{"text_format":"1","workbook":"xlsx","n_sheets":68,"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  p2","Wy 1.6 p3","Wy 1.6 p3 Refund_Calc","Wy 1.6 p4","Wy 1.7 p1","Wy 1.7 p1 Refund","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":3,"defined_names":144,"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.","12-057-08",null,null,null,"30010-115-GP-12",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","2012-08-01",null,null,null,"2012-02-29",null,null,null,"the \"Model Checks\""]
[null,"1.3 pg 3",null,null,"Test Year Ending","2013-08-31",null,null,null,"2013-03-31",null,null,null,"Tab and find the"]
["1.4 pg 1","1.4 pg 1",null,null,"Proposed Effective Date","2012-09-01",null,null,null,"2012-04-01",null,null,null,"problem.)"]
["1.4 pg 2","1.4 pg 2",null,null,"Prior Case No. ","11-057-08",null,null,null,"30010-111-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,{"$f":"'Utah Summary-by class'!Q28","v":-5720234.9113500081},null,{"$f":"F11-G11","v":-5720234.9113500081},null,{"$f":"'Wy 1.7 p2'!F49","v":313398.96357000002},null,{"$f":"J11-K11","v":313398.96357000002},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",{"$f":"'Ut 1.7'!F30","v":681.11},null,null,null,{"$f":"'Wy 1.7 p1'!F33","v":768.52},null,null,null,"Old Data color"]
[1.8,1.8,null,null,"Proposed",{"$f":"'Ut 1.7'!H30","v":676.68},null,null,null,{"$f":"'Wy 1.7 p1'!G33","v":754.83999999999992}]
[1.9,1.9,null,null,"Difference",{"$f":"'Ut 1.7'!J30","v":-4.4300000000000637},null,{"$f":"F18-G18","v":-4.4300000000000637},null,{"$f":"'Wy 1.7 p1'!H33","v":-13.680000000000064},null,{"$f":"J18-K18","v":-13.680000000000064}]
["Monthly Inputs",null,null,null,"% Difference",{"$f":"'Ut 1.7'!J32","v":-0.65},null,{"$f":"F19-G19","v":-0.65},null,{"$f":"'Wy 1.7 p1'!H37","v":-1.78},null,{"$f":"J19-K19","v":-1.78}]
["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. 12-057-08"}]
[]
[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. 30010-115-GP-12"}]
[]
[null,null,null,"Test Year (enter as text)"]
[null,null,null,null,"from","Sep-12"]
[null,null,null,null,"to","Aug-13"]

{"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",{"$f":"'Ut 1.5'!G41","v":529432680.60805809},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!F43","v":19541462.510640312}]
["Increase (Decrease) to Commodity",{"$f":"'Utah Summary-by class'!G31","v":-465000},null,null,"Increase (Decrease) to Commodity",{"$f":"'Wy 1.7 p2'!F49","v":313398.96357000002}]
["Increase (Decrease) to SNG",{"$f":"'Utah Summary-by class'!N31","v":-5256000}]
["Total Increase (Decrease)",{"$f":"'Utah Summary-by class'!Q31","v":-5720000}]
["Typical Increase in $",{"$f":"'Ut 1.7'!J30","v":-4.4300000000000637},null,null,"Typical Increase in $",{"$f":"'Wy 1.7 p1'!H33","v":-13.680000000000064}]
["Typical Monthly Increase",{"$f":"B8/12","v":-0.36916666666667197},null,null,"Typical Monthly Increase",{"$f":"F8/12","v":-1.1400000000000052}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-6.5000000000000006E-3},null,null,"Typical Increase in %",{"$f":"'Wy 1.7 p1'!H37/100","v":-1.78E-2}]
["Proposed Rate Effective Date",{"$f":"'Control Panel'!F8","v":"2012-09-01"},null,null,"Proposed Rate Effective Date",{"$f":"'Control Panel'!J8","v":"2012-04-01"}]
["Test Year Ending",{"$f":"'Control Panel'!F7","v":"2013-08-31"},null,null,"Test Year Ending",{"$f":"'Control Panel'!J7","v":"2013-03-31"}]
["System-Wide Production Costs",{"$f":"'Ut 1.1'!H1369","v":322105537.76502293},null,null,"System-Wide Production Costs",{"$f":"'Wy 1.1'!H1369","v":322105537.76502293}]
["System-Wide Royalty Payments",{"$f":"'Ut 1.1'!H1364","v":36339973.765022933},null,null,"System-Wide Royalty Payments",{"$f":"'Wy 1.1'!H1364","v":36339973.765022933}]
["Wexpro Operators Service Fee",{"$f":"'Ut 1.1'!H1366","v":285765564},null,null,"Wexpro Operators Service Fee",{"$f":"'Wy 1.1'!H1366","v":285765564}]
["Purchased Gas Costs",{"$f":"'Ut 1.2'!G24","v":163140451.98000002},null,null,"Purchased Gas Costs",{"$f":"'Wy 1.2'!G25","v":163140451.43446541}]
["Purchased Gas Costs per Dth",{"$f":"'Ut 1.2'!F24","v":3.3199455008666452},null,null,"Purchased Gas Costs per Dth",{"$f":"'Wy 1.2'!F25","v":3.3199454897648915}]
["Contracted Dth",{"$f":"'Ut 1.2'!E17","v":26695000},"Dth",null,"Contracted Dth",{"$f":"'Wy 1.2'!E18","v":26695000},"Dth"]
["Contracted Dth Costs",{"$f":"'Ut 1.2'!G17","v":93129991.980000004},null,null,"Contracted Dth Costs",{"$f":"'Wy 1.2'!G18","v":93129991.924465403}]
["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",{"$f":"'Ut 1.2'!E19","v":22135977},"Dth",null,"Spot Market Dth",{"$f":"'Wy 1.2'!E20","v":22135977},"Dth"]
["Spot Market Costs",{"$f":"'Ut 1.2'!G19","v":69054262},null,null,"Spot Market Costs",{"$f":"'Wy 1.2'!G20","v":69054261.510000005}]
["Purchased Gas Dth",{"$f":"'Ut 1.2'!E24","v":49139497},"Dth",null,"Purchased Gas Dth",{"$f":"'Wy 1.2'!E25","v":49139497},"Dth"]
["Future Contract Dth",{"$f":"'Ut 1.2'!E21","v":308520},"Dth",null,"Future Contract Dth",{"$f":"'Wy 1.2'!E22","v":308520},"Dth"]
["Future Contract Costs",{"$f":"'Ut 1.2'!G21","v":956198},null,null,"Future Contract Costs",{"$f":"'Wy 1.2'!G22","v":956198}]
["Transportation & Gathering Costs",{"$f":"'Ut 1.3 p1'!M59","v":83972097},null,null,"Transportation & Gathering Costs",{"$f":"'Wy 1.3 p1'!M57","v":83938456.496211246}]
["Transportation Costs",{"$f":"'Ut 1.3 p1'!M28","v":62219845},null,null,"Kern River Transportation Costs",{"$f":"'Wy 1.3 p1'!M28","v":62186205.066666663}]
["Capacity Release Credits",{"$f":"-'Ut 1.3 p1'!L19","v":302762},null,null,"Capacity Release Credits",{"$f":"-'Wy 1.3 p1'!L19","v":336401.85}]
["Transportation Commodity Costs",{"$f":"'Ut 1.3 p1'!M43","v":580977},null,null,"Transportation Commodity Costs",{"$f":"'Wy 1.3 p1'!M43","v":580977.01690458099}]
[null,null,null,null,"QGM Gathering Costs",{"$f":"'Wy 1.3 p1'!M49","v":15972759.792640001}]
["Other Trans. & Gathering Costs",{"$f":"'Ut 1.3 p1'!L52","v":2362113},null,null,"Other Trans. & Gathering Costs",{"$f":"'Wy 1.3 p1'!M54","v":5198514.62}]
["CO2 Processing Costs"]
["Storage & Working Gas Costs",{"$f":"'Ut 1.3 p1'!L53","v":2836402},null,null,"Storage & Working Gas Costs",{"$f":"'Wy 1.3 p2'!K57","v":21029730.790824}]
["Total Other Costs",{"$f":"'Ut 1.3 p1'!M54","v":5198515}]
["Storage Costs",{"$f":"'Ut 1.3 p2'!K57","v":20971458.553367998},null,null,"Storage Costs",{"$f":"'Wy 1.3 p2'!K32","v":17154627}]
["Storage Demand",{"$f":"'Ut 1.3 p2'!J21","v":16725058}]
["Storage Commodity",{"$f":"'Ut 1.3 p2'!J28","v":121687}]
["Working Storage Gas Return",{"$f":"'Ut 1.3 p2'!K54","v":3816831.5533679994},null,null,"Working Storage Gas Return",{"$f":"'Wy 1.3 p2'!K54","v":3875103.7908239993}]
["Total Other Revenues",{"$f":"'Ut 1.4 p3'!H32","v":26212014}]
[null,null,null,null,"Production Depreciation & Amort.",{"$f":"'Wy 1.3 p3'!J20","v":762096.57000000018}]
[null,null,null,null,"Return on Production Plant",{"$f":"'Wy 1.3 p3'!J47","v":535363.71528170013}]
[null,null,null,null,"Total Production Return & Exp.",{"$f":"'Wy 1.3 p3'!J50","v":1297460.2852817003}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":529432680.60805809},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!$F$43","v":19541462.510640312}]
["Utah Gas Costs",{"$f":"B43","v":529432680.60805809},null,null,"Core Customer Gas Costs",{"$f":"'Wy 1.6 p1'!J17","v":18863289.990209721}]
["Utah Net Gas Costs",{"$f":"'Ut 1.6 p1'!J16","v":520152330.7501291},null,null,"Core Customer Unit Cost of Gas",{"$f":"'Wy 1.6 p1'!F31","v":4.9433499999999997}]
["Commodity Portion of Gas Costs",{"$f":"'Ut 1.6 p1'!J28","v":423033765.05999243}]
["Firm Gas Cost",{"$f":"'Ut 1.6 p1'!F34","v":4.0888}]
["Current Amortization",{"$f":"'Ut 1.6 p1'!H35","v":0},null,null,"Current Amortization",{"$f":"'Wy 1.6 p1'!H32","v":0}]
["Previous Case No.",{"$f":"'Ut 1.6 p1'!H32","v":"11-057-08"}]
["Forecasted 191 Account Balance",{"$f":"'Ut 1.6 p1'!D55","v":7588452},null,null,"Forecasted 191 Account Balance",{"$f":"'Wy 1.6 p1'!F53","v":-880250}]
["Proposed Amortization",{"$f":"'Ut 1.6 p1'!F35","v":7.3345520323332802E-2},null,null,"Proposed Amortization",{"$f":"'Wy 1.6 p1'!F32","v":0}]
["Total Unit Cost in Rates",{"$f":"'Ut 1.6 p1'!F36","v":4.1621455203233326},null,null,"Total Unit Cost in Rates",{"$f":"'Wy 1.6 p1'!F33","v":4.9433499999999997}]
["Increase in Unit Cost In Rates",{"$f":"'Ut 1.6 p1'!J36","v":-4.4944796766673289E-3}]
["Test Year SNG Costs",{"$f":"'Ut 1.6 p2'!F14","v":97118565.690136701}]
["Forested 191 SNG Balance",{"$f":"'Ut 1.6 p2'!F15","v":0}]
["Total SNG",{"$f":"'Ut 1.6 p2'!F16","v":97118565.690136701}]
["Forecasted Current SNG Revenues",{"$f":"'Ut 1.6 p2'!F19","v":102374366.8221}]
["% Change in SNG Rates",{"$f":"-ROUND('Ut 1.6 p2'!F35,2)/100","v":5.16E-2}]
["Average Monthly Increase",{"$f":"'Ut 1.7'!J30/12","v":-0.36916666666667197},null,null,"Typical Increase in $",{"$f":"'Wy 1.7 p1'!H33","v":-13.680000000000064}]
["Typical Increase in %",{"$f":"'Ut 1.7'!J32/100","v":-6.5000000000000006E-3},null,null,"Typical Increase in %",{"$f":"'Wy 1.7 p1'!H37/100","v":-1.78E-2}]
["Company Owned Gas %",null,null,null,"Company Owned Gas %",{"$f":"Calculations!P176","v":0.58181205770896094}]
["Utah Gas Costs",{"$f":"'Ut 1.5'!G41","v":529432680.60805809},null,null,"Wyoming Gas Costs",{"$f":"'Wy 1.5'!$F$43","v":19541462.510640312}]

{"sheet":"Monthly Inputs","index":2,"n_rows":134,"n_cols":21,"rows_kept":134,"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,"Jul12","Aug12","Sep12","Oct12","Nov12","Dec12","Jan13","Feb13","Mar13","Apr13","May13","Jun13","Jul13","Aug13","Total"]
[null,null,null,null,{"$f":"MONTH(E3)","v":7},8,{"$f":"MONTH(G3)","v":9},10,11,12,1,2,3,4,5,6,7,8]
["QGC Company Produced Gas In MDth",null,null,null,null,null,"Scott Nelsen",null,"Updated:","2012-07-19",null,null,null,null,null,null,null,null,null," "]
[]
[null,"Prior Company",null,null,642.84100000000001,692.53399999999999,747.42,676.38,670.27,645.1,606.65,546.59,444.72,241.26,779.8,636.49,648.83000000000004,698.62,{"$f":"SUM(G7:R7)","v":7342.13},null,"ScottN"]
[null,"D24 & D21",null,null,4918.4549999999999,4610.7469999999994,4663.0619999999999,5076.1720000000005,5110.7219999999998,5220.0340000000006,5379.7920000000004,4890.2900000000009,5432.5619999999999,5469.3339999999998,5112.2720000000008,4948.8429999999998,4972.5650000000005,4675.0909999999994,{"$f":"SUM(G8:R8)","v":60950.739000000009},null,"ScottN"]
[null,"Total Prior Company & D24",null,null,{"$f":"SUM(E7:E8)","v":5561.2960000000003},5303.280999999999,{"$f":"SUM(G7:G8)","v":5410.482},{"$f":"SUM(H7:H8)","v":5752.5520000000006},5780.9920000000002,5865.1340000000009,5986.442,5436.880000000001,5877.2820000000002,5710.5940000000001,5892.072000000001,5585.3329999999996,5621.3950000000004,5373.7109999999993,{"$f":"SUM(G9:R9)","v":68292.868999999992}]
[]
[null,"Brady",null,null,8.1359999999999992,8.3680000000000003,8.0307999999999993,6.6749999999999998,7.0949,3.4155000000000002,3.5068000000000001,3.2921,4.5054999999999996,3.9870999999999999,8.4994999999999994,7.7443,8.2121999999999993,8.4413999999999998,{"$f":"SUM(G11:R11)","v":73.40509999999999},null,"ScottN"]
[null,"Total Company Produced Gas (MDth)",null,null,{"$f":"SUM(E9:E11)","v":5569.4320000000007},5311.6489999999994,{"$f":"SUM(G9:G11)","v":5418.5128000000004},{"$f":"SUM(H9:H11)","v":5759.2270000000008},5788.0869000000002,5868.549500000001,5989.9488000000001,5440.1721000000007,5881.7875000000004,5714.5811000000003,5900.5715000000009,5593.0772999999999,5629.6072000000004,{"$f":"SUM(R9:R11)","v":5382.152399999999},{"$f":"SUM(G12:R12)","v":68366.27410000001},{"$f":"SUM(S9+S11)","v":68366.274099999995},"ck"]
[]
[]
[]
[null,"Company Production In Dth",null,null,5569433,5311649,5418513,5759227,5788087,5868550,5989949,5440172,5881788,5714581,5900572,5593077,5629607,5382152,{"$f":"SUM(G16:R16)","v":68366275},null,"ScottN"]
[null,"Birch Cr Gathering",null,null,{"$f":"E16/$S$16*$S$17","v":0},0,{"$f":"G16/$S$16*$S$17","v":0},{"$f":"H16/$S$16*$S$17","v":0},{"$f":"I16/$S$16*$S$17","v":0},0,0,0,0,0,0,0,0,{"$f":"R16/$S$16*$S$17","v":0},{"$f":"'Other Inputs'!$D$163","v":0}]
[null,"QGM Gathering",null,null,{"$f":"E16/$S$16*$S$18","v":4016894.2577313744},3830970.2921616253,{"$f":"G16/$S$16*$S$18","v":3908044.8144618673},{"$f":"H16/$S$16*$S$18","v":4153781.1596389599},4174596.127388482,4232629.2095100982,4320186.945817247,3923666.1376249623,4242176.9760751771,4121580.7074509761,4255724.7360962117,4033947.2410116829,4060294.1146045472,{"$f":"R16/$S$16*$S$18","v":3881819.8303197883},{"$f":"'Other Inputs'!$D$177","v":49308448}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,1000]
[null,"Injections in Dth"]
[null,null,"Chalk Creek",null,0,0,0,151738,165129,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G35:R35)","v":316867},null,"ScottN"]
[null,null,"Clay Basin",null,2307750,2154380,1899490,1798100,1167200,0,0,0,0,0,716040,1878900,2150830,1989720,11600280,null,"ScottN"]
[null,null,"Coalville",null,0,0,132991,254447,10368,0,0,0,0,0,0,0,0,0,397806,null,"ScottN"]
[null,null,"Leroy",null,0,0,0,458807,0,0,0,0,0,0,0,0,0,0,458807,null,"ScottN"]
[null,null,"Ryckman",null,370410,370410,0,0,0,0,0,0,0,358460,370410,358460,370410,358460,1816200,null,"ScottN"]
[null,null,"Total Injections",null,{"$f":"SUM(E35:E39)","v":2678160},2524790,{"$f":"SUM(G35:G39)","v":2032481},2663092,1342697,0,0,0,0,358460,1086450,2237360,2521240,2348180,14589960]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",null,0,0,0,0,0,0,0,325690,0,0,0,0,0,0,{"$f":"SUM(G43:R43)","v":325690},null,"ScottN"]
[null,null,"Clay Basin",null,0,0,0,0,0,604640,5355500,2760160,625180,1002320,{"$f":"192490-17566","v":174924},78760,61400,58150,10721034,null,"ScottN"]
[null,null,"Coalville",null,0,0,0,0,0,0,0,364893,0,0,0,0,0,0,364893,null,"ScottN"]
[null,null,"Leroy",null,0,0,0,0,0,0,0,0,88677,363811,0,0,0,0,452488,null,"ScottN"]
[null,null,"Ryckman",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"ScottN"]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E43:E47)","v":0},0,{"$f":"SUM(G43:G47)","v":0},0,0,604640,5355500,3450743,713857,1366131,174924,78760,61400,58150,11864105]
[]
[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",{"$f":"'Other Inputs'!E138","v":1.8800000000000001E-2},{"$f":"E35*-$D57","v":0},0,{"$f":"G35*-$D57","v":0},{"$f":"H35*-$D57","v":-2852.6744000000003},{"$f":"I35*-$D57","v":-3104.4252000000001},{"$f":"J35*-$D57","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(G57:R57)","v":-5957.0996000000005}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E147","v":1.4829999999999999E-2},{"$f":"E36*-$D58","v":-34223.932499999995},-31949.455399999999,{"$f":"G36*-$D58","v":-28169.436699999998},{"$f":"H36*-$D58","v":-26665.823},{"$f":"I36*-$D58","v":-17309.576000000001},{"$f":"J36*-$D58","v":0},0,0,0,{"$f":"N36*-$D58","v":0},-10618.8732,-27864.087,-31896.8089,-29507.547599999998,{"$f":"SUM(G58:R58)","v":-172032.15239999999}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E150","v":1.2E-2},{"$f":"E37*-$D59","v":0},0,{"$f":"G37*-$D59","v":-1595.8920000000001},-3053.364,-124.416,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G59:R59)","v":-4773.6720000000005}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E144","v":3.3399999999999999E-2},{"$f":"E38*-$D60","v":0},0,{"$f":"G38*-$D60","v":0},-15324.1538,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G60:R60)","v":-15324.1538}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E141","v":2.5000000000000001E-2},-9260.25,-9260.25,0,0,0,0,0,0,0,-8961.5,-9260.25,-8961.5,-9260.25,-8961.5,{"$f":"SUM(G61:R61)","v":-45405}]
