{"text_format":"1","workbook":"xlsx","n_sheets":65,"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 1.6 p4","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":116,"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.","11-057-08",null,null,null,"30010-1__-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","2011-08-30",null,null,null,"2011-08-30",null,null,null,"the \"Model Checks\""]
[null,"1.3 pg 3",null,null,"Test Year Ending","2012-09-30",null,null,null,"2012-09-30",null,null,null,"Tab and find the"]
["1.4 pg 1","1.4 pg 1",null,null,"Proposed Effective Date","2011-10-01",null,null,null,"2011-10-01",null,null,null,"problem.)"]
["1.4 pg 2","1.4 pg 2",null,null,"Prior Case No. ","11-057-02",null,null,null,"30010-108-GP-11"]
["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,{"$f":"'Utah Summary-by class'!Q28","v":-26181631},null,{"$f":"F11-G11","v":-26181631},null,{"$f":"'Wy 1.7 p2'!F49","v":448601.20487999998},null,{"$f":"J11-K11","v":448601.20487999998},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",null,null,null,null,null,null,null,null,null,null,null,"New Data color"]
["1.7 pg 2","1.7 pg 2",null,null,"Previous",{"$f":"'Ut 1.7'!F30","v":692.84},null,null,null,{"$f":"'Wy 1.7 p1'!F33","v":758.11000000000013},null,null,null,"Old Data color"]
[1.8,1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":674.33000000000015},null,null,null,{"$f":"'Wy 1.7 p1'!G33","v":769.53}]
[1.9,1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":-18.509999999999877},null,{"$f":"F18-G18","v":-18.509999999999877},null,{"$f":"'Wy 1.7 p1'!H33","v":11.419999999999845},null,{"$f":"J18-K18","v":11.419999999999845}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":-2.67},null,{"$f":"F19-G19","v":-2.67},null,{"$f":"'Wy 1.7 p1'!H37","v":1.51},null,{"$f":"J19-K19","v":1.51}]
["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. 11-057-08"}]
[]
[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. 30010-1__-GP-11"}]
[]
[null,null,null,"Test Year (enter as text)"]
[null,null,null,null,"from","Oct-11"]
[null,null,null,null,"to","Sep-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",{"$f":"'Ut 1.5'!G41","v":540357735.23647368},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!F43","v":18682793.995353751}]
["Increase (Decrease) to Commodity",{"$f":"'Utah Summary-by class'!G31","v":-6017000},null,null,"Increase (Decrease) to Commodity",{"$f":"'Wy 1.7 p2'!F49","v":448601.20487999998}]
["Increase (Decrease) to SNG",{"$f":"'Utah Summary-by class'!N31","v":-20164000}]
["Total Increase (Decrease)",{"$f":"'Utah Summary-by class'!Q31","v":-26182000}]
["Typical Increase in $",{"$f":"'Ut 1.7'!J30","v":-18.509999999999877},null,null,"Typical Increase in $",{"$f":"'Wy 1.7 p1'!H33","v":11.419999999999845}]
["Typical Monthly Increase",{"$f":"B8/12","v":-1.5424999999999898},null,null,"Typical Monthly Increase",{"$f":"F8/12","v":0.95166666666665378}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-2.6699999999999998E-2},null,null,"Typical Increase in %",{"$f":"'Wy 1.7 p1'!H37/100","v":1.5100000000000001E-2}]
["Proposed Rate Effective Date",{"$f":"'Control Panel'!F8","v":"2011-10-01"},null,null,"Proposed Rate Effective Date",{"$f":"'Control Panel'!J8","v":"2011-10-01"}]
["Test Year Ending",{"$f":"'Control Panel'!F7","v":"2012-09-30"},null,null,"Test Year Ending",{"$f":"'Control Panel'!J7","v":"2012-09-30"}]
["System-Wide Production Costs",{"$f":"'Ut 1.1'!H1291","v":307630623.79560137},null,null,"System-Wide Production Costs",{"$f":"'Wy 1.1'!H1291","v":307630623.79560137}]
["System-Wide Royalty Payments",{"$f":"'Ut 1.1'!H1286","v":43142265.79560139},null,null,"System-Wide Royalty Payments",{"$f":"'Wy 1.1'!H1286","v":43142265.79560139}]
["Wexpro Operators Service Fee",{"$f":"'Ut 1.1'!H1288","v":264488358},null,null,"Wexpro Operators Service Fee",{"$f":"'Wy 1.1'!H1288","v":264488358}]
["Purchased Gas Costs",{"$f":"'Ut 1.2'!G24","v":175762100.98000002},null,null,"Purchased Gas Costs",{"$f":"'Wy 1.2'!G25","v":175762101.11129275}]
["Purchased Gas Costs per Dth",{"$f":"'Ut 1.2'!F24","v":4.0536930078759852},null,null,"Purchased Gas Costs per Dth",{"$f":"'Wy 1.2'!F25","v":4.0536930109040581}]
["Contracted Dth",{"$f":"'Ut 1.2'!E17","v":25845109},"Dth",null,"Contracted Dth",{"$f":"'Wy 1.2'!E18","v":25845109},"Dth"]
["Contracted Dth Costs",{"$f":"'Ut 1.2'!G17","v":109480465.98},null,null,"Contracted Dth Costs",{"$f":"'Wy 1.2'!G18","v":109480466.41129273}]
["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",{"$f":"'Ut 1.2'!E19","v":16435831},"Dth",null,"Spot Market Dth",{"$f":"'Wy 1.2'!E20","v":16435831},"Dth"]
["Spot Market Costs",{"$f":"'Ut 1.2'!G19","v":62034752},null,null,"Spot Market Costs",{"$f":"'Wy 1.2'!G20","v":62034751.70000001}]
["Purchased Gas Dth",{"$f":"'Ut 1.2'!E24","v":43358513},"Dth",null,"Purchased Gas Dth",{"$f":"'Wy 1.2'!E25","v":43358513},"Dth"]
["Future Contract Dth",{"$f":"'Ut 1.2'!E21","v":1077573},"Dth",null,"Future Contract Dth",{"$f":"'Wy 1.2'!E22","v":1077573},"Dth"]
["Future Contract Costs",{"$f":"'Ut 1.2'!G21","v":4246883},null,null,"Future Contract Costs",{"$f":"'Wy 1.2'!G22","v":4246883}]
["Transportation & Gathering Costs",{"$f":"'Ut 1.3 p1'!M59","v":90821202},null,null,"Transportation & Gathering Costs",{"$f":"'Wy 1.3 p1'!M57","v":90771540.57593666}]
["Transportation Costs",{"$f":"'Ut 1.3 p1'!M28","v":62075648},null,null,"Kern River Transportation Costs",{"$f":"'Wy 1.3 p1'!M28","v":62025985.876666665}]
["Capacity Release Credits",{"$f":"-'Ut 1.3 p1'!L19","v":446959},null,null,"Capacity Release Credits",{"$f":"-'Wy 1.3 p1'!L19","v":496621.04}]
["Transportation Commodity Costs",{"$f":"'Ut 1.3 p1'!M43","v":595520},null,null,"Transportation Commodity Costs",{"$f":"'Wy 1.3 p1'!M43","v":595520.48065495293}]
[null,null,null,null,"QGM Gathering Costs",{"$f":"'Wy 1.3 p1'!M49","v":23256379.958747268}]
["Other Trans. & Gathering Costs",{"$f":"'Ut 1.3 p1'!L52","v":2911123},null,null,"Other Trans. & Gathering Costs",{"$f":"'Wy 1.3 p1'!M54","v":4893654.2598677753}]
["CO2 Processing Costs"]
["Storage & Working Gas Costs",{"$f":"'Ut 1.3 p1'!L53","v":1982531},null,null,"Storage & Working Gas Costs",{"$f":"'Wy 1.3 p2'!K54","v":18341626.876209501}]
["Total Other Costs",{"$f":"'Ut 1.3 p1'!M54","v":4893654}]
["Storage Costs",{"$f":"'Ut 1.3 p2'!K54","v":18284068.156266499},null,null,"Storage Costs",{"$f":"'Wy 1.3 p2'!K29","v":14513972}]
["Storage Demand",{"$f":"'Ut 1.3 p2'!J20","v":14025058}]
["Storage Commodity",{"$f":"'Ut 1.3 p2'!J27","v":488914}]
["Working Storage Gas Return",{"$f":"'Ut 1.3 p2'!K51","v":3770096.1562665002},null,null,"Working Storage Gas Return",{"$f":"'Wy 1.3 p2'!K51","v":3827654.8762095002}]
["Total Other Revenues",{"$f":"'Ut 1.4 p3'!H32","v":33781257}]
[null,null,null,null,"Production Depreciation & Amort.",{"$f":"'Wy 1.3 p3'!J20","v":803683.04000000015}]
[null,null,null,null,"Return on Production Plant",{"$f":"'Wy 1.3 p3'!J47","v":548168.21267523349}]
[null,null,null,null,"Total Production Return & Exp.",{"$f":"'Wy 1.3 p3'!J50","v":1351851.2526752336}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":540357735.23647368},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!$F$43","v":18682793.995353751}]
["Utah Gas Costs",{"$f":"B43","v":540357735.23647368},null,null,"Core Customer Gas Costs",{"$f":"'Wy 1.6 p1'!J17","v":17945322.530097254}]
["Utah Net Gas Costs",{"$f":"'Ut 1.6 p1'!J16","v":530725616.7471177},null,null,"Core Customer Unit Cost of Gas",{"$f":"'Wy 1.6 p1'!F31","v":5.0611600000000001}]
["Commodity Portion of Gas Costs",{"$f":"'Ut 1.6 p1'!J28","v":429376286.25162029}]
["Firm Gas Cost",{"$f":"'Ut 1.6 p1'!F34","v":4.1666400000000001}]
["Current Amortization",{"$f":"'Ut 1.6 p1'!H35","v":0.14066999999999999},null,null,"Current Amortization",{"$f":"'Wy 1.6 p1'!H32","v":-0.1487}]
["Previous Case No.",{"$f":"'Ut 1.6 p1'!H32","v":"11-057-02"}]
["Forecasted 191 Account Balance",{"$f":"'Ut 1.6 p1'!D55","v":13296450},null,null,"Forecasted 191 Account Balance",{"$f":"'Wy 1.6 p1'!F53","v":121253}]
["Proposed Amortization",{"$f":"'Ut 1.6 p1'!F35","v":0.12902777109419852},null,null,"Proposed Amortization",{"$f":"'Wy 1.6 p1'!F32","v":3.4197254472608185E-2}]
["Total Unit Cost in Rates",{"$f":"'Ut 1.6 p1'!F36","v":4.2956677710941991},null,null,"Total Unit Cost in Rates",{"$f":"'Wy 1.6 p1'!F33","v":5.0953572544726082}]
["Increase in Unit Cost In Rates",{"$f":"'Ut 1.6 p1'!J36","v":-5.8392228905801757E-2}]
["Test Year SNG Costs",{"$f":"'Ut 1.6 p2'!F14","v":101349330.49549744}]
["Forested 191 SNG Balance",{"$f":"'Ut 1.6 p2'!F15","v":0}]
["Total SNG",{"$f":"'Ut 1.6 p2'!F16","v":101349330.49549744}]
["Forecasted Current SNG Revenues",{"$f":"'Ut 1.6 p2'!F19","v":104967931.79099999}]
["% Change in SNG Rates",{"$f":"-ROUND('Ut 1.6 p2'!F35,2)/100","v":3.4599999999999999E-2}]
["Average Monthly Increase",{"$f":"'Ut 1.7'!J30/12","v":-1.5424999999999898},null,null,"Typical Increase in $",{"$f":"'Wy 1.7 p1'!H33","v":11.419999999999845}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-2.6699999999999998E-2},null,null,"Typical Increase in %",{"$f":"'Wy 1.7 p1'!H37/100","v":1.5100000000000001E-2}]
["Company Owned Gas %",null,null,null,"Company Owned Gas %",{"$f":"Calculations!P174","v":0.62142460780086584}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":540357735.23647368},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!$F$43","v":18682793.995353751}]

{"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,"Aug11","Sep11","Oct11","Nov11","Dec11","Jan12","Feb12","Mar12","Apr12","May12","Jun12","Jul12","Aug12","Sep12","Total"]
[null,null,null,null,{"$f":"MONTH(E3)","v":8},9,{"$f":"MONTH(G3)","v":10},11,12,1,2,3,4,5,6,7,8,9]
["QGC Company Produced Gas In MDth",null,null,null,null,null,"Scott Nelsen",null,"Updated:","2011-08-16"]
[]
[null,"Prior Company",null,null,656.90300000000002,697.68100000000004,737.45100000000002,870.29600000000005,848.71100000000001,838.29899999999998,821.75099999999998,780.22799999999995,823.98099999999999,793.005,858.596,712.471,668.34299999999996,774.76900000000001,{"$f":"SUM(G7:R7)","v":9527.9009999999998},null,"ScottN"]
[null,"D24 & D21",null,null,4561.0590000000002,4705.2939999999999,5173.2950000000001,5328.0649999999996,5164.1399999999994,5176.8020000000006,5361.7670000000007,5327.6059999999998,5203.3450000000003,5187.1790000000001,4965.6769999999997,4845.2760000000007,4632.8690000000006,5161.6720000000005,{"$f":"SUM(G8:R8)","v":61527.692999999985},null,"ScottN"]
[null,"Total Prior Company & D24",null,null,{"$f":"SUM(E7:E8)","v":5217.9620000000004},5402.9750000000004,{"$f":"SUM(G7:G8)","v":5910.7460000000001},{"$f":"SUM(H7:H8)","v":6198.3609999999999},6012.8509999999997,6015.1010000000006,6183.5180000000009,6107.8339999999998,6027.326,5980.1840000000002,5824.2729999999992,5557.7470000000012,5301.2120000000004,5936.4410000000007,{"$f":"SUM(G9:R9)","v":71055.594000000012}]
[]
[null,"Brady",null,null,10.244999999999999,10.202,9.8729999999999993,8.6539999999999999,8.9309999999999992,10.821,7.6879999999999997,7.4489999999999998,8.9469999999999992,8.6440000000000001,12.08,11.657999999999999,10.409000000000001,11.303000000000001,{"$f":"SUM(G11:R11)","v":116.45700000000001},null,"ScottN"]
[null,"Total Company Produced Gas (MDth)",null,null,{"$f":"SUM(E9:E11)","v":5228.2070000000003},5413.1770000000006,{"$f":"SUM(G9:G11)","v":5920.6189999999997},{"$f":"SUM(H9:H11)","v":6207.0150000000003},6021.7819999999992,6025.9220000000005,6191.206000000001,6115.2829999999994,6036.2730000000001,5988.8280000000004,5836.3529999999992,5569.4050000000016,5311.6210000000001,{"$f":"SUM(R9:R11)","v":5947.7440000000006},{"$f":"SUM(G12:R12)","v":71172.051000000007},{"$f":"SUM(S9+S11)","v":71172.051000000007},"ck"]
[]
[]
[]
[null,"Company Production In Dth",null,null,5228235,5413227,5920619,6207015,6021781,6025923,6191207,6115283,6036273,5988828,5836397,5569433,5311649,5947801,{"$f":"SUM(G16:R16)","v":71172209},null,"ScottN"]
[null,"Birch Cr Gathering",null,null,{"$f":"E16/$S$16*$S$17","v":223747.83747922821},231664.76545797387,{"$f":"G16/$S$16*$S$17","v":253379.14186880097},{"$f":"H16/$S$16*$S$17","v":265635.76110315084},{"$f":"I16/$S$16*$S$17","v":257708.47647886988},257885.73774253516,264959.24105099717,261709.99330050912,258328.67692141866,256298.21804778313,249774.77244619938,238349.7661706963,227317.62768863776,{"$f":"R16/$S$16*$S$17","v":254542.42426111127},{"$f":"'Other Inputs'!$D$156","v":3045889.8370807096}]
[null,"QGM Gathering",null,null,{"$f":"E16/$S$16*$S$18","v":3726226.2756955661},3858072.3100060881,{"$f":"G16/$S$16*$S$18","v":4219696.7210124275},{"$f":"H16/$S$16*$S$18","v":4423814.6117449803},4291796.1011095177,4294748.1545719067,4412548.0590811856,4358436.1066238247,4302124.7246674448,4268310.0997222438,4159670.6836610781,3969402.214193888,3785676.4416810027,{"$f":"R16/$S$16*$S$18","v":4239069.6609483631},{"$f":"'Other Inputs'!$D$170","v":50725293.579017863}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,1000]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,0,151715,163609,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G35:R35)","v":315324},null,"ScottN"]
[null,null,"Clay Basin",null,2155790,1876210,1866750,1394090,0,0,0,0,563980,966100,2316780,2312930,2159220,1941240,{"$f":"SUM(G36:R36)","v":13521090},null,"ScottN"]
[null,null,"Coalville",null,0,130578,261776,2903,0,0,0,0,0,0,0,0,0,130937.99999999999,{"$f":"SUM(G37:R37)","v":395617},null,"ScottN"]
[null,null,"Leroy",null,0,0,468902,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G38:R38)","v":468902},null,"ScottN"]
[null,null,"Total Injections",null,{"$f":"SUM(E35:E38)","v":2155790},2006788,{"$f":"SUM(G35:G38)","v":2749143},1560602,0,0,0,0,563980,966100,2316780,2312930,2159220,2072178,{"$f":"SUM(G39:R39)","v":14700933}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,326518,0,0,0,0,0,0,0,0,{"$f":"SUM(G42:R42)","v":326518},null,"ScottN"]
[null,null,"Clay Basin",null,0,0,0,0,6199260,4666580,2553150,0,0,0,0,0,0,0,{"$f":"SUM(G43:R43)","v":13418990},null,"ScottN"]
[null,null,"Coalville",null,0,0,0,0,0,365004,0,0,0,0,0,0,0,0,{"$f":"SUM(G44:R44)","v":365004},null,"ScottN"]
[null,null,"Leroy",null,0,0,0,0,0,920089,0,0,0,0,0,0,0,0,{"$f":"SUM(G45:R45)","v":920089},null,"ScottN"]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E42:E45)","v":0},0,{"$f":"SUM(G42:G45)","v":0},0,6199260,6278191,2553150,0,0,0,0,0,0,0,{"$f":"SUM(G46:R46)","v":15030601}]
[]
[null,"Lost & Unaccounted for on QPC"]
[]
[]
["Injection and Withdrawl Used, Lost and Unaccounted For"]
[null,null,null,"Gas Use"]
[null,null,null,"%"]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E135","v":1.41E-2},{"$f":"E35*-$D55","v":0},{"$f":"F35*-$D55","v":0},{"$f":"G35*-$D55","v":-2139.1815000000001},{"$f":"H35*-$D55","v":-2306.8869},{"$f":"I35*-$D55","v":0},{"$f":"J35*-$D55","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G55:R55)","v":-4446.0684000000001}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E141","v":1.7299999999999999E-2},{"$f":"E36*-$D56","v":-37295.167000000001},{"$f":"F36*-$D56","v":-32458.432999999997},{"$f":"G36*-$D56","v":-32294.774999999998},{"$f":"H36*-$D56","v":-24117.756999999998},0,{"$f":"J36*-$D56","v":0},0,0,-9756.8539999999994,-16713.53,-40080.294000000002,-40013.688999999998,-37354.506000000001,-33583.451999999997,{"$f":"SUM(G56:R56)","v":-233914.85699999996}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E144","v":3.27E-2},{"$f":"E37*-$D57","v":0},-4269.9005999999999,{"$f":"G37*-$D57","v":-8560.0751999999993},-94.928100000000001,0,0,0,0,0,0,0,0,0,-4281.6725999999999,{"$f":"SUM(G57:R57)","v":-12936.675899999998}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E138","v":1.09E-2},{"$f":"E38*-$D58","v":0},0,{"$f":"G38*-$D58","v":-5111.0317999999997},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G58:R58)","v":-5111.0317999999997}]
[null,null,"Total Injections",null,{"$f":"SUM(E55:E58)","v":-37295.167000000001},-36728.333599999998,{"$f":"SUM(G55:G58)","v":-48105.063499999997},-26519.572,0,0,0,0,-9756.8539999999994,-16713.53,-40080.294000000002,-40013.688999999998,-37354.506000000001,-37865.124599999996,{"$f":"SUM(S55:S58)","v":-256408.63309999995}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E136","v":1.6799999999999999E-2},{"$f":"E42*-$D62","v":0},0,{"$f":"G42*-$D62","v":0},0,0,-5485.5023999999994,0,0,0,0,0,0,0,0,{"$f":"SUM(G62:R62)","v":-5485.5023999999994}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E142","v":1.0500000000000001E-2},{"$f":"E43*-$D63","v":0},0,{"$f":"G43*-$D63","v":0},0,-65092.23,-48999.090000000004,-26808.075000000001,0,0,0,0,0,0,0,{"$f":"SUM(G63:R63)","v":-140899.39500000002}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E145","v":2.9100000000000001E-2},{"$f":"E44*-$D64","v":0},0,{"$f":"G44*-$D64","v":0},0,0,-10621.616400000001,{"$f":"K44*-$D64","v":0},0,0,0,0,0,0,0,{"$f":"SUM(G64:R64)","v":-10621.616400000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E139","v":2.0299999999999999E-2},{"$f":"E45*-$D65","v":0},0,{"$f":"G45*-$D65","v":0},0,0,-18677.806699999997,0,0,0,0,0,0,0,0,{"$f":"SUM(G65:R65)","v":-18677.806699999997}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E62:E65)","v":0},0,{"$f":"SUM(G62:G65)","v":0},0,-65092.23,-83784.015499999994,{"$f":"SUM(K62:K65)","v":-26808.075000000001},0,0,0,0,0,0,0,{"$f":"SUM(S62:S65)","v":-175684.3205}]
[]
[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*-$D69","v":0},0,0,-4114.1268,0,0,0,0,0,0,0,0,{"$f":"SUM(G69:R69)","v":-4114.1268}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$257","v":1.26E-2},{"$f":"E43*-$D70","v":0},0,{"$f":"G43*-$D70","v":0},0,-78110.676000000007,-58798.908000000003,-32169.69,0,0,0,0,0,0,0,{"$f":"SUM(G70:R70)","v":-169079.274}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$257","v":1.26E-2},{"$f":"E44*-$D71","v":0},0,{"$f":"G44*-$D71","v":0},0,0,-4599.0504000000001,0,0,0,0,0,0,0,0,{"$f":"SUM(G71:R71)","v":-4599.0504000000001}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$257","v":1.26E-2},{"$f":"E45*-$D72","v":0},0,0,0,0,-11593.1214,0,0,0,0,0,0,0,0,{"$f":"SUM(G72:R72)","v":-11593.1214}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E69:E72)","v":0},0,{"$f":"SUM(G69:G72)","v":0},0,-78110.676000000007,-79105.206600000005,-32169.69,0,0,0,0,0,0,0,-189385.57260000001]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E59+E66","v":-37295.167000000001},{"$f":"F59+F66","v":-36728.333599999998},{"$f":"G59+G66","v":-48105.063499999997},{"$f":"H59+H66","v":-26519.572},{"$f":"I59+I66","v":-65092.23},-83784.015499999994,{"$f":"K59+K66","v":-26808.075000000001},0,-9756.8539999999994,-16713.53,-40080.294000000002,-40013.688999999998,-37354.506000000001,-37865.124599999996,{"$f":"S59+S66","v":-432092.95359999995}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S76/(S46+S39)","v":1.453315370811341E-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,{"$f":"E3","v":"Aug11"},{"$f":"F3","v":"Sep11"},{"$f":"G3","v":"Oct11"},"Nov11","Dec11","Jan12","Feb12","Mar12","Apr12","May12","Jun12","Jul12","Aug12","Sep12","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2011-08-16","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,"(Forecast --->)",null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,4.04,{"$f":"'Graph (Ex 1.10) Inputs'!G2","v":3.61},{"$f":"'Graph (Ex 1.10) Inputs'!G3","v":3.61},{"$f":"'Graph (Ex 1.10) Inputs'!G4","v":3.75},{"$f":"'Graph (Ex 1.10) Inputs'!G5","v":3.87},{"$f":"'Graph (Ex 1.10) Inputs'!G6","v":3.95},{"$f":"'Graph (Ex 1.10) Inputs'!G7","v":3.87},{"$f":"'Graph (Ex 1.10) Inputs'!G8","v":3.72},{"$f":"'Graph (Ex 1.10) Inputs'!G9","v":3.89},{"$f":"'Graph (Ex 1.10) Inputs'!G10","v":3.93},{"$f":"'Graph (Ex 1.10) Inputs'!G11","v":4.0199999999999996},{"$f":"'Graph (Ex 1.10) Inputs'!G12","v":4.1399999999999997},{"$f":"'Graph (Ex 1.10) Inputs'!G13","v":4.1500000000000004},{"$f":"'Graph (Ex 1.10) Inputs'!G14","v":4.08}]
[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,0,178.392,4018.52,{"$f":"4937.237-2449.124","v":2488.1130000000003},{"$f":"3146.312-3146.312","v":0},{"$f":"5623.786-4825.349","v":798.4369999999999},{"$f":"5818.117-4631.544","v":1186.5730000000003},{"$f":"4370.904-895.185","v":3475.7190000000005},3718.3069999999998,1.234,{"$f":"593.458-391.392","v":202.06599999999997},151.11600000000001,4.2759999999999998,391.47,{"$f":"SUM(G88:R88)","v":16435.831000000002}]
[null,null,"In DTH",null,{"$f":"E88*1000","v":0},{"$f":"F88*1000","v":178392},{"$f":"G88*1000","v":4018520},{"$f":"H88*1000","v":2488113.0000000005},0,798436.99999999988,1186573.0000000002,3475719.0000000005,3718307,1234,202065.99999999997,151116,4276,391470,{"$f":"SUM(G89:R89)","v":16435831}]
[null,null,"In $",null,{"$f":"E89*E85","v":0},643995.12,14506857.199999999,9330423.7500000019,0,3153826.15,{"$f":"K89*K85","v":4592037.5100000007},12929674.680000002,14464214.23,4849.62,812305.31999999983,625620.24,17745.400000000001,1597197.6,{"$f":"SUM(G90:R90)","v":62034751.70000001}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2011-08-16"]
[null,"RESET FORMULAS TO Brent's WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,{"$f":"'[1]Peaking Purchases'!$L$18","v":0},{"$f":"'[1]Peaking Purchases'!$N$18","v":3000000},{"$f":"'[1]Peaking Purchases'!$P$18","v":3335109},{"$f":"'[1]Peaking Purchases'!$R$18","v":5000000},{"$f":"'[1]Peaking Purchases'!$T$18","v":4000000},{"$f":"'[1]Peaking Purchases'!$V$18","v":1400000},{"$f":"'[1]Peaking Purchases'!$X$18","v":0},{"$f":"'[1]Peaking Purchases'!$Z$18","v":0},{"$f":"'[1]Peaking Purchases'!$AB$18","v":0},{"$f":"'[1]Peaking Purchases'!$AD$18","v":0},{"$f":"'[1]Peaking Purchases'!$AF$18","v":0},{"$f":"'[1]Peaking Purchases'!$AH$18","v":0},{"$f":"SUM(G95:R95)","v":16735109},{"$f":"S96/S95","v":4.1628371486132982}]
[null,"Peaking Purchases ($)",null,null,null,null,{"$f":"'[1]Peaking Purchases'!$M$18","v":0},{"$f":"'[1]Peaking Purchases'!$O$18","v":12085094.117647059},{"$f":"'[1]Peaking Purchases'!$Q$18","v":13968059.947259128},{"$f":"'[1]Peaking Purchases'!$S$18","v":21320498.550420169},{"$f":"'[1]Peaking Purchases'!$U$18","v":16703250.533613447},{"$f":"'[1]Peaking Purchases'!$W$18","v":5588630.2823529411},{"$f":"'[1]Peaking Purchases'!$Y$18","v":0},{"$f":"'[1]Peaking Purchases'!$AA$18","v":0},{"$f":"'[1]Peaking Purchases'!$AC$18","v":0},{"$f":"'[1]Peaking Purchases'!$AE$18","v":0},{"$f":"'[1]Peaking Purchases'!$AG$18","v":0},{"$f":"'[1]Peaking Purchases'!$AI$18","v":0},{"$f":"SUM(G96:R96)","v":69665533.431292742}]
[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$14","v":0},{"$f":"'[1]Term Purchases'!$M$14","v":1500000},{"$f":"'[1]Term Purchases'!$O$14","v":2170000},{"$f":"'[1]Term Purchases'!$Q$14","v":2170000},{"$f":"'[1]Term Purchases'!$S$14","v":2030000},{"$f":"'[1]Term Purchases'!$U$14","v":1240000},{"$f":"'[1]Term Purchases'!$W$14","v":0},{"$f":"'[1]Term Purchases'!$Y$14","v":0},{"$f":"'[1]Term Purchases'!$AA$14","v":0},{"$f":"'[1]Term Purchases'!$AC$14","v":0},{"$f":"'[1]Term Purchases'!$AE$14","v":0},{"$f":"'[1]Term Purchases'!$AG$14","v":0},{"$f":"SUM(G98:R98)","v":9110000}]
[null,"Term Purchases ($)",null,null,null,null,{"$f":"'[1]Term Purchases'!$L$14","v":0},{"$f":"'[1]Term Purchases'!$N$14","v":5790495},{"$f":"'[1]Term Purchases'!$P$14","v":9247036.5},{"$f":"'[1]Term Purchases'!$R$14","v":9346236.5},{"$f":"'[1]Term Purchases'!$T$14","v":8650453.5},{"$f":"'[1]Term Purchases'!$V$14","v":4780711.5},{"$f":"'[1]Term Purchases'!$X$14","v":0},{"$f":"'[1]Term Purchases'!$Z$14","v":0},{"$f":"'[1]Term Purchases'!$AB$14","v":0},{"$f":"'[1]Term Purchases'!$AD$14","v":0},{"$f":"'[1]Term Purchases'!$AF$14","v":0},{"$f":"'[1]Term Purchases'!$AH$14","v":0},{"$f":"SUM(G99:R99)","v":37814933},{"$f":"S99/S98","v":4.1509256860592751}]
[null,"Stabalization Costs (Winter Months - Oct to Mar)",null,null,null,null,333333.33,333333.33,333333.33,333333.33,333333.33,333333.33,0,0,0,0,0,0,{"$f":"SUM(G100:R100)","v":1999999.9800000002}]
[]
[]
[null,"Total Purchases (DTH)",null,null,{"$f":"E95+E98","v":0},0,0,{"$f":"H95+H98","v":4500000},5505109,7170000,6030000,{"$f":"L95+L98","v":2640000},0,0,0,0,0,0,{"$f":"SUM(G103:R103)","v":25845109}]
[null,"Total Purchases ($)",null,null,0,0,0,17875589.117647059,23215096.447259128,30666735.050420169,25353704.033613447,{"$f":"L96+L99","v":10369341.782352941},0,0,0,0,0,0,{"$f":"SUM(G104:R104)","v":107480466.43129274}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$117:$G$128,2,FALSE)","v":3.1},{"$f":"VLOOKUP(MONTH(H3),$F$117:$G$128,2,FALSE)","v":6.3},11.5,14.9,12.5,10.1,8.3000000000000007,4.4000000000000004,3.1,2,1.8,2,{"$f":"SUM(G108:R108)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$117:$H$128,3,FALSE)","v":4.0999999999999996},{"$f":"VLOOKUP(MONTH(H3),$F$117:$H$128,3,FALSE)","v":8},12.3,14.7,14.1,11.8,9.4,5.8,3.7,2.2999999999999998,1.7,2.1,{"$f":"SUM(G109:R109)","v":90}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Oct11"},{"$f":"H3","v":"Nov11"},"Dec11","Jan12","Feb12","Mar12","Apr12","May12","Jun12","Jul12","Aug12","Sep12","12-Month"]
[null,null,null,null,null,null,{"$f":"G3","v":"Oct11"},{"$f":"H3","v":"Nov11"},"Dec11","Jan12","Feb12","Mar12","Apr12","May12","Jun12","Jul12","Aug12","Sep12","Total"]
["Wexpro Operator Fee (Wexpro forecast)",null,null,"Updated from Brady Rasmussen 8/17/11",null,null,21740823,21378753,21963336,21999138,21889927,21779060,23163131,22348223,22172866,21990075,21968690,22094336,{"$f":"SUM(G113:R113)","v":264488358}]
[]
[null,null,"Need to update for August figures"]
[null,null,null,null,null,"Typical UPC","UT","WY"]
[null,null,null,null,null,1,14.9,14.7]
[null,null,null,null,null,2,12.5,14.1]
[null,null,null,null,null,3,10.1,11.8]
[null,null,null,null,null,4,8.3000000000000007,9.4]
[null,null,null,null,null,5,4.4000000000000004,5.8]
[null,null,null,null,null,6,3.1,3.7]
[null,null,null,null,null,7,2,2.2999999999999998]
[null,null,null,null,null,8,1.8,1.7]
[null,null,null,null,null,9,2,2.1]
[null,null,null,null,null,10,3.1,4.0999999999999996]
[null,null,null,null,null,11,6.3,8]
[null,null,null,null,null,12,11.5,12.3]
[null,null,null,null,null,"Total",{"$f":"SUM(G117:G128)","v":80},{"$f":"SUM(H117:H128)","v":89.999999999999986}]

{"sheet":"Graph (Ex 1.10) Inputs","index":3,"n_rows":19,"n_cols":7,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,null,"ACTUAL","G.I.","CERA","PIRA","AVG"]
[null,"2011-09-01",null,null,3.67,3.55,{"$f":"ROUND(AVERAGE(D2:F2),2)","v":3.61}]
[null,"2011-10-01",null,null,3.57,3.64,3.61]
[null,"2011-11-01",null,null,3.67,3.83,3.75]
[null,"2011-12-01",null,null,3.7,4.04,3.87]
[null,"2012-01-01",null,null,3.75,4.1500000000000004,3.95]
[null,"2012-02-01",null,null,3.59,4.1399999999999997,3.87]
[null,"2012-03-01",null,null,3.32,4.1100000000000003,3.72]
[null,"2012-04-01",null,null,3.67,4.0999999999999996,3.89]
[null,"2012-05-01",null,null,3.64,4.21,3.93]
[null,"2012-06-01",null,null,3.73,4.3099999999999996,4.0199999999999996]
[null,"2012-07-01",null,null,3.85,4.42,4.1399999999999997]
[null,"2012-08-01",null,null,3.96,4.34,4.1500000000000004]
[null,"2012-09-01",null,null,4.0199999999999996,4.1399999999999997,4.08]
[]
[]
[null,null,null,null,"Price Forecasts"]
[]
[null,"Make sure all pricing is in Whole number @ 2 decimal places only"]

{"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,"2011-07-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2011-07-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2011-07-01"},null,"1.3.2","1.3p2",{"$f":"J7","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2011-07-01"},null,"1.3.2","1.3p2",{"$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$6","v":"2011-07-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2011-07-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2011-07-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Volumes verified with Glen Watkins on 02/04/2009"]
[null,null,null,null,null,null,null,null,null,"used in Exhibit 1.3"]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"7/1/2011","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,4000000]
[null,"  T-1 Transportation - Yearly (Mainline 104)",null,30000,null,5.2880399999999996,{"$f":"$G$19","v":"7/1/2011"},"Jan",null,{"$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$19","v":"7/1/2011"},"1.3p1",null,{"$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,{"$f":"SUM(D19:D21)","v":880902},12,null,null,null,null,"as long as total is same as previous, don't worry about ind. Contracts"]
[]
[null,"  T-1 Transportation - Seasonal(BASE TARIFF RATE LOW LOAD) Mainline 104",null,0,0,0," "," ",null,"not using currently - ck with Glen"]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$19","v":"7/1/2011"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D22","v":880902},12,0,{"$f":"$G$19","v":"7/1/2011"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F27","v":0},{"$f":"$G$19","v":"7/1/2011"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F27","v":0},{"$f":"$G$19","v":"7/1/2011"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2011-07-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,{"$f":"+F40","v":1.9E-3},{"$f":"G34","v":"2011-07-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC GRI SURCHARGE",null,null,null,0,{"$f":"G34","v":"2011-07-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2011-07-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"GRI Surcharge",0,0,{"$f":"G38","v":"2011-07-01"},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":"2011-07-01"},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",1.6183362710509896,{"$f":"D50+D52","v":4885},365,4.4000000000000003E-3,{"$f":"G50","v":"2011-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C56","v":1.6183362710509896},{"$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",1.18665,2.6509999999999999E-2,{"$f":"E69+F69","v":1.21316},null,null,"2011-06-01"]
[null,null,null,"Summer",0.55715000000000003,1.244E-2,{"$f":"E70+F70","v":0.56959000000000004},null,null,{"$f":"J69","v":"2011-06-01"}]
[]
[null,"FS",null,"Winter",1.1557500000000001,2.5819999999999999E-2,{"$f":"E72+F72","v":1.18157},null,null,"2011-06-01"]
[null,null,null,"Summer",0.55711999999999995,1.2449999999999999E-2,{"$f":"E73+F73","v":0.56956999999999991},null,null,{"$f":"J72","v":"2011-06-01"}]
[]
[null,"F-4",null,null,0,0,{"$f":"E75+F75","v":0},null,null,"2010-08-01"]
[]
[null,"NGV",null,null,0.85631000000000002,1.9130000000000001E-2,{"$f":"E77+F77","v":0.87544},null,null,"2011-06-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.18009,0,{"$f":"E79+F79","v":0.18009},null,null,"2011-06-01"]
[]
[]
[null,"ES",null,null,6.1509900000000002,0.13741999999999999,{"$f":"E82+F82","v":6.2884099999999998},null,null,"2011-06-01"]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,7.2267299999999999,null,null,"2011-06-01"]
[null,"Block 2",null,"Summer",null,null,6.06548,null,null,{"$f":"$J$86","v":"2011-06-01"}]
[null,"Block 1",null,"Winter",null,null,8.2162400000000009,null,null,{"$f":"$J$86","v":"2011-06-01"}]
[null,"Block 2",null,"Winter",null,null,6.9338300000000004,null,null,{"$f":"$J$86","v":"2011-06-01"}]
[null,"#1 BSF",null,null,null,null,5,null,null,{"$f":"J86","v":"2011-06-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,7.0902200000000004,null,null,"2011-06-01"]
[null,"Block 2",null,null,null,null,6.3347899999999999,null,null,{"$f":"J93","v":"2011-06-01"}]
[null,"BSF",null,null,null,null,10,null,null,{"$f":"J93","v":"2011-06-01"}]
[]
["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,{"$f":"'Monthly Inputs'!S16","v":71172209},69940889,"EXH 1.1",null,null,"LAST CASE IN WHICH RATES CHANGED"]
[null,"AMOUNT",null,null,{"$f":"+D178","v":307630623.79560137},300883313,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E101/E100","v":4.3223419382079511},{"$f":"ROUND(+F101/F100,5)","v":4.3019699999999998}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 11)",null,null,null,4.2133900000000004,null,null,null,"Exhibit 1.6 pg 1 (Prior case column)"]
[null,"191 Account Amortization (Line 12)",null,null,null,0.14066999999999999,null,null,null,"Exhibit 1.6 pg 1 (Prior case column)"]
[null,"Total Unit Cost In Rates (Line 13)",null,null,null,{"$f":"SUM(F105:F106)","v":4.3540600000000005}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 10)",null,null,null,5.11754,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 11)",null,null,null,-0.1487,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 13)",null,null,null,{"$f":"F112+F113","v":4.9688400000000001},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,"2011-07-01"]
[null,null,null,null,null,null,null,"1.6.2"]
[null,null,null,"current yr /mo(text)"]
[null,"Sept 2011 191 account forecast",null,2011,-10313169,121253,null,"1.6.1",null,"191 Account Forecast"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through October 2010 (fcst)",null,"July",-23609619,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":2570865},null,null,null,null,null,"Exhibit 1.1 Birch Creek Dth"]
[null,"Factor to convert from Historical to Forecasted Volumes",null,{"$f":"1+'Ex 1.1 Data'!D1","v":1.1847723770329091},null,null,null,null,null,"Exhibit 1.1 Actual / Total IRP"]
[null,"Forecasted Birch Creek Volumes",null,{"$f":"D154*D155","v":3045889.8370807096}]
[null,"Birch Creek Gathering Rate (CONFIDENTIAL)",null,0.14751,null,null,null,null,null,"From Glen Watkins"]
[null,"Total Forecasted Birch Creek",null,{"$f":"+D156*D157","v":449299.2098677755}]
[]
[null,"Other gathering",null,2461823.86,"Updated 8-18-11",null,null,"JanB",null,"Chuck Howisey's Query"]
[null,"Total Gathering",null,{"$f":"SUM(D158:D160)","v":2911123.0698677753},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,1982531.19,"Updated 8-18-11",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,{"$f":"'Ex 1.1 Data'!E1","v":50725293.579017863},12,null,null,null,"1.3p1","Ex. 1.1 updated on 11-17-2010"]
[]
[]
["OTHER INPUTS FROM JIM LIVSEY",null,null,"Volume (Dth)","Revenue"]
[]
[null,"Questar Gas Production  1/",null,"Current"]
[null,"Test Year Royalties",null,{"$f":"'Ut 1.1'!H1286","v":43142265.79560139},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S113","v":264488358},null,null,null,"1.4.1","1.4P1","Jim Livsey (Updated on 11-10-2010"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D176:D177)","v":307630623.79560137}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!E1291","v":71172209},null,null,null,null,null,"this formula changes each time"]
[null,null,null,null,null,"Hot","Hot"]
[null,"Other Revenue Credits",null,1,2,2,2,null,1]
[null,null,null,"Historical","Forecast",{"$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,3756162,{"$f":"HLOOKUP(F$182,$D$182:$E$190,$I185)","v":3756162},{"$f":"HLOOKUP(G$182,$D$182:$E$190,$I185)","v":3756162},null,4,"Wexpro (Jim Livsey)"]
[null,"490  Incidental Plant Prod Sales",null,null,6254400,{"$f":"HLOOKUP(F$182,$D$182:$E$190,$I186)","v":6254400},6254400,null,5,"Wexpro (Jim Livsey)"]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1561670,1561670,1561670,null,6,"Wexpro (Jim Livsey)"]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,18368419,18368419,18368419,null,7,"Wexpro (Jim Livsey)"]
[null,"4952 Oil Revenue Received from Wexpro",null,null,4044000,4044000,4044000,null,8,"Wexpro (Jim Livsey)"]
[null,"758001 Gas Well Royalities - Other",null,null,-203394,-203394,-203394,null,9,"Wexpro (Jim Livsey)"]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D185:D190)","v":0},{"$f":"SUM(E185:E190)","v":33781257},{"$f":"SUM(F185:F190)","v":33781257},{"$f":"SUM(G185:G190)","v":33781257}]
[]
[]
["SUMMARY INPUTS FROM REVRUN, RATE BASE, EXPENSES, ETC."]
[]
[null,"Supplier Non-Gas Costs Recovered at Current Rates  3/",null,null,{"$f":"'RevRun Fcst'!T$198","v":104971842},null,null,"1.6.2",null,"Dave's Revrun"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":1734},null,null,null,null,"Dave's Revrun"]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E198-E199","v":104970108}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T93+'RevRun Fcst'!T111","v":2418010},0.17918999999999999,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$8","v":"2011-07-31"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T287","v":-6884591},{"$f":"'Rate Base'!T208","v":28586567.050000001},{"$f":"+E205/D205","v":-4.1522534962498137},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",1.87767,2.30308]
[null,null,null,"Summer Blk 2",0.69703999999999999,1.1418299999999999]
[null,null,null,"Winter Blk 1",2.2293799999999999,2.6490200000000002]
[null,null,null,"Winter Blk 2",0.92557,1.3666100000000001,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 6/1/11"]
[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,-1886289.5139732135,"2011-07-31",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",52526064,null,null,null,null,"Block out from Dave's REVRUN"]
[null,null,null,"Winter Blk 2",14984828,null,null,null,null,"(used Gary's \"Rate Design Model - Bill Factor Input.xls\" &"]
[null,null,null,"Summer Blk 1",23076373,null,null,null,null,"Dave's \"PT0802.bk\" files) Updated March 31, 2010"]
[null,null,null,"Summer Blk 2",4705902]
[]
["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,57097.087500000162,"2011-07-31",null,null,null,"Accounting "]
[null,"DSM Expense Deferral Balance (Account 182.4)",null,null,274858.68,"2011-07-31",null,null,null,"Accounting "]
[]
[null,"GS Block Usage in Dth",null,"Blk 1",2593433,null,null,null,null,"Block out from Dave's REVRUN"]
[null,null,null,"Blk 2",705379,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":"Oct-11"},{"$f":"'Control Panel'!F41","v":"Sep-12"},null,null,null,null,"entered as text, beginning and end month"]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3","Wexpro Stip."]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.1197,"Effective July 2009",null,null,"1.3p2","Changes with General Rate Case"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",0.1179,"Effect Aug 1 2010",null,null,null,"Changes with General Rate Case"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.3106999999999998E-3,null,null,"Q","Q","Judd's Report"]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"QEP Gathering Lost & Unaccounted For",null,null,4.4400000000000002E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QPC Lost & Unaccounted For %",null,null,1.26E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"TOTAL",null,null,{"$f":"SUM(E256:E257)","v":5.7000000000000002E-2}]
[]
[null,"Capacity Release Credits",null,null,496621.04,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":446958.93599999999},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},{"$f":"SUM(E269:E270)","v":691183},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,84086.76,510312,"Actual - 12 Months Ending July 2011",null,null,null,"Financial Report page 19"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,33534.29,140935.96000000002,{"$f":"F275","v":"Actual - 12 Months Ending July 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":[[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":9.3537522800374705E-3},{"$f":"G20-B11","v":0},null,"-> Difference should be at 0 (Use Goal Seek to Get Difference to Equal 0."]
["DSM Balance",{"$f":"'Other Inputs'!$E$238","v":274858.68},{"$f":"'Other Inputs'!$F$238","v":"2011-07-31"},{"$f":"B20","v":3298812},null,{"$f":"B6/D6","v":8.3320504472519194E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,"New DNG",null,null,"% Change",null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$237","v":57097.087500000162},{"$f":"'Other Inputs'!$F$237","v":"2011-07-31"},{"$f":"D20","v":6104190.6809800006},null,{"$f":"D11+B11","v":6161287.768480001},null,null,{"$f":"L5","v":9.3537522800374705E-3},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$93","v":"2011-06-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$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 ",{"$f":"'Other Inputs'!E240","v":2593433},{"$f":"'Other Inputs'!E230","v":2.00841},{"$f":"B16*C16","v":5208676.7715300005},null,{"$f":"ROUND((G16/B16),5)","v":1.8790000000000001E-2},{"$f":"D16*$L$5","v":48720.672227676951},null,{"$f":"C16+F16","v":2.0272000000000001},{"$f":"I16*B16","v":5257407.3776000002},null,{"$f":"ROUND(F16,5)","v":1.8790000000000001E-2},{"$f":"B16*L16","v":48730.606070000002},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"J24","v":7.0639599999999998},{"$f":"J31","v":7.10562},{"$f":"J36","v":7.2167372544726085},{"$f":"J41","v":7.2058777589451282}]
["Block 2 ",{"$f":"'Other Inputs'!E241","v":705379},{"$f":"'Other Inputs'!E231","v":1.26955},{"$f":"B17*C17","v":895513.90944999992},null,{"$f":"ROUND((G17/B17),5)","v":1.188E-2},{"$f":"D17*$L$5","v":8376.4152723232055},null,{"$f":"C17+F17","v":1.2814299999999998},{"$f":"I17*B17","v":903893.81196999992},null,{"$f":"ROUND(F17,5)","v":1.188E-2},{"$f":"B17*L17","v":8379.9025199999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$G$93","v":7.0902200000000004},{"$f":"J24","v":7.0639599999999998},{"$f":"J31","v":7.10562},{"$f":"J36","v":7.2167372544726085},{"$f":"J41","v":7.2058777589451282}]
[]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":3298812},null,{"$f":"SUM(D16:D19)","v":6104190.6809800006},null,null,{"$f":"SUM(G16:G19)","v":57097.087500000154},null,null,{"$f":"B11","v":57097.087500000162},null,null,{"$f":"SUM(M16:M19)","v":57110.508589999998}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!J8","v":"2011-10-01"},null,{"$f":"'Other Inputs'!$J$93","v":"2011-06-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":2.00841},{"$f":"$F$16","v":1.8790000000000001E-2},6.7919999999999994E-2,null,{"$f":"SUM(B24:D24)","v":2.0951200000000001},4.9688400000000001,null,null,{"$f":"SUM(F24:G24)","v":7.0639599999999998},null,{"$f":"'Other Inputs'!G93","v":7.0902200000000004},{"$f":"J24-L24","v":-2.6260000000000616E-2}]
["Block 2 ",{"$f":"$C$17","v":1.26955},{"$f":"$F$17","v":1.188E-2},{"$f":"$D$24","v":6.7919999999999994E-2},null,{"$f":"SUM(B25:D25)","v":1.3493499999999998},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F25:G25)","v":6.3181899999999995},null,{"$f":"'Other Inputs'!$G$94","v":6.3347899999999999},{"$f":"J25-L25","v":-1.6600000000000392E-2}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"2011-10-01"},null,{"$f":"'Other Inputs'!$J$93","v":"2011-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":2.00841},4.505E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B31:D31),5)","v":2.1367799999999999},{"$f":"G24","v":4.9688400000000001},null,null,{"$f":"SUM(F31:I31)","v":7.10562},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"J31-L31","v":-0.12110999999999983}]
["Block 2 ",{"$f":"$C$17","v":1.26955},2.8479999999999998E-2,{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"ROUND(SUM(B32:D32),5)","v":1.3813500000000001},{"$f":"G25","v":4.9688400000000001},null,null,{"$f":"SUM(F32:I32)","v":6.3501900000000004},null,{"$f":"'Other Inputs'!$G$94","v":6.3347899999999999},{"$f":"J32-L32","v":1.5400000000000524E-2}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"2011-10-01"},null,{"$f":"'Other Inputs'!$J$93","v":"2011-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":2.00841},{"$f":"C31","v":4.505E-2},{"$f":"D24","v":6.7919999999999994E-2},null,{"$f":"SUM(B36:D36)","v":2.1213799999999998},{"$f":"'Wy 1.6 p1'!$F$33","v":5.0953572544726082},null,null,{"$f":"SUM(F36:I36)","v":7.2167372544726085},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"J36-L36","v":-9.9927455273913779E-3}]
["Block 2 ",{"$f":"$C$17","v":1.26955},{"$f":"C32","v":2.8479999999999998E-2},{"$f":"D25","v":6.7919999999999994E-2},null,{"$f":"SUM(B37:D37)","v":1.36595},{"$f":"'Wy 1.6 p1'!$F$33","v":5.0953572544726082},null,null,{"$f":"SUM(F37:I37)","v":6.461307254472608},null,{"$f":"'Other Inputs'!$G$94","v":6.3347899999999999},{"$f":"J37-L37","v":0.12651725447260809}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":"2011-10-01"},null,{"$f":"'Other Inputs'!$J$93","v":"2011-06-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$f":"$C$16","v":2.00841},{"$f":"$F$16","v":1.8790000000000001E-2},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B41:D41)","v":2.1105205044725195},{"$f":"'Wy 1.6 p1'!$F$33","v":5.0953572544726082},null,null,{"$f":"SUM(F41:I41)","v":7.2058777589451282},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"J41-L41","v":-2.0852241054871712E-2}]
["Block 2 ",{"$f":"$C$17","v":1.26955},{"$f":"$F$17","v":1.188E-2},{"$f":"$F$6","v":8.3320504472519194E-2},null,{"$f":"SUM(B42:D42)","v":1.364750504472519},{"$f":"'Wy 1.6 p1'!$F$33","v":5.0953572544726082},null,null,{"$f":"SUM(F42:I42)","v":6.460107758945127},null,{"$f":"'Other Inputs'!$G$94","v":6.3347899999999999},{"$f":"J42-L42","v":0.12531775894512709}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2011-06-01"},{"$f":"J39","v":"2011-10-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":114.23},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":113.84},null,{"$f":"D47-C47","v":-0.39000000000000057}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":109.97},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":109.6},null,{"$f":"D48-C48","v":-0.37000000000000455}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":93.66},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":93.35},null,-0.31000000000000227]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":77.930000000000007},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":76.400000000000006},null,-1.5300000000000011]
["May",5.8,51.92,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":50.97},null,-0.95000000000000284]
["June",3.7,36.74,36.14,null,-0.60000000000000142]
["July",2.2999999999999998,26.62,26.25,null,-0.37000000000000099]
["August",1.7,22.29,22.01,null,-0.27999999999999758]
["September",2.1,25.18,24.83,null,-0.35000000000000142]
["October",4.0999999999999996,39.630000000000003,38.96,null,-0.67000000000000171]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":66.72},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":66.510000000000005},null,-0.20999999999999375]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":97.21},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":96.89},null,-0.31999999999999318]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":762.1},{"$f":"SUM(D47:D58)","v":755.75},null,{"$f":"SUM(F47:F58)","v":-6.3500000000000014},{"$f":"F59/C59","v":-8.3322398635349709E-3}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2011-06-01"},{"$f":"D46","v":"2011-10-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":114.23},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":114.45},null,{"$f":"D65-C65","v":0.21999999999999886}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":109.97},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":110.19},null,{"$f":"D66-C66","v":0.21999999999999886}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":93.66},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":93.85},null,0.18999999999999773]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":77.930000000000007},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":76.790000000000006},null,-1.1400000000000006]
["May",5.8,51.92,51.21,null,-0.71000000000000085]
["June",3.7,36.74,36.29,null,-0.45000000000000284]
["July",2.2999999999999998,26.62,26.34,null,-0.28000000000000114]
["August",1.7,22.29,22.08,null,-0.21000000000000085]
["September",2.1,25.18,24.92,null,-0.25999999999999801]
["October",4.0999999999999996,39.630000000000003,39.130000000000003,null,-0.5]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":66.72},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":66.84},null,0.12000000000000455]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":97.21},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":97.4},null,0.19000000000001194]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":762.1},{"$f":"SUM(D65:D76)","v":759.49},null,{"$f":"SUM(F65:F76)","v":-2.6099999999999923},{"$f":"F77/C77","v":-3.4247474084765678E-3}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2011-06-01"},{"$f":"D64","v":"2011-10-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":114.23},{"$f":"ROUND($R$14+(B83*$R$18),2)","v":116.09},null,{"$f":"D83-C83","v":1.8599999999999994}]
["February",14.1,{"$f":"ROUND($O$14+(B84*$O$18),2)","v":109.97},{"$f":"ROUND($R$14+(B84*$R$18),2)","v":111.76},null,{"$f":"D84-C84","v":1.7900000000000063}]
["March",11.8,{"$f":"ROUND($O$14+(B85*$O$18),2)","v":93.66},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":95.16},null,1.5]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":77.930000000000007},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":77.84},null,-9.0000000000003411E-2]
["May",5.8,51.92,51.86,null,-6.0000000000002274E-2]
["June",3.7,36.74,36.700000000000003,null,-3.9999999999999147E-2]
["July",2.2999999999999998,26.62,26.6,null,-1.9999999999999574E-2]
["August",1.7,22.29,22.27,null,-1.9999999999999574E-2]
["September",2.1,25.18,25.16,null,-1.9999999999999574E-2]
["October",4.0999999999999996,39.630000000000003,39.590000000000003,null,-3.9999999999999147E-2]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":66.72},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":67.73},null,1.0100000000000051]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":97.21},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":98.77},null,1.5600000000000023]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":762.1},{"$f":"SUM(D83:D94)","v":769.53},null,{"$f":"SUM(F83:F94)","v":7.4300000000000104},{"$f":"F95/C95","v":9.7493767222149464E-3}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2011-06-01"},{"$f":"D46","v":"2011-10-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":114.23},{"$f":"ROUND($S$14+(B101*$S$18),2)","v":115.93},null,{"$f":"D101-C101","v":1.7000000000000028}]
["February",14.1,{"$f":"ROUND($O$14+(B102*$O$18),2)","v":109.97},{"$f":"ROUND($S$14+(B102*$S$18),2)","v":111.6},null,{"$f":"D102-C102","v":1.6299999999999955}]
["March",11.8,{"$f":"ROUND($O$14+(B103*$O$18),2)","v":93.66},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":95.03},null,1.3700000000000045]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":77.930000000000007},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":77.739999999999995},null,-0.19000000000001194]
["May",5.8,51.92,51.79,null,-0.13000000000000256]
["June",3.7,36.74,36.659999999999997,null,-8.00000000000054E-2]
["July",2.2999999999999998,26.62,26.57,null,-5.0000000000000711E-2]
["August",1.7,22.29,22.25,null,-3.9999999999999147E-2]
["September",2.1,25.18,25.13,null,-5.0000000000000711E-2]
["October",4.0999999999999996,39.630000000000003,39.54,null,-9.0000000000003411E-2]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":66.72},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":67.650000000000006},null,0.93000000000000682]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":97.21},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":98.63},null,1.4200000000000017]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":762.1},{"$f":"SUM(D101:D112)","v":768.52},null,{"$f":"SUM(F101:F112)","v":6.4199999999999875},{"$f":"F113/C113","v":8.4240913265975423E-3}]

