General",null,null,182129634.16,182129674.44,180675142.64999998,180426960.04999998,179819173.92999995,181956010.51999995,184364227.35000002,183531916.44,183920146.61000001,188259391.39000002,189150959.74999997,190723721.39000002,191206020.82999998,184302096.00125003]
[null,137,null,null,"Total",null,null,1687684306.3400002,1692873345.76,1695176733.5,1701352560.3099999,1714182605.3200002,1718802480.4599998,1723818765.7400002,1730813067.5800002,1751814277.0799999,1761511261.3999999,1761228190.3099999,1767728864.6700001,1769846232.4199998,1729005618.4591665]
[null,138]
[null,139,"105","Gas Plant Held for Future Use"]
[null,140,null,null,"Distribution - Utah",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.8300000000008]
["%,FACCOUNT,TQGCACCTS,N105",141,null,null,"Total",null,null,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.83,5036.8300000000008]
[null,142]
[null,143,"106","Completed Construction Not Classified - Gas"]
[null,144,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,145,null,null,"Distribution - Wyoming",null,null,188524.76,252198.38,264038.93,319608.7,228067.23,274918.45,347836.37,276026.94,552640.75,426614.1,567526.48,59447.53,159969.76999999999,311930.92708333331]
[null,146,null,null,"Distribution - Utah",null,null,761304.99,9421172.9700000007,7842133.6500000004,6689425.5700000003,6587726.0199999996,8395072.5500000007,10462440.66,5995200.8200000003,9225333.6199999992,4632340.68,7114959.6799999997,6392051.5599999996,8530092.8399999999,7283629.7245833343]
[null,147,null,null,"General",null,null,2273874.0499999998,2903377.48,2770305.45,3950889.68,4091861.36,3994331.57,4084356.89,4539591.2699999996,4590327.67,1735579,1563461.48,540338.79,1335428.74,3047422.6695833323]
[null,148,null,null,"Total",null,null,3223703.8,12576748.830000002,10876478.030000001,10959923.950000001,10907654.609999999,12664322.57,14894633.92,10810819.030000001,14368302.039999999,6794533.7799999993,9245947.6400000006,6991837.8799999999,10025491.35,10642983.321249999]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-67257627.879999995,-67325282.25,-67404088.739999995,-67493202.349999994,-67578173.980000004,-67653132.069999993,-67718460.519999996,-67544927.340000004,-67617751.159999996,-67671623.030000001,-67738197.590000004,-67803742.200000003,-67863032.689999998,-67592409.29291667]
[null,152,null,null,"Distribution - Wyoming",null,null,-21390670.02,-21390670.02,-21493659.359999999,-21597140.559999999,-21390670.02,-21494668.23,-21598763.030000001,-21702857.829999998,-21807428.059999999,-21911998.289999999,-22017027.52,-22017027.52,-22123128.460000001,-21681567.473333333]
[null,153,null,null,"Distribution - Utah",null,null,-470232836.83999997,-472557460.04000002,-475301429.51999998,-477825850.11000001,-481149064.17000002,-483829323.49000001,-486087727.36000001,-488369138.44999999,-490412405.19999999,-492788046.88999999,-495533992.5,-498091267.19999999,-500106209.5,-485592935.67499995]
[null,154,null,null,"General",null,null,-129662149.32000001,-130522936.19000001,-129504168.58999996,-128803969.83999999,-128845706.31000002,-129818709.90000001,-130803908.36,-130884033.37999998,-131811157.47999996,-131907591.44000003,-132706230.76000001,-133704073.43000001,-134697187.63999999,-130957679.51333334]
[null,155,null,null,"Total",null,null,-688543284.06000006,-691796348.50000012,-693703346.20999992,-695720162.86000001,-698963614.48000014,-702795833.68999994,-706208859.26999998,-708500957,-711648741.89999986,-714279259.6500001,-717995448.37,-721616110.3499999,-724789558.28999996,-705824591.95458329]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6015327.75,-6016747.2699999996,-6018516.4100000001,-6020547.4199999999,-6022473.2000000002,-6024144.5700000003,-6025571.2800000003,-6026941.9000000004,-6028627.3499999996,-6029762.8200000003,-6031221.1900000004,-6032653.3899999997,-6034093.9500000002,-6025159.8041666662]
[null,159,null,null,"Distribution - Wyoming",null,null,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300]
[null,160,null,null,"Distribution - Utah",null,null,-69325.969999999739,-69325.970000000671,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.970000000671,-69325.969999999739,-69325.969999999739,-69325.970000000671,-69325.969999999739,-69325.969999999972]
[null,161,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,162,null,null,"Total",null,null,-6084953.7199999997,-6086373.2400000002,-6088142.3799999999,-6090173.3899999997,-6092099.1699999999,-6093770.54,-6095197.25,-6096567.8700000001,-6098253.3200000003,-6099388.79,-6100847.1600000001,-6102279.3600000003,-6103719.9199999999,-6094785.774166666]
[null,163]
[null,164]
[null,165,"System Net Utility Plant"]
[null,166,null,null,"Production",null,null,10036021.239999995,9966947.3499999903,9886371.7199999951,9795227.0999999959,9708329.6899999864,9631700.2299999967,9564945.0699999928,9500453.6499999817,9423255.5399999861,9368248.1999999806,9300215.2699999772,9233238.4599999785,9172507.4099999852,9581933.050416626]
[null,167,null,null,"Distribution - Wyoming",null,null,25688535.98,25993982.160000008,25990996.290000007,26108465.840000015,26407230.84,26479556.390000012,26491032.710000001,26487110.659999996,26717889.590000007,26664163.579999998,26700046.729999993,26803280.169999998,26774964.590000004,26422958.770416666]
[null,168,null,null,"Distribution - Utah",null,null,905818893.08000016,917101364.43999982,916448112.25,919029612.00999987,928858693.5999999,930339346.81999969,932713726.31000006,933856359.92999983,955600158.79999971,953812392.83999979,952374426.77999997,953410844.28999972,955191748.4599998,935337529.90333319]
[null,169,null,null,"General",null,null,54741358.890000001,54510115.729999974,53941279.510000005,55573879.890000001,55065328.979999945,56131632.189999938,57644675.88000001,57187474.330000028,56699316.800000042,58087378.949999988,58008190.469999954,57559986.75,57844261.930000007,56391839.157500014]
[null,170,null,null,"Total"]
[null,171]
[null,172,null,"System Net Utility Plant",null,null,null,996284809.18999994,1007572409.6799997,1006266759.77,1010507184.8399999,1020039583.1099999,1022582235.6299998,1026414379.9700003,1027031398.5700001,1048440620.7299999,1047932183.5699997,1046382879.25,1047007349.6700002,1048983482.3899997,1027734260.8816664]
[null,173]
[null,174]
[null,175,"WORKING CAPITAL"]
[null,176]
[null,177,154,"Plant Materials & Operating Supplies"]
[null,178,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,179,null,null,"Distribution - Utah",null,null,12018893.68,11172130.340000002,10563973.270000001,8466402.5099999998,10880920.59,10596480.439999999,8370922.6699999999,9539611.4399999995,9569557.0899999999,7990792.7800000003,11487055.73,11761036.98,9115866.1600000001,10080521.980000002]
["%,FACCOUNT,TQGCACCTS,N154,N156",180,null,null,"Total",null,null,12018893.68,11172130.340000002,10563973.270000001,8466402.5099999998,10880920.59,10596480.439999999,8370922.6699999999,9539611.4399999995,9569557.0899999999,7990792.7800000003,11487055.73,11761036.98,9115866.1600000001,10080521.980000002]
[null,181]
[null,182,1641,"Gas Stored Underground"]
[null,183,null,null,"Production",null,null,10739956.550000001,6154786.4400000004,12391143.289999999,19166323.620000001,31735056.07,43791078.539999999,52502815.439999998,59271925.539999999,59109161.380000003,43289915.130000003,31369107.920000002,19870006.359999999,10598542.289999999,32443380.762499999]
["%,FACCOUNT,TQGCACCTS,N164",184,null,null,"Total",null,null,10739956.550000001,6154786.4400000004,12391143.289999999,19166323.620000001,31735056.07,43791078.539999999,52502815.439999998,59271925.539999999,59109161.380000003,43289915.130000003,31369107.920000002,19870006.359999999,10598542.289999999,32443380.762499999]
[null,185]
[null,186,165,"Prepayments"]
[null,187,null,null,"General",null,null,2757325.46,2262825.77,3318513.76,4101726.07,3644943.52,3169278.59,3245708.98,2431993.0300000003,3561844.05,3195673.08,2933940.85,2531644.04,2493622.42,3085297.14]
["%,FACCOUNT,TQGCACCTS,N165",188,null,null,"Total",null,null,2757325.46,2262825.77,3318513.76,4101726.07,3644943.52,3169278.59,3245708.98,2431993.0300000003,3561844.05,3195673.08,2933940.85,2531644.04,2493622.42,3085297.14]
[null,189]
[null,190,"190008","Accum Deferred Income Tax Federal"]
[null,191,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,192,null,null,"Distribution - Wyoming",null,null,108500.79607999981,108500.79607999981,108170.00096999985,108170.00096999985,108500.79608000017,107508.41074999991,107177.61564000032,107177.61564000032,108922.85942499999,126486.92827499963,126486.92827499963,126486.92827500007,127275.00882499998,113456.39856937494]
[null,193,null,null,"Distribution - Utah",null,null,3199450.3039200003,3199450.3039200003,3199781.0990300002,3199781.0990300002,3199450.3039199999,3200442.6892500003,3200773.4843599997,3200773.4843599997,3263301.8905750001,3813915.8217250002,3813915.8217250002,3813915.8217249997,3813127.7411750001,3384315.9035139582]
[null,194,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V190008",195,null,null,"Total",null,null,3307951.1,3307951.1,3307951.1,3307951.1,3307951.1,3307951.1,3307951.1,3307951.1,3372224.75,3940402.75,3940402.75,3940402.75,3940402.75,3497772.302083333]
[null,196]
[null,197,"190009","Accum Deferred Income Tax State"]
[null,198,null,null,"Production",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,199,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,200,null,null,"Distribution - Utah",null,null,283538.18,283538.18,283538.18,283538.18,283538.18,283538.18,283538.18,283538.18,289047.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,299808.57708333334]
[null,201,null,null,"General",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V190009",202,null,null,"Total",null,null,283538.18,283538.18,283538.18,283538.18,283538.18,283538.18,283538.18,283538.18,289047.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,299808.57708333334]
[null,203]
[null,204,2351,"Customer Deposits"]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,N235",205,null,null,"Distribution - Wyoming",null,null,-197441.82,-199541.09,-201533.55000000002,-195547.71,-191673.57,-203636.65,-212012.86000000002,-216396.07,-223079.39,-228301.67,-233519.46,-238201.07,-248971.7,-213887.48750000002]
[null,206,null,null,"Distribution - Utah",null,null,-5592253.21,-5756149.8300000001,-5772072.6800000006,-5798958.5499999998,-5866406.96,-5896132.9399999995,-5918118.5599999996,-6086234.1399999997,-6299480.5700000003,-6548264.21,-6738356.2000000002,-6918203.9199999999,-7096828.5199999996,-6161909.9520833343]
["%,FACCOUNT,TQGCACCTS,N235",207,null,null,"Total",null,null,-5789695.0300000003,-5955690.9199999999,-5973606.2300000004,-5994506.2599999998,-6058080.5300000003,-6099769.5899999999,-6130131.4199999999,-6302630.21,-6522559.96,-6776565.8799999999,-6971875.6600000001,-7156404.9900000002,-7345800.2199999997,-6375797.4395833341]