[null,null,"Total Injections",null,{"$f":"SUM(E57:E61)","v":-43484.182499999995},-41209.705399999999,{"$f":"SUM(G57:G61)","v":-29765.328699999998},-47896.015200000002,-20538.417200000004,0,0,0,0,-8961.5,-19879.123200000002,-36825.587,-41157.058900000004,-38469.047599999998,{"$f":"SUM(S57:S61)","v":-243492.07779999997}]
[]
[null,"Withdrawls In Dth"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!E139","v":1.44E-2},{"$f":"E43*-$D65","v":0},0,{"$f":"G43*-$D65","v":0},0,0,0,0,-4689.9359999999997,0,0,0,0,0,0,{"$f":"SUM(G65:R65)","v":-4689.9359999999997}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!E148","v":5.6699999999999997E-3},{"$f":"E44*-$D66","v":0},0,{"$f":"G44*-$D66","v":0},0,0,-3428.3087999999998,-30365.684999999998,-15650.107199999999,-3544.7705999999998,-5683.1543999999994,-991.81907999999999,-446.56919999999997,-348.13799999999998,-329.71049999999997,{"$f":"SUM(G66:R66)","v":-60788.262779999997}]
[null,null,"Coalville",{"$f":"'Other Inputs'!E151","v":1.29E-2},{"$f":"E45*-$D67","v":0},{"$f":"F45*-$D67","v":0},{"$f":"G45*-$D67","v":0},0,0,0,{"$f":"K45*-$D67","v":0},-4707.1197000000002,0,0,0,0,0,0,{"$f":"SUM(G67:R67)","v":-4707.1197000000002}]
[null,null,"Leroy",{"$f":"'Other Inputs'!E145","v":1.9900000000000001E-2},{"$f":"E46*-$D68","v":0},0,{"$f":"G46*-$D68","v":0},0,0,0,0,0,-1764.6723000000002,-7239.8389000000006,0,0,0,0,{"$f":"SUM(G68:R68)","v":-9004.5112000000008}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!E142","v":0},0,0,0,0,0,0,0,0,0,{"$f":"N47*-$D69","v":0},0,0,0,0,{"$f":"SUM(G69:R69)","v":0}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E65:E69)","v":0},{"$f":"SUM(F65:F69)","v":0},{"$f":"SUM(G65:G69)","v":0},0,0,-3428.3087999999998,{"$f":"SUM(K65:K69)","v":-30365.684999999998},-25047.162899999999,-5309.4429,-12922.9933,-991.81907999999999,-446.56919999999997,-348.13799999999998,-329.71049999999997,{"$f":"SUM(S65:S69)","v":-79189.829679999995}]
[]
[null,"QPC Transportation Loss"]
[null,null,"Chalk Creek",{"$f":"'Other Inputs'!$E$264","v":1.41E-2},{"$f":"E43*-$D73","v":0},0,{"$f":"G43*-$D73","v":0},0,0,0,0,-4592.2290000000003,0,0,0,0,0,0,{"$f":"SUM(G73:R73)","v":-4592.2290000000003}]
[null,null,"Clay Basin",{"$f":"'Other Inputs'!$E$264","v":1.41E-2},{"$f":"E44*-$D74","v":0},0,{"$f":"G44*-$D74","v":0},0,0,-8525.4239999999991,-75512.55,-38918.256000000001,-8815.0380000000005,-14132.712,-2466.4283999999998,-1110.5160000000001,-865.74,-819.91499999999996,{"$f":"SUM(G74:R74)","v":-151166.57940000002}]
[null,null,"Coalville",{"$f":"'Other Inputs'!$E$264","v":1.41E-2},{"$f":"E45*-$D75","v":0},0,{"$f":"G45*-$D75","v":0},0,0,0,0,-5144.9912999999997,0,0,0,0,0,0,{"$f":"SUM(G75:R75)","v":-5144.9912999999997}]
[null,null,"Leroy",{"$f":"'Other Inputs'!$E$264","v":1.41E-2},{"$f":"E46*-$D76","v":0},0,{"$f":"G46*-$D76","v":0},0,0,0,0,0,-1250.3457000000001,-5129.7350999999999,0,0,0,0,{"$f":"SUM(G76:R76)","v":-6380.0807999999997}]
[null,null,"Ryckman",{"$f":"'Other Inputs'!$E$264","v":1.41E-2},0,0,0,0,0,0,0,0,0,{"$f":"N47*-$D77","v":0},0,0,0,0,{"$f":"SUM(G77:R77)","v":0}]
[null,null,"Total Withdrawls",null,{"$f":"SUM(E73:E77)","v":0},0,{"$f":"SUM(G73:G77)","v":0},0,0,-8525.4239999999991,-75512.55,-48655.476300000002,-10065.3837,-19262.447099999998,-2466.4283999999998,-1110.5160000000001,-865.74,-819.91499999999996,-167283.8805]
[]
[]
[null,"Total Injections & Withdrawls",null,null,{"$f":"E62+E70","v":-43484.182499999995},{"$f":"F62+F70","v":-41209.705399999999},{"$f":"G62+G70","v":-29765.328699999998},{"$f":"H62+H70","v":-47896.015200000002},{"$f":"I62+I70","v":-20538.417200000004},-3428.3087999999998,{"$f":"K62+K70","v":-30365.684999999998},-25047.162899999999,-5309.4429,-21884.493300000002,-20870.942280000003,-37272.156199999998,-41505.196900000003,-38798.758099999999,{"$f":"S62+S70","v":-322681.90747999994}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Factor",{"$f":"-S81/(S48+S40)","v":1.2197819408094746E-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,{"$f":"E3","v":"Jul12"},{"$f":"F3","v":"Aug12"},{"$f":"G3","v":"Sep12"},"Oct12","Nov12","Dec12","Jan13","Feb13","Mar13","Apr13","May13","Jun13","Jul13","Aug13","Total"]
[]
[null,null,null,null,null,null,null,null,"Updated:","2012-07-25","EXH 1.2"]
["Natural Gas Spot Price Forecast - Average of GI, Cera & Pira",null,null,null,"(Forecast --->)",null,"(Forecast --->)"]
[null,"Kern River Opal, Wyoming",null,null,2.4700000000000002,2.64,2.4900000000000002,2.58,2.99,3.14,3.31,3.38,3.46,3.6,3.75,3.96,4.1500000000000004,4.16]
[null,null,null,"Used in WY","<------ change formula if UT and WY have different test years",null,"<------ change formula if UT and WY have different test years"]
[null,null,null,"Used In UT","<------ change formula if UT and WY have different test years",null,"<------ change formula if UT and WY have different test years"]
[null,"Spot Purchases from IRP",null,null,151.11600000000001,4.2759999999999998,840.99,4012.6840000000002,{"$f":"6127.571-3167.585","v":2959.9859999999999},{"$f":"6527.846-819.342","v":5708.5039999999999},{"$f":"5535.856-3622.733","v":1913.1229999999996},{"$f":"3855.634-2781.022","v":1074.6120000000001},{"$f":"3439.204-681.379","v":2757.8250000000003},{"$f":"2968.357-100.104","v":2868.2530000000002},0,0,0,0,{"$f":"SUM(G93:R93)","v":22135.977000000003}]
[null,null,"In DTH",null,{"$f":"E93*1000","v":151116},{"$f":"F93*1000","v":4276},{"$f":"G93*1000","v":840990},{"$f":"H93*1000","v":4012684},2959986,5708504,1913122.9999999995,1074612,2757825.0000000005,2868253,0,0,0,0,{"$f":"SUM(G94:R94)","v":22135977}]
[null,null,"In $",null,{"$f":"E94*E90","v":373256.52},11288.640000000001,2094065.1,10352724.720000001,8850358.1400000006,17924702.560000002,{"$f":"K94*K90","v":6332437.129999999},3632188.56,9542074.5000000019,10325710.800000001,0,0,0,0,{"$f":"SUM(G95:R95)","v":69054261.510000005}]
[]
[]
["CONTRACT PURCHASES",null,null,null,null,null,null,null,"Updated:","2012-07-25"]
[null,"RESET FORMULAS TO Brent's WORKSHEET"]
[null,"Peaking Purchases (DTH)",null,null,null,null,{"$f":"'[2]Peaking Purchases'!$L$16","v":0},{"$f":"'[2]Peaking Purchases'!$N$16","v":0},{"$f":"'[2]Peaking Purchases'!$P$16","v":3000000},{"$f":"'[2]Peaking Purchases'!$R$16","v":3500000},{"$f":"'[2]Peaking Purchases'!$T$16","v":5000000},{"$f":"'[2]Peaking Purchases'!$V$16","v":4000000},{"$f":"'[2]Peaking Purchases'!$X$16","v":1400000},{"$f":"'[2]Peaking Purchases'!$Z$16","v":0},{"$f":"'[2]Peaking Purchases'!$AB$16","v":0},{"$f":"'[2]Peaking Purchases'!$AD$16","v":0},{"$f":"'[2]Peaking Purchases'!$AF$16","v":0},{"$f":"'[2]Peaking Purchases'!$AH$16","v":0},{"$f":"SUM(G100:R100)","v":16900000},{"$f":"S101/S100","v":3.4568017422760597}]
[null,"Peaking Purchases ($)",null,null,null,null,{"$f":"'[2]Peaking Purchases'!$M$16","v":0},{"$f":"'[2]Peaking Purchases'!$O$16","v":0},{"$f":"'[2]Peaking Purchases'!$Q$16","v":9504386.2349056602},{"$f":"'[2]Peaking Purchases'!$S$16","v":11735625.487106919},{"$f":"'[2]Peaking Purchases'!$U$16","v":17670375.548742138},{"$f":"'[2]Peaking Purchases'!$W$16","v":14389195.708176099},{"$f":"'[2]Peaking Purchases'!$Y$16","v":5120366.4655345911},{"$f":"'[2]Peaking Purchases'!$AA$16","v":0},{"$f":"'[2]Peaking Purchases'!$AC$16","v":0},{"$f":"'[2]Peaking Purchases'!$AE$16","v":0},{"$f":"'[2]Peaking Purchases'!$AG$16","v":0},{"$f":"'[2]Peaking Purchases'!$AI$16","v":0},{"$f":"SUM(G101:R101)","v":58419949.444465406}]
[null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Term Purchases (DTH)",null,null,null,null,{"$f":"'[2]Term Purchases'!$K$16","v":0},{"$f":"'[2]Term Purchases'!$M$16","v":0},{"$f":"'[2]Term Purchases'!$O$16","v":1200000},{"$f":"'[2]Term Purchases'!$Q$16","v":2480000},{"$f":"'[2]Term Purchases'!$S$16","v":2480000},{"$f":"'[2]Term Purchases'!$U$16","v":2240000},{"$f":"'[2]Term Purchases'!$W$16","v":1395000},{"$f":"'[2]Term Purchases'!$Y$16","v":0},{"$f":"'[2]Term Purchases'!$AA$16","v":0},{"$f":"'[2]Term Purchases'!$AC$16","v":0},{"$f":"'[2]Term Purchases'!$AE$16","v":0},{"$f":"'[2]Term Purchases'!$AG$16","v":0},{"$f":"SUM(G103:R103)","v":9795000}]
[null,"Term Purchases ($)",null,null,null,null,{"$f":"'[2]Term Purchases'!$L$16","v":0},{"$f":"'[2]Term Purchases'!$N$16","v":0},{"$f":"'[2]Term Purchases'!$P$16","v":3796275.0000000005},{"$f":"'[2]Term Purchases'!$R$16","v":8000092.5},{"$f":"'[2]Term Purchases'!$T$16","v":8316292.5},{"$f":"'[2]Term Purchases'!$V$16","v":7629090},{"$f":"'[2]Term Purchases'!$X$16","v":4968292.5},{"$f":"'[2]Term Purchases'!$Z$16","v":0},{"$f":"'[2]Term Purchases'!$AB$16","v":0},{"$f":"'[2]Term Purchases'!$AD$16","v":0},{"$f":"'[2]Term Purchases'!$AF$16","v":0},{"$f":"'[2]Term Purchases'!$AH$16","v":0},{"$f":"SUM(G104:R104)","v":32710042.5},{"$f":"S104/S103","v":3.3394632465543643}]
[null,"Stabalization Costs (Winter Months - Oct to Mar)",null,null,null,null,0,333333.33,333333.33,333333.33,333333.33,333333.33,333333.33,0,0,0,0,0,{"$f":"SUM(G105:R105)","v":1999999.9800000002}]
[]
[]
[null,"Total Purchases (DTH)",null,null,{"$f":"E100+E103","v":0},0,0,{"$f":"H100+H103","v":0},4200000,5980000,7480000,{"$f":"L100+L103","v":6240000},2795000,0,0,0,0,0,{"$f":"SUM(G108:R108)","v":26695000}]
[null,"Total Purchases ($)",null,null,0,0,0,0,13300661.23490566,19735717.987106919,25986668.048742138,{"$f":"L101+L104","v":22018285.708176099},10088658.96553459,0,0,0,0,0,{"$f":"SUM(G109:R109)","v":91129991.944465399}]
[]
[]
["Typical Customer Monthly Usage in Dth"]
[null,"Utah",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$122:$G$133,2,FALSE)","v":2},{"$f":"VLOOKUP(MONTH(H3),$F$122:$G$133,2,FALSE)","v":3.1},6.3,11.5,14.9,12.5,10.1,8.3000000000000007,4.4000000000000004,3.1,2,1.8,{"$f":"SUM(G113:R113)","v":80}]
[null,"Wyoming",null,null,null,null,{"$f":"VLOOKUP(MONTH(G3),$F$122:$H$133,3,FALSE)","v":2.1},{"$f":"VLOOKUP(MONTH(H3),$F$122:$H$133,3,FALSE)","v":4.0999999999999996},8,12.3,14.7,14.1,11.8,9.4,5.8,3.7,2.2999999999999998,1.7,{"$f":"SUM(G114:R114)","v":90.000000000000014}]
[]
["INPUTS FROM WEXPRO",null,null,null,null,null,{"$f":"G3","v":"Sep12"},{"$f":"H3","v":"Oct12"},"Nov12","Dec12","Jan13","Feb13","Mar13","Apr13","May13","Jun13","Jul13","Aug13","12-Month"]
[null,null,null,null,null,null,{"$f":"G3","v":"Sep12"},{"$f":"H3","v":"Oct12"},"Nov12","Dec12","Jan13","Feb13","Mar13","Apr13","May13","Jun13","Jul13","Aug13","Total"]
["Wexpro Operator Fee (Wexpro forecast)",null,null,"Updated from Brady Rasmussen 7/26/12",null,null,23671922,24125625,23469219,23733099,23605798,23563830,23667145,24427139,23528314,23473256,24115602,24384615,{"$f":"SUM(G118:R118)","v":285765564}]
[]
[]
[null,null,null,null,null,"Typical UPC","UT","WY"]
[null,null,null,null,null,1,14.9,14.7]
[null,null,null,null,null,2,12.5,14.1]
[null,null,null,null,null,3,10.1,11.8]
[null,null,null,null,null,4,8.3000000000000007,9.4]
[null,null,null,null,null,5,4.4000000000000004,5.8]
[null,null,null,null,null,6,3.1,3.7]
[null,null,null,null,null,7,2,2.2999999999999998]
[null,null,null,null,null,8,1.8,1.7]
[null,null,null,null,null,9,2,2.1]
[null,null,null,null,null,10,3.1,4.0999999999999996]
[null,null,null,null,null,11,6.3,8]
[null,null,null,null,null,12,11.5,12.3]
[null,null,null,null,null,"Total",{"$f":"SUM(G122:G133)","v":80},{"$f":"SUM(H122:H133)","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,"2012-08-01",null,null,2.5,2.78,{"$f":"ROUND(AVERAGE(D2:F2),2)","v":2.64}]
[null,"2012-09-01",null,null,2.39,2.58,2.4900000000000002]
[null,"2012-10-01",null,null,2.2599999999999998,2.9,2.58]
[null,"2012-11-01",null,null,2.72,3.25,2.99]
[null,"2012-12-01",null,null,2.76,3.52,3.14]
[null,"2013-01-01",null,null,2.87,3.74,3.31]
[null,"2013-02-01",null,null,3.04,3.72,3.38]
[null,"2013-03-01",null,null,3.19,3.73,3.46]
[null,"2013-04-01",null,null,3.28,3.91,3.6]
[null,"2013-05-01",null,null,3.39,4.0999999999999996,3.75]
[null,"2013-06-01",null,null,3.66,4.25,3.96]
[null,"2013-07-01",null,null,3.83,4.47,4.1500000000000004]
[null,"2013-08-01",null,null,4.0199999999999996,4.29,4.16]
[]
[]
[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":290,"n_cols":14,"rows_kept":290,"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,"2012-01-01",null,"1.3.2","1.3p2","QPC Tariff Statement of Rates"]
[null,"  Peaking Withdrawals",null,null,3.8719999999999997E-2,{"$f":"$F$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman Injections",null,null,1.4999999999999999E-2,{"$f":"$F$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"J5","v":0}]
[null,"  Ryckman Withdrawals",null,null,0.01,{"$f":"$F$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"J6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Injections",null,null,1.0489999999999999E-2,{"$f":"$F$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"J9","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Withdrawals",null,null,1.7809999999999999E-2,{"$f":"$F$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"J10","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$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Ryckman",null,null,0.09,{"$f":"$F$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Demand",null,null,2.85338,{"$f":"$F$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  Clay Basin Capacity",null,null,2.3779999999999996E-2,{"$f":"$F$6","v":"2012-01-01"},null,"1.3.2","1.3p2",{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"Volumes verified with Glen Watkins on 02/04/2009"]
[null,null,null,null,null,null,null,null,null,"used in Exhibit 1.3"]
[null,"FIRM TRANSPORTATION",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,"  T-1 Transportation - Yearly (MT241)",null,{"$f":"798902","v":798902},12,5.2880399999999996,"1/1/2012","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$22","v":"1/1/2012"},"Jan",null,{"$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$22","v":"1/1/2012"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"},null,null,null,{"$f":"N22/N23","v":142.34875444839858}]
[null,"Total Yearly T-1 Transportation",null,{"$f":"SUM(D22:D24)","v":880902},12,null,null,null,null,"as long as total is same as previous, don't worry about ind. Contracts"]
[]
[null,"  T-1 Transportation - Seasonal(BASE TARIFF RATE LOW LOAD) Mainline 104",null,0,0,0," "," ",null,"not using currently - ck with Glen"]
[]
[null,"  No-Notice Transportation (BASE TARIFF RATE)",null,203542,12,0.86753000000000002,{"$f":"$G$22","v":"1/1/2012"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Yearly (SURCHARGE LOW LOAD CUSTOMERS MAXIMUM)",null,{"$f":"D25","v":880902},12,0,{"$f":"$G$22","v":"1/1/2012"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI - Seasonal      (No GRI currently)",null,30000,3,{"$f":"+F30","v":0},{"$f":"$G$22","v":"1/1/2012"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  GRI ",null,52000,12,{"$f":"+F30","v":0},{"$f":"$G$22","v":"1/1/2012"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[]
[null,"TRANSPORTATION COMMODITY"]
[null,"PIPELINE USAGE CHARGE TO VOLUMETRIC RELEASES"]
[null,"QPC Commodity"]
[null,"  QPC Firm Transportation Usage Charge (Max & Min) (BASE TARIFF RATE)",null,null,null,2.6700000000000001E-3,"2012-01-01","1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC  (ANNUAL CHARGE ADJUSTMENT)",null,null,null,{"$f":"+F43","v":1.8E-3},{"$f":"G37","v":"2012-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,"  QPC GRI SURCHARGE",null,null,null,0,{"$f":"G37","v":"2012-01-01"},"1.3p1",null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,null,"Current","Proposed"]
[null,"INTER TRANS (T-2 PIPELINE BASE TARIFF) MAX",null,"Base Tariff",0.17652000000000001,0.17652000000000001,"2012-01-01",null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"GRI Surcharge",0,0,{"$f":"G41","v":"2012-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Annual Charge",1.8E-3,1.8E-3,{"$f":"G41","v":"2012-01-01"},null,null,{"$f":"$J$6","v":"QPC Tariff Statement of Rates"}]