{"sheet":"WY Tariff Sheets","index":6,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":2.00841},{"$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},{"$f":"'CET & DSM WY'!B25","v":1.26955},null,null,null,null,null,null,"Conservation Enabling Adjustment",{"$f":"ROUND('CET & DSM WY'!C31,5)","v":4.505E-2},{"$f":"'CET & DSM WY'!C32","v":2.8479999999999998E-2},null,null,null,"Core Service Commodity Cost",{"$f":"'Wy 1.8'!C15","v":5.0953600000000003},null,{"$f":"'Wy 1.8'!D15","v":5.0953600000000003},null,{"$f":"'Wy 1.8'!E15","v":5.0953600000000003},null,null,null,null,48600,72900,121500]
[null,"Conservation Enabling Adjustment",{"$f":"'CET & DSM WY'!C24","v":1.8790000000000001E-2},{"$f":"'CET & DSM WY'!C25","v":1.188E-2},null,null,null,null,null,null,"Energy Efficiency Services",{"$f":"'CET & DSM WY'!D31","v":8.3320504472519194E-2},{"$f":"'CET & DSM WY'!D32","v":8.3320504472519194E-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",{"$f":"'CET & DSM WY'!D24","v":6.7919999999999994E-2},{"$f":"'CET & DSM WY'!D25","v":6.7919999999999994E-2},null,null,null,null,null,null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G31","v":4.9688400000000001},{"$f":"ROUND('CET & DSM WY'!G32,5)","v":4.9688400000000001},null,null,null,"Total Rate",{"$f":"SUM(R7:R8)","v":5.7750500000000002},null,{"$f":"SUM(T7:T8)","v":5.6991900000000006},null,{"$f":"SUM(V7:V8)","v":5.6231400000000002},null,null,null,"Upstream Pipeline Cost",{"$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",{"$f":"'Wy 1.8'!C27","v":5.0953600000000003}]
[null,"Core Service Commodity Cost",{"$f":"'CET & DSM WY'!G24","v":4.9688400000000001},{"$f":"'CET & DSM WY'!G25","v":4.9688400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(BG9:BJ10)","v":9.8781999999999996}]
[null,null,null,null,null,null,null,null,null,null,"Total Rate",{"$f":"SUM(L7:L10)","v":7.1056205044725189},{"$f":"SUM(M7:M10)","v":6.3501905044725193},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":7.0639599999999998},{"$f":"SUM(D8:D11)","v":6.3181899999999995}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",{"$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,{"$f":"'Monthly Inputs'!G3","v":"Oct11"},{"$f":"'Monthly Inputs'!H3","v":"Nov11"},{"$f":"'Monthly Inputs'!I3","v":"Dec11"},{"$f":"'Monthly Inputs'!J3","v":"Jan12"},{"$f":"'Monthly Inputs'!K3","v":"Feb12"},{"$f":"'Monthly Inputs'!L3","v":"Mar12"},{"$f":"'Monthly Inputs'!M3","v":"Apr12"},{"$f":"'Monthly Inputs'!N3","v":"May12"},{"$f":"'Monthly Inputs'!O3","v":"Jun12"},{"$f":"'Monthly Inputs'!P3","v":"Jul12"},{"$f":"'Monthly Inputs'!Q3","v":"Aug12"},{"$f":"'Monthly Inputs'!R3","v":"Sep12"},"Total"]
["UTAH",null,null,{"$f":"MONTH(D5)","v":10},{"$f":"MONTH(E5)","v":11},12,1,2,3,4,5,6,7,8,9]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":5958901},{"$f":"'RevRun Fcst'!I21","v":9791659},{"$f":"'RevRun Fcst'!J21","v":15448448},{"$f":"'RevRun Fcst'!K21","v":17853027},{"$f":"'RevRun Fcst'!L21","v":13975636},{"$f":"'RevRun Fcst'!M21","v":10442122},{"$f":"'RevRun Fcst'!N21","v":7744816},{"$f":"'RevRun Fcst'!O21","v":3896895},{"$f":"'RevRun Fcst'!P21","v":2478429},{"$f":"'RevRun Fcst'!Q21","v":2310169},{"$f":"'RevRun Fcst'!R21","v":2237986},{"$f":"'RevRun Fcst'!S21","v":3155079},{"$f":"SUM(D7:O7)","v":95293167}]
[null,"GSC",null,{"$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":576280},{"$f":"'RevRun Fcst'!I48","v":667892},{"$f":"'RevRun Fcst'!J48","v":794543},{"$f":"'RevRun Fcst'!K48","v":847850},{"$f":"'RevRun Fcst'!L48","v":691002},{"$f":"'RevRun Fcst'!M48","v":675968},{"$f":"'RevRun Fcst'!N48","v":631344},{"$f":"'RevRun Fcst'!O48","v":502084},{"$f":"'RevRun Fcst'!P48","v":509226},{"$f":"'RevRun Fcst'!Q48","v":467888},{"$f":"'RevRun Fcst'!R48","v":435417},{"$f":"'RevRun Fcst'!S48","v":502410},7301904]
[null,"F-4",null,{"$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":6573181},10497551,{"$f":"SUM(F7:F12)","v":16280991},18738877,14704638,11156090,8414160,4436979,3025655,2816057,2711403,3695489,103051071]
[]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H93","v":185973},{"$f":"'RevRun Fcst'!I93","v":225683},{"$f":"'RevRun Fcst'!J93","v":239132},{"$f":"'RevRun Fcst'!K93","v":210722},{"$f":"'RevRun Fcst'!L93","v":172192},{"$f":"'RevRun Fcst'!M93","v":188747},{"$f":"'RevRun Fcst'!N93","v":205013},{"$f":"'RevRun Fcst'!O93","v":188770},{"$f":"'RevRun Fcst'!P93","v":193862},{"$f":"'RevRun Fcst'!Q93","v":205529},{"$f":"'RevRun Fcst'!R93","v":206378},{"$f":"'RevRun Fcst'!S93","v":196009},{"$f":"SUM(D15:O15)","v":2418010}]
[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":185973},225683,239132,210722,172192,188747,205013,188770,193862,205529,206378,196009,2418010]
[]
[]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":6759154},{"$f":"+E13+E17","v":10723234},{"$f":"+F13+F17","v":16520123},18949599,14876830,11344837,8619173,4625749,3219517,3021586,2917781,3891498,105469081]
[]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H203","v":4784790},{"$f":"'RevRun Fcst'!I203","v":5553630},{"$f":"'RevRun Fcst'!J203","v":4946742},{"$f":"'RevRun Fcst'!K203","v":6132504},{"$f":"'RevRun Fcst'!L203","v":5320014},{"$f":"'RevRun Fcst'!M203","v":5614851},{"$f":"'RevRun Fcst'!N203","v":5055197},{"$f":"'RevRun Fcst'!O203","v":4524553},{"$f":"'RevRun Fcst'!P203","v":4072464},{"$f":"'RevRun Fcst'!Q203","v":5306802},{"$f":"'RevRun Fcst'!R203","v":5510638},{"$f":"'RevRun Fcst'!S203","v":4728748},{"$f":"SUM(D22:O22)","v":61550933}]
[]
[]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":11543944},16276864,21466865,25082103,20196844,16959688,13674370,9150302,7291981,8328388,8428419,8620246,167020014]
[]
["WYOMING"]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H243","v":206176},{"$f":"'RevRun Fcst'!I243","v":359241},{"$f":"'RevRun Fcst'!J243","v":528875},{"$f":"'RevRun Fcst'!K243","v":580612},{"$f":"'RevRun Fcst'!L243","v":473613},{"$f":"'RevRun Fcst'!M243","v":370145},{"$f":"'RevRun Fcst'!N243","v":288179},{"$f":"'RevRun Fcst'!O243","v":153452},{"$f":"'RevRun Fcst'!P243","v":86464},{"$f":"'RevRun Fcst'!Q243","v":56906},{"$f":"'RevRun Fcst'!R243","v":66530},{"$f":"'RevRun Fcst'!S243","v":128619},{"$f":"SUM(D28:O28)","v":3298812}]
["   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":17813},{"$f":"'RevRun Fcst'!I252","v":22786},{"$f":"'RevRun Fcst'!J252","v":30322},{"$f":"'RevRun Fcst'!K252","v":31420},{"$f":"'RevRun Fcst'!L252","v":25372},{"$f":"'RevRun Fcst'!M252","v":23411},{"$f":"'RevRun Fcst'!N252","v":21079},{"$f":"'RevRun Fcst'!O252","v":14626},{"$f":"'RevRun Fcst'!P252","v":13452},{"$f":"'RevRun Fcst'!Q252","v":10744},{"$f":"'RevRun Fcst'!R252","v":10817},{"$f":"'RevRun Fcst'!S252","v":14420},{"$f":"SUM(D30:O30)","v":236262}]
["   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":224874},382912,560082,612917,499870,394441,310143,168963,100801,68535,78232,143924,3545694]
[]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H279","v":7486},{"$f":"'RevRun Fcst'!I279","v":11876},{"$f":"'RevRun Fcst'!J279","v":16120},{"$f":"'RevRun Fcst'!K279","v":18492},{"$f":"'RevRun Fcst'!L279","v":14789},{"$f":"'RevRun Fcst'!M279","v":15206},{"$f":"'RevRun Fcst'!N279","v":16294},{"$f":"'RevRun Fcst'!O279","v":10647},{"$f":"'RevRun Fcst'!P279","v":11639},{"$f":"'RevRun Fcst'!Q279","v":9164},{"$f":"'RevRun Fcst'!R279","v":8448},{"$f":"'RevRun Fcst'!S279","v":8236},{"$f":"SUM(D34:O34)","v":148397}]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":7486},11876,16120,18492,14789,15206,16294,10647,11639,9164,8448,8236,148397]
[]
[]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":232360},394788,576202,631409,514659,409647,326437,179610,112440,77699,86680,152160,3694091]
[]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H325","v":19917},{"$f":"'RevRun Fcst'!I325","v":51237},{"$f":"'RevRun Fcst'!J325","v":44078},{"$f":"'RevRun Fcst'!K325","v":41864},{"$f":"'RevRun Fcst'!L325","v":53726},{"$f":"'RevRun Fcst'!M325","v":51989},{"$f":"'RevRun Fcst'!N325","v":39677},{"$f":"'RevRun Fcst'!O325","v":62981},{"$f":"'RevRun Fcst'!P325","v":24713},{"$f":"'RevRun Fcst'!Q325","v":13737},{"$f":"'RevRun Fcst'!R325","v":17915},{"$f":"'RevRun Fcst'!S325","v":14961},{"$f":"SUM(D41:O41)","v":436795}]
[]
[]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":252277},446025,620280,673273,568385,461636,366114,242591,137153,91436,104595,167121,4130886]
[]
[]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":11796221},16722889,22087145,25755376,20765229,17421324,14040484,9392893,7429134,8419824,8533014,{"$f":"+O25+O44","v":8787367},171150900]
[]
["Usage by Season"]
[null,null,"Month",{"$f":"MONTH(D5)","v":10},11,12,1,2,3,4,5,6,7,8,9]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":1},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":0},0,0,0,0,1,1,1,1,1,1,"Total"]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":0},{"$f":"IF(E51=0,E7+E8,0)","v":9791659},15448448,17853027,13975636,10442122,0,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":67510892},{"$f":"SUM(G52:I52)","v":42270785}]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":5958901},0,0,0,0,0,7744816,3896895,2478429,2310169,2237986,3155079,{"$f":"SUM(D53:O53)","v":27782275},{"$f":"P52+P53-Q52","v":53022382}]
["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-S"]
[null,"Winter",null,{"$f":"IF(D51=0,D10,0)","v":0},667892,794543,847850,691002,675968,0,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":3677255},{"$f":"SUM(G58:I58)","v":2214820}]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":576280},0,0,0,0,0,631344,502084,509226,467888,435417,502410,{"$f":"SUM(D59:O59)","v":3624649},{"$f":"P58+P59-Q58","v":5087084}]
[]
[]
[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,{"$f":"'Monthly Inputs'!G3","v":"Oct11"},{"$f":"'Monthly Inputs'!H3","v":"Nov11"},{"$f":"'Monthly Inputs'!I3","v":"Dec11"},{"$f":"'Monthly Inputs'!J3","v":"Jan12"},{"$f":"'Monthly Inputs'!K3","v":"Feb12"},{"$f":"'Monthly Inputs'!L3","v":"Mar12"},{"$f":"'Monthly Inputs'!M3","v":"Apr12"},{"$f":"'Monthly Inputs'!N3","v":"May12"},{"$f":"'Monthly Inputs'!O3","v":"Jun12"},{"$f":"'Monthly Inputs'!P3","v":"Jul12"},{"$f":"'Monthly Inputs'!Q3","v":"Aug12"},{"$f":"'Monthly Inputs'!R3","v":"Sep12"},"Total"]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H272+'RevRun Fcst'!H281","v":2818},{"$f":"'RevRun Fcst'!I272+'RevRun Fcst'!I281","v":3394},{"$f":"'RevRun Fcst'!J272+'RevRun Fcst'!J281","v":3949},{"$f":"'RevRun Fcst'!K272+'RevRun Fcst'!K281","v":4261},{"$f":"'RevRun Fcst'!L272+'RevRun Fcst'!L281","v":3775},{"$f":"'RevRun Fcst'!M272+'RevRun Fcst'!M281","v":3829},{"$f":"'RevRun Fcst'!N272+'RevRun Fcst'!N281","v":3971},{"$f":"'RevRun Fcst'!O272+'RevRun Fcst'!O281","v":3233},{"$f":"'RevRun Fcst'!P272+'RevRun Fcst'!P281","v":3362},{"$f":"'RevRun Fcst'!Q272+'RevRun Fcst'!Q281","v":3038},{"$f":"'RevRun Fcst'!R272+'RevRun Fcst'!R281","v":2945},{"$f":"'RevRun Fcst'!S272+'RevRun Fcst'!S281","v":2916},{"$f":"SUM(D65:O65)","v":41491}]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":3345},8606,7404,7032,9024,8732,6664,10579,4151,2307,3009,{"$f":"P66-SUM(D66:N66)","v":2514},{"$f":"'RevRun Fcst'!T299+'RevRun Fcst'!T313","v":73367}]
[]
[{"$f":"\"I-2 Gas Cost (Rate Effective \"&'Other Inputs'!E62&\")\"","v":"I-2 Gas Cost (Rate Effective 11/1/2005)"},null,null,{"$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",{"$f":"+P20","v":105469081},{"$f":"H74/H76","v":0.96615991517725408}]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E130","v":39307},{"$f":"1-E74","v":3.0690131717638569E-2},null,"Wyoming Sales",{"$f":"+P39","v":3694091},{"$f":"1-I74","v":3.3840084822745919E-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":109163172},{"$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":"2010-11-01"},{"$f":"Expenses!K9","v":"2010-12-01"},{"$f":"Expenses!L9","v":"2011-01-01"},{"$f":"Expenses!M9","v":"2011-02-01"},{"$f":"Expenses!N9","v":"2011-03-01"},{"$f":"Expenses!O9","v":"2011-04-01"},{"$f":"Expenses!P9","v":"2011-05-01"},{"$f":"Expenses!Q9","v":"2011-06-01"},{"$f":"Expenses!R9","v":"2011-07-01"},{"$f":"Expenses!G9","v":"2010-08-01"},{"$f":"Expenses!H9","v":"2010-09-01"},{"$f":"Expenses!I9","v":"2010-10-01"},{"$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":305859.28000000003},{"$f":"Expenses!K445","v":273395.3},{"$f":"Expenses!L445","v":316092.38},{"$f":"Expenses!M445","v":480962.53},{"$f":"Expenses!N445","v":-1116300.83},{"$f":"Expenses!O445","v":319571.01},{"$f":"Expenses!P445","v":425103.41000000003},{"$f":"Expenses!Q445","v":202932.77000000002},{"$f":"Expenses!R445","v":217135.37},{"$f":"Expenses!G445","v":449041.52},{"$f":"Expenses!H445","v":437030.17},{"$f":"Expenses!I445","v":438425.68},{"$f":"SUM(D86:O86)","v":2749248.5900000003}]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!J446","v":509098.23999999999},{"$f":"Expenses!K446","v":532596.09},{"$f":"Expenses!L446","v":506771.38},{"$f":"Expenses!M446","v":492405.14},{"$f":"Expenses!N446","v":523726.83},{"$f":"Expenses!O446","v":376987.77},{"$f":"Expenses!P446","v":520788.49},{"$f":"Expenses!Q446","v":435429.94},{"$f":"Expenses!R446","v":806677.91},{"$f":"Expenses!G446","v":764107.16},{"$f":"Expenses!H446","v":467551.06},{"$f":"Expenses!I446","v":4.41},{"$f":"SUM(D87:O87)","v":5936144.4199999999}]
[null,"Gas Processed by Others (account 491)",null,{"$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,{"$f":"Expenses!J447","v":143653.4},{"$f":"Expenses!K447","v":93278.12},{"$f":"Expenses!L447","v":83662.559999999998},{"$f":"Expenses!M447","v":113428.99},{"$f":"Expenses!N447","v":81099.12},{"$f":"Expenses!O447","v":129891.2},{"$f":"Expenses!P447","v":126089.44},{"$f":"Expenses!Q447","v":97079.150000000009},{"$f":"Expenses!R447","v":130107.58},{"$f":"Expenses!G447","v":222340.52000000002},{"$f":"Expenses!H447","v":75753.100000000006},{"$f":"Expenses!I447","v":148564.01},{"$f":"SUM(D89:O89)","v":1444947.19}]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!J450","v":-19159.95},{"$f":"-Expenses!K450","v":-13814.460000000001},{"$f":"-Expenses!L450","v":-11805.4},{"$f":"-Expenses!M450","v":-15202.57},{"$f":"-Expenses!N450","v":-11003.37},{"$f":"-Expenses!O450","v":-16138.789999999999},{"$f":"-Expenses!P450","v":-18977.21},{"$f":"-Expenses!Q450","v":-14600.029999999999},{"$f":"-Expenses!R450","v":-18701.13},{"$f":"-Expenses!G450","v":-28621.920000000002},{"$f":"-Expenses!H450","v":-11159.77},{"$f":"-Expenses!I450","v":-24913.89},{"$f":"SUM(D90:O90)","v":-204098.49}]
[]
[]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!J448","v":1063749.3899999999},{"$f":"Expenses!K448","v":1190213.3900000001},{"$f":"Expenses!L448","v":1118930.7},{"$f":"Expenses!M448","v":1303205.79},{"$f":"Expenses!N448","v":1395389.6400000001},{"$f":"Expenses!O448","v":1290450.08},{"$f":"Expenses!P448","v":1454344.71},{"$f":"Expenses!Q448","v":1516724.59},{"$f":"Expenses!R448","v":1605832.48},{"$f":"Expenses!G448","v":1181542.26},{"$f":"Expenses!H448","v":1275780.57},{"$f":"Expenses!I448","v":1221418.6400000001},{"$f":"SUM(D93:O93)","v":15617582.24}]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!J449","v":197542},{"$f":"Expenses!K449","v":153968},{"$f":"Expenses!L449","v":193104},{"$f":"Expenses!M449","v":102294},{"$f":"Expenses!N449","v":506203},{"$f":"Expenses!O449","v":387846},{"$f":"Expenses!P449","v":465416},{"$f":"Expenses!Q449","v":181393},{"$f":"Expenses!R449","v":60431},{"$f":"Expenses!G449","v":89341},{"$f":"Expenses!H449","v":89973},{"$f":"Expenses!I449","v":149182},{"$f":"SUM(D94:O94)","v":2576693}]
[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,{"$f":"'Rate Base'!H8","v":"2010-07-21"},{"$f":"'Rate Base'!I8","v":"2010-08-20"},{"$f":"'Rate Base'!J8","v":"2010-09-19"},{"$f":"'Rate Base'!K8","v":"2010-10-19"},{"$f":"'Rate Base'!L8","v":"2010-11-18"},{"$f":"'Rate Base'!M8","v":"2010-12-18"},{"$f":"'Rate Base'!N8","v":"2011-01-17"},{"$f":"'Rate Base'!O8","v":"2011-02-16"},{"$f":"'Rate Base'!P8","v":"2011-03-18"},{"$f":"'Rate Base'!Q8","v":"2011-04-17"},{"$f":"'Rate Base'!R8","v":"2011-05-17"},{"$f":"'Rate Base'!S8","v":"2011-06-16"},{"$f":"'Rate Base'!T8","v":"2011-07-16"},"Average"]
["RATE BASE - PRODUCTION"]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H209","v":31735056.07},{"$f":"'Rate Base'!I209","v":43791078.539999999},{"$f":"'Rate Base'!J209","v":52502815.439999998},{"$f":"'Rate Base'!K209","v":59271925.539999999},{"$f":"'Rate Base'!L209","v":59109161.380000003},{"$f":"'Rate Base'!M209","v":43289915.130000003},{"$f":"'Rate Base'!N209","v":31369107.920000002},{"$f":"'Rate Base'!O209","v":19870006.359999999},{"$f":"'Rate Base'!P209","v":10598542.289999999},{"$f":"'Rate Base'!Q209","v":5123025.38},{"$f":"'Rate Base'!R209","v":9936676.2100000009},{"$f":"'Rate Base'!S209","v":18701733.870000001},{"$f":"'Rate Base'!T209","v":28586567.050000001},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":31977066.635000002}]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H158","v":83308976.86999999},{"$f":"'Rate Base'!I158","v":83308976.86999999},{"$f":"'Rate Base'!J158","v":83308976.86999999},{"$f":"'Rate Base'!K158","v":83072322.889999986},{"$f":"'Rate Base'!L158","v":83069634.049999982},{"$f":"'Rate Base'!M158","v":83069634.049999982},{"$f":"'Rate Base'!N158","v":83069634.049999982},{"$f":"'Rate Base'!O158","v":83069634.049999982},{"$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},83119721.207499966]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H176","v":-67578173.980000004},{"$f":"'Rate Base'!I176","v":-67653132.069999993},{"$f":"'Rate Base'!J176","v":-67718460.519999996},{"$f":"'Rate Base'!K176","v":-67544927.340000004},{"$f":"'Rate Base'!L176","v":-67617751.159999996},{"$f":"'Rate Base'!M176","v":-67671623.030000001},{"$f":"'Rate Base'!N176","v":-67738197.590000004},{"$f":"'Rate Base'!O176","v":-67803742.200000003},{"$f":"'Rate Base'!P176","v":-67863032.689999998},{"$f":"'Rate Base'!Q176","v":-67926616},{"$f":"'Rate Base'!R176","v":-67988119.400000006},{"$f":"'Rate Base'!S176","v":-68058306.340000004},{"$f":"'Rate Base'!T176","v":-68124947.769999996},-67786289.101250008]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H183","v":-6022473.2000000002},{"$f":"'Rate Base'!I183","v":-6024144.5700000003},{"$f":"'Rate Base'!J183","v":-6025571.2800000003},{"$f":"'Rate Base'!K183","v":-6026941.9000000004},{"$f":"'Rate Base'!L183","v":-6028627.3499999996},{"$f":"'Rate Base'!M183","v":-6029762.8200000003},{"$f":"'Rate Base'!N183","v":-6031221.1900000004},{"$f":"'Rate Base'!O183","v":-6032653.3899999997},{"$f":"'Rate Base'!P183","v":-6034093.9500000002},{"$f":"'Rate Base'!Q183","v":-6035531.8600000003},{"$f":"'Rate Base'!R183","v":-6036914.79},{"$f":"'Rate Base'!S183","v":-6038527.21},{"$f":"'Rate Base'!T183","v":-6040045.9199999999},-6031270.8225000007]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H244","v":-132015.07},{"$f":"'Rate Base'!I244","v":-128486.27},{"$f":"'Rate Base'!J244","v":-124957.47},{"$f":"'Rate Base'!K244","v":-121428.67},{"$f":"'Rate Base'!L244","v":-117899.87},{"$f":"'Rate Base'!M244","v":-114371.06},{"$f":"'Rate Base'!N244","v":-110987.68000000001},{"$f":"'Rate Base'!O244","v":-107604.3},{"$f":"'Rate Base'!P244","v":-104220.92},{"$f":"'Rate Base'!Q244","v":-100837.54000000001},{"$f":"'Rate Base'!R244","v":-97454.16},{"$f":"'Rate Base'!S244","v":-94070.78},{"$f":"'Rate Base'!T244","v":-90687.400000000009},-111139.1629166667]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H251","v":-3335491.09},{"$f":"'Rate Base'!I251","v":-3312771.75},{"$f":"'Rate Base'!J251","v":-2985639.55},{"$f":"'Rate Base'!K251","v":-2934785.61},{"$f":"'Rate Base'!L251","v":-3020859.24},{"$f":"'Rate Base'!M251","v":-2962151.69},{"$f":"'Rate Base'!N251","v":-2872804},{"$f":"'Rate Base'!O251","v":-2783658.27},{"$f":"'Rate Base'!P251","v":-2694447.37},{"$f":"'Rate Base'!Q251","v":-2605144.87},{"$f":"'Rate Base'!R251","v":-2515839.3199999998},{"$f":"'Rate Base'!S251","v":-2426755.35},{"$f":"'Rate Base'!T251","v":-2337665.9300000002},-2829286.2941666669]
[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},{"$f":"'Rate Base'!L258","v":-1188424.08},{"$f":"'Rate Base'!M258","v":-1188424.08},{"$f":"'Rate Base'!N258","v":-1188424.08},{"$f":"'Rate Base'!O258","v":-1188424.08},{"$f":"'Rate Base'!P258","v":-1188424.08},{"$f":"'Rate Base'!Q258","v":-1188424.08},{"$f":"'Rate Base'!R258","v":-1188424.08},{"$f":"'Rate Base'!S258","v":-1188424.08},{"$f":"'Rate Base'!T258","v":-1188424.08},-1196182.4337500001]
[]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total"]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":786110.32000000018},null,"Thirteen month average",null,{"$f":"P100","v":83119721.207499966},{"$f":"P101","v":-67786289.101250008},{"$f":"P102","v":-6031270.8225000007},{"$f":"P103","v":-111139.1629166667},{"$f":"P104","v":-2829286.2941666669},{"$f":"P105","v":-1196182.4337500001},{"$f":"SUM(H108:M108)","v":5165553.3929166235}]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":17572.72},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E249*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$249","v":-5236542.4360724976},{"$f":"I108*'Other Inputs'!$E$249","v":4270536.2133787507},{"$f":"J108*'Other Inputs'!$E$249","v":379970.06181750004},null,null,null,{"$f":"SUM(H109:M109)","v":-586036.16087624687}]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":539925.08165756043},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":4579517.2320403764}]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":1343608.1216575606},null,null,null,null,null,null,null,null,{"$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)"},{"$f":"M110*'Other Inputs'!E252","v":539925.08165756043}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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)"},{"$f":"M110*'Other Inputs'!E251","v":548168.21267523302}]
[]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,{"$f":"'Monthly Inputs'!G3","v":"Oct11"},{"$f":"'Monthly Inputs'!H3","v":"Nov11"},{"$f":"'Monthly Inputs'!I3","v":"Dec11"},{"$f":"'Monthly Inputs'!J3","v":"Jan12"},{"$f":"'Monthly Inputs'!K3","v":"Feb12"},{"$f":"'Monthly Inputs'!L3","v":"Mar12"},{"$f":"'Monthly Inputs'!M3","v":"Apr12"},{"$f":"'Monthly Inputs'!N3","v":"May12"},{"$f":"'Monthly Inputs'!O3","v":"Jun12"},{"$f":"'Monthly Inputs'!P3","v":"Jul12"},{"$f":"'Monthly Inputs'!Q3","v":"Aug12"},{"$f":"'Monthly Inputs'!R3","v":"Sep12"},"Total"]
["COMPANY PRODUCTION"]
[null,"Prior Company"]
[null,"D24 Wells"]
[null,"Brady & Powel"]
[null,"Total Company Production",null,{"$f":"'Monthly Inputs'!G16","v":5920619},{"$f":"'Monthly Inputs'!H16","v":6207015},{"$f":"'Monthly Inputs'!I16","v":6021781},{"$f":"'Monthly Inputs'!J16","v":6025923},{"$f":"'Monthly Inputs'!K16","v":6191207},{"$f":"'Monthly Inputs'!L16","v":6115283},{"$f":"'Monthly Inputs'!M16","v":6036273},{"$f":"'Monthly Inputs'!N16","v":5988828},{"$f":"'Monthly Inputs'!O16","v":5836397},{"$f":"'Monthly Inputs'!P16","v":5569433},{"$f":"'Monthly Inputs'!Q16","v":5311649},{"$f":"'Monthly Inputs'!R16","v":5947801},{"$f":"SUM(D120:O120)","v":71172209}]
[]
["STORAGE INJECTIONS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G35","v":151715},{"$f":"'Monthly Inputs'!H35","v":163609},{"$f":"'Monthly Inputs'!I35","v":0},{"$f":"'Monthly Inputs'!J35","v":0},{"$f":"'Monthly Inputs'!K35","v":0},{"$f":"'Monthly Inputs'!L35","v":0},{"$f":"'Monthly Inputs'!M35","v":0},{"$f":"'Monthly Inputs'!N35","v":0},{"$f":"'Monthly Inputs'!O35","v":0},{"$f":"'Monthly Inputs'!P35","v":0},{"$f":"'Monthly Inputs'!Q35","v":0},{"$f":"'Monthly Inputs'!R35","v":0},{"$f":"SUM(D123:O123)","v":315324}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G37","v":261776},{"$f":"'Monthly Inputs'!H37","v":2903},{"$f":"'Monthly Inputs'!I37","v":0},{"$f":"'Monthly Inputs'!J37","v":0},{"$f":"'Monthly Inputs'!K37","v":0},{"$f":"'Monthly Inputs'!L37","v":0},{"$f":"'Monthly Inputs'!M37","v":0},{"$f":"'Monthly Inputs'!N37","v":0},{"$f":"'Monthly Inputs'!O37","v":0},{"$f":"'Monthly Inputs'!P37","v":0},{"$f":"'Monthly Inputs'!Q37","v":0},{"$f":"'Monthly Inputs'!R37","v":130937.99999999999},{"$f":"SUM(D124:O124)","v":395617}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G38","v":468902},{"$f":"'Monthly Inputs'!H38","v":0},{"$f":"'Monthly Inputs'!I38","v":0},{"$f":"'Monthly Inputs'!J38","v":0},{"$f":"'Monthly Inputs'!K38","v":0},{"$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},{"$f":"SUM(D125:O125)","v":468902}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D125)","v":882393},{"$f":"SUM(E123:E125)","v":166512},0,0,0,0,0,0,0,0,0,130937.99999999999,1179843]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G36","v":1866750},{"$f":"'Monthly Inputs'!H36","v":1394090},{"$f":"'Monthly Inputs'!I36","v":0},{"$f":"'Monthly Inputs'!J36","v":0},{"$f":"'Monthly Inputs'!K36","v":0},{"$f":"'Monthly Inputs'!L36","v":0},{"$f":"'Monthly Inputs'!M36","v":563980},{"$f":"'Monthly Inputs'!N36","v":966100},{"$f":"'Monthly Inputs'!O36","v":2316780},{"$f":"'Monthly Inputs'!P36","v":2312930},{"$f":"'Monthly Inputs'!Q36","v":2159220},{"$f":"'Monthly Inputs'!R36","v":1941240},{"$f":"SUM(D127:O127)","v":13521090}]
[null,"Total Storage Injections",null,{"$f":"SUM(D126:D127)","v":2749143},{"$f":"SUM(E126:E127)","v":1560602},0,0,0,0,563980,966100,2316780,2312930,2159220,2072178,14700933]
["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":326518},{"$f":"'Monthly Inputs'!K42","v":0},{"$f":"'Monthly Inputs'!L42","v":0},{"$f":"'Monthly Inputs'!M42","v":0},{"$f":"'Monthly Inputs'!N42","v":0},{"$f":"'Monthly Inputs'!O42","v":0},{"$f":"'Monthly Inputs'!P42","v":0},{"$f":"'Monthly Inputs'!Q42","v":0},{"$f":"'Monthly Inputs'!R42","v":0},{"$f":"SUM(D130:O130)","v":326518}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G44","v":0},{"$f":"'Monthly Inputs'!H44","v":0},{"$f":"'Monthly Inputs'!I44","v":0},{"$f":"'Monthly Inputs'!J44","v":365004},{"$f":"'Monthly Inputs'!K44","v":0},{"$f":"'Monthly Inputs'!L44","v":0},{"$f":"'Monthly Inputs'!M44","v":0},{"$f":"'Monthly Inputs'!N44","v":0},{"$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":365004}]
[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":920089},{"$f":"'Monthly Inputs'!K45","v":0},{"$f":"'Monthly Inputs'!L45","v":0},{"$f":"'Monthly Inputs'!M45","v":0},{"$f":"'Monthly Inputs'!N45","v":0},{"$f":"'Monthly Inputs'!O45","v":0},{"$f":"'Monthly Inputs'!P45","v":0},{"$f":"'Monthly Inputs'!Q45","v":0},{"$f":"'Monthly Inputs'!R45","v":0},{"$f":"SUM(D132:O132)","v":920089}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D130:D132)","v":0},{"$f":"SUM(E130:E132)","v":0},0,1611611,0,0,0,0,0,0,0,0,1611611]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G43","v":0},{"$f":"'Monthly Inputs'!H43","v":0},{"$f":"'Monthly Inputs'!I43","v":6199260},{"$f":"'Monthly Inputs'!J43","v":4666580},{"$f":"'Monthly Inputs'!K43","v":2553150},{"$f":"'Monthly Inputs'!L43","v":0},{"$f":"'Monthly Inputs'!M43","v":0},{"$f":"'Monthly Inputs'!N43","v":0},{"$f":"'Monthly Inputs'!O43","v":0},{"$f":"'Monthly Inputs'!P43","v":0},{"$f":"'Monthly Inputs'!Q43","v":0},{"$f":"'Monthly Inputs'!R43","v":0},{"$f":"SUM(D134:O134)","v":13418990}]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D133:D134)","v":0},0,6199260,6278191,2553150,0,0,0,0,0,0,0,15030601]
[]
[]
["Gas Supply and Demand",null,null,{"$f":"D4","v":"Forecast"},"Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","12-Month"]
["Demand",null,null,{"$f":"D5","v":"Oct11"},"Nov11","Dec11","Jan12","Feb12","Mar12","Apr12","May12","Jun12","Jul12","Aug12","Sep12","Total"]
[]
["Utah Sales",null,null,{"$f":"+D20","v":6759154},10723234,{"$f":"+F20","v":16520123},18949599,14876830,11344837,8619173,4625749,3219517,3021586,2917781,3891498,{"$f":"SUM(D141:O141)","v":105469081}]
["Wyoming Sales",null,null,{"$f":"+D39","v":232360},394788,576202,631409,514659,409647,326437,179610,112440,77699,86680,152160,{"$f":"SUM(D142:O142)","v":3694091}]
["Total Sales",null,null,{"$f":"+D141+D142","v":6991514},11118022,17096325,19581008,15391489,11754484,8945610,4805359,3331957,3099285,3004461,4043658,109163172]
[]
["Distribution  Use (Offices)",null,"Check formulas for correct month",{"$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":30269},{"$f":"+E148-E143-E145","v":48134},74016,84773,66635,50889,38729,20804,14425,13418,13007,{"$f":"+O148-O143-O145","v":17506},{"$f":"SUM(D146:O146)","v":472605}]
[]
["Total City Gate",null,null,{"$f":"ROUND((D143+D145)/(1-'Other Inputs'!$E$254),0)","v":7021783},{"$f":"ROUND((E143+E145)/(1-'Other Inputs'!$E$254),0)","v":11166156},{"$f":"ROUND((F143+F145)/(1-'Other Inputs'!$E$254),0)","v":17170341},{"$f":"ROUND((G143+G145)/(1-'Other Inputs'!$E$254),0)","v":19665781},{"$f":"ROUND((H143+H145)/(1-'Other Inputs'!$E$254),0)","v":15458124},{"$f":"ROUND((I143+I145)/(1-'Other Inputs'!$E$254),0)","v":11805373},{"$f":"ROUND((J143+J145)/(1-'Other Inputs'!$E$254),0)","v":8984339},{"$f":"ROUND((K143+K145)/(1-'Other Inputs'!$E$254),0)","v":4826163},{"$f":"ROUND((L143+L145)/(1-'Other Inputs'!$E$254),0)","v":3346382},{"$f":"ROUND((M143+M145)/(1-'Other Inputs'!$E$254),0)","v":3112703},{"$f":"ROUND((N143+N145)/(1-'Other Inputs'!$E$254),0)","v":3017468},{"$f":"ROUND((O143+O145)/(1-'Other Inputs'!$E$254),0)","v":4061164},{"$f":"SUM(D148:O148)","v":109635777}]
[]
["Peaking Injection",null,null,{"$f":"+D126","v":882393},166512,0,0,0,0,0,0,0,{"$f":"+M126","v":0},0,130937.99999999999,{"$f":"SUM(D150:O150)","v":1179843}]
["Clay Basin Injection",null,null,{"$f":"+D127","v":1866750},1394090,0,0,0,0,563980,966100,2316780,2312930,2159220,1941240,{"$f":"SUM(D151:O151)","v":13521090}]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G59","v":48105.063499999997},{"$f":"-'Monthly Inputs'!H59","v":26519.572},{"$f":"-'Monthly Inputs'!I59","v":0},{"$f":"-'Monthly Inputs'!J59","v":0},{"$f":"-'Monthly Inputs'!K59","v":0},{"$f":"-'Monthly Inputs'!L59","v":0},{"$f":"-'Monthly Inputs'!M59","v":9756.8539999999994},{"$f":"-'Monthly Inputs'!N59","v":16713.53},{"$f":"-'Monthly Inputs'!O59","v":40080.294000000002},{"$f":"-'Monthly Inputs'!P59","v":40013.688999999998},{"$f":"-'Monthly Inputs'!Q59","v":37354.506000000001},{"$f":"-'Monthly Inputs'!R59","v":37865.124599999996},{"$f":"SUM(D152:O152)","v":256408.63309999998}]
["Total Demand",null,null,{"$f":"SUM(D148:D152)","v":9819031.0635000002},{"$f":"SUM(E148:E152)","v":12753277.572000001},17170341,19665781,{"$f":"SUM(H148:H152)","v":15458124},11805373,9558075.8540000003,5808976.5300000003,5703242.2939999998,5465646.6890000002,5214042.5060000001,{"$f":"SUM(O148:O152)","v":6171207.1245999997},{"$f":"SUM(D153:O153)","v":124593118.63309999}]
[]
["Supply"]
["Company Production",null,null,{"$f":"+D120","v":5920619},6207015,6021781,6025923,6191207,6115283,6036273,5988828,5836397,5569433,5311649,5947801,{"$f":"SUM(D156:O156)","v":71172209}]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-337475},{"$f":"ROUND(E156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-353800},{"$f":"ROUND(F156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-343242},{"$f":"ROUND(G156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-343478},{"$f":"ROUND(H156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-352899},{"$f":"ROUND(I156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-348571},{"$f":"ROUND(J156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-344068},{"$f":"ROUND(K156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-341363},{"$f":"ROUND(L156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-332675},{"$f":"ROUND(M156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-317458},{"$f":"ROUND(N156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-302764},{"$f":"ROUND(O156*(-'Other Inputs'!$E$256-'Other Inputs'!$E$257),0)","v":-339025},{"$f":"SUM(D157:O157)","v":-4056818}]
["Company Production @ City Gate",null,null,{"$f":"SUM(D156:D157)","v":5583144},{"$f":"SUM(E156:E157)","v":5853215},5678539,5682445,5838308,5766712,5692205,5647465,5503722,5251975,5008885,5608776,{"$f":"SUM(D158:O158)","v":67115391}]
[]
["Peaking Withdrawal",null,null,{"$f":"+D133","v":0},0,0,1611611,0,0,0,0,0,0,0,0,{"$f":"SUM(D160:O160)","v":1611611}]
["Clay Basin Withdrawal",null,null,{"$f":"+D134","v":0},0,{"$f":"+F134","v":6199260},4666580,2553150,0,0,0,0,0,0,0,{"$f":"SUM(D161:O161)","v":13418990}]
["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},{"$f":"'Monthly Inputs'!I73+'Monthly Inputs'!I66","v":-143202.90600000002},{"$f":"'Monthly Inputs'!J73+'Monthly Inputs'!J66","v":-162889.22210000001},{"$f":"'Monthly Inputs'!K73+'Monthly Inputs'!K66","v":-58977.764999999999},{"$f":"'Monthly Inputs'!L73+'Monthly Inputs'!L66","v":0},{"$f":"'Monthly Inputs'!M73+'Monthly Inputs'!M66","v":0},{"$f":"'Monthly Inputs'!N73+'Monthly Inputs'!N66","v":0},{"$f":"'Monthly Inputs'!O73+'Monthly Inputs'!O66","v":0},{"$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},{"$f":"SUM(D162:O162)","v":-365069.89310000004},null,{"$f":"4761675+168421","v":4930096}]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G59","v":-48105.063499999997},{"$f":"'Monthly Inputs'!H59","v":-26519.572},{"$f":"'Monthly Inputs'!I59","v":0},{"$f":"'Monthly Inputs'!J59","v":0},{"$f":"'Monthly Inputs'!K59","v":0},{"$f":"'Monthly Inputs'!L59","v":0},{"$f":"'Monthly Inputs'!M59","v":-9756.8539999999994},{"$f":"'Monthly Inputs'!N59","v":-16713.53},{"$f":"'Monthly Inputs'!O59","v":-40080.294000000002},{"$f":"'Monthly Inputs'!P59","v":-40013.688999999998},{"$f":"'Monthly Inputs'!Q59","v":-37354.506000000001},{"$f":"'Monthly Inputs'!R59","v":-37865.124599999996},{"$f":"SUM(D163:O163)","v":-256408.63309999998}]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D160:D163)","v":-48105.063499999997},{"$f":"SUM(E160:E163)","v":-26519.572},6056057.0939999996,6115301.7779000001,2494172.2349999999,0,-9756.8539999999994,-16713.53,-40080.294000000002,-40013.688999999998,-37354.506000000001,-37865.124599999996,14409122.4738]
[]
["Gas Purchased @ City Gate",null,null,{"$f":"D153-D158-D164-D152","v":4235887.0635000002},{"$f":"E153-E158-E164-E152","v":6900062.5720000006},{"$f":"F153-F158-F164-F152","v":5435744.9060000004},7868034.2220999999,{"$f":"H153-H158-H164-H152","v":7125643.7650000006},{"$f":"I153-I158-I164-I152","v":6038661},3865870.8540000003,161511.53000000026,{"$f":"L153-L158-L164-L152","v":199520.29399999976},{"$f":"M153-M158-M164-M152","v":213671.68900000025},205157.50600000005,562431.12459999975,{"$f":"SUM(D166:O166)","v":42812196.526200011}]
["   Gas Reimbursement",null,null,{"$f":"+D168-D166","v":54052.936499999836},{"$f":"+E168-E166","v":88050.427999999374},69364.093999999575,100402.7779000001,90929.234999999404,77058,49331.145999999717,2061.4699999997392,2545.7060000002384,2726.3109999997541,2617.4939999999478,7176.8754000002518,{"$f":"SUM(D167:O167)","v":546316.47379999794}]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D166/(1-'Other Inputs'!$E$257),0)","v":4289940},{"$f":"ROUND(E166/(1-'Other Inputs'!$E$257),0)","v":6988113},{"$f":"ROUND(F166/(1-'Other Inputs'!$E$257),0)","v":5505109},{"$f":"ROUND(G166/(1-'Other Inputs'!$E$257),0)","v":7968437},{"$f":"ROUND(H166/(1-'Other Inputs'!$E$257),0)","v":7216573},{"$f":"ROUND(I166/(1-'Other Inputs'!$E$257),0)","v":6115719},{"$f":"ROUND(J166/(1-'Other Inputs'!$E$257),0)","v":3915202},{"$f":"ROUND(K166/(1-'Other Inputs'!$E$257),0)","v":163573},{"$f":"ROUND(L166/(1-'Other Inputs'!$E$257),0)","v":202066},{"$f":"ROUND(M166/(1-'Other Inputs'!$E$257),0)","v":216398},{"$f":"ROUND(N166/(1-'Other Inputs'!$E$257),0)","v":207775},{"$f":"ROUND(O166/(1-'Other Inputs'!$E$257),0)","v":569608},{"$f":"SUM(D168:O168)","v":43358513}]
[]
["Transported Volumes - total",null,null,{"$f":"+D158+D166+D135+D162","v":9819031.0635000002},{"$f":"+E158+E166+E135+E162","v":12753277.572000001},17170341,19665781,15458124,11805373,9558075.8540000003,5808976.5300000003,5703242.2939999998,5465646.6890000002,5214042.5060000001,{"$f":"+O158+O166+O135+O162","v":6171207.1245999997},{"$f":"+P158+P166+P135+P162","v":124593118.63310002}]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":150505.27320774205},2573154.6709710737,2658926.4933367758,2658926.4933367758,2401611.0262396685,2658926.4933367758,145650.26439458906,150505.27320774205,145650.26439458906,150505.27320774205,150505.27320774205,145650.26439458906]
["Storage Fuel %",null,{"$f":"(P152-P163)/(P160+P161+P150+P151)","v":1.724826126361324E-2}]
[]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D156/(D168+D156)","v":0.57985258201828127},0.47040203020387522,{"$f":"F156/(F168+F156)","v":0.52241159584241714},0.43059654032052913,{"$f":"H156/(H168+H156)","v":0.46176227533566333},0.49998217643983706,0.60657068424530036,0.97341314390918277,0.96653684886369262,0.9625986310350233,0.96235567334562444,0.91260207852537722,{"$f":"P156/(P168+P156)","v":0.62142460780086584}]
[]
["PURCHASES BREAKDOWN"]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G89","v":4018520},{"$f":"'Monthly Inputs'!H89","v":2488113.0000000005},{"$f":"'Monthly Inputs'!I89","v":0},{"$f":"'Monthly Inputs'!J89","v":798436.99999999988},{"$f":"'Monthly Inputs'!K89","v":1186573.0000000002},{"$f":"'Monthly Inputs'!L89","v":3475719.0000000005},{"$f":"'Monthly Inputs'!M89","v":3718307},{"$f":"'Monthly Inputs'!N89","v":1234},{"$f":"'Monthly Inputs'!O89","v":202065.99999999997},{"$f":"'Monthly Inputs'!P89","v":151116},{"$f":"'Monthly Inputs'!Q89","v":4276},{"$f":"'Monthly Inputs'!R89","v":391470},{"$f":"SUM(D177:O177)","v":16435831}]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G90","v":14506857.199999999},{"$f":"'Monthly Inputs'!H90","v":9330423.7500000019},{"$f":"'Monthly Inputs'!I90","v":0},{"$f":"'Monthly Inputs'!J90","v":3153826.15},{"$f":"'Monthly Inputs'!K90","v":4592037.5100000007},{"$f":"'Monthly Inputs'!L90","v":12929674.680000002},{"$f":"'Monthly Inputs'!M90","v":14464214.23},{"$f":"'Monthly Inputs'!N90","v":4849.62},{"$f":"'Monthly Inputs'!O90","v":812305.31999999983},{"$f":"'Monthly Inputs'!P90","v":625620.24},{"$f":"'Monthly Inputs'!Q90","v":17745.400000000001},{"$f":"'Monthly Inputs'!R90","v":1597197.6},{"$f":"SUM(D178:O178)","v":62034751.70000001}]
[]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G98","v":0},{"$f":"'Monthly Inputs'!H98","v":1500000},{"$f":"'Monthly Inputs'!I98","v":2170000},{"$f":"'Monthly Inputs'!J98","v":2170000},{"$f":"'Monthly Inputs'!K98","v":2030000},{"$f":"'Monthly Inputs'!L98","v":1240000},{"$f":"'Monthly Inputs'!M98","v":0},{"$f":"'Monthly Inputs'!N98","v":0},{"$f":"'Monthly Inputs'!O98","v":0},{"$f":"'Monthly Inputs'!P98","v":0},{"$f":"'Monthly Inputs'!Q98","v":0},{"$f":"'Monthly Inputs'!R98","v":0},{"$f":"SUM(D180:O180)","v":9110000}]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G99+'Monthly Inputs'!G100","v":333333.33},{"$f":"'Monthly Inputs'!H99+'Monthly Inputs'!H100","v":6123828.3300000001},{"$f":"'Monthly Inputs'!I99+'Monthly Inputs'!I100","v":9580369.8300000001},{"$f":"'Monthly Inputs'!J99+'Monthly Inputs'!J100","v":9679569.8300000001},{"$f":"'Monthly Inputs'!K99+'Monthly Inputs'!K100","v":8983786.8300000001},{"$f":"'Monthly Inputs'!L99+'Monthly Inputs'!L100","v":5114044.83},{"$f":"'Monthly Inputs'!M99+'Monthly Inputs'!M100","v":0},{"$f":"'Monthly Inputs'!N99+'Monthly Inputs'!N100","v":0},{"$f":"'Monthly Inputs'!O99+'Monthly Inputs'!O100","v":0},{"$f":"'Monthly Inputs'!P99+'Monthly Inputs'!P100","v":0},{"$f":"'Monthly Inputs'!Q99+'Monthly Inputs'!Q100","v":0},{"$f":"'Monthly Inputs'!R99+'Monthly Inputs'!R100","v":0},{"$f":"SUM(D181:O181)","v":39814932.979999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P181+P184","v":109480466.41129273}]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G95","v":0},{"$f":"'Monthly Inputs'!H95","v":3000000},{"$f":"'Monthly Inputs'!I95","v":3335109},{"$f":"'Monthly Inputs'!J95","v":5000000},{"$f":"'Monthly Inputs'!K95","v":4000000},{"$f":"'Monthly Inputs'!L95","v":1400000},{"$f":"'Monthly Inputs'!M95","v":0},{"$f":"'Monthly Inputs'!N95","v":0},{"$f":"'Monthly Inputs'!O95","v":0},{"$f":"'Monthly Inputs'!P95","v":0},{"$f":"'Monthly Inputs'!Q95","v":0},{"$f":"'Monthly Inputs'!R95","v":0},{"$f":"SUM(D183:O183)","v":16735109}]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G96","v":0},{"$f":"'Monthly Inputs'!H96","v":12085094.117647059},{"$f":"'Monthly Inputs'!I96","v":13968059.947259128},{"$f":"'Monthly Inputs'!J96","v":21320498.550420169},{"$f":"'Monthly Inputs'!K96","v":16703250.533613447},{"$f":"'Monthly Inputs'!L96","v":5588630.2823529411},{"$f":"'Monthly Inputs'!M96","v":0},{"$f":"'Monthly Inputs'!N96","v":0},{"$f":"'Monthly Inputs'!O96","v":0},{"$f":"'Monthly Inputs'!P96","v":0},{"$f":"'Monthly Inputs'!Q96","v":0},{"$f":"'Monthly Inputs'!R96","v":0},{"$f":"SUM(D184:O184)","v":69665533.431292742}]
[]
["Future Purchases",null,null,{"$f":"+D168-D177-D180-D183","v":271420},{"$f":"+E168-E177-E180-E183","v":0},{"$f":"+F168-F177-F180-F183","v":0},0,{"$f":"+H168-H177-H180-H183","v":0},{"$f":"+I168-I177-I180-I183","v":0},196895,162339,2.9103830456733704E-11,{"$f":"+M168-M177-M180-M183","v":65282},203499,178138,{"$f":"SUM(D186:O186)","v":1077573}]
["Future Purchases Cost",null,null,{"$f":"ROUND(D186*D194,0)","v":985255},{"$f":"ROUND(E186*E194,0)","v":0},{"$f":"ROUND(F186*F194,0)","v":0},0,{"$f":"ROUND(H186*H194,0)","v":0},0,769859,641239,0,271573,848591,730366,{"$f":"SUM(D187:O187)","v":4246883}]
[]
["Total Purchases Cost",null,null,{"$f":"+D178+D181+D184+D187","v":15825445.529999999},{"$f":"+E178+E181+E184+E187","v":27539346.197647061},{"$f":"+F178+F181+F184+F187","v":23548429.777259126},{"$f":"+G178+G181+G184+G187","v":34153894.530420169},{"$f":"+H178+H181+H184+H187","v":30279074.873613447},23632349.792352945,{"$f":"+J178+J181+J184+J187","v":15234073.23},646088.62,812305.31999999983,897193.24,866336.4,2327563.6,175762101.11129275]
[]
["Gas Cost"]
["Gas Cost Purchases",null,null,{"$f":"IF(D168=0,0,ROUND(D189/D168,5))","v":3.6889699999999999},{"$f":"IF(E168=0,0,ROUND(E189/E168,5))","v":3.9408799999999999},4.2775600000000003,4.2861500000000001,4.1957700000000004,3.8641999999999999,3.8910100000000001,3.9498500000000001,4.0199999999999996,4.1460299999999997,4.1695900000000004,4.0862600000000002]
["Gas Cost Injection Rate  - this line not used - DELETE?",null,null,{"$f":"'Ut Storage'!K27","v":4.2375863716151354},{"$f":"+D193","v":4.2375863716151354},4.2375863716151354,4.2375863716151354,4.2375863716151354,4.2375863716151354,4.2375863716151354,4.2375863716151354,4.2375863716151354,4.2375863716151354,4.2375863716151354,4.2375863716151354]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E165,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D226+'Other Inputs'!$E$165","v":3.63},{"$f":"+E226+'Other Inputs'!$E$165","v":3.77},{"$f":"+F226+'Other Inputs'!$E$165","v":3.89},{"$f":"+G226+'Other Inputs'!$E$165","v":3.97},{"$f":"+H226+'Other Inputs'!$E$165","v":3.89},{"$f":"+I226+'Other Inputs'!$E$165","v":3.74},{"$f":"+J226+'Other Inputs'!$E$165","v":3.91},{"$f":"+K226+'Other Inputs'!$E$165","v":3.95},{"$f":"+L226+'Other Inputs'!$E$165","v":4.0399999999999991},{"$f":"+M226+'Other Inputs'!$E$165","v":4.1599999999999993},{"$f":"+N226+'Other Inputs'!$E$165","v":4.17},{"$f":"+O226+'Other Inputs'!$E$165","v":4.0999999999999996}]
[]
["System Production",null,null,{"$f":"+D158","v":5583144},5853215,5678539,5682445,5838308,5766712,5692205,5647465,5503722,5251975,5008885,5608776,{"$f":"SUM(D196:O196)","v":67115391}]
["System Purchases",null,null,{"$f":"+D166","v":4235887.0635000002},6900062.5720000006,5435744.9060000004,7868034.2220999999,7125643.7650000006,6038661,3865870.8540000003,161511.53000000026,199520.29399999976,213671.68900000025,205157.50600000005,562431.12459999975,{"$f":"SUM(D197:O197)","v":42812196.526200011}]
["System Gathering of Production",null,null,{"$f":"ROUND($P198*D$120/$P$120,0)","v":4219697},4423815,4291796,4294748,4412548,4358436,4302125,4268310,4159671,3969402,3785676,4239070,{"$f":"'Other Inputs'!$D$170","v":50725293.579017863}]
["System Birch Creek Gathering",null,null,213863,224208,217517,217667,223637,220895,218041,216327,210821,201178,191866,214845,{"$f":"'Other Inputs'!$D$154","v":2570865}]
[]
["Utah Production",null,null,{"$f":"ROUND(D196*$I$74,0)","v":5394210},5655142,5486377,5490151,5640739,5571566,5499580,5456354,5317476,5074248,4839384,5418975,{"$f":"SUM(D201:O201)","v":64844202}]
["Utah Purchases",null,null,{"$f":"ROUND(D197*$I$74,0)","v":4092544},6666564,5251799,7601779,6884511,5834312,3735049,156046,192769,206441,198215,543398,{"$f":"SUM(D202:O202)","v":41363427}]
["Utah Gathering",null,null,{"$f":"ROUND(D198*$I$74,0)","v":4076902},4274113,4146561,4149413,4263227,4210946,4156541,4123870,4018907,3835077,3657568,4095620,{"$f":"SUM(D203:O203)","v":49008745}]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D199*$I$74,0)","v":206626},216621,210156,210301,216069,213420,210662,209006,203687,194370,185373,207575,{"$f":"SUM(D204:O204)","v":2483866}]
[]
["Wyoming Production",null,null,{"$f":"+D196-D201","v":188934},198073,192162,192294,197569,195146,192625,191111,186246,177727,169501,189801,{"$f":"SUM(D206:O206)","v":2271189}]
["Wyoming Purchases",null,null,{"$f":"+D197-D202","v":143343.06350000016},233498.57200000063,183945.90600000042,266255.2220999999,241132.7650000006,204349,130821.85400000028,5465.5300000002608,6751.2939999997616,7230.6890000002459,6942.5060000000522,19033.124599999748,{"$f":"SUM(D207:O207)","v":1448769.5262000021}]
["Wyoming Gathering",null,null,{"$f":"+D198-D203","v":142795},149702,145235,145335,149321,147490,145584,144440,140764,134325,128108,143450,{"$f":"SUM(D208:O208)","v":1716549}]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D199-D204","v":7237},7587,7361,7366,7568,7475,7379,7321,7134,6808,6493,7270,{"$f":"SUM(D209:O209)","v":86999}]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":7486},{"$f":"E34","v":11876},16120,18492,14789,15206,16294,10647,11639,9164,8448,8236,148397]
[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,{"$f":"SUM(D214:D215)","v":7486},{"$f":"SUM(E214:E215)","v":11876},16120,18492,14789,15206,16294,10647,11639,9164,8448,8236,148397]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G85","v":3.61},{"$f":"'Monthly Inputs'!H85","v":3.75},{"$f":"'Monthly Inputs'!I85","v":3.87},{"$f":"'Monthly Inputs'!J85","v":3.95},{"$f":"'Monthly Inputs'!K85","v":3.87},{"$f":"'Monthly Inputs'!L85","v":3.72},{"$f":"'Monthly Inputs'!M85","v":3.89},{"$f":"'Monthly Inputs'!N85","v":3.93},{"$f":"'Monthly Inputs'!O85","v":4.0199999999999996},{"$f":"'Monthly Inputs'!P85","v":4.1399999999999997},{"$f":"'Monthly Inputs'!Q85","v":4.1500000000000004},{"$f":"'Monthly Inputs'!R85","v":4.08}]
[null,null,null,{"$f":"D216*D218","v":27024.46},{"$f":"E216*E218","v":44535},62384.4,73043.400000000009,57233.43,56566.32,63383.66,41842.71,46788.779999999992,37938.959999999999,35059.200000000004,33602.879999999997,{"$f":"SUM(D219:O219)","v":579403.20000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P219/P216","v":3.9044131619911457}]
[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":4.0144533425641722}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":185973},225683,239132,210722,172192,188747,205013,188770,193862,205529,206378,196009,2418010]
[null,{"$f":"B218","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G85","v":3.61},{"$f":"'Monthly Inputs'!H85","v":3.75},{"$f":"'Monthly Inputs'!I85","v":3.87},{"$f":"'Monthly Inputs'!J85","v":3.95},{"$f":"'Monthly Inputs'!K85","v":3.87},{"$f":"'Monthly Inputs'!L85","v":3.72},{"$f":"'Monthly Inputs'!M85","v":3.89},{"$f":"'Monthly Inputs'!N85","v":3.93},{"$f":"'Monthly Inputs'!O85","v":4.0199999999999996},{"$f":"'Monthly Inputs'!P85","v":4.1399999999999997},{"$f":"'Monthly Inputs'!Q85","v":4.1500000000000004},{"$f":"'Monthly Inputs'!R85","v":4.08}]
[null,null,null,{"$f":"D225*D226","v":671362.53},{"$f":"E225*E226","v":846311.25},925440.84,832351.9,666383.04,702138.84000000008,797500.57000000007,741866.1,779325.23999999987,850890.05999999994,856468.70000000007,{"$f":"O225*O226","v":799716.72},{"$f":"SUM(D227:O227)","v":9469755.790000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P227/P225","v":3.9163426908904433}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":3.983489931537084}]
[]
[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$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896},{"$f":"'Other Inputs'!$C$56","v":1.6183362710509896}]
[null,null,null,{"$f":"D236*D237*D238","v":2658926.4933367758},{"$f":"E236*E237*E238","v":2401611.0262396685},2658926.4933367758,145650.26439458906,150505.27320774205,145650.26439458906,150505.27320774205,150505.27320774205,145650.26439458906,150505.27320774205,2573154.6709710737,2658926.4933367758,{"$f":"SUM(D239:O239)","v":13990517.063235804}]
[]
[]
[]
[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,{"$f":"D243*(D177+D180+D183+D186)","v":557692.20000000007},{"$f":"E243*(E177+E180+E183+E186)","v":978335.82000000007},275255.45,398421.85000000003,144331.46,122314.38,78304.040000000008,3271.46,2020.66,0,0,0]

{"sheet":"CET & DSM","index":8,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":false,"merged":[[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":-1.0622190981342075E-2},{"$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":95293167},null,null,null,{"$f":"ROUND(B6/D6,5)","v":0.44074999999999998}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical Bill Rates"]
["CET Amortization Calculation"]
[null,"Balance","Date","DNG Rev",null,null,null,"New DNG",null,null,null,"% Change",null,null,null,null,null,null,"Current","Proposed"]
["CET Balance",{"$f":"'Other Inputs'!$E$220","v":-1886289.5139732135},{"$f":"'Other Inputs'!$F$220","v":"2011-07-31"},{"$f":"D20","v":177580079.03327},null,null,null,{"$f":"D11+B11","v":175693789.5192968},null,null,null,{"$f":"P5","v":-1.0622190981342075E-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$86","v":"2011-06-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$90","v":5},{"$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":23076373},{"$f":"'Other Inputs'!E210","v":1.87767},{"$f":"B16*C16","v":43329813.290909998},null,null,null,{"$f":"ROUND((J16/B16),5)","v":-1.9939999999999999E-2},null,{"$f":"D16*$P$5","v":-460257.55196194019},null,{"$f":"C16+H16","v":1.8577299999999999},null,{"$f":"L16*B16","v":42869670.413289994},null,{"$f":"ROUND(H16,5)","v":-1.9939999999999999E-2},{"$f":"B16*P16","v":-460142.87761999998},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"N24","v":7.2666900000000005},{"$f":"N31","v":7.2264400000000002},{"$f":"N38","v":7.1486177710941989},{"$f":"N45","v":7.7381577710941984}]
["Block 2 Summer",{"$f":"'Other Inputs'!E226","v":4705902},{"$f":"'Other Inputs'!E211","v":0.69703999999999999},{"$f":"B17*C17","v":3280201.9300799998},null,null,null,{"$f":"ROUND((J17/B17),5)","v":-7.4000000000000003E-3},null,{"$f":"D17*$P$5","v":-34842.931358676644},null,{"$f":"C17+H17","v":0.68964000000000003},null,{"$f":"L17*B17","v":3245378.2552800002},null,{"$f":"ROUND(H17,5)","v":-7.4000000000000003E-3},{"$f":"B17*P17","v":-34823.674800000001}]
["Block 1 Winter",{"$f":"'Other Inputs'!E223","v":52526064},{"$f":"'Other Inputs'!E212","v":2.2293799999999999},{"$f":"B18*C18","v":117100556.56031999},null,null,null,{"$f":"ROUND((J18/B18),5)","v":-2.368E-2},null,{"$f":"D18*$P$5","v":-1243864.4758051685},null,{"$f":"C18+H18","v":2.2056999999999998},null,{"$f":"L18*B18","v":115856739.36479999},null,{"$f":"ROUND(H18,5)","v":-2.368E-2},{"$f":"B18*P18","v":-1243817.1955200001},null,{"$f":"'Other Inputs'!$G$88","v":8.2162400000000009},{"$f":"N26","v":8.2636800000000008},{"$f":"N33","v":8.2159499999999994},{"$f":"N40","v":8.1158477710941987},{"$f":"N47","v":9.3341577710941976}]
["Block 2 Winter",{"$f":"'Other Inputs'!E224","v":14984828},{"$f":"'Other Inputs'!E213","v":0.92557},{"$f":"B19*C19","v":13869507.25196},null,null,null,{"$f":"ROUND((J19/B19),5)","v":-9.8300000000000002E-3},null,{"$f":"D19*$P$5","v":-147324.55484742802},null,{"$f":"C19+H19","v":0.91574},null,{"$f":"L19*B19","v":13722206.392720001},null,{"$f":"ROUND(H19,5)","v":-9.8300000000000002E-3},{"$f":"B19*P19","v":-147300.85923999999}]
["GS-1 Block Rev",{"$f":"SUM(B16:B19)","v":95293167},null,{"$f":"SUM(D16:D19)","v":177580079.03327},null,null,null,null,null,{"$f":"B11","v":-1886289.5139732135},null,null,null,{"$f":"SUM(N16:N19)","v":175693994.42609},null,null,{"$f":"SUM(Q16:Q19)","v":-1886084.60718}]
[]
["Total Rate Calculation With CET Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F8","v":"2011-10-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2011-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.87767},{"$f":"$H$16","v":-1.9939999999999999E-2},0.44103999999999999,1.519E-2,2.9080000000000002E-2,null,{"$f":"SUM(B24:F24)","v":2.3430399999999998},0.55715000000000003,1.244E-2,null,4.2133900000000004,0.14066999999999999,{"$f":"SUM(H24:M24)","v":7.2666900000000005},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"N24-P24","v":3.9960000000000662E-2}]
["Block 2 Summer",{"$f":"$C$17","v":0.69703999999999999},{"$f":"$H$17","v":-7.4000000000000003E-3},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.0800000000000001E-2,null,{"$f":"SUM(B25:F25)","v":1.1566699999999999},{"$f":"I24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H25:M25)","v":6.0803200000000004},null,{"$f":"'Other Inputs'!$G$87","v":6.06548},{"$f":"N25-P25","v":1.4840000000000408E-2}]
["Block 1 Winter",{"$f":"$C$18","v":2.2293799999999999},{"$f":"$H$18","v":-2.368E-2},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},3.4529999999999998E-2,null,{"$f":"SUM(B26:F26)","v":2.6964600000000001},1.18665,2.6509999999999999E-2,null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H26:M26)","v":8.2636800000000008},null,{"$f":"'Other Inputs'!$G$88","v":8.2162400000000009},{"$f":"N26-P26","v":4.7439999999999927E-2}]
["Block 2 Winter",{"$f":"$C$19","v":0.92557},{"$f":"$H$19","v":-9.8300000000000002E-3},{"$f":"$D$24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},1.434E-2,null,{"$f":"SUM(B27:F27)","v":1.3863100000000002},{"$f":"I26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"L24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H27:M27)","v":6.9535300000000007},null,{"$f":"'Other Inputs'!$G$89","v":6.9338300000000004},{"$f":"N27-P27","v":1.9700000000000273E-2}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2011-10-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2011-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.87767},-5.9900000000000002E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B31:F31)","v":2.3027899999999999},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J24","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H31:M31)","v":7.2264400000000002},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"N31-P31","v":-2.899999999996794E-4}]
["Block 2 Summer",{"$f":"$C$17","v":0.69703999999999999},-2.2239999999999999E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B32:F32)","v":1.1415399999999998},{"$f":"$I$24","v":0.55715000000000003},{"$f":"J25","v":1.244E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H32:M32)","v":6.0651900000000003},null,{"$f":"'Other Inputs'!$G$87","v":6.06548},{"$f":"N32-P32","v":-2.899999999996794E-4}]
["Block 1 Winter",{"$f":"$C$18","v":2.2293799999999999},-7.1120000000000003E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B33:F33)","v":2.64873},{"$f":"$I$26","v":1.18665},{"$f":"J26","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H33:M33)","v":8.2159499999999994},null,{"$f":"'Other Inputs'!$G$88","v":8.2162400000000009},{"$f":"N33-P33","v":-2.9000000000145576E-4}]
["Block 2 Winter",{"$f":"$C$19","v":0.92557},-2.9530000000000001E-2,{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B34:F34)","v":1.36632},{"$f":"$I$26","v":1.18665},{"$f":"J27","v":2.6509999999999999E-2},null,{"$f":"$L$24","v":4.2133900000000004},{"$f":"$M$24","v":0.14066999999999999},{"$f":"SUM(H34:M34)","v":6.9335400000000007},null,{"$f":"'Other Inputs'!$G$89","v":6.9338300000000004},{"$f":"N34-P34","v":-2.899999999996794E-4}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2011-10-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2011-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.87767},{"$f":"C31","v":-5.9900000000000002E-2},{"$f":"D24","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F24","v":2.9080000000000002E-2},null,{"$f":"SUM(B38:F38)","v":2.30308},{"$f":"'Ut 1.6 p3'!G17","v":0.54986999999999997},{"$f":"'Ut 1.6 p3'!$H$17","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.1666400000000001},{"$f":"'Ut 1.6 p1'!$F$35","v":0.12902777109419852},{"$f":"SUM(H38:M38)","v":7.1486177710941989},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"N38-P38","v":-7.811222890580094E-2}]
["Block 2 Summer",{"$f":"$C$17","v":0.69703999999999999},{"$f":"C32","v":-2.2239999999999999E-2},{"$f":"D25","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F25","v":1.0800000000000001E-2},null,{"$f":"SUM(B39:F39)","v":1.1418299999999999},{"$f":"'Ut 1.6 p3'!G17","v":0.54986999999999997},{"$f":"'Ut 1.6 p3'!$H$17","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.1666400000000001},{"$f":"'Ut 1.6 p1'!$F$35","v":0.12902777109419852},{"$f":"SUM(H39:M39)","v":5.987367771094199},null,{"$f":"'Other Inputs'!$G$87","v":6.06548},{"$f":"N39-P39","v":-7.811222890580094E-2}]
["Block 1 Winter",{"$f":"$C$18","v":2.2293799999999999},{"$f":"C33","v":-7.1120000000000003E-2},{"$f":"D26","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F26","v":3.4529999999999998E-2},null,{"$f":"SUM(B40:F40)","v":2.6490200000000002},{"$f":"'Ut 1.6 p3'!G16","v":1.17116},{"$f":"'Ut 1.6 p3'!$H$16","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.1666400000000001},{"$f":"'Ut 1.6 p1'!$F$35","v":0.12902777109419852},{"$f":"SUM(H40:M40)","v":8.1158477710941987},null,{"$f":"'Other Inputs'!$G$88","v":8.2162400000000009},{"$f":"N40-P40","v":-0.10039222890580213}]
["Block 2 Winter",{"$f":"$C$19","v":0.92557},{"$f":"C34","v":-2.9530000000000001E-2},{"$f":"D27","v":0.44103999999999999},{"$f":"$E$24","v":1.519E-2},{"$f":"F27","v":1.434E-2},null,{"$f":"SUM(B41:F41)","v":1.3666099999999999},{"$f":"'Ut 1.6 p3'!G16","v":1.17116},{"$f":"'Ut 1.6 p3'!$H$16","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.1666400000000001},{"$f":"'Ut 1.6 p1'!$F$35","v":0.12902777109419852},{"$f":"SUM(H41:M41)","v":6.8334377710941991},null,{"$f":"'Other Inputs'!$G$89","v":6.9338300000000004},{"$f":"N41-P41","v":-0.10039222890580124}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2011-10-01"},null,{"$f":"'Other Inputs'!$J$86","v":"2011-06-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$f":"$C$16","v":1.87767},{"$f":"$H$16","v":-1.9939999999999999E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F38","v":2.9080000000000002E-2},null,{"$f":"SUM(B45:F45)","v":2.3427499999999997},{"$f":"I38","v":0.54986999999999997},{"$f":"'Ut 1.6 p3'!$I$17","v":0.54986999999999997},null,{"$f":"'Ut 1.6 p1'!$F$36","v":4.2956677710941991},null,{"$f":"SUM(H45:L45)","v":7.7381577710941984},null,{"$f":"'Other Inputs'!$G$86","v":7.2267299999999999},{"$f":"N45-P45","v":0.51142777109419857}]
["Block 2 Summer",{"$f":"$C$17","v":0.69703999999999999},{"$f":"$H$17","v":-7.4000000000000003E-3},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F39","v":1.0800000000000001E-2},null,{"$f":"SUM(B46:F46)","v":1.15638},{"$f":"I39","v":0.54986999999999997},{"$f":"'Ut 1.6 p3'!$I$17","v":0.54986999999999997},null,{"$f":"$L$45","v":4.2956677710941991},null,{"$f":"SUM(H46:L46)","v":6.5517877710941992},null,{"$f":"'Other Inputs'!$G$87","v":6.06548},{"$f":"N46-P46","v":0.4863077710941992}]
["Block 1 Winter",{"$f":"$C$18","v":2.2293799999999999},{"$f":"$H$18","v":-2.368E-2},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F40","v":3.4529999999999998E-2},null,{"$f":"SUM(B47:F47)","v":2.69617},{"$f":"I40","v":1.17116},{"$f":"'Ut 1.6 p3'!$I$16","v":1.17116},null,{"$f":"$L$45","v":4.2956677710941991},null,{"$f":"SUM(H47:L47)","v":9.3341577710941976},null,{"$f":"'Other Inputs'!$G$88","v":8.2162400000000009},{"$f":"N47-P47","v":1.1179177710941968}]
["Block 2 Winter",{"$f":"$C$19","v":0.92557},{"$f":"$H$19","v":-9.8300000000000002E-3},{"$f":"$H$6","v":0.44074999999999998},{"$f":"$E$24","v":1.519E-2},{"$f":"F41","v":1.434E-2},null,{"$f":"SUM(B48:F48)","v":1.38602},{"$f":"I41","v":1.17116},{"$f":"'Ut 1.6 p3'!$I$16","v":1.17116},null,{"$f":"$L$45","v":4.2956677710941991},null,{"$f":"SUM(H48:L48)","v":8.0240077710941993},null,{"$f":"'Other Inputs'!$G$89","v":6.9338300000000004},{"$f":"N48-P48","v":1.0901777710941989}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2011-06-01"},{"$f":"N43","v":"2011-10-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":127.42},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":128.13},null,null,null,{"$f":"D53-C53","v":0.70999999999999375}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":107.7},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":108.3},null,null,null,0.59999999999999432]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":87.98},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":88.46},null,null,null,0.47999999999998977]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":64.98},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.31},null,null,null,0.32999999999999829]
["May",4.4000000000000004,36.799999999999997,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":36.97},null,null,null,0.17000000000000171]
["June",3.1,27.4,27.53,null,null,null,0.13000000000000256]
["July",2,19.45,19.53,null,null,null,8.0000000000001847E-2]
["August",1.8,18.010000000000002,18.079999999999998,null,null,null,6.9999999999996732E-2]
["September",2,19.45,19.53,null,null,null,8.0000000000001847E-2]
["October",3.1,27.4,27.53,null,null,null,0.13000000000000256]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":56.76},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":57.06},null,null,null,0.30000000000000426]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":99.49},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":100.03},null,null,null,0.54000000000000625]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":692.84},{"$f":"SUM(D53:D64)","v":696.45999999999981},null,null,null,{"$f":"SUM(H53:H64)","v":3.6199999999999939},null,{"$f":"H65/C65","v":5.2248715432134316E-3}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2011-06-01"},{"$f":"D52","v":"2011-10-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":127.42},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":127.42},null,null,null,{"$f":"D71-C71","v":0}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":107.7},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":107.7},null,null,null,0]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":87.98},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":87.98},null,null,null,0]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":64.98},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":64.98},null,null,null,0]
["May",4.4000000000000004,36.799999999999997,36.799999999999997,null,null,null,0]
["June",3.1,27.4,27.4,null,null,null,0]
["July",2,19.45,19.45,null,null,null,0]
["August",1.8,18.010000000000002,18.010000000000002,null,null,null,0]
["September",2,19.45,19.45,null,null,null,0]
["October",3.1,27.4,27.4,null,null,null,0]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":56.76},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":56.76},null,null,null,0]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":99.49},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":99.48},null,null,null,-9.9999999999909051E-3]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":692.84},{"$f":"SUM(D71:D82)","v":692.83},null,null,null,{"$f":"SUM(H71:H82)","v":-9.9999999999909051E-3},null,{"$f":"H83/C83","v":-1.443334680444389E-5}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2011-06-01"},{"$f":"D70","v":"2011-10-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":127.42},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":125.93},null,null,null,{"$f":"D89-C89","v":-1.4899999999999949}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":107.7},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":106.45},null,null,null,-1.25]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":87.98},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":86.97},null,null,null,-1.0100000000000051]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":64.98},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":64.33},null,null,null,-0.65000000000000568]
["May",4.4000000000000004,36.799999999999997,36.450000000000003,null,null,null,-0.34999999999999432]
["June",3.1,27.4,27.16,null,null,null,-0.23999999999999844]
["July",2,19.45,19.3,null,null,null,-0.14999999999999858]
["August",1.8,18.010000000000002,17.87,null,null,null,-0.14000000000000057]
["September",2,19.45,19.3,null,null,null,-0.14999999999999858]
["October",3.1,27.4,27.16,null,null,null,-0.23999999999999844]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":56.76},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":56.13},null,null,null,-0.62999999999999545]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":99.49},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":98.33},null,null,null,-1.1599999999999966]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":692.84},{"$f":"SUM(D89:D100)","v":685.38000000000011},null,null,null,{"$f":"SUM(H89:H100)","v":-7.4599999999999866},null,{"$f":"H101/C101","v":-1.0767276716124916E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2011-06-01"},{"$f":"D52","v":"2011-10-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":127.42},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":144.08000000000001},null,null,null,{"$f":"D107-C107","v":16.660000000000011}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":107.7},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":121.68},null,null,null,13.980000000000004]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":87.98},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":99.27},null,null,null,11.289999999999992]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":64.98},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":69.23},null,null,null,4.25]
["May",4.4000000000000004,36.799999999999997,39.049999999999997,null,null,null,2.25]
["June",3.1,27.4,28.99,null,null,null,1.5899999999999999]
["July",2,19.45,20.48,null,null,null,1.0300000000000011]
["August",1.8,18.010000000000002,18.93,null,null,null,0.91999999999999815]
["September",2,19.45,20.48,null,null,null,1.0300000000000011]
["October",3.1,27.4,28.99,null,null,null,1.5899999999999999]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":56.76},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":63.81},null,null,null,7.0500000000000043]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":99.49},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":112.34},null,null,null,12.850000000000009]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":692.84},{"$f":"SUM(D107:D118)","v":767.33},null,null,null,{"$f":"SUM(H107:H118)","v":74.490000000000038},null,{"$f":"H119/C119","v":0.10751400034640038}]

{"sheet":"UT Tariff Sheets PT","index":9,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":false,"merged":[[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":1.87767},{"$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 ",{"$f":"'CET & DSM'!C38","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C39","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C40","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C41","v":-2.9530000000000001E-2},null,null,null,null,200,1800,2000,200,1800,2000,null,null,null,null,"First","Next","All Over",null,null,null,null,"Distribution Non-Gas Rate",{"$f":"'Ut 1.8'!C73","v":1.7550300000000001},null,null,null,null,null,"Base DNG",null,{"$f":"'Ut 1.8'!C52","v":4.9603099999999998}]
[null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D38,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D39,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D40,5)","v":0.44103999999999999},{"$f":"ROUND('CET & DSM'!D41,5)","v":0.44103999999999999},null,null,null,"Base DNG ",{"$f":"'Ut 1.8'!C19","v":0.65741000000000005},{"$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$26,5)","v":6.0707300000000002},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":4.9786000000000001}]
[null,"Distribution Non-Gas Rate",{"$f":"SUM(C6:C9)","v":2.274},{"$f":"SUM(D6:D9)","v":1.13103},{"$f":"SUM(E6:E9)","v":2.61449},{"$f":"SUM(F6:F9)","v":1.3522699999999999},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$26,5)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Non-Gas Rate",{"$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",{"$f":"SUM(AC9:AF10)","v":6.0707300000000002},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND('Ut 1.6 p3'!G$22,5)","v":0.84514}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":0.54986999999999997},{"$f":"'CET & DSM'!I39","v":0.54986999999999997},{"$f":"'CET & DSM'!I40","v":1.17116},{"$f":"'CET & DSM'!I41","v":1.17116},null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.54984999999999995},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.54984999999999995},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.54984999999999995},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1406700000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1406700000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.1406700000000001},null,null,null,"Supplier Non-Gas Rate",{"$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$22,5)","v":0}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J38","v":0},{"$f":"'CET & DSM'!J39","v":0},{"$f":"'CET & DSM'!J40","v":0},{"$f":"'CET & DSM'!J41","v":0},null,null,null,"SNG Amortization",{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":0},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":0},{"$f":"ROUND('Ut 1.6 p3'!H$20,5)","v":0},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":0},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":0},{"$f":"ROUND('Ut 1.6 p3'!H$19,5)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate","Highest Gas Cost",null,null,null,null,null,"Supplier Non-Gas Rate",null,{"$f":"SUM(AK11:AM12)","v":0.84514}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.54986999999999997},{"$f":"SUM(D12:D13)","v":0.54986999999999997},{"$f":"SUM(E12:E13)","v":1.17116},{"$f":"SUM(F12:F13)","v":1.17116},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":0.54984999999999995},0.54984999999999995,0.54984999999999995,1.1406700000000001,1.1406700000000001,1.1406700000000001,null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[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$34,5)","v":4.1666400000000001}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.6 p1'!$F$34","v":4.1666400000000001},{"$f":"'Ut 1.6 p1'!$F$34","v":4.1666400000000001},{"$f":"'Ut 1.6 p1'!$F$34","v":4.1666400000000001},{"$f":"'Ut 1.6 p1'!$F$34","v":4.1666400000000001},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.1666400000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.1666400000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.1666400000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.1666400000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.1666400000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.1666400000000001},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.12903000000000001}]
[null,"191 Amortization ",{"$f":"'Ut 1.6 p1'!$F$35","v":0.12902777109419852},{"$f":"'Ut 1.6 p1'!$F$35","v":0.12902777109419852},{"$f":"'Ut 1.6 p1'!$F$35","v":0.12902777109419852},{"$f":"'Ut 1.6 p1'!$F$35","v":0.12902777109419852},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.12903000000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.12903000000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.12903000000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.12903000000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.12903000000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":0.12903000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":4.2956700000000003}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.2956677710941991},{"$f":"SUM(D16:D17)","v":4.2956677710941991},{"$f":"SUM(E16:E17)","v":4.2956677710941991},{"$f":"SUM(F16:F17)","v":4.2956677710941991},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":4.2956700000000003},4.2956700000000003,4.2956700000000003,4.2956700000000003,4.2956700000000003,4.2956700000000003,null,null,null,"Total Rate","$","$","$"]
[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,{"$f":"SUM(AK9,AK13,AK17)","v":10.11941}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":7.1195377710941994},{"$f":"SUM(D18,D14,D10)","v":5.9765677710941993},{"$f":"SUM(E18,E14,E10)","v":8.0813177710941986},{"$f":"SUM(F18,F14,F10)","v":6.8190977710941985},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":5.5132200000000005},5.3699600000000007,5.3025700000000002,6.1817900000000003,6.0347600000000003,5.9759500000000001,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":[[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12],[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":1.87767},{"$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 ",{"$f":"'CET & DSM'!H16","v":-1.9939999999999999E-2},{"$f":"'CET & DSM'!H17","v":-7.4000000000000003E-3},{"$f":"'CET & DSM'!H18","v":-2.368E-2},{"$f":"'CET & DSM'!H19","v":-9.8300000000000002E-3},null,null,"CET Amortization ",{"$f":"'CET & DSM'!C31","v":-5.9900000000000002E-2},{"$f":"'CET & DSM'!C32","v":-2.2239999999999999E-2},{"$f":"'CET & DSM'!C33","v":-7.1120000000000003E-2},{"$f":"'CET & DSM'!C34","v":-2.9530000000000001E-2}]
[null,"DSM Amortization  ",{"$f":"'CET & DSM'!D24","v":0.44103999999999999},{"$f":"'CET & DSM'!D25","v":0.44103999999999999},{"$f":"'CET & DSM'!D26","v":0.44103999999999999},{"$f":"'CET & DSM'!D27","v":0.44103999999999999},null,null,"DSM Amortization  ",{"$f":"ROUND('CET & DSM'!D31,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D32,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D33,5)","v":0.44074999999999998},{"$f":"ROUND('CET & DSM'!D34,5)","v":0.44074999999999998}]
[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":2.3139599999999998},{"$f":"SUM(D6:D9)","v":1.1458699999999999},{"$f":"SUM(E6:E9)","v":2.6619299999999999},{"$f":"SUM(F6:F9)","v":1.3719700000000001},null,null,"Distribution Non-Gas Rate",{"$f":"SUM(J6:J9)","v":2.2737099999999999},{"$f":"SUM(K6:K9)","v":1.1307399999999999},{"$f":"SUM(L6:L9)","v":2.6141999999999999},{"$f":"SUM(M6:M9)","v":1.35198}]
[]
[null,"Base SNG",{"$f":"'CET & DSM'!I24","v":0.55715000000000003},{"$f":"'CET & DSM'!I25","v":0.55715000000000003},{"$f":"'CET & DSM'!I26","v":1.18665},{"$f":"'CET & DSM'!I27","v":1.18665},null,null,"Base SNG",{"$f":"'CET & DSM'!I31","v":0.55715000000000003},{"$f":"'CET & DSM'!I32","v":0.55715000000000003},{"$f":"'CET & DSM'!I33","v":1.18665},{"$f":"'CET & DSM'!I34","v":1.18665}]
[null,"SNG Amortization",{"$f":"'CET & DSM'!J24","v":1.244E-2},{"$f":"'CET & DSM'!J25","v":1.244E-2},{"$f":"'CET & DSM'!J26","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J27","v":2.6509999999999999E-2},null,null,"SNG Amortization",{"$f":"'CET & DSM'!J31","v":1.244E-2},{"$f":"'CET & DSM'!J32","v":1.244E-2},{"$f":"'CET & DSM'!J33","v":2.6509999999999999E-2},{"$f":"'CET & DSM'!J34","v":2.6509999999999999E-2}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.56959000000000004},{"$f":"SUM(D12:D13)","v":0.56959000000000004},{"$f":"SUM(E12:E13)","v":1.21316},{"$f":"SUM(F12:F13)","v":1.21316},null,null,"Supplier Non-Gas Rate",{"$f":"SUM(J12:J13)","v":0.56959000000000004},{"$f":"SUM(K12:K13)","v":0.56959000000000004},{"$f":"SUM(L12:L13)","v":1.21316},{"$f":"SUM(M12:M13)","v":1.21316}]
[]
[null,"Base Gas Cost ",{"$f":"'CET & DSM'!L24","v":4.2133900000000004},{"$f":"'CET & DSM'!L25","v":4.2133900000000004},{"$f":"'CET & DSM'!L26","v":4.2133900000000004},{"$f":"'CET & DSM'!L27","v":4.2133900000000004},null,null,"Base Gas Cost ",{"$f":"'CET & DSM'!L31","v":4.2133900000000004},{"$f":"'CET & DSM'!L32","v":4.2133900000000004},{"$f":"'CET & DSM'!L33","v":4.2133900000000004},{"$f":"'CET & DSM'!L34","v":4.2133900000000004}]
[null,"191 Amortization ",{"$f":"'CET & DSM'!M24","v":0.14066999999999999},{"$f":"'CET & DSM'!M25","v":0.14066999999999999},{"$f":"'CET & DSM'!M26","v":0.14066999999999999},{"$f":"'CET & DSM'!M27","v":0.14066999999999999},null,null,"191 Amortization ",{"$f":"'CET & DSM'!M31","v":0.14066999999999999},{"$f":"'CET & DSM'!M32","v":0.14066999999999999},{"$f":"'CET & DSM'!M33","v":0.14066999999999999},{"$f":"'CET & DSM'!M34","v":0.14066999999999999}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.3540600000000005},{"$f":"SUM(D16:D17)","v":4.3540600000000005},{"$f":"SUM(E16:E17)","v":4.3540600000000005},{"$f":"SUM(F16:F17)","v":4.3540600000000005},null,null,"Commodity Rate",{"$f":"SUM(J16:J17)","v":4.3540600000000005},{"$f":"SUM(K16:K17)","v":4.3540600000000005},{"$f":"SUM(L16:L17)","v":4.3540600000000005},{"$f":"SUM(M16:M17)","v":4.3540600000000005}]
[]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":7.2376100000000001},{"$f":"SUM(D18,D14,D10)","v":6.0695200000000007},{"$f":"SUM(E18,E14,E10)","v":8.2291500000000006},{"$f":"SUM(F18,F14,F10)","v":6.9391900000000009},null,null,"Total Rate",{"$f":"SUM(J18,J14,J10)","v":7.1973599999999998},{"$f":"SUM(K18,K14,K10)","v":6.0543899999999997},{"$f":"SUM(L18,L14,L10)","v":8.181420000000001},{"$f":"SUM(M18,M14,M10)","v":6.9192000000000009}]
[]
[]
[null,null,null,null,"BSF Category 1",{"$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$36","v":4.3540600000000005},{"$f":"ROUND('Ut 1.6 p1'!$F$36,5)","v":4.2956700000000003},{"$f":"ROUND(B8*C8,0)","v":293946474},{"$f":"ROUND(B8*D8,0)","v":290004513},{"$f":"(F8-E8)","v":-3941961},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.21316},{"$f":"'Ut 1.6 p3'!I16","v":1.17116},{"$f":"ROUND(B8*J8,0)","v":81901514},{"$f":"ROUND(Calculations!Q52*K8,0)","v":49505853},{"$f":"(M8-L8)","v":-32395661},null,null,{"$f":"G8+N8","v":-36337622}]
["GS (S)",{"$f":"Calculations!P53","v":27782275},{"$f":"'Ut 1.6 p1'!$H$36","v":4.3540600000000005},{"$f":"D8","v":4.2956700000000003},{"$f":"ROUND(B9*C9,0)","v":120965692},{"$f":"ROUND(B9*D9,0)","v":119343485},{"$f":"(F9-E9)","v":-1622207},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.56959000000000004},{"$f":"'Ut 1.6 p3'!I17","v":0.54986999999999997},{"$f":"ROUND(B9*J9,0)","v":15824506},{"$f":"ROUND(Calculations!Q53*K9,0)","v":29155417},{"$f":"(M9-L9)","v":13330911},null,null,{"$f":"G9+N9","v":11708704}]
["Total",{"$f":"SUM(B8:B9)","v":95293167},null,null,{"$f":"SUM(E8:E9)","v":414912166},{"$f":"SUM(F8:F9)","v":409347998},{"$f":"SUM(G8:G9)","v":-5564168},{"$f":"IF(G10=0,0,G10/E10)","v":-1.341047203711062E-2},null,null,null,{"$f":"SUM(L8:L9)","v":97726020},{"$f":"SUM(M8:M9)","v":78661270},{"$f":"SUM(N8:N9)","v":-19064750},{"$f":"IF(N10=0,0,N10/L10)","v":-0.19508366349105385},null,{"$f":"SUM(Q8:Q9)","v":-24628918},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":-4.8043471346085012E-2}]
[]
[]
["FS",{"$f":"Calculations!P58","v":3677255},{"$f":"'Ut 1.6 p1'!$H$36","v":4.3540600000000005},{"$f":"D8","v":4.2956700000000003},{"$f":"ROUND(B13*C13,0)","v":16010989},{"$f":"ROUND(B13*D13,0)","v":15796274},{"$f":"(F13-E13)","v":-214715},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.18157},{"$f":"'Ut 1.6 p3'!I19","v":1.1406700000000001},{"$f":"ROUND(B13*J13,0)","v":4344934},{"$f":"ROUND(Calculations!Q58*K13,0)","v":2526379},{"$f":"(M13-L13)","v":-1818555},null,null,{"$f":"G13+N13","v":-2033270}]
[null,{"$f":"Calculations!P59","v":3624649},{"$f":"'Ut 1.6 p1'!$H$36","v":4.3540600000000005},{"$f":"D9","v":4.2956700000000003},{"$f":"ROUND(B14*C14,0)","v":15781939},{"$f":"ROUND(B14*D14,0)","v":15570296},{"$f":"(F14-E14)","v":-211643},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.56956999999999991},{"$f":"'Ut 1.6 p3'!I20","v":0.54984999999999995},{"$f":"ROUND(B14*J14,0)","v":2064491},{"$f":"ROUND(Calculations!Q59*K14,0)","v":2797133},{"$f":"(M14-L14)","v":732642},null,null,{"$f":"G14+N14","v":520999}]
["Total",{"$f":"SUM(B13:B14)","v":7301904},null,null,{"$f":"SUM(E13:E14)","v":31792928},{"$f":"SUM(F13:F14)","v":31366570},{"$f":"SUM(G13:G14)","v":-426358},{"$f":"IF(G15=0,0,G15/E15)","v":-1.3410466629559883E-2},null,null,null,{"$f":"SUM(L13:L14)","v":6409425},{"$f":"SUM(M13:M14)","v":5323512},{"$f":"SUM(N13:N14)","v":-1085913},{"$f":"IF(N15=0,0,N15/L15)","v":-0.16942440234498415},null,{"$f":"SUM(Q13:Q14)","v":-1512271},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":-3.9585807711896702E-2}]
[]
[]
[]
["NGV",{"$f":"Calculations!P12","v":456000},{"$f":"'Ut 1.6 p1'!$H$36","v":4.3540600000000005},{"$f":"D8","v":4.2956700000000003},{"$f":"ROUND(B19*C19,0)","v":1985451},{"$f":"ROUND(B19*D19,0)","v":1958826},{"$f":"(F19-E19)","v":-26625},{"$f":"IF(G19=0,0,G19/E19)","v":-1.3410051419047863E-2},null,{"$f":"'Ut 1.6 p3'!E22","v":0.87544},{"$f":"'Ut 1.6 p3'!I22","v":0.84514},{"$f":"ROUND(B19*J19,0)","v":399201},{"$f":"ROUND(B19*K19,0)","v":385384},{"$f":"(M19-L19)","v":-13817},{"$f":"IF(N19=0,0,N19/L19)","v":-3.4611636744396934E-2},null,{"$f":"G19+N19","v":-40442},{"$f":"IF(Q19=0,0,Q19/(E19+L19))","v":-1.695928797996521E-2}]
[]
[null,null,null,null,null,null,{"$f":"G10+G15+G19","v":-6017151},null,null,null,null,null,null,{"$f":"N10+N15+N19","v":-20164480},null,null,{"$f":"Q10+Q15+Q19","v":-26181631}]
[]
[]
["IS",{"$f":"Calculations!P15","v":2418010},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,{"$f":"'Ut 1.6 p3'!E24","v":0.17918999999999999},{"$f":"'Ut 1.6 p3'!I24","v":0.17918999999999999},{"$f":"ROUND(B24*J24,0)","v":433283},{"$f":"ROUND(B24*K24,0)","v":433283},{"$f":"(M24-L24)","v":0},{"$f":"IF(N24=0,0,N24/L24)","v":0},null,{"$f":"G24+N24","v":0},{"$f":"IF(Q24=0,0,Q24/(E24+L24))","v":0}]
[]
["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,{"$f":"'Ut 1.6 p3'!E26","v":6.2884099999999998},{"$f":"'Ut 1.6 p3'!I26","v":6.0707300000000002},{"$f":"ROUND(B26*J26,0)","v":0},{"$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,{"$f":"B10+B15+B19+B24+B26","v":105469081},null,null,{"$f":"E10+E15+E19+E24+E26","v":448690545},{"$f":"F10+F15+F19+F24+F26","v":442673394},{"$f":"G10+G15+G19+G24+G26","v":-6017151},{"$f":"IF(G28=0,0,G28/E28)","v":-1.3410469792716493E-2},null,null,null,{"$f":"L10+L15+L19+L24+L26","v":104967929},{"$f":"M10+M15+M19+M24+M26","v":84803449},{"$f":"N10+N15+N19+N24+N26","v":-20164480},{"$f":"IF(N28=0,0,N28/L28)","v":-0.19210134173457877},null,{"$f":"Q10+Q15+Q19+Q24+Q26","v":-26181631},{"$f":"IF(Q28=0,0,Q28/(E28+L28))","v":-4.7288413759562539E-2},null,null,null,null,{"$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":"Decrease to SNG"},null,null,null,null,null,null,null,null,{"$f":"W28-N28","v":57209501}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G28,-3)","v":-6017000},null,null,null,null,null,null,{"$f":"ROUND(N28,-3)","v":-20164000},null,null,{"$f":"ROUND(Q28,-3)","v":-26182000},null,null,null,null,null,{"$f":"W29-8603966","v":48605535}]
[null,null,null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]
[]
[]
["FT2",{"$f":"'RevRun Fcst'!S138+'RevRun Fcst'!S183","v":11094},null,null,null,null,null,null,null,null,null,null,{"$f":"0.0005*B24","v":1209.0050000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M35+M28","v":84804658.004999995}]
["IT",{"$f":"'RevRun Fcst'!S165+'RevRun Fcst'!S174","v":2306671}]
[]
[]
["winter",{"$f":"B8+B13","v":71188147},null,null,null,null,null,null,null,{"$f":"L40/B40","v":1.2115282056716548},null,{"$f":"L8+L13","v":86246448}]
["summer",{"$f":"B9+B14","v":31406924},null,null,null,null,null,null,null,{"$f":"L41/B41","v":0.56958768072925581},null,{"$f":"L9+L14","v":17888997}]
["year",{"$f":"B10+B15","v":102595071},null,null,null,null,null,null,null,{"$f":"L42/B42","v":1.0150141131049073},null,{"$f":"L10+L15","v":104135445}]
[]
[null,{"$f":"B10+B15+B19","v":103051071},null,null,null,null,null,null,null,{"$f":"L44/B44","v":1.0143965024875869},null,{"$f":"L10+L15+L19","v":104534646}]

{"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":-4226}]
[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,{"$f":"Calculations!P120-'Monthly Inputs'!S12*1000","v":158}]
[null,"Company Produced Gas",null,{"$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":-0.13129273056983948}]
[null,"Production Function",null,{"$f":"'Wy 1.3 p3'!I40-Calculations!N108","v":0}]
[null,"Production Function",null,{"$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":9.3132257461547852E-9}]
[null,"Wexpro Reduction",null,{"$f":"'Wy 1.3 p3'!I42-Calculations!N109","v":0}]
[null,"Wyoming Production Return",null,{"$f":"'Wy 1.3 p3'!J47-Calculations!N112","v":0}]
[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":0}]
[]
[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":1.2970000058412552}]
[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":0.12914998829364777}]
[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":1.3448913395404816}]
[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. 11-057-08"}]
[]
[null,"Standard Data Request #1"]
[null,"Summary of Sources of Supply and Demand"]
[]
[]
[1,"DEMAND","Total","Utah","Wyoming"]
[]
[{"$f":"A8+1","v":2},"SALES IN DTHS",{"$f":"D10+E10","v":109163172},{"$f":"Calculations!P20","v":105469081},{"$f":"Calculations!P39","v":3694091}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &"," "]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.43107%)",{"$f":"Calculations!P146","v":472605}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":109635777}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!E1291","v":71172209},{"$f":"$D$10/$C$10*C21","v":68763735.410417795},{"$f":"$E$10/$C$10*C21","v":2408473.5895821992}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$258","v":-4056815.9130000002},{"$f":"D21*-'Other Inputs'!$E$258","v":-3919532.9183938145},{"$f":"E21*-'Other Inputs'!$E$258","v":-137282.99460618536},null,{"$f":"C21/C10","v":0.65198003773653623},{"$f":"D21/D10","v":0.65198003773653623},{"$f":"E21/E10","v":0.65198003773653634}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":43358513},{"$f":"$D$10/$C$10*C25","v":41891257.242291868},{"$f":"$E$10/$C$10*C25","v":1467255.7577081306}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$257","v":-546317.26379999996},{"$f":"D25*-'Other Inputs'!$E$257","v":-527829.84125287749},{"$f":"E25*-'Other Inputs'!$E$257","v":-18487.422547122445}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-14700933},{"$f":"$D$10/$C$10*C29","v":-14203452.180306496},{"$f":"$E$10/$C$10*C29","v":-497480.81969350431}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":15030601},{"$f":"$D$10/$C$10*C30","v":14521964.187223149},{"$f":"$E$10/$C$10*C30","v":508636.81277684931}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":329668},{"$f":"D29+D30","v":318512.00691665336},{"$f":"E29+E30","v":11155.993083345005}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P162+Calculations!P163","v":-621478.52619999996},{"$f":"D10/C10*C33","v":-600447.64015787689},{"$f":"E10/C10*C33","v":-21030.886042123107}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":109635778.29700001},{"$f":"SUM(D21:D30)+D33","v":105925694.25982174},{"$f":"SUM(E21:E30)+E33","v":3710084.037178244}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.3106940484312489E-3},{"$f":"(+D36-D10)/D36","v":4.3106940484310702E-3},{"$f":"(+E36-E10)/E36","v":4.3106940484312324E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":-1.2970000058412552}]