[null,208]
[null,209,252,"Misc Customer Credits"]
[null,null,null,null,"Distribution - Wyoming",null,null,-1532656.52,-1683480.22,-1688108.57,-1694790.57,-1695432.97,-1697558.65,-1704186.4300000002,-1704186.4300000002,-1745115.81,-1666668.78,-1666668.78,-1668214.51,-1694189.51,-1685652.8945833335]
[null,210,null,null,"Distribution - Utah",null,null,-49359543.979999997,-49186913.630000003,-49437271.509999998,-50001218.109999999,-49484783.219999999,-49627038.859999999,-50378099.520000003,-49547110.280000001,-49577083.969999999,-46063022.619999997,-43629194.159999996,-43895629.190000005,-45889990.270000003,-48204344.349583328]
["%,FACCOUNT,TQGCACCTS,N252",211,null,null,"Total",null,null,-50892200.5,-50870393.850000001,-51125380.079999998,-51696008.68,-51180216.189999998,-51324597.509999998,-52082285.950000003,-51251296.710000001,-51322199.780000001,-47729691.399999999,-45295862.939999998,-45563843.700000003,-47584179.780000001,-49889997.244166665]
[null,212]
[null,213,2531,"Unclaimed Customer Deposits"]
[null,214,null,null,"General",null,null,-167452.04,-169759.82,-170022.89,-173624.05000000002,-175699.25,-179955.83000000002,-142296.04,-97266.48,-104255.47,-108383.42,-113801.48,-115558.78,-117287.71,-141082.78208333332]
["%,FACCOUNT,V253000",215,null,null,"Total",null,null,-167452.04,-169759.82,-170022.89,-173624.05000000002,-175699.25,-179955.83000000002,-142296.04,-97266.48,-104255.47,-108383.42,-113801.48,-115558.78,-117287.71,-141082.78208333332]
[null,216]
[null,217,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",218,null,null,"Production",null,null,-146130.26999999999,-142601.47,-139072.67000000001,-135543.87,-132015.07,-128486.27,-124957.47,-121428.67,-117899.87,-114371.06,-110987.68000000001,-107604.3,-104220.92,-125011.99958333334]
[null,219,null,null,"Distribution - Wyoming",null,null,-52095.389167999907,-51190.809119999911,-50132.917397999925,-49231.095215999929,-48477.068976000075,-47137.374699999957,-46098.788040000138,-45205.239456000141,-44174.926393999987,-43016.12373599987,-42196.156520999881,-41376.189306000015,-40808.908832999994,-46224.069821958314]
[null,220,null,null,"Distribution - Utah",null,null,-1536178.6708320002,-1509504.5908800003,-1482983.8226020001,-1456306.9847839999,-1429482.3510239997,-1403243.3852999997,-1376703.3119599998,-1350018.2005440001,-1323469.8536060001,-1297050.036264,-1272325.853479,-1247601.6706939999,-1222624.8011670001,-1377340.9830947083]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",221,null,null,"General",null,null,-13706.710000000001,-13377.130000000001,-13047.550000000001,-12717.970000000001,-12388.39,-12058.81,-11729.23,-11399.65,-11070.07,-10740.460000000001,-10427.74,-10115.02,-9802.3000000000011,-11735.543749999999]
["%,FACCOUNT,V255000",222,null,null,"Total",null,null,-1748111.04,-1716674,-1685236.96,-1653799.92,-1622362.88,-1590925.8399999999,-1559488.8,-1528051.76,-1496614.72,-1465177.68,-1435937.43,-1406697.18,-1377456.93,-1560312.5962499999]
[null,223]
[null,224,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",225,null,null,"Production",null,null,-3389056.6,-3375387.54,-3361850.07,-3348574.17,-3335491.09,-3312771.75,-2985639.55,-2934785.61,-3020859.24,-2962151.69,-2872804,-2783658.27,-2694447.37,-3111310.4137499998]
[null,226,null,null,"Distribution - Wyoming",null,null,-5103081.9054479906,-5118048.3945679907,-5119305.9828059925,-5156297.2054409925,-5192373.4120320082,-5214607.3814249951,-5765801.9545800164,-5848076.4461640166,-6023583.3003609991,-6171218.8406519825,-6299592.8351579811,-6429835.6085250033,-6608535.6860149987,-5682879.1797869569]
[null,227,null,null,"Distribution - Utah",null,null,-150478683.50455201,-150920012.41543201,-151434393.797194,-152528632.62455902,-153111694.02796799,-155234850.50857499,-172191048.49541998,-174648110.16383597,-180465063.76963899,-186078589.27934802,-189949405.144842,-193876569.64147499,-197990092.36398497,-169556063.15021303]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",228,null,null,"General",null,null,-913706.9,-893203.31,-872897.11,-852983.26,-833358.63,-799279.62,-308581.31,-232300.41,-2066956.12,-1978894.8,-1844873.28,-1711154.69,-1577338.3399999999,-1136667.0966666664]
["%,FACCOUNT,V282000",229,null,null,"Total",null,null,-159884528.91,-160306651.66,-160788446.96000001,-161886487.25999999,-162472917.16,-164561509.25999999,-181251071.31,-183663272.63,-191576462.43000001,-197190854.61000001,-200966675.25999999,-204801218.21000001,-208870413.75999999,-179486919.84041664]
[null,230]
[null,231,282100,"Accum Deferred Income Taxes - State"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",232,null,null,"Production",null,null,-1215024.1499999999,-1215024.1499999999,-1215024.1499999999,-1215024.1499999999,-1215024.1499999999,-1215024.1499999999,-1215024.1499999999,-1215024.1499999999,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1205049.12375]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,V282100",233,null,null,"Distribution - Wyoming",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,234,null,null,"Distribution - Utah",null,null,-13095358.539999999,-13131540.49,-13172837.23,-13266954.970000001,-13317220.390000001,-13496242.57,-14926776.460000001,-15133536.57,-15732120.570000002,-16213354.190000003,-16536995.960000003,-16865671.07,-17214459.260000005,-14745679.9475]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",235,null,null,"General",null,null,4702.1500000000005,4702.1500000000005,4702.1500000000005,4702.1500000000005,4702.1500000000005,4702.1500000000005,4702.1500000000005,4702.1500000000005,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-35156.404999999999]
["%,FACCOUNT,V282100",236,null,null,"Total",null,null,-14305680.539999999,-14341862.49,-14383159.23,-14477276.970000001,-14527542.390000001,-14706564.57,-16137098.460000001,-16343858.57,-17022131.98,-17503365.600000001,-17827007.370000001,-18155682.48,-18504470.670000002,-15985885.476249998]
[null,237]
[null,238,"282_108_008","Accum Deferred IncomeTaxes - Sec 29 Cr","Deferred Fed & State Taxes-QRS Transf"]
[null,239,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V282108,V282006,V282008",240,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,241]
[null,242,"System Working Capital (W/O WC Cash)"]
[null,243,null,"Production",null,null,null,5989745.5300000012,1421773.2800000007,7675196.3999999985,14467181.43,27052525.760000002,39134796.369999997,48177194.270000003,55000687.109999999,54781978.190000005,39024968.300000004,27196892.160000004,15790319.709999999,6611449.919999999,28002009.225416664]
[null,244,null,"Distribution - Wyoming",null,null,null,-6776774.8385359906,-6943759.7176079908,-6950911.0192339933,-6987696.5796869928,-7019456.2249280075,-7055431.6453749947,-7620922.416980017,-7706686.569980016,-7927030.5673299991,-7982718.486112983,-8115490.303403982,-8251140.4495560033,-8465230.7960229982,-7515187.2331228731]
[null,245,null,"Distribution - Utah",null,null,null,-204560135.74146399,-205849002.13239202,-207252266.49076599,-211102349.45031303,-208845677.87507197,-211577046.95462501,-232935512.01302001,-233741086.25001997,-240275312.40266997,-244057823.38388702,-242487557.416596,-246890974.34044397,-256147252.96397701,-226280691.92187709]
[null,246,null,"General",null,null,null,1667161.96,1191187.6599999999,2267248.36,3067102.94,2628199.4,2182686.4799999995,2787804.55,2095728.6400000004,1277975.0599999996,996067.07000000018,863251.0199999999,593228.22000000032,687606.74000000034,1760655.3125]
[null,247]
[null,248]
[null,249,null,"System Working Capital (W/O WC Cash)",null,null,null,-203680003.08999997,-210179800.91,-204260732.75,-200555761.66,-186184408.94,-177314995.75,-189591435.61000001,-184351357.06999999,-192142389.72,-212019506.5,-222542904.53999996,-238758566.86000001,-257313427.09999999,-204033214.61708331]
[null,250]
[null,251,"RATE BASE (W/O Working Cap. Cash)"]
[null,252,null,"Production",null,null,null,16025766.769999996,11388720.629999992,17561568.119999994,24262408.529999994,36760855.449999988,48766496.599999994,57742139.339999996,64501140.759999983,64205233.729999989,48393216.499999985,36497107.429999977,25023558.169999979,15783957.329999983,37583942.275833294]
[null,253,null,"Distribution - Wyoming",null,null,null,18911761.14146401,19050222.442392018,19040085.270766012,19120769.260313023,19387774.615071993,19424124.744625017,18870110.293019984,18780424.090019979,18790859.022670008,18681445.093887016,18584556.426596012,18552139.720443994,18309733.793977007,18907771.537293792]
[null,254,null,"Distribution - Utah",null,null,null,701258757.33853614,711252362.30760777,709195845.75923395,707927262.5596869,720013015.7249279,718762299.86537468,699778214.29698002,700115273.6799798,715324846.39732981,709754569.45611274,709886869.36340404,706519869.94955575,699044495.49602282,709056837.98145604]
[null,255,null,"General",null,null,null,56408520.850000001,55701303.389999971,56208527.870000005,58640982.829999998,57693528.379999943,58314318.669999935,60432480.430000007,59283202.970000029,57977291.860000044,59083446.019999988,58871441.489999957,58153214.969999999,58531868.670000009,58152494.470000014]
[null,256]
[null,257]
[null,258,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,792604806.0999999,797392608.76999974,802006027.01999998,809951423.17999995,833855174.16999984,845267239.87999976,836822944.36000025,842680041.5,856298231.00999987,835912677.06999969,823839974.71000004,808248782.81000018,791670055.28999972,823701046.26458311]
[null,259]
[null,260,1641,"Gas Stored Underground  (DTH)"]
[null,261,null,null,"Production (DTH)",null,null,-2523372,-1411076,-2840825,-4348946,-6779861,-9277319,-11916856,-13694612,-13936254,-10221628,-7430628,-4708487,-2537857,-7424758.875]
["%,FACCOUNT,TQGCACCTS,N164",262,null,null,"Total (DTH)",null,null,-2523372,-1411076,-2840825,-4348946,-6779861,-9277319,-11916856,-13694612,-13936254,-10221628,-7430628,-4708487,-2537857,-7424758.875]

{"sheet":"RevRun Fcst","index":61,"n_rows":602,"n_cols":21,"rows_kept":602,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[null,null,null,"TEMPERATURE ADJUSTED INPUT DATA FROM REVRUN SYSTEM"]
[null,null,null,"4/8/2011"]
[]
[]
[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,"2011-06-11","2011-07-11","2011-08-11","2011-09-11","2011-10-11","2011-11-11","2011-12-11","2012-01-11","2012-02-11","2012-03-11","2012-04-11",41040,"Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "]
[14,null,"GS","Distribution Non-Gas Rev",null,null,null,9463487,9139342,9029698,10496983,15090610,24435250,35125494,39580077,32398291,25723016,18014310,11817165,240313723]
[15]
[16,null,null,"Supplier Non-Gas Revenue",null,null,null,1403371,1293110,1252274,1763734,3364396,11774568,18576913,21468443,16805842,12556756,4372723,2200187,96832317]
[17]