[null,null,null,"Total",{"$f":"SUM(E41:E43)","v":0.17832000000000001},{"$f":"SUM(F41:F43)","v":0.17832000000000001}]
[]
[]
[null,"Utah",null,null,{"$f":"ROUND((E44)/(1-$E261),5)","v":0.1792},{"$f":"ROUND((F44)/(1-E261),5)","v":0.1792},null,"1.6.3",null,"Before Adjustment for Bad Debt (Transport grossed up for QGC fuel)"]
[null,"Wyoming",null,null,null,{"$f":"ROUND((F44)/(1-E262),5)","v":0.18104000000000001}]
[]
["INPUTS FROM KERN RIVER PIPELINE TARIFF AND CONTRACTS"]
[null,"Kern River 2003 Expansion",null,"Contract Dth","Months","Maximum Rate","Effective"]
[null,null,null,null,null,0.47170000000000001,null,null,null,"KR Tariff 5-A"]
[null,"Jan - Dec",null,3000,12,{"$f":"F52*E56/E53","v":14.347541666666666},"2011-04-01","1.3.1"]
[null,"November - March",null,50000,5,{"$f":"F53","v":14.347541666666666},{"$f":"G53","v":"2011-04-01"},"Jan"]
[null,"Jan - Dec",null,1885,12,{"$f":"F56*E56/E55","v":17.742041666666669},{"$f":"G54","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",1.2426550999999999,{"$f":"D53+D55","v":4885},365,4.4000000000000003E-3,{"$f":"G53","v":"2011-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[null,"November - March",{"$f":"C59","v":1.2426550999999999},{"$f":"D54","v":50000},151,4.4000000000000003E-3,{"$f":"G53","v":"2011-04-01"},"1.3p1",null,"KR Tariff 5-A"]
[]
["INPUTS FROM QUESTAR GAS TARIFF"]
[]
[null,"I-Sales Commodity Rates",null,null,"I-2 -eliminated","IS"]
[null,"Effective Date",null,null,"11/1/2005","7/31/2009"]
[null,"Commodity Rate",null,null,0,{"$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,{"$f":"SUM(E66:E67)","v":0},{"$f":"SUM(F66:F67)","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",1.17116,0,{"$f":"E72+F72","v":1.17116},null,null,"2012-02-01"]
[null,null,null,"Summer",0.54986999999999997,0,{"$f":"E73+F73","v":0.54986999999999997},null,null,{"$f":"J72","v":"2012-02-01"}]
[]
[null,"FS",null,"Winter",1.1406700000000001,0,{"$f":"E75+F75","v":1.1406700000000001},null,null,"2012-02-01"]
[null,null,null,"Summer",0.54984999999999995,0,{"$f":"E76+F76","v":0.54984999999999995},null,null,{"$f":"J75","v":"2012-02-01"}]
[]
[null,"F-4",null,null,0,0,{"$f":"E78+F78","v":0},null,null,"2010-08-01"]
[]
[null,"NGV",null,null,0.84514,0,{"$f":"E80+F80","v":0.84514},null,null,"2012-02-01"]
[]
[null,"(This includes bad debt adjustment) IS",null,null,0.18009,0,{"$f":"E82+F82","v":0.18009},null,null,"2012-02-01"]
[]
[]
[null,"ES",null,null,6.0707300000000002,0,{"$f":"E85+F85","v":6.0707300000000002},null,null,"2011-10-01"]
[]
["Current Rates"]
[null,"Utah GS",null,null,null,null,null,null,null,"Effective"]
[null,"Block 1",null,"Summer",null,null,7.0826000000000002,null,null,"2012-02-01"]
[null,"Block 2",null,"Summer",null,null,5.8609400000000003,null,null,{"$f":"$J$89","v":"2012-02-01"}]
[null,"Block 1",null,"Winter",null,null,8.0678099999999997,null,null,{"$f":"$J$89","v":"2012-02-01"}]
[null,"Block 2",null,"Winter",null,null,6.7187000000000001,null,null,{"$f":"$J$89","v":"2012-02-01"}]
[null,"#1 BSF",null,null,null,null,5,null,null,{"$f":"J89","v":"2012-02-01"}]
[]
[null,"Wyoming GS"]
[null,"Block 1",null,null,null,null,7.2058799999999996,null,null,"2011-10-01"]
[null,"Block 2",null,null,null,null,6.4601100000000002,null,null,{"$f":"J96","v":"2011-10-01"}]
[null,"BSF",null,null,null,null,10,null,null,{"$f":"J96","v":"2011-10-01"}]
[]
["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,{"$f":"'Monthly Inputs'!S16","v":68366275},72356011,"EXH 1.1",null,null,"LAST CASE IN WHICH RATES CHANGED"]
[null,"AMOUNT",null,null,{"$f":"+D185","v":322105537.76502293},310544730,"EXH 1.1"]
[null,"AVG COST",null,null,{"$f":"+E104/E103","v":4.7114683045847228},{"$f":"ROUND(+F104/F103,5)","v":4.2919}]
[]
[null,"Utah Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 11)",null,null,null,4.1666400000000001,null,null,null,"Exhibit 1.6 pg 1 (Prior case column)"]
[null,"191 Account Amortization (Line 12)",null,null,null,0,null,null,null,"Exhibit 1.6 pg 1 (Prior case column)"]
[null,"Total Unit Cost In Rates (Line 13)",null,null,null,{"$f":"SUM(F108:F109)","v":4.1666400000000001}]
[]
[null,"I-2 Commodity Cost (excluding bad debt) ",null,null,0,null,null,null,null," "]
[]
[null,"Wyoming Cost of Gas by Component"]
[null,"Unit Cost Of Gas (Line 10)",null,null,null,4.8612200000000003,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"191 Account Amortization (Line 11)",null,null,null,0,null,null,null,"(WY) Exhibit 1.6 pg 1"]
[null,"Total Unit Cost In Rates (Line 13)",null,null,null,{"$f":"F115+F116","v":4.8612200000000003},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,"August 2012 191 account (Forecast/Actual)",null,2012,16975477,-880250,null,"1.6.1",null,"191 Account Forecast/Actual"]
[null,"Supplier Non-Gas Cost Under (Over) Collected through August 2012 (act/fcst)",null,"August",9387025,null,null,"1.6.2",null,"191 Account Year-End (sometimes through current period)"]
[null,"Commodity Cost Under (Over) Collected during YEAR  (Act/Fcst)"]
[]
["INPUTS FROM IRP"]
[null,"#1  Peak Day Demand Forecast",null,null,2013,"Source"]
[null,"Utah",null,null,{"$f":"E134-E133","v":1243265},"2011 IRP"]
[null,"Wyoming",null,null,42428]
[null,"System Total Peak Day Demand Forecast",null,null,1285693,null,null,1.5,1.5]
[]
[]
["STORAGE FIELD INPUTS",null,null,null,"Storage"]
[null,"Chalk Creek Injections Factor",null,null,1.8800000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Chalk Creek Withdrawls Factor",null,null,1.44E-2,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null," "," "]
[null,"Ryckman Injections Factor",null,null,2.5000000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Ryckman Withdrawls Factor",null,null,0,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null," "]
[null,"Leroy Injections Factor",null,null,3.3399999999999999E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Leroy Withdrawls Factor",null,null,1.9900000000000001E-2,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null," "]
[null,"Clay Basin Injections Factor",null,null,1.4829999999999999E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Clay Basin Withdrawls Factor",null,null,5.6699999999999997E-3,null,null,"Scott Nelson Monthly IRP"]
[null,null,null,null,null,null,null," "]
[null,"Coalville Injections Factor",null,null,1.2E-2,null,null,"Scott Nelson Monthly IRP"]
[null,"Coalville Withdrawls Factor",null,null,1.29E-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,"Ryckman",null,null,2500000," ",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,"Total Forecasted Birch Creek",null,334089,null,null,null,null,null,"Birch Creek from Chuck"]
[]
[null,"Other gathering ",null,2028023.71,"2012-07-20",null,null,"JanB",null,"Chuck Howisey's Query"]
[null,"Total Gathering",null,{"$f":"SUM(D165:D167)","v":2362112.71},null,null,null,"1.3.1","1.3P1"]
[]
[null,"Other Transportation",null,{"$f":"2289707-117049.14+663744.05","v":2836401.91},"2012-07-20",null,null,"1.3.1",null,"Chuck Howisey's Query"]
[]
[null,"Forecast Future Contracts Premium over spot price",null,null,0.02,"Verified with Tina 08/2009"]
[]
[null,null,null,"Commodity","Mo. Demand"]
[null,null,null,"Charge","Charge","Effective"]
[null,"QEP Gathering Rates ",null,0.13918,759167.5,"5-1-2012 - ?????",null,null,"1.3p1","QEP Rates (Changes every Sep 1)"]
[null,"QGC Gathering Throughput Dth From Exhibit 1.1 Backup",null,{"$f":"'Ex 1.1 Data'!E1","v":49308448},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,{"$f":"'Ut 1.1'!H1364","v":36339973.765022933},null,null,null,"1.4.1","1.4P1","Exhibit 1.1"]
[null,"Operator Service Fee",null,{"$f":"'Monthly Inputs'!S118","v":285765564},null,null,null,"1.4.1","1.4P1","Jim Livsey (Updated on 11-10-2010"]
[null,"Total Questar Gas Production Costs",null,{"$f":"SUM(D183:D184)","v":322105537.76502293}]
[]
[null,"Total Questar Gas Production Dth",null,{"$f":"'Ut 1.1'!E1369","v":68366275},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$189,$D$189:$E$197,$I190)","v":"Forecast"},{"$f":"HLOOKUP(G$189,$D$189:$E$197,$I190)","v":"Forecast"},null,2]
[null,null,null,"12 Mo Ending","12 Mo Ending","Utah","Wyoming",null,3]
[null,"483  Sales for Resale",null,null,3701501,{"$f":"HLOOKUP(F$189,$D$189:$E$197,$I192)","v":3701501},{"$f":"HLOOKUP(G$189,$D$189:$E$197,$I192)","v":3701501},null,4,"Wexpro (Jim Livsey)"]
[null,"490  Incidental Plant Prod Sales",null,null,4844000,{"$f":"HLOOKUP(F$189,$D$189:$E$197,$I193)","v":4844000},4844000,null,5,"Wexpro (Jim Livsey)"]
[null,"492  Incidental Gasoline_Oil Sales",null,null,1326369,1326369,1326369,null,6,"Wexpro (Jim Livsey)"]
[null,"4951 Overriding Royalty Revenue from Celsius",null,null,16536069,16536069,16536069,null,7,"Wexpro (Jim Livsey)"]
[null,"4952 Oil Revenue Received from Wexpro",null,null,0,0,0,null,8,"Wexpro (Jim Livsey)"]
[null,"758001 Gas Well Royalities - Other",null,null,-195925,-195925,-195925,null,9,"Wexpro (Jim Livsey)"]
[]
[]
[null,"Total Other Revenue Credits",null,{"$f":"SUM(D192:D197)","v":0},{"$f":"SUM(E192:E197)","v":26212014},{"$f":"SUM(F192:F197)","v":26212014},{"$f":"SUM(G192:G197)","v":26212014}]
[]
[]
["SUMMARY INPUTS FROM REVRUN, RATE BASE, EXPENSES, ETC."]
[]
[null,"Supplier Non-Gas Costs Recovered at Current Rates  3/",null,null,{"$f":"'RevRun Fcst'!T$198","v":102378717},null,null,"1.6.2",null,"Dave's Revrun"]
[null,"MT Supplier Non-Gas",null,null,{"$f":"'RevRun Fcst'!T142","v":1935},null,null,null,null,"Dave's Revrun"]
[null,"Net Supplier Non-Gas",null,null,{"$f":"E205-E206","v":102376782}]
[null,"UT Current Int Sales SNG Rate   -   not including Bad Debt adj.",null,null,{"$f":"'RevRun Fcst'!T93+'RevRun Fcst'!T111","v":2683531},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$8","v":"2012-06-30"},"update to most current"]
[null,"Account 164-1 - Gas Stored Underground",null,"Dth","Ending Balance","$ per Dth"]
[null,null,null,{"$f":"'Rate Base'!T287","v":-7010307},{"$f":"'Rate Base'!T208","v":29378840.710000001},{"$f":"+E212/D212","v":-4.1908065809386095},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",1.87767,2.3660899999999998]
[null,null,null,"Summer Blk 2",0.69703999999999999,1.1444300000000001]
[null,null,null,"Winter Blk 1",2.2293799999999999,2.73001]
[null,null,null,"Winter Blk 2",0.92557,1.3809,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":"Sep-12"},{"$f":"'Control Panel'!F41","v":"Aug-13"},null,null,null,null,"entered as text, beginning and end month"]
[]
[null,"Wexpro Red. @ 6.3%",null,null,-6.3E-2,null,null,null,"1.3p3","Wexpro Stip."]
[]
[null,"Pre-Tax Rate of Return %",null,"WYO",0.1197,"Effective July 2009",null,null,"1.3p2","Changes with General Rate Case"]
[null,"Pre-Tax Rate of Return %",null,"UTAH",0.1179,"Effect Aug 1 2010",null,null,null,"Changes with General Rate Case"]
[]
[null,"QGC Lost & Unaccounted For % (Utah",null,null,4.8999999999999998E-3,null,null,"Q","Q"," "]
[null,"QGC Lost & Unaccounted For % (Wyoming)",null,null,1.4999999999999999E-2]
[null,"QEP Gathering Lost & Unaccounted For",null,null,2.9000000000000001E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"QPC Lost & Unaccounted For %",null,null,1.41E-2,"2010-04-23",null,"Q","Q","from Gas Supply (Scott N.) - IRP based on this"]
[null,"TOTAL",null,null,{"$f":"SUM(E263:E264)","v":4.3099999999999999E-2}]
[]
[null,"Capacity Release Credits",null,null,336401.85,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":"E267*E268","v":302761.66499999998},null,null,"1.3p1"]
[]
[]
[null,"Bad Debt Allowance ",null,null,4.0000000000000001E-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":"D276+D277","v":112141},{"$f":"SUM(E276:E277)","v":691183},null,null,"1.6p3"]
[]
[]
[null,null,null,"DNG Revenue","Dth"]
[null,"12 Months Wyoming IC & IT Volumes and Non-Gas Revenues",null,92607.55,445355,"Actual - 12 Months Ending June 2012",null,null,null,"Financial Report page 19"]
[null,"12 Months Wyoming IS Volumes and Non-Gas Revenues",null,34180.370000000003,142548,{"$f":"F282","v":"Actual - 12 Months Ending June 2012"},null,null,null,"minus commodity revenues from  Wyoming 191 Account"]
[null,null,null,null,null,null,null,null,null,"Kelly ran query to break out revenue shown on p.19 of financials"]
[]
[null,"Wyoming Average Customers"]
[null,"GS",null,26943]
[null,"FS",null,39]
[null,"NGV",null,1]
[null,"IS",null,5]

{"sheet":"CET & DSM WY","index":5,"n_rows":113,"n_cols":19,"rows_kept":113,"cut":false,"hidden":false,"merged":[[5,5,5,6],[0,0,0,9],[2,11,2,12],[3,0,3,6],[4,3,4,4],[4,5,4,6],[7,14,7,18],[8,0,8,9],[9,15,9,18],[13,1,13,3],[13,5,13,6],[13,8,13,9],[13,11,13,12],[79,0,79,6],[97,0,97,6],[21,0,21,8],[28,0,28,8],[33,0,33,8],[38,0,38,8],[43,0,43,6],[61,0,61,6]]}
["Rate Caclulation for the CET and DSM Amortizations WY"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,"Amortization per Dth",null,null,null,null,null,{"$f":"J20/D20","v":9.3537522800374705E-3},{"$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$245","v":274858.68},{"$f":"'Other Inputs'!$F$245","v":"2011-07-31"},{"$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$244","v":57097.087500000162},{"$f":"'Other Inputs'!$F$244","v":"2011-07-31"},{"$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$96","v":"2011-10-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,"CET Amortization",null,null,"Total DNG",null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$98","v":10},{"$f":"'Other Inputs'!$G$98","v":10},{"$f":"'Other Inputs'!$G$98","v":10},{"$f":"'Other Inputs'!$G$98","v":10},{"$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 ",{"$f":"'Other Inputs'!E247","v":2593433},{"$f":"'Other Inputs'!E237","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$89","v":7.0826000000000002},{"$f":"J24","v":7.0639599999999998},{"$f":"J31","v":7.10562},{"$f":"J36","v":7.0647299999999991},{"$f":"J41","v":7.0538705044725187}]
["Block 2 ",{"$f":"'Other Inputs'!E248","v":705379},{"$f":"'Other Inputs'!E238","v":1.26955},{"$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$96","v":7.2058799999999996},{"$f":"J24","v":7.0639599999999998},{"$f":"J31","v":7.10562},{"$f":"J36","v":7.0647299999999991},{"$f":"J41","v":7.0538705044725187}]
[]
["GS-1 Block Rev",{"$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,{"$f":"'Control Panel'!J8","v":"2012-04-01"},null,{"$f":"'Other Inputs'!$J$96","v":"2011-10-01"}]
["WY GS","Total DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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'!G96","v":7.2058799999999996},{"$f":"J24-L24","v":-0.14191999999999982}]
["Block 2 ",{"$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$97","v":6.4601100000000002},{"$f":"J25-L25","v":-0.14192000000000071}]
[]
[]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"2012-04-01"},null,{"$f":"'Other Inputs'!$J$96","v":"2011-10-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$89","v":7.0826000000000002},{"$f":"J31-L31","v":2.3019999999999818E-2}]
["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$97","v":6.4601100000000002},{"$f":"J32-L32","v":-0.1099199999999998}]
[]
["Total Rate Calculation With Core Commodity Cost Changes Only",null,null,null,null,null,null,null,null,{"$f":"J22","v":"2012-04-01"},null,{"$f":"'Other Inputs'!$J$96","v":"2011-10-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$33","v":4.9433499999999997},null,null,{"$f":"SUM(F36:I36)","v":7.0647299999999991},null,{"$f":"'Other Inputs'!$G$89","v":7.0826000000000002},{"$f":"J36-L36","v":-1.7870000000001163E-2}]