{"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. 11-057-08"}]
[]
[]
["Standard Data Request #2"]
["Supplier Non-Gas Costs"]
[]
[null," (A)  ","(B)","(C)","(D)","(E)","(F)",null,null,null,null,null,null,null,null,null,null,null,null,"withdraw"]
["I.  Transportation (QPC T-1)",null,"Volume (Dth)",null,null,null,"Utah Total",null,null,"Utah gas","Utah Co.","Utah gas","Wyo gas","Wyo Co.","Wyo gas",null,"@city gate","@city gate",null,"loss","Kern River"]
[null,"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":2.4288442830729128E-2},"Transportation"]
[]
[null,{"$f":"'Wy Storage'!B11","v":"Oct11"},{"$f":"J12+K12+L12-(T12+$B$43*U12)*$J$39","v":9249974.7489836328},{"$f":"M12+N12+O12-(T12+$B$43*U12)*$K$39","v":323983.56130976143},{"$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$26)","v":4363957.9453399992},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4254724.9337670663},null,null,{"$f":"Q12*$J$39","v":4092544.285971588},{"$f":"R12*$J$39","v":5394209.9334623953},{"$f":"S12*$J$39","v":0},{"$f":"Q12-J12","v":143342.77752841217},{"$f":"R12-K12","v":188934.06653760467},{"$f":"S12-L12","v":0},{"$f":"SUM(J12:O12)-U12","v":9667596.063500002},{"$f":"Calculations!D166","v":4235887.0635000002},{"$f":"Calculations!D158","v":5583144},{"$f":"Calculations!D160+Calculations!D161","v":0},{"$f":"S12*$T$10","v":0},{"$f":"V12*W12","v":151435},4885,31,{"$f":"B12","v":"Oct11"}]
[null,{"$f":"'Wy Storage'!B12","v":"Nov11"},{"$f":"J13+K13+L13-(T13+$B$43*U13)*$J$39","v":12092564.154179029},{"$f":"M13+N13+O13-(T13+$B$43*U13)*$K$39","v":423546.23729844973},{"$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$26)","v":4363957.9453399992},4262314.6474789381,null,null,6666563.8692812659,5655141.7079142313,0,233498.70271873474,198073.29208576865,0,12606727.572000001,{"$f":"Calculations!E166","v":6900062.5720000006},{"$f":"Calculations!E158","v":5853215},{"$f":"Calculations!E160+Calculations!E161","v":0},{"$f":"S13*$T$10","v":0},{"$f":"V13*W13","v":146550},4885,30,{"$f":"B13","v":"Nov11"}]
[null,{"$f":"'Wy Storage'!B13","v":"Dec11"},16345397.5832492,572503.19744136871,{"$f":"'Other Inputs'!$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$26)","v":4363957.9453399992},4273669.7127345549,null,null,5251798.8373061512,5486376.7585707288,5989476.5157617442,183946.06869384926,192162.24142927118,209783.48423825577,17162108.905999999,{"$f":"Calculations!F166","v":5435744.9060000004},{"$f":"Calculations!F158","v":5678539},{"$f":"Calculations!F160+Calculations!F161","v":6199260},150570.37210282584,151435,4885,31,"Dec11"]
[null,{"$f":"'Wy Storage'!B14","v":"Jan12"},16435840.171476517,575670.98034057836,{"$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$26)","v":4363957.9453399992},4273911.194445122,null,null,7601779.2766358685,5490150.5791994119,6065736.4840265997,266254.94546413142,192294.42080058809,212454.51597340032,18182120.222100001,{"$f":"Calculations!G166","v":7868034.2220999999},{"$f":"Calculations!G158","v":5682445},{"$f":"Calculations!G160+Calculations!G161","v":6278191},152487.48318389815,1646550,54885,30,"Jan12"]
[null,{"$f":"'Wy Storage'!B15","v":"Feb12"},12271772.676156536,429823.07769455016,{"$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$26)","v":4363957.9453399992},4262793.1342326179,null,null,6884511.3755757296,5640739.162058684,2466751.1874348065,241132.38942427095,197568.83794131596,86398.812565193512,13815666.765000001,{"$f":"Calculations!H166","v":7125643.7650000006},{"$f":"Calculations!H158","v":5838308},{"$f":"Calculations!H160+Calculations!H161","v":2553150},62012.037813276074,1701435,54885,31,"Feb12"]
[null,{"$f":"'Wy Storage'!B16","v":"Mar12"},8745562.6725968029,306316.35406755639,{"$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$26)","v":4363957.9453399992},4253378.1535231136,null,null,5834312.1995441923,5571565.9767716536,0,204348.80045580771,195146.02322834637,0,10103938,{"$f":"Calculations!I166","v":6038661},{"$f":"Calculations!I158","v":5766712},{"$f":"Calculations!I160+Calculations!I161","v":0},0,1701435,54885,31,"Mar12"]
[null,{"$f":"'Wy Storage'!B17","v":"Apr12"},6831764.1400960386,239284.89927822124,{"$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$26)","v":4363957.9453399992},4248268.3114413358,null,null,3735049.4563868591,5499580.2999715414,0,130821.39761314122,192624.70002845861,0,8021295.8540000003,{"$f":"Calculations!J166","v":3865870.8540000003},{"$f":"Calculations!J158","v":5692205},{"$f":"Calculations!J160+Calculations!J161","v":0},0,1536780,54885,28,"Apr12"]
[null,{"$f":"'Wy Storage'!B18","v":"May12"},2952084.767772418,103397.78889194231,{"$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$26)","v":4363957.9453399992},4237909.5675172321,null,null,156045.96612494878,5456354.3053665115,0,5465.5638750514772,191110.69463348854,0,4107541.5300000003,{"$f":"Calculations!K166","v":161511.53000000026},{"$f":"Calculations!K158","v":5647465},{"$f":"Calculations!K160+Calculations!K161","v":0},0,1701435,54885,31,"May12"]
[null,{"$f":"'Wy Storage'!B19","v":"Jun12"},5281102.6679898994,184972.44548757799,{"$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$26)","v":4363957.9453399992},4244128.045310813,null,null,192768.51032718056,5317475.5806791876,0,6751.7836728192051,186246.41932081245,0,5556692.2939999998,{"$f":"Calculations!L166","v":199520.29399999976},{"$f":"Calculations!L158","v":5503722},{"$f":"Calculations!L160+Calculations!L161","v":0},0,146550,4885,30,"Jun12"]
[null,{"$f":"'Wy Storage'!B20","v":"Jul12"},5043909.2709827283,176664.66481066513,{"$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$26)","v":4363957.9453399992},4243494.7389408033,null,null,206441.02092002085,5074247.7205130588,0,7230.6680799793976,177727.27948694117,0,5314211.6890000002,{"$f":"Calculations!M166","v":213671.68900000025},{"$f":"Calculations!M158","v":5251975},{"$f":"Calculations!M160+Calculations!M161","v":0},0,151435,4885,31,"Jul12"]
[null,{"$f":"'Wy Storage'!B21","v":"Aug12"},4808457.4423110886,168417.88316638867,{"$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$26)","v":4363957.9453399992},4242866.0825582501,null,null,198214.95859493705,4839383.9067326207,0,6942.547405063,169501.09326737933,0,5067492.5060000001,{"$f":"Calculations!N166","v":205157.50600000005},{"$f":"Calculations!N158","v":5008885},{"$f":"Calculations!N160+Calculations!N161","v":0},0,146550,4885,30,"Aug12"]
[null,{"$f":"'Wy Storage'!B22","v":"Sep12"},5725593.4815944508,200540.88979894287,{"$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$26)","v":4363957.9453399992},4245314.835783137,null,null,543398.40763658343,5418974.544408218,0,19032.716963416315,189801.455591782,0,6019772.1245999997,{"$f":"Calculations!O166","v":562431.12459999975},{"$f":"Calculations!O158","v":5608776},{"$f":"Calculations!O160+Calculations!O161","v":0},0,151435,4885,31,"Sep12"]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":105784023.77738833},{"$f":"SUM(D12:D23)","v":3705121.9795860024},null,null,{"$f":"SUM(G12:G23)","v":51042773.357732989},null,null,{"$f":"SUM(J12:J25)","v":41363428.164305329},64844200.475648239,14521964.187223151,1448768.3618946769,2271190.524351757,508636.81277684961,{"$f":"SUM(P12:P23)","v":115625163.5262},42812196.526200011,67115391,15030601,365069.89310000004,9333025]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E22","v":12},{"$f":"'Other Inputs'!D20","v":30000},{"$f":"'Other Inputs'!F20","v":5.2880399999999996},{"$f":"C32*D32*E32","v":1903694.4},{"$f":"F32*J34","v":1845269.768113869},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,{"$f":"Calculations!P20","v":105469081},{"$f":"Calculations!P39","v":3694091},{"$f":"J38+K38","v":109163172}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$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":0.96615991517725408},{"$f":"K38/L38","v":3.3840084822745899E-2}]
[null,null,{"$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)",{"$f":"'Other Inputs'!C57","v":1.6183362710509896},{"$f":"'Other Inputs'!E56","v":365},{"$f":"'Other Inputs'!D56","v":4885},{"$f":"'Other Inputs'!F56","v":4.4000000000000003E-3},{"$f":"B43*C43*D43*E43","v":12696.349730639038}]
[null,{"$f":"'Other Inputs'!C56","v":1.6183362710509896},{"$f":"'Other Inputs'!E57","v":151},{"$f":"'Other Inputs'!D57","v":50000},{"$f":"'Other Inputs'!F57","v":4.4000000000000003E-3},{"$f":"B44*C44*D44*E44","v":53761.130924313882},{"$f":"(F43+F44)*J39","v":64208.553872483317}]
[]
[]
["VI.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"('Other Inputs'!$D$157*'Other Inputs'!$D$156)+'Other Inputs'!$D$160+'Other Inputs'!$D$163","v":4893654.2598677753},{"$f":"F47*$J$39","v":4728052.5846206574}]
[]
["VII.  QGM Gathering","Demand",{"$f":"'Ut 1.3 p1'!H48","v":12},null,{"$f":"'Ut 1.3 p1'!J48","v":1060315},{"$f":"C49*E49","v":12723780}]
[null,"Commodity",{"$f":"'Ut 1.3 p1'!F49","v":50725293.579017863},{"$f":"'Ut 1.3 p1'!H49","v":0},{"$f":"'Ut 1.3 p1'!J49","v":0.20763999999999999},{"$f":"C50*E50","v":10532599.958747268},{"$f":"(F49)*'Ut 1.5'!G51+(F50)*'Ut 1.5'!G54","v":22509461.398592956}]
[]
[]
["VII.  Storage Demand",null,12,{"$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":101349331.84038877}]

{"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. 11-057-08"}]
[]
[]
[null,null,"Standard Data Request #3"]
[null,null,"Monthly Forecasted Sales"]
[]
[null,null,null,"Utah Sales",null,"Wyoming Sales",null,"System Total"]
[null,null,"Month","Dth",null,"Dth",null,"Dth"]
[]
[null,1,{"$f":"Calculations!D139","v":"Oct11"},{"$f":"Calculations!D20","v":6759154},null,{"$f":"Calculations!D39","v":232360},null,{"$f":"SUM(D11:F11)","v":6991514}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E139","v":"Nov11"},{"$f":"Calculations!E20","v":10723234},null,{"$f":"Calculations!E39","v":394788},null,{"$f":"SUM(D13:F13)","v":11118022}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F139","v":"Dec11"},{"$f":"Calculations!F20","v":16520123},null,{"$f":"Calculations!F39","v":576202},null,17096325]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G139","v":"Jan12"},{"$f":"Calculations!G20","v":18949599},null,{"$f":"Calculations!G39","v":631409},null,19581008]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H139","v":"Feb12"},{"$f":"Calculations!H20","v":14876830},null,{"$f":"Calculations!H39","v":514659},null,15391489]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I139","v":"Mar12"},{"$f":"Calculations!I20","v":11344837},null,{"$f":"Calculations!I39","v":409647},null,11754484]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J139","v":"Apr12"},{"$f":"Calculations!J20","v":8619173},null,{"$f":"Calculations!J39","v":326437},null,8945610]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K139","v":"May12"},{"$f":"Calculations!K20","v":4625749},null,{"$f":"Calculations!K39","v":179610},null,4805359]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L139","v":"Jun12"},{"$f":"Calculations!L20","v":3219517},null,{"$f":"Calculations!L39","v":112440},null,3331957]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M139","v":"Jul12"},{"$f":"Calculations!M20","v":3021586},null,{"$f":"Calculations!M39","v":77699},null,3099285]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N139","v":"Aug12"},{"$f":"Calculations!N20","v":2917781},null,{"$f":"Calculations!N39","v":86680},null,3004461]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O139","v":"Sep12"},{"$f":"Calculations!O20","v":3891498},null,{"$f":"Calculations!O39","v":152160},null,4043658]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":105469081},null,{"$f":"SUM(F11:F33)","v":3694091},null,{"$f":"SUM(H11:H33)","v":109163172}]

{"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. 11-057-08"}]
[]
[]
[null,null,"Standard Data Request #4"]
[null,null,"Supplier Non-Gas Costs Recovered at Current Rates"]
[]
[]
[null,null," (A)","(B)","(C)","(D)","(E)"]
[null,1,"Rate Schedule","Season","Sales Dth","SNG Rate","SNG Revenue"]
[]
[null,{"$f":"B10+1","v":2},"GS","winter",{"$f":"'Utah Summary-by class'!B8","v":67510892},{"$f":"'Utah Summary-by class'!J8","v":1.21316},{"$f":"E12*F12","v":81901513.73872}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":27782275},{"$f":"'Utah Summary-by class'!J9","v":0.56959000000000004},{"$f":"E13*F13","v":15824506.017250001}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":3677255},{"$f":"'Utah Summary-by class'!J13","v":1.18157},{"$f":"E15*F15","v":4344934.1903499998}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":3624649},{"$f":"'Utah Summary-by class'!J14","v":0.56956999999999991},{"$f":"E16*F16","v":2064491.3309299997}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B19","v":456000},{"$f":"'Utah Summary-by class'!J19","v":0.87544},{"$f":"E18*F18","v":399200.64}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B24","v":2418010},{"$f":"'Utah Summary-by class'!J24","v":0.17918999999999999},{"$f":"E20*F20","v":433283.21189999999}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":105469081},null,{"$f":"SUM(G12:G20)","v":104967929.12914999}]