[18,null,null,"Commodity Revenue",null,null,null,11165250,10288013,9963122,14032308,26767205,43983838,69393965,80195262,62778138,46905699,34789481,17504735,427767016]
[19,null,null,"Total Revenue",null,null,null,22032108,20720465,20245094,26293025,45222211,80193656,123096372,141243782,111982271,85185471,57176514,31522087,764913056]
[20]
[21,null,null,"Total Dth",null,null,null,2485602,2290312,2217985,3123865,5958901,9791659,15448448,17853027,13975636,10442122,7744816,3896895,95229268]
[22]
[23,null,"GS-C","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24]
[25,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26]
[27,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29]
[30,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31]
[32,null,"GSS","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33]
[34,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35]
[36,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38]
[39,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40]
[41,null,"F-S","Distribution Non-Gas Rev",null,null,null,322375,296592,280720,313648,353660,451260,516681,546487,458637,450191,376100,313277,4679628]
[42]
[43,null,null,"Supplier Non-Gas Revenue",null,null,null,288602,260179,242151,279602,325350,782235,930569,993002,809302,791694,356438,283462,6342586]
[44]
[45,null,null,"Commodity Revenue",null,null,null,2296246,2070097,1926664,2224639,2588632,3000151,3569063,3808517,3103960,3036428,2835978,2255346,32715721]
[46,null,null,"Total Revenue",null,null,null,2907223,2626868,2449535,2817889,3267642,4233646,5016313,5348006,4371899,4278313,3568516,2852085,43737935]
[47]
[48,null,null,"Total Dth",null,null,null,511189,460844,428913,495248,576280,667892,794543,847850,691002,675968,631344,502084,7283157]
[49]
[50,null,"F-3","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[52,null,null,"Supplier Non-Gas Demand Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[54,null,null,"Commodity Demand Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56]
[57,null,null,"Total Sales Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58]
[59,null,"NGV","Distribution Non-Gas Rev",null,null,null,190433,190433,190433,190433,190433,190433,190433,190433,190433,190433,190433,190433,2285196]
[60]
[61,null,null,"Supplier Non-Gas Revenue",null,null,null,32975,32975,32975,32975,32975,32975,32975,32975,32975,32975,32975,32975,395700]
[62]
[63,null,null,"Commodity Revenue",null,null,null,170695,170695,170695,170695,170695,170695,170695,170695,170695,170695,170695,170695,2048340]
[64,null,null,"Total Revenue",null,null,null,394103,394103,394103,394103,394103,394103,394103,394103,394103,394103,394103,394103,4729236]
[65]
[66,null,null,"Total Dth",null,null,null,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,38000,456000]
[67]
[68,null,"F-4","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69]
[70,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71]
[72,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74]
[75,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76]
[77,null,"I-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78]
[79,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80]
[81,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83]
[84,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85]
[86,null,"IS","Distribution Non-Gas Rev",null,null,null,57202,60577,60766,58511,57074,66053,69078,62680,53927,57706,61391,57711,722676]
[87]
[88,null,null,"Supplier Non-Gas Revenue",null,null,null,33935,36345,36496,34698,33559,40724,43151,38025,31072,34059,36995,34064,433123]
[89]
[90,null,null,"Commodity Revenue",null,null,null,704588,754621,757760,720428,696779,845560,895949,789506,645147,707173,768116,707259,8992886]
[91,null,null,"Total Revenue",null,null,null,795725,851543,855022,813637,787412,952337,1008178,890211,730146,798938,866502,799034,10148685]
[92]
[93,null,null,"Total Dth",null,null,null,188057,201411,202249,192285,185973,225683,239132,210722,172192,188747,205013,188770,2400234]
[94]
[95,null,"IS-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96]
[97,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98]
[99,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[101]
[102,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[103]
[104,null,"ISE","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[105]
[106,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107]
[108,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110]
[111,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112]
[113,null,"FT-1L","Distribution Non-Gas Rev",null,null,null,226410,226410,226410,226410,226410,226410,226410,226410,226410,226410,226410,226410,2716920]
[114]
[115,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[116]
[117,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[118,null,null,"Total Revenue",null,null,null,226410,226410,226410,226410,226410,226410,226410,226410,226410,226410,226410,226410,2716920]
[119]
[120,null,null,"Total Dth",null,null,null,1027813,1515284,1813255,1464015,1555959,1882751,1342152,1851697,1608973,1770447,1428074,1415092,18675512]
[121]
[122,null,"FT-1","Distribution Non-Gas Rev",null,null,null,113541,189744,201959,165830,130673,145179,123625,174535,140951,150454,149227,112879,1798597]
[123]
[124,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[125]
[126,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[127,null,null,"Total Revenue",null,null,null,113541,189744,201959,165830,130673,145179,123625,174535,140951,150454,149227,112879,1798597]
[128]
[129,null,null,"Total Dth",null,null,null,547518,1136444,1236944,955092,658700,733746,625883,978913,762721,834219,831342,548519,9850041]
[130]
[131,null,"FT-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[132]
[133,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[134]
[135,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[136,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[137]
[138,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[139]
[140,null,"MT","Distribution Non-Gas Rev",null,null,null,1131,1058,1063,1041,1433,2644,3440,3467,2951,2569,1808,1358,23963]
[141]
[142,null,null,"Supplier Non-Gas Revenue",null,null,null,64,58,58,56,92,204,277,280,232,197,127,85,1730]
[143]
[144,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[145,null,null,"Total Revenue",null,null,null,1195,1116,1121,1097,1525,2848,3717,3747,3183,2766,1935,1443,25693]
[146]
[147,null,null,"Total Dth",null,null,null,1073,961,969,935,1536,3395,4618,4659,3867,3280,2113,1421,28827]
[148]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[150]
[151,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[152]
[153,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[154,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[155]
[156,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[157]
[158,null,"TS","Distribution Non-Gas Rev",null,null,null,544887,586735,557643,533538,578258,635947,642163,690025,637892,646355,614072,576714,7244229]
[159]
[160,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[161]
[162,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[163,null,null,"Total Revenue",null,null,null,544887,586735,557643,533538,578258,635947,642163,690025,637892,646355,614072,576714,7244229]
[164]
[165,null,null,"Total Dth",null,null,null,2335184,2571536,2424619,2266449,2556089,2921497,2966642,3277423,2929057,2993732,2780603,2546228,32569059]
[166]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[168]
[169,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[170]
[171,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[172,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[173]
[174,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[175]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,null,1184,1726,1443,1898,2062,2035,1556,2792,2351,2128,2118,2140,23433]
[177]
[178,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[179]
[180,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[181,null,null,"Total Revenue",null,null,null,1184,1726,1443,1898,2062,2035,1556,2792,2351,2128,2118,2140,23433]
[182]
[183,null,null,"Total Dth",null,null,null,3732,9151,6318,10865,12506,12241,7447,19812,15396,13173,13065,13293,136999]
[184]
[185,null,"E-1","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[186]
[187,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[188]
[189,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[190,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[191]
[192,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[193]
[194,null,"CET","Distribution Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[195]
[196,null,"Utah Totals"]
[197,null,null,"Distribution Non-Gas Rev",null,null,null,10920650,10692617,10550135,11988292,16630613,26155211,36898880,41476906,34111843,27449262,19635869,13298087,259808365]
[198,null,null,"Supplier Non-Gas Revenue",null,null,null,1758947,1622667,1563954,2111065,3756372,12630706,19583885,22532725,17679423,13415681,4799258,2550773,104005456]
[199,null,null,"Commodity Revenue",null,null,null,14336779,13283426,12818241,17148070,30223311,48000244,74029672,84963980,66697940,50819995,38564270,20638035,471523963]
[200,null,null,"Total Utah Revenue",null,null,null,27016376,25598710,24932330,31247427,50610296,86786161,130512437,148973611,118489206,91684938,62999397,36486895,835337784]
[201]
[202,null,null,"Sales Dth",null,null,null,3222848,2990567,2887147,3849398,6759154,10723234,16520123,18949599,14876830,11344837,8619173,4625749,105368659]
[203,null,null,"Transportation Dth",null,null,null,3915320,5233376,5482105,4697356,4784790,5553630,4946742,6132504,5320014,5614851,5055197,4524553,61260438]
[204,null,null,"Total Utah Dth",null,null,null,7138168,8223943,8369252,8546754,11543944,16276864,21466865,25082103,20196844,16959688,13674370,9150302,166629097]
[205]
[206,"Idaho"]
[207,null,"GS-1","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[208]
[209,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[210]
[211,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[212,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[213]
[214,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[215]
[216,null,"I-2","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[217]
[218,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[219]
[220,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[221,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[222]
[223,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[224]
[225,null,"Idaho Totals"]
[226,null,null,"Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[228,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[229,null,null,"Total Idaho Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[230]
[231,null,null,"Sales Dth"]
[232,null,null,"Transportation Dth"]
[233,null,null,"Total Idaho Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[234]