["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$33","v":4.9433499999999997},null,null,{"$f":"SUM(F37:I37)","v":6.3092999999999995},null,{"$f":"'Other Inputs'!$G$97","v":6.4601100000000002},{"$f":"J37-L37","v":-0.15081000000000078}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,{"$f":"J29","v":"2012-04-01"},null,{"$f":"'Other Inputs'!$J$96","v":"2011-10-01"}]
["WY GS","Base DNG","CET","DSM",null,"Total DNG","Core Commodity Cost",null,null,"Total Rate",null,"Total Rate"]
["Block 1 ",{"$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$33","v":4.9433499999999997},null,null,{"$f":"SUM(F41:I41)","v":7.0538705044725187},null,{"$f":"'Other Inputs'!$G$89","v":7.0826000000000002},{"$f":"J41-L41","v":-2.8729495527481497E-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$33","v":4.9433499999999997},null,null,{"$f":"SUM(F42:I42)","v":6.3081005044725185},null,{"$f":"'Other Inputs'!$G$97","v":6.4601100000000002},{"$f":"J42-L42","v":-0.15200949552748177}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"O12","v":"2011-10-01"},{"$f":"J39","v":"2012-04-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B47*$O$18),2)","v":115.93},{"$f":"ROUND($P$14+(B47*$P$18),2)","v":113.84},null,{"$f":"D47-C47","v":-2.0900000000000034}]
["February",14.1,{"$f":"ROUND($O$14+(B48*$O$18),2)","v":111.6},{"$f":"ROUND($P$14+(B48*$P$18),2)","v":109.6},null,{"$f":"D48-C48","v":-2}]
["March",11.8,{"$f":"ROUND($O$14+(B49*$O$18),2)","v":95.03},{"$f":"ROUND($P$14+(B49*$P$18),2)","v":93.35},null,-1.6800000000000068]
["April",9.4,{"$f":"ROUND($O$14+(B50*$O$16),2)","v":76.58},{"$f":"ROUND($P$14+(B50*$P$16),2)","v":76.400000000000006},null,-0.17999999999999261]
["May",5.8,51.08,{"$f":"ROUND($P$14+(B51*$P$16),2)","v":50.97},null,-0.10999999999999943]
["June",3.7,36.21,36.14,null,-7.0000000000000284E-2]
["July",2.2999999999999998,26.29,26.25,null,-3.9999999999999147E-2]
["August",1.7,22.04,22.01,null,-2.9999999999997584E-2]
["September",2.1,24.87,24.83,null,-4.00000000000027E-2]
["October",4.0999999999999996,39.04,38.96,null,-7.9999999999998295E-2]
["November",8,{"$f":"ROUND($O$14+(B57*$O$18),2)","v":67.650000000000006},{"$f":"ROUND($P$14+(B57*$P$18),2)","v":66.510000000000005},null,-1.1400000000000006]
["December",12.3,{"$f":"ROUND($O$14+(B58*$O$18),2)","v":98.63},{"$f":"ROUND($P$14+(B58*$P$18),2)","v":96.89},null,-1.7399999999999949]
[null,{"$f":"SUM(B47:B58)","v":89.999999999999986},{"$f":"SUM(C47:C58)","v":764.94999999999982},{"$f":"SUM(D47:D58)","v":755.75},null,{"$f":"SUM(F47:F58)","v":-9.1999999999999957},{"$f":"F59/C59","v":-1.2026929864697037E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2011-10-01"},{"$f":"D46","v":"2012-04-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B65*$O$18),2)","v":115.93},{"$f":"ROUND($Q$14+(B65*$Q$18),2)","v":114.45},null,{"$f":"D65-C65","v":-1.480000000000004}]
["February",14.1,{"$f":"ROUND($O$14+(B66*$O$18),2)","v":111.6},{"$f":"ROUND($Q$14+(B66*$Q$18),2)","v":110.19},null,{"$f":"D66-C66","v":-1.4099999999999966}]
["March",11.8,{"$f":"ROUND($O$14+(B67*$O$18),2)","v":95.03},{"$f":"ROUND($Q$14+(B67*$Q$18),2)","v":93.85},null,-1.1800000000000068]
["April",9.4,{"$f":"ROUND($O$14+(B68*$O$16),2)","v":76.58},{"$f":"ROUND($Q$14+(B68*$Q$16),2)","v":76.790000000000006},null,0.21000000000000796]
["May",5.8,51.08,51.21,null,0.13000000000000256]
["June",3.7,36.21,36.29,null,7.9999999999998295E-2]
["July",2.2999999999999998,26.29,26.34,null,5.0000000000000711E-2]
["August",1.7,22.04,22.08,null,3.9999999999999147E-2]
["September",2.1,24.87,24.92,null,5.0000000000000711E-2]
["October",4.0999999999999996,39.04,39.130000000000003,null,9.0000000000003411E-2]
["November",8,{"$f":"ROUND($O$14+(B75*$O$18),2)","v":67.650000000000006},{"$f":"ROUND($Q$14+(B75*$Q$18),2)","v":66.84},null,-0.81000000000000227]
["December",12.3,{"$f":"ROUND($O$14+(B76*$O$18),2)","v":98.63},{"$f":"ROUND($Q$14+(B76*$Q$18),2)","v":97.4},null,-1.2299999999999898]
[null,{"$f":"SUM(B65:B76)","v":89.999999999999986},{"$f":"SUM(C65:C76)","v":764.94999999999982},{"$f":"SUM(D65:D76)","v":759.49},null,{"$f":"SUM(F65:F76)","v":-5.4599999999999866},{"$f":"F77/C77","v":-7.1377214197006185E-3}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C64","v":"2011-10-01"},{"$f":"D64","v":"2012-04-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B83*$O$18),2)","v":115.93},{"$f":"ROUND($R$14+(B83*$R$18),2)","v":113.85},null,{"$f":"D83-C83","v":-2.0800000000000125}]
["February",14.1,{"$f":"ROUND($O$14+(B84*$O$18),2)","v":111.6},{"$f":"ROUND($R$14+(B84*$R$18),2)","v":109.61},null,{"$f":"D84-C84","v":-1.9899999999999949}]
["March",11.8,{"$f":"ROUND($O$14+(B85*$O$18),2)","v":95.03},{"$f":"ROUND($R$14+(B85*$R$18),2)","v":93.36},null,-1.6700000000000017]
["April",9.4,{"$f":"ROUND($O$14+(B86*$O$16),2)","v":76.58},{"$f":"ROUND($R$14+(B86*$R$16),2)","v":76.41},null,-0.17000000000000171]
["May",5.8,51.08,50.98,null,-0.10000000000000142]
["June",3.7,36.21,36.14,null,-7.0000000000000284E-2]
["July",2.2999999999999998,26.29,26.25,null,-3.9999999999999147E-2]
["August",1.7,22.04,22.01,null,-2.9999999999997584E-2]
["September",2.1,24.87,24.84,null,-3.0000000000001137E-2]
["October",4.0999999999999996,39.04,38.97,null,-7.0000000000000284E-2]
["November",8,{"$f":"ROUND($O$14+(B93*$O$18),2)","v":67.650000000000006},{"$f":"ROUND($R$14+(B93*$R$18),2)","v":66.52},null,-1.1300000000000097]
["December",12.3,{"$f":"ROUND($O$14+(B94*$O$18),2)","v":98.63},{"$f":"ROUND($R$14+(B94*$R$18),2)","v":96.9},null,-1.7299999999999898]
[null,{"$f":"SUM(B83:B94)","v":89.999999999999986},{"$f":"SUM(C83:C94)","v":764.94999999999982},{"$f":"SUM(D83:D94)","v":755.84},null,{"$f":"SUM(F83:F94)","v":-9.1100000000000101},{"$f":"F95/C95","v":-1.1909275116020671E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS","Dth",{"$f":"C46","v":"2011-10-01"},{"$f":"D46","v":"2012-04-01"},null,"Change","% Change"]
["January",14.7,{"$f":"ROUND($O$14+(B101*$O$18),2)","v":115.93},{"$f":"ROUND($S$14+(B101*$S$18),2)","v":113.69},null,{"$f":"D101-C101","v":-2.2400000000000091}]
["February",14.1,{"$f":"ROUND($O$14+(B102*$O$18),2)","v":111.6},{"$f":"ROUND($S$14+(B102*$S$18),2)","v":109.46},null,{"$f":"D102-C102","v":-2.1400000000000006}]
["March",11.8,{"$f":"ROUND($O$14+(B103*$O$18),2)","v":95.03},{"$f":"ROUND($S$14+(B103*$S$18),2)","v":93.24},null,-1.7900000000000063]
["April",9.4,{"$f":"ROUND($O$14+(B104*$O$16),2)","v":76.58},{"$f":"ROUND($S$14+(B104*$S$16),2)","v":76.31},null,-0.26999999999999602]
["May",5.8,51.08,50.91,null,-0.17000000000000171]
["June",3.7,36.21,36.1,null,-0.10999999999999943]
["July",2.2999999999999998,26.29,26.22,null,-7.0000000000000284E-2]
["August",1.7,22.04,21.99,null,-5.0000000000000711E-2]
["September",2.1,24.87,24.81,null,-6.0000000000002274E-2]
["October",4.0999999999999996,39.04,38.92,null,-0.11999999999999744]
["November",8,{"$f":"ROUND($O$14+(B111*$O$18),2)","v":67.650000000000006},{"$f":"ROUND($S$14+(B111*$S$18),2)","v":66.430000000000007},null,-1.2199999999999989]
["December",12.3,{"$f":"ROUND($O$14+(B112*$O$18),2)","v":98.63},{"$f":"ROUND($S$14+(B112*$S$18),2)","v":96.76},null,-1.8699999999999903]
[null,{"$f":"SUM(B101:B112)","v":89.999999999999986},{"$f":"SUM(C101:C112)","v":764.94999999999982},{"$f":"SUM(D101:D112)","v":754.83999999999992},null,{"$f":"SUM(F101:F112)","v":-10.110000000000003},{"$f":"F113/C113","v":-1.3216550101313819E-2}]

{"sheet":"WY Tariff Sheets","index":6,"n_rows":50,"n_cols":62,"rows_kept":50,"cut":false,"hidden":false,"merged":[[4,2,4,3],[5,2,5,3],[3,11,3,12],[4,11,4,12],[10,51,10,54],[7,19,7,20],[8,19,8,20],[9,19,9,20],[7,17,7,18],[9,17,9,18],[8,58,8,61],[9,58,9,61],[10,58,10,61],[7,21,7,22],[9,21,9,22],[46,25,47,26],[59,43,60,44],[38,50,39,51],[41,31,42,32],[37,1,38,2],[37,16,38,17],[12,51,12,54],[13,51,13,54],[7,44,7,47],[7,51,7,54],[8,51,8,54],[9,51,9,54],[0,57,0,61],[3,17,3,19],[6,44,6,47],[6,51,6,54],[5,17,5,18],[4,17,4,18],[0,16,0,22],[0,25,0,28],[0,31,0,35],[0,37,0,40],[0,43,0,47],[0,50,0,54],[6,17,6,18],[6,19,6,20],[6,21,6,22]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,null,null,null,"2.02 General Service Rate Schedule (GS)",null,null,null,null,null,"2.03 Firm Sales Service Rate Schedule (FS)",null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"4.02 INTERRUPTIBLE SALES RATE SERVICE  SCHEDULE (IS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.04 NATURAL GAS VEHICLE RATE (NGV)"]
[null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,"First",null,"Next",null,"All Over",null,null,null,"IS VOLUMETRIC RATES","Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,80,null,730,null,810,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"First 45 Dth","All Over 45 Dth",null,null,null,null,null,null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B31","v":2.00841},{"$f":"'CET & DSM WY'!B32","v":1.26955},null,null,null,"Non Gas Cost",{"$f":"'Wy 1.8'!C14","v":0.67969000000000002},null,{"$f":"'Wy 1.8'!D14","v":0.60382999999999998},null,{"$f":"'Wy 1.8'!E14","v":0.52778000000000003},null,null,null,null,"First","Next","All Over",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"Non-Gas Cost",{"$f":"'CET & DSM WY'!B24","v":2.00841},{"$f":"'CET & DSM WY'!B25","v":1.26955},null,null,null,null,null,null,"Conservation Enabling Adjustment",{"$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":4.9433499999999997},null,{"$f":"'Wy 1.8'!D15","v":4.9433499999999997},null,{"$f":"'Wy 1.8'!E15","v":4.9433499999999997},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",{"$f":"SUM(R7:R8)","v":5.6230399999999996},null,{"$f":"SUM(T7:T8)","v":5.54718},null,{"$f":"SUM(V7:V8)","v":5.4711299999999996},null,null,null,"Upstream Pipeline Cost",{"$f":"'Wy 1.8'!C33","v":0.18104000000000001},{"$f":"'Wy 1.8'!D33","v":0.18104000000000001},{"$f":"'Wy 1.8'!E33","v":0.18104000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Core Commodity Cost",{"$f":"'Wy 1.8'!C27","v":4.9433499999999997}]
[null,"Core Service Commodity Cost",{"$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":9.726189999999999}]
[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,{"$f":"'Other Inputs'!G98","v":10}]
[null,null,null,"BSF Category 2",44,null,null,null,null,null,null,null,"BSF Category 3",{"$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",{"$f":"'Other Inputs'!G98","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",{"$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":246,"n_cols":18,"rows_kept":246,"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,{"$f":"'Monthly Inputs'!G3","v":"Sep12"},{"$f":"'Monthly Inputs'!H3","v":"Oct12"},{"$f":"'Monthly Inputs'!I3","v":"Nov12"},{"$f":"'Monthly Inputs'!J3","v":"Dec12"},{"$f":"'Monthly Inputs'!K3","v":"Jan13"},{"$f":"'Monthly Inputs'!L3","v":"Feb13"},{"$f":"'Monthly Inputs'!M3","v":"Mar13"},{"$f":"'Monthly Inputs'!N3","v":"Apr13"},{"$f":"'Monthly Inputs'!O3","v":"May13"},{"$f":"'Monthly Inputs'!P3","v":"Jun13"},{"$f":"'Monthly Inputs'!Q3","v":"Jul13"},{"$f":"'Monthly Inputs'!R3","v":"Aug13"},"Total"]
["UTAH",null,null,{"$f":"MONTH(D5)","v":9},{"$f":"MONTH(E5)","v":10},11,12,1,2,3,4,5,6,7,8]
[null,"GSR",null,{"$f":"'RevRun Fcst'!H21","v":3100562},{"$f":"'RevRun Fcst'!I21","v":5909013},{"$f":"'RevRun Fcst'!J21","v":9935867},{"$f":"'RevRun Fcst'!K21","v":16094224},{"$f":"'RevRun Fcst'!L21","v":18593783},{"$f":"'RevRun Fcst'!M21","v":14430773},{"$f":"'RevRun Fcst'!N21","v":10636178},{"$f":"'RevRun Fcst'!O21","v":8200410},{"$f":"'RevRun Fcst'!P21","v":3925756},{"$f":"'RevRun Fcst'!Q21","v":2440056},{"$f":"'RevRun Fcst'!R21","v":2199795},{"$f":"'RevRun Fcst'!S21","v":2117784},{"$f":"SUM(D7:O7)","v":97584201}]
[null,"GSC",null,{"$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":423885},{"$f":"'RevRun Fcst'!I48","v":478400},{"$f":"'RevRun Fcst'!J48","v":528384},{"$f":"'RevRun Fcst'!K48","v":628154},{"$f":"'RevRun Fcst'!L48","v":565532},{"$f":"'RevRun Fcst'!M48","v":471628},{"$f":"'RevRun Fcst'!N48","v":411917},{"$f":"'RevRun Fcst'!O48","v":405022},{"$f":"'RevRun Fcst'!P48","v":321045},{"$f":"'RevRun Fcst'!Q48","v":352891},{"$f":"'RevRun Fcst'!R48","v":371905},{"$f":"'RevRun Fcst'!S48","v":358333},5317096]
[null,"F-4",null,{"$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":46700},{"$f":"'RevRun Fcst'!I66","v":46700},{"$f":"'RevRun Fcst'!J66","v":46700},{"$f":"'RevRun Fcst'!K66","v":46700},{"$f":"'RevRun Fcst'!L66","v":46700},{"$f":"'RevRun Fcst'!M66","v":46700},{"$f":"'RevRun Fcst'!N66","v":46700},{"$f":"'RevRun Fcst'!O66","v":46700},{"$f":"'RevRun Fcst'!P66","v":46700},{"$f":"'RevRun Fcst'!Q66","v":46700},{"$f":"'RevRun Fcst'!R66","v":46700},{"$f":"'RevRun Fcst'!S66","v":46700},560400]
["Total Firm Sales",null,null,{"$f":"SUM(D7:D12)","v":3571147},6434113,{"$f":"SUM(F7:F12)","v":10510951},16769078,19206015,14949101,11094795,8652132,4293501,2839647,2618400,2522817,103461697]
[]
[null,"I-4",null,{"$f":"'RevRun Fcst'!H93","v":228810},{"$f":"'RevRun Fcst'!I93","v":239307},{"$f":"'RevRun Fcst'!J93","v":256696},{"$f":"'RevRun Fcst'!K93","v":261971},{"$f":"'RevRun Fcst'!L93","v":237673},{"$f":"'RevRun Fcst'!M93","v":194527},{"$f":"'RevRun Fcst'!N93","v":198552},{"$f":"'RevRun Fcst'!O93","v":207116},{"$f":"'RevRun Fcst'!P93","v":190881},{"$f":"'RevRun Fcst'!Q93","v":209355},{"$f":"'RevRun Fcst'!R93","v":220539},{"$f":"'RevRun Fcst'!S93","v":238104},{"$f":"SUM(D15:O15)","v":2683531}]
[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":228810},239307,256696,261971,237673,194527,198552,207116,190881,209355,220539,238104,2683531]
[]
[]
["Total Utah Sales",null,null,{"$f":"+D13+D17","v":3799957},{"$f":"+E13+E17","v":6673420},{"$f":"+F13+F17","v":10767647},17031049,19443688,15143628,11293347,8859248,4484382,3049002,2838939,2760921,106145228]
[]
["Total Utah Transportation",null,null,{"$f":"'RevRun Fcst'!H203","v":4446356},{"$f":"'RevRun Fcst'!I203","v":4514468},{"$f":"'RevRun Fcst'!J203","v":4659878},{"$f":"'RevRun Fcst'!K203","v":5850271},{"$f":"'RevRun Fcst'!L203","v":5858277},{"$f":"'RevRun Fcst'!M203","v":5134685},{"$f":"'RevRun Fcst'!N203","v":5401868},{"$f":"'RevRun Fcst'!O203","v":5056194},{"$f":"'RevRun Fcst'!P203","v":4428018},{"$f":"'RevRun Fcst'!Q203","v":4761973},{"$f":"'RevRun Fcst'!R203","v":4630832},{"$f":"'RevRun Fcst'!S203","v":5109771},{"$f":"SUM(D22:O22)","v":59852591}]
[]
[]
["Total Utah Sales & Trans",null,null,{"$f":"+D20+D22","v":8246313},11187888,15427525,22881320,25301965,20278313,16695215,13915442,8912400,7810975,7469771,7870692,165997819]
[]
["WYOMING"]
["   GS-1",null,null,{"$f":"'RevRun Fcst'!H243","v":127144},{"$f":"'RevRun Fcst'!I243","v":208044},{"$f":"'RevRun Fcst'!J243","v":374671},{"$f":"'RevRun Fcst'!K243","v":565682},{"$f":"'RevRun Fcst'!L243","v":650083},{"$f":"'RevRun Fcst'!M243","v":532230},{"$f":"'RevRun Fcst'!N243","v":412173},{"$f":"'RevRun Fcst'!O243","v":319898},{"$f":"'RevRun Fcst'!P243","v":173665},{"$f":"'RevRun Fcst'!Q243","v":92062},{"$f":"'RevRun Fcst'!R243","v":50591},{"$f":"'RevRun Fcst'!S243","v":62530},{"$f":"SUM(D28:O28)","v":3568773}]
["   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":14099},{"$f":"'RevRun Fcst'!I252","v":17226},{"$f":"'RevRun Fcst'!J252","v":20372},{"$f":"'RevRun Fcst'!K252","v":27763},{"$f":"'RevRun Fcst'!L252","v":29262},{"$f":"'RevRun Fcst'!M252","v":24237},{"$f":"'RevRun Fcst'!N252","v":21475},{"$f":"'RevRun Fcst'!O252","v":21746},{"$f":"'RevRun Fcst'!P252","v":15880},{"$f":"'RevRun Fcst'!Q252","v":13371},{"$f":"'RevRun Fcst'!R252","v":11937},{"$f":"'RevRun Fcst'!S252","v":10488},{"$f":"SUM(D30:O30)","v":227856}]
["   NGV",null,null,{"$f":"'RevRun Fcst'!H261","v":1605},{"$f":"'RevRun Fcst'!I261","v":1605},{"$f":"'RevRun Fcst'!J261","v":1605},{"$f":"'RevRun Fcst'!K261","v":1605},{"$f":"'RevRun Fcst'!L261","v":1605},{"$f":"'RevRun Fcst'!M261","v":1605},{"$f":"'RevRun Fcst'!N261","v":1605},{"$f":"'RevRun Fcst'!O261","v":1605},{"$f":"'RevRun Fcst'!P261","v":1605},{"$f":"'RevRun Fcst'!Q261","v":1605},{"$f":"'RevRun Fcst'!R261","v":1605},{"$f":"'RevRun Fcst'!S261","v":1605},{"$f":"SUM(D31:O31)","v":19260}]