{"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":1291,"n_cols":8,"rows_kept":1291,"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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Oct-11 through Sep-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$26))","v":3.8668274406151983},64107,{"$f":"D11*E11","v":247890.70673551853},0.12685197631358325,{"$f":"F11*G11","v":31445.426059171408}]
[null,"ACE UNIT 7 LOWER FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},4732,{"$f":"D12*E12","v":18297.82744899112},0.12685197631358325,{"$f":"F12*G12","v":2321.1155741494549}]
[null,"ACE UNIT 10 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},62723,{"$f":"D13*E13","v":242539.01755770709},0.12685197631358325,30766.55371035001]
[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$26))","v":3.8668274406151983},118339,457596.49249496195,0.12685197631358325,58047.019427149688]
[null,"ACE UNIT 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37891,146517.95855235049,0.12685197631358325,18586.092607797338]
[null,"ACE UNIT 13 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},66584,257468.83830592237,0.12685197631358325,32660.430978268661]
["E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},33965,131336.7940204952,0.1925,25282.332848945327]
[null,"F WILSON A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},123403,477178.10665423732,0.1925,91856.785530940688]
[null,"F WILSON B 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},141614,547596.90117528068,0.16249999999999998,88984.496440983101]
[null,"F WILSON B 6 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},121921,471447.46838724561,0.16249999999999998,76610.2136129274]
[null,"F WILSON A 9 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},13891,53714.09997758572,0.1925,10339.964245685251]
[null,"F WILSON B 12 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},55651,215192.81389767642,0.16249999999999998,34968.832258372415]
[null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},32512,125718.29374928132,0.16249999999999998,20429.222734258212]
[null,"F WILSON A 22 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},27441,106109.61179792165,0.1925,20426.100271099916]
[null,"STLD 3712100 NE4 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},20517,79335.698599102019,0.13375000000000004,10611.149687629897]
[null,"STLD 3712100 SE4 4 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},24418,94420.192444941917,0.13749999999999996,12982.77646117951]
[null,"STLD 3712100 W2 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},46226,178747.96526987816,0.13375000000000004,23907.540354846209]
[null,"G KUYKENDALL A 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},8283,32028.931690615689,0.1925,6165.5693504435203]
[null,"KS WHITFORD 1 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},63018,243679.73165268856,0.15500000000000003,37770.358406166735]
[null,"F WILSON B 24 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},94563,365658.803266895,0.16249999999999998,59419.555530870428]
[null,"F WILSON B 25 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},15271,59050.321845634695,0.16249999999999998,9595.6772999156365]
[null,"F WILSON A 26 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},65437,253033.58723153675,0.1925,48708.965542070822]
[null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},14023,54224.521199746923,0.13375000000000004,7252.5297104661531]
[null,"G KUYKENDALL 9 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},42062,162646.49580715646,0.1925,31309.45044287762]
[null,"F WILSON A 20 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},1010,3905.4957150213504,0.1925,751.80792514160999]
[null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$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$26))","v":3.8668274406151983},19193,74216.019067727495,0.1925,14286.583670537542]
[null,"F WILSON 32 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},5275,20397.514749245172,0.1925,3926.5215892296956]
[null,"F WILSON 32 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},37843,146332.35083520095,0.1925,28168.977535776183]
[null,"F WILSON 32 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},42675,165016.8610282536,0.1925,31765.745747938818]
[null,"HIAWATHA STLD 7 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},32353,125103.46818622352,0.13749999999999996,17201.726875605727]
[null,"F WILSON 33 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},17768,68705.789964850846,0.1925,13225.864568233788]
[null,"F WILSON 33 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},20360,78728.606690925444,0.1925,15155.256788003147]
[null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$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$26))","v":3.8668274406151983},76706,296608.8656598294,0.16249999999999998,48198.940669722273]
[null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$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$26))","v":3.8668274406151983},127091,491438.96625522617,0.1925,94602.001004131045]
[null,"F WILSON 29E (DD) FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},33975,131375.46229490137,0.16249999999999998,21348.512622921469]
[null,"F WILSON 37 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},17654,68264.971636620714,0.23250000000000004,15871.60590551432]
[null,"F WILSON 37 LEW/LNC/FTUN","LEWIS/LANCE/FT U",{"$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$26))","v":3.8668274406151983},100034,386814.21619450074,0.16249999999999998,62857.310131606362]
["HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",{"$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$26))","v":3.8668274406151983},92817,358907.32255558087,0.17239620835829686,61874.261560610379]
[null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",{"$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$26))","v":3.8668274406151983},317499,1227713.8455678849,0.17149599576399291,210548.00845890542]
[null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",{"$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$26))","v":3.8668274406151983},18577,71834.053364308536,0.17239590299445887,12383.896495492116]
["JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},50094,193704.85381017774,0.13968749999999996,27058.146766609196]
[null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},27293,105537.32133671061,0.13968749999999996,14742.244574221759]
[null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37337,144375.73615024966,0.13968749999999996,20167.485643487995]
[null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},2808,10858.051453247477,0.14891328232520415,1616.9080815590348]
[null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},4137,15997.065121825075,0.14891328232520415,2382.1754748610138]
[null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},51883,200622.60810143832,0.13968749999999996,28024.470569169658]
["LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},2505,9686.4027387410715,0.125,1210.8003423426339]
[null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},21330,82479.429308322186,0.125,10309.928663540273]
[null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},3097,11975.56458358527,0.125,1496.9455729481588]
[null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",{"$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$26))","v":3.8668274406151983},6435,24883.034580358802,0.125,3110.3793225448503]
[null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},26250,101504.22031614896,0.125,12688.02753951862]
[null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",{"$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$26))","v":3.8668274406151983},17142,66285.155987025733,0.125,8285.6444983782167]
["POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},7335,28363.17927691248,0.11004610000000004,3121.2572630250397]
[null,"CARL ALLEN B 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},55296,213820.090156258,0.11004610000000004,23530.067023344589]
[null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},55296,213820.090156258,0.11004610000000004,23530.067023344589]
[null,"CARL ALLEN B 7 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},102738,397270.11759392422,0.11004610000000004,43718.027087752758]
[null,"CARL ALLEN A 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},43976,170047.60352849396,0.11004610000000004,18713.075582657006]
[null,"CARL ALLEN B 10 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},3177,12284.910778834485,0.11004610000000004,1351.9065200586981]
[null,"CARL ALLEN A 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},13610,52627.521466772851,0.11004610000000004,5791.4534900846338]
[null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},287726,1112586.7921784485,0.11004599999999998,122435.72613206953]
[null,"CARL ALLEN B 15 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},19690,76137.832305713251,0.11004610000000004,8378.6715076977544]
[null,"CARL ALLEN B 17 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},26343,101863.83526812617,0.11004610000000004,11209.717802299743]
[null,"CARL ALLEN A 19 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},123167,476265.53537825216,0.11004610000000004,52411.164732788689]
[null,"CARL ALLEN A 20 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},39473,152635.27956340372,0.11004610000000004,16796.917238362286]
[null,"BW MUSSER A 1 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},10055,38880.94991538582,0.11004610000000004,4278.6969024835407]
[null,"BW MUSSER B 21 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},52556,203224.98296897236,0.11004610000000004,{"$f":"F76*G76","v":22364.116798301835}]
[null,"BW MUSSER B 6 WAS","WASATCH",{"$f":"IF(LEFT(B77,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B77,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},26558,{"$f":"D77*E77","v":102695.20316785843},0.11004610000000004,11301.206597330469]
[null,"BW MUSSER B 10 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$26))","v":3.8668274406151983},25697,99365.864741488753,0.11004610000000004,10934.825887928349]
[null,"BW MUSSER B 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},14919,57689.198586538143,0.11004610000000004,6348.4713165740368]
[null,"JC DONNELL B 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},67500,261010.85224152589,0.11004610000000004,28723.226346856191]
[null,"JC DONNELL B 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},24454,94559.398232804058,0.11004610000000004,10405.892993866983]
[null,"JC DONNELL B 9 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},23996,92788.391265002298,0.11004610000000004,10211.000583987572]
[null,"JC DONNELL B 10 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},61145,236437.1638564163,0.11004610000000004,26018.987777459581]
[null,"H STEWART A 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},16095,62236.587656701617,0.11004610000000004,6848.8937489281543]
[null,"BW MUSSER B 13 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37361,144468.54000882444,0.11004610000000004,15898.1994006651]
[null,"BW MUSSER A 14 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},28814,111418.76587388632,0.11004610000000004,12261.200651234285]
[null,"BW MUSSER 15 UPPER FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20201,78113.781127867624,0.11004610000000004,8596.1169693754364]
[null,"BW MUSSER A 16 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},104521,404164.67092054116,0.11004599999999998,44476.705376121863]
[null,"BW MUSSER B 18 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},80171,310007.42274156108,0.11004610000000004,34115.107843760117]
[null,"BW MUSSER B 19 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},45647,176509.07218176196,0.11004610000000004,19424.135008221401]
[null,"BW MUSSER B 20 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},10951,42345.627302177039,0.11004610000000004,4659.9711366581059]
[null,"POWDER WASH GOVT 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},13171,50929.984220342776,0.11004610000000004,5604.646136510265]
[null,"POWDER WASH GOVT 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},3803,14705.544756659599,0.11004610000000004,1618.2878488458384]
[null,"JC DONNELL A 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},83780,323962.80297474132,0.11004610000000004,35650.843012438694]
[null,"JC DONNELL B 12 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},2246,8684.8944316217348,0.11004610000000004,955.73876111168886]
[null,"JA LEE 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},24024,92896.66243333953,0.11004610000000004,10222.915403805529]
[null,"JC DONNELL A 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20763,80286.938149493362,0.11004610000000004,8835.2644242929637]
[null,"POWDER WASH 20-1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},105937,409640.09857645229,0.125,51205.012322056537]
[null,"CARL ALLEN A 16 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22966,88805.559001168644,0.11004610000000004,9772.7054263985083]
[null,"H STEWART A 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},152861,591087.10939987982,0.11004610000000004,65046.831149730133]
[null,"CARL ALLEN B 9 UPPER WAS","WASATCH",{"$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$26))","v":3.8668274406151983},12405,47967.994400831536,0.11004610000000004,5278.6907086333485]
[null,"CARL ALLEN A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},32690,126406.58903371083,0.11004610000000004,13910.55213746265]
[null,"BW MUSSER 22 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},10063,38911.884534910743,0.11004610000000004,4282.1011367172423]
[null,"CARL ALLEN 22 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},330149,1276629.212691667,0.11004610000000004,140488.06600278852]
[null,"JC DONNELL 14-29 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},69334,268102.61376761418,0.11004610000000004,29503.647044932255]
[null,"CARL ALLEN 23 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},66872,258582.48460881953,0.11004610000000004,28455.993959510626]
[null,"BW MUSSER 23 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},153211,592440.49900409521,0.11004610000000004,65195.766397454579]
[null,"BW MUSSER 24 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},88861,343610.15320050716,0.11004610000000004,37812.957280118346]
[null,"CARL ALLEN 26 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},90979,351800.09371973015,0.11004610000000004,38714.228293490807]
[null,"BW MUSSER 25 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},242137,936301.99598824233,0.11004610000000004,103036.38308072175]
[null,"CARL ALLEN 25 FT UN","WASATCH",{"$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$26))","v":3.8668274406151983},234955,908530.44130974391,0.11004610000000004,99980.231797416243]
[null,"H STEWART 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},232320,898341.35100372287,0.11004610000000004,98858.962146690814]
[null,"CARL ALLEN 27 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},128494,496864.12515440932,0.11004599999999998,54677.909516742118]
[null,"CARL ALLEN 28 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},162348,627771.70132899622,0.11004599999999998,69083.764644450697]
[null,"CARL ALLEN 29 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},202491,782997.75527761213,0.11004599999999998,86165.770977280088]
[null,"BW MUSSER 27 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},280417,1084324.1504149921,0.11004599999999998,119325.53545656819]
[null,"JC DONNELL 14 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},45264,175028.07727200634,0.11004599999999998,19261.139791475205]
[null,"JC DONNELL 15 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},117800,455512.27250447037,0.11004599999999998,50127.303540026936]
[null,"JC DONNELL 16 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},173440,670662.55130030005,0.11004599999999998,73803.731120392811]
[null,"BW MUSSER 28 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20783,80364.274698305671,0.11004599999999998,8843.7669734497449]
[null,"BW MUSSER 29 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},226565,876087.75908298243,0.11004599999999998,96409.953536045869]
[null,"BW MUSSER 26R FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},154573,597707.11797821301,0.11004610000000004,65775.337275742248]
[null,"CARL ALLEN 30 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},285612,1104412.318968988,0.11004599999999998,121536.15805326123]
[null,"CARL ALLEN 31 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},558350,2159043.1014674958,0.11004599999999998,237594.05714409199]
[null,"CARL ALLEN 32 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},297607,1150794.9141191673,0.11004599999999998,126640.37711915786]
[null,"CARL ALLEN 33 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37018,143142.2181966934,0.11004599999999998,15752.228543673318]
[null,"CARL ALLEN 34 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},377411,1459383.2111900225,0.11004599999999998,160599.28485861717]
[null,"JC DONNELL 18 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},71276,275611.99265728885,0.11004599999999998,30329.997343964002]
[null,"BW MUSSER 32 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},264155,1021441.8025757077,0.11004599999999998,112405.58460624631]
[null,"STEWART 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},246321,952480.80199977627,0.11004599999999998,104816.70233686735]
[null,"BW MUSSER 36 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},340043,1314887.6033891139,0.11004599999999998,144698.1212025584]
[null,"BW MUSSER 37 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},279867,1082197.3953226537,0.11004599999999998,119091.49456567672]
[null,"CARL ALLEN 35 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},305461,1181164.9768377591,0.11004599999999998,129982.48104108802]
[null,"CARL ALLEN 36 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},430783,1665763.5253505369,0.11004599999999998,183310.61291072515]
[null,"CARL ALLEN A 14 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},52,201.07502691199031,0.11004610000000004,22.127522519059582]
[null,"BW MUSSER 35 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20066,77591.759423384574,0.11004599999999998,8538.6627575057773]
[null,"BW MUSSER 35 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},621,2401.2998406220381,0.12,288.15598087464457]
[null,"BW MUSSER 72 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},7119,27527.944549739597,0.11004599999999998,3029.3401859206433]
[null,"BW MUSSER 72 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},454,1755.5396580393001,0.12,210.66475896471601]
[null,"BW MUSSER 73 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},2185,8449.0179577442086,0.11004599999999998,{"$f":"F140*G140","v":929.78063017791897}]
[null,"BW MUSSER 73 LANCE","LANCE",{"$f":"IF(LEFT(B141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},2185,{"$f":"D141*E141","v":8449.0179577442086},0.12,1013.882154929305]
["RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},37486,144951.89343890132,0.15500000000000003,22467.543483029709]
[null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},42531,164460.037876805,0.125,20557.504734600625]
["SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},65386,252836.37903206536,0.13375000000000004,33816.865695538749]
[null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},92321,356989.37614503573,0.13375000000000004,47747.329059398544]
[null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},48364,187015.24233791346,0.13375000000000004,25013.28866269593]
[null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},11650,45048.539683167059,0.13375000000000004,6025.2421826235959]
[null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},45220,174857.93686461926,0.13375000000000004,23387.249055642831]
[null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},14885,57557.726453557225,0.13375000000000004,7698.3459131632808]
[null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},98486,380828.3673164284,0.13375000000000004,50935.794128572314]
[null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},2522,9752.1388052315306,0.13375000000000004,1304.3485651997175]
[null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},11601,44859.065138576916,0.13375000000000004,5999.8999622846641]
[null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},39593,153099.29885627754,0.13375000000000004,20477.031222027126]
[null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",{"$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$26))","v":3.8668274406151983},216680,837864.16983250121,0.20374999999999999,170714.82460337211]
["W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},23279,90015.8759900812,0.1925,17328.056128090633]
[null,"WB LASHER A 4 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},57513,222392.84659210191,0.1925,42810.622968979616]
[null,"WM WHEELER A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},36790,142260.58154023314,0.1925,27385.161946494878]
[null,"WM WHEELER A 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},26920,104094.99470136114,0.1925,20038.286480012019]
[null,"WM WHEELER A 3 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},40807,157793.6273691844,0.1925,30375.273268567998]
[null,"WB LASHER A 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20553,79474.904386964176,0.18406250000000002,14628.349588725596]
[null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},84805,327926.30110137188,0.1925,63125.81296201409]
[null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},107533,415811.55517167412,0.1925,80043.724370547265]
[null,"LASHER 7 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},126454,488975.79717555427,0.1925,94127.840956294196]
[null,"LASHER 8 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},31246,120822.89020946249,0.18406250000000002,22238.963229179193]
[null,"LASHER 9 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},60426,233656.91492661397,0.18406250000000002,43007.475903679886]
[null,"LASHER 10 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},13857,53582.627844604802,0.25406249999999997,13613.336386769906]
[null,"LASHER 10 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},13451,52012.69590371503,0.18406250000000002,9573.5868397775484]
[null,"LASHER 10 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},13451,52012.69590371503,0.18406250000000002,9573.5868397775484]
[null,"LASHER 11 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},37706,145802.59547583666,0.25406249999999997,37042.971913079746]
[null,"LASHER 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37714,145833.53009536158,0.18406250000000002,26842.484133177495]
[null,"LASHER 11 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},37714,145833.53009536158,0.18406250000000002,26842.484133177495]
[null,"LASHER 11 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},37714,145833.53009536158,0.18406250000000002,26842.484133177495]
[null,"LASHER 12 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},21849,84486.312750001467,0.25406249999999997,21464.803833047245]
[null,"LASHER 12 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},21850,84490.17957744209,0.18406250000000002,15551.473678472936]
[null,"LASHER 12 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},21850,84490.17957744209,0.18406250000000002,15551.473678472936]
[null,"LASHER 12 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},21850,84490.17957744209,0.18406250000000002,15551.473678472936]
[null,"WHEELER 6 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},27449,106140.54641744657,0.26249999999999996,27861.893434579721]
[null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},38064,147186.91969957692,0.1925,28333.482042168558]
[null,"WHEELER 5 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},4184,16178.80601153399,0.26249999999999996,4246.9365780276721]
[null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},88787,343324.00796990161,0.1925,66089.87153420606]
[null,"WHEELER 7 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},9638,37268.482872649285,0.26249999999999996,9782.9767540704361]
[null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},21855,84509.51371464516,0.1925,16268.081390069194]
[null,"WHEELER 8 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},827,3197.866293388769,0.26249999999999996,839.43990201455176]
[null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},8374,32380.81298771167,0.1925,6233.3065001344967]
[null,"WHEELER 9 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},9458,36572.453933338547,0.26249999999999996,9600.2691575013669]
[null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},83268,321982.98732514633,0.1925,61981.72506009067]
["CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},20765,80294.671804374593,0.15491770000000005,12439.065878188565]
[null,"CLAY BASIN UNIT 8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35653,137863.99874025368,0.15491770000000005,21357.573597643004]
[null,"CLAY BASIN UNIT 9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},22515,87061.619825451184,0.15491770000000005,13487.385901633303]
[null,"CLAY BASIN UNIT 12 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},41912,162066.47169106419,0.15491770000000005,25106.965041494783]
[null,"CLAY BASIN UNIT 13 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},43762,169220.10245620232,0.15491770000000005,26215.189066279221]
[null,"CLAY BASIN UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26082,100854.59330612561,0.15491770000000005,15624.16162942038]
[null,"CLAY BASIN UNIT 15 FR","LANCE",{"$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$26))","v":3.8668274406151983},163881,633699.54779545928,0.15491770000000005,98171.276435512656]
[null,"CLAY BASIN UNIT 16 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23995,92784.524437561689,0.15491770000000005,14373.965121460855]
[null,"CLAY BASIN UNIT 17 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},47608,184091.92079280835,0.15491770000000005,28519.096957804053]
[null,"CLAY BASIN UNIT 18 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36096,139577.0032964462,0.15491770000000005,21622.948323577872]
[null,"CLAY BASIN UNIT 19 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},83688,323607.05485020473,0.15491770000000005,50132.460641167578]
[null,"CLAY BASIN UNIT 20 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},33111,128034.52338620984,0.15491770000000005,19834.813883587845]
[null,"CLAY BASIN UNIT 22 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},38708,149677.15657133309,0.15491770000000005,23187.640838570816]
[null,"CLAY BASIN UNIT 23 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36271,140253.69809855387,0.15491770000000005,21727.780325922344]
[null,"CLAY BASIN UNIT 62 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},166641,644371.99153155729,0.15491770000000005,99824.626872488356]
[null,"CLAY BASIN UNIT 61 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},51321,198449.4510798126,0.15491770000000005,30743.332527547092]
["ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},19288,74583.367674585941,0.13473270000000004,10048.818501889687]
[null,"ISLAND UNIT 9 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},23354,90305.888048127337,0.13473270000000004,{"$f":"F204*G204","v":12167.156122621929}]
[null,"ISLAND UNIT 14 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$26))","v":3.8668274406151983},13227,{"$f":"D205*E205","v":51146.526557017227},0.13473270000000004,6891.1096186486366]
[null,"ISLAND UNIT 15 WAS","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$26))","v":3.8668274406151983},21812,84343.240134698703,0.13473270000000004,11363.792470096323]
[null,"ISLAND UNIT 11 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},8015,30992.621936530813,0.13473270000000004,4175.7196335880262]
[null,"ISLAND UNIT 13 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},25102,97065.102414322711,0.13473270000000004,13077.843324058222]
[null,"ISLAND UNIT 12 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},10274,39727.785124880545,0.13473270000000004,5352.6317548949946]
[null,"ISLAND UNIT 18 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},11929,46127.384539098704,0.13473270000000004,6214.8670628910259]
[null,"ISLAND UNIT 17 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},7502,29008.939459495217,0.13473270000000004,3908.4527375143325]
[null,"ISLAND UNIT 21 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},15946,61660.430368049951,0.13473270000000004,8307.6762666493651]
[null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",{"$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$26))","v":3.8668274406151983},7176,27748.353713854664,0.13473270000000004,3738.6106164226671]
[null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",{"$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$26))","v":3.8668274406151983},31091,120223.53195616713,0.13473270000000004,16198.041063990684]
[null,"ISLAND UNIT 23 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},19013,73519.990128416772,0.13473270000000004,9905.546773974942]
[null,"ISLAND UNIT 24 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},27712,107157.52203432837,0.13473270000000004,14437.622268994559]
[null,"ISLAND UNIT 25 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},14687,56792.094620315416,0.13473270000000004,7651.7522468505731]
[null,"ISLAND UNIT 26 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},20795,80410.676627593057,0.13473270000000004,10833.94757086251]
[null,"ISLAND UNIT 27 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},30763,118955.21255564534,0.13473270000000004,16027.156966696002]
[null,"ISLAND UNIT 32 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},28604,110606.73211135714,0.13473270000000004,14902.343655539853]
[null,"ISLAND UNIT 30 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},32415,125343.21148754166,0.13473270000000004,16887.829310387508]
[null,"ISLAND UNIT 33 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},15182,58706.174203419941,0.13473270000000004,7909.6413570971199]
[null,"ISLAND UNIT 33 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},11639,45006.004581320296,0.13473270000000004,6063.7805134536547]
[null,"ISLAND UNIT 34 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},10213,39491.908651003017,0.13473270000000004,5320.851480702996]
[null,"ISLAND UNIT 35 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},5901,22818.148727070286,0.13473270000000004,3074.3507869997434]
[null,"ISLAND UNIT 36 WAS","FRONTIER",{"$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$26))","v":3.8668274406151983},15100,58389.094353289496,0.13473270000000004,7866.9203327734504]
[null,"ISLAND UNIT 37 WAS","DAKOTA",{"$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$26))","v":3.8668274406151983},18426,71250.162420775639,0.13473270000000004,9599.726758389641]
[null,"ISLAND UNIT 38 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},16960,65581.393392833765,0.13473270000000004,8835.9582015786564]
[null,"ISLAND UNIT 39 WAS","FRONTIER",{"$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$26))","v":3.8668274406151983},23592,91226.192978993757,0.13473270000000004,12291.151290780876]
[null,"ISLAND UNIT 41 WAS","DAKOTA",{"$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$26))","v":3.8668274406151983},21606,83546.673681931978,0.13473270000000004,11256.46892118564]
[null,"ISLAND UNIT 43 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},5177,20018.565660064884,0.13473270000000004,2697.1554015078245]
[null,"ISLAND UNIT 44 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},11327,43799.554419848355,0.13473270000000004,5901.2322257831038]
[null,"ISLAND UNIT 45 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},5503,21279.151405705437,0.13473270000000004,2866.9975225994899]
[null,"ISLAND UNIT 46 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},25367,98089.811686085741,0.13473270000000004,13215.905170957889]
[null,"ISLAND UNIT 50 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},25269,97710.862596905441,0.13473270000000004,13164.848337010086]
[null,"ISLAND UNIT 51 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},139268,538525.32399959746,0.13473270000000004,72556.970920840584]
[null,"ISLAND UNIT 52 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},6340,24515.685973500356,0.13473270000000004,3303.0645635618325]
[null,"ISLAND UNIT 53 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},40792,157735.62495757517,0.13473270000000004,21252.146636721496]
[null,"ISLAND UNIT 54 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},55521,214690.12633039642,0.13473270000000004,28925.780383835412]
[null,"ISLAND UNIT 55 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22794,88140.464681382829,0.13473270000000004,11875.402785777353]
[null,"ISLAND UNIT 56 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},23565,91121.788638097147,0.13473270000000004,12277.084612040155]
[null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",{"$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$26))","v":3.8668274406151983},14163,54765.877041433057,0.13473270000000004,7378.7544816602895]
[null,"ISLAND UNIT 64 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},27213,105227.97514146139,0.13473270000000004,14177.649206341979]
[null,"ISLAND UNIT 65 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},19799,76559.316496740314,0.13473270000000004,10315.043421760367]
[null,"ISLAND UNIT 66 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},32102,124132.8944986291,0.13473270000000004,16724.76003461545]
[null,"ISLAND UNIT 67 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},5394,20857.667214678379,0.13473270000000004,2810.2098195350982]
[null,"ISLAND UNIT 68 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},36643,141692.1579064627,0.13473270000000004,19090.567003564072]
[null,"ISLAND UNIT 47 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22398,86609.201014899212,0.13473270000000004,11669.091497580115]
[null,"ISLAND UNIT 57 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},20031,77456.42046296304,0.13473270000000004,10435.912661310264]
[null,"ISLAND UNIT 58 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},57672,223007.67215515973,0.13473270000000004,30046.425790179499]
[null,"ISLAND UNIT 59 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},44889,173578.01698177564,0.13473270000000004,23386.634888600489]
[null,"ISLAND UNIT 60 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},24451,94547.797750482219,0.13473270000000004,12738.680069976399]
[null,"ISLAND UNIT 69 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},34567,133664.62413974557,0.13473270000000004,18008.995704833105]
[null,"ISLAND UNIT 70 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},18569,71803.118744783613,0.13473270000000004,9674.2280569053091]
[null,"ISLAND UNIT 71 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},32625,126155.24525007085,0.13473270000000004,16997.236811704224]
[null,"ISLAND UNIT 72 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},7457,28834.932224667533,0.13473270000000004,3885.0082729464643]
[null,"ISLAND UNIT 73 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},8183,31642.248946554169,0.13473270000000004,4263.2456346414001]
[null,"ISLAND UNIT 74 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},15957,61702.965469896721,0.13473270000000004,8313.4071357659559]
[null,"ISLAND UNIT 75 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},34400,133018.86395716283,0.13473270000000004,17921.990691881238]
[null,"ISLAND UNIT 76 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},30592,118293.98506330015,0.13473270000000004,15938.068001338104]
[null,"ISLAND UNIT 77 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},18934,73214.510760608158,0.13473270000000004,9864.3887139557937]
[null,"ISLAND UNIT 78 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},11317,43760.8861454422,0.13473270000000004,5896.0223447680219]
[null,"ISLAND UNIT 79 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22680,87699.646353152697,0.13473270000000004,11816.010142205419]
[null,"ISLAND UNIT 80 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},18994,73446.520407045071,0.13473270000000004,9895.6480000462834]
[null,"ISLAND UNIT 81 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22382,86547.331775849365,0.13473270000000004,11660.755687955983]
[null,"ISLAND UNIT 82 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},26224,101403.68280269296,0.13473270000000004,13662.391973950393]
[null,"ISLAND UNIT 83 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},18136,70128.782462997231,0.20545219999999997,14408.112640344198]
[null,"ISLAND UNIT 83 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},20538,79416.901975354936,0.13473270000000004,{"$f":"F268*G268","v":10700.053628774907}]
[null,"ISLAND UNIT 86 MESA","MESAVERDE",{"$f":"IF(LEFT(B269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},32085,{"$f":"D269*E269","v":124067.15843213863},0.20545219999999997,25489.870647631429]
[null,"ISLAND UNIT 86 WAS","WASATCH",{"$f":"IF(LEFT(B270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},76665,296450.32573476416,0.13473270000000004,39941.552802124272]
["BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9807,37921.976710113253,0.13315196276811,5049.3856309981347]
[null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9801,37898.77574546956,0.13143565358154594,4981.2503600462323]
[null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",{"$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$26))","v":3.8668274406151983},2930,11329.804401002531,0.13315196276811,1508.5856937722579]
[null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2930,11329.804401002531,0.13315196276811,1508.5856937722579]
[null,"BIRCH CREEK UNIT 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7643,29554.16212862196,0.13315196276811,3935.1946953929578]
[null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4687,18123.820214163436,0.13315196276811,2413.2222343722092]
[null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",{"$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$26))","v":3.8668274406151983},22486,86949.481829673343,0.13315196276811,11577.494167291123]
[null,"BIRCH CREEK UNIT 5 FR","FORT UNION",{"$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$26))","v":3.8668274406151983},7099,27450.608000927292,0.13315196276811,3655.1023345014532]
[null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6551,25331.586563470166,0.13315196276811,3372.9504709563353]
[null,"BIRCH CREEK UNIT 6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15476,59843.021470960812,0.13315196276811,7968.2157668325817]
[null,"BIRCH CREEK UNIT 7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11396,44066.365513250799,0.13315196276811,5867.5230601462972]
[null,"BIRCH CREEK UNIT 8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26454,102293.05311403445,0.13315196276811,13620.520799676215]
[null,"BIRCH CREEK UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3281,12687.060832658466,0.13315196276811,1689.3070516268867]
[null,"BIRCH CREEK UNIT 15 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1295,5007.5415355966816,0.13315196276811,666.7639841075337]
[null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},727,2811.1835493272492,0.13315196276811,374.31460729434525]
[null,"BIRCH CREEK UNIT 13A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12693,49081.640703728714,0.13315196276811,6535.3167955806384]
[null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12688,49062.306566525636,0.13315196276811,6532.7424172636202]
[null,"BIRCH CREEK UNIT 26 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18142,70151.983427640924,0.13315196276811,9340.8742854663142]
[null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",{"$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$26))","v":3.8668274406151983},27750,107304.46147707176,0.13315196276811,14287.799659447153]
[null,"BIRCH CREEK UNIT 61 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12900,49882.073983936061,0.13315196276811,6641.8960579051627]
[null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3226,12474.385323424629,0.13315196276811,1660.9888901396941]
[null,"BIRCH CREEK UNIT 78 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},880,3402.8081477413743,0.13315196276811,453.09058379508082]
[null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},283,1094.3121656941012,0.13315196276811,145.70981274319078]
[null,"BIRCH CREEK UNIT 100 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10445,40389.012617225744,0.13315196276811,5377.8763042495675]
[null,"BIRCH CREEK UNIT 101 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19729,76288.638575897246,0.13315196276811,10157.981963287672]
[null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1038,4013.7668833585758,0.13315196276811,534.44093861283397]
[null,"BIRCH CREEK UNIT 87 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5046,19512.011265344292,0.13315196276811,2598.0625975340663]
[null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1294,5003.674708156067,0.13315196276811,666.24910844413034]
[null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11777,45539.626768125192,0.13315196276811,6063.6906879030312]
[null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3019,11673.952043217283,0.13315196276811,1554.4096278151694]
[null,"BIRCH CREEK UNIT 88 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2832,10950.855311822243,0.13315196276811,1458.1278787587148]
[null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",{"$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$26))","v":3.8668274406151983},27948,108070.09331031356,0.13315196276811,14389.745040801045]
[null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5806,22450.800120211843,0.13315196276811,2989.3681017207268]
[null,"BIRCH CREEK UNIT 91 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13725,53072.206622443598,0.13315196276811,7066.6684802130512]
[null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2535,9802.4075619595278,0.13315196276811,1305.209806727875]
[null,"BIRCH CREEK UNIT 92 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9817,37960.6449845194,0.13315196276811,5054.5343876321685]
[null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3208,12404.782429493556,0.13315196276811,1651.7211281984312]
[null,"BIRCH CREEK UNIT 93 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36306,140389.0370589754,0.13315196276811,18693.07583552751]
[null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4721,18255.29234714435,0.13315196276811,2430.7280069279282]
[null,"BIRCH CREEK UNIT 94 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11651,45052.406510607674,0.13315196276811,5998.81635431419]
[null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},89,344.14764221475264,0.13315196276811,45.823934042911588]
[null,"BIRCH CREEK UNIT 95 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19769,76443.31167352185,0.13315196276811,10178.57698982381]
[null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1449,5603.0329614514221,0.13315196276811,746.05483627167291]
[null,"BIRCH CREEK UNIT 96 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},27220,105255.0429335457,0.13315196276811,14014.915557843296]
[null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1614,6241.0594891529299,0.13315196276811,831.00932073325055]
[null,"BIRCH CREEK UNIT 97 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11618,44924.801205067371,0.13315196276811,5981.8254574218745]
[null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},7588,29341.486619388124,0.13315196276811,3906.8765339057654]
[null,"BIRCH CREEK UNIT 98 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12237,47318.367390808184,0.13315196276811,6300.5334930686422]
[null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1359,5255.0184917960541,0.13315196276811,699.71602656535777]
[null,"BIRCH CREEK UNIT 28 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},2747,10622.174979369949,0.13375000000000004,1420.7159034907311]
[null,"BIRCH CREEK UNIT 36 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},1832,7084.0278712070431,0.13375000000000004,947.48872777394229]
[null,"BIRCH CREEK UNIT 40 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},3301,12764.39738147077,0.13375000000000004,1707.2381497717158]
[null,"BIRCH CREEK UNIT 42 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},597,2308.4959820472736,0.13375000000000004,308.76133759882293]
[null,"BIRCH CREEK UNIT 48 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},2073,8015.9332843953061,0.13375000000000004,1072.1310767878724]
[null,"BIRCH CREEK UNIT 52 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},575,2223.4257783537391,0.13375000000000004,297.38319785481269]
[null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1627,6291.3282458809281,0.13375006649997334,841.46557125973482]
[null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},25,96.670686015379957,0.13375006649997334,12.929710683155113]
[null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1096,4238.0428749142575,0.13375006649997334,566.83851634952009]
[null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},2294,8870.5021487712656,0.13375006649997334,1186.4302522863131]
[null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},748,2892.3869255801683,0.13375006649997334,386.85694364000096]
[null,"BIRCH CREEK UNIT 74 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},1548,5985.8488780723274,0.13375006649997334,800.60768550096464]
[null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},279,1078.8448559316403,0.13375006649997334,{"$f":"F332*G332","v":144.29557122401104}]
[null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B333,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B333,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},139,{"$f":"D333*E333","v":537.48901424551252},0.13375000000000004,71.889155655337319]
[null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",{"$f":"IF(LEFT(B334,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B334,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},1015,3924.8298522244263,0.13375000000000004,524.94599273501717]
[null,"BIRCH CREEK UNIT 33 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},2850,11020.458205753315,0.13375000000000004,1473.9862850195063]
[null,"BIRCH CREEK UNIT 34 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},3275,12663.859868014775,0.13375000000000004,1693.7912573469766]
[null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},990,3828.1591662090464,0.13375000000000004,512.01628848046005]
[null,"BIRCH CREEK UNIT 103 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15497,59924.224847213729,0.13315196276811,7979.0281557640546]
[null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1720,6650.9431978581415,0.13315196276811,885.58614105402171]
[null,"BIRCH CREEK UNIT 108 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15588,60276.106144309713,0.13315196276811,8025.8818411337734]
[null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3190,12335.179535562484,0.13315196276811,1642.4533662571682]
[null,"BIRCH CREEK UNIT 109 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11312,43741.552008239123,0.13315196276811,5824.2735044204028]
[null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12439,48099.466533812454,0.13315196276811,6404.5383770761491]
[null,"BIRCH CREEK UNIT 109 BAX","BAXTER",{"$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$26))","v":3.8668274406151983},5177,20018.565660064884,0.13375000000000004,2677.4831570336787]
[null,"BIRCH CREEK UNIT 105 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13533,52329.775753845483,0.13315196276811,6967.812352839579]
[null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12002,46409.662942263611,0.13315196276811,6179.5377121688189]
[null,"BIRCH CREEK UNIT 107 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2850,11020.458205753315,0.13315196276811,1467.3956406999778]
[null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2952,11414.874604696066,0.13315196276811,1519.9129583671349]
[null,"BIRCH CREEK UNIT 106 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},40746,157557.75089530688,0.13315196276811,20979.123781039052]
[null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},11491,44433.714120109245,0.13315196276811,5916.4362481696298]
[null,"BIRCH CREEK UNIT 104 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19332,74753.508081973021,0.13315196276811,9953.5763249164829]
[null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4531,17520.595133427465,0.13315196276811,2332.9016308812634]
[null,"BIRCH CREEK UNIT 110 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11983,46336.193220891924,0.13315196276811,6169.7550745641529]
[null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12967,50141.151422457275,0.13315196276811,6676.3927273531972]
[null,"BIRCH CREEK UNIT 111 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6828,26402.697764520573,0.13315196276811,3515.5710297191044]
[null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},18463,71393.235036078404,0.13315196276811,9506.1493734188389]
[null,"BIRCH CREEK UNIT 112 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21387,82699.838472437244,0.13315196276811,11011.645813210675]
[null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},7905,30567.270918063143,0.13315196276811,4070.0921192046753]
[null,"BIRCH CREEK UNIT 113 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6069,23467.775737093638,0.13315196276811,3124.7804011958474]
[null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},20320,78573.933593300826,0.13315196276811,10462.273480359139]
[null,"BIRCH CREEK UNIT 116 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4338,16774.29743738873,0.13315196276811,2233.5306278443873]
[null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12343,47728.251099513393,0.13315196276811,6355.110313389413]
[null,"BIRCH CREEK UNIT 128 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28229,109156.67182112644,0.13315196276811,14534.42510221743]
[null,"BIRCH CREEK UNIT 121 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5988,23154.562714403808,0.13315196276811,3083.0754724601638]
[null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},29250,113104.70263799455,0.13315196276811,15060.113154552404]
[null,"BIRCH CREEK UNIT 114 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7447,28796.263950261382,0.13315196276811,3834.2790653658717]
[null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},31737,122721.50248280454,0.13315196276811,16340.60892943691]
[null,"BIRCH CREEK UNIT 123 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18942,73245.445380133082,0.13315196276811,9752.7748161891159]
[null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6314,24415.148460044362,0.13315196276811,3250.924938729705]
[null,"BIRCH CREEK UNIT 130 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9913,38331.860418818462,0.13315196276811,5103.9624513189056]
[null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},8109,31356.103715948644,0.13315196276811,4175.1267545389892]
[null,"BIRCH CREEK UNIT 131 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18015,69660.896342682798,0.13315196276811,9275.4850762140704]
[null,"BIRCH CREEK UNIT 133 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},25661,99226.658953626611,0.13315196276811,13212.22439859724]
[null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6416,24809.564858987113,0.13315196276811,3303.4422563968624]
[null,"BIRCH CREEK UNIT 129 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16271,62917.149286249893,0.13315196276811,8377.5419192383652]
[null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},857,3313.8711166072248,0.13315196276811,441.24844353680032]
[null,"BIRCH CREEK UNIT 118 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11485,44410.513155465553,0.13315196276811,5913.346994189209]
[null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1276,4934.0718142249934,0.13315196276811,656.98134650286727]
[null,"BIRCH CREEK UNIT 132 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23853,92235.434940994324,0.13315196276811,12281.329199163709]
[null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4207,16267.743042668139,0.13315196276811,2166.0819159385287]
[null,"BIRCH CREEK UNIT 140 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24868,96160.264793218754,0.13315196276811,12803.927997518264]
[null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4390,16975.372464300719,0.13315196276811,2260.3041623413692]
[null,"BIRCH CREEK UNIT 142 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13487,52151.901691577179,0.13315196276811,6944.1280723230175]
[null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5785,22369.596743958922,0.13315196276811,2978.555712789253]
[null,"BIRCH CREEK UNIT 43A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13726,53076.073449884214,0.13315196276811,7067.1833558764547]
[null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1524,5893.045019497562,0.13315196276811,784.67051102693551]
[null,"BIRCH CREEK UNIT 127 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3316,12822.399793079998,0.13315196276811,1707.3276998460094]
[null,"BIRCH CREEK UNIT 127 BR","DAKOTA",{"$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$26))","v":3.8668274406151983},13256,51258.664552795068,0.13315196276811,6825.1917940768089]
[null,"BIRCH CREEK UNIT 115 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19236,74382.292647673952,0.13315196276811,9904.1482612297441]
[null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5746,22218.79047377493,0.13315196276811,2958.4755619165167]
[null,"BIRCH CREEK UNIT 146 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6347,24542.753765584665,0.13315196276811,3267.9158356220209]
[null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},19049,73659.195916278914,0.13315196276811,9807.8665121732902]
[null,"BIRCH CREEK UNIT 117 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11838,45775.50324200272,0.13315196276811,6095.0981033706448]
[null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1189,4597.6578268914709,0.13315196276811,612.18716378676265]
[null,"BIRCH CREEK UNIT 117 BAX","BAXTER",{"$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$26))","v":3.8668274406151983},1777,6871.3523619732077,0.13375000000000004,919.0433784139168]
[null,"BIRCH CREEK UNIT 141 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8548,33053.640962378719,0.13315196276811,{"$f":"F396*G396","v":4401.1571707731273}]
[null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",{"$f":"IF(LEFT(B397,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B397,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},25646,{"$f":"D397*E397","v":99168.656542017372},0.13315196276811,13204.501263646185]
[null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",{"$f":"IF(LEFT(B398,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B398,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},2322,8978.773317108491,0.13375000000000004,1200.910931163261]
[null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},6343,24527.286455822203,0.13375000000000004,3280.5245634662206]
[null,"BIRCH CREEK UNIT 177 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15972,61760.967881505945,0.13315196276811,8223.5940958807168]
[null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3993,15440.241970376486,0.13315196276811,2055.8985239701792]
[null,"BIRCH CREEK UNIT 178 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},30123,116480.44299365162,0.13315196276811,15509.59960870366]
[null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},7540,29155.878902238597,0.13315196276811,3882.1625020623978]
[null,"BIRCH CREEK UNIT 166 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2301,8897.569940855572,0.13315196276811,1184.7289014914559]
[null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9201,35578.679281100442,0.13315196276811,4737.3709789756131]
[null,"BIRCH CREEK UNIT 167 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16025,61965.909735858557,0.13315196276811,8250.8825060411036]
[null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4010,15505.978036866945,0.13315196276811,2064.6514102480392]
[null,"BIRCH CREEK UNIT 174 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16339,63180.093552211729,0.13315196276811,8412.5534643498031]
[null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},16501,63806.519597591388,0.13315196276811,8495.9633218211693]
[null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8117,31387.038335473564,0.13315196276811,4179.245759846217]
[null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1990,7694.9866068242445,0.13315196276811,1024.602570172967]
[null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",{"$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$26))","v":3.8668274406151983},5212,20153.904620486413,0.13375000000000004,2695.5847429900587]
[null,"BIRCH CREEK UNIT 181 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21800,84296.838205411317,0.13315196276811,11224.289462196321]
[null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5454,21089.676861115291,0.13315196276811,2808.1318682026945]
[null,"BIRCH CREEK UNIT 119 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},27049,104593.8154412005,0.13315196276811,13926.871819401298]
[null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6764,26155.220808321203,0.13315196276811,3482.6189872612808]
[null,"BIRCH CREEK UNIT 124 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24334,94095.378939930233,0.13315196276811,12528.984393260793]
[null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6084,23525.778148702866,0.13315196276811,3132.5035361468999]
[null,"BIRCH CREEK UNIT 126 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18549,71725.782195971318,0.13315196276811,9550.4286804715412]
[null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12376,47855.856405053695,0.13315196276811,6372.1012102817285]
[null,"BIRCH CREEK UNIT 135 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7229,27953.295568207268,0.13315196276811,3722.0361707439088]
[null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4825,18657.442400968332,0.13315196276811,2484.275075921892]
[null,"BIRCH CREEK UNIT 139 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7888,30501.534851572684,0.13315196276811,4061.3392329268158]
[null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},10990,42496.433572361027,0.13315196276811,5658.4835408044755]
[null,"BIRCH CREEK UNIT 169 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24698,95502.904128314171,0.13315196276811,12716.399134739668]
[null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6179,23893.126755561312,0.13315196276811,3181.416724170233]
[null,"BIRCH CREEK UNIT 180 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26032,100661.25193409485,0.13315196276811,13403.243269719938]
[null,"BIRCH CREEK UNIT 182 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8470,32752.028422010731,0.13315196276811,4360.9968690276537]
[null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5653,21859.175521797715,0.13315196276811,2910.592125219991]
[null,"BIRCH CREEK UNIT 183 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18566,71791.518262461774,0.13315196276811,9559.1815667493993]
[null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12381,47875.190542256772,0.13315196276811,6374.6755885987459]
[null,"BIRCH CREEK UNIT 179 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3580,13843.24223740241,0.13315196276811,1843.2548749845334]
[null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5361,20730.061909138079,0.13315196276811,2760.2484315061688]
[null,"BIRCH CREEK UNIT 122 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},20473,79165.558191714954,0.13315196276811,10541.049456859875]
[null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5948,22999.889616779201,0.13315196276811,3062.480445924024]
[null,"BIRCH CREEK UNIT 134 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19992,77305.614192779045,0.13315196276811,10293.394262762791]
[null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},14477,55980.060857786229,0.13315196276811,7453.8549790924844]
[null,"BIRCH CREEK UNIT 138 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34334,132763.65334608222,0.13315196276811,17677.741027295804]
[null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1429,5525.6964126391185,0.13315196276811,735.75732300360289]
[null,"BIRCH CREEK UNIT 144 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14949,57805.203409756599,0.13315196276811,7696.8762922189362]
[null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},955,3692.8202057875146,0.13315196276811,491.70625855034348]
[null,"BIRCH CREEK UNIT 145 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14971,57890.273613450132,0.13315196276811,7708.2035568138126]
[null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2037,7876.727496533159,0.13315196276811,1048.8017263529316]
[null,"BIRCH CREEK UNIT 149 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16313,63079.556038755727,0.13315196276811,8399.166697101311]
[null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4599,17783.539399389298,0.13315196276811,2367.9131759927013]
[null,"BIRCH CREEK UNIT 185 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19298,74622.035948992096,0.13315196276811,9936.0705523607612]
[null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},8270,31978.662933887692,0.13315196276811,4258.0217363469537]
[null,"BIRCH CREEK UNIT 186 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9805,37914.243055232022,0.13315196276811,5048.3558796713278]
[null,"BIRCH CREEK UNIT 186 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5767,22299.993850027848,0.13315196276811,2969.28795084799]
[null,"BIRCH CREEK UNIT 187 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19497,75391.53460967452,0.13315196276811,10038.530809378059]
[null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},10964,42395.896058905033,0.13315196276811,5645.0967735559843]
[null,"BIRCH CREEK UNIT 188 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},39333,152093.92372171758,0.13315196276811,20251.604468649904]
[null,"BIRCH CREEK UNIT 184 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},22675,87680.312215949627,0.13315196276811,11674.805667674385]
[null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2521,9748.2719777909151,0.13315196276811,1298.001547440226]
[null,"BIRCH CREEK UNIT 151 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13303,51440.405442503987,0.13315196276811,6849.390950256774]
[null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9639,37272.349700089893,0.13315196276811,4962.8865195463459]
[null,"BIRCH CREEK UNIT 189 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18224,70469.063277771376,0.13315196276811,9383.0940898654026]
[null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12671,48996.570500035181,0.13315196276811,6523.9895309857611]
[null,"BIRCH CREEK UNIT 191 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},25408,98248.351611150953,0.13315196276811,13081.960855756151]
[null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5960,23046.291546066583,0.13315196276811,{"$f":"F460*G460","v":3068.6589538848662}]
[null,"BIRCH CREEK UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B461,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B461,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},45847,{"$f":"D461*E461","v":177282.437669885},0.13315196276811,23605.504540060308]
[null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",{"$f":"IF(LEFT(B462,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B462,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},2930,11329.804401002531,0.13315196276811,1508.5856937722579]
[null,"BIRCH CREEK UNIT 196 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34368,132895.12547906314,0.13315196276811,17695.24679985152]
[null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},692,2675.844588905717,0.13315196276811,356.29395907522263]
[null,"BIRCH CREEK UNIT 190 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34617,133857.96551177633,0.13315196276811,17823.450840038997]
[null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3846,14871.818336606053,0.13315196276811,1980.2118014498649]
[null,"BIRCH CREEK UNIT 193 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35942,138981.51187059146,0.13315196276811,18505.661094048632]
[null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1893,7319.9043450845702,0.13315196276811,974.65963082282735]
[null,"BIRCH CREEK UNIT 197 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2539,9817.8748717219878,0.13315196276811,1307.2693093814889]
[null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},11568,44731.459833036613,0.13315196276811,5956.081674251699]
[null,"BIRCH CREEK UNIT 198 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5631,21774.105318104183,0.13315196276811,2899.2648606251141]
[null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9581,37048.073708534219,0.13315196276811,4933.0237310689436]
[null,"BIRCH CREEK UNIT 148 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},45757,176934.42320022962,0.13315196276811,23559.165730353994]
[null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},463,1790.3411050048369,0.13315196276811,238.38743215582096]
[null,"BIRCH CREEK UNIT 137 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15809,61130.67500868567,0.13315196276811,8139.6693627459472]
[null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9688,37461.824244680043,0.13315196276811,4988.1154270531179]
[null,"BIRCH CREEK UNIT 195 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},43378,167735.24071900608,0.13315196276811,22334.276527117065]
[null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5916,22876.151138679514,0.13315196276811,3046.004424695112]
[null,"BIRCH CREEK UNIT 194 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},47469,183554.43177856284,0.13315196276811,24440.632866100786]
[null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3029,11712.620317623436,0.13315196276811,1559.5583844492046]
[null,"BIRCH CREEK UNIT 200 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18075,69892.90598911971,0.13315196276811,9306.3776160182806]
[null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6021,23282.168019944111,0.13315196276811,3100.0663693524798]
[null,"BIRCH CREEK UNIT 164 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34241,132404.03839410501,0.13315196276811,17629.857590599277]
[null,"BIRCH CREEK UNIT 173 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28715,111035.94995726542,0.13315196276811,14784.654674631531]
[null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},10090,39016.288875807353,0.13315196276811,5195.0954437413257]
[null,"BIRCH CREEK UNIT 199 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},20961,81052.569982735178,0.13315196276811,10792.308780600784]
[null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2069,8000.4659746328452,0.13315196276811,1065.2777475818436]
[null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13708,53006.470555953136,0.13315196276811,7057.9155939351913]
[null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5876,22721.478041054906,0.13315196276811,3025.4093981589722]
[null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23141,89482.253803276311,0.13315196276811,11914.737726820418]
[null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9921,38362.795038343385,0.13315196276811,5108.0814566261333]
[null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},31972,123630.20693134912,0.13315196276811,16461.604710336735]
[null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},13704,52991.003246190681,0.13315196276811,7055.8560912815783]
[null,"BIRCH CREEK UNIT 25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},336,1299.2540200467067,0.13315196276811,172.99822290357633]
[null,"BIRCH CREEK UNIT 25 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},43,166.27357994645354,0.13315196276811,22.139653526350543]
["BRADY (WY)","BRADY UNIT 2-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},26356,101914.10402485417,0.15008530866450023,15295.809759836224]
[null,"BRADY UNIT 4-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},128,494.95391239874539,0.15008530866450023,74.285310717067716]
[null,"BRADY UNIT 9-N DK","DAKOTA",{"$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$26))","v":3.8668274406151983},55248,213634.48243910848,0.14999999999999991,32045.172365866252]
[null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",{"$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$26))","v":3.8668274406151983},17289,66853.579620796168,0.15003638814674433,10030.46962098505]
[null,"BRADY UNIT 19-D DK","DAKOTA",{"$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$26))","v":3.8668274406151983},10965,42399.762886345648,0.14999999999999991,6359.9644329518433]
[null,"BRADY UNIT 20-D DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1,3.8668274406151983,0.14999999999999991,0.58002411609227944]
[null,"BRADY UNIT 21-W PHOS","FRONTIER",{"$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$26))","v":3.8668274406151983},13975,54038.913482597396,0.14999999999999991,8105.8370223896045]
[null,"BRADY UNIT 23-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},2519,9740.5383229096842,0.15008530866450023,1461.9117007522934]
[null,"BRADY UNIT 28-D DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1678,6488.5364453523025,0.14999999999999991,973.28046680284478]
[null,"BRADY UNIT 31-D DK","DAKOTA",{"$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$26))","v":3.8668274406151983},5316,20556.054674310395,0.14999999999999991,3083.4082011465575]
[null,"BRADY UNIT 33-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},34985,135280.9580099227,0.16433090909090903,22230.84281245969]
[null,"BRADY 38-W MID/UPPER WEBER","WEBER",{"$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$26))","v":3.8668274406151983},86543,334646.84719316108,0.15008530866450023,50225.575354587425]
[null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",{"$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$26))","v":3.8668274406151983},33395,129132.70237934456,0.15003638814674433,19374.604256625356]
[null,"SOUTH BRADY SHALLOW 1 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},130,502.68756727997578,0.16486662685508496,82.87640357943819]
[null,"SOUTH BRADY SHALLOW 4 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},16,61.869239049843173,0.14984862037222954,9.2710201150986684]
[null,"BRADY UNIT 45-F FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3832,14817.68275243744,0.15000020779220791,2222.6554918646311]
[null,"BRADY UNIT 48-F FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14139,54673.073182858287,0.11060606060606054,6047.1732459828072]
[null,"BRADY UNIT 46-F FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21546,83314.664035495065,0.14999999999999991,12497.199605324253]
[null,"BRADY UNIT 56-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},79973,309241.79090831924,0.15008530866450023,46412.649640437936]
[null,"BRADY UNIT 49-D FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9105,35207.46384680138,0.11060606060606054,3894.1588800249988]
["BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},49754,192390.13248036857,0.13270636463754512,25531.395073605403]
[null,"MFS STLD 36-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},38932,150543.3259180309,0.17500000000000004,26345.082035655414]
[null,"LANSDALE FED 4-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},48205,186400.41677485564,0.1750001354794728,32620.09818902993]
[null,"LANSDALE FED 4-1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},13590,52550.184917960549,0.1750001354794728,9196.2894801144448]
[null,"LANSDALE FED 10-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},73172,282943.49748469528,0.17500000000000002,49515.11205982168]
[null,"LANSDALE FED 10-1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},57488,222296.17590608652,0.16940006400000002,37656.986425446317]
[null,"LANSDALE FED 28-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7297,28216.239834169101,0.17465000340923315,4927.9663832333736]
[null,"PANDO FEDERAL 32-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16388,63369.568096801871,0.17500000000000004,11089.67441694033]
[null,"PANDO FEDERAL 32-1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},6065,23452.30842733118,0.17500000000000004,{"$f":"F524*G524","v":4104.1539747829574}]
[null,"CLIFTON FEDERAL 34-1 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$26))","v":3.8668274406151983},20682,{"$f":"D525*E525","v":79973.725126803532},0.17908361746350762,14321.983997740192]
[null,"HAGOOD FED 12-1 FR","FRONTIER",{"$f":"IF(LEFT(B526,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B526,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},55360,214067.56711245739,0.16166666666666671,34607.590016513954]
[null,"HALEY FED 4-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},41770,161517.38219449684,0.16656812863792678,26903.648094634133]
[null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21937,84826.593564775612,0.20312511999999999,17230.411997036274]
[null,"LANSDALE FED 10-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},29978,115919.75301476242,0.17500000000000002,20285.956777583426]
[null,"LANSDALE FED 10-2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4089,15811.457404675546,0.16940006400000002,2678.4618962853115]
[null,"MFS STATE 10-2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},114412,442411.46113566606,0.12986945668135103,57455.736087291596]
[null,"LANSDALE FED 28-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},62648,242249.00549966094,0.17465000340923315,42308.789636399124]
[null,"LANSDALE FED 4-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},32792,126801.00543265359,0.1750001354794728,22190.193129647745]
[null,"HALEY FED 4-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},57262,221422.2729045075,0.16656812863792678,36881.893636460132]
[null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5404,20896.335489084533,0.18750015999999997,3918.0662476170278]
[null,"PANDO FEDERAL 32-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36771,142187.11181886145,0.17500000000000004,24882.744568300761]
[null,"HAGOOD FED 12-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35865,138683.7661576641,0.16166666666666671,22420.542195489033]
[null,"LANSDALE FED 10-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},45944,177657.51993162467,0.17500000000000002,31090.065988034319]
[null,"LANSDALE FED 10-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24339,94114.713077133318,0.17500000000000002,16470.074788498332]
[null,"MFS FED 10-3R FR","FRONTIER",{"$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$26))","v":3.8668274406151983},95062,367588.35015976196,0.13270636463754512,48781.313632814985]
[null,"LANSDALE FED 28-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},46909,181389.00841181833,0.17464984122991803,31679.561519976338]
[null,"HAGOOD FED 12-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},42503,164351.76670846777,0.16166666666666671,26570.20228453563]
[null,"LANSDALE FED 4-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},49604,191810.1083642763,0.1750001354794728,33566.794950080708]
[null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7189,27798.622470582661,0.18750015999999997,5212.2461610138434]
[null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1796,6944.8220833448959,0.18750015999999997,1302.1552517987011]
[null,"HALEY FED 4-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},58966,228011.34686331579,0.16656812863792678,37979.423355235725]
[null,"HALEY FED 4-3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},31748,122764.03758465132,0.16656328362148606,20447.981210731054]
[null,"LANSDALE FED 4-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},92980,359537.61542840116,0.1750001354794728,62919.131409936788]
[null,"LANSDALE FED 28-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14972,57894.140440890747,0.17464984122991803,10111.202436144145]
[null,"LANSDALE FED 28-4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},6759,26135.886671118125,0.16927521807241153,4424.1579157693541]
[null,"PANDO FEDERAL 32-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18706,72332.874104147893,0.17500000000000004,12658.252968225885]
[null,"PANDO FEDERAL 32-3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3300,12760.530554030154,0.17500000000000004,2233.0928469552778]
[null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16054,62078.047731636398,0.18750015999999997,11639.643882169459]
[null,"HAGOOD FED 12-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},42166,163048.64586098044,0.16166666666666671,26359.531080858513]
[null,"HALEY FED 4-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},32718,126514.86020204806,0.16656812863792678,21073.343508744063]
[null,"PANDO FEDERAL 32-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8594,33231.515024647015,0.17500000000000004,5815.5151293132294]
[null,"MFS STATE 10-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},33107,128019.05607644738,0.13270636463754512,16988.943536235362]
[null,"HALEY FED 4-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},60187,232732.74316830694,0.16656812863792678,38765.857502316125]
[null,"LANSDALE FED 4-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},111466,431019.78749561368,0.17113239999999996,73761.45068161434]
[null,"LANSDALE FED 4-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},98781,381969.08141140989,0.17113239999999996,65367.285627729951]
[null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},142532,551146.64876576548,0.17500000000000002,96450.663534008971]
[null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},61327,237140.92645060827,0.17500000000000002,41499.662128856449]
[null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},128496,496871.85880929051,0.17500000000000002,86952.57529162585]
[null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26982,104334.73800267928,0.18749994666666664,19562.757810983003]
[null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",{"$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$26))","v":3.8668274406151983},39888,154240.01295125904,0.18749994666666664,28919.994202227041]
[null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},46721,180662.04485298268,0.18749994666666664,33874.123774625186]
[null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",{"$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$26))","v":3.8668274406151983},73480,284134.48033640475,0.18749994666666664,53275.19990923693]
[null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},73780,285294.52856858936,0.18749994666666664,53492.708890902308]
[null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",{"$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$26))","v":3.8668274406151983},7564,29248.682760813361,0.21887943372872165,6401.935119997851]
[null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},52069,201341.83800539275,0.16954399382898069,34136.299340301943]
[null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",{"$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$26))","v":3.8668274406151983},38607,149286.60699983095,0.16954399382898069,25310.647575928804]
[null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23603,91268.728080840519,0.18712338037139509,17078.512920684549]
[null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},95185,368063.96993495763,0.17972711100929656,66151.073983022521]
[null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},49685,192123.32138696613,0.18712284107427321,35950.661734554778]
[null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},207218,801276.2485894002,0.13469890909090909,107931.03656544829]
["BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},40570,156877.18926575858,0.17109376661132791,26840.709206876814]
[null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6038,23347.904086434566,0.16710545959000112,3901.5622428269135]
[null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14864,57476.523077304308,0.17109406710940669,9833.8920966036658]
[null,"LAWLER FEDERAL 1-30 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3069,11867.293415248043,0.17500027978557234,2076.7796679658877]
[null,"BRUFF UNIT 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},40389,156177.29349900724,0.16710534736842106,26098.060881211451]
[null,"BRUFF UNIT 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},27120,104868.36018948418,0.16710534736842106,17524.063757420452]
[null,"BRUFF UNIT 5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6222,24059.400335507766,0.17109376661132791,4116.4134258118702]
[null,"BRUFF UNIT 9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28421,109899.10268972455,0.17109376661132791,18803.051426390091]
[null,"BRUFF UNIT 6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1205,4659.5270659413136,0.17109376661132791,797.21603633932864]
[null,"BRUFF UNIT 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26445,102258.25166706892,0.17109376661132791,17495.749444807923]
[null,"BRUFF UNIT 10 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},821,3174.6653287450777,0.1550036186960351,492.08461410432494]
[null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8748,33827.006450501758,0.14919028157450756,5046.6606171730409]
[null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},148867,575643.00060206268,0.15499991812808053,{"$f":"F588*G588","v":89224.617964322329}]
[null,"WG MCNAMARA (NCT) W1 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$26))","v":3.8668274406151983},2997,{"$f":"D589*E589","v":11588.881839523749},0.17500000000000004,2028.0543219166566]
[null,"BERKLEY FED 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$26))","v":3.8668274406151983},2028,7841.9260495676226,0.1875,1470.3611342939294]
[null,"BERKLEY FED 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},22118,85526.489331526958,0.1875,16036.216749661304]
[null,"BRUFF FEDERAL 2-26 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4100,15853.992506522312,0.13238430899440623,2098.8198427784509]
[null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4201,16244.542078024448,0.17109406710940669,2779.3447724590956]
[null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11190,43269.799060484067,0.16710527999999999,7230.6118875459269]
[null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14046,54313.458230881079,0.17109406710940669,9292.7104674983239]
[null,"WG MCNAMARA (NCT) W2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4632,17911.1447049296,0.17500000000000004,3134.450323362681]
[null,"DONLEY (NCT 1) 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},662,2559.8397656872612,4.7687172150615072E-5,0.12207151958431857]
[null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7199,27837.290744988812,0.17109406710940669,4762.7952908671814]
[null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10799,41757.869531203527,0.16710581305227967,6977.9827393427822]
[null,"BLACKS FORK 26-1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4423,17102.977769841022,0.17499999999999996,2993.0211097221782]
[null,"BRUFF UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},57180,221105.19305437704,0.16710534736842106,36947.860090313472]
[null,"BRUFF UNIT 14 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},17554,67878.288892559198,0.14325871492314249,9724.156437929847]
[null,"BRUFF UNIT 12 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},50653,195866.41034948165,0.17109376661132791,33511.521899332794]
[null,"BRUFF UNIT 18 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7560,29233.215451050899,0.17109376661132791,5001.6209416807678]
[null,"BRUFF UNIT 19 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21413,82800.375985893246,0.17109376661132791,14166.62820426062]
[null,"BRUFF UNIT 20 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9352,36162.570224633339,0.17109376661132791,6187.1903500791723]
[null,"BRUFF UNIT 21 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21670,83794.150638131352,0.17109376661132791,14336.6568526749]
[null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13551,52399.378647776553,0.16876698508613705,8843.285154772153]
[null,"BRUFF FEDERAL 26-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9249,35764.286998249969,0.13238161126830639,4734.5339386904716]
[null,"BRUFF FEDERAL 26-3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},8202,31715.718667925856,0.13238430899440623,4198.6635001143541]
[null,"BRUFF FEDERAL 26-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8016,30996.488763971429,0.13238430899440623,4103.4487462712341]
[null,"BRUFF FEDERAL 26-4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},847,3275.2028422010731,0.13238430899440623,433.58546508130439]
[null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16497,63791.052287828927,0.16710545959000112,10659.833110287445]
[null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},2238,8653.959812096813,0.19557569871587349,1692.5042369099235]
[null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7148,27640.082545517438,0.16876698508613705,4664.7333987389384]
[null,"GREEN RIVER FEE 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28595,110571.93066439159,0.12506329406329411,13828.489879826973]
[null,"LAWLER FEDERAL 2-30 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2125,8217.008311307296,0.17500027978557234,1437.9787534791501]
[null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},505,1952.7478575106752,0.15701492537313433,306.61055911958664]
[null,"BRUFF 149 E 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},270,1044.0434089661035,0.15015031152647965,156.76344310342822]
[null,"BERKLEY FED 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7483,28935.469738123531,0.1875,5425.4005758981621]
[null,"BERKLEY FED 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},13308,51459.739579707057,0.1875,9648.7011711950727]
[null,"BRUFF UNIT 28 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19690,76137.832305713251,0.1708855291139309,13010.85375914955]
[null,"BRUFF UNIT 22 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},59839,231387.08721897285,0.17109376661132791,39588.888297517915]
[null,"BRUFF FEDERAL 5A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10954,42357.227784498886,0.12500138599789337,5294.712180090839]
[null,"BRUFF FEDERAL 5A DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1936,7486.1779250310237,0.12505732991285853,936.20142255696351]
[null,"BRUFF UNIT 25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},31314,121085.83447542432,0.1708855291139309,20691.816892534738]
[null,"BRUFF UNIT 26 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35716,138107.60886901242,0.17109376661132791,23629.35099908337]
[null,"BRUFF UNIT 29 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24025,92900.529260780138,0.17109376661132791,15894.701471412756]
[null,"BRUFF UNIT 31 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},53555,207087.94358214695,0.17109376661132791,35431.456287263696]
[null,"BRUFF UNIT 24 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12911,49924.609085782824,0.17109376661132791,8541.7894150847078]
[null,"BRUFF UNIT 23 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},32344,125068.66673925797,0.17109376661132791,21398.469277476554]
[null,"BRUFF UNIT 27 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},41505,160492.67292273379,0.17109376661132791,27459.295923870402]
[null,"BRUFF FEDERAL 3A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14848,57414.653838254468,0.12494405241935486,7173.6195188059801]
[null,"BRUFF FEDERAL 4A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14847,57410.787010813852,0.12494405241935486,7173.1363817155425]
[null,"CHAMPLIN 149 AMOCO L 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14727,56946.767717940027,0.16710527999999999,9516.1055646013283]
[null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12647,48903.76664146041,0.17109406710940669,8367.1443316567911]
[null,"LAWLER FEDERAL 30-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2351,9090.9113128863319,0.17500027978557234,1590.9120232609328]
[null,"BRUFF UNIT 32 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},33270,128649.34894926765,0.17109376661132791,22011.101683825284]
[null,"BRUFF UNIT 33 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},29516,114133.2787371982,0.17109376661132791,19527.492554847824]
[null,"BRUFF UNIT 30 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12435,48083.999224049992,0.17109376661132791,8226.8725409788822]
[null,"GOVT UNIT 1-12 #2  FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4769,18440.900064293881,0.17500000000000004,3227.1575112514302]
[null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36452,140953.59386530521,0.17109406710940669,24116.323648102585]
[null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24298,93956.173152068091,0.16710545959000112,15700.589495894063]
[null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11104,42937.25190059116,0.149197957452951,6406.1502822110397]
[null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3906,15103.827983042966,0.19556701809666666,2953.810600488704]
[null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},29975,115908.15253244057,0.14999805261067006,17385.997161566589]
[null,"WG MCNAMARA 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12366,47817.188130647541,0.17500000000000004,8368.0079228633222]
[null,"WG MCNAMARA 4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},33706,130335.28571337588,0.15735303529411765,20508.652812925742]
[null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3017,11666.218388336054,0.15500332882010159,1808.3026849343689]
[null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},2372,9172.1146891392509,0.14999805261067006,1375.799341692609]
[null,"BRUFF UNIT 34 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},39594,153103.16568371817,0.16710534736842106,25584.357684782648]
[null,"GREEN RIVER FEE 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},56310,217741.05318104182,0.12506329406329411,{"$f":"F652*G652","v":27231.413363631993}]
[null,"LAWLER FED 30-4 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$26))","v":3.8668274406151983},2839,{"$f":"D653*E653","v":10977.923103906549},0.17500027978557234,1921.1396146481447]
[null,"CHAMPLIN 149 AMOCO C 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$26))","v":3.8668274406151983},8790,33989.413203007593,0.16710545959000112,5679.8165144830355]
[null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3876,14987.823159824509,0.19557569871587349,2931.2539867126293]
[null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15774,60995.336048264136,0.17109406710940669,10435.940119202518]
[null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},262,1013.108789441182,0.149197957452951,151.15376206225616]
[null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},251,970.57368759441476,0.19556701809666666,189.81220192592539]
[null,"BRUFF UNIT 35 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2112,8166.7395545792988,0.15499887791741471,1265.8354672035584]
[null,"BRUFF UNIT 37 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2619,10127.221066971204,0.15499887791741471,1569.70790180214]
[null,"BRUFF UNIT 38 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2022,7818.7250849239308,0.15499887791741471,1211.8936149079523]
[null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},33508,129569.65388013406,8.9597349720777278E-2,11609.097591898439]
[null,"BRUFF UNIT 36 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},45087,174343.64881501746,0.14119600737762761,24616.627124327722]
[null,"BRUFF UNIT 39 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3964,15328.103974598645,0.15500124831337442,2375.875250339986]
[null,"BERKLEY FED 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21008,81234.310872444083,0.1875,15231.433288583266]
[null,"WG MCNAMARA 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},31567,122064.14181789996,0.17500000000000004,21361.224818132498]
[null,"WG MCNAMARA 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},17492,67638.545591241054,0.15735303529411765,10643.13045166134]
[null,"DONLEY (NCT 1) 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},208,804.30010764796123,0.15503099666189787,124.69144730393518]
[null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},264,1020.8424443224123,0.15500000000000008,158.23057886997401]
[null,"BRUFF 21-15 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21034,81334.848385900084,0.16710527999999999,13591.48261328338]
[null,"BRUFF UNIT 539-16E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23547,91052.185744166069,0.16710534736842106,15215.307127432867]
[null,"BRUFF UNIT 539-16E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},412,1593.1329055334618,0.22840667325466482,363.88218700543621]
[null,"TRIPP 14-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1192,4609.2583092133164,0.15500964976586223,714.47951619154651]
[null,"TRIPP 14-7 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},46,177.87406226829913,0.13019328439125724,23.158008374724869]
[null,"BRUFF UNIT 43 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},52667,203654.20081488066,0.17109376661132791,34843.964303637702]
[null,"BRUFF UNIT 41 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},50435,195023.44196742753,0.17109376661132791,33367.295263712898]
[null,"BRUFF UNIT 42 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35930,138935.10994130408,0.17109376661132791,23770.931274416664]
[null,"FABIAN DITCH 531-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16115,62313.924205513918,0.16710545959000112,10412.996943218899]
[null,"STATE OF WYOMING 24-06D FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2544,9837.2090089250651,0.15500423181814293,1524.8090256629448]
[null,"DONLEY 26-10 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},760,2938.7888548675505,0.15500331169691342,455.52200488245018]
[null,"STATE OF WYOMING 24-09 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},303,1171.648714506405,0.15502414678372017,181.63384229659798]
[null,"KOBUS 631-15E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21141,81748.598922045901,0.17109406710940669,13986.700270068493]
[null,"MCNAMARA 34-6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10609,41023.172317486642,0.17147677545210113,7034.5213078185079]
[null,"MCNAMARA 34-6 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},21440,82904.780326789856,0.15639283631941298,12965.713739744535]
[null,"MCNAMARA 34-9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3732,14431.000008375921,0.17500159999999998,2525.4480910657994]
[null,"MCNAMARA 34-9 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4622,17872.476430523446,0.15735303529411765,2812.2884145654416]
[null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28206,109067.73478999229,0.16166719304507729,17632.674535282975]
[null,"HAGOOD FED 12-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36552,141340.27660936673,0.16166677333333332,22850.026461477126]
[null,"HAGOOD FED 12-5 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},30030,116120.82804167441,0.16166677333333332,18772.879586292351]
[null,"CHAMPLIN BORDER 35-05 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},378,1461.660772552545,0.1550786838340486,226.67242881930736]
[null,"FABIAN DITCH 559-27E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23506,90893.645819100857,0.15499700777977254,14088.243128155065]
[null,"FABIAN DITCH 559-27E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},9371,36236.039946005025,0.16596204625284744,6013.8073375389131]
[null,"CHAMPLIN BORDER 35-06 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11,42.535101846767184,0.17500159999999998,7.4437108793472113]
[null,"CHAMPLIN BORDER 35-06 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},86,332.54715989290708,0.15735303529411765,52.327304987587191]
[null,"CHAMPLIN 358B 6-29 FR","DAKOTA",{"$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$26))","v":3.8668274406151983},6921,26762.312716497789,0.17500000000000004,4683.404725387114]
[null,"CHAMPLIN 358B 6-29 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},5074,19620.282433681517,0.17500000000000004,3433.5494258942663]
[null,"KOBUS 618-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21015,81261.378664528398,0.17108586085860852,13902.672923378204]
[null,"FABIAN DITCH 533-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16098,62248.188139023463,0.16710545959000112,10402.012087616373]
[null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},922,3565.2149002472129,0.15500000000000008,552.60830953831828]
[null,"CHAMPLIN 149 J6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6132,23711.385865852397,0.15499700777977254,3675.1938595187125]
[null,"CHAMPLIN 149 J6 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3046,11778.356384113895,0.13019404070020213,1533.4718104548101]
[null,"HALEY FED 4-6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15635,60457.847034018625,0.16656812863792678,10070.350441934514]
[null,"HALEY FED 4-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},33917,131151.18630334569,0.16656812863792678,21845.607671192385]
[null,"HALEY FED 4-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34839,134716.40120359289,0.16656812863792678,22439.458845318615]
[null,"LANSDALE FED 4-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},47079,182046.36907672291,0.17113239999999996,31154.032051385369]
[null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},92525,357778.20894292125,0.17500000000000002,62611.186565011223]
[null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16430,63531.974849307706,0.16828915504336733,10691.742365626458]
[null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},82815,320231.31449454767,0.17750914285714284,56843.986151943296]
[null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},24737,95653.710398498166,0.17750914285714284,16979.408143942779]
[null,"PANDO FEDERAL 32-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10058,38892.550397707666,0.17500000000000004,6806.1963195988428]
[null,"PANDO FEDERAL 32-8 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},5910,22852.950174035821,0.17500000000000004,3999.2662804562697]
[null,"BRUFF UNIT 48 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},144230,557712.52175993007,0.17109376661132791,95421.136034208612]
[null,"BRUFF UNIT 48 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},74297,287293.67835538741,0.20039264749509189,57571.540814239459]
[null,"BRUFF UNIT 50 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},265256,1025699.1795878251,0.16442297418638252,168648.5097283627]
[null,"BRUFF UNIT 51 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},501628,1939708.9153809207,0.20039264749509189,388703.40492301586]
[null,"FABIAN DITCH 549-21E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},31216,120706.88538624403,0.16580913432087141,{"$f":"F716*G716","v":20014.304172461765}]
[null,"FABIAN DITCH 549-21E 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$26))","v":3.8668274406151983},7805,{"$f":"D717*E717","v":30180.588174001623},0.16823366673644055,5077.3910127747477]
[null,"KOBUS 606-03E DK","DAKOTA",{"$f":"IF(LEFT(B718,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B718,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},50321,194582.62363919741,0.17500006400000004,34051.97159014747]
[null,"FABIAN DITCH 558-27E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},775,2996.7912664767787,0.15499700777977254,464.49367924445568]
[null,"FABIAN DITCH 558-27E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4082,15784.38961259124,0.15242001129481419,2405.8568430329046]
[null,"KOBUS 645-15E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},17554,67878.288892559198,0.17109287109287116,11613.491331499299]
[null,"KOBUS 649-11E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},30804,119113.75248071057,0.16405307716003781,19540.977626539654]
[null,"BRUFF UNIT 614-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},46594,180170.95776802456,0.17108541085410861,30824.622333720734]
[null,"BRUFF UNIT 52 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},281649,1089088.08182183,0.16249999999999998,176976.81329604736]
[null,"BRUFF UNIT 53 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},137472,531580.50191625254,0.16249999999999998,86381.831561391024]
[null,"BRUFF UNIT 54 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},64153,248068.58079778682,0.16249999999999998,40311.144379640355]
[null,"BRUFF UNIT 55 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},25517,98669.835802178015,0.17109376661132791,16881.793858315894]
[null,"BRUFF UNIT 55 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},25514,98658.235319856176,0.20039264749509189,19770.384972939763]
[null,"BRUFF UNIT 56 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},38678,149561.15174811464,0.16249999999999998,24303.687159068628]
[null,"BRUFF UNIT 56 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},203068,785228.91471084708,0.17292019999999997,135781.94097758259]
[null,"FABIAN DITCH 580-13E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},36405,140771.8529755963,0.14255602494634376,20067.875784532142]
[null,"KOBUS 616-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},142945,552743.64849873958,0.17108541085410861,94566.374200405859]
[null,"KOBUS 616-09E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1445,5587.5656516889612,0.17500002709589457,977.82414044565803]
[null,"KOBUS 630-15E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},127482,492950.89578450669,0.17109287109287116,84340.384067573963]
[null,"KOBUS 630-15E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},816,3155.3311915420018,0.16939980800000001,534.51249802362634]
[null,"KOBUS 617-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},814,3147.5975366607713,0.17109287109287116,538.53149959214011]
[null,"KOBUS 617-09E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},66121,255678.49720091754,0.17500006503016102,44743.753636974412]
[null,"BRUFF UNIT 63 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},149200,576930.65413978754,0.17109376661132791,98709.238690313548]
[null,"BRUFF UNIT 71 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},58241,225207.89696886975,0.1710943261226508,38531.793369388142]
[null,"BRUFF UNIT 71 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},108463,419407.70469144627,0.17013638270803791,71356.509756083644]
[null,"BERKLEY FED 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},2495,9647.7344643349206,0.1875,1808.9502120627976]
["BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},46435,179556.13220496674,0.1768634957733049,31756.92522930411]
["CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},41949,170599.34430636695,0.1620568239947886,27646.78791388325]
[null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},91985,374087.12212498905,0.1620568239947886,60623.370908926343]
[null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},107416,436842.33636112214,0.1620568239947886,70793.281617146611]
[null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},102264,415890.04138707265,0.1620568239947886,67397.819238250173]
[null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},19173,77973.282518915206,0.1620568239947886,12636.102521463768]
[null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},54338,220983.26946814865,0.1620568239947886,35811.846805992704]
[null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},4386,17837.105154538262,0.1620568239947886,2890.6246106055437]
[null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},109847,446728.79386925773,0.1620568239947886,72395.449521474497]
[null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},2284,9288.633874365114,0.1620568239947886,1505.2865049300185]
[null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",{"$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$26))","v":4.0668274406151985},33987,138219.26422418875,0.1620568239947886,22399.374975068538]
[null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",{"$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$26))","v":4.0668274406151985},451503,1836184.7899200839,0.1620568239947886,297566.27532198693]
[null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},48034,195345.98928251045,0.1620568239947886,31657.150603243655]
[null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},63816,259528.65995029951,0.1620568239947886,42058.390367169028]
[null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},86303,350979.40860741347,0.1620568239947886,56878.608246486598]
[null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},82752,336538.10436578892,0.1620568239947886,54538.296346746451]
[null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},219813,893941.54020394862,0.1620568239947886,144869.32684246154]
[null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},34665,140976.57322892584,0.1620568239947886,22846.215715148461]
[null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},13973,56825.779827716171,0.1620568239947886,9209.0053999068077]
[null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},181343,737490.6885634819,0.1620568239947886,119515.39871432765]
[null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},64920,264018.43744473869,0.1620568239947886,42785.989448361121]
[null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},17030,69258.071313676832,0.1620568239947886,11223.743073099044]
[null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},31226,126990.75366065018,0.1620568239947886,20579.718214949542]
[null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},23230,94472.401445491065,0.1620568239947886,15309.897333416959]
[null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},61544,250288.82800522179,0.1620568239947886,40561.012547904145]
[null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},37210,151326.64906529154,0.1620568239947886,24523.516133295092]
[null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},33458,136067.9125081033,0.1620568239947886,22050.733748663992]
[null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},68222,277447.10165365005,0.1620568239947886,44962.196120549786]
[null,"CANYON CREEK UNIT 33 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},32247,131142.9844775183,0.1620568239947886,21252.615553624477]
[null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},81670,332137.79707504326,0.1620568239947886,53825.196522607097]
[null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},95338,387723.19453337177,0.1620568239947886,62833.189495191815]
[null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},24053,97819.400429117377,0.1620568239947886,15852.301358617224]
[null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},64896,263920.83358616394,0.1620568239947886,42770.17207703086]
[null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},74842,304369.49931052269,0.1620568239947886,49325.154379147309]
[null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},89872,365493.91574296914,0.1620568239947886,59230.783174724442]
[null,"CANYON CREEK UNIT 40W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},130442,530485.10500872775,0.1620568239947886,85968.731294256344]
[null,"CANYON CREEK UNIT 44W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},236337,961141.79683267418,0.1620568239947886,155759.58700334755]
[null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},344227,1399911.8094006479,0.1620568239947886,226865.26170426683]
[null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},241482,982065.62401463941,0.1620568239947886,{"$f":"F780*G780","v":159150.43598227267}]
[null,"CANYON CREEK UNIT 05B-03W 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$26))","v":4.0668274406151985},90628,{"$f":"D781*E781","v":368568.43728807423},0.1620568239947886,59729.030371627727]
[null,"CANYON CREEK UNIT 06A-09W 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$26))","v":4.0668274406151985},174252,708652.81518207956,0.1620568239947886,114842.02454337373]
[null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},96747,393453.35439719859,0.1620568239947886,63761.801003705994]
[null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},176309,717018.279227425,0.1620568239947886,116197.705077805]
[null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},63604,258666.4925328891,0.1620568239947886,41918.670253751705]
[null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},108100,439624.04633050296,0.1620568239947886,71244.0767000591]
[null,"CANYON CREEK 2D-4W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},62569,254457.32613185234,0.1620568239947886,41236.546115134115]
[null,"CANYON CREEK 45 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},140552,571600.7304333474,0.1620568239947886,92631.79896712958]
[null,"CANYON CREEK 13B-4D MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},35720,145267.07617877488,0.1620568239947886,23541.520996541269]
[null,"CANYON CREEK 2A-9D MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},247619,1007023.7440176948,0.1620568239947886,163195.06964284863]
[null,"CANYON CREEK 11B-4D MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},65831,267723.31724313914,0.1620568239947886,43386.390501772352]
["CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},103162,419542.05242874508,0.13238478908931198,55540.986124876486]
[null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},112030,455606.67817212071,0.13238478908931198,60315.393997498242]
[null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},20738,84337.867463477989,0.13238478908931198,11165.05079639488]
[null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},1412,5742.36034614866,0.13238478908931198,760.20116329971893]
[null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},77092,313519.86105190689,0.13238478908931198,41505.260680667088]
[null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},16567,67375.130208671995,0.13238478908931198,8919.4424025399749]
[null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},112295,456684.38744388369,0.13238478908931198,60458.066312140181]
[null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21712,88298.957390637195,0.13238478908931198,11689.438850965651]
[null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},7358,29923.716308046631,0.13238478908931198,3961.4448722091583]
[null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},206952,841638.07249019656,0.13238478908931198,111420.07871614974]
[null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},94657,384953.68504631286,0.13238478908931198,50962.012404009562]
[null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},26669,108458.22101376673,0.13238478908931198,14358.218713909493]
[null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},3274,13314.793040574161,0.13238478908931198,1762.6760684442493]
[null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},904,3676.4120063161395,0.13238478908931198,486.70102806157644]
[null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},3397,13815.012815769829,0.13238478908931198,1828.8975578818308]
[null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},6801,27658.493423623964,0.13238478908931198,3661.563818414581]
[null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},38545,156755.86369851284,0.13238478908931198,20752.091954240557]
[null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},29199,118747.29443852318,0.13238478908931198,15720.335529170321]
[null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25117,102146.50482593194,0.13238478908931198,13522.643497591389]
[null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},5969,24274.892993032121,0.13238161126830639,3213.5494477833126]
[null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},17024,69233.670349033142,0.13238478908931198,9165.4848470357047]
[null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},9545,38817.86792067207,0.13238478908931198,5138.8952575749408]
[null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},689,2802.0441065838718,0.13238478908931198,370.94801806905548]
[null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21315,86684.426896712961,0.13238478908931198,11475.699572049227]
[null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},43612,177362.47834011004,0.13238478908931198,23480.094287413132]
[null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},3838,15608.483717081132,0.13238478908931198,2066.3258248897459]
[null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},21747,88441.296351058729,0.13238478908931198,11708.282364220247]
[null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25597,104098.58199742723,0.13238478908931198,13781.068822225852]
[null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},29430,119686.7315773053,0.13238360026222168,15844.56042982181]
[null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},51346,208815.32176582798,0.13238478908931198,27643.972330585952]
[null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},8303,33766.868239427997,0.13238478908931198,4470.2197300832622]
[null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},27540,112000.42771454257,0.13238478908931198,14827.15300090245]
[null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19284,78424.700364823482,0.13238478908931198,10382.237417189644]
[null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22430,91218.939492998907,0.13238360026222168,12075.891622184954]
[null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},10073,40965.152809316896,0.13238360026222168,5423.1144141894356]
[null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19105,77696.738252953364,0.13238478908931198,10285.866306544709]
[null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},46959,190974.14978384911,0.13238478908931198,25282.072540645539]
[null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},4318,17560.560888576427,0.17908361746350762,3144.8087686144545]
[null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},38914,158256.52302409982,0.17908361746350762,28341.15063035268]
[null,"CHURCH BUTTES UNIT 47 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},13851,56329.626879961113,0.13238478908931198,7457.1857739832903]
[null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},17549,71368.754755356116,0.13238478908931198,9448.1375458546499]
[null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},44679,181701.78321924646,0.13238478908931198,24054.55224863183]
[null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},34823,141619.13196454305,0.13238478908931198,18748.21891613747]
[null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},218451,888402.52122983069,0.13238478908931198,117610.98039942414]
[null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},13674,55609.798422972228,0.13238478908931198,7361.8914355243323]
[null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21738,88404.69490409318,0.13238478908931198,11703.436889383349]
[null,"CHURCH BUTTES UNIT 53 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},92,374.14812453659829,0.13238478908931198,49.531520554939199]
[null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},28520,115985.91860634547,0.13238478908931198,15354.771372031151]
[null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},9519,38712.130407216078,0.13238498342330993,5124.9047422403128]
[null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},14522,59058.468092613912,0.13238478908931198,7818.4428423785539]
[null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},18801,76460.422711006351,0.13238478908931198,10122.196934276215]
[null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},55018,223748.71212776698,0.13238478908931198,29620.926064039613]
[null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},18455,75053.300416553495,0.13238478908931198,{"$f":"F844*G844","v":9935.9153461022051}]
[null,"CHURCH BUTTES UNIT 82 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$26))","v":4.0668274406151985},153539,{"$f":"D845*E845","v":624416.61840461695},0.13238478908931198,82663.262331356615]
[null,"CHURCH BUTTES UNIT 82 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$26))","v":4.0668274406151985},38379,156080.77034337071,0.13238478908931198,20662.719862804472]
[null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25523,103797.63676682171,0.13238478908931198,13741.228251344706]
[null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},1630,6628.9287282027735,0.13238478908931198,877.56933157120523]
[null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21606,87867.873681931975,0.13238478908931198,11632.369925108871]
[null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25497,103691.89925336571,0.13238478908931198,13727.230212927007]
[null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},11630,47297.203134354757,0.13238498342330993,6261.4394529104766]
[null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},9024,36699.050824111553,0.13238478908931198,4858.3961031279487]
[null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},7343,29862.713896437403,0.13238478908931198,3953.3690808143315]
[null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22647,92101.441047612403,0.13238478908931198,12192.829847909868]
[null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},32888,133749.82086695265,0.13238478908931198,17706.441826204784]
[null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},15375,62527.47189945868,0.13238478908931198,8277.6861796977191]
[null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},6032,24531.103121790879,0.13238478908931198,3247.5449129064482]
[null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},22692,92284.448282440091,0.13238478908931198,12217.05722209435]
[null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},28876,117433.70917520447,0.13238478908931198,15546.436821135045]
[null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},11527,46878.319907971396,0.13238478908931198,6205.9764938780881]
[null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},795,3233.1278152890827,0.13238478908931198,428.01694392583323]
[null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},7147,29065.615718076824,0.13238478908931198,3847.8454065885912]
[null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},30490,123997.5686643574,0.13238478908931198,16415.391975218434]
[null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},36113,146865.33936293668,0.13238478908931198,19442.736976092601]
[null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21293,86594.956693019427,0.13238478908931198,11463.855078003482]
[null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22943,93305.221970034501,0.13238478908931198,12352.192131434456]
[null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},45696,185837.74672635211,0.13238478908931198,24602.090905201101]
[null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},111882,455004.78771090962,0.13238478908931198,60235.712855735939]
[null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},30874,125559.23040155364,0.13238478908931198,16622.132234926008]
[null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},42633,173381.05427574777,0.13238478908931198,22953.014302377422]
[null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},26726,108690.0301778818,0.13238478908931198,14388.906721209836]
[null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},63288,257381.37506165469,0.13238478908931198,34073.379053054261]
[null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19699,80112.4337526788,0.13238478908931198,10605.66764577986]
[null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},23834,96928.765219622641,0.13238478908931198,12831.894140287182]
[null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21094,85785.658032337,0.13238478908931198,11356.716245498776]
[null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},11931,48521.318193979932,0.13238478908931198,6423.4844754454289]
[null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},8924,36292.36808005003,0.13238478908931198,4804.5574938291011]
[null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19146,77863.478178018588,0.13238478908931198,10307.940136357236]
[null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},38766,157654.63256288879,0.13238478908931198,20871.075280791007]
[null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},31325,127393.36957727109,0.13238478908931198,16864.944362863807]
[null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},28786,117067.6947055491,0.13238478908931198,15497.982072766083]
[null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},2504,10183.335911300457,0.13238478908931198,1348.1187768431275]
[null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19420,78977.788896747152,0.13238584835749112,10455.541584494715]
[null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21951,89270.929148944226,0.13238584835749112,11818.207689044464]
[null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},26062,105989.65675731331,0.13238478908931198,14031.418355465492]
[null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25020,101752.02256419227,0.13238478908931198,13470.420046571508]
[null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},2105,8560.6717624949924,0.13238161126830639,1133.2755214581794]
[null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},5530,22489.555746602047,0.13238498342330993,2977.2794647115165]
[null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},34735,141261.25114976891,0.13238478908931198,18700.840939954487]
[null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25645,104293.78971457676,0.13238478908931198,13806.9113546893]
[null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},3169,12887.776159309564,0.13238478908931198,1706.1455286804598]
[null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},35250,143355.66728168575,0.13238478908931198,18978.109777843551]
[null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21796,88640.570895648867,0.13238478908931198,11734.663282776681]
[null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},27995,113850.83420002248,0.13238478908931198,15072.118673212202]
[null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},8879,36109.360845222349,0.13238498342330993,4780.3371369210772]
[null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},112256,456525.78117369971,0.13238420608731807,60436.803099072938]
[null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},52688,214273.00419113357,0.13238478908931198,28366.486467376479]
[null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},17016,69201.135729508213,0.13238478908931198,9161.1777582917966]
[null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},18737,76200.145754806974,0.13238478908931198,10087.740224324953]
[null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},18007,73231.361723157883,0.13238478908931198,9694.7183764433703]
[null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},28920,117612.64958259155,0.13238478908931198,15570.125809226538]
[null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},13611,55353.58829421347,0.13238478908931198,7327.9731116660587]
[null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},23277,94663.542335199978,0.13238478908931198,12532.013086492605]
[null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},4105,16694.326643725391,0.13238478908931198,2210.0749117176674]
[null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},20219,82227.184021798705,0.13238478908931198,10885.628414133866]
[null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},41681,169509.43455228209,0.13238478908931198,22440.470741852398]
[null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},9847,40046.049807737858,0.13238478908931198,5301.4878576574583]
[null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},59080,240268.16519154594,0.13238478908931198,{"$f":"F908*G908","v":31807.850373758778}]
[null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",{"$f":"IF(LEFT(B909,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B909,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.0668274406151985},4449,{"$f":"D909*E909","v":18093.315283297019},0.13238478908931198,2395.2797277057007]
[null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B910,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B910,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.0668274406151985},55071,223964.25398211961,0.13238478908931198,29649.460526968003]
[null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},27373,111321.26753195983,0.13238478908931198,14737.242523373376]
[null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},4457,18125.849902821941,0.13238478908931198,2399.5868164496087]
[null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},6363,25877.223004634507,0.13238478908931198,3425.7507096856311]
[null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},29431,119690.7984047459,0.13238478908931198,15845.241102743645]
[null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",{"$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$26))","v":4.0668274406151985},6343,25795.886455822205,0.13238478908931198,3414.982987825862]
[null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",{"$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$26))","v":4.0668274406151985},2466,10028.796468557079,0.13238478908931198,1327.6601053095656]
[null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},14604,59391.947942744358,0.13238478908931198,7862.590502003608]
[null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},16293,66260.819489943431,0.13238478908931198,8771.9246130611336]
[null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22886,93073.412805919434,0.13238478908931198,12321.504124134113]
[null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},23907,97225.643622787553,0.13238478908931198,12871.19632507534]
[null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},20774,84484.273251340128,0.13238478908931198,11184.432695742464]
[null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22899,93126.281562647433,0.13238478908931198,12328.503143342963]
[null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},35757,145417.54879407765,0.13238478908931198,19251.071526988704]
[null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},302167,1228861.0472483726,0.13238478908931198,162682.51056004685]
[null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},30814,125315.22075511672,0.13238478908931198,16589.829069346699]
[null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},138323,562535.77206821612,0.14093270000000002,79279.68520415829]
[null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},127196,517284.18313649081,0.14093270000000002,72902.256596720137]
[null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},122198,496958.17958829604,0.14093270000000002,70037.658036463457]
[null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},228355,928680.38020168361,0.13238478908931198,122943.15626438195]
[null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},46959,190974.14978384911,0.13238478908931198,25282.072540645539]
[null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},43243,175861.81901452303,0.13238478908931198,23281.429819100387]
[null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},75709,307895.43870153604,0.13238478908931198,40760.672714064036]
[null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},64488,262261.56799039291,0.13238478908931198,34719.442364640418]
[null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},34010,138312.80125532291,0.13238478908931198,18310.511022537848]
[null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},44895,182580.21794641935,0.13238478908931198,24170.843644717337]
[null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},69611,283095.92496866459,0.13238478908931198,37477.594319020347]
[null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",{"$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$26))","v":4.0668274406151985},35866,145860.8329851047,0.13238478908931198,19309.755611124445]
[null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",{"$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$26))","v":4.0668274406151985},40106,163104.18133331314,0.13238478908931198,21592.512645395556]
[null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},36416,148097.58807744307,0.13238478908931198,19605.867962268105]
[null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},11500,46768.515567074784,0.13238478908931198,6191.4400693673997]
[null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},60469,245916.98850656045,0.14093270000000002,34657.745166098539]
[null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},91605,372541.72769755527,0.14093259999999996,52503.274292908463]
[null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},65270,265441.82704895403,0.13238478908931198,35140.460289357405]
[null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},15579,63357.104697344177,0.13238478908931198,8387.5169426673656]
[null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25100,102077.36875944148,0.13238478908931198,13513.490934010584]
[null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},7923,32221.473811994219,0.13238478908931198,4265.6330147476438]
[null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},32884,133733.5535571902,0.13238478908931198,17704.288281832833]
[null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},26585,108116.60750875506,0.14093259999999996,15237.154599388368]
[null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},42954,174686.50588418523,0.14093259999999996,24619.023459173517]
[null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},61320,249377.85865852397,0.13238478908931198,33013.835222052949]
[null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},27555,112061.4301261518,0.13238478908931198,14835.228792297277]
[null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},24075,97908.870632810911,0.13238478908931198,12961.645188697405]
[null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",{"$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$26))","v":4.0668274406151985},17438,70917.336909447826,0.13238478908931198,9388.37668953293]
[null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",{"$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$26))","v":4.0668274406151985},15665,63706.851857237081,0.13238478908931198,8433.8181466643746]
[null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},77175,313857.40772947797,0.13238478908931198,41549.946726385133]
[null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},139014,565345.94982968119,0.13238478908931198,74843.204330699096]
[null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},9768,39724.770439929256,0.13238478908931198,5258.9553563113695]
[null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},30926,125770.70542846563,0.13238478908931198,16650.128311761408]
[null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},46134,187619.01714534158,0.14093259999999996,26441.63589573756]
[null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},66565,270708.36858455068,0.13238478908931198,35837.670279777471]
[null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},9947,40452.732551799381,0.13238478908931198,5355.3264669563059]
[null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},92278,375278.70256508928,0.13238478908931198,49681.191888789988]
[null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},78607,319681.10462443891,0.13238478908931198,42320.915611544624]
[null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},57722,234745.41352719048,0.13238478908931198,31076.722059480435]
[null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},5711,23225.651513353398,0.13238478908931198,3074.7229770571489]
[null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},67856,275958.64281038492,0.13238478908931198,36532.726725825589]
[null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},83966,341475.23287869577,0.13238478908931198,45206.126683869828]
[null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},106922,434833.32360545825,0.14093259999999996,61282.190862358591]
[null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},30316,123289.94068969035,0.13238478908931198,16321.71279503844]
[null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},108362,440689.55511994415,0.14093259999999996,62107.524795897029]
[null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},127213,517353.31920298125,0.14093259999999996,72911.948393906059]
[null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},5715,23241.918823115859,0.13238445172096389,{"$f":"F972*G972","v":3076.868680341343}]
[null,"CHURCH BUTTES UNIT 192 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$26))","v":4.0668274406151985},63851,{"$f":"D973*E973","v":259670.99891072104},0.13238478908931198,34376.490423406765]
[null,"CHURCH BUTTES UNIT 193 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$26))","v":4.0668274406151985},55029,223793.44722961375,0.13238478908931198,29626.848311062487]
[null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},54753,222671.00285600396,0.13238478908931198,29478.253749397671]
[null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},126082,512753.73736764549,0.14093259999999996,72263.717366939411]
[null,"CHURCH BUTTES UNIT 198 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},104567,425255.94498280948,0.13238478908931198,56297.418585525294]
[null,"CHURCH BUTTES UNIT 204","FRONTIER",{"$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$26))","v":4.0668274406151985},86165,350418.1864206086,0.13238370026528551,46389.656158610793]
["CRESTON (WY)","CRESTON FEDERAL 22-1 ALMOND","ALMOND",{"$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$26))","v":3.8668274406151983},64045,247650.96343420038,0.125,30956.370429275048]
[null,"CRESTON FEDERAL 22-2 ALMOND","ALMOND",{"$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$26))","v":3.8668274406151983},98135,379471.1108847725,0.125,47433.888860596562]
[null,"CRESTON FEDERAL 22-3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},81929,316805.30538216257,0.125,39600.663172770321]
[null,"CRESTON FEDERAL 22-4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},93628,362043.3196099198,0.125,45255.414951239974]
[null,"CHAMPLIN 261 D-12D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},10088,39008.555220926122,0.125,4876.0694026157653]
[null,"CHAMPLIN 261 D-6D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},7221,27922.360948682348,0.125,3490.2951185852935]
["DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11471,44356.377571296944,0.13375006649997342,5932.6684498588957]
[null,"DRY PINEY UNIT 10 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11059,42763.244665763479,0.13375006649997342,5719.5868178004994]
[null,"DRY PINEY UNIT 13 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21239,82127.548011226201,0.13375006649997342,10984.565007981264]
[null,"DRY PINEY UNIT 22 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24537,94880.344910375119,0.13375006649997342,12690.252441303088]
[null,"DRY PINEY UNIT 22 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1001,3870.6942680558136,0.13375000000000004,517.70535835246517]
[null,"DRY PINEY UNIT 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8755,33854.074242586059,0.13375024338255648,4527.990669437022]
[null,"DRY PINEY UNIT 6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16947,65531.124636105764,0.13375024338255648,8764.803869211788]
[null,"DRY PINEY UNIT 8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11161,43157.661064706226,0.13375024338255648,5772.3476712263391]
[null,"DRY PINEY UNIT 9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6722,25992.814055815365,0.13375024338255648,3476.5452061628398]
[null,"DRY PINEY UNIT 11 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36074,139491.93309275268,0.13375024338255648,18657.080001058956]
[null,"DRY PINEY UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},17737,68585.918314191775,0.13375024338255648,9173.3832671392884]
[null,"DRY PINEY UNIT 23 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3365,13011.874337670142,0.13375024338255648,1740.3413595266225]
[null,"DRY PINEY UNIT 23 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},27361,105800.26560267244,0.13375000000000004,14150.785524357443]
[null,"DRY PINEY UNIT 26 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4880,18870.117910202167,0.13375000000000004,2523.8782704895407]
[null,"DRY PINEY UNIT 17 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},33070,127875.98346114461,0.13375000000000004,17103.412787928097]
[null,"DRY PINEY UNIT 31 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8338,32241.607199849524,0.13375024338255648,4312.3228100246588]
[null,"DRY PINEY UNIT 29 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8118,31390.90516291418,0.13375024338255648,4198.5412055385204]
[null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11322,43780.220282645278,0.13375000000000004,5855.6044628038071]
[null,"DRY PINEY UNIT 35 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},209485,810042.34639727487,0.13375024338255648,108343.36098081263]
["E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},8668,33517.660255252536,0.1925,6452.1495991361135]
[null,"HIAWATHA UNIT 4 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},18700,72309.673139504215,0.1925,13919.612079354562]
[null,"WW WILSON A 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},119869,463512.73847910319,0.1925,89226.202157227366]
[null,"WW WILSON A 1 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},136175,526565.22672577458,0.1925,101363.80614471161]
[null,"WW WILSON A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},38957,150639.99660404629,0.1925,28998.199346278911]
[null,"WW WILSON C 3 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},15128,58497.365521626722,0.16249999999999998,9505.8218972643408]
[null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",{"$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$26))","v":3.8668274406151983},9904,38297.058971852923,0.16249999999999998,6223.2720829260988]
[null,"MW NEWBERGER A 1 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},1436,5552.7642047234249,0.1925,1068.9071094092594]
[null,"MW NEWBERGER D 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},7072,27346.203660030682,0.16249999999999998,4443.758094754985]
[null,"MW NEWBERGER A 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},12280,47484.640970754634,0.1925,9140.7933868702676]
[null,"MW NEWBERGER B 4 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},74588,288418.92514060641,0.16249999999999998,46868.075335348534]
[null,"MW NEWBERGER C 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},34639,133943.03571546986,0.1925,25784.034375227948]
[null,"MW NEWBERGER A 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},102931,398016.41528996296,0.1925,76618.159943317864]
[null,"MW NEWBERGER 7 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},43330,167549.63300185653,0.1925,32253.304352857383]
[null,"MW NEWBERGER 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},54790,211863.47547130671,0.16249999999999998,34427.814764087336]
["EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3448,13332.821015241203,0.15499975950490077,2066.5840508842734]
["FIVE MILE (WY)","FIVE MILE GULCH 1 ALMOND/LEWIS","MESAVERDE",{"$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$26))","v":3.8668274406151983},6283,24295.27680938529,0.15076987698769881,3662.9958959331116]
["FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9795,37875.574780825867,0.14120951073665619,5348.3913836700549]
["GRANGER (WY)","GRANGER 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7055,27280.467593540223,0.16500000000000004,4501.277152934138]
[null,"GRANGER 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5940,22968.954997254277,0.16500000000000004,3789.8775745469566]
["JACKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},2807,10854.184625806862,0.15500000000000003,1682.398617000064]
[null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},6471,25022.240368220948,0.15500000000000003,3878.4472570742478]
[null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},6016,23262.833882741033,0.15500000000000003,3605.7392518248607]
[null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},46028,177982.33343663634,0.15500000000000003,27587.261682678636]
[null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},3090,11948.496791500962,0.15500000000000003,1852.0170026826495]
[null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",{"$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$26))","v":3.8668274406151983},13669,52855.664285769148,0.15500000000000003,8192.6279642942191]
["JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},21421,82831.31060541817,0.125,10353.913825677271]
[null,"JOHNSON RIDGE 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},9193,35547.744661575518,0.18500000000000005,6576.3327623914729]
[null,"JOHNSON RIDGE 4 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},21515,83194.792384835993,0.125,10399.349048104499]
[null,"JOHNSON RIDGE 6 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},35289,136456.47355186974,0.125,17057.059193983718]
[null,"JOHNSON RIDGE 7 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},4533,17528.328788308692,0.125,2191.0410985385865]
[null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},710,2745.4474828367906,0.18500000000000005,507.90778432480641]
[null,"JOHNSON RIDGE 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},31572,122083.47595510304,0.125,{"$f":"F1036*G1036","v":15260.43449438788}]
[null,"JOHNSON RIDGE 12 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$26))","v":3.8668274406151983},17721,{"$f":"D1037*E1037","v":68524.049075141927},0.18500000000000005,12676.94907890126]
[null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",{"$f":"IF(LEFT(B1038,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1038,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},2579,9972.5479693465968,0.18500000000000005,1844.9213743291209]
[null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",{"$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$26))","v":3.8668274406151983},3264,12621.324766168007,0.18500000000000005,2334.945081741082]
["KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},70403,272236.25230163179,0.16001200762674619,43561.069279565505]
[null,"PIONEER 4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},93496,361532.89838775859,0.16001200762674619,57849.604894141681]
[null,"KINNEY UNIT 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},27884,107822.61635411419,0.17049203399779811,18382.897173177178]
[null,"KINNEY UNIT 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},205211,793515.52591608546,0.1862399173944447,147784.26599782112]
[null,"KINNEY UNIT 5 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},53797,208023.71582277582,0.17049203399779811,35466.386430404986]
[null,"KINNEY UNIT 13-1 NUGGET","NUGGET",{"$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$26))","v":3.8668274406151983},27498,106330.02096203672,0.13375005666858894,14221.646329244662]
["LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5953,23019.223753982275,0.16500014076444472,3798.175159695325]
[null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3499,13530.029214712578,0.16500014076444472,2232.4567249746246]
[null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},850,3286.8033245229185,0.16500014076444472,542.32301121132639]
[null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},2831,10946.988484381627,0.16500014076444472,1806.2546408697237]
["MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10817,41827.472425134598,0.15000000000000002,6274.1208637701902]
[null,"ES LAUZER B 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},8850,34221.422849444505,0.15000000000000002,5133.2134274166765]
["NO BAXTER (WY)","GW CAPPERS A 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},10067,38927.351844673205,0.15000000000000002,5839.1027767009818]
[null,"GW CAPPERS B 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1983,7667.9188147399382,0.15000000000000002,1150.1878222109908]
[null,"NORTH BAXTER 14-1 MORR","MORRISON",{"$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$26))","v":3.8668274406151983},25090,97018.700485035326,0.15000000000000002,14552.805072755302]
[null,"UP 11 19 104 A1 3 MORR","MORRISON",{"$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$26))","v":3.8668274406151983},12120,46865.948580256205,0.15000000000000002,7029.8922870384322]
[null,"UP 35 20 104 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},18328,70871.213331595354,0.15000000000000002,10630.681999739305]
[null,"OF FEATHERSTONE 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},14255,55121.62516596965,0.17500000000000004,9646.2844040446907]
[null,"TERESA LAURUNEN 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3903,15092.227500721119,0.15500000000000003,2339.295262611774]
[null,"TERESA LAURUNEN 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4347,16809.098884354265,0.15500000000000003,2605.4103270749115]
[null,"UP 11 19 104 A1 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},15384,59487.273346424212,0.15000000000000002,8923.091001963634]
["PINEDALE(WY)","MESA UNIT 2 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},15390,59510.474311067905,0.19807338666666668,11787.441188932888]
[null,"MESA UNIT 3 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},30399,117547.68736726142,0.15630809883457225,18373.655534777299]
[null,"MESA UNIT 6 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},31789,122922.57750971655,0.17636500160130178,21679.2405793373]
[null,"MESA UNIT 13-5 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},135172,522686.79880283761,0.20475464566929127,{"$f":"F1064*G1064","v":107022.55028489116}]
[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$26))","v":3.8668274406151983},128923,{"$f":"D1065*E1065","v":498522.99412643322},0.19589471514884155,{"$f":"F1065*G1065","v":97658.019929545248}]
[null,"MESA UNIT 15-6 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},176453,{"$f":"D1066*E1066","v":682313.30237887357},0.19257007611565097,131393.12457382085]
[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$26))","v":3.8668274406151983},93608,361965.98306110746,0.20839888000000001,75433.305468033766]
[null,"STEWART POINT 3-20D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},166387,643389.81736164098,0.20485650000000008,131802.58612034505]
[null,"STEWART POINT 7-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},110183,426058.64788930438,0.20485650000000008,87280.883401335319]
[null,"MESA UNIT 3-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},54422,210440.48297316034,0.16404507072891669,34521.723913559479]
[null,"MESA UNIT 13-9D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},76346,295216.80778120796,0.17501400024029512,51667.074467959486]
[null,"STEWART POINT 14-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},185140,715904.43235549785,0.20485650000000008,146657.67634683411]
[null,"STEWART POINT 15-20D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},159661,617381.53599606315,0.20485650000000008,126474.62062877756]
[null,"MESA UNIT 3-7 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},163793,633359.26698068518,0.20456547539449055,129563.43954540993]
[null,"MESA UNIT 5-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},122649,474262.51876401348,0.20719855424441661,98266.508220219097]
[null,"MESA UNIT 11-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},67614,261451.67056975601,0.16253713216040649,42495.604732955493]
[null,"MESA UNIT 12-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},56026,216642.87418790712,0.1601988918589527,34705.948374041225]
[null,"MESA UNIT 15-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},61692,238552.31846643283,0.16568682570714235,39524.976411782576]
[null,"MESA UNIT 2-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},36880,142608.59600988851,0.1605199381248949,22891.523007585438]
[null,"MESA UNIT 4-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},49345,190808.60005715696,0.1584657683911174,30236.631423690786]
[null,"MESA UNIT 6-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},28656,110807.80713826913,0.20850189518186457,23103.637789275654]
[null,"MESA UNIT 7-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},53067,205200.93179112673,0.1599278055266701,32817.334713382814]
[null,"MESA UNIT 14-6D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},203752,787873.8246802279,0.21087100972050571,166139.74894267635]
[null,"MESA UNIT 8-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},85551,330810.95437207085,0.1657145062919787,54820.17397974601]
[null,"MESA UNIT 9-17D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},87594,338710.88283324766,0.16606230071798228,56247.108481508032]
[null,"MESA UNIT 4-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},139547,539604.16885552905,0.19599672780504607,105760.65140564524]
[null,"MESA UNIT 9-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},38436,148625.37950748578,0.17200788427431893,25564.737078550344]
[null,"MESA UNIT 10-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},46504,179822.94329836918,0.16606118067763384,29861.610277054391]
[null,"MESA UNIT 14-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},54435,210490.75172988832,0.16702222123805621,35156.63290399417]
[null,"MESA UNIT 16-6D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},151617,586276.77606375457,0.19656010805424268,115238.62645278464]
[null,"MESA UNIT 9-7 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},137856,533065.36365344876,0.19640335556318378,104695.82615604615]
[null,"MESA UNIT 12-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},168843,652886.74555579189,0.2118612219351633,138321.38369872211]
[null,"STEWART POINT 1-20D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},158776,613959.39371111873,0.20485650000000008,125773.57253778185]
[null,"STEWART POINT 2-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},119317,461378.24973188364,0.20485650000000008,94516.333416199661]
[null,"MESA UNIT 1-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},139594,539785.90974523802,0.19427508367142873,104866.9527804144]
[null,"MESA UNIT 2-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},185400,716909.80749005778,0.19928023737952127,142865.95661632562]
[null,"MESA UNIT 6-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},167257,646753.95723497623,0.21336936707095838,137997.48250586455]
[null,"MESA UNIT 8-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},176036,680700.8353361371,0.19820366324668995,134917.39913870426]
[null,"MESA UNIT 10-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},215640,833842.66929426137,0.21459404564900905,178937.67183862429]
[null,"MESA UNIT 11A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},40031,154792.96927526701,0.15598881469780587,24145.971800802785]
[null,"MESA UNIT 5A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},43566,168462.20427784172,0.15794572419634748,26607.884854376738]
[null,"MESA UNIT 1A-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},144196,557581.04962694913,0.19935842349779073,111158.479025872]
[null,"MESA UNIT 2A-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},147271,569471.54400684091,0.1923927910503688,109562.21977523905]
[null,"MESA UNIT 6A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},61852,239171.01085693124,0.1577039958484692,37718.224103255663]
[null,"MESA UNIT 10A-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},62630,242179.40260572988,0.17314277563908706,41931.613969772021]
[null,"MESA UNIT 12B-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},79352,306840.49106769724,0.16178215508277546,49641.315911589176]
[null,"MESA UNIT 13A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},54428,210463.68393780402,0.16207701499726726,34111.32565796758]
[null,"MESA UNIT 14A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},54044,208978.82220060777,0.16990476815254588,35506.498334786367]
[null,"STEWART POINT 4-29D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},65513,253327.46611702349,0.20485650000000008,51895.778062602039]
[null,"MESA UNIT 13AA-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},85485,330555.74376099021,0.1754845382200193,58007.422049872395]
[null,"MESA UNIT 4D-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},43780,169289.70535013339,0.15967293202475283,27030.983614862282]
[null,"MESA UNIT 12A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},60455,233769.05292239183,0.15974326246146506,37343.031176349752]
[null,"MESA UNIT 14B-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},53365,206353.24636843006,0.16153743228329803,33333.773561678987]
[null,"MESA UNIT 7C-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},56802,219643.5322818245,0.15735119738488698,34561.172802391164]
[null,"MESA UNIT 9B-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},188062,727203.30213697546,0.20871669522772118,151779.46998071554]
[null,"MESA UNIT 4D1-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},185819,718530.0081876755,0.20782367996478848,149327.55046669231]
[null,"MESA UNIT 5B1-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},164296,635304.28118331463,0.19729497019716721,125342.3392221948]
[null,"STEWART POINT 4B3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},23800,92030.493086641727,0.20485650000000008,18853.044707003628]
[null,"STEWART POINT 4A3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},76306,295062.13468358334,0.20485650000000008,60445.396193807515]
[null,"STEWART POINT 4C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},30114,116445.64154668608,0.20485650000000008,23854.646567508706]
[null,"MESA UNIT 6D3-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},49706,192204.52476321906,0.16022280630141666,30795.548341393089]
[null,"MESA UNIT 6B3-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},35713,138096.00838669058,0.1759151494169669,24293.179949231388]
[null,"MESA UNIT 5D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},48412,187200.85005506297,0.16005531480111326,29962.490986599103]
[null,"MESA UNIT 5C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},63399,245152.99290756296,0.15789094556434755,38707.437858104902]
[null,"MESA UNIT 14D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},87068,336676.93159948412,0.17238788793584589,58039.02515515632]
[null,"MESA UNIT 14C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},95865,370693.41259457602,0.17452689709603181,64695.971074070432]
[null,"STEWART POINT 1C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},94013,363532.04817455664,0.20485650000000008,74471.903026871092]
[null,"STEWART POINT 8B4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},121038,468033.05975718237,0.20485650000000008,95879.614506147263]
[null,"STEWART POINT 8B3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},75970,293762.88066353661,0.20485650000000008,{"$f":"F1129*G1129","v":60179.23556264981}]
[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$26))","v":3.8668274406151983},105922,{"$f":"D1130*E1130","v":409582.09616484307},0.17607947581382705,72119.000795434069]
[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$26))","v":3.8668274406151983},88474,342113.69098098908,0.15958891047025414,54597.551200613256]
[null,"MESA UNIT 5B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},83269,321986.85415258695,0.15798687529184152,50869.696972617123]
[null,"MESA UNIT 8A1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},104092,402505.80194851721,0.17026424616129807,68532.346944313016]
[null,"MESA UNIT 8B1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},141278,546297.64715523401,0.17136267377295025,93615.025492392655]
[null,"MESA UNIT 8D1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},103717,401055.74165828654,0.1761550632397326,70647.999534473318]
[null,"MESA UNIT 4C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},102237,395332.83704617602,0.17266711947950014,68260.982208421832]
[null,"MESA UNIT 5B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},95914,370882.88713916612,0.15943483936688191,59131.653534958343]
[null,"STEWART POINT 7D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},297088,1148788.0306774881,0.20485650000000008,235336.69520648292]
[null,"STEWART POINT 8C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},143655,555489.09598157636,0.20485650000000008,113795.55199094984]
[null,"STEWART POINT 8C4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},139252,538463.45476054761,0.20485650000000008,110307.73872015417]
[null,"STEWART POINT 8D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},86401,334097.75769659376,0.20485650000000008,68442.097299572284]
[null,"STEWART POINT 1C4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},95371,368783.19983891206,0.20485650000000008,75547.635577800116]
[null,"STEWART POINT 1D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},109388,422984.52007401531,0.20485650000000008,86651.128336542548]
[null,"STEWART POINT 8A3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},86601,334871.12318471679,0.20485650000000008,68600.526246689958]
[null,"STEWART POINT 4B4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},105813,409160.61197381601,0.20485650000000008,83819.210906814071]
[null,"STEWART POINT 4C4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},64265,248501.66547113573,0.20485650000000008,50907.181432587735]
[null,"STEWART POINT 4D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},106790,412938.50238329702,0.20485650000000008,84593.136313483919]
[null,"STEWART POINT 5A3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},105886,409442.89037698088,0.20485650000000008,83877.03747251202]
[null,"STEWART POINT 5B3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},76440,295580.28956062574,0.20485650000000008,60551.543588376349]
[null,"STEWART POINT 5B4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},69481,268671.03740138462,0.20485650000000008,55039.008373416771]
[null,"MESA UNIT 9B1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},145979,564475.60295356601,0.17081384119628421,96420.246002087195]
[null,"MESA UNIT 9C1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},195942,757673.90236902318,0.17544098695610069,132927.05722250169]
[null,"MESA UNIT 7D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},93331,360894.87186005706,0.15996689584756185,57731.232378756926]
[null,"MESA UNIT 8A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},104149,402726.2111126323,0.18261355933738635,73543.266849737454]
[null,"MESA UNIT 9B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},106298,411036.02328251436,0.17680775301784224,72674.355685970848]
[null,"MESA UNIT 10A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},52333,202362.68044971518,0.15973186745092083,32323.768850606953]
[null,"MESA UNIT 10B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},52284,202173.20590512504,0.15934556457447613,32215.403636783962]
[null,"MESA UNIT 11D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},83296,322091.25849348353,0.16130773545836821,51955.811518519738]
[null,"MESA UNIT 15A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},129286,499926.65248737653,0.17985397681021864,89913.796563274853]
[null,"MESA UNIT 15B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},80334,310637.71561438136,0.18091577485149929,56199.263018475482]
[null,"STEWART POINT 9C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},410398,1586938.2479735962,0.20485650000000008,325094.61519600311]
[null,"STEWART POINT 10D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},398020,1539074.6579136613,0.20485650000000008,315289.4476588901]
[null,"STEWART POINT 13C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},62738,242597.01996931632,0.20485650000000008,49697.576421344267]
[null,"MESA UNIT 4D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},87268,337450.29708760715,0.15917334094312435,53713.091189684295]
[null,"MESA UNIT 5A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},78283,302706.85253367957,0.15911708033041702,48165.830571169194]
[null,"MESA UNIT 11C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},89554,346289.86461685348,0.16130474217446553,55858.197329652125]
[null,"MESA UNIT 12D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},75463,291802.39915114472,0.16348451164052363,47705.172720758041]
[null,"MESA UNIT 10C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},95735,370190.72502729599,0.1605168577514294,59421.851950104989]
[null,"MESA UNIT 9C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},102161,395038.95816068928,0.1831777010835611,72362.328194320144]
[null,"MESA UNIT 7D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},96797,374297.29576922936,0.15960687091275752,59740.420168833611]
[null,"MESA UNIT 10A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},89051,344344.85041422403,0.15891728232064015,54722.34780893584]
[null,"MESA UNIT 11D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},64874,250856.56338247037,0.15862030005683414,39790.943354953684]
[null,"MESA UNIT 10D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},96589,373492.9956615814,0.1771839574301742,66176.967043769881]
[null,"MESA UNIT 10B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},88783,343308.54066013917,0.16017168344014432,54988.306896913724]
[null,"MESA UNIT 7C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},69854,270113.36403673404,0.15910847331523956,42977.324973928284]
[null,"MESA UNIT 7A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},107610,416109.30088460149,0.16007342292277119,66608.040102599465]
[null,"MESA UNIT 7B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},200792,776428.01545600686,0.16181508201595257,125637.76300049704]
[null,"MESA UNIT 6A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},192653,744955.90691683977,0.162176954883126,120814.68050597054]
[null,"MESA UNIT 7B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},178728,691110.33480627323,0.15867002087459195,109658.49125035761]
[null,"MESA UNIT 5D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},101168,391199.19851215841,0.16025139484512829,62690.217223869622]
[null,"MESA UNIT 6D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},66925,258787.42646317216,0.15816184986510651,40930.298091245524]
[null,"MESA UNIT 11B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},103278,399358.20441185648,0.16041605958495306,64063.46951467223]
[null,"MESA UNIT 11B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},112228,433966.31000536249,0.16064526514322411,69714.632934038047]
[null,"MESA UNIT 14B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},78969,305359.49615794158,0.173422907174996,52956.331557202255]
[null,"MESA UNIT 14C1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},57062,220648.90741638443,0.17146607506095693,37833.802121175911]
[null,"MESA UNIT 13D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},137429,531414.22833630606,0.1756062868827854,93319.679434819394]
[null,"MESA UNIT 14A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},94037,363624.85203313141,0.17327562120691622,63007.322122313839]
[null,"MESA UNIT 2A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},193481,748157.64003766922,0.18576902538013132,138984.51562049694]
[null,"MESA UNIT 2A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},172501,667031.60033356235,0.18216038388072869,121506.73237733851]
[null,"MESA UNIT 2B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},173231,669854.38436521147,0.16378275134862583,109710.59407427427]
[null,"MESA UNIT 2B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},123316,476841.69266690378,0.16524612513966322,78796.242018244011]
[null,"MESA UNIT 3A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},235090,909052.46301422699,0.16242437749182945,147652.28041250014]
[null,"MESA UNIT 14D1-9 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},170601,659684.62819639349,0.17877525146635012,{"$f":"F1193*G1193","v":117935.28529429593}]
[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$26))","v":3.8668274406151983},169258,{"$f":"D1194*E1194","v":654491.47894364723},0.1773400464424445,116067.54927205059]
[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$26))","v":3.8668274406151983},148611,574653.09277726524,0.18003003032103088,103454.81371676523]
[null,"MESA UNIT 9D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},212692,822443.26199932781,0.17902400799732002,147237.08911350963]
[null,"MESA UNIT 9D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},136036,526027.73771152913,0.17950338988222725,94423.762091298588]
[null,"MESA UNIT 9A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},323920,1252542.744564075,0.1785189757718422,223602.64787003084]
[null,"MESA UNIT 15A2-9 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},37655,145605.38727636531,0.18247319533204695,26569.08027387855]
[null,"MESA UNIT 10D4-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},117067,452677.88799049944,0.17564123670606832,79508.904076142397]
[null,"MESA UNIT 12C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},30177,116689.25167544484,0.17814795909463726,20787.952034260979]
[null,"MESA UNIT 12D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},44720,172924.52314431168,0.18474765965335066,31947.400947583254]
[null,"MESA UNIT 13B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},91492,353783.77619676571,0.17908837804037789,63358.562656078822]
[null,"MESA UNIT 13B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},93432,361285.4214315592,0.18014543642253578,65083.919916887993]
[null,"MESA UNIT 9D2-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},107531,415803.82151679287,0.17757560810749098,73836.616459263139]
[null,"MESA UNIT 9A2-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},73804,285387.33242716407,0.17748195154366289,50651.100705013145]
[null,"MESA UNIT 12B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},34113,131909.08448170626,0.15885288079212032,20954.138072570211]
["SHUTE CR (WY)","SHUTE CREEK UNIT 9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},139,537.48901424551252,0.17781543419078832,95.573842440844615]
[null,"SHUTE CREEK UNIT 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},267,1032.442926644258,0.17824512805559603,184.02792166980012]
[null,"SHUTE CREEK UNIT 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13,50.268756727997577,0.17824512805559603,8.9601609801775322]
[null,"SHUTE CREEK UNIT 6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},20,77.33654881230396,0.17824512805559603,13.784863046426972]
[null,"SHUTE CREEK UNIT 23 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},172,665.09431978581415,0.17781543419078832,118.26403525054157]
[null,"SHUTE CREEK UNIT 16 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6,23.20096464369119,0.17823297856830436,4.1351770341029992]
[null,"SHUTE CREEK UNIT 17 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36,139.20578786214713,0.17823297856830436,24.811062204617993]
[null,"SHUTE CREEK UNIT 29 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},271,1047.9102364067187,0.17781543419078832,186.33461367963233]
[null,"SHUTE CREEK UNIT 37 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},152,587.75777097351011,0.17782685389669012,104.51911526555064]
[null,"SHUTE CREEK UNIT 40 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},645,2494.1036991968031,0.17823297856830436,444.53153116607245]
[null,"SHUTE CREEK UNIT 43 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},231,893.23713878211083,0.17824512805559603,159.21516818623155]
[null,"SHUTE CREEK UNIT 44 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},101,390.54957150213505,0.17824512805559603,69.613558384456226]
[null,"SHUTE CREEK UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1235,4775.5318891597699,0.17823297856830436,851.15727285286732]
[null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},807,3120.529744576465,0.17824512805559603,556.2192239233284]
[null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},558,2157.6897118632805,0.17823297856830436,384.5714641715789]
[null,"SHUTE CREEK UNIT 15-12 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},269,1040.1765815254882,0.17781543419078832,184.95945047904462]
[null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},446,1724.6050385143785,0.17782685389669012,306.681088213392]
["SO BAXTER (WY)","WE MULLEN A 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1776,6867.4855345325923,0.15428999492234111,1059.5843082522847]
[null,"SL 10 17 104 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},47266,182769.46580811797,0.15428999492234111,28199.499951493519]
[null,"SOUTH BAXTER UNIT 8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10,38.66827440615198,0.14375033370163781,5.5585773495508475]
["TIERNEY (WY)","THREEMILE 15-3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},445,1720.7382110737633,0.15920749279538904,273.95441634227677]
[null,"C G ROAD 15-1 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1661,6422.8003788618444,0.15920749279538904,1022.557945043869]
[null,"C G ROAD 15-2 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},3271,12648.392558252313,0.15920749279538904,2013.7188670912076]
[null,"C G ROAD 15-4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},3473,13429.491701256584,0.15920749279538904,2138.0757032735446]
[null,"C G ROAD 15-3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},117,452.4188105519782,0.15920749279538904,72.028464521452548]
[null,"C G ROAD 15-5 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},21,81.20337625291917,0.15920749279538904,12.928185939747895]
[null,"THREEMILE 15-1 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1872,7238.7009688316512,0.15920749279538904,1152.4554323432408]
[null,"C G ROAD 15-130 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},6302,24368.74653075698,0.15920749279538904,3879.6870377281534]
[null,"C G ROAD 15-80 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},820,3170.7985013044627,0.15920749279538904,504.81487955206057]
[null,"THREEMILE 15-100D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},5460,21112.877825758984,0.15920509125840548,3361.2776409775247]
[null,"THREEMILE 15-120D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},362,1399.7915335027019,0.15920509125840548,222.853938834041]
[null,"THREEMILE 15-130D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},838,3240.4013952355363,0.15920509125840548,515.888399842338]
[null,"THREEMILE 15-140D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},468,1809.6752422079128,0.15920509125840548,288.10951208378782]
[null,"THREEMILE 15-40D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},710,2745.4474828367906,0.15920509125840548,437.08921705019088]
[null,"THREEMILE 15-30D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1072,4145.239016339493,0.15920509125840548,659.94315588423194]
[null,"THREEMILE 15-90D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1553,6005.1830152754028,0.15920509125840548,956.05570997034715]
["TRAIL (WY)","TRAIL UNIT 2 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},4856,18777.314051627403,0.13524000037293227,2539.4439593447564]
[null,"TRAIL UNIT 3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},41993,162379.68471375402,0.13524037536921907,21960.289513023537]
[null,"TRAIL UNIT 4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},36544,141309.34198984181,0.13524037536921907,19110.728453883556]
[null,"TRAIL UNIT 6 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},13783,53296.48261399928,0.13524037536921907,7207.8363145763205]
[null,"TRAIL UNIT 8 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},22271,86118.113929941086,0.13524037536921907,11646.646053974406]
[null,"TRAIL UNIT 13 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},47956,185437.57674214244,0.13524037536921907,25078.647486165712]
[null,"TRAIL UNIT 12 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},39196,151564.16836235332,0.13524037536921907,20497.595021848181]
[null,"TRAIL UNIT 15 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},16956,65565.926083071303,0.13524037536921907,8867.1604549050335]
[null,"TRAIL UNIT 16 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},38013,146989.71150010554,0.13517207674856943,19868.904564142344]
[null,"TRAIL UNIT 17 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},89549,346270.53047965042,0.13524037536921907,46829.756521366537]
[null,"TRAIL UNIT 18 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},186041,719388.44387949212,0.13524037536921907,97290.363186540897]
[null,"TRAIL UNIT 20 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},59295,229283.53309127819,0.13770523751522534,31573.543382664495]
[null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",{"$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$26))","v":3.8668274406151983},36566,141394.41219353533,0.13524037536921907,19122.233380163805]
[null,"TRAIL UNIT 22W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},116006,448575.1840760067,0.13524037536921907,60665.476275755689]
[null,"TRAIL UNIT 23W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},152499,589687.31786637718,0.13524037536921907,79749.534218716857]
[null,"TRAIL UNIT 25W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},134939,521785.82800917426,0.13524037536921907,70566.511242299501]
[null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},126357,488600.71491381462,0.13524037536921907,66078.544090613083]
[null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},147265,569448.34304219717,0.13770523751522534,78416.019331277275]
[null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},90015,348072.47206697706,0.13524037536921907,47073.451778029994]
[null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},128624,497366.81272168929,0.13524037536921907,67264.074448673346]
[null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},178312,689501.7345909772,0.13524037536921907,93248.473403811411]
[null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},151669,586477.85109066649,0.13524037536921907,79315.484727234696]
[null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},131936,510173.7452050068,0.13524037536921907,68996.088805045452]
[null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},119163,460782.7583060289,0.13524037536921907,62316.433196971491]
[null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},233614,903345.0257118789,0.13524037536921907,122168.72036519136]
[null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},206924,800139.40132185933,0.13524037536921907,108211.15298247048]
[null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},60291,233134.89322213092,0.13541854348367693,31570.787675363514]
[null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},48602,187935.54726877986,0.13541854348367693,25449.958079945889]
[null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},62381,241216.56257301668,0.13541854348367693,32665.195567777137]
[null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},48214,186435.21822182118,0.13541854348367693,25246.785705660492]
[null,"TRAIL 4C-22D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},67696,261768.75041988646,0.13541854348367693,35448.342911403168]
[null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},47148,182313.18017012536,0.13541854348367693,24688.585316515549]
["WAMSUTTER (WY)","WAMSUTTER 1-36 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},10901,42152.285930146274,0.16000000000000003,6744.3657488234048]
[null,"WAMSUTTER 21-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1277,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1277,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},5542,21429.957675889429,0.16000000000000003,3428.7932281423095]
[null,"WAMSUTTER 11-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1278,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1278,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},774,{"$f":"D1278*E1278","v":2992.9244390361637},0.16000000000000003,{"$f":"F1278*G1278","v":478.86791024578628}]
[null,"WAMSUTTER 12-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1279,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1279,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},927,3584.5490374502888,0.16000000000000003,573.52784599204631]
[]
["Totals Before IRP Adjustment",null,null,null,{"$f":"SUM(E11:E1279)","v":60072475},{"$f":"SUM(F$11:F1279)","v":234741837.15567073},null,{"$f":"SUM(H$11:H1279)","v":36413970.001262985}]
[]
["Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"E1291-E1281","v":11099734},null,"+",{"$f":"H1281/E1281*E1283","v":6728295.7943384023}]
[]
[]
["Total Test Year Royalties",null,null,null,null,null,null,{"$f":"H1281+H1283","v":43142265.79560139}]
[]
["Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S113","v":264488358}]
[]
[]
["Total IRP Company Production",null,null,null,{"$f":"'Monthly Inputs'!S16","v":71172209},null,null,{"$f":"H1286+H1288","v":307630623.79560137}]

{"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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$181+Calculations!$P$184-G16,0)","v":107480466}]
[null,{"$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$183","v":25845109},{"$f":"G17/E17","v":4.2360226060567205},{"$f":"G15+G16","v":109480465.98}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$177","v":16435831},{"$f":"G19/E19","v":3.7743605419160127},{"$f":"ROUND(Calculations!P178,0)","v":62034752}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P186","v":1077573},{"$f":"G21/E21","v":3.9411557268045878},{"$f":"ROUND(Calculations!P187,0)","v":4246883}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":43358513},{"$f":"G24/E24","v":4.0536930078759852},{"$f":"G17+G19+G21","v":175762100.98000002}]

{"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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING AND PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D22","v":880902}," x",{"$f":"'Other Inputs'!E22","v":12},"x",{"$f":"'Other Inputs'!F19","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":55898940},null,null,null,null,{"$f":"L17*'Ut 1.5'!$G$51","v":54183394.168523625}]
[{"$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,{"$f":"-ROUND('Other Inputs'!E262,0)","v":-446959},null,null,null,null,{"$f":"L19*'Ut 1.5'!$G$51","v":-433241.76941761596}]
[{"$f":"A19+1","v":4},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L19)","v":57570926},null,null,null,null,{"$f":"L20*'Ut 1.5'!$G$51","v":55804066.697953574}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"L20+L26","v":62075648},null,null,null,{"$f":"M28*'Ut 1.5'!$G$51","v":60170538.186422236}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A28+1","v":10},"QPC Commodity (SNG)",null,null,null,{"$f":"F35-(D39*F39*H39)-(D40*F40*H40)","v":109489145.75697434},null,null,"x",{"$f":"'Other Inputs'!F34","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F34*J34,0)","v":292336}]
[{"$f":"A34+1","v":11},"ACA",null,null,null,{"$f":"Calculations!$P$170","v":124593118.63310002},null,null,"x",{"$f":"'Other Inputs'!F35","v":1.9E-3},"=",{"$f":"ROUND(F35*J35,0)","v":236727}]
[{"$f":"A35+1","v":12},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L35)","v":529063}]
[]
[null,"Kern River Commodity"]
[{"$f":"A36+1","v":13},"January - December",null,{"$f":"'Other Inputs'!C56","v":1.6183362710509896},"x",{"$f":"'Other Inputs'!D56","v":4885}," x",{"$f":"'Other Inputs'!E56","v":365},"x",{"$f":"'Other Inputs'!F56","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D39*F39*H39*J39,0)","v":12696}]
[{"$f":"A39+1","v":14},"November - March",null,{"$f":"'Other Inputs'!C57","v":1.6183362710509896},"x",{"$f":"'Other Inputs'!D57","v":50000}," x",{"$f":"'Other Inputs'!E57","v":151},"x",{"$f":"'Other Inputs'!F57","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D40*F40*H40*J40,0)","v":53761}]
[{"$f":"A40+1","v":15},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L39:L40)","v":66457}]
[]
[{"$f":"A41+1","v":16},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L36+L41","v":595520}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$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":50725293.579017863},null,null,"x",{"$f":"'Other Inputs'!D169","v":0.20763999999999999}," = ",{"$f":"ROUND(F49*J49,0)","v":10532600}]
[{"$f":"A49+1","v":19},null,"Total QEP Field Services (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L48+L49","v":23256380}]
[]
[{"$f":"A50+1","v":20},"Other Gathering & Processing Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D161,0)","v":2911123}]
[{"$f":"A52+1","v":21},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$163,0)","v":1982531}]
[{"$f":"A53+1","v":22},null,"Total Other Gathering, Processing and Transportation (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L52:L53)","v":4893654}]
[]
[]
[]
[]
[{"$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":90821202}]

{"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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$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":1179843},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":45684}]
[{"$f":"A23+1","v":6},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S42+'Monthly Inputs'!S44+'Monthly Inputs'!S45)","v":1611611},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":62402}]
[{"$f":"A24+1","v":7},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S36","v":13521090},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":141836}]
[{"$f":"A25+1","v":8},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S43","v":13418990},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":488914}]
[]
[{"$f":"A27+1","v":10},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J27","v":14513972}]
[]
[]
[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":"2010-07-21"},{"$f":"+'Rate Base'!H209","v":31735056.07}]
[{"$f":"A36+1","v":12},null,{"$f":"+'Rate Base'!I8","v":"2010-08-20"},{"$f":"+'Rate Base'!I209","v":43791078.539999999}]
[13,null,{"$f":"+'Rate Base'!J8","v":"2010-09-19"},{"$f":"+'Rate Base'!J209","v":52502815.439999998}]
[14,null,{"$f":"+'Rate Base'!K8","v":"2010-10-19"},{"$f":"+'Rate Base'!K209","v":59271925.539999999}]
[15,null,{"$f":"+'Rate Base'!L8","v":"2010-11-18"},{"$f":"+'Rate Base'!L209","v":59109161.380000003}]
[16,null,{"$f":"+'Rate Base'!M8","v":"2010-12-18"},{"$f":"+'Rate Base'!M209","v":43289915.130000003}]
[17,null,{"$f":"+'Rate Base'!N8","v":"2011-01-17"},{"$f":"+'Rate Base'!N209","v":31369107.920000002}]
[18,null,{"$f":"+'Rate Base'!O8","v":"2011-02-16"},{"$f":"+'Rate Base'!O209","v":19870006.359999999}]
[19,null,{"$f":"+'Rate Base'!P8","v":"2011-03-18"},{"$f":"+'Rate Base'!P209","v":10598542.289999999}]
[20,null,{"$f":"+'Rate Base'!Q8","v":"2011-04-17"},{"$f":"+'Rate Base'!Q209","v":5123025.38}]
[21,null,{"$f":"+'Rate Base'!R8","v":"2011-05-17"},{"$f":"+'Rate Base'!R209","v":9936676.2100000009}]
[22,null,{"$f":"+'Rate Base'!S8","v":"2011-06-16"},{"$f":"+'Rate Base'!S209","v":18701733.870000001}]
[23,null,{"$f":"+'Rate Base'!T8","v":"2011-07-16"},{"$f":"+'Rate Base'!T209","v":28586567.050000001}]
[]
[]
[{"$f":"A48+1","v":24},"13-Month Average   3/",null,{"$f":"(SUM(D37:D47)+D36/2+D48/2)/12","v":31977066.635000002},null,"x ",null,{"$f":"'Other Inputs'!E252","v":0.1179},null,"  =",{"$f":"D51*H51","v":3770096.1562665002}]
[]
[]
[{"$f":"A51+1","v":25},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K51+K29","v":18284068.156266499}]
[]
[]
[]
["1/",{"$f":"CONCATENATE(\"Exhibit 1.9 - \",'Other Inputs'!G19)","v":"Exhibit 1.9 - 7/1/2011"}]
["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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Other Inputs'!D178","v":307630623.79560137}]
[{"$f":"A14+1","v":2},null,"Other Revenues Credits  2/",null,{"$f":"-'Ut 1.4 p3'!H32","v":-33781257}]
[{"$f":"A15+1","v":3},null,null,"Net Questar Gas Production Costs",{"$f":"E14+E15","v":273849366.79560137},{"$f":"F21","v":71172209},{"$f":"E16/F21","v":3.8477008181044567}]
[]
[{"$f":"A16+1","v":4},null,null,"Gathering  3/",{"$f":"'Ut 1.3 p1'!L52+'Ut 1.3 p1'!M50","v":26167503}]
[]
[]
[{"$f":"A18+1","v":5},"Total Cost of Questar Gas Production",null,null,{"$f":"SUM(E16:E18)","v":300016869.79560137},{"$f":"'Monthly Inputs'!S16","v":71172209},{"$f":"E21/F21","v":4.2153654356239159}]
[]
[{"$f":"A21+1","v":6},"Questar Gas Contract Gas  4/",null,null,{"$f":"'Ut 1.2'!G24","v":175762100.98000002},{"$f":"'Ut 1.2'!E24","v":43358513},{"$f":"E23/F23","v":4.0536930078759852}]
[]
[{"$f":"A23+1","v":7},"Injection / Withdrawal Adjustment  5/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":277620.85593635589}]
[]
[{"$f":"A25+1","v":8},"Transportation & Other Costs  6/",null,null,{"$f":"'Ut 1.3 p1'!M59-E18-'Ut 1.3 p1'!M56","v":64653699},{"$f":"'Ut 1.3 p1'!F34","v":109489145.75697434},{"$f":"E27/F27","v":0.5905032736624638}]
[]
[{"$f":"A27+1","v":9},"Storage & Working Gas  7/",null,null,{"$f":"'Ut 1.3 p2'!K54","v":18284068.156266499}]
[]
[null,"Gas Management Costs",null,null,{"$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":558994358.78780413},{"$f":"'Ut 1.6 p1'!H23","v":109163172},{"$f":"E34/F34","v":5.1207229374738592}]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.1, Last Page."]
["2/","Exhibit 1.4, Page 3, Line 8."]
["3/","Exhibit 1.3, Page 1, Lines 19 + 20."]
["4/","Exhibit 1.2, Line 6."]
["5/","Exhibit 1.4, Page 2, Line 7."]
["6/","Exhibit 1.3, Page 1, Lines 9 + 16 + 21."]
["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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F21","v":71172209},{"$f":"H15/E15","v":4.3223419382079511},null,{"$f":"'Ut 1.4 p1'!E14","v":307630623.79560137}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":43358513},{"$f":"H16/E16","v":4.0536930078759852},null,{"$f":"'Ut 1.2'!G24","v":175762100.98000002}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":114530722},{"$f":"(+H15+H16)/(+E15+E16)","v":4.2206380640436496},null,{"$f":"SUM(H15:H16)","v":483392724.77560139}]
[]
[]
[null,4,"Storage  3/"]
[null,{"$f":"B20+1","v":5},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S46","v":15030601},{"$f":"'Ut Storage'!L27","v":4.1631132505455746},null,{"$f":"E21*F21","v":62574094.186763562}]
[null,{"$f":"B21+1","v":6},"    Injections",null,{"$f":"-'Monthly Inputs'!S39","v":-14700933},{"$f":"'Ut Storage'!K27","v":4.2375863716151354},null,{"$f":"E22*F22","v":-62296473.330827206}]
[null,{"$f":"B22+1","v":7},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":277620.85593635589}]
[]
[]
[]
[]
[]
[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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2012-09-30"}]
[]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F185","v":3756162},"1/"]
[]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F186","v":6254400},"1/"]
[]
[]
[null,{"$f":"B18+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F187","v":1561670},"1/"]
[null,{"$f":"B21+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F190","v":-203394},"1/"]
[null,{"$f":"B22+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F21+F22","v":1358276}]
[]
[]
[null,{"$f":"B23+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F188","v":18368419},"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":4044000},"1/"]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B29+1","v":8},null,null,"Total",null,null,{"$f":"SUM(H15:H29)","v":33781257}]
[]
[]
[]
[]
[]
[]
[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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,"Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Questar Gas Production (Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E14","v":307630623.79560137},{"$f":"CHOOSE($D15,F$51,F$54)*$E15","v":10410246.403317383},297220377.39228398]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E15","v":-33781257},-1143160.6022989787,-32638096.397701021]
[{"$f":"A16+1","v":3},"Gathering (Exhibit 1.3, p 1)","- Demand",1,{"$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":13443723},454936.72665349994,12988786.2733465]
[{"$f":"A18+1","v":5},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E18)","v":300016869.79560137},{"$f":"SUM(F15:F18)","v":10112517.011818159},{"$f":"SUM(G15:G18)","v":289904352.7837832}]
[]
[{"$f":"A19+1","v":6},"Questar Gas Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E23","v":175762100.98000002},{"$f":"CHOOSE($D21,F$51,F$54)*$E21","v":5947804.4057872305},{"$f":"CHOOSE($D21,G$51,G$54)*$E21","v":169814296.57421279}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E25","v":277620.85593635589},{"$f":"CHOOSE($D24,F$51,F$54)*$E24","v":9394.7133134496016},{"$f":"CHOOSE($D24,G$51,G$54)*$E24","v":268226.14262290631}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M28","v":62075648},{"$f":"CHOOSE($D27,F$51,F$54)*$E27","v":1905109.8135777696},{"$f":"CHOOSE($D27,G$51,G$54)*$E27","v":60170538.186422236}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M43","v":595520},{"$f":"CHOOSE($D28,F$51,F$54)*$E28","v":20152.447313641638},{"$f":"CHOOSE($D28,G$51,G$54)*$E28","v":575367.55268635834}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (Exhibit 1.3, p 2)","- Demand",1,{"$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":488914},{"$f":"CHOOSE($D32,F$51,F$54)*$E32","v":16544.891231027988},{"$f":"CHOOSE($D32,G$51,G$54)*$E32","v":472369.10876897199}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (Exhibit 1.3, p1)",null,2,{"$f":"'Ut 1.3 p1'!L53","v":1982531},{"$f":"CHOOSE($D35,F$51,F$54)*$E35","v":67089.017203723255},{"$f":"CHOOSE($D35,G$51,G$54)*$E35","v":1915441.9827962767}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K51","v":3770096.1562665002},{"$f":"CHOOSE($D38,F$51,F$54)*$E38","v":127580.37371796665},{"$f":"CHOOSE($D38,G$51,G$54)*$E38","v":3642515.7825485333}]
[]
[]
[{"$f":"A38+1","v":14},"Totals",null,null,{"$f":"SUM(E19:E38)","v":558994358.78780413},{"$f":"SUM(F19:F38)","v":18636623.551330488},{"$f":"SUM(G19:G38)","v":540357735.23647368}]
[]
[]
[]
[]
[]
[]
["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-",{"$f":"F53+G53","v":109163172},{"$f":"'Ut 1.6 p1'!H22","v":3694091},{"$f":"'Ut 1.6 p1'!H21","v":105469081}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.3840084822745899E-2},{"$f":"G53/E53","v":0.96615991517725408}]