[235,"Wyoming",null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "]
[236,null,"GS-1","Distribution Non-Gas Rev",null,null,null,484234,428266,445379,557782,701346,980260,1284983,1377706,1187970,1002501,854357,608933,9913717]
[237]
[238]
[239]
[240,null,null,"Commodity Revenue",null,null,null,470267,307108,357445,685781,1104415,1924332,2833004,3110141,2536984,1982741,1543677,821990,17677885]
[241,null,null,"Total Revenue",null,null,null,954501,735374,802824,1243563,1805761,2904592,4117987,4487847,3724954,2985242,2398034,1430923,27591602]
[242]
[243,null,null,"Total Dth",null,null,null,87791,57332,66729,128024,206176,359241,528875,580612,473613,370145,288179,153452,3300169]
[244]
[245,null,"FS","Distribution Non-Gas Rev",null,null,null,12858,11213,11265,13470,15637,18656,21950,22564,19172,18066,16746,13069,194666]
[246]
[247,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[248]
[249,null,null,"Commodity Revenue",null,null,null,71094,56786,57231,76440,95418,122057,162425,168306,135909,125405,112913,78347,1262331]
[250,null,null,"Total Revenue",null,null,null,83952,67999,68496,89910,111055,140713,184375,190870,155081,143471,129659,91416,1456997]
[251]
[252,null,null,"Total Dth",null,null,null,13272,10601,10684,14270,17813,22786,30322,31420,25372,23411,21079,14626,235656]
[253]
[254,null,"NGV","Distribution Non-Gas Rev",null,null,null,4233,4233,4233,4233,4233,4233,4233,4233,4233,4233,4233,4233,50796]
[255]
[256]
[257]
[258,null,null,"Commodity Revenue",null,null,null,4741,4741,4741,4741,4741,4741,4741,4741,4741,4741,4741,4741,56892]
[259,null,null,"Total Revenue",null,null,null,8974,8974,8974,8974,8974,8974,8974,8974,8974,8974,8974,8974,107688]
[260]
[261,null,null,"Total Dth",null,null,null,885,885,885,885,885,885,885,885,885,885,885,885,10620]
[262]
[263,null,"GSW","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[264]
[265]
[266]
[267,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[268,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[269]
[270,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[271]
[272,null,"IS","Distribution Non-Gas Rev",null,null,null,3339,3018,2924,2896,2818,3394,3949,4261,3775,3829,3971,3233,41407]
[273]
[274,null,null,"Supplier Non-Gas Revenue",null,null,null,2076,1631,1503,1465,1356,2151,2920,3350,2678,2755,2952,1930,26767]
[275]
[276,null,null,"Commodity Revenue",null,null,null,42726,33577,30938,30170,27907,44274,60095,68937,55132,56688,60742,39692,550878]
[277,null,null,"Total Revenue",null,null,null,48141,38226,35365,34531,32081,49819,66964,76548,61585,63272,67665,44855,619052]
[278]
[279,null,null,"Total Dth",null,null,null,11461,9007,8299,8093,7486,11876,16120,18492,14789,15206,16294,10647,147770]
[280]
[281,null,"I-4","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[282]
[283,null,null,"Supplier Non-Gas Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[284]
[285,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[286,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[287]
[288,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[289]
[290,null,"IC","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[291,null,"Sales"," (To Commodity Costs) "]
[292]
[293]
[294,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[295,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[296]
[297,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[298]
[299,null,"I-T","Distribution Non-Gas Rev",null,null,null,1599,1561,1535,1600,1765,1905,2061,2015,1913,1810,1698,1681,21143]
[300]
[301]
[302]
[303,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[304,null,null,"Total Revenue",null,null,null,1599,1561,1535,1600,1765,1905,2061,2015,1913,1810,1698,1681,21143]
[305]
[306,null,null,"Total Dth",null,null,null,2374,1934,1646,2385,4284,5889,7680,7146,5975,4792,3512,3313,50930]
[307]
[308,null,"IC","Distribution Non-Gas Rev",null,null,null,3545,2702,3099,2866,3557,6079,5936,5701,5886,5557,4805,6144,55877]
[309,null,"Trans"]
[310]
[311]
[312,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[313,null,null,"Total Revenue",null,null,null,3545,2702,3099,2866,3557,6079,5936,5701,5886,5557,4805,6144,55877]
[314]
[315,null,null,"Total Dth",null,null,null,21841,11529,15909,12279,15633,45348,36398,34718,47751,47197,36165,59668,384436]
[316]
[317,null,"Wyoming Totals"]
[318,null,null,"Distribution Non-Gas Rev",null,null,null,504664,446730,463801,578381,724034,1006543,1315115,1408764,1215150,1028629,879307,629468,10200586]
[319,null,null,"Supplier Non-Gas Revenue",null,null,null,2076,1631,1503,1465,1356,2151,2920,3350,2678,2755,2952,1930,26767]
[320,null,null,"Non-Core DNG Revenue Credits",null,null,null,5144,4263,4634,4466,5322,7984,7997,7716,7799,7367,6503,7825,77020]
[321,null,null,"Commodity Revenue",null,null,null,588828,402212,450355,797132,1232481,2095404,3060265,3352125,2732766,2169575,1722073,944770,19547986]
[322,null,null,"Total Wyoming Revenue",null,null,null,1100712,854836,920293,1381444,1963193,3112082,4386297,4771955,3958393,3208326,2610835,1583993,29852359]
[323]
[324,null,null,"Sales Dth",null,null,null,113409,77825,86597,151272,232360,394788,576202,631409,514659,409647,326437,179610,3694215]
[325,null,null,"Transportation Dth",null,null,null,24215,13463,17555,14664,19917,51237,44078,41864,53726,51989,39677,62981,435366]
[326,null,null,"Total Wyoming Dth",null,null,null,137624,91288,104152,165936,252277,446025,620280,673273,568385,461636,366114,242591,4129581]
[327]
[328,"Colorado",null,null,null,null,null," "," "," "," "," "," "," "," "," "," "," "," "]
[329,null,"I-4","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[330]
[331]
[332]
[333,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[334,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[335]
[336,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[337]
[338,null,"IC","Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[339]
[340]
[341]
[342,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[343,null,null,"Total Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[344]
[345,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[346]
[347,null,"Colorado Totals"]
[348,null,null,"Distribution Non-Gas Rev",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[349,null,null,"Commodity Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[350,null,null,"Total Colorado Revenue",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[351]
[352,null,null,"Sales Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[353,null,null,"Transportation Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[354,null,null,"Total Colorado Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[355]
[356,"System Total Tariff Sales and Revenue"]
[357,null,"SystemTotal Tariff Revenue"]
[358,null,null,"Distribution Non-Gas Rev",null,null,null,11425314,11139347,11013936,12566673,17354647,27161754,38213995,42885670,35326993,28477891,20515176,13927555,270008951]
[359,null,null,"Supplier Non-Gas Revenue",null,null,null,1761023,1624298,1565457,2112530,3757728,12632857,19586805,22536075,17682101,13418436,4802210,2552703,104032223]
[360,null,null,"Non-Core DNG Revenue Credits",null,null,null,5144,4263,4634,4466,5322,7984,7997,7716,7799,7367,6503,7825,77020]
[361,null,null,"Commodity Revenue",null,null,null,14925607,13685638,13268596,17945202,31455792,50095648,77089937,88316105,69430706,52989570,40286343,21582805,491071949]
[362]
[363,null,null,"SystemTotal Tariff Revenue",null,null,null,28117088,26453546,25852623,32628871,52573489,89898243,134898734,153745566,122447599,94893264,65610232,38070888,865190143,"XX"]
[364]
[365,null,null,"Sales Dth",null,null,null,3184848,2952567,2849147,3811398,6721154,10685234,16482123,18911599,14838830,11306837,8581173,4587749,109062874]
[366,null,null,"Transportation Dth",null,null,null,3915320,5233376,5482105,4697356,4784790,5553630,4946742,6132504,5320014,5614851,5055197,4524553,61695804]
[367,null,null,"SystemTotal Dth",null,null,null,7100168,8185943,8331252,8508754,11505944,16238864,21428865,25044103,20158844,16921688,13636370,9112302,170758678]
[368]
[369]
[370,"UTAH","GS-1","Customers",null,null,null,885808,884587,885842,885646,887762,889987,892908,895186,896094,897187,897217,897477,897477]
[371,"UTAH","GSS","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[372,"UTAH","F-S","Customers",null,null,null,684,678,678,678,678,678,678,678,678,678,678,678,678]
[373,"UTAH","IS","Customers",null,null,null,78,80,80,80,80,80,80,80,80,80,80,80,80]
[374,"UTAH","NGV","Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[375,"UTAH","F-4","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[376,"UTAH","I-2","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[377,"UTAH","FT-1","Customers",null,null,null,16,16,16,16,16,16,16,16,16,16,16,16,16]
[378,"UTAH","FT1L","Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[379,"UTAH","MT","Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[380,"UTAH","FT-E","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,"UTAH","TS","Customers",null,null,null,132,148,148,148,148,148,148,148,148,148,148,148,148]
[382,"UTAH","IT-S","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,"UTAH","FT-2C","Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[384,"UTAH","E-1","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"UTAH","P-I","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[386,"UT SUBTOTALS FROM PRN",null,null,null,null,null,886722,885513,886768,886572,888688,890913,893834,896112,897020,898113,898143,898403,898403]
[387,"UTAH TOTAL ","Utah","Customers",null,null,null,886722,885513,886768,886572,888688,890913,893834,896112,897020,898113,898143,898403,898403]
[388,"UTAH CHECK MUST BE (0)",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389]
[390,"WYO","GS-1","Customers",null,null,null,27071,27064,27053,27054,27106,27174,27236,27324,27350,27383,27409,27438,27438]
[391,"WYO","NGV","Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[392,"WYO","GSW","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,"WYO","I-2","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,"WYO","I-4","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,"WYO","IC","Customers",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
[396,"WYO","I-T","Customers",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[397,"WYO","Wyoming Totals","Customers",null,null,null,27121,27114,27103,27104,27156,27224,27286,27374,27400,27433,27459,27488,27488]
[398]
[399,"CO","I-4","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[400,"CO","IC","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[401,"CO","Colorado Totals","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[402,null,"Colorado Totals","Customers",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[403]
[404,"Calendarized Rate Model Input (W/O Service Initiation or New Premise Fees) -Prepared by the Forecasting Dept."]