["Total Firm Sales",null,null,{"$f":"SUM(D28:D31)","v":142848},226875,396648,595050,680950,558072,435253,343249,191150,107038,64133,74623,3815889]
[]
["   I-2",null,null,{"$f":"'RevRun Fcst'!H279","v":6732},{"$f":"'RevRun Fcst'!I279","v":8183},{"$f":"'RevRun Fcst'!J279","v":15071},{"$f":"'RevRun Fcst'!K279","v":19011},{"$f":"'RevRun Fcst'!L279","v":18260},{"$f":"'RevRun Fcst'!M279","v":15125},{"$f":"'RevRun Fcst'!N279","v":14869},{"$f":"'RevRun Fcst'!O279","v":14734},{"$f":"'RevRun Fcst'!P279","v":12776},{"$f":"'RevRun Fcst'!Q279","v":9676},{"$f":"'RevRun Fcst'!R279","v":6490},{"$f":"'RevRun Fcst'!S279","v":6266},{"$f":"SUM(D34:O34)","v":147193}]
["   I-4",null,null,{"$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,{"$f":"SUM(D34:D35)","v":6732},8183,15071,19011,18260,15125,14869,14734,12776,9676,6490,6266,147193]
[]
[]
["Total Wyoming Sales",null,null,{"$f":"+D32+D36","v":149580},235058,411719,614061,699210,573197,450122,357983,203926,116714,70623,80889,3963082]
[]
["Total Wyoming Transportation",null,null,{"$f":"'RevRun Fcst'!H325","v":23015},{"$f":"'RevRun Fcst'!I325","v":33128},{"$f":"'RevRun Fcst'!J325","v":33333},{"$f":"'RevRun Fcst'!K325","v":37271},{"$f":"'RevRun Fcst'!L325","v":53172},{"$f":"'RevRun Fcst'!M325","v":58088},{"$f":"'RevRun Fcst'!N325","v":38820},{"$f":"'RevRun Fcst'!O325","v":45092},{"$f":"'RevRun Fcst'!P325","v":60691},{"$f":"'RevRun Fcst'!Q325","v":84069},{"$f":"'RevRun Fcst'!R325","v":22238},{"$f":"'RevRun Fcst'!S325","v":23544},{"$f":"SUM(D41:O41)","v":512461}]
[]
[]
["Total Wyoming Sales & Trans",null,null,{"$f":"+D39+D41","v":172595},268186,445052,651332,752382,631285,488942,403075,264617,200783,92861,104433,4475543]
[]
[]
["Total System Sales and Trans",null,null,{"$f":"+D25+D44","v":8418908},11456074,15872577,23532652,26054347,20909598,17184157,14318517,9177017,8011758,7562632,{"$f":"+O25+O44","v":7975125},170473362]
[]
["Usage by Season"]
[null,null,"Month",{"$f":"MONTH(D5)","v":9},10,11,12,1,2,3,4,5,6,7,8]
["GS",null,"Season (0=Winter, 1=Summer)",{"$f":"IF(D$50<4,0,IF(D$50>10,0,1))","v":1},{"$f":"IF(E$50<4,0,IF(E$50>10,0,1))","v":1},0,0,0,0,0,1,1,1,1,1,"Total"]
[null,"Winter",null,{"$f":"IF(D51=0,D7+D8,0)","v":0},{"$f":"IF(E51=0,E7+E8,0)","v":0},9935867,16094224,18593783,14430773,10636178,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":69690825},{"$f":"SUM(G52:I52)","v":49118780}]
[null,"Summer",null,{"$f":"IF(D51=1,D7+D8,0)","v":3100562},5909013,0,0,0,0,0,8200410,3925756,2440056,2199795,2117784,{"$f":"SUM(D53:O53)","v":27893376},{"$f":"P52+P53-Q52","v":48465421}]
["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,{"$f":"IF(D51=0,D10,0)","v":0},0,528384,628154,565532,471628,411917,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":2605615},{"$f":"SUM(G58:I58)","v":1665314}]
[null,"Summer",null,{"$f":"IF(D51=1,D10,0)","v":423885},478400,0,0,0,0,0,405022,321045,352891,371905,358333,{"$f":"SUM(D59:O59)","v":2711481},{"$f":"P58+P59-Q58","v":3651782}]
[]
[]
[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,{"$f":"'Monthly Inputs'!G3","v":"Sep12"},{"$f":"'Monthly Inputs'!H3","v":"Oct12"},{"$f":"'Monthly Inputs'!I3","v":"Nov12"},{"$f":"'Monthly Inputs'!J3","v":"Dec12"},{"$f":"'Monthly Inputs'!K3","v":"Jan13"},{"$f":"'Monthly Inputs'!L3","v":"Feb13"},{"$f":"'Monthly Inputs'!M3","v":"Mar13"},{"$f":"'Monthly Inputs'!N3","v":"Apr13"},{"$f":"'Monthly Inputs'!O3","v":"May13"},{"$f":"'Monthly Inputs'!P3","v":"Jun13"},{"$f":"'Monthly Inputs'!Q3","v":"Jul13"},{"$f":"'Monthly Inputs'!R3","v":"Aug13"},"Total"]
["I-2 & 1-4 (Non-Gas Revenue) (Yearly)",null,null,{"$f":"'RevRun Fcst'!H272+'RevRun Fcst'!H281","v":2719},{"$f":"'RevRun Fcst'!I272+'RevRun Fcst'!I281","v":2909},{"$f":"'RevRun Fcst'!J272+'RevRun Fcst'!J281","v":3811},{"$f":"'RevRun Fcst'!K272+'RevRun Fcst'!K281","v":4328},{"$f":"'RevRun Fcst'!L272+'RevRun Fcst'!L281","v":4229},{"$f":"'RevRun Fcst'!M272+'RevRun Fcst'!M281","v":3818},{"$f":"'RevRun Fcst'!N272+'RevRun Fcst'!N281","v":3784},{"$f":"'RevRun Fcst'!O272+'RevRun Fcst'!O281","v":3768},{"$f":"'RevRun Fcst'!P272+'RevRun Fcst'!P281","v":3511},{"$f":"'RevRun Fcst'!Q272+'RevRun Fcst'!Q281","v":3104},{"$f":"'RevRun Fcst'!R272+'RevRun Fcst'!R281","v":2687},{"$f":"'RevRun Fcst'!S272+'RevRun Fcst'!S281","v":2659},{"$f":"SUM(D65:O65)","v":41327}]
["IC (Total Revenue) (Yearly)",null,null,{"$f":"ROUND(D41*$P66/$P41,0)","v":4378},6301,6340,7089,10114,11049,7384,8577,11544,15991,4230,{"$f":"P66-SUM(D66:N66)","v":4478},{"$f":"'RevRun Fcst'!T299+'RevRun Fcst'!T313","v":97475}]
[]
[{"$f":"\"I-2 Gas Cost (Rate Effective \"&'Other Inputs'!E65&\")\"","v":"I-2 Gas Cost (Rate Effective 11/1/2005)"},null,null,{"$f":"'Other Inputs'!E68","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'!F65&\")\"","v":"I-4 Gas Cost (Rate Effective 7/31/2009)"},null,null,{"$f":"'Other Inputs'!F68","v":3.7863500000000001},{"$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,{"$f":"+D76-D75","v":1243265},{"$f":"D74/D76","v":0.96699989810942422},null,"Utah Sales",{"$f":"+P20","v":106145228},{"$f":"H74/H76","v":0.96400742141987283}]
["Wyoming Peak Day Demand",null,null,{"$f":"'Other Inputs'!E133","v":42428},{"$f":"1-E74","v":3.3000101890575784E-2},null,"Wyoming Sales",{"$f":"+P39","v":3963082},{"$f":"1-I74","v":3.5992578580127166E-2}]
["Peak Day Demand",null,null,{"$f":"'Other Inputs'!E134","v":1285693},{"$f":"ROUND(D76/D$76,4)","v":1},null,"Total Sales",{"$f":"+H74+H75","v":110108310},{"$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":"2011-10-01"},{"$f":"Expenses!K9","v":"2011-11-01"},{"$f":"Expenses!L9","v":"2011-12-01"},{"$f":"Expenses!M9","v":"2012-01-01"},{"$f":"Expenses!N9","v":"2012-02-01"},{"$f":"Expenses!O9","v":"2012-03-01"},{"$f":"Expenses!P9","v":"2012-04-01"},{"$f":"Expenses!Q9","v":"2012-05-01"},{"$f":"Expenses!R9","v":"2012-06-01"},{"$f":"Expenses!G9","v":"2011-07-01"},{"$f":"Expenses!H9","v":"2011-08-01"},{"$f":"Expenses!I9","v":"2011-09-01"},{"$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":301813.05},{"$f":"Expenses!K445","v":434944.23},{"$f":"Expenses!L445","v":352068.13},{"$f":"Expenses!M445","v":344918.21},{"$f":"Expenses!N445","v":370470.26},{"$f":"Expenses!O445","v":267808.97000000003},{"$f":"Expenses!P445","v":232010.73},{"$f":"Expenses!Q445","v":257129.36000000002},{"$f":"Expenses!R445","v":205540.95},{"$f":"Expenses!G445","v":217135.37},{"$f":"Expenses!H445","v":458923.78},{"$f":"Expenses!I445","v":367628},{"$f":"SUM(D86:O86)","v":3810391.04}]
[null,"Incidental Plant Prod Sales (Acct 490)",null,{"$f":"Expenses!J446","v":246990.6},{"$f":"Expenses!K446","v":304.31},{"$f":"Expenses!L446","v":640622.73},{"$f":"Expenses!M446","v":367955.09},{"$f":"Expenses!N446","v":354811.86},{"$f":"Expenses!O446","v":705728.65},{"$f":"Expenses!P446","v":667706.6},{"$f":"Expenses!Q446","v":738698.17},{"$f":"Expenses!R446","v":581730.47},{"$f":"Expenses!G446","v":806677.91},{"$f":"Expenses!H446","v":423593.82},{"$f":"Expenses!I446","v":6.82},{"$f":"SUM(D87:O87)","v":5534827.0300000003}]
[null,"Gas Processed by Others (account 491)",null,{"$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,{"$f":"Expenses!J447","v":79793.77},{"$f":"Expenses!K447","v":108387.23},{"$f":"Expenses!L447","v":125917.63},{"$f":"Expenses!M447","v":132166.94},{"$f":"Expenses!N447","v":160808.31},{"$f":"Expenses!O447","v":112921.76000000001},{"$f":"Expenses!P447","v":131638.72},{"$f":"Expenses!Q447","v":156857.26},{"$f":"Expenses!R447","v":192189.79},{"$f":"Expenses!G447","v":130107.58},{"$f":"Expenses!H447","v":143347.33000000002},{"$f":"Expenses!I447","v":162310.65},{"$f":"SUM(D89:O89)","v":1636446.97}]
[null,"Gasoline - Oil Cost (account 758.001)",null,{"$f":"-Expenses!J450","v":-11708.11},{"$f":"-Expenses!K450","v":-14932.369999999999},{"$f":"-Expenses!L450","v":-18559.030000000002},{"$f":"-Expenses!M450","v":-19651.05},{"$f":"-Expenses!N450","v":-23884.31},{"$f":"-Expenses!O450","v":-25462.120000000003},{"$f":"-Expenses!P450","v":-20156.440000000002},{"$f":"-Expenses!Q450","v":-23335.22},{"$f":"-Expenses!R450","v":-29720.809999999998},{"$f":"-Expenses!G450","v":-18701.13},{"$f":"-Expenses!H450","v":-20411.740000000002},{"$f":"-Expenses!I450","v":-24752.36},{"$f":"SUM(D90:O90)","v":-251274.69}]
[]
[]
[null,"Overriding Royalty (account 495-1)",null,{"$f":"Expenses!J448","v":1551150.3399999999},{"$f":"Expenses!K448","v":1299816.58},{"$f":"Expenses!L448","v":1900020.85},{"$f":"Expenses!M448","v":1657000.97},{"$f":"Expenses!N448","v":1646756.12},{"$f":"Expenses!O448","v":1426009.44},{"$f":"Expenses!P448","v":1104892.94},{"$f":"Expenses!Q448","v":1167135.57},{"$f":"Expenses!R448","v":928089.73},{"$f":"Expenses!G448","v":1605832.48},{"$f":"Expenses!H448","v":1463455.06},{"$f":"Expenses!I448","v":1479310.88},{"$f":"SUM(D93:O93)","v":17229470.960000001}]
[null,"Wexpro Revenue Sharing (account 495-2)",null,{"$f":"Expenses!J449","v":233538},{"$f":"Expenses!K449","v":442416},{"$f":"Expenses!L449","v":436268},{"$f":"Expenses!M449","v":329190},{"$f":"Expenses!N449","v":226213},{"$f":"Expenses!O449","v":213854},{"$f":"Expenses!P449","v":263861},{"$f":"Expenses!Q449","v":404379},{"$f":"Expenses!R449","v":367577},{"$f":"Expenses!G449","v":60431},{"$f":"Expenses!H449","v":171875},{"$f":"Expenses!I449","v":119286},{"$f":"SUM(D94:O94)","v":3268888}]
[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,{"$f":"'Rate Base'!H8","v":"2011-06-21"},{"$f":"'Rate Base'!I8","v":"2011-07-21"},{"$f":"'Rate Base'!J8","v":"2011-08-20"},{"$f":"'Rate Base'!K8","v":"2011-09-19"},{"$f":"'Rate Base'!L8","v":"2011-10-19"},{"$f":"'Rate Base'!M8","v":"2011-11-18"},{"$f":"'Rate Base'!N8","v":"2011-12-18"},{"$f":"'Rate Base'!O8","v":"2012-01-17"},{"$f":"'Rate Base'!P8","v":"2012-02-16"},{"$f":"'Rate Base'!Q8","v":"2012-03-17"},{"$f":"'Rate Base'!R8","v":"2012-04-16"},{"$f":"'Rate Base'!S8","v":"2012-05-16"},{"$f":"'Rate Base'!T8","v":"2012-06-15"},"Average"]
["RATE BASE - PRODUCTION"]
[null,"Acct 164 (Working Gas) - Production",{"$f":"'Rate Base'!H209","v":18701733.870000001},{"$f":"'Rate Base'!I209","v":28586567.050000001},{"$f":"'Rate Base'!J209","v":39424262.689999998},{"$f":"'Rate Base'!K209","v":49586017.159999996},{"$f":"'Rate Base'!L209","v":56877322.030000001},{"$f":"'Rate Base'!M209","v":59095984.090000004},{"$f":"'Rate Base'!N209","v":40267239.18},{"$f":"'Rate Base'!O209","v":29171248.219999999},{"$f":"'Rate Base'!P209","v":19379640.34},{"$f":"'Rate Base'!Q209","v":12903260.279999999},{"$f":"'Rate Base'!R209","v":11695451.32},{"$f":"'Rate Base'!S209","v":17454303.390000001},{"$f":"'Rate Base'!T209","v":29378840.710000001},{"$f":"(((+C99+O99)/2)+SUM(D99:N99))/12","v":32373465.253333326}]
[null,"Acct 101 - Production",{"$f":"'Rate Base'!H158","v":83069634.049999982},{"$f":"'Rate Base'!I158","v":83069634.049999982},{"$f":"'Rate Base'!J158","v":83069408.329999983},{"$f":"'Rate Base'!K158","v":83069408.329999983},{"$f":"'Rate Base'!L158","v":83069408.329999983},{"$f":"'Rate Base'!M158","v":83069408.329999983},{"$f":"'Rate Base'!N158","v":83069408.329999983},{"$f":"'Rate Base'!O158","v":83069408.329999983},{"$f":"'Rate Base'!P158","v":83069408.329999983},{"$f":"'Rate Base'!Q158","v":83069408.329999983},{"$f":"'Rate Base'!R158","v":83069408.329999983},{"$f":"'Rate Base'!S158","v":82934846.11999999},{"$f":"'Rate Base'!T158","v":82934723.75999999},83052611.170416638]
[" ","Acct 108 - Production",{"$f":"'Rate Base'!H176","v":-68058306.340000004},{"$f":"'Rate Base'!I176","v":-68124947.769999996},{"$f":"'Rate Base'!J176","v":-68189861.959999993},{"$f":"'Rate Base'!K176","v":-68254868.290000007},{"$f":"'Rate Base'!L176","v":-68322938.209999993},{"$f":"'Rate Base'!M176","v":-68427537.379999995},{"$f":"'Rate Base'!N176","v":-68485402.930000007},{"$f":"'Rate Base'!O176","v":-68559878.25},{"$f":"'Rate Base'!P176","v":-68586023.060000002},{"$f":"'Rate Base'!Q176","v":-68667111.5},{"$f":"'Rate Base'!R176","v":-68719234.180000007},{"$f":"'Rate Base'!S176","v":-68619477.319999993},{"$f":"'Rate Base'!T176","v":-68781185.049999997},-68448085.545416653]
[null,"Acct 111 - Production",{"$f":"'Rate Base'!H183","v":-6038527.21},{"$f":"'Rate Base'!I183","v":-6040045.9199999999},{"$f":"'Rate Base'!J183","v":-6041524.9800000004},{"$f":"'Rate Base'!K183","v":-6043000.4900000002},{"$f":"'Rate Base'!L183","v":-6044556.96},{"$f":"'Rate Base'!M183","v":-6046347.9199999999},{"$f":"'Rate Base'!N183","v":-6047634.7199999997},{"$f":"'Rate Base'!O183","v":-6049360.46},{"$f":"'Rate Base'!P183","v":-6050539.8300000001},{"$f":"'Rate Base'!Q183","v":-6052360.2400000002},{"$f":"'Rate Base'!R183","v":-6053476.3499999996},{"$f":"'Rate Base'!S183","v":-6054151.7199999997},{"$f":"'Rate Base'!T183","v":-6060379.0199999996},-6047704.3920833329]
[null,"Acct 2550 - Production",{"$f":"'Rate Base'!H244","v":-94070.78},{"$f":"'Rate Base'!I244","v":-90687.400000000009},{"$f":"'Rate Base'!J244","v":-87304.02},{"$f":"'Rate Base'!K244","v":-83920.639999999999},{"$f":"'Rate Base'!L244","v":-80537.259999999995},{"$f":"'Rate Base'!M244","v":-77153.88},{"$f":"'Rate Base'!N244","v":-73770.47},{"$f":"'Rate Base'!O244","v":-70750.69},{"$f":"'Rate Base'!P244","v":-67730.91},{"$f":"'Rate Base'!Q244","v":-64711.130000000005},{"$f":"'Rate Base'!R244","v":-61691.35},{"$f":"'Rate Base'!S244","v":-58671.57},{"$f":"'Rate Base'!T244","v":-55651.79},-74315.883750000008]
[null,"Acct 2820 - Production",{"$f":"'Rate Base'!H251","v":-2426755.35},{"$f":"'Rate Base'!I251","v":-2337665.9300000002},{"$f":"'Rate Base'!J251","v":-2202722.33},{"$f":"'Rate Base'!K251","v":-2108267.4900000002},{"$f":"'Rate Base'!L251","v":-2201917.35},{"$f":"'Rate Base'!M251","v":-2419054.37},{"$f":"'Rate Base'!N251","v":-2377089.42},{"$f":"'Rate Base'!O251","v":-2326727.37},{"$f":"'Rate Base'!P251","v":-2276294.7599999998},{"$f":"'Rate Base'!Q251","v":-2292686.9900000002},{"$f":"'Rate Base'!R251","v":-2264262.19},{"$f":"'Rate Base'!S251","v":-2234935.48},{"$f":"'Rate Base'!T251","v":-2216048.7000000002},-2280252.1420833333]
[null,"Acct 2821 - Production",{"$f":"'Rate Base'!H258","v":-1188424.08},{"$f":"'Rate Base'!I258","v":-1188424.08},{"$f":"'Rate Base'!J258","v":-1188424.08},{"$f":"'Rate Base'!K258","v":-1188424.08},{"$f":"'Rate Base'!L258","v":-1188424.08},{"$f":"'Rate Base'!M258","v":-1161446.33},{"$f":"'Rate Base'!N258","v":-1196642.93},{"$f":"'Rate Base'!O258","v":-1196642.93},{"$f":"'Rate Base'!P258","v":-1196642.93},{"$f":"'Rate Base'!Q258","v":-1196642.93},{"$f":"'Rate Base'!R258","v":-1196642.93},{"$f":"'Rate Base'!S258","v":-1196642.93},{"$f":"'Rate Base'!T258","v":-1196642.93},-1190627.81125]
[]
[null,null,null,"Production",null,null,null,"Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821","Total"]
[null,"Depreciation - Acct 403",null,{"$f":"Expenses!S385","v":740244.76000000013},null,"Thirteen month average",null,{"$f":"P100","v":83052611.170416638},{"$f":"P101","v":-68448085.545416653},{"$f":"P102","v":-6047704.3920833329},{"$f":"P103","v":-74315.883750000008},{"$f":"P104","v":-2280252.1420833333},{"$f":"P105","v":-1190627.81125},{"$f":"SUM(H108:M108)","v":5011625.39583332}]
[null,"Amortization & Depletion - Acct 404",null,{"$f":"Expenses!S392","v":21851.81},null,{"$f":"CONCATENATE(\"Wexpro Red. @ \",-'Other Inputs'!E256*100,\" %\")","v":"Wexpro Red. @ 6.3 %"},null,{"$f":"H108*'Other Inputs'!$E$256","v":-5232314.5037362482},{"$f":"I108*'Other Inputs'!$E$256","v":4312229.3893612493},{"$f":"J108*'Other Inputs'!$E$256","v":381005.37670124997},null,null,null,{"$f":"SUM(H109:M109)","v":-539079.73767374898}]