{"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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Questar Gas-Related Gas Costs (Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G41","v":540357735.23647368}]
[null,"Less:"]
[{"$f":"A13+1","v":2},"IS Class Commodity Credit  2/",null,null,null,{"$f":"Calculations!P232","v":3.983489931537084},null,{"$f":"'RevRun Fcst'!T93+'RevRun Fcst'!T111","v":2418010},null,{"$f":"-H15*F15","v":-9632118.4893559851}]
[{"$f":"A15+1","v":3},"Net Utah Gas Costs (for Firm Sales)",null,null,null,null,null,null,null,{"$f":"J13+J15","v":530725616.7471177}]
[]
[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":103051071},null,{"$f":"Calculations!P17","v":2418010},null,{"$f":"D21+F21","v":105469081}]
[{"$f":"A21+1","v":5},"Wyoming",null,{"$f":"Calculations!P32","v":3545694},null,{"$f":"Calculations!P36","v":148397},null,{"$f":"D22+F22","v":3694091}]
[{"$f":"A22+1","v":6},"Total Dth",null,null,null,null,null,{"$f":"SUM(H21:H22)","v":109163172}]
[]
[{"$f":"A23+1","v":7},"Supplier Non-Gas Costs  3/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-101349330.49549744}]
[]
[]
[{"$f":"A25+1","v":8},"Commodity Portion of Test-Year Gas Cost (Lines 3 + 7)",null,null,null,null,null,null,null,{"$f":"J16+J25+J26","v":429376286.25162029}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!F5","v":"11-057-08"},null,{"$f":"'Control Panel'!F9","v":"11-057-02"},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":4.1666400000000001},null,{"$f":"'Other Inputs'!F105","v":4.2133900000000004},null,{"$f":"F34-H34","v":-4.6750000000000291E-2},null,null,{"$f":"J34*D21","v":-4817637.5692500304}]
[{"$f":"A34+1","v":10},"191 Account Amortization (Commodity Portion)   4/",null,null,null,{"$f":"D55/D21","v":0.12902777109419852},null,{"$f":"'Other Inputs'!F106","v":0.14066999999999999},null,{"$f":"F35-H35","v":-1.1642228905801466E-2},null,null,{"$f":"J35*D21","v":-1199744.1575699991}]
[{"$f":"A35+1","v":11},"Total Firm Sales Unit Commodity Cost (Lines 9 + 10)",null,null,null,{"$f":"F34+F35","v":4.2956677710941991},null,{"$f":"H34+H35","v":4.3540600000000005},null,{"$f":"J34+J35","v":-5.8392228905801757E-2},null,null,{"$f":"SUM(M34:M35)","v":-6017381.7268200293}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, Line 14, Column E."]
[]
["2/",{"$f":"\"Revrun.exe - \"&'RevRun Fcst'!D4","v":"Revrun.exe - 8/17/2011"},null,"       Dth","x","est. Com. Rate","=","Com. Revenues"]
[null,null,"IS",{"$f":"H15","v":2418010},null,{"$f":"F15","v":3.983489931537084},null,{"$f":"D49*F49","v":9632118.4893559851}]
[]
["3/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["4/","191 Account (July 2011) act.",null,{"$f":"'Other Inputs'!E123","v":-10313169}]
[null,"Less: Supplier Non-Gas balance act.",null,{"$f":"'Other Inputs'!E124","v":-23609619}]
[null,"191 Account Commodity Portion",null,{"$f":"D53-D54","v":13296450},null,{"$f":"D21","v":103051071},null,{"$f":"D55/F55","v":0.12902777109419852}]

{"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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$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":101349330.49549744}]
[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,{"$f":"SUM(F14:F15)","v":101349330.49549744}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E200-(D29*('Other Inputs'!G79-'Other Inputs'!F201))","v":104967931.79099999}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":-3618601.2955025584}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'Ut 1.6 p1'!$H$15","v":2418010},{"$f":"'Ut 1.6 p3'!E24","v":0.17918999999999999},{"$f":"D29*E29","v":433283.21189999999}]
[null," 6c","IS  SNG new rate",{"$f":"'Ut 1.6 p1'!$H$15","v":2418010},{"$f":"'Ut 1.6 p3'!I24","v":0.17918999999999999},{"$f":"D30*E30","v":433283.21189999999}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":-3.4616286032323624},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.6, Page 1, Line 7."]
[null,null,null,null,"SNG Balance"]
[null,"2/","July 2011 SNG Balance - Actual",null,{"$f":"'Other Inputs'!E124","v":-23609619}]
[null,null,"Spring balance will be amortized in spring pass through."]
[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 ($19,007,538)."]
[null,null," "]
[]
[null,"3/",{"$f":"\"Output of Revrun.Exe computer program dated \"&'RevRun Fcst'!D4","v":"Output of Revrun.Exe computer program dated 8/17/2011"}]

{"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$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!",null,"Current Amort."]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G69","v":1.21316},{"$f":"'Other Inputs'!E69","v":1.18665},{"$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$29),5)","v":1.17116},{"$f":"I16-G16","v":0},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.17116},null,{"$f":"ROUND(G16*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H16","v":0},null,0]
[null,{"$f":"B16+1","v":2},null,"Summer",{"$f":"'Other Inputs'!G70","v":0.56959000000000004},{"$f":"'Other Inputs'!E70","v":0.55715000000000003},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.54986999999999997},{"$f":"I17-G17","v":0},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.54986999999999997},null,{"$f":"ROUND(G17*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H17","v":0},null,0]
[null," "]
[null,{"$f":"B17+1","v":3},"FS","Winter",{"$f":"'Other Inputs'!G72","v":1.18157},{"$f":"'Other Inputs'!E72","v":1.1557500000000001},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.1406700000000001},{"$f":"I19-G19","v":0},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.1406700000000001},null,{"$f":"ROUND(G19*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H19","v":0},null,0]
[null,{"$f":"B19+1","v":4},null,"Summer",{"$f":"'Other Inputs'!G73","v":0.56956999999999991},{"$f":"'Other Inputs'!E73","v":0.55711999999999995},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.54984999999999995},{"$f":"I20-G20","v":0},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.54984999999999995},null,{"$f":"ROUND(G20*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H20","v":0},null,0]
[]
[null,{"$f":"B20+1","v":5},"NGV",null,{"$f":"'Other Inputs'!G77","v":0.87544},{"$f":"'Other Inputs'!E77","v":0.85631000000000002},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.84514},{"$f":"I22-G22","v":0},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.84514},null,{"$f":"ROUND(G22*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H22","v":0},null,0]
[]
[null,{"$f":"B22+1","v":6},"IS  5/",null,{"$f":"'Other Inputs'!F201","v":0.17918999999999999},{"$f":"'Other Inputs'!F201","v":0.17918999999999999},{"$f":"'Other Inputs'!$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,{"$f":"'Other Inputs'!G82","v":6.2884099999999998},{"$f":"'Other Inputs'!E82","v":6.1509900000000002},{"$f":"ROUND(E26*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":6.0707300000000002},{"$f":"I26-G26","v":0},{"$f":"ROUND(E26*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M26","v":6.0707300000000002},null,{"$f":"ROUND(G26*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H26","v":0},null,0]
[]
[]
[]
[]
[]
[]
[null,"1/","Current Questar Gas Tariff  (excluding bad debt surcharge)."]
[]
[null,"2/","Exhibit 1.6 page 2 (line 1 - line 6c)/(line 4 - line 6b)*Exhibit 1.6 page 3 column C.  (N.A. to line 6)"]
[]
[null,"3/","Column G - Column E"]
[]
[null,"4/","(Current Questar Gas rates) x (Exhibit 1.6, Page 2, Line 7, % change)."]
[null,null,{"$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":[[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8],[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J86","v":"2011-06-01"},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$90,2)","v":127.42},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":125.93},null,{"$f":"H16-F16","v":-1.4899999999999949}]
[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$90,2)","v":107.7},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":106.45},null,-1.25]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G119","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":87.98},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":86.97},null,-1.0100000000000051]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G120","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":64.98},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":64.33},null,-0.65000000000000568]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G121","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":36.799999999999997},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":36.450000000000003},null,-0.34999999999999432]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G122","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":27.4},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":27.16},null,-0.23999999999999844]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G123","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":19.45},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":19.3},null,-0.14999999999999858]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G124","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":18.010000000000002},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":17.87},null,-0.14000000000000057]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G125","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":19.45},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":19.3},null,-0.14999999999999858]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G126","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":27.4},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":27.16},null,-0.23999999999999844]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G127","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":56.76},null,{"$f":"ROUND((+E26*'Ut 1.8'!$I$7)+'Ut 1.8'!$C$12,2)","v":52.22},null,-4.5399999999999991]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G128","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":99.49},null,{"$f":"ROUND((+E27*'Ut 1.8'!$I$7)+'Ut 1.8'!$C$12,2)","v":91.19},null,-8.2999999999999972]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":692.84},null,{"$f":"SUM(H16:H27)","v":674.33000000000015},null,{"$f":"H30-F30","v":-18.509999999999877}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":-2.67},"%"]

{"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":"2011-06-01"},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$90,2)","v":127.42},null,{"$f":"'CET & DSM'!D107","v":144.08000000000001},null,{"$f":"H17-F17","v":16.660000000000011}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G118","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":107.7},null,{"$f":"'CET & DSM'!D108","v":121.68},null,13.980000000000004]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G119","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":87.98},null,{"$f":"'CET & DSM'!D109","v":99.27},null,11.289999999999992]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G120","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":64.98},null,{"$f":"'CET & DSM'!D110","v":69.23},null,4.25]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G121","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":36.799999999999997},null,{"$f":"'CET & DSM'!D111","v":39.049999999999997},null,2.25]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G122","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":27.4},null,{"$f":"'CET & DSM'!D112","v":28.99},null,1.5899999999999999]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G123","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":19.45},null,{"$f":"'CET & DSM'!D113","v":20.48},null,1.0300000000000011]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G124","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":18.010000000000002},null,{"$f":"'CET & DSM'!D114","v":18.93},null,0.91999999999999815]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G125","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":19.45},null,{"$f":"'CET & DSM'!D115","v":20.48},null,1.0300000000000011]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G126","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$86)+'Other Inputs'!$G$90,2)","v":27.4},null,{"$f":"'CET & DSM'!D116","v":28.99},null,1.5899999999999999]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G127","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":56.76},null,{"$f":"'CET & DSM'!D117","v":63.81},null,7.0500000000000043]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G128","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$88)+'Other Inputs'!$G$90,2)","v":99.49},null,{"$f":"'CET & DSM'!D118","v":112.34},null,12.850000000000009]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":692.84},null,{"$f":"SUM(H17:H28)","v":767.33},null,{"$f":"H31-F31","v":74.490000000000009}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":10.75},"%"]

{"sheet":"Ut 1.8","index":33,"n_rows":77,"n_cols":9,"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",{"$f":"'Other Inputs'!F210","v":2.30308},{"$f":"'Other Inputs'!F211","v":1.1418299999999999},null,{"$f":"'Other Inputs'!F212","v":2.6490200000000002},{"$f":"'Other Inputs'!F213","v":1.3666100000000001}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.54986999999999997},{"$f":"C7","v":0.54986999999999997},null,{"$f":"'Ut 1.6 p3'!I16","v":1.17116},{"$f":"F7","v":1.17116},null,{"$f":"F10-F7+D7","v":7.4945577710941986}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$36)","v":4.2956677710941991},{"$f":"C8","v":4.2956677710941991},null,{"$f":"D8","v":4.2956677710941991},{"$f":"F8","v":4.2956677710941991}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":7.1486177710941989},{"$f":"SUM(D6:D9)","v":5.987367771094199},null,{"$f":"SUM(F6:F9)","v":8.1158477710941987},{"$f":"SUM(G6:G9)","v":6.8334377710941991}]
[]
[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$20","v":0.54984999999999995},{"$f":"C20","v":0.54984999999999995},{"$f":"D20","v":0.54984999999999995},{"$f":"'Ut 1.6 p3'!$I$19","v":1.1406700000000001},{"$f":"F20","v":1.1406700000000001},{"$f":"G20","v":1.1406700000000001}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$36)","v":4.2956677710941991},{"$f":"C21","v":4.2956677710941991},{"$f":"D21","v":4.2956677710941991},{"$f":"E21","v":4.2956677710941991},{"$f":"F21","v":4.2956677710941991},{"$f":"G21","v":4.2956677710941991}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":5.5029277710941988},{"$f":"SUM(D19:D22)","v":5.3596677710941991},5.2922777710941986,6.1714977710941987,6.0244677710941996,5.9656577710941994]
[]
[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":0.84514}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F36","v":4.2956677710941991}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":10.101117771094199}]
[]
[]
["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":6.0707300000000002}]
[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$33","v":"Docket No. 11-057-08"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 11-057-08"}]
[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. 11-057-08"}," "]