[405]
[406,"Starting PRN File Month :"]
[407,40483]
[408]
[409,"File: BUDG1020.VF"]
[410,"Rates: R100801x.R1"]
[411,"Program: 07/28/09"]
[412]
[413,"Program Run :"]
[414,40422]
[415]
[416,"Tme Run:"]
[417,0.37146990740740743]
[418]
[419]
[420]
[421]
[422]
[423]
[424]
[425]
[426]
[427]
[]
[]
[428]
[429]
[430]
[431]
[432]
[433]
[434]
[435]
[436]
[]
[]
[437]
[438]
[439]
[440]
[441]
[442]
[443]
[444]
[]
[]
[445]
[446]
[447]
[448]
[449]
[450]
[451]
[452]
[453]
[454]
[455]
[456]
[457]
[458]
[459]
[460]
[461]
[462]
[463]
[464]
[465]
[466]
[467]
[468]
[469]
[470]
[471]
[472]
[473]
[474]
[475]
[476]
[477]
[478]
[479]
[480]
[481]
[482]
[483]
[484]
[485]
[486]
[487]
[488]
[489]
[490]
[491]
[492]
[493]
[494]
[495]
[496]
[497]
[498]
[499]
[500]
[501]
[502]
[503]
[504]
[505]
[506]
[507]
[508]
[509]
[510]
[511]
[512]
[513]
[514]
[515]
[516]
[517]
[518]
[519]
[520]
[521]
[522]
[523]
[524]
[525]
[526]
[527]
[528]
[529]
[530]
[531]
[532]
[533]
[534]
[535]
[536]
[537]
[538]
[539]
[540]
[541]
[542]
[543]
[544]
[545]
[546]
[547]
[548]
[549]
[550]
[551]
[552]
[553]
[554]
[555]
[556]
[557]
[558]
[559]
[560]
[561]
[562]
[563]
[564]
[565]
[566]
[567]
[568]
[569]
[570]
[571]
[572]
[573]
[574]
[575]
[576]
[577]
[578]
[579]
[580]
[581]
[582]
[583]
[584]
[585]
[586]
[587]
[588]
[589]
[590]
[591]
[592]
[593]
[594]
[595]
[596]

{"sheet":"Ut 191 Acct.","index":62,"n_rows":101,"n_cols":14,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"QUESTAR GAS"]
[null,null,null,null,null,"Purchased Gas Cost - UTAH 191 Calculation"]
[null,null,null,null,null,"2010 Forecast - - -  __ Months Actual __ Months Forecast"]
[]
[null,null,null,null,null,null,null,null,"forecasted","forecasted","forecasted","forecasted","forecasted"]
[]
["Title","Jan11","Feb11","Mar11","Apr11","May11","Jun11","Jul11","Aug11","Sep11","Oct11","Nov11","Dec11","TOTAL"]
["UTAH COMMODITY GAS COST","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
["   Royalties",{"$f":"'Ex 1.1 Data'!B11*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3601325.1845409553},{"$f":"'Ex 1.1 Data'!B12*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3700105.3103078571},{"$f":"'Ex 1.1 Data'!B13*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3654730.184653068},{"$f":"'Ex 1.1 Data'!B14*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3607510.7457670108},{"$f":"'Ex 1.1 Data'!B15*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3571082.2724362849},{"$f":"'Ex 1.1 Data'!B16*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3207837.4305815198},{"$f":"'Ex 1.1 Data'!B17*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3250251.2561517581},{"$f":"'Ex 1.1 Data'!B18*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3124595.9127254831},{"$f":"'Ex 1.1 Data'!B19*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3235154.3032888211},{"$f":"'Ex 1.1 Data'!B20*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3538391.4319468876},{"$f":"'Ex 1.1 Data'!B21*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3709552.7839176636},{"$f":"'Ex 1.1 Data'!B22*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1283/'Ut 1.1'!$E$1288","v":3598849.7647730014},{"$f":"SUM(B9:M9)","v":41799386.581090316}]
["   Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B10:M10)","v":0}]
["   Natural Gas Transmission Line",{"$f":"HLOOKUP(B7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":2506642.3611024134},{"$f":"HLOOKUP(H7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":1293723.1900048682},{"$f":"HLOOKUP(I7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":947119.09603789647},{"$f":"HLOOKUP(J7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":3647808.1585448924},{"$f":"HLOOKUP(K7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":16731563.945288502},{"$f":"HLOOKUP(L7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":28500333.763004597},{"$f":"HLOOKUP(M7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":22470997.927942194},{"$f":"SUM(B11:M11)","v":{"$error":"#N/A"}}]
["   City Gate Purchases",null,null,null,null,null,null,null,null,null,null,null,null,0]
["   Underground - Withdrawal",{"$f":"-VLOOKUP(B7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(C7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(D7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(E7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(F7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(G7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":0},{"$f":"-VLOOKUP(H7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":0},{"$f":"-VLOOKUP(I7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":0},{"$f":"-VLOOKUP(J7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":0},{"$f":"-VLOOKUP(K7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":0},{"$f":"-VLOOKUP(L7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":0},{"$f":"-VLOOKUP(M7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":26509346.025833745},{"$error":"#N/A"}]
["   Underground _ Injections",{"$f":"-VLOOKUP(B7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(C7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(D7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(E7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(F7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(G7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":-9581083.2048239633},{"$f":"-VLOOKUP(H7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":-9630087.6261220388},{"$f":"-VLOOKUP(I7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":-8855259.1274249628},{"$f":"-VLOOKUP(J7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":-8243209.1037656209},{"$f":"-VLOOKUP(K7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":-11070000.18731999},{"$f":"-VLOOKUP(L7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":-6340001.4319752632},{"$f":"-VLOOKUP(M7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":0},{"$error":"#N/A"}]
["   Storage Working Gas",{"$f":"'Ut 1.3 p2'!$D$51*'Ut 1.3 p2'!$H$51*'Ut 1.5'!$G$54/12","v":307959.19633426581},{"$f":"B15","v":307959.19633426581},{"$f":"C15","v":307959.19633426581},307959.19633426581,307959.19633426581,307959.19633426581,307959.19633426581,307959.19633426581,307959.19633426581,{"$f":"J15","v":307959.19633426581},307959.19633426581,307959.19633426581,3695510.3560111891]
["   Underground Storage",{"$f":"(HLOOKUP(MONTH(A7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(A7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(A7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(A7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(B7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(B7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(B7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(B7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(MONTH(B7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(B7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(B7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(B7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(C7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(C7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(C7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(C7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":178104.76190263301},{"$f":"(HLOOKUP(MONTH(C7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(C7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(C7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(C7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(D7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(D7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(D7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(D7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":35389.605163591201},{"$f":"(HLOOKUP(MONTH(D7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(D7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(D7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(D7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(E7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(E7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(E7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(E7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":5072.7109445918531},{"$f":"(HLOOKUP(MONTH(E7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(E7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(E7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(E7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(F7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(F7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(F7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(F7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":19057.858715495968},{"$f":"(HLOOKUP(MONTH(F7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(F7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(F7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(F7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(G7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(G7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(G7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(G7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":37624.185493220561},{"$f":"(HLOOKUP(MONTH(G7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(G7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(G7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(G7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(H7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(H7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(H7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(H7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":47398.982166645525},{"$f":"(HLOOKUP(MONTH(H7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(H7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(H7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(H7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(I7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(I7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(I7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(I7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":45608.184364497043},{"$f":"(HLOOKUP(MONTH(I7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(I7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(I7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(I7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(J7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(J7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(J7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(J7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":45747.74851873907},{"$f":"(HLOOKUP(MONTH(J7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(J7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(J7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(J7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(K7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(K7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(K7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(K7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":74765.269884384499},{"$f":"(HLOOKUP(MONTH(K7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(K7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(K7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(K7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(L7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(L7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(L7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(L7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":71001.749524436484},{"$f":"(HLOOKUP(MONTH(L7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(L7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(L7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(L7),calculation,129,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(M7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(M7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(M7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(M7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Ut 1.5'!$G$54","v":131590.5402189717},{"$error":"#VALUE!"}]
["   Wexpro Operator Fee",{"$f":"HLOOKUP(B7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":19924027.520899165},{"$f":"HLOOKUP(H7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":19612299.669247624},{"$f":"HLOOKUP(I7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":19776189.700589765},{"$f":"HLOOKUP(J7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":20000237.602794111},{"$f":"HLOOKUP(K7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":20903001.778066851},{"$f":"HLOOKUP(L7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":20646106.501628254},{"$f":"HLOOKUP(M7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":21286866.517408464},{"$error":"#N/A"}]