[null,"Utah Pre-Tax Return on Production Assets",null,{"$f":"+N111","v":527313.13309701346},null,null,null,null,null,null,null,null,{"$f":"SUM(N108:N109)","v":4472545.6581595708}]
[null,"Utah Production Cost",null,{"$f":"SUM(D108:D110)","v":1289409.7030970138},null,null,null,null,null,null,null,null,{"$f":"\"Utah Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E259&\")\"","v":"Utah Pre-Tax Rate of Return on Production Assets (0.1179)"},{"$f":"M110*'Other Inputs'!E259","v":527313.13309701346}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Wyoming Pre-Tax Rate of Return on Production Assets (\"&'Other Inputs'!E258&\")\"","v":"Wyoming Pre-Tax Rate of Return on Production Assets (0.1197)"},{"$f":"M110*'Other Inputs'!E258","v":535363.7152817006}]
[]
["TACTICAL PLAN INFORMATION (IRP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
[null,null,null,{"$f":"'Monthly Inputs'!G3","v":"Sep12"},{"$f":"'Monthly Inputs'!H3","v":"Oct12"},{"$f":"'Monthly Inputs'!I3","v":"Nov12"},{"$f":"'Monthly Inputs'!J3","v":"Dec12"},{"$f":"'Monthly Inputs'!K3","v":"Jan13"},{"$f":"'Monthly Inputs'!L3","v":"Feb13"},{"$f":"'Monthly Inputs'!M3","v":"Mar13"},{"$f":"'Monthly Inputs'!N3","v":"Apr13"},{"$f":"'Monthly Inputs'!O3","v":"May13"},{"$f":"'Monthly Inputs'!P3","v":"Jun13"},{"$f":"'Monthly Inputs'!Q3","v":"Jul13"},{"$f":"'Monthly Inputs'!R3","v":"Aug13"},"Total"]
["COMPANY PRODUCTION"]
[null,"Prior Company"]
[null,"D24 Wells"]
[null,"Brady & Powel"]
[null,"Total Company Production",null,{"$f":"'Monthly Inputs'!G16","v":5418513},{"$f":"'Monthly Inputs'!H16","v":5759227},{"$f":"'Monthly Inputs'!I16","v":5788087},{"$f":"'Monthly Inputs'!J16","v":5868550},{"$f":"'Monthly Inputs'!K16","v":5989949},{"$f":"'Monthly Inputs'!L16","v":5440172},{"$f":"'Monthly Inputs'!M16","v":5881788},{"$f":"'Monthly Inputs'!N16","v":5714581},{"$f":"'Monthly Inputs'!O16","v":5900572},{"$f":"'Monthly Inputs'!P16","v":5593077},{"$f":"'Monthly Inputs'!Q16","v":5629607},{"$f":"'Monthly Inputs'!R16","v":5382152},{"$f":"SUM(D120:O120)","v":68366275}]
[]
["STORAGE INJECTIONS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G35","v":0},{"$f":"'Monthly Inputs'!H35","v":151738},{"$f":"'Monthly Inputs'!I35","v":165129},{"$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},{"$f":"SUM(D123:O123)","v":316867}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G37","v":132991},{"$f":"'Monthly Inputs'!H37","v":254447},{"$f":"'Monthly Inputs'!I37","v":10368},{"$f":"'Monthly Inputs'!J37","v":0},{"$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},{"$f":"'Monthly Inputs'!R37","v":0},{"$f":"SUM(D124:O124)","v":397806}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G38","v":0},{"$f":"'Monthly Inputs'!H38","v":458807},{"$f":"'Monthly Inputs'!I38","v":0},{"$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},{"$f":"SUM(D125:O125)","v":458807}]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G39","v":0},{"$f":"'Monthly Inputs'!H39","v":0},{"$f":"'Monthly Inputs'!I39","v":0},{"$f":"'Monthly Inputs'!J39","v":0},{"$f":"'Monthly Inputs'!K39","v":0},{"$f":"'Monthly Inputs'!L39","v":0},{"$f":"'Monthly Inputs'!M39","v":0},{"$f":"'Monthly Inputs'!N39","v":358460},{"$f":"'Monthly Inputs'!O39","v":370410},{"$f":"'Monthly Inputs'!P39","v":358460},{"$f":"'Monthly Inputs'!Q39","v":370410},{"$f":"'Monthly Inputs'!R39","v":358460},{"$f":"SUM(D126:O126)","v":1816200}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D123:D126)","v":132991},864992,175497,0,0,0,0,358460,370410,358460,370410,358460,2989680]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G36","v":1899490},{"$f":"'Monthly Inputs'!H36","v":1798100},{"$f":"'Monthly Inputs'!I36","v":1167200},{"$f":"'Monthly Inputs'!J36","v":0},{"$f":"'Monthly Inputs'!K36","v":0},{"$f":"'Monthly Inputs'!L36","v":0},{"$f":"'Monthly Inputs'!M36","v":0},{"$f":"'Monthly Inputs'!N36","v":0},{"$f":"'Monthly Inputs'!O36","v":716040},{"$f":"'Monthly Inputs'!P36","v":1878900},{"$f":"'Monthly Inputs'!Q36","v":2150830},{"$f":"'Monthly Inputs'!R36","v":1989720},{"$f":"SUM(D128:O128)","v":11600280}]
[null,"Total Storage Injections",null,{"$f":"SUM(D127:D128)","v":2032481},{"$f":"SUM(E127:E128)","v":2663092},1342697,0,0,0,0,358460,1086450,2237360,2521240,2348180,14589960]
["STORAGE WITHDRAWLS"]
[null,"Chalk Creek",null,{"$f":"'Monthly Inputs'!G43","v":0},{"$f":"'Monthly Inputs'!H43","v":0},{"$f":"'Monthly Inputs'!I43","v":0},{"$f":"'Monthly Inputs'!J43","v":0},{"$f":"'Monthly Inputs'!K43","v":0},{"$f":"'Monthly Inputs'!L43","v":325690},{"$f":"'Monthly Inputs'!M43","v":0},{"$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},{"$f":"SUM(D131:O131)","v":325690}]
[null,"Coalville",null,{"$f":"'Monthly Inputs'!G45","v":0},{"$f":"'Monthly Inputs'!H45","v":0},{"$f":"'Monthly Inputs'!I45","v":0},{"$f":"'Monthly Inputs'!J45","v":0},{"$f":"'Monthly Inputs'!K45","v":0},{"$f":"'Monthly Inputs'!L45","v":364893},{"$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":364893}]
[null,"Leroy",null,{"$f":"'Monthly Inputs'!G46","v":0},{"$f":"'Monthly Inputs'!H46","v":0},{"$f":"'Monthly Inputs'!I46","v":0},{"$f":"'Monthly Inputs'!J46","v":0},{"$f":"'Monthly Inputs'!K46","v":0},{"$f":"'Monthly Inputs'!L46","v":0},{"$f":"'Monthly Inputs'!M46","v":88677},{"$f":"'Monthly Inputs'!N46","v":363811},{"$f":"'Monthly Inputs'!O46","v":0},{"$f":"'Monthly Inputs'!P46","v":0},{"$f":"'Monthly Inputs'!Q46","v":0},{"$f":"'Monthly Inputs'!R46","v":0},{"$f":"SUM(D133:O133)","v":452488}]
[null,"Ryckman",null,{"$f":"'Monthly Inputs'!G47","v":0},{"$f":"'Monthly Inputs'!H47","v":0},{"$f":"'Monthly Inputs'!I47","v":0},{"$f":"'Monthly Inputs'!J47","v":0},{"$f":"'Monthly Inputs'!K47","v":0},{"$f":"'Monthly Inputs'!L47","v":0},{"$f":"'Monthly Inputs'!M47","v":0},{"$f":"'Monthly Inputs'!N47","v":0},{"$f":"'Monthly Inputs'!O47","v":0},{"$f":"'Monthly Inputs'!P47","v":0},{"$f":"'Monthly Inputs'!Q47","v":0},{"$f":"'Monthly Inputs'!R47","v":0},{"$f":"SUM(D134:O134)","v":0}]
[null,"Total Peaking Storage",null,{"$f":"SUM(D131:D134)","v":0},{"$f":"SUM(E131:E134)","v":0},0,0,0,690583,88677,363811,0,0,0,0,1143071]
[null,"Clay Basin",null,{"$f":"'Monthly Inputs'!G44","v":0},{"$f":"'Monthly Inputs'!H44","v":0},{"$f":"'Monthly Inputs'!I44","v":0},{"$f":"'Monthly Inputs'!J44","v":604640},{"$f":"'Monthly Inputs'!K44","v":5355500},{"$f":"'Monthly Inputs'!L44","v":2760160},{"$f":"'Monthly Inputs'!M44","v":625180},{"$f":"'Monthly Inputs'!N44","v":1002320},{"$f":"'Monthly Inputs'!O44","v":174924},{"$f":"'Monthly Inputs'!P44","v":78760},{"$f":"'Monthly Inputs'!Q44","v":61400},{"$f":"'Monthly Inputs'!R44","v":58150},{"$f":"SUM(D136:O136)","v":10721034}]
[null,"Total Storage Withdrawls",null,{"$f":"SUM(D135:D136)","v":0},0,0,604640,5355500,3450743,713857,1366131,174924,78760,61400,58150,11864105]
[]
[]
["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":"Sep12"},"Oct12","Nov12","Dec12","Jan13","Feb13","Mar13","Apr13","May13","Jun13","Jul13","Aug13","Total"]
[]
["Utah Sales",null,null,{"$f":"+D20","v":3799957},6673420,{"$f":"+F20","v":10767647},17031049,19443688,15143628,11293347,8859248,4484382,3049002,2838939,2760921,{"$f":"SUM(D143:O143)","v":106145228}]
["Wyoming Sales",null,null,{"$f":"+D39","v":149580},235058,411719,614061,699210,573197,450122,357983,203926,116714,70623,80889,{"$f":"SUM(D144:O144)","v":3963082}]
["Total Sales",null,null,{"$f":"+D143+D144","v":3949537},6908478,11179366,17645110,20142898,15716825,11743469,9217231,4688308,3165716,2909562,2841810,110108310]
[]
["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(D147:O147)","v":0},{"$f":"(O145/O150)-1","v":-4.8998477836181831E-3}]
["Distribution Lost and Unaccounted for",null,null,{"$f":"+D150-D145-D147","v":19448},{"$f":"+E150-E145-E147","v":34018},55049,86887,99186,77392,57826,45387,23086,15588,14327,{"$f":"+O150-O145-O147","v":13993},{"$f":"SUM(D148:O148)","v":542187}]
[]
["Total City Gate",null,null,{"$f":"ROUND((D145+D147)/(1-'Other Inputs'!$E$261),0)","v":3968985},{"$f":"ROUND((E145+E147)/(1-'Other Inputs'!$E$261),0)","v":6942496},{"$f":"ROUND((F145+F147)/(1-'Other Inputs'!$E$261),0)","v":11234415},{"$f":"ROUND((G145+G147)/(1-'Other Inputs'!$E$261),0)","v":17731997},{"$f":"ROUND((H145+H147)/(1-'Other Inputs'!$E$261),0)","v":20242084},{"$f":"ROUND((I145+I147)/(1-'Other Inputs'!$E$261),0)","v":15794217},{"$f":"ROUND((J145+J147)/(1-'Other Inputs'!$E$261),0)","v":11801295},{"$f":"ROUND((K145+K147)/(1-'Other Inputs'!$E$261),0)","v":9262618},{"$f":"ROUND((L145+L147)/(1-'Other Inputs'!$E$261),0)","v":4711394},{"$f":"ROUND((M145+M147)/(1-'Other Inputs'!$E$261),0)","v":3181304},{"$f":"ROUND((N145+N147)/(1-'Other Inputs'!$E$261),0)","v":2923889},{"$f":"ROUND((O145+O147)/(1-'Other Inputs'!$E$261),0)","v":2855803},{"$f":"SUM(D150:O150)","v":110650497}]
[]
["Peaking Injection",null,null,{"$f":"+D127","v":132991},864992,175497,0,0,0,0,358460,370410,{"$f":"+M127","v":358460},370410,358460,{"$f":"SUM(D152:O152)","v":2989680}]
["Clay Basin Injection",null,null,{"$f":"+D128","v":1899490},1798100,1167200,0,0,0,0,0,716040,1878900,2150830,1989720,{"$f":"SUM(D153:O153)","v":11600280}]
["Storage Lost & Unaccounted For",null,null,{"$f":"-'Monthly Inputs'!G62","v":29765.328699999998},{"$f":"-'Monthly Inputs'!H62","v":47896.015200000002},{"$f":"-'Monthly Inputs'!I62","v":20538.417200000004},{"$f":"-'Monthly Inputs'!J62","v":0},{"$f":"-'Monthly Inputs'!K62","v":0},{"$f":"-'Monthly Inputs'!L62","v":0},{"$f":"-'Monthly Inputs'!M62","v":0},{"$f":"-'Monthly Inputs'!N62","v":8961.5},{"$f":"-'Monthly Inputs'!O62","v":19879.123200000002},{"$f":"-'Monthly Inputs'!P62","v":36825.587},{"$f":"-'Monthly Inputs'!Q62","v":41157.058900000004},{"$f":"-'Monthly Inputs'!R62","v":38469.047599999998},{"$f":"SUM(D154:O154)","v":243492.0778}]
["Total Demand",null,null,{"$f":"SUM(D150:D154)","v":6031231.3287000004},{"$f":"SUM(E150:E154)","v":9653484.0152000003},12597650.417199999,17731997,{"$f":"SUM(H150:H154)","v":20242084},15794217,11801295,9630039.5,5817723.1232000003,5455489.5870000003,5486286.0588999996,{"$f":"SUM(O150:O154)","v":5242452.0476000002},{"$f":"SUM(D155:O155)","v":125483949.07779999}]
[]
["Supply"]
["Company Production",null,null,{"$f":"+D120","v":5418513},5759227,5788087,5868550,5989949,5440172,5881788,5714581,5900572,5593077,5629607,5382152,{"$f":"SUM(D158:O158)","v":68366275}]
["Co Prod Lost & Unaccounted For",null,null,{"$f":"ROUND(D158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-233538},{"$f":"ROUND(E158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-248223},{"$f":"ROUND(F158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-249467},{"$f":"ROUND(G158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-252935},{"$f":"ROUND(H158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-258167},{"$f":"ROUND(I158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-234471},{"$f":"ROUND(J158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-253505},{"$f":"ROUND(K158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-246298},{"$f":"ROUND(L158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-254315},{"$f":"ROUND(M158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-241062},{"$f":"ROUND(N158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-242636},{"$f":"ROUND(O158*(-'Other Inputs'!$E$263-'Other Inputs'!$E$264),0)","v":-231971},{"$f":"SUM(D159:O159)","v":-2946588}]
["Company Production @ City Gate",null,null,{"$f":"SUM(D158:D159)","v":5184975},{"$f":"SUM(E158:E159)","v":5511004},5538620,5615615,5731782,5205701,5628283,5468283,5646257,5352015,5386971,5150181,{"$f":"SUM(D160:O160)","v":65419687}]
[]
["Peaking Withdrawal",null,null,{"$f":"+D135","v":0},0,0,0,0,690583,88677,363811,0,0,0,0,{"$f":"SUM(D162:O162)","v":1143071}]
["Clay Basin Withdrawal",null,null,{"$f":"+D136","v":0},0,{"$f":"+F136","v":0},604640,5355500,2760160,625180,1002320,174924,78760,61400,58150,{"$f":"SUM(D163:O163)","v":10721034}]
["QPC Transportation Loss on Storage",null,null,{"$f":"'Monthly Inputs'!G78+'Monthly Inputs'!G70","v":0},{"$f":"'Monthly Inputs'!H78+'Monthly Inputs'!H70","v":0},{"$f":"'Monthly Inputs'!I78+'Monthly Inputs'!I70","v":0},{"$f":"'Monthly Inputs'!J78+'Monthly Inputs'!J70","v":-11953.732799999998},{"$f":"'Monthly Inputs'!K78+'Monthly Inputs'!K70","v":-105878.235},{"$f":"'Monthly Inputs'!L78+'Monthly Inputs'!L70","v":-73702.639200000005},{"$f":"'Monthly Inputs'!M78+'Monthly Inputs'!M70","v":-15374.8266},{"$f":"'Monthly Inputs'!N78+'Monthly Inputs'!N70","v":-32185.440399999999},{"$f":"'Monthly Inputs'!O78+'Monthly Inputs'!O70","v":-3458.24748},{"$f":"'Monthly Inputs'!P78+'Monthly Inputs'!P70","v":-1557.0852},{"$f":"'Monthly Inputs'!Q78+'Monthly Inputs'!Q70","v":-1213.8779999999999},{"$f":"'Monthly Inputs'!R78+'Monthly Inputs'!R70","v":-1149.6254999999999},{"$f":"SUM(D164:O164)","v":-246473.71017999999},null,{"$f":"4761675+168421","v":4930096}]
["Storage Lost & Unaccounted For",null,null,{"$f":"'Monthly Inputs'!G62","v":-29765.328699999998},{"$f":"'Monthly Inputs'!H62","v":-47896.015200000002},{"$f":"'Monthly Inputs'!I62","v":-20538.417200000004},{"$f":"'Monthly Inputs'!J62","v":0},{"$f":"'Monthly Inputs'!K62","v":0},{"$f":"'Monthly Inputs'!L62","v":0},{"$f":"'Monthly Inputs'!M62","v":0},{"$f":"'Monthly Inputs'!N62","v":-8961.5},{"$f":"'Monthly Inputs'!O62","v":-19879.123200000002},{"$f":"'Monthly Inputs'!P62","v":-36825.587},{"$f":"'Monthly Inputs'!Q62","v":-41157.058900000004},{"$f":"'Monthly Inputs'!R62","v":-38469.047599999998},{"$f":"SUM(D165:O165)","v":-243492.0778}]
["Storage Supply @ City Gate",null,null,{"$f":"SUM(D162:D165)","v":-29765.328699999998},{"$f":"SUM(E162:E165)","v":-47896.015200000002},-20538.417200000004,592686.2672,5249621.7649999997,3377040.3607999999,698482.17339999997,1324984.0596,151586.62932000001,40377.327799999999,19029.063099999999,18531.3269,11374139.21202]
[]
["Gas Purchased @ City Gate",null,null,{"$f":"D155-D160-D166-D154","v":846256.32870000042},{"$f":"E155-E160-E166-E154","v":4142480.0152000003},{"$f":"F155-F160-F166-F154","v":7059030.4171999991},11523695.732799999,{"$f":"H155-H160-H166-H154","v":9260680.2349999994},{"$f":"I155-I160-I166-I154","v":7211475.6392000001},5474529.8266000003,2827810.9403999997,{"$f":"L155-L160-L166-L154","v":0.37068000025465153},{"$f":"M155-M160-M166-M154","v":26271.672200000292},39128.936899999593,35270.673100000167,{"$f":"SUM(D168:O168)","v":48446630.787979998}]
["   Gas Reimbursement",null,null,{"$f":"+D170-D168","v":12102.67129999958},{"$f":"+E170-E168","v":59243.984799999744},100955.58280000091,164808.26720000058,132442.7650000006,103136.36079999991,78295.173399999738,40442.05960000027,-0.37068000025465153,375.32779999970808,560.06310000040685,504.32689999983268,{"$f":"SUM(D169:O169)","v":692866.21202000102}]
["Gas Purchased - Dth  ( /.98)",null,null,{"$f":"ROUND(D168/(1-'Other Inputs'!$E$264),0)","v":858359},{"$f":"ROUND(E168/(1-'Other Inputs'!$E$264),0)","v":4201724},{"$f":"ROUND(F168/(1-'Other Inputs'!$E$264),0)","v":7159986},{"$f":"ROUND(G168/(1-'Other Inputs'!$E$264),0)","v":11688504},{"$f":"ROUND(H168/(1-'Other Inputs'!$E$264),0)","v":9393123},{"$f":"ROUND(I168/(1-'Other Inputs'!$E$264),0)","v":7314612},{"$f":"ROUND(J168/(1-'Other Inputs'!$E$264),0)","v":5552825},{"$f":"ROUND(K168/(1-'Other Inputs'!$E$264),0)","v":2868253},{"$f":"ROUND(L168/(1-'Other Inputs'!$E$264),0)","v":0},{"$f":"ROUND(M168/(1-'Other Inputs'!$E$264),0)","v":26647},{"$f":"ROUND(N168/(1-'Other Inputs'!$E$264),0)","v":39689},{"$f":"ROUND(O168/(1-'Other Inputs'!$E$264),0)","v":35775},{"$f":"SUM(D170:O170)","v":49139497}]
[]