{"sheet":"Wy 1.1","index":36,"n_rows":1291,"n_cols":8,"rows_kept":1291,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Oct-11 through Sep-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$26))","v":3.8668274406151983},64107,{"$f":"D11*E11","v":247890.70673551853},0.12685197631358325,{"$f":"F11*G11","v":31445.426059171408}]
[null,"ACE UNIT 7 LOWER FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},4732,{"$f":"D12*E12","v":18297.82744899112},0.12685197631358325,{"$f":"F12*G12","v":2321.1155741494549}]
[null,"ACE UNIT 10 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},62723,{"$f":"D13*E13","v":242539.01755770709},0.12685197631358325,30766.55371035001]
[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$26))","v":3.8668274406151983},118339,457596.49249496195,0.12685197631358325,58047.019427149688]
[null,"ACE UNIT 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37891,146517.95855235049,0.12685197631358325,18586.092607797338]
[null,"ACE UNIT 13 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},66584,257468.83830592237,0.12685197631358325,32660.430978268661]
["E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},33965,131336.7940204952,0.1925,25282.332848945327]
[null,"F WILSON A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},123403,477178.10665423732,0.1925,91856.785530940688]
[null,"F WILSON B 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},141614,547596.90117528068,0.16249999999999998,88984.496440983101]
[null,"F WILSON B 6 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},121921,471447.46838724561,0.16249999999999998,76610.2136129274]
[null,"F WILSON A 9 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},13891,53714.09997758572,0.1925,10339.964245685251]
[null,"F WILSON B 12 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},55651,215192.81389767642,0.16249999999999998,34968.832258372415]
[null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},32512,125718.29374928132,0.16249999999999998,20429.222734258212]
[null,"F WILSON A 22 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},27441,106109.61179792165,0.1925,20426.100271099916]
[null,"STLD 3712100 NE4 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},20517,79335.698599102019,0.13375000000000004,10611.149687629897]
[null,"STLD 3712100 SE4 4 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},24418,94420.192444941917,0.13749999999999996,12982.77646117951]
[null,"STLD 3712100 W2 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},46226,178747.96526987816,0.13375000000000004,23907.540354846209]
[null,"G KUYKENDALL A 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},8283,32028.931690615689,0.1925,6165.5693504435203]
[null,"KS WHITFORD 1 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},63018,243679.73165268856,0.15500000000000003,37770.358406166735]
[null,"F WILSON B 24 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},94563,365658.803266895,0.16249999999999998,59419.555530870428]
[null,"F WILSON B 25 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},15271,59050.321845634695,0.16249999999999998,9595.6772999156365]
[null,"F WILSON A 26 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},65437,253033.58723153675,0.1925,48708.965542070822]
[null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},14023,54224.521199746923,0.13375000000000004,7252.5297104661531]
[null,"G KUYKENDALL 9 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},42062,162646.49580715646,0.1925,31309.45044287762]
[null,"F WILSON A 20 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},1010,3905.4957150213504,0.1925,751.80792514160999]
[null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$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$26))","v":3.8668274406151983},19193,74216.019067727495,0.1925,14286.583670537542]
[null,"F WILSON 32 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},5275,20397.514749245172,0.1925,3926.5215892296956]
[null,"F WILSON 32 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},37843,146332.35083520095,0.1925,28168.977535776183]
[null,"F WILSON 32 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},42675,165016.8610282536,0.1925,31765.745747938818]
[null,"HIAWATHA STLD 7 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},32353,125103.46818622352,0.13749999999999996,17201.726875605727]
[null,"F WILSON 33 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},17768,68705.789964850846,0.1925,13225.864568233788]
[null,"F WILSON 33 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},20360,78728.606690925444,0.1925,15155.256788003147]
[null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$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$26))","v":3.8668274406151983},76706,296608.8656598294,0.16249999999999998,48198.940669722273]
[null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$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$26))","v":3.8668274406151983},127091,491438.96625522617,0.1925,94602.001004131045]
[null,"F WILSON 29E (DD) FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},33975,131375.46229490137,0.16249999999999998,21348.512622921469]
[null,"F WILSON 37 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},17654,68264.971636620714,0.23250000000000004,15871.60590551432]
[null,"F WILSON 37 LEW/LNC/FTUN","LEWIS/LANCE/FT U",{"$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$26))","v":3.8668274406151983},100034,386814.21619450074,0.16249999999999998,62857.310131606362]
["HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",{"$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$26))","v":3.8668274406151983},92817,358907.32255558087,0.17239620835829686,61874.261560610379]
[null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",{"$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$26))","v":3.8668274406151983},317499,1227713.8455678849,0.17149599576399291,210548.00845890542]
[null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",{"$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$26))","v":3.8668274406151983},18577,71834.053364308536,0.17239590299445887,12383.896495492116]
["JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},50094,193704.85381017774,0.13968749999999996,27058.146766609196]
[null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},27293,105537.32133671061,0.13968749999999996,14742.244574221759]
[null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37337,144375.73615024966,0.13968749999999996,20167.485643487995]
[null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},2808,10858.051453247477,0.14891328232520415,1616.9080815590348]
[null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},4137,15997.065121825075,0.14891328232520415,2382.1754748610138]
[null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},51883,200622.60810143832,0.13968749999999996,28024.470569169658]
["LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},2505,9686.4027387410715,0.125,1210.8003423426339]
[null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},21330,82479.429308322186,0.125,10309.928663540273]
[null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},3097,11975.56458358527,0.125,1496.9455729481588]
[null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",{"$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$26))","v":3.8668274406151983},6435,24883.034580358802,0.125,3110.3793225448503]
[null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},26250,101504.22031614896,0.125,12688.02753951862]
[null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",{"$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$26))","v":3.8668274406151983},17142,66285.155987025733,0.125,8285.6444983782167]
["POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},7335,28363.17927691248,0.11004610000000004,3121.2572630250397]
[null,"CARL ALLEN B 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},55296,213820.090156258,0.11004610000000004,23530.067023344589]
[null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},55296,213820.090156258,0.11004610000000004,23530.067023344589]
[null,"CARL ALLEN B 7 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},102738,397270.11759392422,0.11004610000000004,43718.027087752758]
[null,"CARL ALLEN A 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},43976,170047.60352849396,0.11004610000000004,18713.075582657006]
[null,"CARL ALLEN B 10 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},3177,12284.910778834485,0.11004610000000004,1351.9065200586981]
[null,"CARL ALLEN A 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},13610,52627.521466772851,0.11004610000000004,5791.4534900846338]
[null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},287726,1112586.7921784485,0.11004599999999998,122435.72613206953]
[null,"CARL ALLEN B 15 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},19690,76137.832305713251,0.11004610000000004,8378.6715076977544]
[null,"CARL ALLEN B 17 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},26343,101863.83526812617,0.11004610000000004,11209.717802299743]
[null,"CARL ALLEN A 19 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},123167,476265.53537825216,0.11004610000000004,52411.164732788689]
[null,"CARL ALLEN A 20 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},39473,152635.27956340372,0.11004610000000004,16796.917238362286]
[null,"BW MUSSER A 1 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},10055,38880.94991538582,0.11004610000000004,4278.6969024835407]
[null,"BW MUSSER B 21 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},52556,203224.98296897236,0.11004610000000004,{"$f":"F76*G76","v":22364.116798301835}]
[null,"BW MUSSER B 6 WAS","WASATCH",{"$f":"IF(LEFT(B77,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B77,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},26558,{"$f":"D77*E77","v":102695.20316785843},0.11004610000000004,11301.206597330469]
[null,"BW MUSSER B 10 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$26))","v":3.8668274406151983},25697,99365.864741488753,0.11004610000000004,10934.825887928349]
[null,"BW MUSSER B 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},14919,57689.198586538143,0.11004610000000004,6348.4713165740368]
[null,"JC DONNELL B 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},67500,261010.85224152589,0.11004610000000004,28723.226346856191]
[null,"JC DONNELL B 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},24454,94559.398232804058,0.11004610000000004,10405.892993866983]
[null,"JC DONNELL B 9 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},23996,92788.391265002298,0.11004610000000004,10211.000583987572]
[null,"JC DONNELL B 10 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},61145,236437.1638564163,0.11004610000000004,26018.987777459581]
[null,"H STEWART A 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},16095,62236.587656701617,0.11004610000000004,6848.8937489281543]
[null,"BW MUSSER B 13 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37361,144468.54000882444,0.11004610000000004,15898.1994006651]
[null,"BW MUSSER A 14 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},28814,111418.76587388632,0.11004610000000004,12261.200651234285]
[null,"BW MUSSER 15 UPPER FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20201,78113.781127867624,0.11004610000000004,8596.1169693754364]
[null,"BW MUSSER A 16 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},104521,404164.67092054116,0.11004599999999998,44476.705376121863]
[null,"BW MUSSER B 18 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},80171,310007.42274156108,0.11004610000000004,34115.107843760117]
[null,"BW MUSSER B 19 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},45647,176509.07218176196,0.11004610000000004,19424.135008221401]
[null,"BW MUSSER B 20 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},10951,42345.627302177039,0.11004610000000004,4659.9711366581059]
[null,"POWDER WASH GOVT 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},13171,50929.984220342776,0.11004610000000004,5604.646136510265]
[null,"POWDER WASH GOVT 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},3803,14705.544756659599,0.11004610000000004,1618.2878488458384]
[null,"JC DONNELL A 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},83780,323962.80297474132,0.11004610000000004,35650.843012438694]
[null,"JC DONNELL B 12 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},2246,8684.8944316217348,0.11004610000000004,955.73876111168886]
[null,"JA LEE 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},24024,92896.66243333953,0.11004610000000004,10222.915403805529]
[null,"JC DONNELL A 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20763,80286.938149493362,0.11004610000000004,8835.2644242929637]
[null,"POWDER WASH 20-1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},105937,409640.09857645229,0.125,51205.012322056537]
[null,"CARL ALLEN A 16 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22966,88805.559001168644,0.11004610000000004,9772.7054263985083]
[null,"H STEWART A 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},152861,591087.10939987982,0.11004610000000004,65046.831149730133]
[null,"CARL ALLEN B 9 UPPER WAS","WASATCH",{"$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$26))","v":3.8668274406151983},12405,47967.994400831536,0.11004610000000004,5278.6907086333485]
[null,"CARL ALLEN A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},32690,126406.58903371083,0.11004610000000004,13910.55213746265]
[null,"BW MUSSER 22 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},10063,38911.884534910743,0.11004610000000004,4282.1011367172423]
[null,"CARL ALLEN 22 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},330149,1276629.212691667,0.11004610000000004,140488.06600278852]
[null,"JC DONNELL 14-29 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},69334,268102.61376761418,0.11004610000000004,29503.647044932255]
[null,"CARL ALLEN 23 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},66872,258582.48460881953,0.11004610000000004,28455.993959510626]
[null,"BW MUSSER 23 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},153211,592440.49900409521,0.11004610000000004,65195.766397454579]
[null,"BW MUSSER 24 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},88861,343610.15320050716,0.11004610000000004,37812.957280118346]
[null,"CARL ALLEN 26 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},90979,351800.09371973015,0.11004610000000004,38714.228293490807]
[null,"BW MUSSER 25 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},242137,936301.99598824233,0.11004610000000004,103036.38308072175]
[null,"CARL ALLEN 25 FT UN","WASATCH",{"$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$26))","v":3.8668274406151983},234955,908530.44130974391,0.11004610000000004,99980.231797416243]
[null,"H STEWART 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},232320,898341.35100372287,0.11004610000000004,98858.962146690814]
[null,"CARL ALLEN 27 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},128494,496864.12515440932,0.11004599999999998,54677.909516742118]
[null,"CARL ALLEN 28 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},162348,627771.70132899622,0.11004599999999998,69083.764644450697]
[null,"CARL ALLEN 29 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},202491,782997.75527761213,0.11004599999999998,86165.770977280088]
[null,"BW MUSSER 27 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},280417,1084324.1504149921,0.11004599999999998,119325.53545656819]
[null,"JC DONNELL 14 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},45264,175028.07727200634,0.11004599999999998,19261.139791475205]
[null,"JC DONNELL 15 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},117800,455512.27250447037,0.11004599999999998,50127.303540026936]
[null,"JC DONNELL 16 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},173440,670662.55130030005,0.11004599999999998,73803.731120392811]
[null,"BW MUSSER 28 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20783,80364.274698305671,0.11004599999999998,8843.7669734497449]
[null,"BW MUSSER 29 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},226565,876087.75908298243,0.11004599999999998,96409.953536045869]
[null,"BW MUSSER 26R FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},154573,597707.11797821301,0.11004610000000004,65775.337275742248]
[null,"CARL ALLEN 30 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},285612,1104412.318968988,0.11004599999999998,121536.15805326123]
[null,"CARL ALLEN 31 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},558350,2159043.1014674958,0.11004599999999998,237594.05714409199]
[null,"CARL ALLEN 32 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},297607,1150794.9141191673,0.11004599999999998,126640.37711915786]
[null,"CARL ALLEN 33 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37018,143142.2181966934,0.11004599999999998,15752.228543673318]
[null,"CARL ALLEN 34 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},377411,1459383.2111900225,0.11004599999999998,160599.28485861717]
[null,"JC DONNELL 18 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},71276,275611.99265728885,0.11004599999999998,30329.997343964002]
[null,"BW MUSSER 32 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},264155,1021441.8025757077,0.11004599999999998,112405.58460624631]
[null,"STEWART 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},246321,952480.80199977627,0.11004599999999998,104816.70233686735]
[null,"BW MUSSER 36 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},340043,1314887.6033891139,0.11004599999999998,144698.1212025584]
[null,"BW MUSSER 37 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},279867,1082197.3953226537,0.11004599999999998,119091.49456567672]
[null,"CARL ALLEN 35 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},305461,1181164.9768377591,0.11004599999999998,129982.48104108802]
[null,"CARL ALLEN 36 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},430783,1665763.5253505369,0.11004599999999998,183310.61291072515]
[null,"CARL ALLEN A 14 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},52,201.07502691199031,0.11004610000000004,22.127522519059582]
[null,"BW MUSSER 35 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20066,77591.759423384574,0.11004599999999998,8538.6627575057773]
[null,"BW MUSSER 35 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},621,2401.2998406220381,0.12,288.15598087464457]
[null,"BW MUSSER 72 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},7119,27527.944549739597,0.11004599999999998,3029.3401859206433]
[null,"BW MUSSER 72 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},454,1755.5396580393001,0.12,210.66475896471601]
[null,"BW MUSSER 73 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},2185,8449.0179577442086,0.11004599999999998,{"$f":"F140*G140","v":929.78063017791897}]
[null,"BW MUSSER 73 LANCE","LANCE",{"$f":"IF(LEFT(B141,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B141,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},2185,{"$f":"D141*E141","v":8449.0179577442086},0.12,1013.882154929305]
["RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B142,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B142,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},37486,144951.89343890132,0.15500000000000003,22467.543483029709]
[null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",{"$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$26))","v":3.8668274406151983},42531,164460.037876805,0.125,20557.504734600625]
["SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},65386,252836.37903206536,0.13375000000000004,33816.865695538749]
[null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},92321,356989.37614503573,0.13375000000000004,47747.329059398544]
[null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},48364,187015.24233791346,0.13375000000000004,25013.28866269593]
[null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},11650,45048.539683167059,0.13375000000000004,6025.2421826235959]
[null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},45220,174857.93686461926,0.13375000000000004,23387.249055642831]
[null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},14885,57557.726453557225,0.13375000000000004,7698.3459131632808]
[null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},98486,380828.3673164284,0.13375000000000004,50935.794128572314]
[null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},2522,9752.1388052315306,0.13375000000000004,1304.3485651997175]
[null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},11601,44859.065138576916,0.13375000000000004,5999.8999622846641]
[null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},39593,153099.29885627754,0.13375000000000004,20477.031222027126]
[null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",{"$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$26))","v":3.8668274406151983},216680,837864.16983250121,0.20374999999999999,170714.82460337211]
["W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},23279,90015.8759900812,0.1925,17328.056128090633]
[null,"WB LASHER A 4 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},57513,222392.84659210191,0.1925,42810.622968979616]
[null,"WM WHEELER A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},36790,142260.58154023314,0.1925,27385.161946494878]
[null,"WM WHEELER A 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},26920,104094.99470136114,0.1925,20038.286480012019]
[null,"WM WHEELER A 3 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},40807,157793.6273691844,0.1925,30375.273268567998]
[null,"WB LASHER A 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},20553,79474.904386964176,0.18406250000000002,14628.349588725596]
[null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},84805,327926.30110137188,0.1925,63125.81296201409]
[null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},107533,415811.55517167412,0.1925,80043.724370547265]
[null,"LASHER 7 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},126454,488975.79717555427,0.1925,94127.840956294196]
[null,"LASHER 8 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},31246,120822.89020946249,0.18406250000000002,22238.963229179193]
[null,"LASHER 9 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},60426,233656.91492661397,0.18406250000000002,43007.475903679886]
[null,"LASHER 10 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},13857,53582.627844604802,0.25406249999999997,13613.336386769906]
[null,"LASHER 10 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},13451,52012.69590371503,0.18406250000000002,9573.5868397775484]
[null,"LASHER 10 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},13451,52012.69590371503,0.18406250000000002,9573.5868397775484]
[null,"LASHER 11 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},37706,145802.59547583666,0.25406249999999997,37042.971913079746]
[null,"LASHER 11 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},37714,145833.53009536158,0.18406250000000002,26842.484133177495]
[null,"LASHER 11 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},37714,145833.53009536158,0.18406250000000002,26842.484133177495]
[null,"LASHER 11 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},37714,145833.53009536158,0.18406250000000002,26842.484133177495]
[null,"LASHER 12 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},21849,84486.312750001467,0.25406249999999997,21464.803833047245]
[null,"LASHER 12 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},21850,84490.17957744209,0.18406250000000002,15551.473678472936]
[null,"LASHER 12 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},21850,84490.17957744209,0.18406250000000002,15551.473678472936]
[null,"LASHER 12 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},21850,84490.17957744209,0.18406250000000002,15551.473678472936]
[null,"WHEELER 6 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},27449,106140.54641744657,0.26249999999999996,27861.893434579721]
[null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},38064,147186.91969957692,0.1925,28333.482042168558]
[null,"WHEELER 5 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},4184,16178.80601153399,0.26249999999999996,4246.9365780276721]
[null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},88787,343324.00796990161,0.1925,66089.87153420606]
[null,"WHEELER 7 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},9638,37268.482872649285,0.26249999999999996,9782.9767540704361]
[null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},21855,84509.51371464516,0.1925,16268.081390069194]
[null,"WHEELER 8 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},827,3197.866293388769,0.26249999999999996,839.43990201455176]
[null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},8374,32380.81298771167,0.1925,6233.3065001344967]
[null,"WHEELER 9 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},9458,36572.453933338547,0.26249999999999996,9600.2691575013669]
[null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",{"$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$26))","v":3.8668274406151983},83268,321982.98732514633,0.1925,61981.72506009067]
["CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},20765,80294.671804374593,0.15491770000000005,12439.065878188565]
[null,"CLAY BASIN UNIT 8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35653,137863.99874025368,0.15491770000000005,21357.573597643004]
[null,"CLAY BASIN UNIT 9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},22515,87061.619825451184,0.15491770000000005,13487.385901633303]
[null,"CLAY BASIN UNIT 12 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},41912,162066.47169106419,0.15491770000000005,25106.965041494783]
[null,"CLAY BASIN UNIT 13 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},43762,169220.10245620232,0.15491770000000005,26215.189066279221]
[null,"CLAY BASIN UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26082,100854.59330612561,0.15491770000000005,15624.16162942038]
[null,"CLAY BASIN UNIT 15 FR","LANCE",{"$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$26))","v":3.8668274406151983},163881,633699.54779545928,0.15491770000000005,98171.276435512656]
[null,"CLAY BASIN UNIT 16 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23995,92784.524437561689,0.15491770000000005,14373.965121460855]
[null,"CLAY BASIN UNIT 17 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},47608,184091.92079280835,0.15491770000000005,28519.096957804053]
[null,"CLAY BASIN UNIT 18 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36096,139577.0032964462,0.15491770000000005,21622.948323577872]
[null,"CLAY BASIN UNIT 19 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},83688,323607.05485020473,0.15491770000000005,50132.460641167578]
[null,"CLAY BASIN UNIT 20 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},33111,128034.52338620984,0.15491770000000005,19834.813883587845]
[null,"CLAY BASIN UNIT 22 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},38708,149677.15657133309,0.15491770000000005,23187.640838570816]
[null,"CLAY BASIN UNIT 23 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36271,140253.69809855387,0.15491770000000005,21727.780325922344]
[null,"CLAY BASIN UNIT 62 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},166641,644371.99153155729,0.15491770000000005,99824.626872488356]
[null,"CLAY BASIN UNIT 61 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},51321,198449.4510798126,0.15491770000000005,30743.332527547092]
["ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},19288,74583.367674585941,0.13473270000000004,10048.818501889687]
[null,"ISLAND UNIT 9 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},23354,90305.888048127337,0.13473270000000004,{"$f":"F204*G204","v":12167.156122621929}]
[null,"ISLAND UNIT 14 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$26))","v":3.8668274406151983},13227,{"$f":"D205*E205","v":51146.526557017227},0.13473270000000004,6891.1096186486366]
[null,"ISLAND UNIT 15 WAS","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$26))","v":3.8668274406151983},21812,84343.240134698703,0.13473270000000004,11363.792470096323]
[null,"ISLAND UNIT 11 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},8015,30992.621936530813,0.13473270000000004,4175.7196335880262]
[null,"ISLAND UNIT 13 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},25102,97065.102414322711,0.13473270000000004,13077.843324058222]
[null,"ISLAND UNIT 12 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},10274,39727.785124880545,0.13473270000000004,5352.6317548949946]
[null,"ISLAND UNIT 18 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},11929,46127.384539098704,0.13473270000000004,6214.8670628910259]
[null,"ISLAND UNIT 17 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},7502,29008.939459495217,0.13473270000000004,3908.4527375143325]
[null,"ISLAND UNIT 21 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},15946,61660.430368049951,0.13473270000000004,8307.6762666493651]
[null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",{"$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$26))","v":3.8668274406151983},7176,27748.353713854664,0.13473270000000004,3738.6106164226671]
[null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",{"$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$26))","v":3.8668274406151983},31091,120223.53195616713,0.13473270000000004,16198.041063990684]
[null,"ISLAND UNIT 23 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},19013,73519.990128416772,0.13473270000000004,9905.546773974942]
[null,"ISLAND UNIT 24 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},27712,107157.52203432837,0.13473270000000004,14437.622268994559]
[null,"ISLAND UNIT 25 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},14687,56792.094620315416,0.13473270000000004,7651.7522468505731]
[null,"ISLAND UNIT 26 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},20795,80410.676627593057,0.13473270000000004,10833.94757086251]
[null,"ISLAND UNIT 27 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},30763,118955.21255564534,0.13473270000000004,16027.156966696002]
[null,"ISLAND UNIT 32 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},28604,110606.73211135714,0.13473270000000004,14902.343655539853]
[null,"ISLAND UNIT 30 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},32415,125343.21148754166,0.13473270000000004,16887.829310387508]
[null,"ISLAND UNIT 33 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},15182,58706.174203419941,0.13473270000000004,7909.6413570971199]
[null,"ISLAND UNIT 33 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},11639,45006.004581320296,0.13473270000000004,6063.7805134536547]
[null,"ISLAND UNIT 34 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},10213,39491.908651003017,0.13473270000000004,5320.851480702996]
[null,"ISLAND UNIT 35 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},5901,22818.148727070286,0.13473270000000004,3074.3507869997434]
[null,"ISLAND UNIT 36 WAS","FRONTIER",{"$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$26))","v":3.8668274406151983},15100,58389.094353289496,0.13473270000000004,7866.9203327734504]
[null,"ISLAND UNIT 37 WAS","DAKOTA",{"$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$26))","v":3.8668274406151983},18426,71250.162420775639,0.13473270000000004,9599.726758389641]
[null,"ISLAND UNIT 38 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},16960,65581.393392833765,0.13473270000000004,8835.9582015786564]
[null,"ISLAND UNIT 39 WAS","FRONTIER",{"$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$26))","v":3.8668274406151983},23592,91226.192978993757,0.13473270000000004,12291.151290780876]
[null,"ISLAND UNIT 41 WAS","DAKOTA",{"$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$26))","v":3.8668274406151983},21606,83546.673681931978,0.13473270000000004,11256.46892118564]
[null,"ISLAND UNIT 43 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},5177,20018.565660064884,0.13473270000000004,2697.1554015078245]
[null,"ISLAND UNIT 44 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},11327,43799.554419848355,0.13473270000000004,5901.2322257831038]
[null,"ISLAND UNIT 45 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},5503,21279.151405705437,0.13473270000000004,2866.9975225994899]
[null,"ISLAND UNIT 46 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},25367,98089.811686085741,0.13473270000000004,13215.905170957889]
[null,"ISLAND UNIT 50 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},25269,97710.862596905441,0.13473270000000004,13164.848337010086]
[null,"ISLAND UNIT 51 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},139268,538525.32399959746,0.13473270000000004,72556.970920840584]
[null,"ISLAND UNIT 52 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},6340,24515.685973500356,0.13473270000000004,3303.0645635618325]
[null,"ISLAND UNIT 53 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},40792,157735.62495757517,0.13473270000000004,21252.146636721496]
[null,"ISLAND UNIT 54 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},55521,214690.12633039642,0.13473270000000004,28925.780383835412]
[null,"ISLAND UNIT 55 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22794,88140.464681382829,0.13473270000000004,11875.402785777353]
[null,"ISLAND UNIT 56 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},23565,91121.788638097147,0.13473270000000004,12277.084612040155]
[null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",{"$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$26))","v":3.8668274406151983},14163,54765.877041433057,0.13473270000000004,7378.7544816602895]
[null,"ISLAND UNIT 64 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},27213,105227.97514146139,0.13473270000000004,14177.649206341979]
[null,"ISLAND UNIT 65 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},19799,76559.316496740314,0.13473270000000004,10315.043421760367]
[null,"ISLAND UNIT 66 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},32102,124132.8944986291,0.13473270000000004,16724.76003461545]
[null,"ISLAND UNIT 67 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},5394,20857.667214678379,0.13473270000000004,2810.2098195350982]
[null,"ISLAND UNIT 68 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},36643,141692.1579064627,0.13473270000000004,19090.567003564072]
[null,"ISLAND UNIT 47 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22398,86609.201014899212,0.13473270000000004,11669.091497580115]
[null,"ISLAND UNIT 57 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},20031,77456.42046296304,0.13473270000000004,10435.912661310264]
[null,"ISLAND UNIT 58 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},57672,223007.67215515973,0.13473270000000004,30046.425790179499]
[null,"ISLAND UNIT 59 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},44889,173578.01698177564,0.13473270000000004,23386.634888600489]
[null,"ISLAND UNIT 60 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},24451,94547.797750482219,0.13473270000000004,12738.680069976399]
[null,"ISLAND UNIT 69 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},34567,133664.62413974557,0.13473270000000004,18008.995704833105]
[null,"ISLAND UNIT 70 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},18569,71803.118744783613,0.13473270000000004,9674.2280569053091]
[null,"ISLAND UNIT 71 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},32625,126155.24525007085,0.13473270000000004,16997.236811704224]
[null,"ISLAND UNIT 72 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},7457,28834.932224667533,0.13473270000000004,3885.0082729464643]
[null,"ISLAND UNIT 73 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},8183,31642.248946554169,0.13473270000000004,4263.2456346414001]
[null,"ISLAND UNIT 74 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},15957,61702.965469896721,0.13473270000000004,8313.4071357659559]
[null,"ISLAND UNIT 75 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},34400,133018.86395716283,0.13473270000000004,17921.990691881238]
[null,"ISLAND UNIT 76 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},30592,118293.98506330015,0.13473270000000004,15938.068001338104]
[null,"ISLAND UNIT 77 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},18934,73214.510760608158,0.13473270000000004,9864.3887139557937]
[null,"ISLAND UNIT 78 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},11317,43760.8861454422,0.13473270000000004,5896.0223447680219]
[null,"ISLAND UNIT 79 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22680,87699.646353152697,0.13473270000000004,11816.010142205419]
[null,"ISLAND UNIT 80 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},18994,73446.520407045071,0.13473270000000004,9895.6480000462834]
[null,"ISLAND UNIT 81 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},22382,86547.331775849365,0.13473270000000004,11660.755687955983]
[null,"ISLAND UNIT 82 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},26224,101403.68280269296,0.13473270000000004,13662.391973950393]
[null,"ISLAND UNIT 83 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},18136,70128.782462997231,0.20545219999999997,14408.112640344198]
[null,"ISLAND UNIT 83 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},20538,79416.901975354936,0.13473270000000004,{"$f":"F268*G268","v":10700.053628774907}]
[null,"ISLAND UNIT 86 MESA","MESAVERDE",{"$f":"IF(LEFT(B269,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B269,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},32085,{"$f":"D269*E269","v":124067.15843213863},0.20545219999999997,25489.870647631429]
[null,"ISLAND UNIT 86 WAS","WASATCH",{"$f":"IF(LEFT(B270,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B270,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},76665,296450.32573476416,0.13473270000000004,39941.552802124272]
["BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9807,37921.976710113253,0.13315196276811,5049.3856309981347]
[null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9801,37898.77574546956,0.13143565358154594,4981.2503600462323]
[null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",{"$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$26))","v":3.8668274406151983},2930,11329.804401002531,0.13315196276811,1508.5856937722579]
[null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2930,11329.804401002531,0.13315196276811,1508.5856937722579]
[null,"BIRCH CREEK UNIT 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7643,29554.16212862196,0.13315196276811,3935.1946953929578]
[null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4687,18123.820214163436,0.13315196276811,2413.2222343722092]
[null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",{"$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$26))","v":3.8668274406151983},22486,86949.481829673343,0.13315196276811,11577.494167291123]
[null,"BIRCH CREEK UNIT 5 FR","FORT UNION",{"$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$26))","v":3.8668274406151983},7099,27450.608000927292,0.13315196276811,3655.1023345014532]
[null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6551,25331.586563470166,0.13315196276811,3372.9504709563353]
[null,"BIRCH CREEK UNIT 6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15476,59843.021470960812,0.13315196276811,7968.2157668325817]
[null,"BIRCH CREEK UNIT 7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11396,44066.365513250799,0.13315196276811,5867.5230601462972]
[null,"BIRCH CREEK UNIT 8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26454,102293.05311403445,0.13315196276811,13620.520799676215]
[null,"BIRCH CREEK UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3281,12687.060832658466,0.13315196276811,1689.3070516268867]
[null,"BIRCH CREEK UNIT 15 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1295,5007.5415355966816,0.13315196276811,666.7639841075337]
[null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},727,2811.1835493272492,0.13315196276811,374.31460729434525]
[null,"BIRCH CREEK UNIT 13A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12693,49081.640703728714,0.13315196276811,6535.3167955806384]
[null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12688,49062.306566525636,0.13315196276811,6532.7424172636202]
[null,"BIRCH CREEK UNIT 26 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18142,70151.983427640924,0.13315196276811,9340.8742854663142]
[null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",{"$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$26))","v":3.8668274406151983},27750,107304.46147707176,0.13315196276811,14287.799659447153]
[null,"BIRCH CREEK UNIT 61 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12900,49882.073983936061,0.13315196276811,6641.8960579051627]
[null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3226,12474.385323424629,0.13315196276811,1660.9888901396941]
[null,"BIRCH CREEK UNIT 78 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},880,3402.8081477413743,0.13315196276811,453.09058379508082]
[null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},283,1094.3121656941012,0.13315196276811,145.70981274319078]
[null,"BIRCH CREEK UNIT 100 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10445,40389.012617225744,0.13315196276811,5377.8763042495675]
[null,"BIRCH CREEK UNIT 101 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19729,76288.638575897246,0.13315196276811,10157.981963287672]
[null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1038,4013.7668833585758,0.13315196276811,534.44093861283397]
[null,"BIRCH CREEK UNIT 87 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5046,19512.011265344292,0.13315196276811,2598.0625975340663]
[null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1294,5003.674708156067,0.13315196276811,666.24910844413034]
[null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11777,45539.626768125192,0.13315196276811,6063.6906879030312]
[null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3019,11673.952043217283,0.13315196276811,1554.4096278151694]
[null,"BIRCH CREEK UNIT 88 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2832,10950.855311822243,0.13315196276811,1458.1278787587148]
[null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",{"$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$26))","v":3.8668274406151983},27948,108070.09331031356,0.13315196276811,14389.745040801045]
[null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5806,22450.800120211843,0.13315196276811,2989.3681017207268]
[null,"BIRCH CREEK UNIT 91 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13725,53072.206622443598,0.13315196276811,7066.6684802130512]
[null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2535,9802.4075619595278,0.13315196276811,1305.209806727875]
[null,"BIRCH CREEK UNIT 92 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9817,37960.6449845194,0.13315196276811,5054.5343876321685]
[null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3208,12404.782429493556,0.13315196276811,1651.7211281984312]
[null,"BIRCH CREEK UNIT 93 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36306,140389.0370589754,0.13315196276811,18693.07583552751]
[null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4721,18255.29234714435,0.13315196276811,2430.7280069279282]
[null,"BIRCH CREEK UNIT 94 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11651,45052.406510607674,0.13315196276811,5998.81635431419]
[null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},89,344.14764221475264,0.13315196276811,45.823934042911588]
[null,"BIRCH CREEK UNIT 95 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19769,76443.31167352185,0.13315196276811,10178.57698982381]
[null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1449,5603.0329614514221,0.13315196276811,746.05483627167291]
[null,"BIRCH CREEK UNIT 96 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},27220,105255.0429335457,0.13315196276811,14014.915557843296]
[null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1614,6241.0594891529299,0.13315196276811,831.00932073325055]
[null,"BIRCH CREEK UNIT 97 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11618,44924.801205067371,0.13315196276811,5981.8254574218745]
[null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},7588,29341.486619388124,0.13315196276811,3906.8765339057654]
[null,"BIRCH CREEK UNIT 98 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12237,47318.367390808184,0.13315196276811,6300.5334930686422]
[null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1359,5255.0184917960541,0.13315196276811,699.71602656535777]
[null,"BIRCH CREEK UNIT 28 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},2747,10622.174979369949,0.13375000000000004,1420.7159034907311]
[null,"BIRCH CREEK UNIT 36 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},1832,7084.0278712070431,0.13375000000000004,947.48872777394229]
[null,"BIRCH CREEK UNIT 40 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},3301,12764.39738147077,0.13375000000000004,1707.2381497717158]
[null,"BIRCH CREEK UNIT 42 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},597,2308.4959820472736,0.13375000000000004,308.76133759882293]
[null,"BIRCH CREEK UNIT 48 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},2073,8015.9332843953061,0.13375000000000004,1072.1310767878724]
[null,"BIRCH CREEK UNIT 52 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},575,2223.4257783537391,0.13375000000000004,297.38319785481269]
[null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1627,6291.3282458809281,0.13375006649997334,841.46557125973482]
[null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},25,96.670686015379957,0.13375006649997334,12.929710683155113]
[null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1096,4238.0428749142575,0.13375006649997334,566.83851634952009]
[null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},2294,8870.5021487712656,0.13375006649997334,1186.4302522863131]
[null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},748,2892.3869255801683,0.13375006649997334,386.85694364000096]
[null,"BIRCH CREEK UNIT 74 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},1548,5985.8488780723274,0.13375006649997334,800.60768550096464]
[null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},279,1078.8448559316403,0.13375006649997334,{"$f":"F332*G332","v":144.29557122401104}]
[null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B333,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B333,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},139,{"$f":"D333*E333","v":537.48901424551252},0.13375000000000004,71.889155655337319]
[null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",{"$f":"IF(LEFT(B334,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B334,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},1015,3924.8298522244263,0.13375000000000004,524.94599273501717]
[null,"BIRCH CREEK UNIT 33 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},2850,11020.458205753315,0.13375000000000004,1473.9862850195063]
[null,"BIRCH CREEK UNIT 34 ALMY","ALMY",{"$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$26))","v":3.8668274406151983},3275,12663.859868014775,0.13375000000000004,1693.7912573469766]
[null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},990,3828.1591662090464,0.13375000000000004,512.01628848046005]
[null,"BIRCH CREEK UNIT 103 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15497,59924.224847213729,0.13315196276811,7979.0281557640546]
[null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1720,6650.9431978581415,0.13315196276811,885.58614105402171]
[null,"BIRCH CREEK UNIT 108 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15588,60276.106144309713,0.13315196276811,8025.8818411337734]
[null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3190,12335.179535562484,0.13315196276811,1642.4533662571682]
[null,"BIRCH CREEK UNIT 109 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11312,43741.552008239123,0.13315196276811,5824.2735044204028]
[null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12439,48099.466533812454,0.13315196276811,6404.5383770761491]
[null,"BIRCH CREEK UNIT 109 BAX","BAXTER",{"$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$26))","v":3.8668274406151983},5177,20018.565660064884,0.13375000000000004,2677.4831570336787]
[null,"BIRCH CREEK UNIT 105 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13533,52329.775753845483,0.13315196276811,6967.812352839579]
[null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12002,46409.662942263611,0.13315196276811,6179.5377121688189]
[null,"BIRCH CREEK UNIT 107 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2850,11020.458205753315,0.13315196276811,1467.3956406999778]
[null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2952,11414.874604696066,0.13315196276811,1519.9129583671349]
[null,"BIRCH CREEK UNIT 106 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},40746,157557.75089530688,0.13315196276811,20979.123781039052]
[null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},11491,44433.714120109245,0.13315196276811,5916.4362481696298]
[null,"BIRCH CREEK UNIT 104 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19332,74753.508081973021,0.13315196276811,9953.5763249164829]
[null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4531,17520.595133427465,0.13315196276811,2332.9016308812634]
[null,"BIRCH CREEK UNIT 110 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11983,46336.193220891924,0.13315196276811,6169.7550745641529]
[null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12967,50141.151422457275,0.13315196276811,6676.3927273531972]
[null,"BIRCH CREEK UNIT 111 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6828,26402.697764520573,0.13315196276811,3515.5710297191044]
[null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},18463,71393.235036078404,0.13315196276811,9506.1493734188389]
[null,"BIRCH CREEK UNIT 112 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21387,82699.838472437244,0.13315196276811,11011.645813210675]
[null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},7905,30567.270918063143,0.13315196276811,4070.0921192046753]
[null,"BIRCH CREEK UNIT 113 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6069,23467.775737093638,0.13315196276811,3124.7804011958474]
[null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},20320,78573.933593300826,0.13315196276811,10462.273480359139]
[null,"BIRCH CREEK UNIT 116 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4338,16774.29743738873,0.13315196276811,2233.5306278443873]
[null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12343,47728.251099513393,0.13315196276811,6355.110313389413]
[null,"BIRCH CREEK UNIT 128 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28229,109156.67182112644,0.13315196276811,14534.42510221743]
[null,"BIRCH CREEK UNIT 121 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5988,23154.562714403808,0.13315196276811,3083.0754724601638]
[null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},29250,113104.70263799455,0.13315196276811,15060.113154552404]
[null,"BIRCH CREEK UNIT 114 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7447,28796.263950261382,0.13315196276811,3834.2790653658717]
[null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},31737,122721.50248280454,0.13315196276811,16340.60892943691]
[null,"BIRCH CREEK UNIT 123 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18942,73245.445380133082,0.13315196276811,9752.7748161891159]
[null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6314,24415.148460044362,0.13315196276811,3250.924938729705]
[null,"BIRCH CREEK UNIT 130 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9913,38331.860418818462,0.13315196276811,5103.9624513189056]
[null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},8109,31356.103715948644,0.13315196276811,4175.1267545389892]
[null,"BIRCH CREEK UNIT 131 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18015,69660.896342682798,0.13315196276811,9275.4850762140704]
[null,"BIRCH CREEK UNIT 133 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},25661,99226.658953626611,0.13315196276811,13212.22439859724]
[null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6416,24809.564858987113,0.13315196276811,3303.4422563968624]
[null,"BIRCH CREEK UNIT 129 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16271,62917.149286249893,0.13315196276811,8377.5419192383652]
[null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},857,3313.8711166072248,0.13315196276811,441.24844353680032]
[null,"BIRCH CREEK UNIT 118 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11485,44410.513155465553,0.13315196276811,5913.346994189209]
[null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1276,4934.0718142249934,0.13315196276811,656.98134650286727]
[null,"BIRCH CREEK UNIT 132 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23853,92235.434940994324,0.13315196276811,12281.329199163709]
[null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4207,16267.743042668139,0.13315196276811,2166.0819159385287]
[null,"BIRCH CREEK UNIT 140 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24868,96160.264793218754,0.13315196276811,12803.927997518264]
[null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4390,16975.372464300719,0.13315196276811,2260.3041623413692]
[null,"BIRCH CREEK UNIT 142 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13487,52151.901691577179,0.13315196276811,6944.1280723230175]
[null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5785,22369.596743958922,0.13315196276811,2978.555712789253]
[null,"BIRCH CREEK UNIT 43A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13726,53076.073449884214,0.13315196276811,7067.1833558764547]
[null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1524,5893.045019497562,0.13315196276811,784.67051102693551]
[null,"BIRCH CREEK UNIT 127 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3316,12822.399793079998,0.13315196276811,1707.3276998460094]
[null,"BIRCH CREEK UNIT 127 BR","DAKOTA",{"$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$26))","v":3.8668274406151983},13256,51258.664552795068,0.13315196276811,6825.1917940768089]
[null,"BIRCH CREEK UNIT 115 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19236,74382.292647673952,0.13315196276811,9904.1482612297441]
[null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5746,22218.79047377493,0.13315196276811,2958.4755619165167]
[null,"BIRCH CREEK UNIT 146 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6347,24542.753765584665,0.13315196276811,3267.9158356220209]
[null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},19049,73659.195916278914,0.13315196276811,9807.8665121732902]
[null,"BIRCH CREEK UNIT 117 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11838,45775.50324200272,0.13315196276811,6095.0981033706448]
[null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1189,4597.6578268914709,0.13315196276811,612.18716378676265]
[null,"BIRCH CREEK UNIT 117 BAX","BAXTER",{"$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$26))","v":3.8668274406151983},1777,6871.3523619732077,0.13375000000000004,919.0433784139168]
[null,"BIRCH CREEK UNIT 141 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8548,33053.640962378719,0.13315196276811,{"$f":"F396*G396","v":4401.1571707731273}]
[null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",{"$f":"IF(LEFT(B397,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B397,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},25646,{"$f":"D397*E397","v":99168.656542017372},0.13315196276811,13204.501263646185]
[null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",{"$f":"IF(LEFT(B398,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B398,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},2322,8978.773317108491,0.13375000000000004,1200.910931163261]
[null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},6343,24527.286455822203,0.13375000000000004,3280.5245634662206]
[null,"BIRCH CREEK UNIT 177 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15972,61760.967881505945,0.13315196276811,8223.5940958807168]
[null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3993,15440.241970376486,0.13315196276811,2055.8985239701792]
[null,"BIRCH CREEK UNIT 178 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},30123,116480.44299365162,0.13315196276811,15509.59960870366]
[null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},7540,29155.878902238597,0.13315196276811,3882.1625020623978]
[null,"BIRCH CREEK UNIT 166 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2301,8897.569940855572,0.13315196276811,1184.7289014914559]
[null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9201,35578.679281100442,0.13315196276811,4737.3709789756131]
[null,"BIRCH CREEK UNIT 167 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16025,61965.909735858557,0.13315196276811,8250.8825060411036]
[null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4010,15505.978036866945,0.13315196276811,2064.6514102480392]
[null,"BIRCH CREEK UNIT 174 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16339,63180.093552211729,0.13315196276811,8412.5534643498031]
[null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},16501,63806.519597591388,0.13315196276811,8495.9633218211693]
[null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8117,31387.038335473564,0.13315196276811,4179.245759846217]
[null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1990,7694.9866068242445,0.13315196276811,1024.602570172967]
[null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",{"$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$26))","v":3.8668274406151983},5212,20153.904620486413,0.13375000000000004,2695.5847429900587]
[null,"BIRCH CREEK UNIT 181 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21800,84296.838205411317,0.13315196276811,11224.289462196321]
[null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5454,21089.676861115291,0.13315196276811,2808.1318682026945]
[null,"BIRCH CREEK UNIT 119 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},27049,104593.8154412005,0.13315196276811,13926.871819401298]
[null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6764,26155.220808321203,0.13315196276811,3482.6189872612808]
[null,"BIRCH CREEK UNIT 124 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24334,94095.378939930233,0.13315196276811,12528.984393260793]
[null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6084,23525.778148702866,0.13315196276811,3132.5035361468999]
[null,"BIRCH CREEK UNIT 126 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18549,71725.782195971318,0.13315196276811,9550.4286804715412]
[null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12376,47855.856405053695,0.13315196276811,6372.1012102817285]
[null,"BIRCH CREEK UNIT 135 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7229,27953.295568207268,0.13315196276811,3722.0361707439088]
[null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4825,18657.442400968332,0.13315196276811,2484.275075921892]
[null,"BIRCH CREEK UNIT 139 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7888,30501.534851572684,0.13315196276811,4061.3392329268158]
[null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},10990,42496.433572361027,0.13315196276811,5658.4835408044755]
[null,"BIRCH CREEK UNIT 169 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24698,95502.904128314171,0.13315196276811,12716.399134739668]
[null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6179,23893.126755561312,0.13315196276811,3181.416724170233]
[null,"BIRCH CREEK UNIT 180 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26032,100661.25193409485,0.13315196276811,13403.243269719938]
[null,"BIRCH CREEK UNIT 182 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8470,32752.028422010731,0.13315196276811,4360.9968690276537]
[null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5653,21859.175521797715,0.13315196276811,2910.592125219991]
[null,"BIRCH CREEK UNIT 183 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18566,71791.518262461774,0.13315196276811,9559.1815667493993]
[null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12381,47875.190542256772,0.13315196276811,6374.6755885987459]
[null,"BIRCH CREEK UNIT 179 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3580,13843.24223740241,0.13315196276811,1843.2548749845334]
[null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5361,20730.061909138079,0.13315196276811,2760.2484315061688]
[null,"BIRCH CREEK UNIT 122 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},20473,79165.558191714954,0.13315196276811,10541.049456859875]
[null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5948,22999.889616779201,0.13315196276811,3062.480445924024]
[null,"BIRCH CREEK UNIT 134 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19992,77305.614192779045,0.13315196276811,10293.394262762791]
[null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},14477,55980.060857786229,0.13315196276811,7453.8549790924844]
[null,"BIRCH CREEK UNIT 138 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34334,132763.65334608222,0.13315196276811,17677.741027295804]
[null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1429,5525.6964126391185,0.13315196276811,735.75732300360289]
[null,"BIRCH CREEK UNIT 144 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14949,57805.203409756599,0.13315196276811,7696.8762922189362]
[null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},955,3692.8202057875146,0.13315196276811,491.70625855034348]
[null,"BIRCH CREEK UNIT 145 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14971,57890.273613450132,0.13315196276811,7708.2035568138126]
[null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2037,7876.727496533159,0.13315196276811,1048.8017263529316]
[null,"BIRCH CREEK UNIT 149 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16313,63079.556038755727,0.13315196276811,8399.166697101311]
[null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4599,17783.539399389298,0.13315196276811,2367.9131759927013]
[null,"BIRCH CREEK UNIT 185 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19298,74622.035948992096,0.13315196276811,9936.0705523607612]
[null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},8270,31978.662933887692,0.13315196276811,4258.0217363469537]
[null,"BIRCH CREEK UNIT 186 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9805,37914.243055232022,0.13315196276811,5048.3558796713278]
[null,"BIRCH CREEK UNIT 186 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5767,22299.993850027848,0.13315196276811,2969.28795084799]
[null,"BIRCH CREEK UNIT 187 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19497,75391.53460967452,0.13315196276811,10038.530809378059]
[null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},10964,42395.896058905033,0.13315196276811,5645.0967735559843]
[null,"BIRCH CREEK UNIT 188 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},39333,152093.92372171758,0.13315196276811,20251.604468649904]
[null,"BIRCH CREEK UNIT 184 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},22675,87680.312215949627,0.13315196276811,11674.805667674385]
[null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2521,9748.2719777909151,0.13315196276811,1298.001547440226]
[null,"BIRCH CREEK UNIT 151 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13303,51440.405442503987,0.13315196276811,6849.390950256774]
[null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9639,37272.349700089893,0.13315196276811,4962.8865195463459]
[null,"BIRCH CREEK UNIT 189 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18224,70469.063277771376,0.13315196276811,9383.0940898654026]
[null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},12671,48996.570500035181,0.13315196276811,6523.9895309857611]
[null,"BIRCH CREEK UNIT 191 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},25408,98248.351611150953,0.13315196276811,13081.960855756151]
[null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5960,23046.291546066583,0.13315196276811,{"$f":"F460*G460","v":3068.6589538848662}]
[null,"BIRCH CREEK UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B461,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B461,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},45847,{"$f":"D461*E461","v":177282.437669885},0.13315196276811,23605.504540060308]
[null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",{"$f":"IF(LEFT(B462,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B462,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},2930,11329.804401002531,0.13315196276811,1508.5856937722579]
[null,"BIRCH CREEK UNIT 196 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34368,132895.12547906314,0.13315196276811,17695.24679985152]
[null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},692,2675.844588905717,0.13315196276811,356.29395907522263]
[null,"BIRCH CREEK UNIT 190 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34617,133857.96551177633,0.13315196276811,17823.450840038997]
[null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3846,14871.818336606053,0.13315196276811,1980.2118014498649]
[null,"BIRCH CREEK UNIT 193 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35942,138981.51187059146,0.13315196276811,18505.661094048632]
[null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1893,7319.9043450845702,0.13315196276811,974.65963082282735]
[null,"BIRCH CREEK UNIT 197 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2539,9817.8748717219878,0.13315196276811,1307.2693093814889]
[null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},11568,44731.459833036613,0.13315196276811,5956.081674251699]
[null,"BIRCH CREEK UNIT 198 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5631,21774.105318104183,0.13315196276811,2899.2648606251141]
[null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9581,37048.073708534219,0.13315196276811,4933.0237310689436]
[null,"BIRCH CREEK UNIT 148 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},45757,176934.42320022962,0.13315196276811,23559.165730353994]
[null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},463,1790.3411050048369,0.13315196276811,238.38743215582096]
[null,"BIRCH CREEK UNIT 137 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15809,61130.67500868567,0.13315196276811,8139.6693627459472]
[null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9688,37461.824244680043,0.13315196276811,4988.1154270531179]
[null,"BIRCH CREEK UNIT 195 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},43378,167735.24071900608,0.13315196276811,22334.276527117065]
[null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5916,22876.151138679514,0.13315196276811,3046.004424695112]
[null,"BIRCH CREEK UNIT 194 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},47469,183554.43177856284,0.13315196276811,24440.632866100786]
[null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},3029,11712.620317623436,0.13315196276811,1559.5583844492046]
[null,"BIRCH CREEK UNIT 200 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18075,69892.90598911971,0.13315196276811,9306.3776160182806]
[null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},6021,23282.168019944111,0.13315196276811,3100.0663693524798]
[null,"BIRCH CREEK UNIT 164 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34241,132404.03839410501,0.13315196276811,17629.857590599277]
[null,"BIRCH CREEK UNIT 173 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28715,111035.94995726542,0.13315196276811,14784.654674631531]
[null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},10090,39016.288875807353,0.13315196276811,5195.0954437413257]
[null,"BIRCH CREEK UNIT 199 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},20961,81052.569982735178,0.13315196276811,10792.308780600784]
[null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},2069,8000.4659746328452,0.13315196276811,1065.2777475818436]
[null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13708,53006.470555953136,0.13315196276811,7057.9155939351913]
[null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},5876,22721.478041054906,0.13315196276811,3025.4093981589722]
[null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23141,89482.253803276311,0.13315196276811,11914.737726820418]
[null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},9921,38362.795038343385,0.13315196276811,5108.0814566261333]
[null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},31972,123630.20693134912,0.13315196276811,16461.604710336735]
[null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},13704,52991.003246190681,0.13315196276811,7055.8560912815783]
[null,"BIRCH CREEK UNIT 25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},336,1299.2540200467067,0.13315196276811,172.99822290357633]
[null,"BIRCH CREEK UNIT 25 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},43,166.27357994645354,0.13315196276811,22.139653526350543]
["BRADY (WY)","BRADY UNIT 2-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},26356,101914.10402485417,0.15008530866450023,15295.809759836224]
[null,"BRADY UNIT 4-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},128,494.95391239874539,0.15008530866450023,74.285310717067716]
[null,"BRADY UNIT 9-N DK","DAKOTA",{"$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$26))","v":3.8668274406151983},55248,213634.48243910848,0.14999999999999991,32045.172365866252]
[null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",{"$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$26))","v":3.8668274406151983},17289,66853.579620796168,0.15003638814674433,10030.46962098505]
[null,"BRADY UNIT 19-D DK","DAKOTA",{"$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$26))","v":3.8668274406151983},10965,42399.762886345648,0.14999999999999991,6359.9644329518433]
[null,"BRADY UNIT 20-D DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1,3.8668274406151983,0.14999999999999991,0.58002411609227944]
[null,"BRADY UNIT 21-W PHOS","FRONTIER",{"$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$26))","v":3.8668274406151983},13975,54038.913482597396,0.14999999999999991,8105.8370223896045]
[null,"BRADY UNIT 23-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},2519,9740.5383229096842,0.15008530866450023,1461.9117007522934]
[null,"BRADY UNIT 28-D DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1678,6488.5364453523025,0.14999999999999991,973.28046680284478]
[null,"BRADY UNIT 31-D DK","DAKOTA",{"$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$26))","v":3.8668274406151983},5316,20556.054674310395,0.14999999999999991,3083.4082011465575]
[null,"BRADY UNIT 33-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},34985,135280.9580099227,0.16433090909090903,22230.84281245969]
[null,"BRADY 38-W MID/UPPER WEBER","WEBER",{"$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$26))","v":3.8668274406151983},86543,334646.84719316108,0.15008530866450023,50225.575354587425]
[null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",{"$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$26))","v":3.8668274406151983},33395,129132.70237934456,0.15003638814674433,19374.604256625356]
[null,"SOUTH BRADY SHALLOW 1 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},130,502.68756727997578,0.16486662685508496,82.87640357943819]
[null,"SOUTH BRADY SHALLOW 4 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},16,61.869239049843173,0.14984862037222954,9.2710201150986684]
[null,"BRADY UNIT 45-F FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3832,14817.68275243744,0.15000020779220791,2222.6554918646311]
[null,"BRADY UNIT 48-F FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14139,54673.073182858287,0.11060606060606054,6047.1732459828072]
[null,"BRADY UNIT 46-F FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21546,83314.664035495065,0.14999999999999991,12497.199605324253]
[null,"BRADY UNIT 56-W WEBER","WEBER",{"$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$26))","v":3.8668274406151983},79973,309241.79090831924,0.15008530866450023,46412.649640437936]
[null,"BRADY UNIT 49-D FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9105,35207.46384680138,0.11060606060606054,3894.1588800249988]
["BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},49754,192390.13248036857,0.13270636463754512,25531.395073605403]
[null,"MFS STLD 36-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},38932,150543.3259180309,0.17500000000000004,26345.082035655414]
[null,"LANSDALE FED 4-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},48205,186400.41677485564,0.1750001354794728,32620.09818902993]
[null,"LANSDALE FED 4-1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},13590,52550.184917960549,0.1750001354794728,9196.2894801144448]
[null,"LANSDALE FED 10-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},73172,282943.49748469528,0.17500000000000002,49515.11205982168]
[null,"LANSDALE FED 10-1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},57488,222296.17590608652,0.16940006400000002,37656.986425446317]
[null,"LANSDALE FED 28-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7297,28216.239834169101,0.17465000340923315,4927.9663832333736]
[null,"PANDO FEDERAL 32-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16388,63369.568096801871,0.17500000000000004,11089.67441694033]
[null,"PANDO FEDERAL 32-1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},6065,23452.30842733118,0.17500000000000004,{"$f":"F524*G524","v":4104.1539747829574}]
[null,"CLIFTON FEDERAL 34-1 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$26))","v":3.8668274406151983},20682,{"$f":"D525*E525","v":79973.725126803532},0.17908361746350762,14321.983997740192]
[null,"HAGOOD FED 12-1 FR","FRONTIER",{"$f":"IF(LEFT(B526,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B526,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},55360,214067.56711245739,0.16166666666666671,34607.590016513954]
[null,"HALEY FED 4-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},41770,161517.38219449684,0.16656812863792678,26903.648094634133]
[null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21937,84826.593564775612,0.20312511999999999,17230.411997036274]
[null,"LANSDALE FED 10-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},29978,115919.75301476242,0.17500000000000002,20285.956777583426]
[null,"LANSDALE FED 10-2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4089,15811.457404675546,0.16940006400000002,2678.4618962853115]
[null,"MFS STATE 10-2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},114412,442411.46113566606,0.12986945668135103,57455.736087291596]
[null,"LANSDALE FED 28-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},62648,242249.00549966094,0.17465000340923315,42308.789636399124]
[null,"LANSDALE FED 4-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},32792,126801.00543265359,0.1750001354794728,22190.193129647745]
[null,"HALEY FED 4-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},57262,221422.2729045075,0.16656812863792678,36881.893636460132]
[null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5404,20896.335489084533,0.18750015999999997,3918.0662476170278]
[null,"PANDO FEDERAL 32-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36771,142187.11181886145,0.17500000000000004,24882.744568300761]
[null,"HAGOOD FED 12-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35865,138683.7661576641,0.16166666666666671,22420.542195489033]
[null,"LANSDALE FED 10-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},45944,177657.51993162467,0.17500000000000002,31090.065988034319]
[null,"LANSDALE FED 10-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24339,94114.713077133318,0.17500000000000002,16470.074788498332]
[null,"MFS FED 10-3R FR","FRONTIER",{"$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$26))","v":3.8668274406151983},95062,367588.35015976196,0.13270636463754512,48781.313632814985]
[null,"LANSDALE FED 28-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},46909,181389.00841181833,0.17464984122991803,31679.561519976338]
[null,"HAGOOD FED 12-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},42503,164351.76670846777,0.16166666666666671,26570.20228453563]
[null,"LANSDALE FED 4-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},49604,191810.1083642763,0.1750001354794728,33566.794950080708]
[null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7189,27798.622470582661,0.18750015999999997,5212.2461610138434]
[null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1796,6944.8220833448959,0.18750015999999997,1302.1552517987011]
[null,"HALEY FED 4-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},58966,228011.34686331579,0.16656812863792678,37979.423355235725]
[null,"HALEY FED 4-3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},31748,122764.03758465132,0.16656328362148606,20447.981210731054]
[null,"LANSDALE FED 4-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},92980,359537.61542840116,0.1750001354794728,62919.131409936788]
[null,"LANSDALE FED 28-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14972,57894.140440890747,0.17464984122991803,10111.202436144145]
[null,"LANSDALE FED 28-4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},6759,26135.886671118125,0.16927521807241153,4424.1579157693541]
[null,"PANDO FEDERAL 32-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},18706,72332.874104147893,0.17500000000000004,12658.252968225885]
[null,"PANDO FEDERAL 32-3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3300,12760.530554030154,0.17500000000000004,2233.0928469552778]
[null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16054,62078.047731636398,0.18750015999999997,11639.643882169459]
[null,"HAGOOD FED 12-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},42166,163048.64586098044,0.16166666666666671,26359.531080858513]
[null,"HALEY FED 4-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},32718,126514.86020204806,0.16656812863792678,21073.343508744063]
[null,"PANDO FEDERAL 32-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8594,33231.515024647015,0.17500000000000004,5815.5151293132294]
[null,"MFS STATE 10-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},33107,128019.05607644738,0.13270636463754512,16988.943536235362]
[null,"HALEY FED 4-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},60187,232732.74316830694,0.16656812863792678,38765.857502316125]
[null,"LANSDALE FED 4-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},111466,431019.78749561368,0.17113239999999996,73761.45068161434]
[null,"LANSDALE FED 4-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},98781,381969.08141140989,0.17113239999999996,65367.285627729951]
[null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},142532,551146.64876576548,0.17500000000000002,96450.663534008971]
[null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},61327,237140.92645060827,0.17500000000000002,41499.662128856449]
[null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},128496,496871.85880929051,0.17500000000000002,86952.57529162585]
[null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26982,104334.73800267928,0.18749994666666664,19562.757810983003]
[null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",{"$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$26))","v":3.8668274406151983},39888,154240.01295125904,0.18749994666666664,28919.994202227041]
[null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},46721,180662.04485298268,0.18749994666666664,33874.123774625186]
[null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",{"$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$26))","v":3.8668274406151983},73480,284134.48033640475,0.18749994666666664,53275.19990923693]
[null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},73780,285294.52856858936,0.18749994666666664,53492.708890902308]
[null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",{"$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$26))","v":3.8668274406151983},7564,29248.682760813361,0.21887943372872165,6401.935119997851]
[null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},52069,201341.83800539275,0.16954399382898069,34136.299340301943]
[null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",{"$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$26))","v":3.8668274406151983},38607,149286.60699983095,0.16954399382898069,25310.647575928804]
[null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23603,91268.728080840519,0.18712338037139509,17078.512920684549]
[null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},95185,368063.96993495763,0.17972711100929656,66151.073983022521]
[null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},49685,192123.32138696613,0.18712284107427321,35950.661734554778]
[null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},207218,801276.2485894002,0.13469890909090909,107931.03656544829]
["BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},40570,156877.18926575858,0.17109376661132791,26840.709206876814]
[null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6038,23347.904086434566,0.16710545959000112,3901.5622428269135]
[null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14864,57476.523077304308,0.17109406710940669,9833.8920966036658]
[null,"LAWLER FEDERAL 1-30 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3069,11867.293415248043,0.17500027978557234,2076.7796679658877]
[null,"BRUFF UNIT 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},40389,156177.29349900724,0.16710534736842106,26098.060881211451]
[null,"BRUFF UNIT 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},27120,104868.36018948418,0.16710534736842106,17524.063757420452]
[null,"BRUFF UNIT 5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6222,24059.400335507766,0.17109376661132791,4116.4134258118702]
[null,"BRUFF UNIT 9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28421,109899.10268972455,0.17109376661132791,18803.051426390091]
[null,"BRUFF UNIT 6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1205,4659.5270659413136,0.17109376661132791,797.21603633932864]
[null,"BRUFF UNIT 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},26445,102258.25166706892,0.17109376661132791,17495.749444807923]
[null,"BRUFF UNIT 10 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},821,3174.6653287450777,0.1550036186960351,492.08461410432494]
[null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8748,33827.006450501758,0.14919028157450756,5046.6606171730409]
[null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},148867,575643.00060206268,0.15499991812808053,{"$f":"F588*G588","v":89224.617964322329}]
[null,"WG MCNAMARA (NCT) W1 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$26))","v":3.8668274406151983},2997,{"$f":"D589*E589","v":11588.881839523749},0.17500000000000004,2028.0543219166566]
[null,"BERKLEY FED 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$26))","v":3.8668274406151983},2028,7841.9260495676226,0.1875,1470.3611342939294]
[null,"BERKLEY FED 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},22118,85526.489331526958,0.1875,16036.216749661304]
[null,"BRUFF FEDERAL 2-26 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4100,15853.992506522312,0.13238430899440623,2098.8198427784509]
[null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4201,16244.542078024448,0.17109406710940669,2779.3447724590956]
[null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11190,43269.799060484067,0.16710527999999999,7230.6118875459269]
[null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14046,54313.458230881079,0.17109406710940669,9292.7104674983239]
[null,"WG MCNAMARA (NCT) W2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4632,17911.1447049296,0.17500000000000004,3134.450323362681]
[null,"DONLEY (NCT 1) 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},662,2559.8397656872612,4.7687172150615072E-5,0.12207151958431857]
[null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7199,27837.290744988812,0.17109406710940669,4762.7952908671814]
[null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10799,41757.869531203527,0.16710581305227967,6977.9827393427822]
[null,"BLACKS FORK 26-1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4423,17102.977769841022,0.17499999999999996,2993.0211097221782]
[null,"BRUFF UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},57180,221105.19305437704,0.16710534736842106,36947.860090313472]
[null,"BRUFF UNIT 14 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},17554,67878.288892559198,0.14325871492314249,9724.156437929847]
[null,"BRUFF UNIT 12 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},50653,195866.41034948165,0.17109376661132791,33511.521899332794]
[null,"BRUFF UNIT 18 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7560,29233.215451050899,0.17109376661132791,5001.6209416807678]
[null,"BRUFF UNIT 19 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21413,82800.375985893246,0.17109376661132791,14166.62820426062]
[null,"BRUFF UNIT 20 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9352,36162.570224633339,0.17109376661132791,6187.1903500791723]
[null,"BRUFF UNIT 21 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21670,83794.150638131352,0.17109376661132791,14336.6568526749]
[null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13551,52399.378647776553,0.16876698508613705,8843.285154772153]
[null,"BRUFF FEDERAL 26-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9249,35764.286998249969,0.13238161126830639,4734.5339386904716]
[null,"BRUFF FEDERAL 26-3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},8202,31715.718667925856,0.13238430899440623,4198.6635001143541]
[null,"BRUFF FEDERAL 26-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8016,30996.488763971429,0.13238430899440623,4103.4487462712341]
[null,"BRUFF FEDERAL 26-4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},847,3275.2028422010731,0.13238430899440623,433.58546508130439]
[null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16497,63791.052287828927,0.16710545959000112,10659.833110287445]
[null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},2238,8653.959812096813,0.19557569871587349,1692.5042369099235]
[null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7148,27640.082545517438,0.16876698508613705,4664.7333987389384]
[null,"GREEN RIVER FEE 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28595,110571.93066439159,0.12506329406329411,13828.489879826973]
[null,"LAWLER FEDERAL 2-30 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2125,8217.008311307296,0.17500027978557234,1437.9787534791501]
[null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},505,1952.7478575106752,0.15701492537313433,306.61055911958664]
[null,"BRUFF 149 E 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},270,1044.0434089661035,0.15015031152647965,156.76344310342822]
[null,"BERKLEY FED 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7483,28935.469738123531,0.1875,5425.4005758981621]
[null,"BERKLEY FED 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},13308,51459.739579707057,0.1875,9648.7011711950727]
[null,"BRUFF UNIT 28 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},19690,76137.832305713251,0.1708855291139309,13010.85375914955]
[null,"BRUFF UNIT 22 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},59839,231387.08721897285,0.17109376661132791,39588.888297517915]
[null,"BRUFF FEDERAL 5A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10954,42357.227784498886,0.12500138599789337,5294.712180090839]
[null,"BRUFF FEDERAL 5A DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1936,7486.1779250310237,0.12505732991285853,936.20142255696351]
[null,"BRUFF UNIT 25 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},31314,121085.83447542432,0.1708855291139309,20691.816892534738]
[null,"BRUFF UNIT 26 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35716,138107.60886901242,0.17109376661132791,23629.35099908337]
[null,"BRUFF UNIT 29 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24025,92900.529260780138,0.17109376661132791,15894.701471412756]
[null,"BRUFF UNIT 31 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},53555,207087.94358214695,0.17109376661132791,35431.456287263696]
[null,"BRUFF UNIT 24 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12911,49924.609085782824,0.17109376661132791,8541.7894150847078]
[null,"BRUFF UNIT 23 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},32344,125068.66673925797,0.17109376661132791,21398.469277476554]
[null,"BRUFF UNIT 27 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},41505,160492.67292273379,0.17109376661132791,27459.295923870402]
[null,"BRUFF FEDERAL 3A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14848,57414.653838254468,0.12494405241935486,7173.6195188059801]
[null,"BRUFF FEDERAL 4A FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14847,57410.787010813852,0.12494405241935486,7173.1363817155425]
[null,"CHAMPLIN 149 AMOCO L 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},14727,56946.767717940027,0.16710527999999999,9516.1055646013283]
[null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12647,48903.76664146041,0.17109406710940669,8367.1443316567911]
[null,"LAWLER FEDERAL 30-3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2351,9090.9113128863319,0.17500027978557234,1590.9120232609328]
[null,"BRUFF UNIT 32 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},33270,128649.34894926765,0.17109376661132791,22011.101683825284]
[null,"BRUFF UNIT 33 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},29516,114133.2787371982,0.17109376661132791,19527.492554847824]
[null,"BRUFF UNIT 30 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12435,48083.999224049992,0.17109376661132791,8226.8725409788822]
[null,"GOVT UNIT 1-12 #2  FR","FRONTIER",{"$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$26))","v":3.8668274406151983},4769,18440.900064293881,0.17500000000000004,3227.1575112514302]
[null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36452,140953.59386530521,0.17109406710940669,24116.323648102585]
[null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24298,93956.173152068091,0.16710545959000112,15700.589495894063]
[null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11104,42937.25190059116,0.149197957452951,6406.1502822110397]
[null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3906,15103.827983042966,0.19556701809666666,2953.810600488704]
[null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},29975,115908.15253244057,0.14999805261067006,17385.997161566589]
[null,"WG MCNAMARA 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},12366,47817.188130647541,0.17500000000000004,8368.0079228633222]
[null,"WG MCNAMARA 4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},33706,130335.28571337588,0.15735303529411765,20508.652812925742]
[null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3017,11666.218388336054,0.15500332882010159,1808.3026849343689]
[null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},2372,9172.1146891392509,0.14999805261067006,1375.799341692609]
[null,"BRUFF UNIT 34 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},39594,153103.16568371817,0.16710534736842106,25584.357684782648]
[null,"GREEN RIVER FEE 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},56310,217741.05318104182,0.12506329406329411,{"$f":"F652*G652","v":27231.413363631993}]
[null,"LAWLER FED 30-4 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$26))","v":3.8668274406151983},2839,{"$f":"D653*E653","v":10977.923103906549},0.17500027978557234,1921.1396146481447]
[null,"CHAMPLIN 149 AMOCO C 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$26))","v":3.8668274406151983},8790,33989.413203007593,0.16710545959000112,5679.8165144830355]
[null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3876,14987.823159824509,0.19557569871587349,2931.2539867126293]
[null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15774,60995.336048264136,0.17109406710940669,10435.940119202518]
[null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},262,1013.108789441182,0.149197957452951,151.15376206225616]
[null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},251,970.57368759441476,0.19556701809666666,189.81220192592539]
[null,"BRUFF UNIT 35 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2112,8166.7395545792988,0.15499887791741471,1265.8354672035584]
[null,"BRUFF UNIT 37 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2619,10127.221066971204,0.15499887791741471,1569.70790180214]
[null,"BRUFF UNIT 38 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2022,7818.7250849239308,0.15499887791741471,1211.8936149079523]
[null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},33508,129569.65388013406,8.9597349720777278E-2,11609.097591898439]
[null,"BRUFF UNIT 36 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},45087,174343.64881501746,0.14119600737762761,24616.627124327722]
[null,"BRUFF UNIT 39 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3964,15328.103974598645,0.15500124831337442,2375.875250339986]
[null,"BERKLEY FED 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21008,81234.310872444083,0.1875,15231.433288583266]
[null,"WG MCNAMARA 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},31567,122064.14181789996,0.17500000000000004,21361.224818132498]
[null,"WG MCNAMARA 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},17492,67638.545591241054,0.15735303529411765,10643.13045166134]
[null,"DONLEY (NCT 1) 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},208,804.30010764796123,0.15503099666189787,124.69144730393518]
[null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},264,1020.8424443224123,0.15500000000000008,158.23057886997401]
[null,"BRUFF 21-15 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21034,81334.848385900084,0.16710527999999999,13591.48261328338]
[null,"BRUFF UNIT 539-16E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23547,91052.185744166069,0.16710534736842106,15215.307127432867]
[null,"BRUFF UNIT 539-16E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},412,1593.1329055334618,0.22840667325466482,363.88218700543621]
[null,"TRIPP 14-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1192,4609.2583092133164,0.15500964976586223,714.47951619154651]
[null,"TRIPP 14-7 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},46,177.87406226829913,0.13019328439125724,23.158008374724869]
[null,"BRUFF UNIT 43 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},52667,203654.20081488066,0.17109376661132791,34843.964303637702]
[null,"BRUFF UNIT 41 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},50435,195023.44196742753,0.17109376661132791,33367.295263712898]
[null,"BRUFF UNIT 42 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},35930,138935.10994130408,0.17109376661132791,23770.931274416664]
[null,"FABIAN DITCH 531-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16115,62313.924205513918,0.16710545959000112,10412.996943218899]
[null,"STATE OF WYOMING 24-06D FR","FRONTIER",{"$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$26))","v":3.8668274406151983},2544,9837.2090089250651,0.15500423181814293,1524.8090256629448]
[null,"DONLEY 26-10 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},760,2938.7888548675505,0.15500331169691342,455.52200488245018]
[null,"STATE OF WYOMING 24-09 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},303,1171.648714506405,0.15502414678372017,181.63384229659798]
[null,"KOBUS 631-15E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21141,81748.598922045901,0.17109406710940669,13986.700270068493]
[null,"MCNAMARA 34-6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10609,41023.172317486642,0.17147677545210113,7034.5213078185079]
[null,"MCNAMARA 34-6 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},21440,82904.780326789856,0.15639283631941298,12965.713739744535]
[null,"MCNAMARA 34-9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3732,14431.000008375921,0.17500159999999998,2525.4480910657994]
[null,"MCNAMARA 34-9 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4622,17872.476430523446,0.15735303529411765,2812.2884145654416]
[null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},28206,109067.73478999229,0.16166719304507729,17632.674535282975]
[null,"HAGOOD FED 12-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36552,141340.27660936673,0.16166677333333332,22850.026461477126]
[null,"HAGOOD FED 12-5 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},30030,116120.82804167441,0.16166677333333332,18772.879586292351]
[null,"CHAMPLIN BORDER 35-05 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},378,1461.660772552545,0.1550786838340486,226.67242881930736]
[null,"FABIAN DITCH 559-27E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},23506,90893.645819100857,0.15499700777977254,14088.243128155065]
[null,"FABIAN DITCH 559-27E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},9371,36236.039946005025,0.16596204625284744,6013.8073375389131]
[null,"CHAMPLIN BORDER 35-06 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11,42.535101846767184,0.17500159999999998,7.4437108793472113]
[null,"CHAMPLIN BORDER 35-06 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},86,332.54715989290708,0.15735303529411765,52.327304987587191]
[null,"CHAMPLIN 358B 6-29 FR","DAKOTA",{"$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$26))","v":3.8668274406151983},6921,26762.312716497789,0.17500000000000004,4683.404725387114]
[null,"CHAMPLIN 358B 6-29 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},5074,19620.282433681517,0.17500000000000004,3433.5494258942663]
[null,"KOBUS 618-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21015,81261.378664528398,0.17108586085860852,13902.672923378204]
[null,"FABIAN DITCH 533-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16098,62248.188139023463,0.16710545959000112,10402.012087616373]
[null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},922,3565.2149002472129,0.15500000000000008,552.60830953831828]
[null,"CHAMPLIN 149 J6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6132,23711.385865852397,0.15499700777977254,3675.1938595187125]
[null,"CHAMPLIN 149 J6 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3046,11778.356384113895,0.13019404070020213,1533.4718104548101]
[null,"HALEY FED 4-6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},15635,60457.847034018625,0.16656812863792678,10070.350441934514]
[null,"HALEY FED 4-7 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},33917,131151.18630334569,0.16656812863792678,21845.607671192385]
[null,"HALEY FED 4-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},34839,134716.40120359289,0.16656812863792678,22439.458845318615]
[null,"LANSDALE FED 4-5 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},47079,182046.36907672291,0.17113239999999996,31154.032051385369]
[null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},92525,357778.20894292125,0.17500000000000002,62611.186565011223]
[null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16430,63531.974849307706,0.16828915504336733,10691.742365626458]
[null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},82815,320231.31449454767,0.17750914285714284,56843.986151943296]
[null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},24737,95653.710398498166,0.17750914285714284,16979.408143942779]
[null,"PANDO FEDERAL 32-8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10058,38892.550397707666,0.17500000000000004,6806.1963195988428]
[null,"PANDO FEDERAL 32-8 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},5910,22852.950174035821,0.17500000000000004,3999.2662804562697]
[null,"BRUFF UNIT 48 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},144230,557712.52175993007,0.17109376661132791,95421.136034208612]
[null,"BRUFF UNIT 48 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},74297,287293.67835538741,0.20039264749509189,57571.540814239459]
[null,"BRUFF UNIT 50 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},265256,1025699.1795878251,0.16442297418638252,168648.5097283627]
[null,"BRUFF UNIT 51 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},501628,1939708.9153809207,0.20039264749509189,388703.40492301586]
[null,"FABIAN DITCH 549-21E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},31216,120706.88538624403,0.16580913432087141,{"$f":"F716*G716","v":20014.304172461765}]
[null,"FABIAN DITCH 549-21E 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$26))","v":3.8668274406151983},7805,{"$f":"D717*E717","v":30180.588174001623},0.16823366673644055,5077.3910127747477]
[null,"KOBUS 606-03E DK","DAKOTA",{"$f":"IF(LEFT(B718,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B718,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},50321,194582.62363919741,0.17500006400000004,34051.97159014747]
[null,"FABIAN DITCH 558-27E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},775,2996.7912664767787,0.15499700777977254,464.49367924445568]
[null,"FABIAN DITCH 558-27E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4082,15784.38961259124,0.15242001129481419,2405.8568430329046]
[null,"KOBUS 645-15E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},17554,67878.288892559198,0.17109287109287116,11613.491331499299]
[null,"KOBUS 649-11E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},30804,119113.75248071057,0.16405307716003781,19540.977626539654]
[null,"BRUFF UNIT 614-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},46594,180170.95776802456,0.17108541085410861,30824.622333720734]
[null,"BRUFF UNIT 52 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},281649,1089088.08182183,0.16249999999999998,176976.81329604736]
[null,"BRUFF UNIT 53 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},137472,531580.50191625254,0.16249999999999998,86381.831561391024]
[null,"BRUFF UNIT 54 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},64153,248068.58079778682,0.16249999999999998,40311.144379640355]
[null,"BRUFF UNIT 55 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},25517,98669.835802178015,0.17109376661132791,16881.793858315894]
[null,"BRUFF UNIT 55 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},25514,98658.235319856176,0.20039264749509189,19770.384972939763]
[null,"BRUFF UNIT 56 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},38678,149561.15174811464,0.16249999999999998,24303.687159068628]
[null,"BRUFF UNIT 56 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},203068,785228.91471084708,0.17292019999999997,135781.94097758259]
[null,"FABIAN DITCH 580-13E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},36405,140771.8529755963,0.14255602494634376,20067.875784532142]
[null,"KOBUS 616-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},142945,552743.64849873958,0.17108541085410861,94566.374200405859]
[null,"KOBUS 616-09E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1445,5587.5656516889612,0.17500002709589457,977.82414044565803]
[null,"KOBUS 630-15E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},127482,492950.89578450669,0.17109287109287116,84340.384067573963]
[null,"KOBUS 630-15E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},816,3155.3311915420018,0.16939980800000001,534.51249802362634]
[null,"KOBUS 617-09E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},814,3147.5975366607713,0.17109287109287116,538.53149959214011]
[null,"KOBUS 617-09E DK","DAKOTA",{"$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$26))","v":3.8668274406151983},66121,255678.49720091754,0.17500006503016102,44743.753636974412]
[null,"BRUFF UNIT 63 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},149200,576930.65413978754,0.17109376661132791,98709.238690313548]
[null,"BRUFF UNIT 71 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},58241,225207.89696886975,0.1710943261226508,38531.793369388142]
[null,"BRUFF UNIT 71 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},108463,419407.70469144627,0.17013638270803791,71356.509756083644]
[null,"BERKLEY FED 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},2495,9647.7344643349206,0.1875,1808.9502120627976]
["BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},46435,179556.13220496674,0.1768634957733049,31756.92522930411]
["CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},41949,170599.34430636695,0.1620568239947886,27646.78791388325]
[null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},91985,374087.12212498905,0.1620568239947886,60623.370908926343]
[null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},107416,436842.33636112214,0.1620568239947886,70793.281617146611]
[null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},102264,415890.04138707265,0.1620568239947886,67397.819238250173]
[null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},19173,77973.282518915206,0.1620568239947886,12636.102521463768]
[null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},54338,220983.26946814865,0.1620568239947886,35811.846805992704]
[null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},4386,17837.105154538262,0.1620568239947886,2890.6246106055437]
[null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},109847,446728.79386925773,0.1620568239947886,72395.449521474497]
[null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},2284,9288.633874365114,0.1620568239947886,1505.2865049300185]
[null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",{"$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$26))","v":4.0668274406151985},33987,138219.26422418875,0.1620568239947886,22399.374975068538]
[null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",{"$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$26))","v":4.0668274406151985},451503,1836184.7899200839,0.1620568239947886,297566.27532198693]
[null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},48034,195345.98928251045,0.1620568239947886,31657.150603243655]
[null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},63816,259528.65995029951,0.1620568239947886,42058.390367169028]
[null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},86303,350979.40860741347,0.1620568239947886,56878.608246486598]
[null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},82752,336538.10436578892,0.1620568239947886,54538.296346746451]
[null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},219813,893941.54020394862,0.1620568239947886,144869.32684246154]
[null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},34665,140976.57322892584,0.1620568239947886,22846.215715148461]
[null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},13973,56825.779827716171,0.1620568239947886,9209.0053999068077]
[null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},181343,737490.6885634819,0.1620568239947886,119515.39871432765]
[null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},64920,264018.43744473869,0.1620568239947886,42785.989448361121]
[null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},17030,69258.071313676832,0.1620568239947886,11223.743073099044]
[null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},31226,126990.75366065018,0.1620568239947886,20579.718214949542]
[null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},23230,94472.401445491065,0.1620568239947886,15309.897333416959]
[null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},61544,250288.82800522179,0.1620568239947886,40561.012547904145]
[null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},37210,151326.64906529154,0.1620568239947886,24523.516133295092]
[null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},33458,136067.9125081033,0.1620568239947886,22050.733748663992]
[null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},68222,277447.10165365005,0.1620568239947886,44962.196120549786]
[null,"CANYON CREEK UNIT 33 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},32247,131142.9844775183,0.1620568239947886,21252.615553624477]
[null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},81670,332137.79707504326,0.1620568239947886,53825.196522607097]
[null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},95338,387723.19453337177,0.1620568239947886,62833.189495191815]
[null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},24053,97819.400429117377,0.1620568239947886,15852.301358617224]
[null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},64896,263920.83358616394,0.1620568239947886,42770.17207703086]
[null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},74842,304369.49931052269,0.1620568239947886,49325.154379147309]
[null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},89872,365493.91574296914,0.1620568239947886,59230.783174724442]
[null,"CANYON CREEK UNIT 40W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},130442,530485.10500872775,0.1620568239947886,85968.731294256344]
[null,"CANYON CREEK UNIT 44W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},236337,961141.79683267418,0.1620568239947886,155759.58700334755]
[null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},344227,1399911.8094006479,0.1620568239947886,226865.26170426683]
[null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},241482,982065.62401463941,0.1620568239947886,{"$f":"F780*G780","v":159150.43598227267}]
[null,"CANYON CREEK UNIT 05B-03W 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$26))","v":4.0668274406151985},90628,{"$f":"D781*E781","v":368568.43728807423},0.1620568239947886,59729.030371627727]
[null,"CANYON CREEK UNIT 06A-09W 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$26))","v":4.0668274406151985},174252,708652.81518207956,0.1620568239947886,114842.02454337373]
[null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},96747,393453.35439719859,0.1620568239947886,63761.801003705994]
[null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},176309,717018.279227425,0.1620568239947886,116197.705077805]
[null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},63604,258666.4925328891,0.1620568239947886,41918.670253751705]
[null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},108100,439624.04633050296,0.1620568239947886,71244.0767000591]
[null,"CANYON CREEK 2D-4W MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},62569,254457.32613185234,0.1620568239947886,41236.546115134115]
[null,"CANYON CREEK 45 MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},140552,571600.7304333474,0.1620568239947886,92631.79896712958]
[null,"CANYON CREEK 13B-4D MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},35720,145267.07617877488,0.1620568239947886,23541.520996541269]
[null,"CANYON CREEK 2A-9D MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},247619,1007023.7440176948,0.1620568239947886,163195.06964284863]
[null,"CANYON CREEK 11B-4D MESA","MESAVERDE",{"$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$26))","v":4.0668274406151985},65831,267723.31724313914,0.1620568239947886,43386.390501772352]
["CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},103162,419542.05242874508,0.13238478908931198,55540.986124876486]
[null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},112030,455606.67817212071,0.13238478908931198,60315.393997498242]
[null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},20738,84337.867463477989,0.13238478908931198,11165.05079639488]
[null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},1412,5742.36034614866,0.13238478908931198,760.20116329971893]
[null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},77092,313519.86105190689,0.13238478908931198,41505.260680667088]
[null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},16567,67375.130208671995,0.13238478908931198,8919.4424025399749]
[null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},112295,456684.38744388369,0.13238478908931198,60458.066312140181]
[null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21712,88298.957390637195,0.13238478908931198,11689.438850965651]
[null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},7358,29923.716308046631,0.13238478908931198,3961.4448722091583]
[null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},206952,841638.07249019656,0.13238478908931198,111420.07871614974]
[null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},94657,384953.68504631286,0.13238478908931198,50962.012404009562]
[null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},26669,108458.22101376673,0.13238478908931198,14358.218713909493]
[null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},3274,13314.793040574161,0.13238478908931198,1762.6760684442493]
[null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},904,3676.4120063161395,0.13238478908931198,486.70102806157644]
[null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},3397,13815.012815769829,0.13238478908931198,1828.8975578818308]
[null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},6801,27658.493423623964,0.13238478908931198,3661.563818414581]
[null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},38545,156755.86369851284,0.13238478908931198,20752.091954240557]
[null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},29199,118747.29443852318,0.13238478908931198,15720.335529170321]
[null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25117,102146.50482593194,0.13238478908931198,13522.643497591389]
[null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},5969,24274.892993032121,0.13238161126830639,3213.5494477833126]
[null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},17024,69233.670349033142,0.13238478908931198,9165.4848470357047]
[null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},9545,38817.86792067207,0.13238478908931198,5138.8952575749408]
[null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},689,2802.0441065838718,0.13238478908931198,370.94801806905548]
[null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21315,86684.426896712961,0.13238478908931198,11475.699572049227]
[null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},43612,177362.47834011004,0.13238478908931198,23480.094287413132]
[null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},3838,15608.483717081132,0.13238478908931198,2066.3258248897459]
[null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},21747,88441.296351058729,0.13238478908931198,11708.282364220247]
[null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25597,104098.58199742723,0.13238478908931198,13781.068822225852]
[null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},29430,119686.7315773053,0.13238360026222168,15844.56042982181]
[null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},51346,208815.32176582798,0.13238478908931198,27643.972330585952]
[null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},8303,33766.868239427997,0.13238478908931198,4470.2197300832622]
[null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},27540,112000.42771454257,0.13238478908931198,14827.15300090245]
[null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19284,78424.700364823482,0.13238478908931198,10382.237417189644]
[null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22430,91218.939492998907,0.13238360026222168,12075.891622184954]
[null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},10073,40965.152809316896,0.13238360026222168,5423.1144141894356]
[null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19105,77696.738252953364,0.13238478908931198,10285.866306544709]
[null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},46959,190974.14978384911,0.13238478908931198,25282.072540645539]
[null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},4318,17560.560888576427,0.17908361746350762,3144.8087686144545]
[null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},38914,158256.52302409982,0.17908361746350762,28341.15063035268]
[null,"CHURCH BUTTES UNIT 47 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},13851,56329.626879961113,0.13238478908931198,7457.1857739832903]
[null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},17549,71368.754755356116,0.13238478908931198,9448.1375458546499]
[null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},44679,181701.78321924646,0.13238478908931198,24054.55224863183]
[null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},34823,141619.13196454305,0.13238478908931198,18748.21891613747]
[null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},218451,888402.52122983069,0.13238478908931198,117610.98039942414]
[null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},13674,55609.798422972228,0.13238478908931198,7361.8914355243323]
[null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21738,88404.69490409318,0.13238478908931198,11703.436889383349]
[null,"CHURCH BUTTES UNIT 53 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},92,374.14812453659829,0.13238478908931198,49.531520554939199]
[null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},28520,115985.91860634547,0.13238478908931198,15354.771372031151]
[null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},9519,38712.130407216078,0.13238498342330993,5124.9047422403128]
[null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},14522,59058.468092613912,0.13238478908931198,7818.4428423785539]
[null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},18801,76460.422711006351,0.13238478908931198,10122.196934276215]
[null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},55018,223748.71212776698,0.13238478908931198,29620.926064039613]
[null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},18455,75053.300416553495,0.13238478908931198,{"$f":"F844*G844","v":9935.9153461022051}]
[null,"CHURCH BUTTES UNIT 82 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$26))","v":4.0668274406151985},153539,{"$f":"D845*E845","v":624416.61840461695},0.13238478908931198,82663.262331356615]
[null,"CHURCH BUTTES UNIT 82 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$26))","v":4.0668274406151985},38379,156080.77034337071,0.13238478908931198,20662.719862804472]
[null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25523,103797.63676682171,0.13238478908931198,13741.228251344706]
[null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},1630,6628.9287282027735,0.13238478908931198,877.56933157120523]
[null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21606,87867.873681931975,0.13238478908931198,11632.369925108871]
[null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25497,103691.89925336571,0.13238478908931198,13727.230212927007]
[null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},11630,47297.203134354757,0.13238498342330993,6261.4394529104766]
[null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},9024,36699.050824111553,0.13238478908931198,4858.3961031279487]
[null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},7343,29862.713896437403,0.13238478908931198,3953.3690808143315]
[null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22647,92101.441047612403,0.13238478908931198,12192.829847909868]
[null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},32888,133749.82086695265,0.13238478908931198,17706.441826204784]
[null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},15375,62527.47189945868,0.13238478908931198,8277.6861796977191]
[null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},6032,24531.103121790879,0.13238478908931198,3247.5449129064482]
[null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},22692,92284.448282440091,0.13238478908931198,12217.05722209435]
[null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},28876,117433.70917520447,0.13238478908931198,15546.436821135045]
[null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},11527,46878.319907971396,0.13238478908931198,6205.9764938780881]
[null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},795,3233.1278152890827,0.13238478908931198,428.01694392583323]
[null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},7147,29065.615718076824,0.13238478908931198,3847.8454065885912]
[null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},30490,123997.5686643574,0.13238478908931198,16415.391975218434]
[null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},36113,146865.33936293668,0.13238478908931198,19442.736976092601]
[null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21293,86594.956693019427,0.13238478908931198,11463.855078003482]
[null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22943,93305.221970034501,0.13238478908931198,12352.192131434456]
[null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},45696,185837.74672635211,0.13238478908931198,24602.090905201101]
[null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},111882,455004.78771090962,0.13238478908931198,60235.712855735939]
[null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},30874,125559.23040155364,0.13238478908931198,16622.132234926008]
[null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},42633,173381.05427574777,0.13238478908931198,22953.014302377422]
[null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},26726,108690.0301778818,0.13238478908931198,14388.906721209836]
[null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},63288,257381.37506165469,0.13238478908931198,34073.379053054261]
[null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19699,80112.4337526788,0.13238478908931198,10605.66764577986]
[null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},23834,96928.765219622641,0.13238478908931198,12831.894140287182]
[null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21094,85785.658032337,0.13238478908931198,11356.716245498776]
[null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},11931,48521.318193979932,0.13238478908931198,6423.4844754454289]
[null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},8924,36292.36808005003,0.13238478908931198,4804.5574938291011]
[null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19146,77863.478178018588,0.13238478908931198,10307.940136357236]
[null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},38766,157654.63256288879,0.13238478908931198,20871.075280791007]
[null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},31325,127393.36957727109,0.13238478908931198,16864.944362863807]
[null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},28786,117067.6947055491,0.13238478908931198,15497.982072766083]
[null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},2504,10183.335911300457,0.13238478908931198,1348.1187768431275]
[null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},19420,78977.788896747152,0.13238584835749112,10455.541584494715]
[null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21951,89270.929148944226,0.13238584835749112,11818.207689044464]
[null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},26062,105989.65675731331,0.13238478908931198,14031.418355465492]
[null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25020,101752.02256419227,0.13238478908931198,13470.420046571508]
[null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},2105,8560.6717624949924,0.13238161126830639,1133.2755214581794]
[null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},5530,22489.555746602047,0.13238498342330993,2977.2794647115165]
[null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},34735,141261.25114976891,0.13238478908931198,18700.840939954487]
[null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25645,104293.78971457676,0.13238478908931198,13806.9113546893]
[null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},3169,12887.776159309564,0.13238478908931198,1706.1455286804598]
[null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},35250,143355.66728168575,0.13238478908931198,18978.109777843551]
[null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},21796,88640.570895648867,0.13238478908931198,11734.663282776681]
[null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},27995,113850.83420002248,0.13238478908931198,15072.118673212202]
[null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},8879,36109.360845222349,0.13238498342330993,4780.3371369210772]
[null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},112256,456525.78117369971,0.13238420608731807,60436.803099072938]
[null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},52688,214273.00419113357,0.13238478908931198,28366.486467376479]
[null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},17016,69201.135729508213,0.13238478908931198,9161.1777582917966]
[null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},18737,76200.145754806974,0.13238478908931198,10087.740224324953]
[null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},18007,73231.361723157883,0.13238478908931198,9694.7183764433703]
[null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},28920,117612.64958259155,0.13238478908931198,15570.125809226538]
[null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},13611,55353.58829421347,0.13238478908931198,7327.9731116660587]
[null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},23277,94663.542335199978,0.13238478908931198,12532.013086492605]
[null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},4105,16694.326643725391,0.13238478908931198,2210.0749117176674]
[null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},20219,82227.184021798705,0.13238478908931198,10885.628414133866]
[null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},41681,169509.43455228209,0.13238478908931198,22440.470741852398]
[null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},9847,40046.049807737858,0.13238478908931198,5301.4878576574583]
[null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},59080,240268.16519154594,0.13238478908931198,{"$f":"F908*G908","v":31807.850373758778}]
[null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",{"$f":"IF(LEFT(B909,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B909,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.0668274406151985},4449,{"$f":"D909*E909","v":18093.315283297019},0.13238478908931198,2395.2797277057007]
[null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B910,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B910,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":4.0668274406151985},55071,223964.25398211961,0.13238478908931198,29649.460526968003]
[null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},27373,111321.26753195983,0.13238478908931198,14737.242523373376]
[null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},4457,18125.849902821941,0.13238478908931198,2399.5868164496087]
[null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},6363,25877.223004634507,0.13238478908931198,3425.7507096856311]
[null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},29431,119690.7984047459,0.13238478908931198,15845.241102743645]
[null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",{"$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$26))","v":4.0668274406151985},6343,25795.886455822205,0.13238478908931198,3414.982987825862]
[null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",{"$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$26))","v":4.0668274406151985},2466,10028.796468557079,0.13238478908931198,1327.6601053095656]
[null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},14604,59391.947942744358,0.13238478908931198,7862.590502003608]
[null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},16293,66260.819489943431,0.13238478908931198,8771.9246130611336]
[null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22886,93073.412805919434,0.13238478908931198,12321.504124134113]
[null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},23907,97225.643622787553,0.13238478908931198,12871.19632507534]
[null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},20774,84484.273251340128,0.13238478908931198,11184.432695742464]
[null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},22899,93126.281562647433,0.13238478908931198,12328.503143342963]
[null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},35757,145417.54879407765,0.13238478908931198,19251.071526988704]
[null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},302167,1228861.0472483726,0.13238478908931198,162682.51056004685]
[null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},30814,125315.22075511672,0.13238478908931198,16589.829069346699]
[null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},138323,562535.77206821612,0.14093270000000002,79279.68520415829]
[null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},127196,517284.18313649081,0.14093270000000002,72902.256596720137]
[null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},122198,496958.17958829604,0.14093270000000002,70037.658036463457]
[null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},228355,928680.38020168361,0.13238478908931198,122943.15626438195]
[null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},46959,190974.14978384911,0.13238478908931198,25282.072540645539]
[null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},43243,175861.81901452303,0.13238478908931198,23281.429819100387]
[null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},75709,307895.43870153604,0.13238478908931198,40760.672714064036]
[null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},64488,262261.56799039291,0.13238478908931198,34719.442364640418]
[null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},34010,138312.80125532291,0.13238478908931198,18310.511022537848]
[null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},44895,182580.21794641935,0.13238478908931198,24170.843644717337]
[null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},69611,283095.92496866459,0.13238478908931198,37477.594319020347]
[null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",{"$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$26))","v":4.0668274406151985},35866,145860.8329851047,0.13238478908931198,19309.755611124445]
[null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",{"$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$26))","v":4.0668274406151985},40106,163104.18133331314,0.13238478908931198,21592.512645395556]
[null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},36416,148097.58807744307,0.13238478908931198,19605.867962268105]
[null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},11500,46768.515567074784,0.13238478908931198,6191.4400693673997]
[null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},60469,245916.98850656045,0.14093270000000002,34657.745166098539]
[null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},91605,372541.72769755527,0.14093259999999996,52503.274292908463]
[null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},65270,265441.82704895403,0.13238478908931198,35140.460289357405]
[null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},15579,63357.104697344177,0.13238478908931198,8387.5169426673656]
[null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},25100,102077.36875944148,0.13238478908931198,13513.490934010584]
[null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},7923,32221.473811994219,0.13238478908931198,4265.6330147476438]
[null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},32884,133733.5535571902,0.13238478908931198,17704.288281832833]
[null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},26585,108116.60750875506,0.14093259999999996,15237.154599388368]
[null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},42954,174686.50588418523,0.14093259999999996,24619.023459173517]
[null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},61320,249377.85865852397,0.13238478908931198,33013.835222052949]
[null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},27555,112061.4301261518,0.13238478908931198,14835.228792297277]
[null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},24075,97908.870632810911,0.13238478908931198,12961.645188697405]
[null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",{"$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$26))","v":4.0668274406151985},17438,70917.336909447826,0.13238478908931198,9388.37668953293]
[null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",{"$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$26))","v":4.0668274406151985},15665,63706.851857237081,0.13238478908931198,8433.8181466643746]
[null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},77175,313857.40772947797,0.13238478908931198,41549.946726385133]
[null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},139014,565345.94982968119,0.13238478908931198,74843.204330699096]
[null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},9768,39724.770439929256,0.13238478908931198,5258.9553563113695]
[null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},30926,125770.70542846563,0.13238478908931198,16650.128311761408]
[null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},46134,187619.01714534158,0.14093259999999996,26441.63589573756]
[null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},66565,270708.36858455068,0.13238478908931198,35837.670279777471]
[null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},9947,40452.732551799381,0.13238478908931198,5355.3264669563059]
[null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},92278,375278.70256508928,0.13238478908931198,49681.191888789988]
[null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},78607,319681.10462443891,0.13238478908931198,42320.915611544624]
[null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},57722,234745.41352719048,0.13238478908931198,31076.722059480435]
[null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},5711,23225.651513353398,0.13238478908931198,3074.7229770571489]
[null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},67856,275958.64281038492,0.13238478908931198,36532.726725825589]
[null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},83966,341475.23287869577,0.13238478908931198,45206.126683869828]
[null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},106922,434833.32360545825,0.14093259999999996,61282.190862358591]
[null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},30316,123289.94068969035,0.13238478908931198,16321.71279503844]
[null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},108362,440689.55511994415,0.14093259999999996,62107.524795897029]
[null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},127213,517353.31920298125,0.14093259999999996,72911.948393906059]
[null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},5715,23241.918823115859,0.13238445172096389,{"$f":"F972*G972","v":3076.868680341343}]
[null,"CHURCH BUTTES UNIT 192 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$26))","v":4.0668274406151985},63851,{"$f":"D973*E973","v":259670.99891072104},0.13238478908931198,34376.490423406765]
[null,"CHURCH BUTTES UNIT 193 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$26))","v":4.0668274406151985},55029,223793.44722961375,0.13238478908931198,29626.848311062487]
[null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},54753,222671.00285600396,0.13238478908931198,29478.253749397671]
[null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",{"$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$26))","v":4.0668274406151985},126082,512753.73736764549,0.14093259999999996,72263.717366939411]
[null,"CHURCH BUTTES UNIT 198 DK","DAKOTA",{"$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$26))","v":4.0668274406151985},104567,425255.94498280948,0.13238478908931198,56297.418585525294]
[null,"CHURCH BUTTES UNIT 204","FRONTIER",{"$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$26))","v":4.0668274406151985},86165,350418.1864206086,0.13238370026528551,46389.656158610793]
["CRESTON (WY)","CRESTON FEDERAL 22-1 ALMOND","ALMOND",{"$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$26))","v":3.8668274406151983},64045,247650.96343420038,0.125,30956.370429275048]
[null,"CRESTON FEDERAL 22-2 ALMOND","ALMOND",{"$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$26))","v":3.8668274406151983},98135,379471.1108847725,0.125,47433.888860596562]
[null,"CRESTON FEDERAL 22-3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},81929,316805.30538216257,0.125,39600.663172770321]
[null,"CRESTON FEDERAL 22-4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},93628,362043.3196099198,0.125,45255.414951239974]
[null,"CHAMPLIN 261 D-12D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},10088,39008.555220926122,0.125,4876.0694026157653]
[null,"CHAMPLIN 261 D-6D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},7221,27922.360948682348,0.125,3490.2951185852935]
["DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11471,44356.377571296944,0.13375006649997342,5932.6684498588957]
[null,"DRY PINEY UNIT 10 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11059,42763.244665763479,0.13375006649997342,5719.5868178004994]
[null,"DRY PINEY UNIT 13 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},21239,82127.548011226201,0.13375006649997342,10984.565007981264]
[null,"DRY PINEY UNIT 22 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},24537,94880.344910375119,0.13375006649997342,12690.252441303088]
[null,"DRY PINEY UNIT 22 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},1001,3870.6942680558136,0.13375000000000004,517.70535835246517]
[null,"DRY PINEY UNIT 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8755,33854.074242586059,0.13375024338255648,4527.990669437022]
[null,"DRY PINEY UNIT 6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},16947,65531.124636105764,0.13375024338255648,8764.803869211788]
[null,"DRY PINEY UNIT 8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11161,43157.661064706226,0.13375024338255648,5772.3476712263391]
[null,"DRY PINEY UNIT 9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6722,25992.814055815365,0.13375024338255648,3476.5452061628398]
[null,"DRY PINEY UNIT 11 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36074,139491.93309275268,0.13375024338255648,18657.080001058956]
[null,"DRY PINEY UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},17737,68585.918314191775,0.13375024338255648,9173.3832671392884]
[null,"DRY PINEY UNIT 23 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3365,13011.874337670142,0.13375024338255648,1740.3413595266225]
[null,"DRY PINEY UNIT 23 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},27361,105800.26560267244,0.13375000000000004,14150.785524357443]
[null,"DRY PINEY UNIT 26 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},4880,18870.117910202167,0.13375000000000004,2523.8782704895407]
[null,"DRY PINEY UNIT 17 BR","BEAR RIVER",{"$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$26))","v":3.8668274406151983},33070,127875.98346114461,0.13375000000000004,17103.412787928097]
[null,"DRY PINEY UNIT 31 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8338,32241.607199849524,0.13375024338255648,4312.3228100246588]
[null,"DRY PINEY UNIT 29 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},8118,31390.90516291418,0.13375024338255648,4198.5412055385204]
[null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},11322,43780.220282645278,0.13375000000000004,5855.6044628038071]
[null,"DRY PINEY UNIT 35 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},209485,810042.34639727487,0.13375024338255648,108343.36098081263]
["E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},8668,33517.660255252536,0.1925,6452.1495991361135]
[null,"HIAWATHA UNIT 4 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},18700,72309.673139504215,0.1925,13919.612079354562]
[null,"WW WILSON A 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},119869,463512.73847910319,0.1925,89226.202157227366]
[null,"WW WILSON A 1 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},136175,526565.22672577458,0.1925,101363.80614471161]
[null,"WW WILSON A 2 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},38957,150639.99660404629,0.1925,28998.199346278911]
[null,"WW WILSON C 3 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},15128,58497.365521626722,0.16249999999999998,9505.8218972643408]
[null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",{"$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$26))","v":3.8668274406151983},9904,38297.058971852923,0.16249999999999998,6223.2720829260988]
[null,"MW NEWBERGER A 1 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},1436,5552.7642047234249,0.1925,1068.9071094092594]
[null,"MW NEWBERGER D 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},7072,27346.203660030682,0.16249999999999998,4443.758094754985]
[null,"MW NEWBERGER A 3 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},12280,47484.640970754634,0.1925,9140.7933868702676]
[null,"MW NEWBERGER B 4 WAS","WASATCH",{"$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$26))","v":3.8668274406151983},74588,288418.92514060641,0.16249999999999998,46868.075335348534]
[null,"MW NEWBERGER C 5 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},34639,133943.03571546986,0.1925,25784.034375227948]
[null,"MW NEWBERGER A 6 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},102931,398016.41528996296,0.1925,76618.159943317864]
[null,"MW NEWBERGER 7 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},43330,167549.63300185653,0.1925,32253.304352857383]
[null,"MW NEWBERGER 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},54790,211863.47547130671,0.16249999999999998,34427.814764087336]
["EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3448,13332.821015241203,0.15499975950490077,2066.5840508842734]
["FIVE MILE (WY)","FIVE MILE GULCH 1 ALMOND/LEWIS","MESAVERDE",{"$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$26))","v":3.8668274406151983},6283,24295.27680938529,0.15076987698769881,3662.9958959331116]
["FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},9795,37875.574780825867,0.14120951073665619,5348.3913836700549]
["GRANGER (WY)","GRANGER 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},7055,27280.467593540223,0.16500000000000004,4501.277152934138]
[null,"GRANGER 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5940,22968.954997254277,0.16500000000000004,3789.8775745469566]
["JACKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},2807,10854.184625806862,0.15500000000000003,1682.398617000064]
[null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},6471,25022.240368220948,0.15500000000000003,3878.4472570742478]
[null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},6016,23262.833882741033,0.15500000000000003,3605.7392518248607]
[null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},46028,177982.33343663634,0.15500000000000003,27587.261682678636]
[null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",{"$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$26))","v":3.8668274406151983},3090,11948.496791500962,0.15500000000000003,1852.0170026826495]
[null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",{"$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$26))","v":3.8668274406151983},13669,52855.664285769148,0.15500000000000003,8192.6279642942191]
["JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},21421,82831.31060541817,0.125,10353.913825677271]
[null,"JOHNSON RIDGE 2 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},9193,35547.744661575518,0.18500000000000005,6576.3327623914729]
[null,"JOHNSON RIDGE 4 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},21515,83194.792384835993,0.125,10399.349048104499]
[null,"JOHNSON RIDGE 6 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},35289,136456.47355186974,0.125,17057.059193983718]
[null,"JOHNSON RIDGE 7 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},4533,17528.328788308692,0.125,2191.0410985385865]
[null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},710,2745.4474828367906,0.18500000000000005,507.90778432480641]
[null,"JOHNSON RIDGE 8 FT UN","FORT UNION",{"$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$26))","v":3.8668274406151983},31572,122083.47595510304,0.125,{"$f":"F1036*G1036","v":15260.43449438788}]
[null,"JOHNSON RIDGE 12 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$26))","v":3.8668274406151983},17721,{"$f":"D1037*E1037","v":68524.049075141927},0.18500000000000005,12676.94907890126]
[null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",{"$f":"IF(LEFT(B1038,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1038,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},2579,9972.5479693465968,0.18500000000000005,1844.9213743291209]
[null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",{"$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$26))","v":3.8668274406151983},3264,12621.324766168007,0.18500000000000005,2334.945081741082]
["KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},70403,272236.25230163179,0.16001200762674619,43561.069279565505]
[null,"PIONEER 4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},93496,361532.89838775859,0.16001200762674619,57849.604894141681]
[null,"KINNEY UNIT 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},27884,107822.61635411419,0.17049203399779811,18382.897173177178]
[null,"KINNEY UNIT 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},205211,793515.52591608546,0.1862399173944447,147784.26599782112]
[null,"KINNEY UNIT 5 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},53797,208023.71582277582,0.17049203399779811,35466.386430404986]
[null,"KINNEY UNIT 13-1 NUGGET","NUGGET",{"$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$26))","v":3.8668274406151983},27498,106330.02096203672,0.13375005666858894,14221.646329244662]
["LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},5953,23019.223753982275,0.16500014076444472,3798.175159695325]
[null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},3499,13530.029214712578,0.16500014076444472,2232.4567249746246]
[null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},850,3286.8033245229185,0.16500014076444472,542.32301121132639]
[null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},2831,10946.988484381627,0.16500014076444472,1806.2546408697237]
["MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10817,41827.472425134598,0.15000000000000002,6274.1208637701902]
[null,"ES LAUZER B 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},8850,34221.422849444505,0.15000000000000002,5133.2134274166765]
["NO BAXTER (WY)","GW CAPPERS A 2 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},10067,38927.351844673205,0.15000000000000002,5839.1027767009818]
[null,"GW CAPPERS B 3 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},1983,7667.9188147399382,0.15000000000000002,1150.1878222109908]
[null,"NORTH BAXTER 14-1 MORR","MORRISON",{"$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$26))","v":3.8668274406151983},25090,97018.700485035326,0.15000000000000002,14552.805072755302]
[null,"UP 11 19 104 A1 3 MORR","MORRISON",{"$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$26))","v":3.8668274406151983},12120,46865.948580256205,0.15000000000000002,7029.8922870384322]
[null,"UP 35 20 104 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},18328,70871.213331595354,0.15000000000000002,10630.681999739305]
[null,"OF FEATHERSTONE 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},14255,55121.62516596965,0.17500000000000004,9646.2844040446907]
[null,"TERESA LAURUNEN 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},3903,15092.227500721119,0.15500000000000003,2339.295262611774]
[null,"TERESA LAURUNEN 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},4347,16809.098884354265,0.15500000000000003,2605.4103270749115]
[null,"UP 11 19 104 A1 1 DK","DAKOTA",{"$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$26))","v":3.8668274406151983},15384,59487.273346424212,0.15000000000000002,8923.091001963634]
["PINEDALE(WY)","MESA UNIT 2 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},15390,59510.474311067905,0.19807338666666668,11787.441188932888]
[null,"MESA UNIT 3 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},30399,117547.68736726142,0.15630809883457225,18373.655534777299]
[null,"MESA UNIT 6 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},31789,122922.57750971655,0.17636500160130178,21679.2405793373]
[null,"MESA UNIT 13-5 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},135172,522686.79880283761,0.20475464566929127,{"$f":"F1064*G1064","v":107022.55028489116}]
[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$26))","v":3.8668274406151983},128923,{"$f":"D1065*E1065","v":498522.99412643322},0.19589471514884155,{"$f":"F1065*G1065","v":97658.019929545248}]
[null,"MESA UNIT 15-6 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},176453,{"$f":"D1066*E1066","v":682313.30237887357},0.19257007611565097,131393.12457382085]
[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$26))","v":3.8668274406151983},93608,361965.98306110746,0.20839888000000001,75433.305468033766]
[null,"STEWART POINT 3-20D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},166387,643389.81736164098,0.20485650000000008,131802.58612034505]
[null,"STEWART POINT 7-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},110183,426058.64788930438,0.20485650000000008,87280.883401335319]
[null,"MESA UNIT 3-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},54422,210440.48297316034,0.16404507072891669,34521.723913559479]
[null,"MESA UNIT 13-9D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},76346,295216.80778120796,0.17501400024029512,51667.074467959486]
[null,"STEWART POINT 14-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},185140,715904.43235549785,0.20485650000000008,146657.67634683411]
[null,"STEWART POINT 15-20D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},159661,617381.53599606315,0.20485650000000008,126474.62062877756]
[null,"MESA UNIT 3-7 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},163793,633359.26698068518,0.20456547539449055,129563.43954540993]
[null,"MESA UNIT 5-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},122649,474262.51876401348,0.20719855424441661,98266.508220219097]
[null,"MESA UNIT 11-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},67614,261451.67056975601,0.16253713216040649,42495.604732955493]
[null,"MESA UNIT 12-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},56026,216642.87418790712,0.1601988918589527,34705.948374041225]
[null,"MESA UNIT 15-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},61692,238552.31846643283,0.16568682570714235,39524.976411782576]
[null,"MESA UNIT 2-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},36880,142608.59600988851,0.1605199381248949,22891.523007585438]
[null,"MESA UNIT 4-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},49345,190808.60005715696,0.1584657683911174,30236.631423690786]
[null,"MESA UNIT 6-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},28656,110807.80713826913,0.20850189518186457,23103.637789275654]
[null,"MESA UNIT 7-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},53067,205200.93179112673,0.1599278055266701,32817.334713382814]
[null,"MESA UNIT 14-6D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},203752,787873.8246802279,0.21087100972050571,166139.74894267635]
[null,"MESA UNIT 8-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},85551,330810.95437207085,0.1657145062919787,54820.17397974601]
[null,"MESA UNIT 9-17D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},87594,338710.88283324766,0.16606230071798228,56247.108481508032]
[null,"MESA UNIT 4-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},139547,539604.16885552905,0.19599672780504607,105760.65140564524]
[null,"MESA UNIT 9-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},38436,148625.37950748578,0.17200788427431893,25564.737078550344]
[null,"MESA UNIT 10-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},46504,179822.94329836918,0.16606118067763384,29861.610277054391]
[null,"MESA UNIT 14-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},54435,210490.75172988832,0.16702222123805621,35156.63290399417]
[null,"MESA UNIT 16-6D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},151617,586276.77606375457,0.19656010805424268,115238.62645278464]
[null,"MESA UNIT 9-7 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},137856,533065.36365344876,0.19640335556318378,104695.82615604615]
[null,"MESA UNIT 12-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},168843,652886.74555579189,0.2118612219351633,138321.38369872211]
[null,"STEWART POINT 1-20D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},158776,613959.39371111873,0.20485650000000008,125773.57253778185]
[null,"STEWART POINT 2-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},119317,461378.24973188364,0.20485650000000008,94516.333416199661]
[null,"MESA UNIT 1-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},139594,539785.90974523802,0.19427508367142873,104866.9527804144]
[null,"MESA UNIT 2-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},185400,716909.80749005778,0.19928023737952127,142865.95661632562]
[null,"MESA UNIT 6-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},167257,646753.95723497623,0.21336936707095838,137997.48250586455]
[null,"MESA UNIT 8-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},176036,680700.8353361371,0.19820366324668995,134917.39913870426]
[null,"MESA UNIT 10-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},215640,833842.66929426137,0.21459404564900905,178937.67183862429]
[null,"MESA UNIT 11A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},40031,154792.96927526701,0.15598881469780587,24145.971800802785]
[null,"MESA UNIT 5A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},43566,168462.20427784172,0.15794572419634748,26607.884854376738]
[null,"MESA UNIT 1A-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},144196,557581.04962694913,0.19935842349779073,111158.479025872]
[null,"MESA UNIT 2A-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},147271,569471.54400684091,0.1923927910503688,109562.21977523905]
[null,"MESA UNIT 6A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},61852,239171.01085693124,0.1577039958484692,37718.224103255663]
[null,"MESA UNIT 10A-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},62630,242179.40260572988,0.17314277563908706,41931.613969772021]
[null,"MESA UNIT 12B-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},79352,306840.49106769724,0.16178215508277546,49641.315911589176]
[null,"MESA UNIT 13A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},54428,210463.68393780402,0.16207701499726726,34111.32565796758]
[null,"MESA UNIT 14A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},54044,208978.82220060777,0.16990476815254588,35506.498334786367]
[null,"STEWART POINT 4-29D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},65513,253327.46611702349,0.20485650000000008,51895.778062602039]
[null,"MESA UNIT 13AA-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},85485,330555.74376099021,0.1754845382200193,58007.422049872395]
[null,"MESA UNIT 4D-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},43780,169289.70535013339,0.15967293202475283,27030.983614862282]
[null,"MESA UNIT 12A-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},60455,233769.05292239183,0.15974326246146506,37343.031176349752]
[null,"MESA UNIT 14B-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},53365,206353.24636843006,0.16153743228329803,33333.773561678987]
[null,"MESA UNIT 7C-16D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},56802,219643.5322818245,0.15735119738488698,34561.172802391164]
[null,"MESA UNIT 9B-7D LANCE","LANCE",{"$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$26))","v":3.8668274406151983},188062,727203.30213697546,0.20871669522772118,151779.46998071554]
[null,"MESA UNIT 4D1-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},185819,718530.0081876755,0.20782367996478848,149327.55046669231]
[null,"MESA UNIT 5B1-8 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},164296,635304.28118331463,0.19729497019716721,125342.3392221948]
[null,"STEWART POINT 4B3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},23800,92030.493086641727,0.20485650000000008,18853.044707003628]
[null,"STEWART POINT 4A3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},76306,295062.13468358334,0.20485650000000008,60445.396193807515]
[null,"STEWART POINT 4C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},30114,116445.64154668608,0.20485650000000008,23854.646567508706]
[null,"MESA UNIT 6D3-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},49706,192204.52476321906,0.16022280630141666,30795.548341393089]
[null,"MESA UNIT 6B3-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},35713,138096.00838669058,0.1759151494169669,24293.179949231388]
[null,"MESA UNIT 5D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},48412,187200.85005506297,0.16005531480111326,29962.490986599103]
[null,"MESA UNIT 5C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},63399,245152.99290756296,0.15789094556434755,38707.437858104902]
[null,"MESA UNIT 14D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},87068,336676.93159948412,0.17238788793584589,58039.02515515632]
[null,"MESA UNIT 14C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},95865,370693.41259457602,0.17452689709603181,64695.971074070432]
[null,"STEWART POINT 1C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},94013,363532.04817455664,0.20485650000000008,74471.903026871092]
[null,"STEWART POINT 8B4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},121038,468033.05975718237,0.20485650000000008,95879.614506147263]
[null,"STEWART POINT 8B3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},75970,293762.88066353661,0.20485650000000008,{"$f":"F1129*G1129","v":60179.23556264981}]
[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$26))","v":3.8668274406151983},105922,{"$f":"D1130*E1130","v":409582.09616484307},0.17607947581382705,72119.000795434069]
[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$26))","v":3.8668274406151983},88474,342113.69098098908,0.15958891047025414,54597.551200613256]
[null,"MESA UNIT 5B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},83269,321986.85415258695,0.15798687529184152,50869.696972617123]
[null,"MESA UNIT 8A1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},104092,402505.80194851721,0.17026424616129807,68532.346944313016]
[null,"MESA UNIT 8B1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},141278,546297.64715523401,0.17136267377295025,93615.025492392655]
[null,"MESA UNIT 8D1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},103717,401055.74165828654,0.1761550632397326,70647.999534473318]
[null,"MESA UNIT 4C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},102237,395332.83704617602,0.17266711947950014,68260.982208421832]
[null,"MESA UNIT 5B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},95914,370882.88713916612,0.15943483936688191,59131.653534958343]
[null,"STEWART POINT 7D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},297088,1148788.0306774881,0.20485650000000008,235336.69520648292]
[null,"STEWART POINT 8C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},143655,555489.09598157636,0.20485650000000008,113795.55199094984]
[null,"STEWART POINT 8C4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},139252,538463.45476054761,0.20485650000000008,110307.73872015417]
[null,"STEWART POINT 8D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},86401,334097.75769659376,0.20485650000000008,68442.097299572284]
[null,"STEWART POINT 1C4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},95371,368783.19983891206,0.20485650000000008,75547.635577800116]
[null,"STEWART POINT 1D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},109388,422984.52007401531,0.20485650000000008,86651.128336542548]
[null,"STEWART POINT 8A3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},86601,334871.12318471679,0.20485650000000008,68600.526246689958]
[null,"STEWART POINT 4B4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},105813,409160.61197381601,0.20485650000000008,83819.210906814071]
[null,"STEWART POINT 4C4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},64265,248501.66547113573,0.20485650000000008,50907.181432587735]
[null,"STEWART POINT 4D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},106790,412938.50238329702,0.20485650000000008,84593.136313483919]
[null,"STEWART POINT 5A3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},105886,409442.89037698088,0.20485650000000008,83877.03747251202]
[null,"STEWART POINT 5B3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},76440,295580.28956062574,0.20485650000000008,60551.543588376349]
[null,"STEWART POINT 5B4-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},69481,268671.03740138462,0.20485650000000008,55039.008373416771]
[null,"MESA UNIT 9B1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},145979,564475.60295356601,0.17081384119628421,96420.246002087195]
[null,"MESA UNIT 9C1-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},195942,757673.90236902318,0.17544098695610069,132927.05722250169]
[null,"MESA UNIT 7D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},93331,360894.87186005706,0.15996689584756185,57731.232378756926]
[null,"MESA UNIT 8A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},104149,402726.2111126323,0.18261355933738635,73543.266849737454]
[null,"MESA UNIT 9B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},106298,411036.02328251436,0.17680775301784224,72674.355685970848]
[null,"MESA UNIT 10A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},52333,202362.68044971518,0.15973186745092083,32323.768850606953]
[null,"MESA UNIT 10B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},52284,202173.20590512504,0.15934556457447613,32215.403636783962]
[null,"MESA UNIT 11D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},83296,322091.25849348353,0.16130773545836821,51955.811518519738]
[null,"MESA UNIT 15A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},129286,499926.65248737653,0.17985397681021864,89913.796563274853]
[null,"MESA UNIT 15B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},80334,310637.71561438136,0.18091577485149929,56199.263018475482]
[null,"STEWART POINT 9C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},410398,1586938.2479735962,0.20485650000000008,325094.61519600311]
[null,"STEWART POINT 10D3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},398020,1539074.6579136613,0.20485650000000008,315289.4476588901]
[null,"STEWART POINT 13C3-20 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},62738,242597.01996931632,0.20485650000000008,49697.576421344267]
[null,"MESA UNIT 4D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},87268,337450.29708760715,0.15917334094312435,53713.091189684295]
[null,"MESA UNIT 5A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},78283,302706.85253367957,0.15911708033041702,48165.830571169194]
[null,"MESA UNIT 11C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},89554,346289.86461685348,0.16130474217446553,55858.197329652125]
[null,"MESA UNIT 12D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},75463,291802.39915114472,0.16348451164052363,47705.172720758041]
[null,"MESA UNIT 10C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},95735,370190.72502729599,0.1605168577514294,59421.851950104989]
[null,"MESA UNIT 9C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},102161,395038.95816068928,0.1831777010835611,72362.328194320144]
[null,"MESA UNIT 7D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},96797,374297.29576922936,0.15960687091275752,59740.420168833611]
[null,"MESA UNIT 10A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},89051,344344.85041422403,0.15891728232064015,54722.34780893584]
[null,"MESA UNIT 11D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},64874,250856.56338247037,0.15862030005683414,39790.943354953684]
[null,"MESA UNIT 10D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},96589,373492.9956615814,0.1771839574301742,66176.967043769881]
[null,"MESA UNIT 10B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},88783,343308.54066013917,0.16017168344014432,54988.306896913724]
[null,"MESA UNIT 7C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},69854,270113.36403673404,0.15910847331523956,42977.324973928284]
[null,"MESA UNIT 7A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},107610,416109.30088460149,0.16007342292277119,66608.040102599465]
[null,"MESA UNIT 7B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},200792,776428.01545600686,0.16181508201595257,125637.76300049704]
[null,"MESA UNIT 6A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},192653,744955.90691683977,0.162176954883126,120814.68050597054]
[null,"MESA UNIT 7B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},178728,691110.33480627323,0.15867002087459195,109658.49125035761]
[null,"MESA UNIT 5D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},101168,391199.19851215841,0.16025139484512829,62690.217223869622]
[null,"MESA UNIT 6D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},66925,258787.42646317216,0.15816184986510651,40930.298091245524]
[null,"MESA UNIT 11B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},103278,399358.20441185648,0.16041605958495306,64063.46951467223]
[null,"MESA UNIT 11B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},112228,433966.31000536249,0.16064526514322411,69714.632934038047]
[null,"MESA UNIT 14B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},78969,305359.49615794158,0.173422907174996,52956.331557202255]
[null,"MESA UNIT 14C1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},57062,220648.90741638443,0.17146607506095693,37833.802121175911]
[null,"MESA UNIT 13D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},137429,531414.22833630606,0.1756062868827854,93319.679434819394]
[null,"MESA UNIT 14A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},94037,363624.85203313141,0.17327562120691622,63007.322122313839]
[null,"MESA UNIT 2A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},193481,748157.64003766922,0.18576902538013132,138984.51562049694]
[null,"MESA UNIT 2A2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},172501,667031.60033356235,0.18216038388072869,121506.73237733851]
[null,"MESA UNIT 2B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},173231,669854.38436521147,0.16378275134862583,109710.59407427427]
[null,"MESA UNIT 2B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},123316,476841.69266690378,0.16524612513966322,78796.242018244011]
[null,"MESA UNIT 3A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},235090,909052.46301422699,0.16242437749182945,147652.28041250014]
[null,"MESA UNIT 14D1-9 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},170601,659684.62819639349,0.17877525146635012,{"$f":"F1193*G1193","v":117935.28529429593}]
[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$26))","v":3.8668274406151983},169258,{"$f":"D1194*E1194","v":654491.47894364723},0.1773400464424445,116067.54927205059]
[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$26))","v":3.8668274406151983},148611,574653.09277726524,0.18003003032103088,103454.81371676523]
[null,"MESA UNIT 9D1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},212692,822443.26199932781,0.17902400799732002,147237.08911350963]
[null,"MESA UNIT 9D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},136036,526027.73771152913,0.17950338988222725,94423.762091298588]
[null,"MESA UNIT 9A1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},323920,1252542.744564075,0.1785189757718422,223602.64787003084]
[null,"MESA UNIT 15A2-9 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},37655,145605.38727636531,0.18247319533204695,26569.08027387855]
[null,"MESA UNIT 10D4-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},117067,452677.88799049944,0.17564123670606832,79508.904076142397]
[null,"MESA UNIT 12C2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},30177,116689.25167544484,0.17814795909463726,20787.952034260979]
[null,"MESA UNIT 12D2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},44720,172924.52314431168,0.18474765965335066,31947.400947583254]
[null,"MESA UNIT 13B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},91492,353783.77619676571,0.17908837804037789,63358.562656078822]
[null,"MESA UNIT 13B2-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},93432,361285.4214315592,0.18014543642253578,65083.919916887993]
[null,"MESA UNIT 9D2-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},107531,415803.82151679287,0.17757560810749098,73836.616459263139]
[null,"MESA UNIT 9A2-17 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},73804,285387.33242716407,0.17748195154366289,50651.100705013145]
[null,"MESA UNIT 12B1-16 LANCE","LANCE",{"$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$26))","v":3.8668274406151983},34113,131909.08448170626,0.15885288079212032,20954.138072570211]
["SHUTE CR (WY)","SHUTE CREEK UNIT 9 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},139,537.48901424551252,0.17781543419078832,95.573842440844615]
[null,"SHUTE CREEK UNIT 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},267,1032.442926644258,0.17824512805559603,184.02792166980012]
[null,"SHUTE CREEK UNIT 3 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},13,50.268756727997577,0.17824512805559603,8.9601609801775322]
[null,"SHUTE CREEK UNIT 6 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},20,77.33654881230396,0.17824512805559603,13.784863046426972]
[null,"SHUTE CREEK UNIT 23 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},172,665.09431978581415,0.17781543419078832,118.26403525054157]
[null,"SHUTE CREEK UNIT 16 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},6,23.20096464369119,0.17823297856830436,4.1351770341029992]
[null,"SHUTE CREEK UNIT 17 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},36,139.20578786214713,0.17823297856830436,24.811062204617993]
[null,"SHUTE CREEK UNIT 29 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},271,1047.9102364067187,0.17781543419078832,186.33461367963233]
[null,"SHUTE CREEK UNIT 37 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},152,587.75777097351011,0.17782685389669012,104.51911526555064]
[null,"SHUTE CREEK UNIT 40 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},645,2494.1036991968031,0.17823297856830436,444.53153116607245]
[null,"SHUTE CREEK UNIT 43 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},231,893.23713878211083,0.17824512805559603,159.21516818623155]
[null,"SHUTE CREEK UNIT 44 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},101,390.54957150213505,0.17824512805559603,69.613558384456226]
[null,"SHUTE CREEK UNIT 14 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1235,4775.5318891597699,0.17823297856830436,851.15727285286732]
[null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",{"$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$26))","v":3.8668274406151983},807,3120.529744576465,0.17824512805559603,556.2192239233284]
[null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},558,2157.6897118632805,0.17823297856830436,384.5714641715789]
[null,"SHUTE CREEK UNIT 15-12 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},269,1040.1765815254882,0.17781543419078832,184.95945047904462]
[null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},446,1724.6050385143785,0.17782685389669012,306.681088213392]
["SO BAXTER (WY)","WE MULLEN A 2 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},1776,6867.4855345325923,0.15428999492234111,1059.5843082522847]
[null,"SL 10 17 104 1 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},47266,182769.46580811797,0.15428999492234111,28199.499951493519]
[null,"SOUTH BAXTER UNIT 8 FR","FRONTIER",{"$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$26))","v":3.8668274406151983},10,38.66827440615198,0.14375033370163781,5.5585773495508475]
["TIERNEY (WY)","THREEMILE 15-3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},445,1720.7382110737633,0.15920749279538904,273.95441634227677]
[null,"C G ROAD 15-1 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1661,6422.8003788618444,0.15920749279538904,1022.557945043869]
[null,"C G ROAD 15-2 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},3271,12648.392558252313,0.15920749279538904,2013.7188670912076]
[null,"C G ROAD 15-4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},3473,13429.491701256584,0.15920749279538904,2138.0757032735446]
[null,"C G ROAD 15-3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},117,452.4188105519782,0.15920749279538904,72.028464521452548]
[null,"C G ROAD 15-5 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},21,81.20337625291917,0.15920749279538904,12.928185939747895]
[null,"THREEMILE 15-1 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1872,7238.7009688316512,0.15920749279538904,1152.4554323432408]
[null,"C G ROAD 15-130 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},6302,24368.74653075698,0.15920749279538904,3879.6870377281534]
[null,"C G ROAD 15-80 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},820,3170.7985013044627,0.15920749279538904,504.81487955206057]
[null,"THREEMILE 15-100D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},5460,21112.877825758984,0.15920509125840548,3361.2776409775247]
[null,"THREEMILE 15-120D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},362,1399.7915335027019,0.15920509125840548,222.853938834041]
[null,"THREEMILE 15-130D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},838,3240.4013952355363,0.15920509125840548,515.888399842338]
[null,"THREEMILE 15-140D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},468,1809.6752422079128,0.15920509125840548,288.10951208378782]
[null,"THREEMILE 15-40D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},710,2745.4474828367906,0.15920509125840548,437.08921705019088]
[null,"THREEMILE 15-30D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1072,4145.239016339493,0.15920509125840548,659.94315588423194]
[null,"THREEMILE 15-90D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},1553,6005.1830152754028,0.15920509125840548,956.05570997034715]
["TRAIL (WY)","TRAIL UNIT 2 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},4856,18777.314051627403,0.13524000037293227,2539.4439593447564]
[null,"TRAIL UNIT 3 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},41993,162379.68471375402,0.13524037536921907,21960.289513023537]
[null,"TRAIL UNIT 4 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},36544,141309.34198984181,0.13524037536921907,19110.728453883556]
[null,"TRAIL UNIT 6 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},13783,53296.48261399928,0.13524037536921907,7207.8363145763205]
[null,"TRAIL UNIT 8 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},22271,86118.113929941086,0.13524037536921907,11646.646053974406]
[null,"TRAIL UNIT 13 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},47956,185437.57674214244,0.13524037536921907,25078.647486165712]
[null,"TRAIL UNIT 12 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},39196,151564.16836235332,0.13524037536921907,20497.595021848181]
[null,"TRAIL UNIT 15 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},16956,65565.926083071303,0.13524037536921907,8867.1604549050335]
[null,"TRAIL UNIT 16 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},38013,146989.71150010554,0.13517207674856943,19868.904564142344]
[null,"TRAIL UNIT 17 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},89549,346270.53047965042,0.13524037536921907,46829.756521366537]
[null,"TRAIL UNIT 18 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},186041,719388.44387949212,0.13524037536921907,97290.363186540897]
[null,"TRAIL UNIT 20 MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},59295,229283.53309127819,0.13770523751522534,31573.543382664495]
[null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",{"$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$26))","v":3.8668274406151983},36566,141394.41219353533,0.13524037536921907,19122.233380163805]
[null,"TRAIL UNIT 22W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},116006,448575.1840760067,0.13524037536921907,60665.476275755689]
[null,"TRAIL UNIT 23W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},152499,589687.31786637718,0.13524037536921907,79749.534218716857]
[null,"TRAIL UNIT 25W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},134939,521785.82800917426,0.13524037536921907,70566.511242299501]
[null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},126357,488600.71491381462,0.13524037536921907,66078.544090613083]
[null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},147265,569448.34304219717,0.13770523751522534,78416.019331277275]
[null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},90015,348072.47206697706,0.13524037536921907,47073.451778029994]
[null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},128624,497366.81272168929,0.13524037536921907,67264.074448673346]
[null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},178312,689501.7345909772,0.13524037536921907,93248.473403811411]
[null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},151669,586477.85109066649,0.13524037536921907,79315.484727234696]
[null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},131936,510173.7452050068,0.13524037536921907,68996.088805045452]
[null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},119163,460782.7583060289,0.13524037536921907,62316.433196971491]
[null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},233614,903345.0257118789,0.13524037536921907,122168.72036519136]
[null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},206924,800139.40132185933,0.13524037536921907,108211.15298247048]
[null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},60291,233134.89322213092,0.13541854348367693,31570.787675363514]
[null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},48602,187935.54726877986,0.13541854348367693,25449.958079945889]
[null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},62381,241216.56257301668,0.13541854348367693,32665.195567777137]
[null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},48214,186435.21822182118,0.13541854348367693,25246.785705660492]
[null,"TRAIL 4C-22D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},67696,261768.75041988646,0.13541854348367693,35448.342911403168]
[null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",{"$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$26))","v":3.8668274406151983},47148,182313.18017012536,0.13541854348367693,24688.585316515549]
["WAMSUTTER (WY)","WAMSUTTER 1-36 LEWIS","LEWIS",{"$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$26))","v":3.8668274406151983},10901,42152.285930146274,0.16000000000000003,6744.3657488234048]
[null,"WAMSUTTER 21-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1277,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1277,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},5542,21429.957675889429,0.16000000000000003,3428.7932281423095]
[null,"WAMSUTTER 11-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1278,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1278,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},774,{"$f":"D1278*E1278","v":2992.9244390361637},0.16000000000000003,{"$f":"F1278*G1278","v":478.86791024578628}]
[null,"WAMSUTTER 12-36 LEWIS","LEWIS",{"$f":"IF(LEFT(B1279,12)=[2]Inputs!$C$24,[2]Inputs!$D$24,IF(LEFT(B1279,13)=[2]Inputs!$C$25,[2]Inputs!$D$24,[2]Inputs!$D$26))","v":3.8668274406151983},927,3584.5490374502888,0.16000000000000003,573.52784599204631]
[]
["Totals Before IRP Adjustment",null,null,null,{"$f":"SUM(E$11:E1279)","v":60072475},{"$f":"SUM(F$11:F1279)","v":234741837.15567073},null,{"$f":"SUM(H$11:H1279)","v":36413970.001262985}]
[]
["Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"E1291-E1281","v":11099734},null,"+",{"$f":"H1281/E1281*E1283","v":6728295.7943384023}]
[]
[]
["Total Test Year Royalties",null,null,null,null,null,null,{"$f":"H1281+H1283","v":43142265.79560139}]
[]
["Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S113","v":264488358}]
[]
[]
["Total IRP Company Production",null,null,null,{"$f":"'Monthly Inputs'!S16","v":71172209},null,null,{"$f":"H1286+H1288","v":307630623.79560137}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,null," Exhibit 1.2"]
[]
[]
[]
[]
[]
[null,"TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null,null,"Component",null,"Dth","per Dth","Total Cost"]
[]
[null,1,"Current Contracts",null,null,null,{"$f":"Calculations!$P$181+Calculations!$P$184-G17","v":107480466.43129273}]
[null,{"$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$183","v":25845109},{"$f":"G18/E18","v":4.2360226227443158},{"$f":"G16+G17","v":109480466.41129273}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$177","v":16435831},{"$f":"G20/E20","v":3.7743605236632094},{"$f":"Calculations!P178","v":62034751.70000001}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,{"$f":"Calculations!P186","v":1077573},{"$f":"G22/E22","v":3.9411557268045878},{"$f":"Calculations!P187","v":4246883}]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":43358513},{"$f":"G25/E25","v":4.0536930109040581},{"$f":"G18+G20+G22","v":175762101.11129275}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"    Page 1 of 3"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION AND GATHERING CHARGES"]
[]
[]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D22","v":880902}," x",{"$f":"'Other Inputs'!E22","v":12},"x",{"$f":"'Other Inputs'!F19","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":55898940}]
[{"$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":-496621.04}]
[{"$f":"A19+1","v":4},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L19)","v":57521263.960000001}]
[]
[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,{"$f":"L20+L26","v":62025985.876666665}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A28+1","v":10},"QPC Commodity",null,null,null,{"$f":"F35-(D39*F39*H39)-(D40*F40*H40)","v":109489145.75697434},null,null,"x",{"$f":"'Other Inputs'!F34","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F34*J34,0)","v":292336}]
[{"$f":"A34+1","v":11},"QPC ACA",null,null,null,{"$f":"Calculations!$P$170","v":124593118.63310002},null,null,"x",{"$f":"'Other Inputs'!F35","v":1.9E-3},"=",{"$f":"ROUND(F35*J35,0)","v":236727}]
[{"$f":"A35+1","v":12},null,"Total Commodity Charges",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L35)","v":529063}]
[]
[null,"Kern River Commodity"]
[{"$f":"A36+1","v":13},"January - December",null,{"$f":"'Other Inputs'!C56","v":1.6183362710509896}," x",{"$f":"'Other Inputs'!D56","v":4885}," x",{"$f":"'Other Inputs'!E56","v":365},"x",{"$f":"'Other Inputs'!F56","v":4.4000000000000003E-3},"=",{"$f":"D39*F39*H39*J39","v":12696.34973063904}]
[{"$f":"A39+1","v":14},"November - March",null,{"$f":"'Other Inputs'!C57","v":1.6183362710509896}," x",{"$f":"'Other Inputs'!D57","v":50000}," x",{"$f":"'Other Inputs'!E57","v":151},"x",{"$f":"'Other Inputs'!F57","v":4.4000000000000003E-3},"=",{"$f":"D40*F40*H40*J40","v":53761.130924313882}]
[{"$f":"A40+1","v":15},null,"Total Commodity Charges",null,null,null,null,null,null,null,null,{"$f":"SUM(L39:L40)","v":66457.480654952917}]
[]
[{"$f":"A41+1","v":16},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L36+L41","v":595520.48065495293}]
[]
[null,"OTHER CHARGES"]
[]
[{"$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,{"$f":"'Other Inputs'!D170","v":50725293.579017863},null,null,"x",{"$f":"'Other Inputs'!D169","v":0.20763999999999999}," = ",{"$f":"F48*J48","v":10532599.958747268}]
[{"$f":"A48+1","v":19},null,"Total QEP  Field Services:",null,null,null,null,null,null,null,null,null,{"$f":"L47+L48","v":23256379.958747268}]
[]
[{"$f":"A49+1","v":20},"Other Gathering",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D161","v":2911123.0698677753}]
[{"$f":"A51+1","v":21},"Other Transportation",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$D$163","v":1982531.19}]
[]
[{"$f":"A52+1","v":22},"Total Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,null,{"$f":"L51+L52","v":4893654.2598677753}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"                     "]
[{"$f":"A54+1","v":23},"TOTAL TRANSPORTATION AND GATHERING",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M12:M56)","v":90771540.57593666}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,null,null,null,null,"  Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"    Page 2 of 3"]
[]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[]
[null,"STORAGE CHARGES",null,{"$f":"'Other Inputs'!$G$17","v":0},null,null,null,null,"1/"]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$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":1179843},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D23*H23,0)","v":45684}]
[{"$f":"A23+1","v":6},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S42+'Monthly Inputs'!S44+'Monthly Inputs'!S45)","v":1611611},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":62402}]
[{"$f":"A24+1","v":7},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S36","v":13521090},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D25*H25,0)","v":141836}]
[{"$f":"A25+1","v":8},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S43","v":13418990},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":488914}]
[]
[{"$f":"A27+1","v":10},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J20+J27","v":14513972}]
[]
[]
[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":"2010-07-21"},{"$f":"+'Rate Base'!H209","v":31735056.07}]
[{"$f":"A36+1","v":12},null,{"$f":"'Ut 1.3 p2'!C37","v":"2010-08-20"},{"$f":"+'Rate Base'!I209","v":43791078.539999999}]
[13,null,{"$f":"'Ut 1.3 p2'!C38","v":"2010-09-19"},{"$f":"+'Rate Base'!J209","v":52502815.439999998}]
[14,null,{"$f":"'Ut 1.3 p2'!C39","v":"2010-10-19"},{"$f":"+'Rate Base'!K209","v":59271925.539999999}]
[15,null,{"$f":"'Ut 1.3 p2'!C40","v":"2010-11-18"},{"$f":"+'Rate Base'!L209","v":59109161.380000003}]
[16,null,{"$f":"'Ut 1.3 p2'!C41","v":"2010-12-18"},{"$f":"+'Rate Base'!M209","v":43289915.130000003}]
[17,null,{"$f":"'Ut 1.3 p2'!C42","v":"2011-01-17"},{"$f":"+'Rate Base'!N209","v":31369107.920000002}]
[18,null,{"$f":"'Ut 1.3 p2'!C43","v":"2011-02-16"},{"$f":"+'Rate Base'!O209","v":19870006.359999999}]
[19,null,{"$f":"'Ut 1.3 p2'!C44","v":"2011-03-18"},{"$f":"+'Rate Base'!P209","v":10598542.289999999}]
[20,null,{"$f":"'Ut 1.3 p2'!C45","v":"2011-04-17"},{"$f":"+'Rate Base'!Q209","v":5123025.38}]
[21,null,{"$f":"'Ut 1.3 p2'!C46","v":"2011-05-17"},{"$f":"+'Rate Base'!R209","v":9936676.2100000009}]
[22,null,{"$f":"'Ut 1.3 p2'!C47","v":"2011-06-16"},{"$f":"+'Rate Base'!S209","v":18701733.870000001}]
[23,null,{"$f":"'Ut 1.3 p2'!C48","v":"2011-07-16"},{"$f":"+'Rate Base'!T209","v":28586567.050000001}]
[]
[]
[{"$f":"A48+1","v":24},"13 Month Average  1/",null,{"$f":"(SUM(D37:D47)+D36/2+D48/2)/12","v":31977066.635000002},null," x ",null,{"$f":"'Other Inputs'!E251","v":0.1197},null,"=",{"$f":"D51*H51","v":3827654.8762095002}]
[]
[]
[{"$f":"A51+1","v":25},"Total Firm Storage and Working Gas Charges",null,null,null,null,null,null,null,null,{"$f":"K29+K51","v":18341626.876209501}]
[]
[]
[]
["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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,null,null,"  Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,"    Page 3 of 3"]
[]
[]
[]
[]
[]
[null,"TEST YEAR COMPANY OWNED PRODUCTION"]
[]
[]
[]
[null,"Production Function Expenses - QGC Financial"]
[]
[null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)"]
[null,null,"Depreciation","Amortization"]
[null,null,"Acct 403"," Acct 404",null,null,null,null,null,"Total Costs"]
[]
[1,{"$f":"Expenses!S9","v":"2011-07-01"},{"$f":"Calculations!D108","v":786110.32000000018},{"$f":"Calculations!D109","v":17572.72},null,null,null,null,null,{"$f":"C20+D20","v":803683.04000000015}]
[]
[]
[null,"Production Function Return On Rate Base -  QGC Financial"]
[]
[null,"Month","Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821"]
[]
[{"$f":"A20+1","v":2},{"$f":"Calculations!$C$97","v":"2010-07-21"},{"$f":"Calculations!$C$100","v":83308976.86999999},{"$f":"Calculations!$C$101","v":-67578173.980000004},{"$f":"Calculations!$C$102","v":-6022473.2000000002},{"$f":"Calculations!$C$103","v":-132015.07},{"$f":"Calculations!$C$104","v":-3335491.09},{"$f":"Calculations!$C$105","v":-1215024.1499999999}]
[{"$f":"A27+1","v":3},{"$f":"Calculations!$D$97","v":"2010-08-20"},{"$f":"Calculations!$D$100","v":83308976.86999999},{"$f":"Calculations!$D$101","v":-67653132.069999993},{"$f":"Calculations!$D$102","v":-6024144.5700000003},{"$f":"Calculations!$D$103","v":-128486.27},{"$f":"Calculations!$D$104","v":-3312771.75},{"$f":"Calculations!$D$105","v":-1215024.1499999999}]
[{"$f":"A28+1","v":4},{"$f":"Calculations!$E$97","v":"2010-09-19"},{"$f":"Calculations!$E$100","v":83308976.86999999},{"$f":"Calculations!$E$101","v":-67718460.519999996},{"$f":"Calculations!$E$102","v":-6025571.2800000003},{"$f":"Calculations!$E$103","v":-124957.47},{"$f":"Calculations!$E$104","v":-2985639.55},{"$f":"Calculations!$E$105","v":-1215024.1499999999}]
[5,{"$f":"Calculations!$F$97","v":"2010-10-19"},{"$f":"Calculations!$F$100","v":83072322.889999986},{"$f":"Calculations!$F$101","v":-67544927.340000004},{"$f":"Calculations!$F$102","v":-6026941.9000000004},{"$f":"Calculations!$F$103","v":-121428.67},{"$f":"Calculations!$F$104","v":-2934785.61},{"$f":"Calculations!$F$105","v":-1215024.1499999999}]
[6,{"$f":"Calculations!$G$97","v":"2010-11-18"},{"$f":"Calculations!$G$100","v":83069634.049999982},{"$f":"Calculations!$G$101","v":-67617751.159999996},{"$f":"Calculations!$G$102","v":-6028627.3499999996},{"$f":"Calculations!$G$103","v":-117899.87},{"$f":"Calculations!$G$104","v":-3020859.24},{"$f":"Calculations!$G$105","v":-1188424.08}]
[7,{"$f":"Calculations!$H$97","v":"2010-12-18"},{"$f":"Calculations!$H$100","v":83069634.049999982},{"$f":"Calculations!$H$101","v":-67671623.030000001},{"$f":"Calculations!$H$102","v":-6029762.8200000003},{"$f":"Calculations!$H$103","v":-114371.06},{"$f":"Calculations!$H$104","v":-2962151.69},{"$f":"Calculations!$H$105","v":-1188424.08}]
[8,{"$f":"Calculations!$I$97","v":"2011-01-17"},{"$f":"Calculations!$I$100","v":83069634.049999982},{"$f":"Calculations!$I$101","v":-67738197.590000004},{"$f":"Calculations!$I$102","v":-6031221.1900000004},{"$f":"Calculations!$I$103","v":-110987.68000000001},{"$f":"Calculations!$I$104","v":-2872804},{"$f":"Calculations!$I$105","v":-1188424.08}]
[9,{"$f":"Calculations!$J$97","v":"2011-02-16"},{"$f":"Calculations!$J$100","v":83069634.049999982},{"$f":"Calculations!$J$101","v":-67803742.200000003},{"$f":"Calculations!$J$102","v":-6032653.3899999997},{"$f":"Calculations!$J$103","v":-107604.3},{"$f":"Calculations!$J$104","v":-2783658.27},{"$f":"Calculations!$J$105","v":-1188424.08}]
[10,{"$f":"Calculations!$K$97","v":"2011-03-18"},{"$f":"Calculations!$K$100","v":83069634.049999982},{"$f":"Calculations!$K$101","v":-67863032.689999998},{"$f":"Calculations!$K$102","v":-6034093.9500000002},{"$f":"Calculations!$K$103","v":-104220.92},{"$f":"Calculations!$K$104","v":-2694447.37},{"$f":"Calculations!$K$105","v":-1188424.08}]
[11,{"$f":"Calculations!$L$97","v":"2011-04-17"},{"$f":"Calculations!$L$100","v":83069634.049999982},{"$f":"Calculations!$L$101","v":-67926616},{"$f":"Calculations!$L$102","v":-6035531.8600000003},{"$f":"Calculations!$L$103","v":-100837.54000000001},{"$f":"Calculations!$L$104","v":-2605144.87},{"$f":"Calculations!$L$105","v":-1188424.08}]
[12,{"$f":"Calculations!$M$97","v":"2011-05-17"},{"$f":"Calculations!$M$100","v":83069634.049999982},{"$f":"Calculations!$M$101","v":-67988119.400000006},{"$f":"Calculations!$M$102","v":-6036914.79},{"$f":"Calculations!$M$103","v":-97454.16},{"$f":"Calculations!$M$104","v":-2515839.3199999998},{"$f":"Calculations!$M$105","v":-1188424.08}]
[13,{"$f":"Calculations!$N$97","v":"2011-06-16"},{"$f":"Calculations!$N$100","v":83069634.049999982},{"$f":"Calculations!$N$101","v":-68058306.340000004},{"$f":"Calculations!$N$102","v":-6038527.21},{"$f":"Calculations!$N$103","v":-94070.78},{"$f":"Calculations!$N$104","v":-2426755.35},{"$f":"Calculations!$N$105","v":-1188424.08}]
[14,{"$f":"Calculations!$O$97","v":"2011-07-16"},{"$f":"Calculations!$O$100","v":83069634.049999982},{"$f":"Calculations!$O$101","v":-68124947.769999996},{"$f":"Calculations!$O$102","v":-6040045.9199999999},{"$f":"Calculations!$O$103","v":-90687.400000000009},{"$f":"Calculations!$O$104","v":-2337665.9300000002},{"$f":"Calculations!$O$105","v":-1188424.08}]
[15,"13-Month Average",{"$f":"(SUM(C28:C38)+C27/2+C39/2)/12","v":83119721.207499966},-67786289.101250008,-6031270.8224999988,-111139.16291666667,-2829286.2941666674,-1196182.4337499999,{"$f":"SUM(C40:H40)","v":5165553.3929166272}]
[]
[{"$f":"A40+1","v":16},"Wexpro Reduction",{"$f":"C40*-0.063","v":-5236542.4360724976},{"$f":"D40*-0.063","v":4270536.2133787507},{"$f":"E40*-0.063","v":379970.06181749993},null,null,null,{"$f":"SUM(C42:E42)","v":-586036.16087624698}]
[]
[]
[{"$f":"A42+1","v":17},"Adjusted 13-Month Average",null,null,null,null,null,null,{"$f":"SUM(I40:I42)","v":4579517.2320403801}]
[]
[{"$f":"A45+1","v":18},"Subtotal",null,null,null,null,null,"Pre-Tax Return %",{"$f":"'Other Inputs'!E251","v":0.1197},{"$f":"I45*I47","v":548168.21267523349}]
[]
[]
[{"$f":"A47+1","v":19},"Total",null,null,null,null,null,null,null,{"$f":"SUM(J20:J48)","v":1351851.2526752336}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[]
[]
[null,"SUMMARY OF QUESTAR GAS COMPANY - RELATED GAS COSTS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Wy 1.1'!H1291","v":307630623.79560137}]
[{"$f":"A16+1","v":2},null,"Wexpro Revenue Sharing Credits  2/",null,{"$f":"'Ut 1.4 p1'!E15","v":-33781257}]
[{"$f":"A17+1","v":3},null,"Company owned Production  3/",null,{"$f":"'Wy 1.3 p3'!J50","v":1351851.2526752336}]
[{"$f":"A18+1","v":4},null,null,"Net Cost of Questar Gas Production",{"$f":"SUM(E16:E18)","v":275201218.0482766},{"$f":"F24","v":71172209},{"$f":"E19/F24","v":3.8666949068319152}]
[]
[{"$f":"A19+1","v":5},null,null,"Gathering  4/",{"$f":"'Wy 1.3 p1'!M49+'Wy 1.3 p1'!L51","v":26167503.028615043},{"$f":"F24","v":71172209},{"$f":"E21/F24","v":0.36766461792151262}]
[]
[]
[{"$f":"A21+1","v":6},"Total Cost of Questar Gas Production",null,null,{"$f":"E19+E21","v":301368721.07689166},{"$f":"'Monthly Inputs'!S16","v":71172209},{"$f":"E24/F24","v":4.2343595247534278}]
[]
[{"$f":"A24+1","v":7},"Questar Gas Company Contract Gas  5/",null,null,{"$f":"'Wy 1.4 p2'!G18","v":175762101.11129275},{"$f":"'Wy 1.2'!E25","v":43358513},{"$f":"E26/F26","v":4.0536930109040581}]
[]
[{"$f":"A26+1","v":8},"Injection / Withdrawal adjustment  6/",null,null,{"$f":"'Wy 1.4 p2'!G25","v":277620.85593635589}]
[]
[{"$f":"A28+1","v":9},"Transportation & Other Costs  7/",null,null,{"$f":"'Wy 1.3 p1'!M28+'Wy 1.3 p1'!M43+'Wy 1.3 p1'!L52","v":64604037.547321618},{"$f":"'Wy 1.3 p1'!F34","v":109489145.75697434},{"$f":"E30/F30","v":0.59004969945348584}]
[]
[{"$f":"A30+1","v":10},"Storage & Working Gas Costs  8/",null,null,{"$f":"'Wy 1.3 p2'!K54","v":18341626.876209501}]
[]
[]
[{"$f":"A32+1","v":11},"Questar Gas - Related Gas Costs for Rate Purposes  9/",null,null,{"$f":"E24+E26+E28+E30+E32","v":560354107.46765184},{"$f":"'Wy 1.6 p1'!H24","v":109163172},{"$f":"E35/F35","v":5.1331790493194154}]
[]
[]
[]
[]
[]
[]
["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 19 + line 20."]
["5/","Exhibit 1.2 line 6."]
["6/","Exhibit 1.4, page 2, line 7."]
["7/","Exhibit 1.3, page 1, line 9 + line 16 + line 21."]
["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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[]
[]
[null,null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"                       (A)",null,"(B)","(C)","(D)"]
[null,null,null,null,null,"Average"]
[null,null,null,null,"Dth","Rate","Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Wy 1.4 p1'!F24","v":71172209},{"$f":"G17/E17","v":4.3223419382079511},{"$f":"'Wy 1.4 p1'!E16","v":307630623.79560137}]
[null,{"$f":"B17+1","v":2},"Purchased gas  2/",null,{"$f":"'Wy 1.2'!E25","v":43358513},{"$f":"G18/E18","v":4.0536930109040581},{"$f":"'Wy 1.2'!G25","v":175762101.11129275}]
[null,{"$f":"B18+1","v":3},"Total",null,{"$f":"SUM(E17:E18)","v":114530722},{"$f":"(+G17+G18)/(+E17+E18)","v":4.2206380651900028},{"$f":"SUM(G17:G18)","v":483392724.90689409}]
[]
[]
[null,{"$f":"B19+1","v":4},"Storage  3/"]
[null,{"$f":"B22+1","v":5},null,"Withdrawals",{"$f":"'Monthly Inputs'!S46","v":15030601},{"$f":"'Wy Storage'!L27","v":4.1631132505455746},{"$f":"E23*F23","v":62574094.186763562}]
[null,{"$f":"B23+1","v":6},null,"Injections",{"$f":"-'Monthly Inputs'!S39","v":-14700933},{"$f":"'Wy Storage'!K27","v":4.2375863716151354},{"$f":"E24*F24","v":-62296473.330827206}]
[null,{"$f":"B24+1","v":7},"Storage Adjustment",null,null,null,{"$f":"G23+G24","v":277620.85593635589}]
[]
[]
[]
[]
[]
[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. 30010-1__-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,{"$f":"'Other Inputs'!G185","v":3756162}]
[]
[]
[null,{"$f":"B17+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!G186","v":6254400}]
[]
[]
[null,{"$f":"B20+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!G187","v":1561670}]
[null,{"$f":"B23+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!G190","v":-203394}]
[null,{"$f":"B24+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F23+F24","v":1358276}]
[]
[]
[null,{"$f":"B25+1","v":6},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!G188","v":18368419}]
[]
[]
[null,{"$f":"B28+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!G189","v":4044000}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B31+1","v":8},null,null,"Total",null,null,{"$f":"SUM(H17:H31)","v":33781257}]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,"  Exhibit 1.5"]
[]
[]
[]
[]
[]
[null,"TEST YEAR GAS COST ALLOCATION"]
[]
[null,"(A)",null,"(B)","(C)","(D)","(E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor 1/","System","Wyoming","Utah"]
[]
[1,"Questar Gas Company Production (Exhibit 1.1)",null,2,{"$f":"'Wy 1.4 p1'!E16","v":307630623.79560137},{"$f":"CHOOSE($D15,F$54,F$57)*$E15","v":10410246.403317383},297220377.39228398]
[{"$f":"A15+1","v":2},"Wexpro Revenue Sharing",null,2,{"$f":"'Wy 1.4 p1'!E17","v":-33781257},-1143160.6022989787,-32638096.397701021]
[{"$f":"A16+1","v":3},"Company Owned Production (Exhibit 1.3, p 3)",null,2,{"$f":"'Wy 1.4 p1'!E18","v":1351851.2526752336},45746.761058265205,1306104.4916169683]
[{"$f":"A17+1","v":4},"QEP Gathering","Demand",1,{"$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":13443723.028615043},454936.72762183542,12988786.300993206]
[{"$f":"A19+1","v":6},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E19)","v":301368721.07689166},{"$f":"SUM(F15:F19)","v":10158263.77384476},{"$f":"SUM(G15:G19)","v":291210457.30304688}]
[]
[{"$f":"A20+1","v":7},"Questar Gas Company Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Wy 1.4 p1'!E26","v":175762101.11129275},{"$f":"CHOOSE($D22,F$54,F$57)*$E22","v":5947804.4102301877},{"$f":"CHOOSE($D22,G$54,G$57)*$E22","v":169814296.70106256}]
[]
[]
[{"$f":"A22+1","v":8},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Wy 1.4 p1'!E28","v":277620.85593635589},{"$f":"CHOOSE($D25,F$54,F$57)*$E25","v":9394.7133134496016},{"$f":"CHOOSE($D25,G$54,G$57)*$E25","v":268226.14262290631}]
[]
[]
[{"$f":"A25+1","v":9},"Transportation (Exhibit 1.3, p 1)","Demand",1,{"$f":"'Wy 1.3 p1'!M28","v":62025985.876666665},{"$f":"CHOOSE($D28,F$54,F$57)*$E28","v":1903585.6764712918},{"$f":"CHOOSE($D28,G$54,G$57)*$E28","v":60122400.200195372}]
[{"$f":"A28+1","v":10},null,"Commodity",2,{"$f":"'Wy 1.3 p1'!M43","v":595520.48065495293},{"$f":"CHOOSE($D29,F$54,F$57)*$E29","v":20152.463579046016},{"$f":"CHOOSE($D29,G$54,G$57)*$E29","v":575368.01707590686}]
[]
[]
[{"$f":"A29+1","v":11},"Storage (Exhibit 1.3, p 2)","Demand",1,{"$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":488914},{"$f":"CHOOSE($D33,F$54,F$57)*$E33","v":16544.891231027988},{"$f":"CHOOSE($D33,G$54,G$57)*$E33","v":472369.10876897199}]
[]
[]
[{"$f":"A33+1","v":13},"Other Trans. & Process (Ex 1.3, p 1)","Commodity",2,{"$f":"'Wy 1.3 p1'!L52","v":1982531.19},{"$f":"CHOOSE($D36,F$54,F$57)*$E36","v":67089.02363333937},{"$f":"CHOOSE($D36,G$54,G$57)*$E36","v":1915442.1663666605}]
[]
[]
[{"$f":"A36+1","v":14},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Wy 1.3 p2'!K51","v":3827654.8762095002},{"$f":"CHOOSE($D39,F$54,F$57)*$E39","v":129528.16568312644},{"$f":"CHOOSE($D39,G$54,G$57)*$E39","v":3698126.7105263737}]
[]
[]
[]
[{"$f":"A39+1","v":15},"Totals",null,null,{"$f":"SUM(E20:E39)","v":560354107.46765184},{"$f":"SUM(F20:F39)","v":18682793.995353751},{"$f":"SUM(G20:G39)","v":541671313.47229815}]
[]
[]
[]
[]
[]
[]
[]
["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-",{"$f":"F56+G56","v":109163172},{"$f":"'Wy 1.6 p1'!H22","v":3694091},{"$f":"'Wy 1.6 p1'!H23","v":105469081}]
[null,null,null," Percent-",{"$f":"F57+G57","v":1},{"$f":"F56/E56","v":3.3840084822745899E-2},{"$f":"G56/E56","v":0.96615991517725408}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,null,null,null," Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS-COST CHANGE"]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)",null,"(F)"]
[null,null,null,null,null,"Average Rate","x","Dth","=","Total"]
[1,"Wyoming Allocation of Questar Gas - Related Gas Costs  1/",null,null,null,null,null,null,null,{"$f":"'Wy 1.5'!F43","v":18682793.995353751}]
[{"$f":"A13+1","v":2},"IS Distribution Non - Gas Revenue Credit est.  2/",null,null,null,null,null,null,null,{"$f":"-F46","v":-41491}]
[{"$f":"A14+1","v":3},"I-C & I-T Distribution Non - Gas Revenue Credit est.  2/",null,null,null,null,null,null,null,{"$f":"-F47","v":-73367}]
[{"$f":"A15+1","v":4},"IS Commodity Credit est.",null,null,null,{"$f":"Calculations!P223+D50","v":4.1955933425641723},null,{"$f":"'Wy 1.7 p2'!D46","v":148397},null,{"$f":"F16*-H16","v":-622613.46525649552}]
[{"$f":"A16+1","v":5},"Total Gas Costs to be recovered from Core Customers",null,null,null,null,null,null,null,{"$f":"SUM(J13:J16)","v":17945322.530097254}]
[]
[]
[null,"Test-Year Sales:  2/",null,"Core","+","Non-Core","=","Total Dth"]
[]
[{"$f":"A17+1","v":6},"  Wyoming",null,{"$f":"Calculations!P32","v":3545694},null,{"$f":"Calculations!P36","v":148397},null,{"$f":"D22+F22","v":3694091}]
[{"$f":"A22+1","v":7},"  Utah",null,{"$f":"Calculations!P13","v":103051071},null,{"$f":"Calculations!P17","v":2418010},null,{"$f":"D23+F23","v":105469081}]
[{"$f":"A23+1","v":8},"Total  (Dth)",null,null,null,null,null,{"$f":"SUM(H22:H23)","v":109163172}]
[]
[]
[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,{"$f":"'Control Panel'!J5","v":"30010-1__-GP-11"},null,{"$f":"'Control Panel'!J9","v":"30010-108-GP-11"},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":5.0611600000000001},null,{"$f":"'Other Inputs'!F112","v":5.11754},null,{"$f":"F31-H31","v":-5.6379999999999875E-2}]
[{"$f":"A31+1","v":10},"191 Account Amortization  4/",null,null,null,{"$f":"F53/D22","v":3.4197254472608185E-2},null,{"$f":"'Other Inputs'!F113","v":-0.1487},null,{"$f":"F32-H32","v":0.18289725447260818}]
[{"$f":"A32+1","v":11},"Total Unit Cost in Rates",null,null,null,{"$f":"F31+F32","v":5.0953572544726082},null,{"$f":"H31+H32","v":4.9688400000000001},null,{"$f":"ROUND(+J31+J32,5)","v":0.12651999999999999}]
[]
[]
[null,"NON - CORE CUSTOMER RATES"]
[{"$f":"A33+1","v":12},"IS Unit Cost of Gas est.  3/",null,null,null,"Determined monthly"]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, line 15, column D."]
[null,null,null,null,null,"Non-Gas "]
["2/",{"$f":"\"Revrun.exe - \"&'RevRun Fcst'!D4","v":"Revrun.exe - 8/17/2011"},null,"Volumes",null,"Revenues"]
[null,null,"IS",{"$f":"'RevRun Fcst'!T279+'RevRun Fcst'!T288","v":148397},null,{"$f":"'RevRun Fcst'!T272+'RevRun Fcst'!T281","v":41491}]
[null,null,"I-C & I-T",{"$f":"'RevRun Fcst'!T297+'RevRun Fcst'!T306+'RevRun Fcst'!T315","v":436795},null,{"$f":"'RevRun Fcst'!T290+'RevRun Fcst'!T299+'RevRun Fcst'!T308","v":73367}]
[]
["3/","IS Non-Core Unit Cost:",null,"Determined monthly",null,"IS cost of gas"]
[null,null,null,{"$f":"ROUND('Other Inputs'!F45,5)","v":0.18114},null,"Pipeline Transportation"]
[null,null,null,"Determined monthly",null,"Total Cost"]
[]
["4/",{"$f":"'Other Inputs'!B123","v":"Sept 2011 191 account forecast"},null,null," ",{"$f":"'Other Inputs'!F123","v":121253}]
[null,"Dth - Core Customers",null,null,null,{"$f":"D22","v":3545694}]
[null,"191 Account Amortization",null,null,null,{"$f":"ROUND(F53/F54,5)","v":3.4200000000000001E-2}]