["   Transportation",{"$f":"HLOOKUP(MONTH(B7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":36099.34437542504},{"$f":"HLOOKUP(MONTH(C7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":28375.590151950888},{"$f":"HLOOKUP(MONTH(D7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":21670.444993125097},{"$f":"HLOOKUP(MONTH(E7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":17426.724253185235},{"$f":"HLOOKUP(MONTH(F7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":11435.990285065596},{"$f":"HLOOKUP(MONTH(G7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":10506.379206816291},{"$f":"HLOOKUP(MONTH(H7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":10034.823541947777},{"$f":"HLOOKUP(MONTH(I7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":9508.0835278300292},{"$f":"HLOOKUP(MONTH(J7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":11126.758940844833},{"$f":"HLOOKUP(MONTH(K7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":17923.15358811558},{"$f":"HLOOKUP(MONTH(L7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":23378.470975233762},{"$f":"HLOOKUP(MONTH(M7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":31518.608531361151},229004.37237090128]
[]
["TOTAL COMMODITY COST",{"$f":"SUM(B9:B18)","v":{"$error":"#N/A"}},{"$f":"SUM(C9:C18)","v":{"$error":"#N/A"}},{"$f":"SUM(D9:D18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},16413513.868793437,14891579.491325071,{"$f":"SUM(I9:I18)","v":15355721.046154775},19004824.664656054,{"$f":"SUM(K9:K18)","v":30503604.587789018},46918331.033409186,{"$f":"SUM(M9:M18)","v":74337128.581041992},{"$f":"SUM(N9:N18)","v":{"$error":"#N/A"}}]
[]
["OTHER REVENUE & RELATED COSTS :"]
["   Sales for Resale",{"$f":"-'Other Inputs'!$F$185/12*'Ut 1.5'!$G$54","v":-367590.15792632452},{"$f":"B23","v":-367590.15792632452},{"$f":"C23","v":-367590.15792632452},-367590.15792632452,-367590.15792632452,-367590.15792632452,-367590.15792632452,-367590.15792632452,-367590.15792632452,-367590.15792632452,-367590.15792632452,-367590.15792632452,{"$f":"SUM(B23:M23)","v":-4411081.8951158952}]
["   Extration Plant by Products",{"$f":"-'Other Inputs'!$F$186/12*'Ut 1.5'!$G$54","v":-446543.72032659344},{"$f":"B24","v":-446543.72032659344},-446543.72032659344,-446543.72032659344,-446543.72032659344,-446543.72032659344,-446543.72032659344,-446543.72032659344,-446543.72032659344,-446543.72032659344,-446543.72032659344,-446543.72032659344,{"$f":"SUM(B24:M24)","v":-5358524.6439191215}]
["   Gas processed by Others",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B25:M25)","v":0}]
["   Gasoline & Oil Sales",{"$f":"-'Other Inputs'!$F$187/12*'Ut 1.5'!$G$54","v":-133577.9371029794},-133577.9371029794,-133577.9371029794,-133577.9371029794,-133577.9371029794,-133577.9371029794,-133577.9371029794,-133577.9371029794,-133577.9371029794,-133577.9371029794,-133577.9371029794,-133577.9371029794,-1602935.2452357532]
["   Gasoline & Oil Cost",{"$f":"-'Other Inputs'!$F$190/12*'Ut 1.5'!$G$54","v":19048.736473743422},19048.736473743422,19048.736473743422,19048.736473743422,19048.736473743422,19048.736473743422,19048.736473743422,19048.736473743422,19048.736473743422,19048.736473743422,19048.736473743422,19048.736473743422,228584.83768492108]
[]
["  Wexpro Oil Sharing",{"$f":"(-'Other Inputs'!$F$188/12-'Other Inputs'!$F$189/12)*'Ut 1.5'!$G$54","v":-1793386.1386541086},-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-1793386.1386541086,-21520633.663849305]
["   Misc. Revenue",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["TOTAL OTHER REVENUE",{"$f":"SUM(B23:B30)","v":-2722049.2175362622},{"$f":"SUM(C23:C30)","v":-2722049.2175362622},-2722049.2175362622,-2722049.2175362622,-2722049.2175362622,-2722049.2175362622,-2722049.2175362622,-2722049.2175362622,-2722049.2175362622,-2722049.2175362622,-2722049.2175362622,{"$f":"SUM(M23:M30)","v":-2722049.2175362622},{"$f":"SUM(N23:N30)","v":-32664590.610435154}]
[]
["NET COMMODITY GAS COSTS",{"$f":"+B20+B32","v":{"$error":"#N/A"}},{"$f":"+C20+C32","v":{"$error":"#N/A"}},{"$f":"+D20+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},13691464.651257176,12169530.27378881,{"$f":"+I20+I32","v":12633671.828618512},16282775.447119791,{"$f":"+K20+K32","v":27781555.370252755},44196281.815872923,71615079.363505736,{"$f":"+N20+N32","v":{"$error":"#N/A"}}]
[]
["SUPPLIER NON-GAS COSTS:"]
["   Gathering by Others",{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51","v":1027773.7929878121},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(B7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(B7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2126675.7619921202},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(C7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(C7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2151200.0928034117},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(D7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(D7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2139934.7235449441},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(E7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(E7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2128211.463111992},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(F7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(F7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2119167.2963428465},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(G7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(G7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2028983.8044918345},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(H7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(H7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2039513.9661127205},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(I7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(I7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2008317.2735951969},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(J7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(J7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2035765.816741795},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(K7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(K7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157)*'Ut 1.5'!$G$54+'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":2111051.078830095},{"$f":"'Other Inputs'!$E$169*'Ut 1.5'!$G$51+((HLOOKUP(MONTH(L7),QGMGathering,15,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,15,FALSE))*'Other Inputs'!$D$169)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(L7),QGMGathering,14,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,14,FALSE))*'Other Inputs'!$D$157*'Ut 1.5'!$G$54+2*'Other Inputs'!$D$160/12*'Ut 1.5'!$G$54","v":3251833.0269540404},{"$f":"SUM(B37:M37)","v":25168428.097508803}]
["   Storage Demand",{"$f":"('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Ut 1.5'!$G$51","v":1132885.5990551554},{"$f":"B38","v":1132885.5990551554},1132885.5990551554,1132885.5990551554,1132885.5990551554,1132885.5990551554,1132885.5990551554,1132885.5990551554,1132885.5990551554,1132885.5990551554,1132885.5990551554,1132885.5990551554,{"$f":"SUM(B38:M38)","v":13594627.188661868}]
["   Transportation",{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(B7),calculation,165,FALSE)-HLOOKUP(MONTH(B7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(B7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":5722144.4488606788},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(C7),calculation,165,FALSE)-HLOOKUP(MONTH(C7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(C7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":5710851.8752635764},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(D7),calculation,165,FALSE)-HLOOKUP(MONTH(D7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(D7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":5701868.0481497627},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(E7),calculation,165,FALSE)-HLOOKUP(MONTH(E7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(E7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":4996259.2337147016},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(F7),calculation,165,FALSE)-HLOOKUP(MONTH(F7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(F7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":4987848.9527040683},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(G7),calculation,165,FALSE)-HLOOKUP(MONTH(G7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(G7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":4986534.3277811203},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(H7),calculation,165,FALSE)-HLOOKUP(MONTH(H7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(H7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":4985879.944701897},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(I7),calculation,165,FALSE)-HLOOKUP(MONTH(I7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(I7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":4985139.7363662682},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(J7),calculation,165,FALSE)-HLOOKUP(MONTH(J7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(J7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":4987406.1245652549},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(K7),calculation,165,FALSE)-HLOOKUP(MONTH(K7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(K7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":4996965.1242930908},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(L7),calculation,165,FALSE)-HLOOKUP(MONTH(L7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(L7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":5704122.0520197405},{"$f":"('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(M7),calculation,165,FALSE)-HLOOKUP(MONTH(M7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Ut 1.5'!$G$54+HLOOKUP(MONTH(M7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Ut 1.5'!$G$54-'Other Inputs'!$E$262/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$163/12*'Ut 1.5'!$G$54","v":5715707.3095429679},{"$f":"SUM(B39:M39)","v":63480727.17796313}]
[]
["TOTAL SUPPLIER NON-GAS COSTS",{"$f":"SUM(B37:B39)","v":7882803.8409036463},{"$f":"SUM(C37:C39)","v":8970413.2363108508},8985953.74000833,8269079.5563148009,8248946.0148712154,8238587.2231791224,8147749.3482488869,8157539.3015341442,8128608.9972156072,{"$f":"SUM(K37:K39)","v":8165616.5400900412},{"$f":"SUM(L37:L39)","v":8948058.7299049906},{"$f":"SUM(M37:M39)","v":10100425.935552165},{"$f":"SUM(N37:N39)","v":102243782.4641338}]
[]
["TOTAL UTAH GAS COST:",{"$f":"+B34+B41","v":{"$error":"#N/A"}},{"$f":"+C34+C41","v":{"$error":"#N/A"}},{"$f":"+D34+D41","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},21930051.874436297,20317279.622037698,20791211.130152658,24411384.444335397,{"$f":"+K34+K41","v":35947171.910342798},{"$f":"+L34+L41","v":53144340.545777917},{"$f":"+M34+M41","v":81715505.299057901},{"$f":"+N34+N41","v":{"$error":"#N/A"}}]
[]
["RECOVERED COST PER RATE :"]
["   Commodity Rate GS",{"$f":"(HLOOKUP(B7,UtRevRun,14,FALSE))*B87","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"(HLOOKUP(M7,UtRevRun,14,FALSE))*M87","v":{"$error":"#N/A"}},{"$f":"SUM(B46:M46)","v":{"$error":"#N/A"}}]
["   Commodity Rate FS",{"$f":"HLOOKUP(B7,UtRevRun,41,FALSE)*B88","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["   Commodity Rate IS",{"$f":"(HLOOKUP(B7,UtRevRun,86,FALSE)+HLOOKUP(B7,UtRevRun,104,FALSE))*B90","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["   Commodity Rate ES",null,null,null,null,null,null,null,null,null,null,null,null,0]
["   Commodity Rate NGV",{"$f":"HLOOKUP(B7,UtRevRun,59,FALSE)*B92","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["   BAD DEBT",{"$f":"-SUM(B46:B52)*0.006","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"-SUM(I46:I52)*0.006","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"-SUM(L46:L52)*0.006","v":{"$error":"#N/A"}},{"$f":"-SUM(M46:M52)*0.006","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["TOTAL COMMODITY",{"$f":"SUM(B46:B53)","v":{"$error":"#N/A"}},{"$f":"SUM(C46:C53)","v":{"$error":"#N/A"}},{"$f":"SUM(D46:D53)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(I46:I53)","v":{"$error":"#N/A"}},{"$f":"SUM(J46:J53)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["SUPPLIER NON-GAS COST RECOVERY IN RATES :"]
[]