["Transported Volumes - total",null,null,{"$f":"+D160+D168+D137+D164","v":6031231.3287000004},{"$f":"+E160+E168+E137+E164","v":9653484.0152000003},12597650.417199999,17731997,20242084,15794217,11801295,9630039.5,5817723.1232000003,5455489.5870000003,5486286.0588999996,{"$f":"+O160+O168+O137+O164","v":5242452.0476000002},{"$f":"+P160+P168+P137+P164","v":125483949.07779999}]
["Kern transported volumes",null,null,{"$f":"HLOOKUP(MONTH(D5),kernrivertrans,6,FALSE)","v":111838.95899999999},115566.92429999998,1975821.6089999999,2041682.3292999999,2041682.3292999999,1844100.1683999998,2041682.3292999999,111838.95899999999,115566.92429999998,111838.95899999999,115566.92429999998,115566.92429999998]
["Storage Fuel %",null,{"$f":"(P154-P165)/(P162+P163+P152+P153)","v":1.8408670107977733E-2}]
[]
["Company Production as % of Total Supply / Demand",null,null,{"$f":"D158/(D170+D158)","v":0.86325051713656098},0.578180436787612,{"$f":"F158/(F170+F158)","v":0.44702304350616495},0.33425596344352532,{"$f":"H158/(H170+H158)","v":0.38938574817825722},0.4265201198232757,0.51438452704958182,0.66581516081984105,1,0.99525830805925697,0.99299930714501417,0.99339692099948929,{"$f":"P158/(P170+P158)","v":0.58181205770896094}]
[]
["PURCHASES BREAKDOWN"]
["Spot Market Purchases",null,null,{"$f":"'Monthly Inputs'!G94","v":840990},{"$f":"'Monthly Inputs'!H94","v":4012684},{"$f":"'Monthly Inputs'!I94","v":2959986},{"$f":"'Monthly Inputs'!J94","v":5708504},{"$f":"'Monthly Inputs'!K94","v":1913122.9999999995},{"$f":"'Monthly Inputs'!L94","v":1074612},{"$f":"'Monthly Inputs'!M94","v":2757825.0000000005},{"$f":"'Monthly Inputs'!N94","v":2868253},{"$f":"'Monthly Inputs'!O94","v":0},{"$f":"'Monthly Inputs'!P94","v":0},{"$f":"'Monthly Inputs'!Q94","v":0},{"$f":"'Monthly Inputs'!R94","v":0},{"$f":"SUM(D179:O179)","v":22135977}]
["Spot Market Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G95","v":2094065.1},{"$f":"'Monthly Inputs'!H95","v":10352724.720000001},{"$f":"'Monthly Inputs'!I95","v":8850358.1400000006},{"$f":"'Monthly Inputs'!J95","v":17924702.560000002},{"$f":"'Monthly Inputs'!K95","v":6332437.129999999},{"$f":"'Monthly Inputs'!L95","v":3632188.56},{"$f":"'Monthly Inputs'!M95","v":9542074.5000000019},{"$f":"'Monthly Inputs'!N95","v":10325710.800000001},{"$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(D180:O180)","v":69054261.510000005}]
[]
["Contract Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G103","v":0},{"$f":"'Monthly Inputs'!H103","v":0},{"$f":"'Monthly Inputs'!I103","v":1200000},{"$f":"'Monthly Inputs'!J103","v":2480000},{"$f":"'Monthly Inputs'!K103","v":2480000},{"$f":"'Monthly Inputs'!L103","v":2240000},{"$f":"'Monthly Inputs'!M103","v":1395000},{"$f":"'Monthly Inputs'!N103","v":0},{"$f":"'Monthly Inputs'!O103","v":0},{"$f":"'Monthly Inputs'!P103","v":0},{"$f":"'Monthly Inputs'!Q103","v":0},{"$f":"'Monthly Inputs'!R103","v":0},{"$f":"SUM(D182:O182)","v":9795000}]
["Contract Purchases Cost Including Stabalization Costs",null,null,{"$f":"'Monthly Inputs'!G104+'Monthly Inputs'!G105","v":0},{"$f":"'Monthly Inputs'!H104+'Monthly Inputs'!H105","v":333333.33},{"$f":"'Monthly Inputs'!I104+'Monthly Inputs'!I105","v":4129608.3300000005},{"$f":"'Monthly Inputs'!J104+'Monthly Inputs'!J105","v":8333425.8300000001},{"$f":"'Monthly Inputs'!K104+'Monthly Inputs'!K105","v":8649625.8300000001},{"$f":"'Monthly Inputs'!L104+'Monthly Inputs'!L105","v":7962423.3300000001},{"$f":"'Monthly Inputs'!M104+'Monthly Inputs'!M105","v":5301625.83},{"$f":"'Monthly Inputs'!N104+'Monthly Inputs'!N105","v":0},{"$f":"'Monthly Inputs'!O104+'Monthly Inputs'!O105","v":0},{"$f":"'Monthly Inputs'!P104+'Monthly Inputs'!P105","v":0},{"$f":"'Monthly Inputs'!Q104+'Monthly Inputs'!Q105","v":0},{"$f":"'Monthly Inputs'!R104+'Monthly Inputs'!R105","v":0},{"$f":"SUM(D183:O183)","v":34710042.479999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P183+P186","v":93129991.924465403}]
["Peak Purchases  (Dth)",null,null,{"$f":"'Monthly Inputs'!G100","v":0},{"$f":"'Monthly Inputs'!H100","v":0},{"$f":"'Monthly Inputs'!I100","v":3000000},{"$f":"'Monthly Inputs'!J100","v":3500000},{"$f":"'Monthly Inputs'!K100","v":5000000},{"$f":"'Monthly Inputs'!L100","v":4000000},{"$f":"'Monthly Inputs'!M100","v":1400000},{"$f":"'Monthly Inputs'!N100","v":0},{"$f":"'Monthly Inputs'!O100","v":0},{"$f":"'Monthly Inputs'!P100","v":0},{"$f":"'Monthly Inputs'!Q100","v":0},{"$f":"'Monthly Inputs'!R100","v":0},{"$f":"SUM(D185:O185)","v":16900000}]
["Peak Purchases Cost",null,null,{"$f":"'Monthly Inputs'!G101","v":0},{"$f":"'Monthly Inputs'!H101","v":0},{"$f":"'Monthly Inputs'!I101","v":9504386.2349056602},{"$f":"'Monthly Inputs'!J101","v":11735625.487106919},{"$f":"'Monthly Inputs'!K101","v":17670375.548742138},{"$f":"'Monthly Inputs'!L101","v":14389195.708176099},{"$f":"'Monthly Inputs'!M101","v":5120366.4655345911},{"$f":"'Monthly Inputs'!N101","v":0},{"$f":"'Monthly Inputs'!O101","v":0},{"$f":"'Monthly Inputs'!P101","v":0},{"$f":"'Monthly Inputs'!Q101","v":0},{"$f":"'Monthly Inputs'!R101","v":0},{"$f":"SUM(D186:O186)","v":58419949.444465406}]
[]
["Future Purchases",null,null,{"$f":"+D170-D179-D182-D185","v":17369},{"$f":"+E170-E179-E182-E185","v":189040},{"$f":"+F170-F179-F182-F185","v":0},{"$f":"+G170-G179-G182-G185","v":0},{"$f":"+H170-H179-H182-H185","v":0},{"$f":"+I170-I179-I182-I185","v":0},0,{"$f":"+K170-K179-K182-K185","v":0},0,{"$f":"+M170-M179-M182-M185","v":26647},39689,35775,{"$f":"SUM(D188:O188)","v":308520}]
["Future Purchases Cost",null,null,{"$f":"ROUND(D188*D196,0)","v":43596},{"$f":"ROUND(E188*E196,0)","v":491504},{"$f":"ROUND(F188*F196,0)","v":0},0,{"$f":"ROUND(H188*H196,0)","v":0},0,0,0,0,106055,165503,149540,{"$f":"SUM(D189:O189)","v":956198}]
[]
["Total Purchases Cost",null,null,{"$f":"+D180+D183+D186+D189","v":2137661.1},{"$f":"+E180+E183+E186+E189","v":11177562.050000001},{"$f":"+F180+F183+F186+F189","v":22484352.704905659},{"$f":"+G180+G183+G186+G189","v":37993753.87710692},{"$f":"+H180+H183+H186+H189","v":32652438.508742139},25983807.598176099,{"$f":"+J180+J183+J186+J189","v":19964066.795534592},10325710.800000001,0,106055,165503,149540,163140451.43446541]
[]
["Gas Cost"]
["Gas Cost Purchases",null,null,{"$f":"IF(D170=0,0,ROUND(D191/D170,5))","v":2.4904000000000002},{"$f":"IF(E170=0,0,ROUND(E191/E170,5))","v":2.6602299999999999},3.1402800000000002,3.2505199999999999,3.47621,3.5523199999999999,3.5952999999999999,3.6,0,3.98,4.17,4.1800100000000002]
["Gas Cost Injection Rate  - this line not used - DELETE?",null,null,{"$f":"'Ut Storage'!K27","v":4.4203879071342209},{"$f":"+D195","v":4.4203879071342209},4.4203879071342209,4.4203879071342209,4.4203879071342209,4.4203879071342209,4.4203879071342209,4.4203879071342209,4.4203879071342209,4.4203879071342209,4.4203879071342209,4.4203879071342209]
[{"$f":"CONCATENATE(\"'Future Contract Price (spot + $\",'Other Inputs'!E172,\")\")","v":"'Future Contract Price (spot + $0.02)"},null,null,{"$f":"+D228+'Other Inputs'!$E$172","v":2.5100000000000002},{"$f":"+E228+'Other Inputs'!$E$172","v":2.6},{"$f":"+F228+'Other Inputs'!$E$172","v":3.0100000000000002},{"$f":"+G228+'Other Inputs'!$E$172","v":3.16},{"$f":"+H228+'Other Inputs'!$E$172","v":3.33},{"$f":"+I228+'Other Inputs'!$E$172","v":3.4},{"$f":"+J228+'Other Inputs'!$E$172","v":3.48},{"$f":"+K228+'Other Inputs'!$E$172","v":3.62},{"$f":"+L228+'Other Inputs'!$E$172","v":3.77},{"$f":"+M228+'Other Inputs'!$E$172","v":3.98},{"$f":"+N228+'Other Inputs'!$E$172","v":4.17},{"$f":"+O228+'Other Inputs'!$E$172","v":4.18}]
[]
["System Production",null,null,{"$f":"+D160","v":5184975},5511004,5538620,5615615,5731782,5205701,5628283,5468283,5646257,5352015,5386971,5150181,{"$f":"SUM(D198:O198)","v":65419687}]
["System Purchases",null,null,{"$f":"+D168","v":846256.32870000042},4142480.0152000003,7059030.4171999991,11523695.732799999,9260680.2349999994,7211475.6392000001,5474529.8266000003,2827810.9403999997,0.37068000025465153,26271.672200000292,39128.936899999593,35270.673100000167,{"$f":"SUM(D199:O199)","v":48446630.787979998}]
["System Gathering of Production",null,null,{"$f":"ROUND($P200*D$120/$P$120,0)","v":3908045},4153781,4174596,4232629,4320187,3923666,4242177,4121581,4255725,4033947,4060294,3881820,{"$f":"'Other Inputs'!$D$177","v":49308448}]
["System Birch Creek Gathering",null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Other Inputs'!$D$161","v":0}]
[]
["Utah Production",null,null,{"$f":"ROUND(D198*$I$74,0)","v":4998354},5312649,5339271,5413495,5525480,5018334,5425707,5271465,5443034,5159382,5193080,4964813,{"$f":"SUM(D203:O203)","v":63065064}]
["Utah Purchases",null,null,{"$f":"ROUND(D199*$I$74,0)","v":815797},3993381,6804958,11108928,8927364,6951916,5277487,2726031,0,25326,37721,34001,{"$f":"SUM(D204:O204)","v":46702910}]
["Utah Gathering",null,null,{"$f":"ROUND(D200*$I$74,0)","v":3767384},4004276,4024342,4080286,4164692,3782443,4089490,3973235,4102550,3888755,3914154,3742103,{"$f":"SUM(D205:O205)","v":47533710}]
["Utah Birch Creek Gathering",null,null,{"$f":"ROUND(D201*$I$74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D206:O206)","v":0}]
[]
["Wyoming Production",null,null,{"$f":"+D198-D203","v":186621},198355,199349,202120,206302,187367,202576,196818,203223,192633,193891,185368,{"$f":"SUM(D208:O208)","v":2354623}]
["Wyoming Purchases",null,null,{"$f":"+D199-D204","v":30459.32870000042},149099.01520000026,254072.41719999909,414767.73279999942,333316.2349999994,259559.63920000009,197042.82660000026,101779.94039999973,0.37068000025465153,945.67220000029192,1407.9368999995932,1269.6731000001673,{"$f":"SUM(D209:O209)","v":1743720.7879799991}]
["Wyoming Gathering",null,null,{"$f":"+D200-D205","v":140661},149505,150254,152343,155495,141223,152687,148346,153175,145192,146140,139717,{"$f":"SUM(D210:O210)","v":1774738}]
["Wyoming Birch Creek Gathering",null,null,{"$f":"+D201-D206","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D211:O211)","v":0}]
[]
[]
["I-2, I-4 Averate Gas Cost Calculations"]
["Wyoming"]
[null,"Wyoming I-2 Volumes",null,{"$f":"D34","v":6732},{"$f":"E34","v":8183},15071,19011,18260,15125,14869,14734,12776,9676,6490,6266,147193]
[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,{"$f":"SUM(D216:D217)","v":6732},{"$f":"SUM(E216:E217)","v":8183},15071,19011,18260,15125,14869,14734,12776,9676,6490,6266,147193]
[]
[null,"Global Insight Spot Price Forecast",null,{"$f":"'Monthly Inputs'!G90","v":2.4900000000000002},{"$f":"'Monthly Inputs'!H90","v":2.58},{"$f":"'Monthly Inputs'!I90","v":2.99},{"$f":"'Monthly Inputs'!J90","v":3.14},{"$f":"'Monthly Inputs'!K90","v":3.31},{"$f":"'Monthly Inputs'!L90","v":3.38},{"$f":"'Monthly Inputs'!M90","v":3.46},{"$f":"'Monthly Inputs'!N90","v":3.6},{"$f":"'Monthly Inputs'!O90","v":3.75},{"$f":"'Monthly Inputs'!P90","v":3.96},{"$f":"'Monthly Inputs'!Q90","v":4.1500000000000004},{"$f":"'Monthly Inputs'!R90","v":4.16}]
[null,null,null,{"$f":"D218*D220","v":16762.68},{"$f":"E218*E220","v":21112.14},45062.29,59694.54,60440.6,51122.5,51446.74,53042.400000000001,47910,38316.959999999999,26933.500000000004,26066.560000000001,{"$f":"SUM(D221:O221)","v":497910.91000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P221/P218","v":3.3827078053983546}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$262","v":0.98499999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$264","v":0.9859}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P222/P223/P224","v":3.4833361621176917}]
["Utah"]
[null,"Utah I-4 & IS-4 Volumes",null,{"$f":"D15+D16","v":228810},239307,256696,261971,237673,194527,198552,207116,190881,209355,220539,238104,2683531]
[null,{"$f":"B220","v":"Global Insight Spot Price Forecast"},null,{"$f":"'Monthly Inputs'!G90","v":2.4900000000000002},{"$f":"'Monthly Inputs'!H90","v":2.58},{"$f":"'Monthly Inputs'!I90","v":2.99},{"$f":"'Monthly Inputs'!J90","v":3.14},{"$f":"'Monthly Inputs'!K90","v":3.31},{"$f":"'Monthly Inputs'!L90","v":3.38},{"$f":"'Monthly Inputs'!M90","v":3.46},{"$f":"'Monthly Inputs'!N90","v":3.6},{"$f":"'Monthly Inputs'!O90","v":3.75},{"$f":"'Monthly Inputs'!P90","v":3.96},{"$f":"'Monthly Inputs'!Q90","v":4.1500000000000004},{"$f":"'Monthly Inputs'!R90","v":4.16}]
[null,null,null,{"$f":"D227*D228","v":569736.9},{"$f":"E227*E228","v":617412.06000000006},767521.04,822588.94000000006,786697.63,657501.26,686989.92,745617.6,715803.75,829045.8,915236.85000000009,{"$f":"O227*O228","v":990512.64000000001},{"$f":"SUM(D229:O229)","v":9104664.3900000006}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P229/P227","v":3.3927927011090988}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$261","v":0.99509999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-'Other Inputs'!$E$264","v":0.9859}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P230/P231/P232","v":3.4582607236245706}]
[]
[null,null,null,{"$f":"MONTH(D237)","v":1},{"$f":"MONTH(E237)","v":2},{"$f":"MONTH(F237)","v":3},4,5,6,7,8,9,10,11,12]
[null,null,null,"2011-01-01","2011-02-01","2011-03-01","2011-04-01","2011-05-01","2011-06-01","2011-07-01","2010-08-01","2010-09-01","2010-10-01","2010-11-01","2010-12-01"]
[null,null,null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,null,null,{"$f":"'Other Inputs'!$D$53+'Other Inputs'!$D$54","v":53000},{"$f":"'Other Inputs'!$D$53+'Other Inputs'!$D$54","v":53000},{"$f":"'Other Inputs'!$D$53+'Other Inputs'!$D$54","v":53000},{"$f":"'Other Inputs'!$D$53","v":3000},{"$f":"'Other Inputs'!$D$53","v":3000},{"$f":"'Other Inputs'!$D$53","v":3000},{"$f":"'Other Inputs'!$D$53","v":3000},{"$f":"'Other Inputs'!$D$53","v":3000},{"$f":"'Other Inputs'!$D$53","v":3000},{"$f":"'Other Inputs'!$D$53","v":3000},{"$f":"'Other Inputs'!$D$53+'Other Inputs'!$D$54","v":53000},{"$f":"'Other Inputs'!$D$53+'Other Inputs'!$D$54","v":53000}]
[null,null,null,{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999},{"$f":"'Other Inputs'!$C$59","v":1.2426550999999999}]
[null,null,null,{"$f":"D238*D239*D240","v":2041682.3292999999},{"$f":"E238*E239*E240","v":1844100.1683999998},2041682.3292999999,111838.95899999999,115566.92429999998,111838.95899999999,115566.92429999998,115566.92429999998,111838.95899999999,115566.92429999998,1975821.6089999999,2041682.3292999999,{"$f":"SUM(D241:O241)","v":10742753.339499999}]
[]
[]
[]
[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,{"$f":"D245*(D179+D182+D185+D188)","v":111586.67},{"$f":"E245*(E179+E182+E185+E188)","v":588241.3600000001},357999.30000000005,584425.20000000007,187862.46,146292.24,111056.5,57365.06,0,0,0,0]

{"sheet":"CET & DSM","index":8,"n_rows":119,"n_cols":23,"rows_kept":119,"cut":false,"hidden":false,"merged":[[9,19,9,22],[7,18,7,22],[13,15,13,16],[49,0,49,9],[42,0,42,11],[2,15,2,16],[13,11,13,13],[67,0,67,9],[13,1,13,3],[103,0,103,9],[28,0,28,11],[5,7,5,9],[85,0,85,9],[8,0,8,13],[13,7,13,9],[35,0,35,11],[0,0,0,13],[3,0,3,9],[4,3,4,6],[4,7,4,9],[21,0,21,11]]}
["Rate Caclulation for the CET and DSM Amortizations"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Cells"]
["CET Amortization % Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Change","Difference"]
[null,"Balance","Date","GS Dth",null,null,null,"Amortization per Dth",null,null,null,null,null,null,null,{"$f":"J20/D20","v":-1.0622190981342075E-2},{"$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$228","v":42000000},{"$f":"'Other Inputs'!$F$228","v":"2011-03-31"},{"$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$227","v":-1886289.5139732135},{"$f":"'Other Inputs'!$F$227","v":"2011-07-31"},{"$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$89","v":"2012-02-01"},"CET Only","DSM Only","Commodity","Commodity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF","BSF","BSF","BSF","BSF"]