{"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. 30010-1__-GP-11"}]
[null," Exhibit 1.6"]
[null,"Page 2 of 4"]

{"sheet":"Wy 1.6 p3","index":47,"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. 30010-1__-GP-11"}]
[null," Exhibit 1.6"]
[null,"Page 3 of 4"]

{"sheet":"Wy 1.6 p4","index":48,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,"  Exhibit 1.6"]
[null,null,null,null,null,null,null,"   Page 4 of 4"]
[]
[]
[]
[]
[]
[null,"Non-Core Credit"]
[null," Projection in Docket No. 30010-94-GR-08 & Latest 12 Months Actual Non-Core Credit"]
[]
[null,null,"( A )",null,"( B )",null,"( C )"]
[null,null,null,null,"Non-Gas "]
[null,null," 30010-94-GR-08 Projection",null,"Revenues",null,"Dth"]
[]
[null,1,"Interruptible Sales",null,{"$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 July 2011"},null,"Revenues",null,"Dth"]
[]
[null,4,"Interruptible Sales",null,{"$f":"'Other Inputs'!D276","v":33534.29},null,{"$f":"'Other Inputs'!E276","v":140935.96000000002}]
[null,5,"IC & IT Transportation",null,{"$f":"'Other Inputs'!D275","v":84086.76},null,{"$f":"'Other Inputs'!E275","v":510312}]
[null,6,"Total",null,{"$f":"E25+E26","v":117621.04999999999},null,{"$f":"G25+G26","v":651247.96}]

{"sheet":"Wy 1.7 p1","index":49,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null,null,null," Exhibit 1.7"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[]
[null,null,"IMPACT ON GS TYPICAL CUSTOMER"]
[null,null,"90 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[]
[null,null,"( A )","( B )","( C )","( D )","( E )","( F )"]
[null,null,null,null,null,"Billing at Rate","Billing at"]
[null,null,"Rate",null,"Monthly Use","Effective","Proposed Rate"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J93","v":"2011-06-01"},{"$f":"'Control Panel'!J5","v":"30010-1__-GP-11"},"Change"]
[]
[null,1,"GS","January",{"$f":"'Monthly Inputs'!H117","v":14.7},{"$f":"ROUND((+E19*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":114.23},{"$f":"ROUND((+E19*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":116.09},{"$f":"G19-F19","v":1.8599999999999994}]
[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$95","v":109.97},{"$f":"ROUND((+E20*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":111.76},1.7900000000000063]
[null,{"$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$95","v":93.66},{"$f":"ROUND((+E21*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":95.16},1.5]
[null,4,null,"April",{"$f":"'Monthly Inputs'!H120","v":9.4},{"$f":"ROUND((+E22*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":76.650000000000006},{"$f":"ROUND((+E22*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":77.84},1.1899999999999977]
[null,5,null,"May",{"$f":"'Monthly Inputs'!H121","v":5.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":51.12},{"$f":"ROUND((+E23*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":51.86},0.74000000000000199]
[null,6,null,"June",{"$f":"'Monthly Inputs'!H122","v":3.7},{"$f":"ROUND((+E24*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":36.230000000000004},{"$f":"ROUND((+E24*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":36.700000000000003},0.46999999999999886]
[null,7,null,"July",{"$f":"'Monthly Inputs'!H123","v":2.2999999999999998},{"$f":"ROUND((+E25*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":26.31},{"$f":"ROUND((+E25*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":26.6},0.2900000000000027]
[null,8,null,"August",{"$f":"'Monthly Inputs'!H124","v":1.7},{"$f":"ROUND((+E26*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":22.05},{"$f":"ROUND((+E26*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":22.27},0.21999999999999886]
[null,9,null,"September",{"$f":"'Monthly Inputs'!H125","v":2.1},{"$f":"ROUND((+E27*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":24.89},{"$f":"ROUND((+E27*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":25.16},0.26999999999999957]
[null,10,null,"October",{"$f":"'Monthly Inputs'!H126","v":4.0999999999999996},{"$f":"ROUND((+E28*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":39.07},{"$f":"ROUND((+E28*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":39.590000000000003},0.52000000000000313]
[null,11,null,"November",{"$f":"'Monthly Inputs'!H127","v":8},{"$f":"ROUND((+E29*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":66.72},{"$f":"ROUND((+E29*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":67.72999999999999},1.0099999999999909]
[null,12,null,"December",{"$f":"'Monthly Inputs'!H128","v":12.3},{"$f":"ROUND((+E30*'Other Inputs'!$G$93),2)+'Other Inputs'!$G$95","v":97.21},{"$f":"ROUND((+E30*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":98.77},1.5600000000000023]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B30+1","v":13},null,"Total",{"$f":"SUM(E19:E30)","v":89.999999999999986},{"$f":"SUM(F19:F30)","v":758.11000000000013},{"$f":"SUM(G19:G30)","v":769.53},{"$f":"G33-F33","v":11.419999999999845}]
[]
[]
[]
[null,null,null,null,null,null,"Percent Change:",{"$f":"ROUND(+H33/F33,4)*100","v":1.51},"%"]

{"sheet":"Wy 1.7 p2","index":50,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,null,null,null,null,null,null," Exhibit 1.7"]
[null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,"REPORT OF TARIFF CHANGE"]
[null,{"$f":"IF($G$33<0,\"Pass-On Decrease\",\"Pass-On Increase\")","v":"Pass-On Increase"}]
[]
[]
[]
[]
[null,"Name of Utility:","Questar Gas Company"]
[null,"Address main office:","180 East First South"]
[null,null,"P.O. Box 45360"]
[null,null,"Salt Lake City, Utah  84145-0360"]
[]
[null,"P.S.C. Wyoming No. 12:","5th revised page No. 7"]
[null,null,"5th revised page No. 8"]
[null,null,"5th revised page No. 9"]
[]
[]
[]
[]
[]
[]
[null,"Change:",{"$f":"IF(G33<=0,\"Decrease in rates\",\"Increase in rates\")","v":"Increase in rates"}]
[]
[null,"Reason for change:",{"$f":"\"Gas cost \"&IF(G33<=0,\"decrease in rates\",\"increase in rates\")&+\" in \"&H2","v":"Gas cost increase in rates in PSCW Docket No. 30010-1__-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$49/1000,0)","v":449}]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,"( A )","( B )","( C )","( D )","( E )"]
[null,null,"Rate","Sales in","Change per","Revenue Change","Approximate #"]
[null,null,"Schedule","Decatherms","Decatherm","(B) x (C)","of Customers"]
[]
[null,"Commodity:","GS",{"$f":"Calculations!P28","v":3298812},{"$f":"'Wy 1.6 p1'!J33","v":0.12651999999999999},{"$f":"D40*E40","v":417365.69423999998},{"$f":"'Other Inputs'!D280","v":26943}]
[]
[null,null,"FS",{"$f":"Calculations!P30","v":236262},{"$f":"'Wy 1.6 p1'!J33","v":0.12651999999999999},{"$f":"D42*E42","v":29891.86824},{"$f":"'Other Inputs'!D281","v":39}]
[null,null,null,null," "]
[null,null,"NGV",{"$f":"Calculations!P31","v":10620},{"$f":"'Wy 1.6 p1'!J33","v":0.12651999999999999},{"$f":"D44*E44","v":1343.6424},{"$f":"'Other Inputs'!D282","v":1}]
[]
[null,null,"IS",{"$f":"Calculations!P34","v":148397},"1/",0,{"$f":"'Other Inputs'!D283","v":5}]
[]
[null,null,null," "]
[null,null,null,{"$f":"SUM(D40:D46)","v":3694091},null,{"$f":"SUM(F40:F46)","v":448601.20487999998}]
[]
[]
[]
[null,"1/","IS rates are determined at the month of sale."]

{"sheet":"Wy 1.8 p1","index":51,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,0,33,4],[29,0,29,4],[30,0,30,4],[31,0,31,4],[32,0,32,4],[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4]]}
[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. 30010-1__-GP-11"}]
[null,null,null,null,null," Exhibit 1.8"]
[null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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":52,"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",{"$f":"2.00841+0.04505+0.06792","v":2.1213799999999998},{"$f":"1.26955+0.02848+0.06792","v":1.36595}]
[null,"Commodity Cost",{"$f":"ROUND('Wy 1.6 p1'!F33,5)","v":5.0953600000000003},{"$f":"C7","v":5.0953600000000003}]
[null,"Total Rate",{"$f":"SUM(C6:C7)","v":7.2167399999999997},{"$f":"SUM(D6:D7)","v":6.4613100000000001}]
[]
[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",{"$f":"C7","v":5.0953600000000003},{"$f":"C15","v":5.0953600000000003},{"$f":"D15","v":5.0953600000000003}]
[null,"Total Rate",{"$f":"'Wy 1.8'!C14+'Wy 1.8'!C15","v":5.7750500000000002},{"$f":"'Wy 1.8'!D14+'Wy 1.8'!D15","v":5.6991900000000006},{"$f":"'Wy 1.8'!E14+'Wy 1.8'!E15","v":5.6231400000000002}]
[]
[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":5.0953600000000003}]
[null,"Total Rate",{"$f":"SUM(C26:C27)","v":9.8781999999999996}]
[]
[]
["WY IS",null,"First 48,600 Dth","Next 72,900 Dth","All Over 121,500"]
[null,"Distribution Non-Gas Cost",0.13102,0.1148,9.8599999999999993E-2]
[null,"Upstream Pipeline Cost",{"$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":53,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,"Questar Gas Company",null,"QPC tariff sheets"]
[null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,"Exhibit 1.9"]
[null,"Page 1 of 2"]
[]
[null,"Questar Gas Company"]
[null,{"$f":"B2","v":"PSCW Docket No. 30010-1__-GP-11"}]
[null,"Exhibit 1.9"]
[null,"Page 2 of 2"]

{"sheet":"Wy 1.10","index":54,"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. 30010-1__-GP-11"},"Questar Gas Company"]

{"sheet":"Ut 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 $/Dth",null,"Injection (4)","Withdrawal (5)","Balance"]
[null,"Jul 11",null,null,{"$f":"-1*'Other Inputs'!D205","v":6884591},null,null,null,{"$f":"M8/E8","v":4.1522534962498137},null,null,null,{"$f":"'Other Inputs'!E205","v":28586567.050000001}]
[null,"Aug 11",{"$f":"'Monthly Inputs'!E39","v":2155790},{"$f":"-'Monthly Inputs'!E46","v":0},{"$f":"E8+C9+D9","v":9040381},{"$f":"F21","v":0.96235567334562444},{"$f":"'Other Inputs'!F102","v":4.3019699999999998},{"$f":"'Monthly Inputs'!E85","v":4.04},{"$f":"M9/E9","v":4.1856035974593144}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":9252884.18600283},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":37839451.236002833}]
[null,"Sep 11",{"$f":"'Monthly Inputs'!F39","v":2006788},{"$f":"-'Monthly Inputs'!F46","v":0},{"$f":"E9+C10+D10","v":11047169},{"$f":"F22","v":0.91260207852537722},{"$f":"G9","v":4.3019699999999998},{"$f":"'Monthly Inputs'!F85","v":3.61},{"$f":"M10/E10","v":4.1957563075940998},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":8511777.7768051717},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":46351229.012808003}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Oct11"},{"$f":"'Monthly Inputs'!G39","v":2749143},{"$f":"-'Monthly Inputs'!G46","v":0},{"$f":"E10+C11+D11","v":13796312},{"$f":"Calculations!D174","v":0.57985258201828127},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!D192","v":3.6889699999999999},{"$f":"M11/E11","v":4.1679538556744218},null,11151162.781679299,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":57502391.794487298}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Nov11"},{"$f":"'Monthly Inputs'!H39","v":1560602},{"$f":"-'Monthly Inputs'!H46","v":0},15356914,{"$f":"Calculations!E174","v":0.47040203020387522},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!E192","v":3.9408799999999999},{"$f":"M12/E12","v":4.1631132505455746},null,6430180.3664015476,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":63932572.160888843}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Dec11"},{"$f":"'Monthly Inputs'!I39","v":0},{"$f":"-'Monthly Inputs'!I46","v":-6199260},9157654,{"$f":"Calculations!F174","v":0.52241159584241714},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!F192","v":4.2775600000000003},4.1631132505455746,null,0,{"$f":"D13*I12","v":-25808221.44957716},38124350.711311683]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Jan12"},{"$f":"'Monthly Inputs'!J39","v":0},{"$f":"-'Monthly Inputs'!J46","v":-6278191},2879463,{"$f":"Calculations!G174","v":0.43059654032052913},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!G192","v":4.2861500000000001},4.1631132505455746,null,0,-26136820.141555972,11987530.569755711]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Feb12"},{"$f":"'Monthly Inputs'!K39","v":0},{"$f":"-'Monthly Inputs'!K46","v":-2553150},326313,{"$f":"Calculations!H174","v":0.46176227533566333},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!H192","v":4.1957700000000004},4.1631132505455719,null,0,-10629052.595630433,1358477.9741252773]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Mar12"},{"$f":"'Monthly Inputs'!L39","v":0},{"$f":"-'Monthly Inputs'!L46","v":0},326313,{"$f":"Calculations!I174","v":0.49998217643983706},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!I192","v":3.8641999999999999},4.1631132505455719,null,0,0,1358477.9741252773]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Apr12"},{"$f":"'Monthly Inputs'!M39","v":563980},{"$f":"-'Monthly Inputs'!M46","v":0},890293,{"$f":"Calculations!J174","v":0.60657068424530036},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!J192","v":3.8910100000000001},4.1564807849508476,null,2342007.773350968,0,3700485.7474762453]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"May12"},{"$f":"'Monthly Inputs'!N39","v":966100},{"$f":"-'Monthly Inputs'!N46","v":0},1856393,{"$f":"Calculations!K174","v":0.97341314390918277},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!K192","v":3.9498500000000001},4.237643984505854,null,4166246.8818525299,0,7866732.6293287752]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jun12"},{"$f":"'Monthly Inputs'!O39","v":2316780},{"$f":"-'Monthly Inputs'!O46","v":0},4173173,{"$f":"Calculations!L174","v":0.96653684886369262},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!L192","v":4.0199999999999996},4.2790481952853625,null,9990475.7649348266,0,{"$f":"M18+L19+K19","v":17857208.394263603}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Jul12"},{"$f":"'Monthly Inputs'!P39","v":2312930},{"$f":"-'Monthly Inputs'!P46","v":0},6486103,{"$f":"Calculations!M174","v":0.9625986310350233},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!M192","v":4.1460299999999997},4.2921351327505164,null,9982022.1666749213,0,{"$f":"M19+L20+K20","v":27839230.560938522}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Aug12"},{"$f":"'Monthly Inputs'!Q39","v":2159220},{"$f":"-'Monthly Inputs'!Q46","v":0},8645323,{"$f":"Calculations!N174","v":0.96235567334562444},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!N192","v":4.1695900000000004},4.298243302096485,null,9320471.1182721667,0,{"$f":"M20+L21+K21","v":37159701.679210693}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Sep12"},{"$f":"'Monthly Inputs'!R39","v":2072178},{"$f":"-'Monthly Inputs'!R46","v":0},10717501,{"$f":"Calculations!O174","v":0.91260207852537722},{"$f":"'Ut 1.4 p2'!$F$15","v":4.3223419382079511},{"$f":"Calculations!O192","v":4.0862600000000002},4.2989133527369532,null,8913906.4776609521,0,{"$f":"M21+L22+K22","v":46073608.156871647}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":14700933},{"$f":"SUM(D11:D22)","v":-15030601},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":62296473.330827206},{"$f":"SUM(L11:L22)","v":-62574094.18676357},{"$f":"L26+K26","v":-277620.85593636334}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.2375863716151354},{"$f":"L26/D26","v":4.1631132505455746}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Wy Storage","index":56,"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":"2011-07-12"},null,null,{"$f":"-'Other Inputs'!D205","v":6884591},null,null,null,{"$f":"M8/E8","v":4.1522534962498137},null,null,null,{"$f":"'Other Inputs'!E205","v":28586567.050000001}]
[null,{"$f":"B10-30","v":"2011-08-12"},{"$f":"'Monthly Inputs'!E39","v":2155790},{"$f":"-'Monthly Inputs'!E46","v":0},{"$f":"E8+C9+D9","v":9040381},{"$f":"F21","v":0.96235567334562444},{"$f":"'Other Inputs'!$F$102","v":4.3019699999999998},{"$f":"'Monthly Inputs'!E85","v":4.04},{"$f":"M9/E9","v":4.1856035974593144},null,{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":9252884.18600283},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":37839451.236002833}]
[null,{"$f":"B11-30","v":"2011-09-11"},{"$f":"'Monthly Inputs'!F39","v":2006788},{"$f":"-'Monthly Inputs'!F46","v":0},11047169,{"$f":"F22","v":0.91260207852537722},{"$f":"'Other Inputs'!$F$102","v":4.3019699999999998},{"$f":"'Monthly Inputs'!F85","v":3.61},{"$f":"M10/E10","v":4.1957563075940998},null,8511777.7768051717,{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":46351229.012808003}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Oct11"},{"$f":"'Monthly Inputs'!G39","v":2749143},{"$f":"-'Monthly Inputs'!G46","v":0},13796312,{"$f":"Calculations!D174","v":0.57985258201828127},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!D192","v":3.6889699999999999},4.1679538556744218,null,11151162.781679299,0,{"$f":"M10+L11+K11","v":57502391.794487298}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Nov11"},{"$f":"'Monthly Inputs'!H39","v":1560602},{"$f":"-'Monthly Inputs'!H46","v":0},15356914,{"$f":"Calculations!E174","v":0.47040203020387522},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!E192","v":3.9408799999999999},4.1631132505455746,null,6430180.3664015476,0,63932572.160888843]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Dec11"},{"$f":"'Monthly Inputs'!I39","v":0},{"$f":"-'Monthly Inputs'!I46","v":-6199260},9157654,{"$f":"Calculations!F174","v":0.52241159584241714},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!F192","v":4.2775600000000003},4.1631132505455746,null,0,-25808221.44957716,38124350.711311683]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Jan12"},{"$f":"'Monthly Inputs'!J39","v":0},{"$f":"-'Monthly Inputs'!J46","v":-6278191},2879463,{"$f":"Calculations!G174","v":0.43059654032052913},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!G192","v":4.2861500000000001},4.1631132505455746,null,0,-26136820.141555972,11987530.569755711]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Feb12"},{"$f":"'Monthly Inputs'!K39","v":0},{"$f":"-'Monthly Inputs'!K46","v":-2553150},326313,{"$f":"Calculations!H174","v":0.46176227533566333},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!H192","v":4.1957700000000004},4.1631132505455719,null,0,-10629052.595630433,1358477.9741252773]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Mar12"},{"$f":"'Monthly Inputs'!L39","v":0},{"$f":"-'Monthly Inputs'!L46","v":0},326313,{"$f":"Calculations!I174","v":0.49998217643983706},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!I192","v":3.8641999999999999},4.1631132505455719,null,0,0,1358477.9741252773]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Apr12"},{"$f":"'Monthly Inputs'!M39","v":563980},{"$f":"-'Monthly Inputs'!M46","v":0},890293,{"$f":"Calculations!J174","v":0.60657068424530036},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!J192","v":3.8910100000000001},4.1564807849508476,null,2342007.773350968,0,3700485.7474762453]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"May12"},{"$f":"'Monthly Inputs'!N39","v":966100},{"$f":"-'Monthly Inputs'!N46","v":0},1856393,{"$f":"Calculations!K174","v":0.97341314390918277},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!K192","v":3.9498500000000001},4.237643984505854,null,4166246.8818525299,0,7866732.6293287752]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"Jun12"},{"$f":"'Monthly Inputs'!O39","v":2316780},{"$f":"-'Monthly Inputs'!O46","v":0},4173173,{"$f":"Calculations!L174","v":0.96653684886369262},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!L192","v":4.0199999999999996},4.2790481952853625,null,9990475.7649348266,0,{"$f":"M18+L19+K19","v":17857208.394263603}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Jul12"},{"$f":"'Monthly Inputs'!P39","v":2312930},{"$f":"-'Monthly Inputs'!P46","v":0},6486103,{"$f":"Calculations!M174","v":0.9625986310350233},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!M192","v":4.1460299999999997},4.2921351327505164,null,9982022.1666749213,0,{"$f":"M19+L20+K20","v":27839230.560938522}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Aug12"},{"$f":"'Monthly Inputs'!Q39","v":2159220},{"$f":"-'Monthly Inputs'!Q46","v":0},8645323,{"$f":"Calculations!N174","v":0.96235567334562444},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!N192","v":4.1695900000000004},4.298243302096485,null,9320471.1182721667,0,{"$f":"M20+L21+K21","v":37159701.679210693}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Sep12"},{"$f":"'Monthly Inputs'!R39","v":2072178},{"$f":"-'Monthly Inputs'!R46","v":0},10717501,{"$f":"Calculations!O174","v":0.91260207852537722},{"$f":"'Wy 1.4 p2'!$F$17","v":4.3223419382079511},{"$f":"Calculations!O192","v":4.0862600000000002},4.2989133527369532,null,8913906.4776609521,0,{"$f":"M21+L22+K22","v":46073608.156871647}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":14700933},{"$f":"SUM(D11:D22)","v":-15030601},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":62296473.330827206},{"$f":"SUM(L11:L22)","v":-62574094.18676357},{"$f":"L26+K26","v":-277620.85593636334}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.2375863716151354},{"$f":"L26/D26","v":4.1631132505455746}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Clay Basin Capacity","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"]
["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":58,"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":59,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["QGM gathered",42814379,"Adjusted test year->",0.184772377032909,50725293.579017863]
["Birch Creek",2570865,"Adjusted test year->",0.184772377032909,3045889.8370807096]
["Other",14687231]
[]
["Input Operator Service Fee >",null,264488359]
[]
["do not change the order of the months below!!!!!"]
["\\/",null,"2011-07-11"]
["\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr"]
["January",6025923,3.95,4.1080000000000005,24754491.684000004]
["February",6191207,3.87,4.0247999999999999,24918369.933600001]
["March",6115283,3.72,3.8688000000000002,23658806.8704]
["April",6036273,3.89,4.0456000000000003,24420346.048800003]
["May",5988828,3.93,4.0872000000000002,24477537.801600002]
["June",5836397,4.0199999999999996,4.1807999999999996,24400808.577599999]
["July",5569433,4.1399999999999997,4.3056000000000001,23979750.724800002]
["August",5311649,4.1500000000000004,4.3160000000000007,22925077.084000003]
["September",5947801,4.08,4.2431999999999999,25237709.203199998]
["October",5920619,3.61,3.7544,22228371.9736]
["November",6207015,3.75,3.9000000000000004,24207358.500000004]
["December",6021781,3.87,4.0247999999999999,24236464.1688]
[]
[null,71172209,"CANYON CREEK",4.0668274406151985,289445092.5704]
[null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",3.8668274406151983]
[]
[]
["Make sure all spot pricing is only 2 decimals"]