["   GS",{"$f":"(HLOOKUP(B7,UtRevRun,14,FALSE)+HLOOKUP(B7,UtRevRun,32,FALSE))*B95","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(B58:M58)","v":{"$error":"#N/A"}}]
["   FS",{"$f":"HLOOKUP(B7,UtRevRun,41,FALSE)*B96","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["   IS",{"$f":"(HLOOKUP(B7,UtRevRun,86,FALSE)+HLOOKUP(B7,UtRevRun,104,FALSE))*B98","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["   ES",null,null,null,null,null,null,null,null,null,null,null,null,0]
["   NGV",{"$f":"HLOOKUP(B7,UtRevRun,59,FALSE)*B100","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["   M-T",{"$f":"HLOOKUP(B7,UtRevRun,140,FALSE)*B101","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"HLOOKUP(I7,UtRevRun,140,FALSE)*I101","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["   BAD DEBT",{"$f":"-SUM(B57:B65)*0.006","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"-SUM(L57:L65)*0.006","v":{"$error":"#N/A"}},{"$f":"-SUM(M57:M65)*0.006","v":{"$error":"#N/A"}},{"$f":"SUM(B66:M66)","v":{"$error":"#N/A"}}]
["TOTAL SUPPLIER NON-GAS",{"$f":"SUM(B57:B66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(I57:I66)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["TOTAL COST RECOVERED",{"$f":"+B54+B67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+I54+I67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["UNDER (OVER) RECOVERED",{"$f":"+B43-B69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+I43-I69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+K43-K69","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["   Interest Accrued",{"$f":"ROUND((B71+B77+B78+A81)*0.005,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND((I71+I77+I78+H81)*0.005,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((J71+J77+J78+I81)*0.005,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"ROUND((L71+L77+L78+K81)*0.005,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((M71+M77+M78+L81)*0.005,0)","v":{"$error":"#N/A"}},{"$f":"SUM(B73:M73)","v":{"$error":"#N/A"}}]
[]
["MONTH'S 191 ACCOUNT BALANCE",{"$f":"+B71+B73","v":{"$error":"#N/A"}},{"$f":"+C71+C73","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+E71+E73","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+I71+I73","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+K71+K73","v":{"$error":"#N/A"}},{"$f":"+L71+L73","v":{"$error":"#N/A"}},{"$f":"+M71+M73","v":{"$error":"#N/A"}},{"$f":"+N71+N73","v":{"$error":"#N/A"}}]
[]
["   Commodity Adjustments",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B77:M77)","v":0}]
["   Supplier Non-Gas Cost Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B78:M78)","v":0}]
["   Rounding",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B79:M79)","v":0}]
[]
["191 ACCOUNT BALANCE",{"$f":"SUM(B75:B79)+B84","v":{"$error":"#N/A"}},-20853761,{"$f":"SUM(D75:D79)+C81","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["SNG - input balance here",null,-37237874,{"$f":"C82+D41-D67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Commodity",null,{"$f":"C81-C82","v":16384113},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["191 Acct. Balance Dec. 31, Prior Yr",34227417]
[]
[null,"JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER"]
["   Commodity Rate GS",4.4919700000000002,{"$f":"+B87","v":4.4919700000000002},{"$f":"+C87","v":4.4919700000000002},4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002]
["   Commodity Rate FS",4.4919700000000002,{"$f":"+B88","v":4.4919700000000002},{"$f":"+C88","v":4.4919700000000002},4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002]
[]
["   Commodity Rate IS",3.7466699999999999,{"$f":"+B90","v":3.7466699999999999},{"$f":"+C90","v":3.7466699999999999},3.7466699999999999,3.7466699999999999,3.7466699999999999,3.7466699999999999,3.7466699999999999,3.7466699999999999,3.7466699999999999,3.7466699999999999,3.7466699999999999]
["   Commodity Rate ES"]
["   Commodity Rate NGV",4.4919700000000002,{"$f":"B92","v":4.4919700000000002},{"$f":"C92","v":4.4919700000000002},4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002,4.4919700000000002]
[]
[null,"winter","winter","winter","summer","summer","summer","summer","summer","summer","summer","winter","winter"]
["   GS  SFC",1.20251,{"$f":"+B95","v":1.20251},{"$f":"+C95","v":1.20251},0.56459999999999999,{"$f":"+E95","v":0.56459999999999999},0.56459999999999999,0.56459999999999999,0.56459999999999999,0.56459999999999999,0.56459999999999999,{"$f":"B95","v":1.20251},{"$f":"+L95","v":1.20251}]
["   FS   SFC",1.1712,{"$f":"+B96","v":1.1712},{"$f":"+C96","v":1.1712},0.56457000000000002,0.56457000000000002,0.56457000000000002,0.56457000000000002,0.56457000000000002,0.56457000000000002,0.56457000000000002,{"$f":"B96","v":1.1712},{"$f":"+L96","v":1.1712}]
[]
["   IS    SFC",0.18045,{"$f":"+B98","v":0.18045},{"$f":"+C98","v":0.18045},0.18045,0.18045,0.18045,0.18045,0.18045,0.18045,0.18045,0.18045,0.18045]
["   ES   SFC"]
["   NGV SFC",0.86775999999999998,{"$f":"+B100","v":0.86775999999999998},{"$f":"+C100","v":0.86775999999999998},0.86775999999999998,0.86775999999999998,0.86775999999999998,0.86775999999999998,0.86775999999999998,0.86775999999999998,0.86775999999999998,0.86775999999999998,0.86775999999999998]
["   M-T  SFC",0.06,{"$f":"+B101","v":0.06},{"$f":"+C101","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]

{"sheet":" Wy 191 Acct.","index":63,"n_rows":62,"n_cols":18,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"QUESTAR GAS"]
[null,null,null,null,null,"Purchased Gas Cost - WYOMING 191 Calculation"]
[null,null,null,null,null,"2010 Forecast - - -  __ Months Actual __ Months Forecast"]
[]
[]
[]
["Title",{"$f":"'Ut 191 Acct.'!B7","v":"Jan11"},{"$f":"'Ut 191 Acct.'!C7","v":"Feb11"},{"$f":"'Ut 191 Acct.'!D7","v":"Mar11"},{"$f":"'Ut 191 Acct.'!E7","v":"Apr11"},{"$f":"'Ut 191 Acct.'!F7","v":"May11"},{"$f":"'Ut 191 Acct.'!G7","v":"Jun11"},{"$f":"'Ut 191 Acct.'!H7","v":"Jul11"},{"$f":"'Ut 191 Acct.'!I7","v":"Aug11"},{"$f":"'Ut 191 Acct.'!J7","v":"Sep11"},{"$f":"'Ut 191 Acct.'!K7","v":"Oct11"},{"$f":"'Ut 191 Acct.'!L7","v":"Nov11"},{"$f":"'Ut 191 Acct.'!M7","v":"Dec11"},"TOTAL"]
["WYOMING COMMODITY GAS COST","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
["   Royalties",{"$f":"'Ex 1.1 Data'!B11*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":126262.11287939962},{"$f":"'Ex 1.1 Data'!B12*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":129725.33454107013},{"$f":"'Ex 1.1 Data'!B13*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":128134.48702140295},{"$f":"'Ex 1.1 Data'!B14*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":126478.97805811196},{"$f":"'Ex 1.1 Data'!B15*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":125201.7993041765},{"$f":"'Ex 1.1 Data'!B16*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":112466.4702586346},{"$f":"'Ex 1.1 Data'!B17*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":113953.4948835656},{"$f":"'Ex 1.1 Data'!B18*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":109548.03068841534},{"$f":"'Ex 1.1 Data'!B19*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":113424.19717540593},{"$f":"'Ex 1.1 Data'!B20*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":124055.66159639246},{"$f":"'Ex 1.1 Data'!B21*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":130056.56205267254},{"$f":"'Ex 1.1 Data'!B22*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1284/'Wy 1.1'!$E$1289","v":126175.32490159996},{"$f":"SUM(B9:M9)","v":1465482.4533608477}]
["   Gathering by Others",{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(A7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(A7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":{"$error":"#VALUE!"}},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(B7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(B7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":71068.603829729807},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(C7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(C7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":71928.424497543703},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(D7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(D7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":71533.461740210245},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(E7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(E7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":71122.445362557395},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(F7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(F7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":70805.357749806441},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(G7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(G7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":67643.533242308578},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(H7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(H7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":68012.719690930855},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(I7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(I7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":66918.966666621942},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(J7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(J7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":67881.309936268284},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(K7),QGMGathering,15,FALSE)*'Other Inputs'!$D$169+HLOOKUP(MONTH(K7),QGMGathering,14,FALSE)*'Other Inputs'!$D$157+'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":70520.803948292567},{"$f":"'Other Inputs'!$E$169*'Wy 1.5'!$F$54+((HLOOKUP(MONTH(L7),QGMGathering,15,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,15,FALSE))*'Other Inputs'!$D$169+(HLOOKUP(MONTH(L7),QGMGathering,14,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,14,FALSE))*'Other Inputs'!$D$157+2*'Other Inputs'!$D$160/12)*'Wy 1.5'!$F$57","v":110516.50878580695},{"$f":"SUM(B10:M10)","v":{"$error":"#VALUE!"}}]
["   Natural Gas Transmission Line",{"$f":"HLOOKUP(B7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":87882.63889758673},{"$f":"HLOOKUP(H7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":45357.8099951318},{"$f":"HLOOKUP(I7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":33205.903962103548},{"$f":"HLOOKUP(J7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":127891.80145510746},{"$f":"HLOOKUP(K7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":586607.01471149945},{"$f":"HLOOKUP(L7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":999218.94699540618},{"$f":"HLOOKUP(M7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":787831.01539114187},{"$error":"#N/A"}]
["   Company Owned Productin Cost",{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3970.3309019784297},47643.970823741147]
["   Underground - Withdrawal",{"$f":"-VLOOKUP(B7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(C7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(D7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(E7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(F7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(G7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":0},{"$f":"-VLOOKUP(H7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":0},{"$f":"-VLOOKUP(I7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":0},{"$f":"-VLOOKUP(J7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":0},{"$f":"-VLOOKUP(K7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":0},{"$f":"-VLOOKUP(L7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":0},{"$f":"-VLOOKUP(M7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":929415.10937161499},{"$error":"#N/A"},null,null,null,{"$f":"VLOOKUP(R7,WyStorage,11)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}}]
["   Underground _ Injections",{"$f":"-VLOOKUP(B7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(C7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(D7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(E7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(F7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(G7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-335911.85108950437},{"$f":"-VLOOKUP(H7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-337629.94136363105},{"$f":"-VLOOKUP(I7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-310464.52909133263},{"$f":"-VLOOKUP(J7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-289006.11442029942},{"$f":"-VLOOKUP(K7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-388113.1365826751},{"$f":"-VLOOKUP(L7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-222279.83740425602},{"$f":"-VLOOKUP(M7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":0},{"$error":"#N/A"},null,null,null,{"$f":"VLOOKUP(R7,WyStorage,10)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}}]