{"sheet":"Expenses","index":60,"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,"2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01","2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2011-07-01"]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.97118000000000004,0.96552000000000004,0.96716999999999997,0.96023000000000003,0.96345000000000003,0.97116000000000002,0.96426999999999996,0.96338999999999997,0.96181000000000005,0.95762000000000003,0.96182000000000001,0.97645999999999999]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,2611754.8372622002,2882111.138028,2736308.2822737,1860116.1604847002,2522370.427263,2327126.8542300002,2696842.3335992,3076590.2135498999,2756681.7575302999,3248211.7804316003,3087534.1403737999,2980381.9411962,32786029.866222598]
[null,504,null,null,"Wyoming",null,77504.452737799846,102924.01197199989,92882.327726299874,77040.7295152999,95690.112736999989,69107.395769999828,99928.626400799956,116914.19645010028,109457.87246969994,143751.39956839988,122561.4496261999,71849.528803800233,1179612.1037773995]
[null,505,null,null,"Total",null,2689259.29,2985035.15,2829190.61,1937156.8900000001,2618060.54,2396234.25,2796770.96,3193504.41,2866139.63,3391963.18,3210095.59,3052231.47,33965641.969999999]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,28621.920000000002,11159.77,24913.89,19159.95,13814.460000000001,11805.4,15202.57,11003.37,16138.789999999999,18977.21,14600.029999999999,18701.13,204098.49]
[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,28621.920000000002,11159.77,24913.89,19159.95,13814.460000000001,11805.4,15202.57,11003.37,16138.789999999999,18977.21,14600.029999999999,18701.13,204098.49]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,1945919.7000000002,2031404.99,2040203.07,2055236.88,2182990.33,2116538.2200000002,2086096,1737755.98,2051875.06,2017566.05,2081372.54,2332536.91,24679495.73]
[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,1945919.7000000002,2031404.99,2040203.07,2055236.88,2182990.33,2116538.2200000002,2086096,1737755.98,2051875.06,2017566.05,2081372.54,2332536.91,24679495.73]
[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,9528.3732334000015,7358.4403344000002,13030.7684553,14403.651648300001,14996.802568499999,11666.2828668,12147.622749799999,25356.559674599997,14073.9829861,11633.071997999999,14391.4818232,13856.240808800001,162443.27914720002]
[null,524,null,null,"Wyoming",null,282.75676659999954,262.77966560000004,442.32154470000023,596.55835169999955,568.92743150000024,346.44713319999937,450.11725020000085,963.58032540000204,558.82701389999966,514.8280020000002,571.27817680000044,334.03919119999955,5892.4608528000017]
[null,525,null,null,"Total",null,9811.130000000001,7621.22,13473.09,15000.210000000001,15565.73,12012.73,12597.74,26320.14,14632.81,12147.9,14962.76,14190.28,168335.74000000002]
[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,1880353.8571958002,4625723.6232119994,9570365.246834999,30867547.0312314,31468162.076635502,52760273.513676003,29646780.7969025,19514824.949357998,16379683.1435358,9705493.6867530011,3750561.7276408002,1069852.9601177999,211239622.61309358]
[null,539,null,null,"Wyoming",null,55799.952804199886,165190.7267880002,324860.25316500105,1278446.1487686001,1193794.5133644976,1566792.5863239989,1098529.9530974999,741587.25064200163,650378.03646419942,429521.96324699931,148880.71235919977,25791.469882200006,7679573.5669063963]
[null,540,null,null,"Total",null,1936153.81,4790914.3499999996,9895225.5,32145993.18,32661956.59,54327066.100000001,30745310.75,20256412.199999999,17030061.18,10135015.65,3899442.44,1095644.43,218919196.18000001]
[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,67035.699500000002,0,56057.173199999997,32311.7395,3531662.0430435003,0,8664795.9743305985,4014767.6999480999,0,758788.86143759999,0,0,17125419.190959796]
[null,549,null,null,"Wyoming",null,1989.3004999999976,0,1902.8268000000025,1338.2605000000003,133979.1869564997,0,321064.80566940084,152566.09005190013,0,33580.618562399992,0,0,646421.08904020069]
[null,550,null,null,"Total",null,69025,0,57960,33650,3665641.23,0,8985860.7799999993,4167333.79,0,792369.48,0,0,17771840.280000001]
[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,-1888287.6111400002,-8337498.8558400003,-1559183.46153,4649183.0399700003,18195225.340500001,19268429.144280002,11448146.113149999,7996180.35255,-1750314.3415300001,-368580.27704000002,-8278714.6442600004,-8584385.9976400007,30790198.801469997]
[null,559,null,null,"Wyoming",null,-56035.388859999832,-297743.14415999968,-52925.538470000029,192555.96002999973,690264.65949999914,572203.85571999848,424198.88685000129,303864.64745000005,-69498.658469999908,-16311.722959999985,-328628.35573999956,-206948.00235999934,1154997.1985300004]
[null,560,null,null,"Total",null,-1944323,-8635242,-1612109,4841739,18885490,19840633,11872345,8300045,-1819813,-384892,-8607343,-8791334,31945196]
[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,4718873.1157358009,1593519.3984168,6039950.4977231994,4068118.0326238996,15521260.776642,11959835.4,11434938.825169099,9480726.568028098,7022463.7088697003,1701423.6502057998,71633.131503000011,4275.6449312000004,73617018.749848604]
[null,569,null,null,"Wyoming",null,140033.69426419958,56906.691583199892,205022.46227680054,168489.89737610007,588823.5833579991,355164.59999999963,423709.50483090058,360279.22197190113,278836.66113029979,75297.439794200007,2843.5184969999973,103.07506879999983,2655510.3501514001]
[null,570,null,null,"Total",null,4858906.8100000005,1650426.0899999999,6244972.96,4236607.93,16110084.359999999,12315000,11858648.33,9841005.7899999991,7301300.3700000001,1776721.0899999999,74476.650000000009,4378.72,76272529.100000009]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-16427441.018150402,-10004875.610104801,-12586830.713140201,-3911827.0032671001,-280207.97707949998,-382824.26993640006,-346700.16390789999,-548690.79763079993,-1756056.7896626,-6311071.9580303999,-8502040.8900442012,-9656419.8518739995,-70714987.042828307]
[null,574,null,null,"Wyoming",null,-487488.26184959896,-357287.37989519909,-427252.3468597997,-162016.76673289994,-10630.132920500007,-11368.520063599979,-12846.606092100032,-20850.922369200038,-69726.670337399933,-279299.96196960006,-337493.41995579936,-232792.04812600091,-2409053.0371716982]
[null,575,null,null,"Total",null,-16914929.280000001,-10362162.99,-13014083.060000001,-4073843.77,-290838.11,-394192.79000000004,-359546.77,-569541.72,-1825783.46,-6590371.9199999999,-8839534.3100000005,-9889211.9000000004,-73124040.080000013]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,300635.56726000004,307377.15408000001,309889.97252999997,309485.00969000004,310297.37805,312451.30680000002,308629.07754999999,307258.78964999999,306299.93622000003,303617.25148000004,303779.30515999999,306889.66048000002,3686610.4089500005]
[null,579,null,null,"Wyoming",null,8921.4327399999602,10976.845919999992,10519.02747000003,12817.990309999965,11771.621950000001,9278.6931999999797,11435.922450000013,11676.210350000008,12162.063779999968,13436.748519999965,12058.694840000011,7398.3395199999795,132453.59104999987]
[null,580,null,null,"Total",null,309557,318354,320409,322303,322069,321730,320065,318935,318462,317054,315838,314288,3819064]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,20251868.415626403,20269061.419024799,21650847.095568299,19148352.011947401,22036774.553487003,20825098.400568001,21318704.579840399,20495329.466735099,21056994.354851201,20581824.8085998,20832373.664303202,23706560.4825936,252173789.25314522]
[null,584,null,null,"Wyoming",null,600979.0643735975,723835.07097519934,734924.89443169907,793070.36805259809,835999.90651299804,618431.39943199977,789941.94015960023,778847.62326490134,836097.16514879838,910859.98140019923,826953.09569679946,571505.67740640044,9021446.1868547909]
[null,585,null,null,"Total",null,20852847.48,20992896.489999998,22385771.989999998,19941422.379999999,22872774.460000001,21443529.800000001,22108646.52,21274177.09,21893091.52,21492684.789999999,21659326.760000002,24278066.16,261195235.43999997]
[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,3986481.8719824003,4782018.0325248009,4817982.4917483004,5557136.0926847002,5462115.2273744997,5649345.2759699998,5593343.8677255996,5516648.692658999,5586107.6195037002,4080890.8692028006,4826429.8611596003,4888234.4454146,60746734.347950004]
[null,599,null,null,"Wyoming",null,118299.80801759986,170772.20747519936,163543.49825169984,230160.79731529951,207213.9826255003,167765.47403000016,207255.4122744007,209639.40734100062,221804.15049629938,180602.07079719985,191587.91884039994,117843.06458539981,2186487.7920499993]
[null,600,null,null,"Total",null,4104781.68,4952790.24,4981525.99,5787296.8899999997,5669329.21,5817110.75,5800599.2800000003,5726288.0999999996,5807911.7699999996,4261492.9400000004,5018017.78,5006077.51,62933222.139999993]
[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,17485344.7285056,18167359.499675997,33113534.313663594,64669222.596513309,100979461.4384845,114859745.52845441,92878927.597109303,71627751.844521999,51683947.222304203,35748775.005038202,18201920.347659402,17080483.5660282,636496473.68795872]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,460286.81149439787,575837.81032399996,1053919.7263364007,2592499.9434866975,3747476.3615154941,3347721.9315455966,3363668.5628907033,2655487.3054780052,1970069.4476957971,1491953.3649617981,639334.89234060014,355085.14397180022,22253341.302041288]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,17945631.539999999,18743197.309999995,34167454.039999992,67261722.540000007,104726937.8,118207467.46000001,96242596.160000011,74283239.150000006,53654016.670000002,37240728.369999997,18841255.240000002,17435568.710000001,658749814.99000001]
[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,-4714,-2976,-5918,-5852,-2412,-2437,-2437,-2343,-2519,-3391,-2399,-2437,-39835]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-97796.68,-101199.51000000001,-91557.94,-96879.360000000001,-97413.46,-99642.39,-106072.06,-102465.06,-109855.34,-95901.82,-92761.56,-105836.98,-1197382.1599999999]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-102510.68,-104175.51000000001,-97475.94,-102731.36,-99825.46,-102079.39,-108509.06,-104808.06,-112374.34,-99292.82,-95160.56,-108273.98,-1237217.1599999999]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,847662.36,940789.41,934676.57000000007,781077.70000000007,959728.64000000001,1092926.8900000001,869882.09,860970.83,892935.71,718622.03,923306.64,644924.38000000012,10467503.250000002]
[null,628,null,null,"Wyoming",null,44124.89,48041.919999999998,44653.11,42718.2,53144.53,54305.97,51801.400000000009,45950.04,52879.14,34149.479999999996,46672.43,39755.19,558196.30000000005]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,891787.25,988831.33000000007,979329.68,823795.9,1012873.17,1147232.8600000001,921683.49,906920.87,945814.85,752771.51,969979.07000000007,684679.57000000007,11025699.550000001]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,130060.75,142016.19,139379.06,145286.82,158139.20000000001,128089.29999999999,132113.92000000001,132499.09,134396,138771.25,125709.26000000001,124214.64000000001,1630675.48]
[null,633,null,null,"Wyoming",null,4438.47,4694.75,4607.5600000000004,4802.87,5227.74,4234.3500000000004,4367.3999999999996,4380.1400000000003,4442.84,4587.4800000000005,4155.68,4106.26,54045.54]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,134499.22,146710.94,143986.62,150089.69,163366.94,132323.65,136481.32,136879.23000000001,138838.84,143358.73000000001,129864.94,128320.90000000001,1684721.0199999998]
[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,0,1896.8700000000001,950.5,0,1489.45,0,1318.66,930.15,612.08000000000004,610.14,594.79,0,8402.64]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,0,1896.8700000000001,950.5,0,1489.45,0,1318.66,930.15,612.08000000000004,610.14,594.79,0,8402.64]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,4709,2971,5913,5847,2407,2432,2432,2338,2514,3386,2394,2432,39775]
[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,4714,2976,5918,5852,2412,2437,2437,2343,2519,3391,2399,2437,39835]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,659046.38,733889.54,594113.4,692736.33000000007,403778.29000000004,497204.91000000003,564571.56000000006,436156.69,574185.03,563864.60000000009,550886.66,569112.42999999993,6839545.8200000003]
[null,648,null,null,"Wyoming",null,40626.11,46144.52,34537.130000000005,36295.31,21801.800000000003,23040.85,28731.129999999997,27114.940000000002,36228.200000000004,32589.570000000003,31170.46,29972.66,388252.68]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,699672.49,780034.06,628650.53,729031.64,425580.09,520245.76000000001,593302.69000000006,463271.63,610413.23,596454.17000000004,582057.12,599085.09,7227798.5000000009]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,66839.429999999993,55123.19,50464.950000000004,193653.14,74607.33,62659.710000000006,61592.72,109981.09999999999,69377.740000000005,44385.840000000004,188987.09999999998,15317.29,992989.54]
[null,653,null,null,"Wyoming",null,2085.69,1776.2700000000002,1668.95,6608.12,4966.6499999999996,3336.58,4334.55,5134.13,2613.87,2732.77,6380.64,420.83,42059.05]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,68925.119999999995,56899.46,52133.9,200261.26,79573.98,65996.290000000008,65927.27,115115.23,71991.61,47118.61,195367.74,15738.12,1035048.59]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,414452.19,431109.9,456685.37,480730.85000000003,438292.04,494421.17,438016.74,400773.88,367450.18,377246.19,344018.52,296616.64,4939813.669999999]
[null,658,null,null,"Wyoming",null,19133.919999999998,20267.66,21024.51,20706,20552.650000000001,26747.46,26665.47,23347.77,12149.78,5692.09,3656.4300000000003,2517.0699999999997,202460.80999999997]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,433586.11,451377.56,477709.88,501436.85000000003,458844.69,521168.63,464682.21,424121.65,379599.96,382938.28,347674.95,299133.71000000002,5142274.4799999995]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,219097.84,214630.5,252827.43999999997,286250.77,292325.64999999997,326651.38,277255.51,268485.88999999996,226336.89,189523.93000000002,167820.1,172301.71000000002,2893507.6100000003]
[null,663,null,null,"Wyoming",null,9515.0400000000009,10026.43,11204.04,13092.25,12675.960000000001,16793.32,14277.98,13121.15,13308.83,10720.4,7140.13,5004.43,136879.96]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,228612.88,224656.93,264031.48,299343.02,305001.61,343444.7,291533.49,281607.03999999998,239645.72,200244.33000000002,174960.23,177306.14,3030387.5700000003]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,546378.67999999993,487472.55,397059.61,429347.53,561256.08000000007,679221.66999999993,812237.07000000007,470363.19999999995,575255.38,485273.41000000003,422312.3,268127.5,6134304.9800000004]
[null,668,null,null,"Wyoming",null,28074.190000000002,19892.77,19694.03,35869.53,46229.69,56739.290000000008,73412.460000000006,69331.14,63102.95,44448.41,27230.51,18071.5,502096.47000000009]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,574452.87,507365.32,416753.64,465217.06,607485.77,735960.96,885649.53,539694.34,638358.32999999996,529721.82000000007,449542.81,286199,6636401.4500000002]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,6539.97,6546.7300000000005,6546.7300000000005,6546.7300000000005,6546.7300000000005,6485.6,5370.75,5928.2,5928.2,5928.2,5928.2,5928.2,74224.239999999991]
[null,673,null,null,"Wyoming",null,223.18,216.42000000000002,216.42000000000002,216.42000000000002,216.42000000000002,214.4,177.55,195.97,195.97,195.97,195.97,195.97,2460.66]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,6763.1500000000005,6763.1500000000005,6763.1500000000005,6763.1500000000005,6763.1500000000005,6700,5548.3,6124.17,6124.17,6124.17,6124.17,6124.17,76684.899999999994]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,34439.980000000003,35596.090000000004,47670.400000000001,32548.329999999998,40640.22,50711.43,37612.79,38072.01,45930.98,35704.07,45193.79,42929.740000000005,487049.82999999996]
[null,678,null,null,"Wyoming",null,1106.68,1090.67,1455.3,1025.8,1331.76,1881.48,1341.52,1198.8900000000001,1572.03,1064.3,1400.06,1268.3800000000001,15736.869999999999]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,35546.660000000003,36686.76,49125.700000000004,33574.129999999997,41971.98,52592.91,38954.31,39270.9,47503.01,36768.370000000003,46593.85,44198.12,502786.70000000007]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,3187.5299999999997,4298.7299999999996,4298.46,4100.8900000000003,7516.04,4344.4800000000005,13448.04,1372.6200000000001,7883.08,5580.83,5113.24,4963.7299999999996,66107.67]
[null,683,null,null,"Wyoming",null,108.78,142.1,142.09,135.57,248.46,143.62,444.56,45.37,260.59000000000003,184.5,169.04,164.1,2188.7799999999997]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,3296.31,4440.83,4440.55,4236.46,7764.5,4488.1000000000004,13892.6,1417.99,8143.67,5765.33,5282.28,5127.83,68296.45]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,592960.4,610346.07999999996,619423.35000000009,573509.87,607267.12,739361.5,664926.6,607323.4,530279.15999999992,557523.65,485398.29,515469.92,7103789.3400000008]
[null,688,null,null,"Wyoming",null,11224.619999999999,19797.66,20607.100000000002,5408.24,-7285.0400000000009,15354.880000000001,15223.27,16454.600000000002,3705.2900000000004,5612.67,6700.63,5594.5,118398.42000000001]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,604185.02,630143.74,640030.45000000007,578918.11,599982.07999999996,754716.38,680149.87,623778,533984.44999999995,563136.32000000007,492098.92,521064.42,7222187.7599999998]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,193392.57,117863.76000000001,98327.52,104191.08,-901582.94,84049.56,73668.639999999999,64240.469999999994,84157.3,130346.21999999999,104775.39,67102.69,220532.26000000013]
[null,693,null,null,"Wyoming",null,3924.87,3367.39,1326.51,1018.98,-13889.27,2146,646.56000000000006,3218.37,5027.3500000000004,1391.08,1560.6000000000001,2864.16,12602.6]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,197317.44,121231.15000000001,99654.03,105210.06,-915472.21,86195.56,74315.199999999997,67458.84,89184.650000000009,131737.29999999999,106335.99,69966.850000000006,233134.86000000004]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,16902.810000000001,8416.4000000000015,10581.740000000002,9040.380000000001,17834.509999999998,13731.61,10650.63,12764.43,6544.2000000000007,9234.9599999999991,6038.88,6952.59,128693.14000000001]
[null,698,null,null,"Wyoming",null,322.73,65.8,3057.97,972.66000000000008,2774.45,522.96,2135.1,1768.97,274.49,382.03000000000003,112.99000000000001,216.27,12606.42]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,17225.54,8482.2000000000007,13639.710000000001,10013.040000000001,20608.96,14254.57,12785.73,14533.4,6818.6900000000005,9616.99,6151.87,7168.8600000000006,141299.56]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,89601.42,92250.36,145764.5,73174,110041,146532.94,172921.81000000003,97025.569999999992,75372.490000000005,68526.87000000001,59135.79,36181.479999999996,1166528.23]
[null,703,null,null,"Wyoming",null,6409.09,7422.09,10176.06,3175.75,3644.78,4576.32,6652.55,7796.0999999999995,1936.47,5552.15,3544.3,1284.9000000000001,62170.560000000005]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,96010.51,99672.45,155940.56,76349.75,113685.78,151109.26,179574.36000000002,104821.67,77308.960000000006,74079.02,62680.090000000004,37466.379999999997,1228698.79]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,98707.6,97977.37000000001,118280.93000000001,110743.37000000001,122639.07,157421.69999999998,136820.49000000002,118598.09,87130.3,66293.440000000002,63946.62,36748.479999999996,1215307.4600000002]
[null,708,null,null,"Wyoming",null,1055.8,980.98,1162.73,1321.34,1101.0899999999999,1380.92,973.71,1039.58,124.81,15.790000000000001,102.11,-193.6,9065.260000000002]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,99763.400000000009,98958.35,119443.66,112064.71,123740.16,158802.62,137794.20000000001,119637.67,87255.11,66309.23,64048.73,36554.879999999997,1224372.72]
[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,3923978.9099999997,3981297.8,3882013.0300000003,3928784.790000001,2901435.9800000004,4486245.8500000006,4273521.3600000003,3626893.4699999997,3685676.6399999997,3400211.49,3500964.7800000007,2809323.4200000004,44400347.520000003]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,172379.05999999997,185829.30000000005,176489.01,173372.04,154236.12,211423.40000000002,232508.87,221032.31000000003,198439.69,149933.82999999999,140791.76999999996,111247.62000000001,2127683.02]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,4096357.9699999997,4167127.1000000006,4058502.04,4102156.8299999996,3055672.1,4697669.25,4506030.2300000004,3847925.7799999993,3884116.3299999996,3550145.3200000003,3641756.55,2920571.04,46528030.540000007]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,84512.37000000001,165655.23000000001,22850.48,-77762.17,233377.88999999998,103758.28,5680.58,167747.13999999998,93766.680000000008,4909.62,162136.41,88786.76,1055419.27]
[null,731,null,null,"Wyoming",null,2331.4299999999998,4860.3100000000004,-192.3,-2964.11,7407.2300000000005,3594.38,190.03999999999996,5049.63,2844.09,-533.04999999999995,4881.55,1977.3500000000001,29446.55]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,86843.8,170515.54,22658.18,-80726.28,240785.12,107352.66,5870.62,172796.77,96610.77,4376.57,167017.96,90764.11,1084865.82]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,274908.79000000004,261283.46,286792.08,291309.96000000002,233470.38,316720.99,287604.71999999997,281524.70999999996,304391.42,272755.76999999996,271360.37,231066.46,3313189.11]
[null,736,null,null,"Wyoming",null,11440.240000000002,10021.780000000001,9807.57,10204.060000000001,8538.5600000000013,11521.140000000001,11223.09,10447.4,10422.960000000001,9432.7800000000007,9266.7999999999993,7828.5700000000006,120154.95000000001]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,286349.03000000003,271305.24,296599.65000000002,301514.02,242008.94,328242.13,298827.81,291972.11,314814.38,282188.55,280627.17,238895.03,3433344.0599999991]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,1343052.07,1304651.2,1421992.84,1448126.75,1177652.6000000001,996418.16999999993,1008671.2,1010422.39,2226554.46,1415046.11,1251946.5099999998,1560900.5500000003,16165434.85]
[null,741,null,null,"Wyoming",null,51793.8,49501.030000000006,53605.26,53124.700000000004,45825.89,40802.400000000001,41984.53,46806.630000000005,86039.93,55589.159999999996,48392.869999999995,72906.899999999994,646373.10000000009]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,1394845.87,1354152.23,1475598.1,1501251.45,1223478.49,1037220.57,1050655.73,1057229.02,2312594.39,1470635.27,1300339.3799999999,1633807.4500000002,16811807.949999999]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,112498.18000000001,146417.80000000002,135172.91,128973.28000000001,153021.06000000003,1364.4700000000003,-11810.900000000001,32335.360000000004,106138.47,23968.04,143350,137140.85,1108569.52]
[null,746,null,null,"Wyoming",null,5808.51,6707.49,5459.04,4883.1400000000003,7882.58,3252.79,4006.05,5325.4800000000005,6421.3600000000006,6423.3799999999992,7581.4400000000005,5702.68,69453.94]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,118306.69,153125.29,140631.95000000001,133856.42000000001,160903.64000000001,4617.26,-7804.85,37660.840000000004,112559.83,30391.420000000002,150931.44,142843.53,1178023.46]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,30280.760000000002,29405.06,27069.91,30855.41,31347.39,33920.49,34287.35,31485.800000000003,35801.479999999996,36116.880000000005,37640.820000000007,32916.230000000003,391127.58]
[null,751,null,null,"Wyoming",null,332.09000000000003,343.17,324.59000000000003,365.7,369.25,397.83,400.5,362.64,417.41,422.35,450.45,388.61,4574.5899999999992]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,30612.850000000002,29748.23,27394.5,31221.11,31716.639999999999,34318.32,34687.85,31848.440000000002,36218.89,36539.230000000003,38091.270000000004,33304.840000000004,395702.17000000004]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,56803.8,-258696.50000000003,94957.540000000008,749058.49,-1949379.46,305853.83,259326.5,142635.23000000001,90206.31,-121830.42,47448.15,51044.89,-532571.63999999978]
[null,756,null,null,"Wyoming",null,5579.5,-31975.21,10977.51,21204.920000000002,10072.450000000001,22212.23,22276.05,18278.82,14942.66,11067.62,5546.32,4043,114225.87]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,62383.3,-290671.71000000002,105935.05,770263.41,-1939307.01,328066.06,281602.55,160914.05000000002,105148.97,-110762.8,52994.47,55087.89,-418345.7699999999]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,9125.09,-99249.52,19463.59,74901.650000000009,63269.86,118314.55,95234.59,73899.5,25428.02,18194.560000000001,8968.83,8012.84,415563.56000000006]
[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,9125.09,-99249.52,19463.59,74901.650000000009,63269.86,118314.55,95234.59,73899.5,25428.02,18194.560000000001,8968.83,8012.84,415563.56000000006]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,80069.42,-454312.15,168215.17,302980.63,210161.13,448631.69,359893.79,279689.03999999998,221076.21,146145.39000000001,70277.36,63641.98,1896469.66]
[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,80069.42,-454312.15,168215.17,302980.63,210161.13,448631.69,359893.79,279689.03999999998,221076.21,146145.39000000001,70277.36,63641.98,1896469.66]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,7.21,-7.21,0,0,0,0,0,0]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0.24,-0.24,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N905",762,null,null,"Total",null,0,0,0,0,0,7.45,-7.45,0,0,0,0,0,0]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,1991250.48,1095154.58,2176514.52,2948443.9999999995,152920.85000000009,2324989.6800000002,2038880.6200000003,2019739.1700000002,3103363.0500000003,1795305.9500000002,1993128.45,2173510.56,23813201.909999996]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,77285.569999999992,39458.570000000014,79981.669999999984,86818.41,80095.959999999992,81781.010000000009,80080.02,86270.6,121088.41,82402.240000000005,76119.429999999993,92847.11,984229]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,2068536.0500000003,1134613.1499999999,2256496.1900000004,3035262.4099999997,233016.80999999982,2406770.6900000004,2118960.6399999997,2106009.77,3224451.4600000004,1877708.19,2069247.88,2266357.67,24797430.91]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,43129.57,46153.94,47441.65,43064.3,30319.64,49711.869999999995,44098.15,37690.28,46928.11,39229.210000000006,28824.190000000002,44331.83,500922.74000000005]
[null,774,null,null,"Wyoming",null,1437.74,1481.8600000000001,1513.74,1388.56,992.54000000000008,1622.16,1443.43,1211.5800000000002,1539.98,1256.8399999999999,909.21,1388.18,16185.82]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,44567.31,47635.8,48955.39,44452.86,31312.18,51334.03,45541.58,38901.86,48468.090000000004,40486.050000000003,29733.4,45720.01,517108.56]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,1104103.58,1163961.2000000002,2614739.4499999997,3989589.31,6554632.2299999995,6801499.9799999995,6140848.0099999998,4610431.9000000004,2985171.94,1790858.9100000001,1325417.3799999999,1284484.54,40365738.429999992]
[null,779,null,null,"Wyoming",null,13507.64,11294.14,20133.22,39678.870000000003,53899.200000000004,50308.62,48351.75,43274.55,32228.62,21770.25,15240.07,12636.470000000001,362323.4]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,1117611.22,1175255.3400000001,2634872.67,4029268.18,6608531.4299999997,6851808.5999999996,6189199.7599999998,4653706.45,3017400.56,1812629.1600000001,1340657.45,1297121.01,40728061.829999991]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,16461.920000000002,130704.12999999999,8512.08,165636.15000000002,28004.030000000002,-171.44000000000003,20929.689999999999,114830.63,32224.019999999997,3946.59,146813.09,28011.260000000002,695902.15000000014]
[null,784,null,null,"Wyoming",null,561.78,4250.55,215.23000000000002,5475.58,925.76,-5.67,30.400000000000002,3387.56,847.9,97.41,4567.7,264.5,20618.699999999997]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,17023.7,134954.68,8727.31,171111.73,28929.79,-177.11,20960.09,118218.19,33071.919999999998,4044,151380.79,28275.760000000002,716520.85000000009]
[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,1163695.07,1340819.27,2670693.1799999997,4198289.76,6612955.8999999994,6851040.4099999992,6205875.8500000006,4762952.8100000005,3064324.07,1834034.7100000002,1501054.66,1356827.6300000001,41562563.319999993]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,15507.16,17026.55,21862.190000000002,46543.01,55817.500000000007,51925.110000000008,49825.58,47873.69,34616.5,23124.5,20716.98,14289.150000000001,399127.92000000004]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,1179202.23,1357845.82,2692555.37,4244832.7700000005,6668773.3999999994,6902965.5199999996,6255701.4299999997,4810826.5000000009,3098940.57,1857159.2100000002,1521771.64,1371116.78,41961691.239999995]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,801,null,null,"Utah",null,1757355.1300000001,1547046.21,2261807.33,1717003.8699999999,3940398.72,589032.09,533604.87,582902.28,435383.53,476244.15,187124.18,446878.72000000003,14474781.079999998]
[null,802,null,null,"Wyoming",null,103365.15000000001,91712.11,104973.15000000001,73226.759999999995,199579.77000000002,26540.63,24060.11,34672.770000000004,25723.32,27687.78,18418.86,25252.32,755212.73]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,1860720.28,1638758.32,2366780.48,1790230.63,4139978.49,615572.72,557664.98,617575.05000000005,461106.85000000003,503931.93,205543.04000000001,472131.04000000004,15229993.809999999]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,901969.41,2843556.5999999996,1679368.8800000001,1697788.46,1179118.03,3568835.39,4191694.22,3303828.92,2206906.2799999998,2578361.11,2588168.4200000004,2109915.46,28849511.180000003]
[null,806,null,null,"Wyoming",null,31345.59,92703.41,53243.51,54872.19,42466.080000000002,144913.53999999998,189628.22999999998,138498.01999999999,97320.33,111353.54000000001,105762.81999999999,92933.35,1155040.6100000001]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,933315,2936260.01,1732612.3900000001,1752660.65,1221584.1100000001,3713748.93,4381322.45,3442326.94,2304226.61,2689714.65,2693931.24,2202848.81,30004551.789999995]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-219972.90000000002,-224204.12,-220170.36000000002,-220170.36000000002,-220170,-230466.35,-230466.35,-243932.29,-240926.51,-238220.92,-241089.00999999998,-237360.33,-2767149.5]
[null,810,null,null,"Wyoming",null,-14502.68,-14188.56,-14055.220000000001,-14055.220000000001,-14055.2,-14759.210000000001,-14759.210000000001,-923.38,-824.02,-734.58,-829.39,-706.13,-104392.80000000003]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-234475.58000000002,-238392.68,-234225.58000000002,-234225.58000000002,-234225.2,-245225.56,-245225.56,-244855.67,-241750.53,-238955.5,-241918.4,-238066.46,-2871542.3]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,129567.86,158418.04,237667.09,157806.78,538539.80000000005,94648.7,194605.71,230029.26,199265.75,244353.19,171873.02,154067.98000000001,2510843.1800000002]
[null,814,null,null,"Wyoming",null,4286.9800000000005,11908.56,10501.32,4927.1500000000005,20114.84,2868.19,12032.23,7377.16,9635.94,8817.35,6618.97,7834.08,106922.77000000002]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,133854.84,170326.6,248168.41,162733.93,558654.64,97516.89,206637.94,237406.42,208901.69,253170.54,178491.99,161902.06,2617765.9499999997]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,52120.57,-23687.22,52069.93,52174.47,52174.47,52210.939999999995,55854.49,51525.72,51414.36,37381.440000000002,43235.369999999995,48526.19,525000.73]
[null,818,null,null,"Wyoming",null,1778.68,-783.05000000000007,1721.32,1724.78,1724.78,1725.98,1846.43,1713.3700000000001,1688.64,1235.75,1453.76,1599.92,17430.36]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,53899.25,-24470.27,53791.25,53899.25,53899.25,53936.92,57700.92,53239.090000000004,53103,38617.19,44689.13,50126.11,542431.09]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,7204.5800000000008,5391.26,8562.15,6732.83,5513.11,6056.81,-8440.4699999999993,5608.68,17117.629999999997,6260.31,3962.6100000000006,4497.6500000000005,68467.149999999994]
[null,822,null,null,"Wyoming",null,686.86,425.38,667.01,568.23,451.01,650.54,-922.5,649.37,2393.92,776.53,411.08,559.99,7317.4199999999992]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,7891.4400000000005,5816.64,9229.16,7301.06,5964.12,6707.35,-9362.9699999999993,6258.05,19511.55,7036.84,4373.6900000000005,5057.6400000000003,75784.570000000007]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,196892.28,157000.84,174231.89,187735.94,109174.15,128903.15,158130.07,117006.42000000001,58994.130000000005,114128.13,79485.740000000005,71574.27,1553257.01]
[null,826,null,null,"Wyoming",null,18770.78,12387.03,13573.18,15844.29,8931.1,13844.82,17282.939999999999,13546.7,8320.7000000000007,13869.92,8245.84,8927.76,153545.06000000003]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,215663.06,169387.87,187805.07,203580.23,118105.25,142747.97,175413.01,130553.12000000001,67314.83,127998.05,87731.58,80502.03,1706802.0700000003]
[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,0,0,0,0,0,0,0,0,0,10342.890000000001,0,0,10342.890000000001]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,341.91,0,0,341.91]
["%,FACCOUNT,V930100",835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,10684.800000000001,0,0,10684.800000000001]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,141449.94,94775.48,273360.87000000005,146031.59000000003,193021.43000000002,152694.47,154066.14000000001,157837.43,159163.61000000002,160418.45000000001,160030.26999999999,162602.9,1955452.58]
[null,838,null,null,"Wyoming",null,4827.1400000000003,3133.08,9036.7199999999993,4827.49,6380.87,5047.74,5093.09,0,0,0,0,0,38346.130000000005]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,146277.08000000002,97908.56,282397.59000000003,150859.08000000002,199402.30000000002,157742.21,159159.23000000001,157837.43,159163.61000000002,160418.45000000001,160030.26999999999,162602.9,1993798.71]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,225585.27000000002,141954.31999999998,142024.5,142119.84999999998,-222347.16,112618,144364.31,144359.47,144344.71,144359.47,144165.87,143539.09,1407087.7]
[null,842,null,null,"Wyoming",null,7698.3600000000006,4692.7,4695.0200000000004,4698.17,-7350.32,3722.91,4772.37,4772.21,4771.72,4772.21,4765.8100000000004,4745.09,46756.25]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,233283.63,146647.01999999999,146719.51999999999,146818.01999999999,-229697.48,116340.91,149136.68,149131.68,149116.43,149131.68,148931.68,148284.18,1453843.9499999997]
[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,3350429.0000000009,4902242.0699999994,4793278.29,4033857.2700000005,5833665.4799999995,4659088.3400000017,5432446.6799999988,4549472.1099999994,3180694.0400000005,3701748.63,3281804.2199999997,3045388.3100000005,50764114.439999998]
[null,850,null,"Total Utah Distribution",null,null,3192172.1399999997,4700251.41,4608922.28,3887223.4299999997,5575422.5500000007,4474533.2,5193412.99,4349165.8899999997,3031663.49,3533628.2199999997,3136956.4700000007,2904241.93,48587594]
[null,851,null,"Total Wyoming Distribution",null,null,158256.86000000002,201990.66000000003,184356.01,146633.84,258242.93000000002,184555.13999999998,239033.69,200306.21999999997,149030.55000000002,168120.41,144847.75,141146.38,2176520.4400000004]
[null,852,null,"Total Utility O&M Expenses",null,null,10592014.57,11457652.629999999,13703355.949999999,15313377.919999998,15691302.329999998,18564414.410000004,18204629.919999998,15209426.1,13275828.060000001,10887468.530000001,10419419.729999999,9495159.8200000003,162814049.97]
[null,853]
[null,854]
[null,855,"OTHER UTILITY OPERATING EXPENSES"]
[null,856]
[null,857,"Depreciation, Amortization, & Other Taxes"]
[null,858]
["%,FACCOUNT,TQGCACCTS,N403",859,403,"Depreciation Expense"]
[null,860,null,null,"Production",null,74958.09,65328.450000000004,63120.800000000003,75512.66,53865.58,66574.559999999998,65544.61,59290.49,63583.310000000005,61503.4,70186.94,66641.430000000008,786110.32000000018]
[null,861,null,null,"Distribution - Wyoming",null,103998.21,104094.8,104094.8,104570.23,104570.23,105029.23,105029.23,106100.94,106100.94,0,106454.02,110395.62,1160438.25]
[null,862,null,null,"Distribution - Utah",null,2680259.3199999998,2679607.04,2695057.5900000003,2734611.44,2754408.56,2745866.22,2766247.94,2768723.25,2775059.31,2880385.98,2791886.88,2818674.57,33090788.099999998]
[null,863,null,null,"General",null,617366.85000000056,637401.23,631481.7799999998,638476.10000000009,675015.54999999981,697371.31999999983,706870.5400000005,700267.44999999972,676552.94999999972,678970.87000000011,683987,656024.37000000058,7999786.0099999998]
[null,864,null,null,"Total Depreciation Expense",null,3476582.47,3486431.52,3493754.97,3553170.43,3587859.92,3614841.33,3643692.3200000003,3634382.13,3621296.51,3620860.25,3652514.84,3651735.99,43037122.68]
[null,865]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,1671.3700000000001,1426.71,1370.6200000000001,1685.45,1135.47,1458.3700000000001,1432.2,1440.56,1437.91,1382.93,1612.42,1518.71,17572.72]
[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,1671.3700000000001,1426.71,1370.6200000000001,1685.45,1135.47,1458.3700000000001,1432.2,1440.56,1437.91,1382.93,1612.42,1518.71,17572.72]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,3478253.8400000003,3487858.23,3495125.5900000003,3554855.8800000004,3588995.39,3616299.7,3645124.5200000005,3635822.69,3622734.42,3622243.18,3654127.26,3653254.7,43054695.399999999]
[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,25008.5,25552.239999999998,25532.940000000002,20677.78,9487.19,24992.15,31063.809999999998,29443.46,28294.98,26651.95,25824.98,25535.96,298065.94]
[null,879,null,null,"Distribution - Utah",null,979880.94,980752.01000000013,983228.39999999991,913454.63,372226.4,1078476.6299999999,1184992.8299999998,1141419.7000000002,1135219.6200000001,1097669.03,1098664.97,1073847.8700000001,12039833.030000001]
[null,880,null,null,"General",null,190163.02,185196.61000000002,186437.14,-151481.03,145805.6,250891.4,216663.24,258335.96,249251.48,259789.23,220303.48,220753.71,2232109.84]
[null,881,null,null,"Total Other Taxes",null,1195052.46,1191500.8600000001,1195198.48,782651.38,527519.19000000006,1354360.18,1432719.88,1429199.12,1412766.08,1384110.21,1344793.43,1320137.54,14570008.809999999]
[null,882]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,-1615270.15,-1005169.1499999985,-415217.12999999989,3439935.85,8104203.9299999997,8076610.0999999996,5328513.0999999996,4321977.5,1277560.21,-192750.04999999981,-766110.61000000034,-884592.11000000034,25669691.490000002]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,-711424,-3035563,-401434,-421688,1627877,1219655,376122,80319,-336611,-604267,-767844,-755221,-3730079]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,302631.33,1795924.53,213299.30000000002,465149.63,-310830.03000000003,-63905.82,223533.78,320657.7,318204.53000000003,358124.31,410396.86,392415.25,4425601.37]
[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,-829010.35999999987,-1053306.7599999981,591846.65000000014,4266048.8600000003,9948770.0899999999,10586719.459999999,7360888.7599999998,6152153.3200000003,2671919.8200000003,945217.4700000002,221235.67999999959,72739.679999999702,40935222.669999994]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,2649243.4800000004,2434551.4700000016,4086972.24,7820904.7400000002,13537765.48,14203019.16,11006013.280000001,9787976.0099999998,6294654.2400000002,4567460.6500000004,3875362.9399999995,3725994.38,83989918.069999993]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,31186889.59,32635401.409999996,51957782.229999997,90396005.200000003,133956005.61,150974901.03,125453239.36000001,99280641.260000005,73224498.969999999,52695657.549999997,33136037.909999996,30656722.91,905553783.02999997]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,56803.8,-258696.50000000003,94957.540000000008,749058.49,-1949379.46,305853.83,259326.5,142635.23000000001,90206.31,-121830.42,47448.15,51044.89,-532571.63999999978]
[null,756,null,null,"Wyoming",null,5579.5,-31975.21,10977.51,21204.920000000002,10072.450000000001,22212.23,22276.05,18278.82,14942.66,11067.62,5546.32,4043,114225.87]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,62383.3,-290671.71000000002,105935.05,770263.41,-1939307.01,328066.06,281602.55,160914.05000000002,105148.97,-110762.8,52994.47,55087.89,-418345.7699999999]
[]
[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,936,564,1111,1085,457,461,461,441,476,641,454,461,7548]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,19003.27,19344.79,17657.669999999998,18707.18,18690.43,19148.060000000001,20193.310000000001,19535.22,20908.080000000002,18494.13,17669.919999999998,20198.440000000002,229550.5]
[null,621]
[null,622,null,"Total Production Expenses",null,null,19939.27,19908.79,18768.669999999998,19792.18,19147.43,19609.060000000001,20654.310000000001,19976.22,21384.080000000002,19135.13,18123.919999999998,20659.440000000002,237098.5]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,449041.52,437030.17,438425.68,305859.28000000003,273395.3,316092.38,480962.53,-1116300.83,319571.01,425103.41000000003,202932.77000000002,217135.37,2749248.5900000003]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,764107.16,467551.06,4.41,509098.23999999999,532596.09,506771.38,492405.14,523726.83,376987.77,520788.49,435429.94,806677.91,5936144.4200000009]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,222340.52000000002,75753.100000000006,148564.01,143653.4,93278.12,83662.559999999998,113428.99,81099.12,129891.2,126089.44,97079.150000000009,130107.58,1444947.19]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1181542.26,1275780.57,1221418.6400000001,1063749.3899999999,1190213.3900000001,1118930.7,1303205.79,1395389.6400000001,1290450.08,1454344.71,1516724.59,1605832.48,15617582.240000002]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,89341,89973,149182,197542,153968,193104,102294,506203,387846,465416,181393,60431,2576693]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,28621.920000000002,11159.77,24913.89,19159.95,13814.460000000001,11805.4,15202.57,11003.37,16138.789999999999,18977.21,14600.029999999999,18701.13,204098.49]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,153504.20000000001,92289.16,98503.62,120744.6,-246307.82,320239.03999999998,358747.97000000003,403972.58,290804.43,319025.31,197291.17,141253.03,2250067.29]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,233189.21,215550.67,221449.21,224161.21,191860.21,178163.21,167275.21,195973.46,199308.1,198168.46,209061.63,200643.71,2434804.29]
["%,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,2248.14,7236.04,4086.6,13805.37,11222.09,0,1765.6000000000001,725.83,1740.96,604.19000000000005,1934.19,1764.58,47133.590000000011]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,764107.16,467551.06,4.41,509098.23999999999,532596.09,506771.38,492405.14,523726.83,376987.77,520788.49,435429.94,806677.91,5936144.4200000009]
["%,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,222340.52000000002,75753.100000000006,148564.01,143653.4,93278.12,83662.559999999998,113428.99,81099.12,129891.2,126089.44,97079.150000000009,130107.58,1444947.19]
["%,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,-13228.470000000001,-5477.2200000000012,-5029.3099999999977,23948.9,-56335.1,40207.729999999996,-6972.010000000002,-19760.429999999997,18587.439999999995,-11713.579999999994,-14146.219999999998,-24925.350000000013,-74843.620000000024]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1181542.26,1275780.57,1221418.6400000001,1063749.3899999999,1190213.3900000001,1118930.7,1303205.79,1395389.6400000001,1290450.08,1454344.71,1516724.59,1605832.48,15617582.240000002]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,89341,89973,149182,197542,153968,193104,102294,506203,387846,465416,181393,60431,2576693]
["%,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":61,"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","2010-07-21","2010-08-20","2010-09-19","2010-10-19","2010-11-18","2010-12-18","2011-01-17","2011-02-16","2011-03-18","2011-04-17","2011-05-17","2011-06-16","2011-07-16","2011-07-31"]
[]
[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,1459065.2,1459065.2,1459065.2,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1453751.0345833332]
["%,FACCOUNT,TQGCACCTS,N330",10,null,"330","Gas Wells - Construction",null,null,54609705.719999999,54609705.719999999,54609705.719999999,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54463565.929583348]
["%,FACCOUNT,TQGCACCTS,N331",11,null,"331","Gas Wells - Equipment",null,null,17914938.530000001,17914938.530000001,17914938.530000001,17869594.809999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17866905.969999999,17877136.823333334]
["%,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,83308976.86999999,83308976.86999999,83308976.86999999,83072322.889999986,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83119721.207500011]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,29651.23,29651.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,29640.729999999996]
["%,FACCOUNT,TQGCACCTS,N374",21,null,null,null,"Utah",null,6333465.71,6431578.3199999994,6431477.3199999994,6471056.5499999998,6468848.7199999997,6465243.8699999992,6465243.8699999992,6465243.8699999992,6772374.0800000001,6781847.5800000001,6781847.5800000001,7455486.9199999999,7455486.9199999999,6657060.4162499979]
[null,22,null,null,null,"Total",null,6363116.9400000004,6461229.5499999998,6461116.5499999998,6500695.7800000003,6498487.9500000002,6494883.0999999996,6494883.0999999996,6494883.0999999996,6802013.3100000005,6811486.8100000005,6811486.8100000005,7485126.1500000004,7485126.1500000004,6686701.1462499984]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,251049.39,246821.02,246821.02,246821.02,246821.02,249816.1154166667]
["%,FACCOUNT,TQGCACCTS,N375",26,null,null,null,"Utah",null,6538847.1100000003,6538847.1100000003,6546094.9500000002,6547057.25,6547803.6200000001,6603827.1200000001,6603840.7200000007,6603840.7200000007,7393183.1500000004,7206987.7400000002,7206987.7400000002,7152542.0900000008,7152542.0900000008,6816392.2341666678]
[null,27,null,null,null,"Total",null,6789896.5,6789896.5,6797144.3399999999,6798106.6399999997,6798853.0099999998,6854876.5099999998,6854890.1100000003,6854890.1100000003,7644232.54,7453808.7599999998,7453808.7599999998,7399363.1100000003,7399363.1100000003,7066208.3495833343]
[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,25932365.43,26046646.350000001,26070073.5,26193543.27,26239952.359999999,26311594.949999999,26311594.949999999,26878770.620000001,26839636.550000001,26836435.719999999,26871376.969999999,26888882.82,28745227.620000001,26568942.048749998]
[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,815277135.38,817428880.19999993,819237785.25,825852740.63999999,845813373,848587233.46999991,847408441.92999995,847707109.41999996,848369689.85000002,846174760.66999996,847878721.38,849103905.6099999,853301520.13,839820997.4312501]
[null,38,null,null,null,"Total",null,841209500.80999994,843475526.54999995,845307858.75,852046283.90999997,872053325.36000001,874898828.41999996,873720036.88,874585880.03999996,875209326.39999998,873011196.38999999,874750098.35000002,875992788.42999995,882046747.75,866389939.48000014]
[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,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000014]
[null,43,null,null,null,"Total",null,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000004,4573574.7300000014]
[null,44]
[null,45,null,"378","Measuring & Regulation Station Equip"]
[" ",46,null,null,null,"Wyoming",null,2396024.86,2396024.86,2396024.86,2396024.86,2396024.86,2461534.16,2461534.16,2461534.16,2461534.16,2474358.84,2474358.84,2474358.84,2474358.84,2440708.7041666671]
["%,FACCOUNT,TQGCACCTS,N378",47,null,null,null,"Utah",null,41238419.859999999,41038892.710000001,41176382.350000001,41054002.25,41384483.560000002,41370616.530000001,41374755.019999996,41461457.739999995,41768043.920000002,41591937.519999996,41599778.819999993,41626543.549999997,41651193.239999995,41407641.710000001]
[null,48,null,null,null,"Total",null,43634444.719999999,43434917.57,43572407.210000001,43450027.109999999,43780508.420000002,43832150.689999998,43836289.179999992,43922991.899999991,44229578.079999998,44066296.359999999,44074137.659999996,44100902.390000001,44125552.079999998,43848350.414166667]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,11256867.67,11272059.289999999,11291297.34,11314586.08,11326912.34,11350407.82,11350407.82,11394544.539999999,11410647.49,11464308.33,11469944.76,11484581.710000001,11504858.74,11375880.060416663]
["%,FACCOUNT,TQGCACCTS,N380",52,null,null,null,"Utah",null,285073453.72999996,285376689.45999998,285988563.18000001,286869369.08000004,287136649.69,287893006.03000003,287893006.03000003,291822492.84999996,291387130.74000001,293070155.44,293740519.78000003,294188522,294650566.14999998,289602342.85166663]
[null,53,null,null,null,"Total",null,296330321.39999998,296648748.75,297279860.51999998,298183955.16000003,298463562.02999997,299243413.85000002,299243413.85000002,303217037.38999999,302797778.23000002,304534463.76999998,305210464.54000002,305673103.70999998,306155424.88999999,300978222.91208327]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,6705069.7400000002,6705069.7400000002,6705069.7400000002,6730293.4100000001,6730293.4100000001,6746516.9100000001,6746516.9100000001,6746516.9100000001,6746811.1500000004,6746811.1500000004,6746811.1500000004,6745168.54,7049578.9100000001,6747766.9454166675]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,228861484.82999998,228861484.82999998,228861484.82999998,229338941.72,229338941.72,230601404.19999999,230601404.19999999,230601404.19999999,230629803.89999998,231545149.01000002,231547163.56999996,233647007.19,241232563.25999999,230885101.11791667]
[null,58,null,null,null,"Total",null,235566554.56999999,235566554.56999999,235566554.56999999,236069235.13,236069235.13,237347921.10999998,237347921.10999998,237347921.10999998,237376615.04999998,238291960.16000003,238293974.71999997,240392175.72999999,248282142.16999999,237632868.06333333]
[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,14209267.67,14209267.67,14209267.67,14209172.609999999,14209172.609999999,14209172.609999999,14209172.609999999,14209172.609999999,14209172.609999999,14170727.459999999,14170727.459999999,14170629.619999999,14170629.619999999,14197967.015416667]
[null,63,null,null,null,"Total",null,15140378.48,15140378.48,15140378.48,15140283.42,15140283.42,15140283.42,15140283.42,15140283.42,15140283.42,15101838.27,15101838.27,15101740.43,15101740.43,15129077.825416667]
[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,972140.99,972140.99,972140.99,972140.99,972140.99,1321778.75,1321778.75,1323522.05,1322650.4000000001,1323584.9500000002,1323793.19,1325407.32,1325454.04,1191656.4070833332]
[null,68,null,null,null,"Total",null,1029252.41,1029252.41,1029252.41,1029252.41,1029252.41,1378890.17,1378890.17,1380633.47,1379761.82,1380696.37,1380904.6099999999,1382518.74,1382565.46,1248767.8270833332]
[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,1450984828.5599999,1453467867.1100001,1456075935.5599999,1464139202.2900002,1484754870.4600003,1490112610.0000002,1488937970.55,1493865883.27,1495500951.5799999,1495573109.6200001,1497998076.45,1502449081.4200001,1516900024.7700002,1483901498.7479167]
[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,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,638059.07999999996,730341.66,730341.66,649594.40249999997]
[null,76,null,null,null,"Total",null,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,649643.1,741925.68,741925.68,661178.42249999999]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.8599999999,1395725.86,1395725.86,1395725.86,1395725.86,1395725.8599999999]
["%,FACCOUNT,TQGCACCTS,N390",80,null,null,null,"Distribution - Utah",null,7365507.7600000054,7365507.7600000054,7708909.0200000033,7711399.0300000012,7711399.0300000012,7847348.700000003,7873896.4100000039,8279262.8999999985,8071157.0700000003,7898229.5300000012,7898345.3599999994,7898345.3599999994,7915393.0900000036,7825354.2162500015]
[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,56984134.840000004,56984134.840000004,57327536.100000001,57330026.109999999,57330026.109999999,57465975.780000001,57492523.490000002,57897889.979999997,57689784.149999999,57516856.609999999,57516972.439999998,57516972.439999998,57534020.170000002,57443981.296250008]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,44578.82,44578.82,65159.64,65159.64,65159.64,73159.64,105719.64,183369.19,195246.19,198841.03,198841.03,204748.03,206348.73,127120.52208333333]
["%,FACCOUNT,TQGCACCTS,N391",86,null,null,null,"Distribution - Utah",null,14085632.870000005,14085632.870000005,14623880.420000002,14560500.639999993,14948730.809999995,15689883.969999999,16628997.639999993,17707929.109999999,18091632.18,15459999.689999998,15625617.349999994,16195248.769999996,15220856.810000002,15689274.8575]
[null,87,null,null,null,"General",null,42171914.689999998,42302362.829999998,42969006.960000001,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42271974.55833333]
[null,88,null,null,null,"Total",null,56302126.380000003,56432574.520000003,57658047.020000003,56826330.549999997,57214560.719999999,57963713.880000003,58935387.549999997,60091968.570000008,60487548.640000001,57859510.990000002,58025128.649999999,58600667.07,57627875.810000002,58088369.937916666]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,1337869.99,1369924.21,1369924.21,1369924.21,1369924.21,1406170.16,1406170.16,1406170.16,1406170.1600000001,1406170.16,1402606.53,1404606.69,1404606.69,1390749.9333333333]
["%,FACCOUNT,TQGCACCTS,N392",92,null,null,null,"Distribution - Utah",null,33364469.820000004,33433616.549999997,33934405,33934405,33934405,34032696.75,33989727.400000006,33994851.670000002,34292521.799999997,34217030.520000003,34851218.359999999,35389165.100000001,35682907.469999999,34210644.316250004]
[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,34702339.810000002,34803540.759999998,35304329.210000001,35304329.210000001,35304329.210000001,35438866.909999996,35395897.560000002,35401021.829999998,35698691.959999993,35623200.68,36253824.890000001,36793771.789999999,37087514.159999996,35601394.249583334]
[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,594678.55000000005,594678.55000000005,594678.55000000005,594678.55000000005,594678.55000000005,603776.38,603776.38,603776.38,603776.38,657874.97,657874.97,684122.1,685996.61,619502.44499999995]
["%,FACCOUNT,TQGCACCTS,N394",103,null,null,null,"Distribution - Utah",null,13126886.399999999,15032073.899999999,15034244.559999999,15034244.559999999,15034244.559999999,17822832.690000001,17822832.690000001,17822832.690000001,17822832.690000001,18570671.540000003,18463322.859999999,18698707.739999998,17827068.949999999,16886318.179583333]
[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,13721564.949999999,15626752.449999999,15628923.109999999,15628923.109999999,15628923.109999999,18426609.07,18426609.07,18426609.07,18426609.07,19228546.510000002,19121197.829999998,19382829.84,18513065.559999999,17505820.624583334]
[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,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,76245.36,76245.36,76245.36,76245.36,83384.970416666663]
[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,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,86324.81,76245.36,76245.36,76245.36,76245.36,83384.970416666663]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,521069.39,513022.71999999997,513022.71999999997,513022.71999999997,519393.00041666673]
["%,FACCOUNT,TQGCACCTS,N396",115,null,null,null,"Distribution - Utah",null,7233316.5900000008,7233316.5900000008,7308644.2700000005,7308644.2700000005,7308644.2700000005,7323967.21,7255162.5900000008,7255162.5900000008,7255162.5900000008,7160815.5900000008,6917945.9400000004,9574376.5699999984,9609158.459999999,7526923.3337500012]
[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,7754385.9800000004,7754385.9800000004,7829713.6600000001,7829713.6600000001,7829713.6600000001,7845036.5999999996,7776231.9800000004,7776231.9800000004,7776231.9800000004,7681884.9800000004,7430968.6600000001,10087399.289999999,10122181.18,8046316.3341666684]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,2069684.15,2069684.15,2071223.39,2071223.39,2071223.39,2071223.39,2071223.39,2071223.39,2071223.3900000001,2030069.69,2030069.69,2028318.13,2028318.13,2058808.8775000002]
["%,FACCOUNT,TQGCACCTS,N397",121,null,null,null,"Distribution - Utah",null,7171166.8300000001,7171166.8300000001,7408441.1299999999,7408441.1299999999,7408441.1299999999,7915036.4799999995,7920157.4300000006,7925847.29,7923002.3599999994,6608138.9299999997,6608138.9299999997,6265105.46,6274597.1399999997,7273733.2570833312]
[null,122,null,null,null,"Total",null,9240850.9800000004,9240850.9800000004,9479664.5199999996,9479664.5199999996,9479664.5199999996,9986259.8699999992,9991380.8200000003,9997070.6799999997,9994225.75,8638208.6199999992,8638208.6199999992,8293423.5899999999,8302915.2699999996,9332542.1345833316]
[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,298619.01,298619.01,320861.75,317777.3,317777.3,317777.3,317777.3,317777.3,317777.3,122982.64,122982.64,122982.64,122982.64,258824.44208333336]
[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,298619.01,298619.01,320861.75,317777.3,317777.3,317777.3,317777.3,317777.3,317777.3,122982.64,122982.64,122982.64,122982.64,258824.44208333336]
[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,179819173.92999995,181956010.51999995,184364227.35000002,183531916.44,183920146.61000001,188259391.39000002,189150959.74999997,190723721.39000002,191206020.82999998,187476263.55999997,187914356.25999996,191695401.76999998,190207909.90000001,187100996.48208332]
[null,131]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,83308976.86999999,83308976.86999999,83308976.86999999,83072322.889999986,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83069634.049999982,83119721.207499966]
[null,134,null,null,"Distribution - Wyoming",null,null,47570133.630000003,47699606.170000009,47742259.370000005,47914241.549999997,47972976.900000006,48149847.769999996,48149847.769999996,48761160.159999996,48738423.280000001,48797479.600000001,48838057.280000001,48868557.470000006,51049589.670000002,48411859.914166681]
[null,135,null,null,"Distribution - Utah",null,null,1403484320.8900001,1405837886.8999999,1408403302.1500001,1416294586.7,1436851519.52,1442032388.1899998,1440857748.74,1445174349.0699999,1446832154.26,1446845255.98,1449229645.1300001,1453650149.9099996,1465920061.0599997,1435559264.7937498]
[null,136,null,null,"General",null,null,179819173.92999995,181956010.51999995,184364227.35000002,183531916.44,183920146.61000001,188259391.39000002,189150959.74999997,190723721.39000002,191206020.82999998,187476263.55999997,187914356.25999996,191695401.76999998,190207909.90000001,187100996.48208332]
[null,137,null,null,"Total",null,null,1714182605.3200002,1718802480.4599998,1723818765.7400002,1730813067.5800002,1751814277.0799999,1761511261.3999999,1761228190.3099999,1767728864.6700001,1769846232.4199998,1766188633.1900001,1769051692.72,1777283743.1999996,1790247194.6799998,1754191842.3974998]
[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,228067.23,274918.45,347836.37,276026.94,552640.75,426614.1,567526.48,59447.53,159969.76999999999,182772,232751.45,283371.58,47040.42,291785.7704166667]
[null,146,null,null,"Distribution - Utah",null,null,6587726.0199999996,8395072.5500000007,10462440.66,5995200.8200000003,9225333.6199999992,4632340.68,7114959.6799999997,6392051.5599999996,8530092.8399999999,9811478.6400000006,11194918.23,10187074.619999999,-10028208.029999999,7518393.5745833339]
[null,147,null,null,"General",null,null,4091861.36,3994331.57,4084356.89,4539591.2699999996,4590327.67,1735579,1563461.48,540338.79,1335428.74,-439812.89,-600762.53,-635661.93000000005,96740.63,1900123.2545833329]
[null,148,null,null,"Total",null,null,10907654.609999999,12664322.57,14894633.92,10810819.030000001,14368302.039999999,6794533.7799999993,9245947.6400000006,6991837.8799999999,10025491.35,9554437.75,10826907.15,9834784.2699999996,-9884426.9799999986,9710302.5995833334]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-67578173.980000004,-67653132.069999993,-67718460.519999996,-67544927.340000004,-67617751.159999996,-67671623.030000001,-67738197.590000004,-67803742.200000003,-67863032.689999998,-67926616,-67988119.400000006,-68058306.340000004,-68124947.769999996,-67786289.101250008]
[null,152,null,null,"Distribution - Wyoming",null,null,-21390670.02,-21494668.23,-21598763.030000001,-21702857.829999998,-21807428.059999999,-21911998.289999999,-22017027.52,-22017027.52,-22123128.460000001,-22123128.460000001,22229423.27,22122969.25,22012573.629999999,-12677723.589583332]
[null,153,null,null,"Distribution - Utah",null,null,-481149064.17000002,-483829323.49000001,-486087727.36000001,-488369138.44999999,-490412405.19999999,-492788046.88999999,-495533992.5,-498091267.19999999,-500106209.5,-501065856.81999999,-548089267.44000006,-550145538.88,-552513002.26999998,-504279150.57916671]
[null,154,null,null,"General",null,null,-128845706.31000002,-129818709.90000001,-130803908.36,-130884033.37999998,-131811157.47999996,-131907591.44000003,-132706230.76000001,-133704073.43000001,-134697187.63999999,-130881453.87,-131179320.76000001,-131717895.79000001,-131286993.94,-131681492.74458332]
[null,155,null,null,"Total",null,null,-698963614.48000014,-702795833.68999994,-706208859.26999998,-708500957,-711648741.89999986,-714279259.6500001,-717995448.37,-721616110.3499999,-724789558.28999996,-721997055.14999998,-725027284.33000004,-727798771.75999999,-729912370.3499999,-716424656.01458347]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6022473.2000000002,-6024144.5700000003,-6025571.2800000003,-6026941.9000000004,-6028627.3499999996,-6029762.8200000003,-6031221.1900000004,-6032653.3899999997,-6034093.9500000002,-6035531.8600000003,-6036914.79,-6038527.21,-6040045.9199999999,-6031270.8224999988]
[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,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.970000000671,-69325.969999999739,-69325.969999999739,-69325.970000000671,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.969999999899]
[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,-6092099.1699999999,-6093770.54,-6095197.25,-6096567.8700000001,-6098253.3200000003,-6099388.79,-6100847.1600000001,-6102279.3600000003,-6103719.9199999999,-6105157.8300000001,-6106540.7599999998,-6108153.1799999997,-6109671.8899999997,-6100896.7924999986]
[null,163]
[null,164]
[null,165,"System Net Utility Plant"]
[null,166,null,null,"Production",null,null,9708329.6899999864,9631700.2299999967,9564945.0699999928,9500453.6499999817,9423255.5399999861,9368248.1999999806,9300215.2699999772,9233238.4599999785,9172507.4099999852,9107486.1899999827,9044599.8599999771,8972800.4999999776,8904640.3599999864,9302161.2837499604]
[null,167,null,null,"Distribution - Wyoming",null,null,26407230.84,26479556.390000012,26491032.710000001,26487110.659999996,26717889.590000007,26664163.579999998,26700046.729999993,26803280.169999998,26774964.590000004,26856823.140000001,71299932,71274598.300000012,73108903.719999999,36025622.095000021]
[null,168,null,null,"Distribution - Utah",null,null,928858693.5999999,930339346.81999969,932713726.31000006,933856359.92999983,955600158.79999971,953812392.83999979,952374426.77999997,953410844.28999972,955191748.4599998,955526588.66000009,912271006.77999997,913627396.50999939,903314561.61999965,938734218.64916635]
[null,169,null,null,"General",null,null,55065328.979999945,56131632.189999938,57644675.88000001,57187474.330000028,56699316.800000042,58087378.949999988,58008190.469999954,57559986.75,57844261.930000007,56154996.799999982,56134272.969999954,59341844.049999967,59017656.590000004,57319626.992083326]
[null,170,null,null,"Total"]
[null,171]
[null,172,null,"System Net Utility Plant",null,null,null,1020039583.1099999,1022582235.6299998,1026414379.9700003,1027031398.5700001,1048440620.7299999,1047932183.5699997,1046382879.25,1047007349.6700002,1048983482.3899997,1047645894.79,1048749811.61,1053216639.3599995,1044345762.2899998,1041381629.0199996]
[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,10880920.59,10596480.439999999,8370922.6699999999,9539611.4399999995,9569557.0899999999,7990792.7800000003,11487055.73,11761036.98,9115866.1600000001,12963104.369999999,12822765.15,10192525.860000001,12713140.58,10517229.104583336]
["%,FACCOUNT,TQGCACCTS,N154,N156",180,null,null,"Total",null,null,10880920.59,10596480.439999999,8370922.6699999999,9539611.4399999995,9569557.0899999999,7990792.7800000003,11487055.73,11761036.98,9115866.1600000001,12963104.369999999,12822765.15,10192525.860000001,12713140.58,10517229.104583336]
[null,181]
[null,182,1641,"Gas Stored Underground"]
[null,183,null,null,"Production",null,null,31735056.07,43791078.539999999,52502815.439999998,59271925.539999999,59109161.380000003,43289915.130000003,31369107.920000002,19870006.359999999,10598542.289999999,5123025.38,9936676.2100000009,18701733.870000001,28586567.050000001,31977066.635000002]
["%,FACCOUNT,TQGCACCTS,N164",184,null,null,"Total",null,null,31735056.07,43791078.539999999,52502815.439999998,59271925.539999999,59109161.380000003,43289915.130000003,31369107.920000002,19870006.359999999,10598542.289999999,5123025.38,9936676.2100000009,18701733.870000001,28586567.050000001,31977066.635000002]
[null,185]
[null,186,165,"Prepayments"]
[null,187,null,null,"General",null,null,3644943.52,3169278.59,3245708.98,2431993.0300000003,3561844.05,3195673.08,2933940.85,2531644.04,2493622.42,1857488.1,3241324.69,4084413.45,3424132.6,3023455.7783333329]
["%,FACCOUNT,TQGCACCTS,N165",188,null,null,"Total",null,null,3644943.52,3169278.59,3245708.98,2431993.0300000003,3561844.05,3195673.08,2933940.85,2531644.04,2493622.42,1857488.1,3241324.69,4084413.45,3424132.6,3023455.7783333329]
[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,108500.79608000017,107508.41074999991,107177.61564000032,107177.61564000032,108922.85942499999,126486.92827499963,126486.92827499963,126486.92827500007,127275.00882499998,127275.00882499998,127275.00882499998,127275.00882499998,127275.00882499998,119769.60200270831]
[null,193,null,null,"Distribution - Utah",null,null,3199450.3039199999,3200442.6892500003,3200773.4843599997,3200773.4843599997,3263301.8905750001,3813915.8217250002,3813915.8217250002,3813915.8217249997,3813127.7411750001,3813127.7411750001,3813127.7411750001,3813127.7411750001,3813127.7411750001,3588819.916747292]
[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,3307951.1,3307951.1,3307951.1,3307951.1,3372224.75,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,3708589.5187500003]
[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,283538.18,283538.18,283538.18,283538.18,289047.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,317878.63375000004]
[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,283538.18,283538.18,283538.18,283538.18,289047.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,317878.63375000004]
[null,203]
[null,204,2351,"Customer Deposits"]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,N235",205,null,null,"Distribution - Wyoming",null,null,-191673.57,-203636.65,-212012.86000000002,-216396.07,-223079.39,-228301.67,-233519.46,-238201.07,-248971.7,-259314.68,-265377.66000000003,-263995.8,-265881.58,-235132.04874999999]
[null,206,null,null,"Distribution - Utah",null,null,-5866406.96,-5896132.9399999995,-5918118.5599999996,-6086234.1399999997,-6299480.5700000003,-6548264.21,-6738356.2000000002,-6918203.9199999999,-7096828.5199999996,-7278325.2000000002,-7392953.4500000002,-7527303.3600000003,-7553924.6799999997,-6700863.9075000016]
["%,FACCOUNT,TQGCACCTS,N235",207,null,null,"Total",null,null,-6058080.5300000003,-6099769.5899999999,-6130131.4199999999,-6302630.21,-6522559.96,-6776565.8799999999,-6971875.6600000001,-7156404.9900000002,-7345800.2199999997,-7537639.8799999999,-7658331.1100000003,-7791299.1600000001,-7819806.2599999998,-6935995.9562500017]
[null,208]
[null,209,252,"Misc Customer Credits"]
[null,null,null,null,"Distribution - Wyoming",null,null,-1695432.97,-1697558.65,-1704186.4300000002,-1704186.4300000002,-1745115.81,-1666668.78,-1666668.78,-1668214.51,-1694189.51,-1694189.51,-1691732.6099999999,-1691732.6099999999,-1708456.21,-1693865.6849999998]
[null,210,null,null,"Distribution - Utah",null,null,-49484783.219999999,-49627038.859999999,-50378099.520000003,-49547110.280000001,-49577083.969999999,-46063022.619999997,-43629194.159999996,-43895629.190000005,-45889990.270000003,-44087584.990000002,-44001902.210000001,-45132909.07,-31133550.809999999,-46011561.012916662]
["%,FACCOUNT,TQGCACCTS,N252",211,null,null,"Total",null,null,-51180216.189999998,-51324597.509999998,-52082285.950000003,-51251296.710000001,-51322199.780000001,-47729691.399999999,-45295862.939999998,-45563843.700000003,-47584179.780000001,-45781774.5,-45693634.82,-46824641.68,-32842007.02,-47705426.697916664]
[null,212]
[null,213,2531,"Unclaimed Customer Deposits"]
[null,214,null,null,"General",null,null,-175699.25,-179955.83000000002,-142296.04,-97266.48,-104255.47,-108383.42,-113801.48,-115558.78,-117287.71,-119896.47,-122519.95,-124416.14,-127269.77,-124760.18999999999]
["%,FACCOUNT,V253000",215,null,null,"Total",null,null,-175699.25,-179955.83000000002,-142296.04,-97266.48,-104255.47,-108383.42,-113801.48,-115558.78,-117287.71,-119896.47,-122519.95,-124416.14,-127269.77,-124760.18999999999]
[null,216]
[null,217,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",218,null,null,"Production",null,null,-132015.07,-128486.27,-124957.47,-121428.67,-117899.87,-114371.06,-110987.68000000001,-107604.3,-104220.92,-100837.54000000001,-97454.16,-94070.78,-90687.400000000009,-111139.16291666667]
[null,219,null,null,"Distribution - Wyoming",null,null,-48477.068976000075,-47137.374699999957,-46098.788040000138,-45205.239456000141,-44174.926393999987,-43016.12373599987,-42196.156520999881,-41376.189306000015,-40808.908832999994,-39983.832787999985,-39158.756742999991,-38333.680697999996,-37508.604652999995,-42540.234502458334]
[null,220,null,null,"Distribution - Utah",null,null,-1429482.3510239997,-1403243.3852999997,-1376703.3119599998,-1350018.2005440001,-1323469.8536060001,-1297050.036264,-1272325.853479,-1247601.6706939999,-1222624.8011670001,-1197905.7272119999,-1173186.653257,-1148467.5793020001,-1123748.5053470002,-1274101.0417475414]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",221,null,null,"General",null,null,-12388.39,-12058.81,-11729.23,-11399.65,-11070.07,-10740.460000000001,-10427.74,-10115.02,-9802.3000000000011,-9489.58,-9176.86,-8864.14,-8551.42,-10445.313750000003]
["%,FACCOUNT,V255000",222,null,null,"Total",null,null,-1622362.88,-1590925.8399999999,-1559488.8,-1528051.76,-1496614.72,-1465177.68,-1435937.43,-1406697.18,-1377456.93,-1348216.68,-1318976.43,-1289736.18,-1260495.93,-1438225.7529166664]
[null,223]
[null,224,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",225,null,null,"Production",null,null,-3335491.09,-3312771.75,-2985639.55,-2934785.61,-3020859.24,-2962151.69,-2872804,-2783658.27,-2694447.37,-2605144.87,-2515839.3199999998,-2426755.35,-2337665.9300000002,-2829286.2941666674]
[null,226,null,null,"Distribution - Wyoming",null,null,-5192373.4120320082,-5214607.3814249951,-5765801.9545800164,-5848076.4461640166,-6023583.3003609991,-6171218.8406519825,-6299592.8351579811,-6429835.6085250033,-6608535.6860149987,-6746243.5273329979,-6889050.5912919994,-7031480.177424999,-7173640.182266999,-6267586.0955066243]
[null,227,null,null,"Distribution - Utah",null,null,-153111694.02796799,-155234850.50857499,-172191048.49541998,-174648110.16383597,-180465063.76963899,-186078589.27934802,-189949405.144842,-193876569.64147499,-197990092.36398497,-202115785.18266699,-206394249.44870803,-210661404.572575,-214920483.10773298,-187801771.4282434]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",228,null,null,"General",null,null,-833358.63,-799279.62,-308581.31,-232300.41,-2066956.12,-1978894.8,-1844873.28,-1711154.69,-1577338.3399999999,-1443384.59,-1309426.26,-1175800.31,-1042166.18,-1282146.01125]
["%,FACCOUNT,V282000",229,null,null,"Total",null,null,-162472917.16,-164561509.25999999,-181251071.31,-183663272.63,-191576462.43000001,-197190854.61000001,-200966675.25999999,-204801218.21000001,-208870413.75999999,-212910558.16999999,-217108565.62,-221295440.41,-225473955.40000001,-198180789.82916668]
[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,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1196182.4337499999]
["%,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,-13317220.390000001,-13496242.57,-14926776.460000001,-15133536.57,-15732120.570000002,-16213354.190000003,-16536995.960000003,-16865671.07,-17214459.260000005,-17560757.350000001,-17920586.560000002,-18279461.539999999,-18637619.969999999,-16321448.523333335]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",235,null,null,"General",null,null,4702.1500000000005,4702.1500000000005,4702.1500000000005,4702.1500000000005,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-70586.231666666674]
["%,FACCOUNT,V282100",236,null,null,"Total",null,null,-14527542.390000001,-14706564.57,-16137098.460000001,-16343858.57,-17022131.98,-17503365.600000001,-17827007.370000001,-18155682.48,-18504470.670000002,-18850768.760000002,-19210597.969999999,-19569472.949999999,-19927631.379999999,-17588217.188750003]
[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,27052525.760000002,39134796.369999997,48177194.270000003,55000687.109999999,54781978.190000005,39024968.300000004,27196892.160000004,15790319.709999999,6611449.919999999,1228618.8899999997,6134958.6500000004,14992483.66,24969789.640000001,27840458.744166669]
[null,244,null,"Distribution - Wyoming",null,null,null,-7019456.2249280075,-7055431.6453749947,-7620922.416980017,-7706686.569980016,-7927030.5673299991,-7982718.486112983,-8115490.303403982,-8251140.4495560033,-8465230.7960229982,-8612456.5412959978,-8758044.6092099994,-8898267.2592979986,-9058211.5680949986,-8119354.4617563738]
[null,245,null,"Distribution - Utah",null,null,null,-208845677.87507197,-211577046.95462501,-232935512.01302001,-233741086.25001997,-240275312.40266997,-244057823.38388702,-242487557.416596,-246890974.34044397,-256147252.96397701,-255126377.988704,-259909237.08079004,-268406144.17070198,-256505310.40190497,-243685818.25866032]
[null,246,null,"General",null,null,null,2628199.4,2182686.4799999995,2787804.55,2095728.6400000004,1277975.0599999996,996067.07000000018,863251.0199999999,593228.22000000032,687606.74000000034,183130.12999999995,1698614.2899999998,2673745.5299999998,2144557.9,1535518.031666666]
[null,247]
[null,248]
[null,249,null,"System Working Capital (W/O WC Cash)",null,null,null,-186184408.94,-177314995.75,-189591435.61000001,-184351357.06999999,-192142389.72,-212019506.5,-222542904.53999996,-238758566.86000001,-257313427.09999999,-262327085.50999996,-260833708.75,-259638182.23999998,-238449174.43000001,-222429195.94458333]
[null,250]
[null,251,"RATE BASE (W/O Working Cap. Cash)"]
[null,252,null,"Production",null,null,null,36760855.449999988,48766496.599999994,57742139.339999996,64501140.759999983,64205233.729999989,48393216.499999985,36497107.429999977,25023558.169999979,15783957.329999983,10336105.079999983,15179558.509999977,23965284.159999978,33874429.999999985,37142620.027916625]
[null,253,null,"Distribution - Wyoming",null,null,null,19387774.615071993,19424124.744625017,18870110.293019984,18780424.090019979,18790859.022670008,18681445.093887016,18584556.426596012,18552139.720443994,18309733.793977007,18244366.598704003,62541887.390790001,62376331.040702015,64050692.151905,27906267.633243646]
[null,254,null,"Distribution - Utah",null,null,null,720013015.7249279,718762299.86537468,699778214.29698002,700115273.6799798,715324846.39732981,709754569.45611274,709886869.36340404,706519869.94955575,699044495.49602282,700400210.67129612,652361769.69920993,645221252.33929741,646809251.21809471,695048400.39050603]
[null,255,null,"General",null,null,null,57693528.379999943,58314318.669999935,60432480.430000007,59283202.970000029,57977291.860000044,59083446.019999988,58871441.489999957,58153214.969999999,58531868.670000009,56338126.929999985,57832887.259999953,62015589.579999968,61162214.490000002,58855145.023749992]
[null,256]
[null,257]
[null,258,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,833855174.16999984,845267239.87999976,836822944.36000025,842680041.5,856298231.00999987,835912677.06999969,823839974.71000004,808248782.81000018,791670055.28999972,785318809.27999997,787916102.86000001,793578457.11999953,805896587.8599999,818952433.07541633]
[null,259]
[null,260,1641,"Gas Stored Underground  (DTH)"]
[null,261,null,null,"Production (DTH)",null,null,-6779861,-9277319,-11916856,-13694612,-13936254,-10221628,-7430628,-4708487,-2537857,-1286087,-2444161,-4553575,-6884591,-7403307.5]
["%,FACCOUNT,TQGCACCTS,N164",262,null,null,"Total (DTH)",null,null,-6779861,-9277319,-11916856,-13694612,-13936254,-10221628,-7430628,-4708487,-2537857,-1286087,-2444161,-4553575,-6884591,-7403307.5]

{"sheet":"RevRun Fcst","index":62,"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,"8/17/2011"]
[]
[]
[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,"2011-10-01","2011-11-01","2011-12-01","2012-01-01","2012-02-01","2012-03-01","2012-04-01","2012-05-01","2012-06-01","2012-07-01","2012-08-01","2012-09-01","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,null,{"$f":"MONTH(H8)","v":10},{"$f":"MONTH(I8)","v":11},12,1,2,3,4,5,6,7,8,9]
[14,null,"GS","Distribution Non-Gas Rev",null,null,null,15101344,24443755,35131205,39584757,32404745,25731284,18024276,11829128,9531513,9250443,9139119,10617719,240789288]
[15]
[16,null,null,"Supplier Non-Gas Revenue",null,null,null,3394130,11878849,18741439,21658578,16954683,12667965,4411370,2219632,1411688,1315849,1274734,1797101,97726018]
[17]
[18,null,null,"Commodity Revenue",null,null,null,25945412,42633471,67263469,77733151,60850758,45465626,33721394,16967315,10791229,10058614,9744325,13737403,414912167]
[19,null,null,"Total Revenue",null,null,null,44440886,78956075,121136113,138976486,110210186,83864875,56157040,31016075,21734430,20624906,20158178,26152223,753427473]
[20]
[21,null,null,"Total Dth",null,null,null,5958901,9791659,15448448,17853027,13975636,10442122,7744816,3896895,2478429,2310169,2237986,3155079,95293167]
[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,355051,453201,516675,546500,458588,450134,376007,313093,321743,301127,284883,318348,4695350]
[42]
[43,null,null,"Supplier Non-Gas Revenue",null,null,null,328232,789161,938808,1001794,816467,798704,359595,285972,290040,266495,248000,286158,6409426]
[44]
[45,null,null,"Commodity Revenue",null,null,null,2509158,2908042,3459488,3691590,3008664,2943205,2748910,2186104,2217201,2037212,1895832,2187523,31792929]
[46,null,null,"Total Revenue",null,null,null,3192441,4150404,4914971,5239884,4283719,4192043,3484512,2785169,2828984,2604834,2428715,2792029,42897705]
[47]
[48,null,null,"Total Dth",null,null,null,576280,667892,794543,847850,691002,675968,631344,502084,509226,467888,435417,502410,7301904]
[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,33267,33267,33267,33267,33267,33267,33267,33267,33267,33267,33267,33267,399204]
[62]
[63,null,null,"Commodity Revenue",null,null,null,165454,165454,165454,165454,165454,165454,165454,165454,165454,165454,165454,165454,1985448]
[64,null,null,"Total Revenue",null,null,null,389154,389154,389154,389154,389154,389154,389154,389154,389154,389154,389154,389154,4669848]
[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,57059,66022,69042,62655,53923,57689,61368,57694,58849,61485,61676,59335,726797]
[87]
[88,null,null,"Supplier Non-Gas Revenue",null,null,null,33492,40643,43065,37949,31010,33991,36921,33996,34913,37014,37167,35299,435460]
[89]
[90,null,null,"Commodity Revenue",null,null,null,783047,950247,1006875,887253,725021,794727,863215,794824,816264,865388,868963,825304,10181128]
[91,null,null,"Total Revenue",null,null,null,873598,1056912,1118982,987857,809954,886407,961504,886514,910026,963887,967806,919938,11343385]
[92]
[93,null,null,"Total Dth",null,null,null,185973,225683,239132,210722,172192,188747,205013,188770,193862,205529,206378,196009,2418010]
[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,1555959,1882751,1342152,1851697,1608973,1770447,1428074,1415092,1020574,1504610,1800482,1453703,18634514]
[121]
[122,null,"FT-1","Distribution Non-Gas Rev",null,null,null,130673,145179,123625,174535,140951,150454,149227,112879,114157,189842,201930,166115,1799567]
[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,130673,145179,123625,174535,140951,150454,149227,112879,114157,189842,201930,166115,1799567]
[128]
[129,null,null,"Total Dth",null,null,null,658700,733746,625883,978913,762721,834219,831342,548519,551432,1136146,1235618,956331,9853570]
[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,1620,2831,3627,3654,3138,2756,1995,1545,1328,1254,1259,1237,26244]
[141]
[142,null,null,"Supplier Non-Gas Revenue",null,null,null,92,204,277,280,232,197,127,85,65,59,59,57,1734]
[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,1712,3035,3904,3934,3370,2953,2122,1630,1393,1313,1318,1294,27978]
[146]
[147,null,null,"Total Dth",null,null,null,1536,3395,4618,4659,3867,3280,2113,1421,1089,975,983,949,28885]
[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,575808,633564,639783,687802,635510,643978,611707,574250,567033,597043,567265,542611,7276354]
[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,575808,633564,639783,687802,635510,643978,611707,574250,567033,597043,567265,542611,7276354]
[164]
[165,null,null,"Total Dth",null,null,null,2556089,2921497,2966642,3277423,2929057,2993732,2780603,2546228,2495559,2655727,2467104,2306671,32896332]
[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,2062,2035,1556,2792,2351,2128,2118,2140,1192,1745,1456,1920,23495]
[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,2062,2035,1556,2792,2351,2128,2118,2140,1192,1745,1456,1920,23495]
[182]
[183,null,null,"Total Dth",null,null,null,12506,12241,7447,19812,15396,13173,13065,13293,3810,9344,6451,11094,137632]
[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,16640460,26163430,36902356,41479538,34116049,27455266,19643541,13307572,11012658,10819782,10674431,12124128,260339211]
[198,null,null,"Supplier Non-Gas Revenue",null,null,null,3789213,12742124,19756856,22731868,17835659,13534124,4841280,2572952,1769973,1652684,1593227,2151882,104971842]
[199,null,null,"Commodity Revenue",null,null,null,29403071,46657214,71895286,82477448,64749897,49369012,37498973,20113697,13990148,13126668,12674574,16915684,458871672]
[200,null,null,"Total Utah Revenue",null,null,null,49832744,85562768,128554498,146688854,116701605,90358402,61983794,35994221,26772779,25599134,24942232,31191694,824182725]
[201]
[202,null,null,"Sales Dth",null,null,null,6759154,10723234,16520123,18949599,14876830,11344837,8619173,4625749,3219517,3021586,2917781,3891498,105469081]
[203,null,null,"Transportation Dth",null,null,null,4784790,5553630,4946742,6132504,5320014,5614851,5055197,4524553,4072464,5306802,5510638,4728748,61550933]
[204,null,null,"Total Utah Dth",null,null,null,11543944,16276864,21466865,25082103,20196844,16959688,13674370,9150302,7291981,8328388,8428419,8620246,167020014]
[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,701883,980761,1285454,1378171,1188451,1003004,854878,609492,487024,432668,450123,563977,9935886]
[237]
[238]
[239]
[240,null,null,"Commodity Revenue",null,null,null,1024456,1785011,2627895,2884968,2353307,1839191,1431915,762478,429626,282757,330577,639087,16391268]
[241,null,null,"Total Revenue",null,null,null,1726339,2765772,3913349,4263139,3541758,2842195,2286793,1371970,916650,715425,780700,1203064,26327154]
[242]
[243,null,null,"Total Dth",null,null,null,206176,359241,528875,580612,473613,370145,288179,153452,86464,56906,66530,128619,3298812]
[244]
[245,null,"FS","Distribution Non-Gas Rev",null,null,null,15634,18654,21946,22560,19169,18063,16743,13067,12966,11299,11344,13560,195005]
[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,88510,113220,150665,156121,126069,116326,104738,72674,66841,53385,53748,71651,1173948]
[250,null,null,"Total Revenue",null,null,null,104144,131874,172611,178681,145238,134389,121481,85741,79807,64684,65092,85211,1368953]
[251]
[252,null,null,"Total Dth",null,null,null,17813,22786,30322,31420,25372,23411,21079,14626,13452,10744,10817,14420,236262]
[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,4397,4397,4397,4397,4397,4397,4397,4397,4397,4397,4397,4397,52764]
[259,null,null,"Total Revenue",null,null,null,8630,8630,8630,8630,8630,8630,8630,8630,8630,8630,8630,8630,103560]
[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,2818,3394,3949,4261,3775,3829,3971,3233,3362,3038,2945,2916,41491]
[273]
[274,null,null,"Supplier Non-Gas Revenue",null,null,null,1356,2151,2920,3350,2678,2755,2952,1930,2108,1659,1531,1492,26882]
[275]
[276,null,null,"Commodity Revenue",null,null,null,29864,47377,64308,73770,58998,60663,65001,42475,46432,36559,33702,32857,592006]
[277,null,null,"Total Revenue",null,null,null,34038,52922,71177,81381,65451,67247,71924,47638,51902,41256,38178,37265,660379]
[278]
[279,null,null,"Total Dth",null,null,null,7486,11876,16120,18492,14789,15206,16294,10647,11639,9164,8448,8236,148397]
[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,4166,4533,4918,4758,4378,4156,4001,4161,3839,3719,3761,3797,50187]
[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,4166,4533,4918,4758,4378,4156,4001,4161,3839,3719,3761,3797,50187]
[305]
[306,null,null,"Total Dth",null,null,null,14468,18686,23100,21256,16898,14347,12577,14412,10719,9342,9824,10233,175862]
[307]
[308,null,"IC","Distribution Non-Gas Rev",null,null,null,845,2869,2225,2240,3033,2972,2321,3258,1275,606,852,684,23180]
[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,845,2869,2225,2240,3033,2972,2321,3258,1275,606,852,684,23180]
[314]
[315,null,null,"Total Dth",null,null,null,5449,32551,20978,20608,36828,37642,27100,48569,13994,4395,8091,4728,260933]
[316]
[317,null,"Wyoming Totals"]
[318,null,null,"Distribution Non-Gas Rev",null,null,null,724568,1007042,1315582,1409225,1215628,1029129,879825,630025,507585,451238,468645,584686,10223178]
[319,null,null,"Supplier Non-Gas Revenue",null,null,null,1356,2151,2920,3350,2678,2755,2952,1930,2108,1659,1531,1492,26882]
[320,null,null,"Non-Core DNG Revenue Credits",null,null,null,5011,7402,7143,6998,7411,7128,6322,7419,5114,4325,4613,4481,73367]
[321,null,null,"Commodity Revenue",null,null,null,1147227,1950005,2847265,3119256,2542771,2020577,1606051,882024,547296,377098,422424,747992,18209986]
[322,null,null,"Total Wyoming Revenue",null,null,null,1878162,2966600,4172910,4538829,3768488,3059589,2495150,1521398,1062103,834320,897213,1338651,28533413]
[323]
[324,null,null,"Sales Dth",null,null,null,232360,394788,576202,631409,514659,409647,326437,179610,112440,77699,86680,152160,3694091]
[325,null,null,"Transportation Dth",null,null,null,19917,51237,44078,41864,53726,51989,39677,62981,24713,13737,17915,14961,436795]
[326,null,null,"Total Wyoming Dth",null,null,null,252277,446025,620280,673273,568385,461636,366114,242591,137153,91436,104595,167121,4130886]
[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,17365028,27170472,38217938,42888763,35331677,28484395,20523366,13937597,11520243,11271020,11143076,12708814,270562389]
[359,null,null,"Supplier Non-Gas Revenue",null,null,null,3790569,12744275,19759776,22735218,17838337,13536879,4844232,2574882,1772081,1654343,1594758,2153374,104998724]
[360,null,null,"Non-Core DNG Revenue Credits",null,null,null,5011,7402,7143,6998,7411,7128,6322,7419,5114,4325,4613,4481,73367]
[361,null,null,"Commodity Revenue",null,null,null,30550298,48607219,74742551,85596704,67292668,51389589,39105024,20995721,14537444,13503766,13096998,17663676,477081658]
[362]
[363,null,null,"SystemTotal Tariff Revenue",null,null,null,51710906,88529368,132727408,151227683,120470093,93417991,64478944,37515619,27834882,26433454,25839445,32530345,852716138,"XX"]
[364]
[365,null,null,"Sales Dth",null,null,null,6991514,11118022,17096325,19581008,15391489,11754484,8945610,4805359,3331957,3099285,3004461,4043658,109163172]
[366,null,null,"Transportation Dth",null,null,null,4804707,5604867,4990820,6174368,5373740,5666840,5094874,4587534,4097177,5320539,5528553,4743709,61987728]
[367,null,null,"SystemTotal Dth",null,null,null,11796221,16722889,22087145,25755376,20765229,17421324,14040484,9392893,7429134,8419824,8533014,8787367,171150900]
[368]
[369]
[370,"UTAH","GS-1","Customers",null,null,null,887762,889987,892908,895186,896094,897187,897217,897477,897392,896037,897429,897213,897213]
[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,678,678,678,678,678,678,678,678,678,678,678,678,678]
[373,"UTAH","IS","Customers",null,null,null,80,80,80,80,80,80,80,80,80,80,80,80,80]
[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,148,148,148,148,148,148,148,148,148,148,148,148,148]
[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,888688,890913,893834,896112,897020,898113,898143,898403,898318,896963,898355,898139,898139]
[387,"UTAH TOTAL ","Utah","Customers",null,null,null,888688,890913,893834,896112,897020,898113,898143,898403,898318,896963,898355,898139,898139]
[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,27106,27174,27236,27324,27350,27383,27409,27438,27460,27449,27432,27434,27434]
[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,2,2,2,2,2,2,2,2,2,2,2,2,2]
[396,"WYO","I-T","Customers",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
[397,"WYO","Wyoming Totals","Customers",null,null,null,27156,27224,27286,27374,27400,27433,27459,27488,27510,27499,27482,27484,27484]
[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":63,"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,"forecasted","forecasted","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","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
["   Royalties",{"$f":"'Ex 1.1 Data'!B11*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3529109.208271923},{"$f":"'Ex 1.1 Data'!B12*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3625908.5345129017},{"$f":"'Ex 1.1 Data'!B13*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3581443.2986430046},{"$f":"'Ex 1.1 Data'!B14*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3535170.7328392989},{"$f":"'Ex 1.1 Data'!B15*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3507384.3528297199},{"$f":"'Ex 1.1 Data'!B16*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3418112.4444886912},{"$f":"'Ex 1.1 Data'!B17*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3261763.7638505376},{"$f":"'Ex 1.1 Data'!B18*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3110791.3919590996},{"$f":"'Ex 1.1 Data'!B19*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3483356.7037064619},{"$f":"'Ex 1.1 Data'!B20*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3467437.4417943452},{"$f":"'Ex 1.1 Data'!B21*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3635166.5616009282},{"$f":"'Ex 1.1 Data'!B22*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1286/'Ut 1.1'!$E$1291","v":3526683.4271358778},{"$f":"SUM(B9:M9)","v":41682327.861632787}]
["   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$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":15289911.110907054},{"$f":"HLOOKUP(L7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":26607412.38635572},{"$f":"HLOOKUP(M7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":22751548.916154202},{"$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$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(H7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(I7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(J7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(K7,UtStorage,3,FALSE)*'Ut 1.5'!$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$27","v":24934869.046599258},{"$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$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(H7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(I7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(J7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(K7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":-11255503.028250331},{"$f":"-VLOOKUP(L7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":-6389394.9994211011},{"$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$54/12","v":303542.98187904444},{"$f":"B15","v":303542.98187904444},{"$f":"C15","v":303542.98187904444},303542.98187904444,303542.98187904444,303542.98187904444,303542.98187904444,303542.98187904444,303542.98187904444,{"$f":"J15","v":303542.98187904444},303542.98187904444,303542.98187904444,3642515.7825485324]
["   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$54","v":184522.02166172565},{"$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$54","v":43932.838648213896},{"$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$54","v":5715.947175407895},{"$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$54","v":15507.38759202119},{"$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$54","v":33272.046283916221},{"$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$54","v":46922.191917191536},{"$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$54","v":45325.318558282946},{"$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$54","v":46456.586758726335},{"$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$54","v":76502.466113913266},{"$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$54","v":72287.90437489},{"$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$54","v":127030.86925702539},{"$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$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":21005111.705563694},{"$f":"HLOOKUP(L7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":20655294.185075466},{"$f":"HLOOKUP(M7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":21220094.84676953},{"$error":"#N/A"}]
["   Transportation",{"$f":"HLOOKUP(MONTH(B7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":36100.549675423463},{"$f":"HLOOKUP(MONTH(C7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":28376.537568015003},{"$f":"HLOOKUP(MONTH(D7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":21671.168535000106},{"$f":"HLOOKUP(MONTH(E7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":17545.796537080962},{"$f":"HLOOKUP(MONTH(F7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":10663.560515833773},{"$f":"HLOOKUP(MONTH(G7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":10469.463772912099},{"$f":"HLOOKUP(MONTH(H7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":10033.308608722851},{"$f":"HLOOKUP(MONTH(I7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":9571.4378441223598},{"$f":"HLOOKUP(MONTH(J7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":11328.508608885122},{"$f":"HLOOKUP(MONTH(K7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":18024.833016924567},{"$f":"HLOOKUP(MONTH(L7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":23411.240596671447},{"$f":"HLOOKUP(MONTH(M7),calculation,148,FALSE)*'Other Inputs'!$F$40*'Ut 1.5'!$G$54","v":31519.660887836602},228716.06616742833]
[]
["TOTAL COMMODITY COST",{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(I9:I18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(K9:K18)","v":28905027.511024643},44907720.260461621,{"$f":"SUM(M9:M18)","v":72895289.748682782},{"$f":"SUM(N9:N18)","v":{"$error":"#N/A"}}]
[]
["OTHER REVENUE & RELATED COSTS :"]
["   Sales for Resale",{"$f":"-'Other Inputs'!$F$185/12*'Ut 1.5'!$G$54","v":-302421.09660933539},{"$f":"B23","v":-302421.09660933539},{"$f":"C23","v":-302421.09660933539},-302421.09660933539,-302421.09660933539,-302421.09660933539,-302421.09660933539,-302421.09660933539,-302421.09660933539,-302421.09660933539,-302421.09660933539,-302421.09660933539,{"$f":"SUM(B23:M23)","v":-3629053.1593120247}]
["   Extration Plant by Products",{"$f":"-'Other Inputs'!$F$186/12*'Ut 1.5'!$G$54","v":-503562.54779038485},{"$f":"B24","v":-503562.54779038485},-503562.54779038485,-503562.54779038485,-503562.54779038485,-503562.54779038485,-503562.54779038485,-503562.54779038485,-503562.54779038485,-503562.54779038485,-503562.54779038485,-503562.54779038485,{"$f":"SUM(B24:M24)","v":-6042750.5734846182}]
["   Gas processed by Others",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B25:M25)","v":0}]
["   Gasoline & Oil Sales",{"$f":"-'Other Inputs'!$F$187/12*'Ut 1.5'!$G$54","v":-125735.2462279052},-125735.2462279052,-125735.2462279052,-125735.2462279052,-125735.2462279052,-125735.2462279052,-125735.2462279052,-125735.2462279052,-125735.2462279052,-125735.2462279052,-125735.2462279052,-125735.2462279052,-1508822.9547348621]
["   Gasoline & Oil Cost",{"$f":"-'Other Inputs'!$F$190/12*'Ut 1.5'!$G$54","v":16375.927482296867},16375.927482296867,16375.927482296867,16375.927482296867,16375.927482296867,16375.927482296867,16375.927482296867,16375.927482296867,16375.927482296867,16375.927482296867,16375.927482296867,16375.927482296867,196511.12978756239]
[]
["  Wexpro Oil Sharing",{"$f":"(-'Other Inputs'!$F$188/12-'Other Inputs'!$F$189/12)*'Ut 1.5'!$G$54","v":-1804498.4033297563},-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-1804498.4033297563,-21653980.839957077]
["   Misc. Revenue",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["TOTAL OTHER REVENUE",{"$f":"SUM(B23:B30)","v":-2719841.3664750848},{"$f":"SUM(C23:C30)","v":-2719841.3664750848},-2719841.3664750848,-2719841.3664750848,-2719841.3664750848,-2719841.3664750848,-2719841.3664750848,-2719841.3664750848,-2719841.3664750848,-2719841.3664750848,-2719841.3664750848,{"$f":"SUM(M23:M30)","v":-2719841.3664750848},{"$f":"SUM(N23:N30)","v":-32638096.397701018}]
[]
["NET COMMODITY GAS COSTS",{"$f":"+B20+B32","v":{"$error":"#N/A"}},{"$f":"+C20+C32","v":{"$error":"#N/A"}},{"$f":"+D20+D32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+I20+I32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"+K20+K32","v":26185186.144549556},42187878.893986538,70175448.382207692,{"$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$54","v":2124321.066225192},{"$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$54","v":2148961.4141708645},{"$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$54","v":2137642.7518839692},{"$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$54","v":2125864.0322790006},{"$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$54","v":2118790.9864410344},{"$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$54","v":2096066.7489001546},{"$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$54","v":2056268.0639157125},{"$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$54","v":2017837.9227355183},{"$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$54","v":2112674.7286352753},{"$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$54","v":2108622.4674493209},{"$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$54","v":3247247.8412230974},{"$f":"SUM(B37:M37)","v":25322071.816846956}]
["   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$54","v":5602216.5090396525},{"$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$54","v":5590932.1477445122},{"$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$54","v":5581939.4313317938},{"$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$54","v":4876580.6796215521},{"$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$54","v":4866917.4418337392},{"$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$54","v":4866636.5698950617},{"$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$54","v":4866031.7720484836},{"$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$54","v":4865382.7220792817},{"$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$54","v":4867843.7539540343},{"$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$54","v":4877261.9668747466},{"$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$54","v":5584241.3266089875},{"$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$54","v":5595779.1547960434},{"$f":"SUM(B39:M39)","v":62041763.475827895}]
[]
["TOTAL SUPPLIER NON-GAS COSTS",{"$f":"SUM(B37:B39)","v":7762875.90108262},{"$f":"SUM(C37:C39)","v":8848138.8130248599},8863786.4445578139,8147109.0305606769,8125667.073167895,8118313.1553912517,8094984.1200037934,8054536.3850501496,8018567.2757447083,{"$f":"SUM(K37:K39)","v":8122822.2945651775},{"$f":"SUM(L37:L39)","v":8825749.3931134641},{"$f":"SUM(M37:M39)","v":9975912.595074296},{"$f":"SUM(N37:N39)","v":100958462.48133671}]
[]
["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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+K34+K41","v":34308008.439114735},{"$f":"+L34+L41","v":51013628.287100002},{"$f":"+M34+M41","v":80151360.977281988},{"$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"},{"$error":"#N/A"},{"$f":"(HLOOKUP(G7,UtRevRun,14,FALSE))*G87","v":{"$error":"#N/A"}},{"$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"},{"$f":"ROUND((G71+G77+G78+F81)*0.005,0)","v":{"$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"},{"$f":"+G71+G73","v":{"$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":{"$error":"#N/A"}},-20853761,-29137996,-27407050,-27016566,{"$f":"SUM(G75:G79)+F81","v":{"$error":"#N/A"}},{"$f":"SUM(H75:H79)+G81","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["SNG - input balance here",null,-37237874,-43622426,-39977261,-40062689,{"$f":"F82+G41-G67","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Commodity",null,{"$f":"C81-C82","v":16384113},14484430,12570211,13046123,{"$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",10379820]
[]
[null,"JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER"]
["   Commodity Rate GS",4.3540599999999996,{"$f":"+B87","v":4.3540599999999996},{"$f":"+C87","v":4.3540599999999996},4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996]
["   Commodity Rate FS",4.3540599999999996,{"$f":"+B88","v":4.3540599999999996},{"$f":"+C88","v":4.3540599999999996},4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996]
[]
["   Commodity Rate IS",4.0477100000000004,{"$f":"+B90","v":4.0477100000000004},{"$f":"+C90","v":4.0477100000000004},4.0477100000000004,4.0477100000000004,4.0477100000000004,4.0477100000000004,4.0477100000000004,4.0477100000000004,4.0477100000000004,4.0477100000000004,4.0477100000000004]
["   Commodity Rate ES"]
["   Commodity Rate NGV",4.3540599999999996,{"$f":"B92","v":4.3540599999999996},{"$f":"C92","v":4.3540599999999996},4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996,4.3540599999999996]
[]
[null,"winter","winter","winter","summer","summer","summer","summer","summer","summer","summer","winter","winter"]
["   GS  SFC",1.21316,{"$f":"+B95","v":1.21316},{"$f":"+C95","v":1.21316},0.56959000000000004,{"$f":"+E95","v":0.56959000000000004},0.56959000000000004,0.56959000000000004,0.56959000000000004,0.56959000000000004,0.56959000000000004,{"$f":"B95","v":1.21316},{"$f":"+L95","v":1.21316}]
["   FS   SFC",1.18157,{"$f":"+B96","v":1.18157},{"$f":"+C96","v":1.18157},0.56957000000000002,0.56957000000000002,0.56957000000000002,0.56957000000000002,0.56957000000000002,0.56957000000000002,0.56957000000000002,{"$f":"B96","v":1.18157},{"$f":"+L96","v":1.18157}]
[]
["   IS    SFC",0.18009,{"$f":"+B98","v":0.18009},{"$f":"+C98","v":0.18009},0.18009,0.18009,0.18009,0.18009,0.18009,0.18009,0.18009,0.18009,0.18009]
["   ES   SFC"]
["   NGV SFC",0.87544,{"$f":"+B100","v":0.87544},{"$f":"+C100","v":0.87544},0.87544,0.87544,0.87544,0.87544,0.87544,0.87544,0.87544,0.87544,0.87544]
["   M-T  SFC",0.06,{"$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":64,"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$1286/'Wy 1.1'!$E$1291","v":123608.2692736693},{"$f":"'Ex 1.1 Data'!B12*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":126998.69911796521},{"$f":"'Ex 1.1 Data'!B13*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":125441.28886955444},{"$f":"'Ex 1.1 Data'!B14*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":123820.57626580683},{"$f":"'Ex 1.1 Data'!B15*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":122847.3487061966},{"$f":"'Ex 1.1 Data'!B16*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":119720.56927445566},{"$f":"'Ex 1.1 Data'!B17*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":114244.40271899587},{"$f":"'Ex 1.1 Data'!B18*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":108956.54323482332},{"$f":"'Ex 1.1 Data'!B19*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":122005.77199446448},{"$f":"'Ex 1.1 Data'!B20*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":121448.19434612799},{"$f":"'Ex 1.1 Data'!B21*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":127322.96471523191},{"$f":"'Ex 1.1 Data'!B22*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1286/'Wy 1.1'!$E$1291","v":123523.30545130854},{"$f":"SUM(B9:M9)","v":1459937.9339686004}]
["   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$57","v":70948.154097853272},{"$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$57","v":71811.190797518619},{"$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$57","v":71414.750740493182},{"$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$57","v":71002.197016959399},{"$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$57","v":70754.461142854081},{"$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$57","v":69958.53687210381},{"$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$57","v":68564.574180678988},{"$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$57","v":67218.54520880917},{"$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$57","v":70540.237100132654},{"$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$57","v":70398.305252099555},{"$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$57","v":110279.05234640052},{"$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$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":535534.41909294494},{"$f":"HLOOKUP(L7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":931933.81129134132},{"$f":"HLOOKUP(M7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":796880.86110492412},{"$error":"#N/A"}]
["   Company Owned Productin Cost",{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3812.2300881887672},45746.761058265198]
["   Underground - Withdrawal",{"$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$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(H7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(I7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(J7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(K7,WyStorage,3,FALSE)*'Wy 1.5'!$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$27","v":873352.40297790116},{"$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$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(H7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(I7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(J7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(K7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-394227.88217081642},{"$f":"-VLOOKUP(L7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":-223790.76729422243},{"$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$57/12","v":10794.013806927203},{"$f":"B15","v":10794.013806927203},{"$f":"C15","v":10794.013806927203},10794.013806927203,10794.013806927203,10794.013806927203,10794.013806927203,10794.013806927203,10794.013806927203,10794.013806927203,10794.013806927203,10794.013806927203,129528.16568312647]
["   Underground Storage",{"$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$54","v":40793.424661332618},{"$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$54","v":37408.002806630502},{"$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$54","v":36069.442979436506},{"$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$54","v":36212.188538231101},{"$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$54","v":36691.656287541475},{"$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$54","v":36690.289604955782},{"$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$54","v":36635.725246450071},{"$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$54","v":36729.912664512398},{"$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$54","v":37688.092551263144},{"$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$54","v":36582.296183535662},{"$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$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(H7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(I7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(J7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(K7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":735711.29443630495},{"$f":"HLOOKUP(L7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":723458.81492453336},{"$f":"HLOOKUP(M7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":743241.15323046863},{"$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$57","v":178841.11943269739},{"$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$57","v":178255.61024090261},{"$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$57","v":155654.16949493572},{"$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$57","v":155171.21867343399},{"$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$57","v":154920.32834239196},{"$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$57","v":154892.34678338873},{"$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$57","v":154854.33709866973},{"$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$57","v":154924.35840723276},{"$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$57","v":155315.77657920829},{"$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$57","v":177973.66288999683},{"$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$57","v":178566.44009479697},{"$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"},{"$f":"SUM(G9:G18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(K9:K18)","v":1275658.1959435306},1859591.1282253596,2877031.7552844514,{"$error":"#VALUE!"}]
[]
["  Wexpro Oil Sharing",{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"-'Other Inputs'!$G$193/12*'Wy 1.5'!$F$57","v":-95263.383524914883},{"$f":"SUM(B22:M22)","v":-1143160.6022989785}]
["   Misc. Revenue",{"$f":"-(HLOOKUP(MONTH(B7),noncorecredits,260,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,269,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,278,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,287,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,296,FALSE))","v":-11259},-11186,-10957,-10293,-10652,-8476,-7363,-7558,-7397,-7829,-10796,-11092,{"$f":"SUM(B23:M23)","v":-114858}]
[]
["TOTAL OTHER REVENUE",{"$f":"SUM(B22:B23)","v":-106522.38352491488},{"$f":"SUM(C22:C23)","v":-106449.38352491488},{"$f":"SUM(D22:D23)","v":-106220.38352491488},{"$f":"SUM(E22:E23)","v":-105556.38352491488},-105915.38352491488,-103739.38352491488,-102626.38352491488,-102821.38352491488,-102660.38352491488,-103092.38352491488,-106059.38352491488,-106355.38352491488,-1258018.6022989785]
[]
["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"},1172565.8124186157,1753531.7447004446,2770676.3717595367,{"$error":"#VALUE!"}]
[]
["TOTAL WYOMING GAS COST:",{"$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"},{"$error":"#N/A"},1172565.8124186157,1753531.7447004446,2770676.3717595367,{"$error":"#VALUE!"}]
[]
["RECOVERED COST PER RATE :"]
["   Commodity Rate GS1",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,231,FALSE)*B61","v":2884968.13008},2353307.2189199999,1839191.2818,1431915.3423600001,762478.43568,{"$f":"HLOOKUP(MONTH(G7),noncorecredits,231,FALSE)*G61","v":429625.78176000004},282756.80904000002,330576.9252,639087.23196,1024455.55584,1785011.0504400001,2627895.2549999999,{"$f":"SUM(B32:M32)","v":16391269.01808}]
["   Commodity Rate GSW",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,258,FALSE)*B61","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B33:M33)","v":0}]
["   Commodity Rate F1",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,240,FALSE)*B61","v":156120.9528},126069.40848,116325.51324,104738.17836000001,72674.253840000005,66840.835680000004,53385.216960000005,53747.942280000003,71650.6728,88509.946920000002,113219.98824000001,150665.16648000001,{"$f":"SUM(B34:M34)","v":1173948.07608}]
["   Commodity Rate NGV",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,249,FALSE)*B61","v":4397.4233999999997},4397.4233999999997,4397.4233999999997,4397.4233999999997,4397.4233999999997,4397.4233999999997,4397.4233999999997,4397.4233999999997,4397.4233999999997,4397.4233999999997,4397.4233999999997,4397.4233999999997,{"$f":"SUM(B35:M35)","v":52769.080799999996}]
["   Commodity Rate I-4",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,267,FALSE)*B62","v":79266.327840000013},63393.344280000005,65180.823120000008,69844.556880000004,45638.578440000005,49890.806280000004,39281.669280000002,36212.520960000002,35303.778720000002,32088.888720000003,50906.711520000004,69098.702400000009,{"$f":"SUM(B36:M36)","v":636106.70843999996}]
[]
["   BAD DEBT"]
["TOTAL COMMODITY",{"$f":"SUM(B32:B36)","v":3124752.8341200002},2547167.3950800002,2025095.04156,1610895.5010000002,885188.69135999994,550754.84712000005,379821.11868000007,{"$f":"SUM(I32:I36)","v":424934.81183999998},750439.10688000009,1149451.81488,1953535.1736000001,2852056.5472800001,18254092.883399997]
[]
[]
["UNDER (OVER) RECOVERED",{"$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"},{"$error":"#N/A"},23113.997538615717,-200003.42889955547,-81380.175520463381,{"$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"},{"$error":"#N/A"},{"$f":"ROUND((G42+G48+G49+F52)*0.0194/12,0)","v":{"$error":"#N/A"}},{"$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":{"$error":"#N/A"}},-780784,{"$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",292091]
[]
[]
[]
[]
[]
[null,"JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER"]
["   Commodity Rate core",4.9688400000000001,{"$f":"+B61","v":4.9688400000000001},4.9688400000000001,4.9688400000000001,4.9688400000000001,4.9688400000000001,4.9688400000000001,4.9688400000000001,4.9688400000000001,4.9688400000000001,4.9688400000000001,4.9688400000000001,null,null,null,null,{"$f":"'Wy 1.6 p1'!$F$33","v":5.0953572544726082}]
["   Commodity Rate I-4",4.2865200000000003,{"$f":"+B62","v":4.2865200000000003},4.2865200000000003,4.2865200000000003,4.2865200000000003,4.2865200000000003,4.2865200000000003,4.2865200000000003,4.2865200000000003,4.2865200000000003,4.2865200000000003,4.2865200000000003]