["   Storage Working Gas",{"$f":"'Wy 1.3 p2'!$D$51*'Wy 1.3 p2'!$H$51*'Wy 1.5'!$F$57/12","v":10961.859652064561},{"$f":"B15","v":10961.859652064561},{"$f":"C15","v":10961.859652064561},10961.859652064561,10961.859652064561,10961.859652064561,10961.859652064561,10961.859652064561,10961.859652064561,10961.859652064561,10961.859652064561,10961.859652064561,131542.31582477476]
["   Underground Storage",{"$f":"(HLOOKUP(MONTH(A7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(A7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(A7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(A7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(MONTH(B7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(B7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(B7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(B7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":40872.819555802591},{"$f":"(HLOOKUP(MONTH(C7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(C7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(C7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(C7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":37109.996091253197},{"$f":"(HLOOKUP(MONTH(D7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(D7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(D7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(D7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":35869.239954844401},{"$f":"(HLOOKUP(MONTH(E7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(E7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(E7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(E7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":36047.088710252545},{"$f":"(HLOOKUP(MONTH(F7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(F7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(F7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(F7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":36359.557883940288},{"$f":"(HLOOKUP(MONTH(G7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(G7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(G7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(G7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":36698.022332527951},{"$f":"(HLOOKUP(MONTH(H7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(H7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(H7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(H7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":36702.261310515321},{"$f":"(HLOOKUP(MONTH(I7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(I7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(I7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(I7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":36635.237134676434},{"$f":"(HLOOKUP(MONTH(J7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(J7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(J7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(J7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":36707.154416273297},{"$f":"(HLOOKUP(MONTH(K7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(K7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(K7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(K7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":37652.588629031015},{"$f":"(HLOOKUP(MONTH(L7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(L7),calculation,122,FALSE)*'Other Inputs'!$E$8+HLOOKUP(MONTH(L7),calculation,128,FALSE)*'Other Inputs'!$E$7+HLOOKUP(MONTH(L7),calculation,129,FALSE)*'Other Inputs'!$E$9)*'Wy 1.5'!$F$57+('Other Inputs'!$E$148*'Other Inputs'!$E$12+'Other Inputs'!$E$149*'Other Inputs'!$E$13+'Other Inputs'!$E$150*'Other Inputs'!$E$14)*'Wy 1.5'!$F$54","v":36575.205756221309},{"$error":"#VALUE!"}]
["   Wexpro Operator Fee",{"$f":"HLOOKUP(B7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(C7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(D7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(E7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(F7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(G7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":698534.47910083504},{"$f":"HLOOKUP(H7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":687605.33075237868},{"$f":"HLOOKUP(I7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":693351.29941023747},{"$f":"HLOOKUP(J7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":701206.39720589062},{"$f":"HLOOKUP(K7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":732857.22193314845},{"$f":"HLOOKUP(L7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":723850.49837174662},{"$f":"HLOOKUP(M7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":746315.48259153706},{"$error":"#N/A"}]
["   Transportation",{"$f":"HLOOKUP(MONTH(A7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(B7),calculation,165,FALSE)-HLOOKUP(MONTH(B7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(B7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP(MONTH(B7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(C7),calculation,165,FALSE)-HLOOKUP(MONTH(C7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(C7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":182705.09951673695},{"$f":"HLOOKUP(MONTH(C7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(D7),calculation,165,FALSE)-HLOOKUP(MONTH(D7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(D7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":182119.33332994394},{"$f":"HLOOKUP(MONTH(D7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(E7),calculation,165,FALSE)-HLOOKUP(MONTH(E7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(E7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":159508.55602308773},{"$f":"HLOOKUP(MONTH(E7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(F7),calculation,165,FALSE)-HLOOKUP(MONTH(F7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(F7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":159064.90794480106},{"$f":"HLOOKUP(MONTH(F7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(G7),calculation,165,FALSE)-HLOOKUP(MONTH(G7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(G7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":158808.78276818883},{"$f":"HLOOKUP(MONTH(G7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(H7),calculation,165,FALSE)-HLOOKUP(MONTH(H7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(H7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":158753.2480861308},{"$f":"HLOOKUP(MONTH(H7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(I7),calculation,165,FALSE)-HLOOKUP(MONTH(I7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(I7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":158710.76375739794},{"$f":"HLOOKUP(MONTH(I7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(J7),calculation,165,FALSE)-HLOOKUP(MONTH(J7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(J7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":158771.75565461157},{"$f":"HLOOKUP(MONTH(J7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(K7),calculation,165,FALSE)-HLOOKUP(MONTH(K7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(K7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":159163.64386465758},{"$f":"HLOOKUP(MONTH(K7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(L7),calculation,165,FALSE)-HLOOKUP(MONTH(L7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(L7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":181831.89707212709},{"$f":"HLOOKUP(MONTH(L7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Wy 1.5'!$F$57+('Other Inputs'!$D$22*'Other Inputs'!$F$19+'Other Inputs'!$D$26*'Other Inputs'!$F$26+('Other Inputs'!$D$50+'Other Inputs'!$D$51)*'Other Inputs'!$F$50)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(M7),calculation,165,FALSE)-HLOOKUP(MONTH(M7),calculation,166,FALSE))*'Other Inputs'!$F$34*'Wy 1.5'!$F$57+HLOOKUP(MONTH(M7),calculation,166,FALSE)*'Other Inputs'!$F$56*'Wy 1.5'!$F$57-'Other Inputs'!$E$260/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$163/12*'Wy 1.5'!$F$57","v":182429.33798140567},{"$error":"#VALUE!"}]
[]
["TOTAL COMMODITY COST",{"$f":"SUM(B9:B18)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C9:C18)","v":{"$error":"#N/A"}},{"$f":"SUM(D9:D18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(G9:G18)","v":843877.62612353056},787313.68848245533,803998.64028231078,930774.43142605759,{"$f":"SUM(K9:K18)","v":1334091.0604296073},1935783.6502190628,2934190.1753333705,{"$error":"#VALUE!"}]
[]
["  Wexpro Oil Sharing",{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95434.782463737385},{"$f":"SUM(B22:M22)","v":-1145217.3895648487}]
["   Misc. Revenue",{"$f":"-(HLOOKUP(MONTH(B7),noncorecredits,260,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,269,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,278,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,287,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,296,FALSE))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(B23:M23)","v":{"$error":"#N/A"}}]
[]
["TOTAL OTHER REVENUE",{"$f":"SUM(B22:B23)","v":{"$error":"#N/A"}},{"$f":"SUM(C22:C23)","v":{"$error":"#N/A"}},{"$f":"SUM(D22:D23)","v":{"$error":"#N/A"}},{"$f":"SUM(E22:E23)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["NET COMMODITY GAS COSTS",{"$f":"+B20+B25","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"}]
[]
["TOTAL WYOMING GAS COST:",{"$f":"+B27","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"}]
[]
["RECOVERED COST PER RATE :"]
["   Commodity Rate GS1",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,231,FALSE)*B61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(B32:M32)","v":{"$error":"#N/A"}}]
["   Commodity Rate GSW",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,258,FALSE)*B61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(B33:M33)","v":{"$error":"#N/A"}}]
["   Commodity Rate F1",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,240,FALSE)*B61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(B34:M34)","v":{"$error":"#N/A"}}]
["   Commodity Rate NGV",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,249,FALSE)*B61","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(B35:M35)","v":{"$error":"#N/A"}}]
["   Commodity Rate I-4",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,267,FALSE)*B62","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(B36:M36)","v":{"$error":"#N/A"}}]
[]
["   BAD DEBT"]
["TOTAL COMMODITY",{"$f":"SUM(B32:B36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(I32:I36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["UNDER (OVER) RECOVERED",{"$f":"B29-B39","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+N29-#REF!","v":{"$error":"#VALUE!"}}]
[]
["   Interest Accrued",{"$f":"ROUND((B42+B48+B49+A52)*0.0194/12,0)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND((I42+I48+I49+H52)*0.0194/12,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((J42+J48+J49+I52)*0.0194/12,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((K42+K48+K49+J52)*0.0194/12,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((L42+L48+L49+K52)*0.0194/12,0)","v":{"$error":"#N/A"}},{"$f":"ROUND((M42+M48+M49+L52)*0.0194/12,0)","v":{"$error":"#N/A"}},{"$f":"SUM(B44:M44)","v":{"$error":"#VALUE!"}}]
[]
["MONTH'S 191 ACCOUNT BALANCE",{"$f":"+B42+B44","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"}]
[]
["   Commodity Adjustments",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B48:M48)","v":0}]
["   Supplier Non-Gas Cost Adjustment",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B49:M49)","v":0}]
["   Rounding",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B50:M50)","v":0}]
[]
["191 ACCOUNT BALANCE",-64928,-337176,{"$f":"C52+D46","v":{"$error":"#N/A"}},{"$f":"D52+E46","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["191 Acct. Balance Dec. 31, Prior Yr",-1110404]
[]
[]
[]
[]
[]
[null,"JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER"]
["   Commodity Rate core",5.3566599999999998,{"$f":"+B61","v":5.3566599999999998},5.3566599999999998,5.3566599999999998,5.3566599999999998,5.1413700000000002,5.1413700000000002,5.1413700000000002,5.1413700000000002,5.1413700000000002,5.1413700000000002,5.1413700000000002,null,null,null,null,{"$f":"'Wy 1.6 p1'!$F$33","v":4.9688409506703195}]
["   Commodity Rate I-4",3.9090799999999999,{"$f":"+B62","v":3.9090799999999999},3.9090799999999999,3.9090799999999999,3.9090799999999999,3.9090799999999999,3.9090799999999999,3.9090799999999999,3.9090799999999999,3.9090799999999999,3.9090799999999999,3.9090799999999999]