[null,"Revenue Calculation",null,null,null,null,null,"CET Amortization",null,null,null,"Total DNG",null,null,null,"REVRUN Calculation",null,null,{"$f":"'Other Inputs'!$G$93","v":5},{"$f":"'Other Inputs'!$G$93","v":5},{"$f":"'Other Inputs'!$G$93","v":5},{"$f":"'Other Inputs'!$G$93","v":5},{"$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'!E232","v":23076373},{"$f":"'Other Inputs'!E217","v":1.87767},{"$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$89","v":7.0826000000000002},{"$f":"N24","v":7.2666900000000005},{"$f":"N31","v":7.2264400000000002},{"$f":"N38","v":6.9867355203233323},{"$f":"N45","v":7.5479155203233326}]
["Block 2 Summer",{"$f":"'Other Inputs'!E233","v":4705902},{"$f":"'Other Inputs'!E218","v":0.69703999999999999},{"$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'!E230","v":52526064},{"$f":"'Other Inputs'!E219","v":2.2293799999999999},{"$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$91","v":8.0678099999999997},{"$f":"N26","v":8.2636800000000008},{"$f":"N33","v":8.2159499999999994},{"$f":"N40","v":7.9219155203233331},{"$f":"N47","v":9.0798155203233328}]
["Block 2 Winter",{"$f":"'Other Inputs'!E231","v":14984828},{"$f":"'Other Inputs'!E220","v":0.92557},{"$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,{"$f":"'Control Panel'!F8","v":"2012-09-01"},null,{"$f":"'Other Inputs'!$J$89","v":"2012-02-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Base Gas Cost","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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$89","v":7.0826000000000002},{"$f":"N24-P24","v":0.18409000000000031}]
["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$90","v":5.8609400000000003},{"$f":"N25-P25","v":0.21938000000000013}]
["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$91","v":8.0678099999999997},{"$f":"N26-P26","v":0.1958700000000011}]
["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$92","v":6.7187000000000001},{"$f":"N27-P27","v":0.23483000000000054}]
[]
["Total Rate Calculation With DSM Amortization Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2012-09-01"},null,{"$f":"'Other Inputs'!$J$89","v":"2012-02-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG Amort",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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$89","v":7.0826000000000002},{"$f":"N31-P31","v":0.14383999999999997}]
["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$90","v":5.8609400000000003},{"$f":"N32-P32","v":0.20425000000000004}]
["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$91","v":8.0678099999999997},{"$f":"N33-P33","v":0.14813999999999972}]
["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$92","v":6.7187000000000001},{"$f":"N34-P34","v":0.21484000000000059}]
[]
["Total Rate Calculation With SNG and Commodity Changes Only",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N22","v":"2012-09-01"},null,{"$f":"'Other Inputs'!$J$89","v":"2012-02-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity","191 Amort","Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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":0.52151000000000003},{"$f":"'Ut 1.6 p3'!$H$17","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.0888},{"$f":"'Ut 1.6 p1'!$F$35","v":7.3345520323332802E-2},{"$f":"SUM(H38:M38)","v":6.9867355203233323},null,{"$f":"'Other Inputs'!$G$89","v":7.0826000000000002},{"$f":"N38-P38","v":-9.5864479676667891E-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":0.52151000000000003},{"$f":"'Ut 1.6 p3'!$H$17","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.0888},{"$f":"'Ut 1.6 p1'!$F$35","v":7.3345520323332802E-2},{"$f":"SUM(H39:M39)","v":5.8254855203233324},null,{"$f":"'Other Inputs'!$G$90","v":5.8609400000000003},{"$f":"N39-P39","v":-3.5454479676667816E-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":1.1107499999999999},{"$f":"'Ut 1.6 p3'!$H$16","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.0888},{"$f":"'Ut 1.6 p1'!$F$35","v":7.3345520323332802E-2},{"$f":"SUM(H40:M40)","v":7.9219155203233331},null,{"$f":"'Other Inputs'!$G$91","v":8.0678099999999997},{"$f":"N40-P40","v":-0.14589447967666658}]
["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":1.1107499999999999},{"$f":"'Ut 1.6 p3'!$H$16","v":0},null,{"$f":"'Ut 1.6 p1'!$F$34","v":4.0888},{"$f":"'Ut 1.6 p1'!$F$35","v":7.3345520323332802E-2},{"$f":"SUM(H41:M41)","v":6.6395055203233326},null,{"$f":"'Other Inputs'!$G$92","v":6.7187000000000001},{"$f":"N41-P41","v":-7.9194479676667484E-2}]
[]
["Total Rate Calculation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N29","v":"2012-09-01"},null,{"$f":"'Other Inputs'!$J$89","v":"2012-02-01"}]
["Utah GS","Base DNG","CET","DSM","Energy Assist","Infrastructure",null,"Total DNG","Base SNG","SNG",null,"Commodity",null,"Total Rate",null,"Total Rate"]
["Block 1 Summer",{"$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":0.52151000000000003},{"$f":"'Ut 1.6 p3'!$I$17","v":0.52151000000000003},null,{"$f":"'Ut 1.6 p1'!$F$36","v":4.1621455203233326},null,{"$f":"SUM(H45:L45)","v":7.5479155203233326},null,{"$f":"'Other Inputs'!$G$89","v":7.0826000000000002},{"$f":"N45-P45","v":0.46531552032333234}]
["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":0.52151000000000003},{"$f":"'Ut 1.6 p3'!$I$17","v":0.52151000000000003},null,{"$f":"$L$45","v":4.1621455203233326},null,{"$f":"SUM(H46:L46)","v":6.3615455203233324},null,{"$f":"'Other Inputs'!$G$90","v":5.8609400000000003},{"$f":"N46-P46","v":0.50060552032333216}]
["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":1.1107499999999999},{"$f":"'Ut 1.6 p3'!$I$16","v":1.1107499999999999},null,{"$f":"$L$45","v":4.1621455203233326},null,{"$f":"SUM(H47:L47)","v":9.0798155203233328},null,{"$f":"'Other Inputs'!$G$91","v":8.0678099999999997},{"$f":"N47-P47","v":1.0120055203233331}]
["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":1.1107499999999999},{"$f":"'Ut 1.6 p3'!$I$16","v":1.1107499999999999},null,{"$f":"$L$45","v":4.1621455203233326},null,{"$f":"SUM(H48:L48)","v":7.7696655203233327},null,{"$f":"'Other Inputs'!$G$92","v":6.7187000000000001},{"$f":"N48-P48","v":1.0509655203233326}]
[]
["Typical Customer Difference - CET Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"S12","v":"2012-02-01"},{"$f":"N43","v":"2012-09-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B53*$S$18),2)","v":125.21},{"$f":"ROUND($T$14+(B53*$T$18),2)","v":128.13},null,null,null,{"$f":"D53-C53","v":2.9200000000000017}]
["February",12.5,{"$f":"ROUND($S$14+(B54*$S$18),2)","v":105.85},{"$f":"ROUND($T$14+(B54*$T$18),2)","v":108.3},null,null,null,2.4500000000000028]
["March",10.1,{"$f":"ROUND($S$14+(B55*$S$18),2)","v":86.48},{"$f":"ROUND($T$14+(B55*$T$18),2)","v":88.46},null,null,null,1.9799999999999898]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B56*$S$16),2)","v":63.79},{"$f":"ROUND($T$14+(B56*$T$16),2)","v":65.31},null,null,null,1.5200000000000031]
["May",4.4000000000000004,36.159999999999997,{"$f":"ROUND($T$14+(B57*$T$16),2)","v":36.97},null,null,null,0.81000000000000227]
["June",3.1,26.96,27.53,null,null,null,0.57000000000000028]
["July",2,19.170000000000002,19.53,null,null,null,0.35999999999999943]
["August",1.8,17.75,18.079999999999998,null,null,null,0.32999999999999829]
["September",2,19.170000000000002,19.53,null,null,null,0.35999999999999943]
["October",3.1,26.96,27.53,null,null,null,0.57000000000000028]
["November",6.3,{"$f":"ROUND($S$14+(B63*$S$18),2)","v":55.83},{"$f":"ROUND($T$14+(B63*$T$18),2)","v":57.06},null,null,null,1.230000000000004]
["December",11.5,{"$f":"ROUND($S$14+(B64*$S$18),2)","v":97.78},{"$f":"ROUND($T$14+(B64*$T$18),2)","v":100.03},null,null,null,2.25]
[null,{"$f":"SUM(B53:B64)","v":80},{"$f":"SUM(C53:C64)","v":681.11},{"$f":"SUM(D53:D64)","v":696.45999999999981},null,null,null,{"$f":"SUM(H53:H64)","v":15.350000000000001},null,{"$f":"H65/C65","v":2.2536741495499994E-2}]
[]
[]
["Typical Customer Difference - DSM Amortization Only"]
[null,"Typical"]
["GS","Dth",{"$f":"C52","v":"2012-02-01"},{"$f":"D52","v":"2012-09-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B71*$S$18),2)","v":125.21},{"$f":"ROUND($U$14+(B71*$U$18),2)","v":127.42},null,null,null,{"$f":"D71-C71","v":2.210000000000008}]
["February",12.5,{"$f":"ROUND($S$14+(B72*$S$18),2)","v":105.85},{"$f":"ROUND($U$14+(B72*$U$18),2)","v":107.7},null,null,null,1.8500000000000085]
["March",10.1,{"$f":"ROUND($S$14+(B73*$S$18),2)","v":86.48},{"$f":"ROUND($U$14+(B73*$U$18),2)","v":87.98},null,null,null,1.5]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B74*$S$16),2)","v":63.79},{"$f":"ROUND($U$14+(B74*$U$16),2)","v":64.98},null,null,null,1.1900000000000048]
["May",4.4000000000000004,36.159999999999997,36.799999999999997,null,null,null,0.64000000000000057]
["June",3.1,26.96,27.4,null,null,null,0.43999999999999773]
["July",2,19.170000000000002,19.45,null,null,null,0.27999999999999758]
["August",1.8,17.75,18.010000000000002,null,null,null,0.26000000000000156]
["September",2,19.170000000000002,19.45,null,null,null,0.27999999999999758]
["October",3.1,26.96,27.4,null,null,null,0.43999999999999773]
["November",6.3,{"$f":"ROUND($S$14+(B81*$S$18),2)","v":55.83},{"$f":"ROUND($U$14+(B81*$U$18),2)","v":56.76},null,null,null,0.92999999999999972]
["December",11.5,{"$f":"ROUND($S$14+(B82*$S$18),2)","v":97.78},{"$f":"ROUND($U$14+(B82*$U$18),2)","v":99.48},null,null,null,1.7000000000000028]
[null,{"$f":"SUM(B71:B82)","v":80},{"$f":"SUM(C71:C82)","v":681.11},{"$f":"SUM(D71:D82)","v":692.83},null,null,null,{"$f":"SUM(H71:H82)","v":11.720000000000017},null,{"$f":"H83/C83","v":1.7207205884512071E-2}]
[]
[]
["Typical Customer Difference - SNG and Commodity Changes Only"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C70","v":"2012-02-01"},{"$f":"D70","v":"2012-09-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B89*$S$18),2)","v":125.21},{"$f":"ROUND($V$14+(B89*$V$18),2)","v":123.04},null,null,null,{"$f":"D89-C89","v":-2.1699999999999875}]
["February",12.5,{"$f":"ROUND($S$14+(B90*$S$18),2)","v":105.85},{"$f":"ROUND($V$14+(B90*$V$18),2)","v":104.02},null,null,null,-1.8299999999999983]
["March",10.1,{"$f":"ROUND($S$14+(B91*$S$18),2)","v":86.48},{"$f":"ROUND($V$14+(B91*$V$18),2)","v":85.01},null,null,null,-1.4699999999999989]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B92*$S$16),2)","v":63.79},{"$f":"ROUND($V$14+(B92*$V$16),2)","v":62.99},null,null,null,-0.79999999999999716]
["May",4.4000000000000004,36.159999999999997,35.74,null,null,null,-0.4199999999999946]
["June",3.1,26.96,26.66,null,null,null,-0.30000000000000071]
["July",2,19.170000000000002,18.97,null,null,null,-0.20000000000000284]
["August",1.8,17.75,17.579999999999998,null,null,null,-0.17000000000000171]
["September",2,19.170000000000002,18.97,null,null,null,-0.20000000000000284]
["October",3.1,26.96,26.66,null,null,null,-0.30000000000000071]
["November",6.3,{"$f":"ROUND($S$14+(B99*$S$18),2)","v":55.83},{"$f":"ROUND($V$14+(B99*$V$18),2)","v":54.91},null,null,null,-0.92000000000000171]
["December",11.5,{"$f":"ROUND($S$14+(B100*$S$18),2)","v":97.78},{"$f":"ROUND($V$14+(B100*$V$18),2)","v":96.1},null,null,null,-1.6800000000000068]
[null,{"$f":"SUM(B89:B100)","v":80},{"$f":"SUM(C89:C100)","v":681.11},{"$f":"SUM(D89:D100)","v":670.65},null,null,null,{"$f":"SUM(H89:H100)","v":-10.459999999999994},null,{"$f":"H101/C101","v":-1.5357284432764155E-2}]
[]
[]
["Typical Customer Difference - CET & DSM Amort, SNG and Commodity Changes"]
[null,"Typical"]
["GS-1","Dth",{"$f":"C52","v":"2012-02-01"},{"$f":"D52","v":"2012-09-01"},null,null,null,"Change",null,"% Change"]
["January",14.9,{"$f":"ROUND($S$14+(B107*$S$18),2)","v":125.21},{"$f":"ROUND($W$14+(B107*$W$18),2)","v":140.29},null,null,null,{"$f":"D107-C107","v":15.079999999999998}]
["February",12.5,{"$f":"ROUND($S$14+(B108*$S$18),2)","v":105.85},{"$f":"ROUND($W$14+(B108*$W$18),2)","v":118.5},null,null,null,12.650000000000006]
["March",10.1,{"$f":"ROUND($S$14+(B109*$S$18),2)","v":86.48},{"$f":"ROUND($W$14+(B109*$W$18),2)","v":96.71},null,null,null,10.22999999999999]
["April",8.3000000000000007,{"$f":"ROUND($S$14+(B110*$S$16),2)","v":63.79},{"$f":"ROUND($W$14+(B110*$W$16),2)","v":67.650000000000006},null,null,null,3.8600000000000065]
["May",4.4000000000000004,36.159999999999997,38.21,null,null,null,2.0500000000000043]
["June",3.1,26.96,28.4,null,null,null,1.4399999999999977]
["July",2,19.170000000000002,20.100000000000001,null,null,null,0.92999999999999972]
["August",1.8,17.75,18.59,null,null,null,0.83999999999999986]
["September",2,19.170000000000002,20.100000000000001,null,null,null,0.92999999999999972]
["October",3.1,26.96,28.4,null,null,null,1.4399999999999977]
["November",6.3,{"$f":"ROUND($S$14+(B117*$S$18),2)","v":55.83},{"$f":"ROUND($W$14+(B117*$W$18),2)","v":62.2},null,null,null,6.3700000000000045]
["December",11.5,{"$f":"ROUND($S$14+(B118*$S$18),2)","v":97.78},{"$f":"ROUND($W$14+(B118*$W$18),2)","v":109.42},null,null,null,11.64]
[null,{"$f":"SUM(B107:B118)","v":80},{"$f":"SUM(C107:C118)","v":681.11},{"$f":"SUM(D107:D118)","v":748.56999999999994},null,null,null,{"$f":"SUM(H107:H118)","v":67.460000000000008},null,{"$f":"H119/C119","v":9.9044207249930266E-2}]

{"sheet":"UT Tariff Sheets PT","index":9,"n_rows":51,"n_cols":39,"rows_kept":51,"cut":false,"hidden":false,"merged":[[18,36,18,38],[7,36,7,38],[8,36,8,38],[9,28,9,31],[10,28,10,31],[8,28,8,31],[12,28,12,31],[13,28,13,31],[16,36,16,38],[46,19,47,20],[38,27,39,28],[43,1,44,2],[6,28,6,31],[7,28,7,31],[0,34,0,38],[2,2,2,5],[3,2,3,3],[3,4,3,5],[0,9,0,15],[0,19,0,22],[0,27,0,31],[6,36,6,38],[10,36,10,38],[12,36,12,38],[14,36,14,38],[15,36,15,38],[11,36,11,38]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,null,"2.03 FS Rate Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.03 ES Rate Schedule",null,null,null,null,null,null,"2.05 NGV Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"4.02 IS Rate Schedule",null,null,null,null,null,null,null,"ES Volumetric Rates",null,null,null,null,null,null,"NGV Volumetric Rate"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,"IS Volumetric Rates"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B38","v":1.87767},{"$f":"'CET & DSM'!B39","v":0.69703999999999999},{"$f":"'CET & DSM'!B40","v":2.2293799999999999},{"$f":"'CET & DSM'!B41","v":0.92557},null,null,null,null,"First","Next","All Over","First","Next","All Over",null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU",null,null,null,null,null,null,null,"Dth = decatherm = 10 therms = 1,000,000 BTU"]
[null,"CET Amortization ",{"$f":"'CET & DSM'!C38","v":-5.9900000000000002E-2},{"$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",{"$f":"'Ut 1.8'!C73","v":1.77311},null,null,null,null,null,"Base DNG",null,{"$f":"'Ut 1.8'!C52","v":5.1946000000000003}]
[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 ",{"$f":"'Ut 1.8'!C19","v":0.69340999999999997},{"$f":"'Ut 1.8'!D19","v":0.54449999999999998},{"$f":"'Ut 1.8'!E19","v":0.47443999999999997},{"$f":"'Ut 1.8'!F19","v":0.77424000000000004},{"$f":"'Ut 1.8'!G19","v":0.62139999999999995},{"$f":"'Ut 1.8'!H19","v":0.56027000000000005},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$225","v":1.8290000000000001E-2}]
[null,"Energy Assistance",{"$f":"'Other Inputs'!$E$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2},null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$223","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$223","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$223","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$223","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$223","v":1.0290000000000001E-2},{"$f":"'Other Inputs'!$E$223","v":1.0290000000000001E-2},null,null,null,"Base DNG",{"$f":"'Ut 1.8'!C60","v":0.23780999999999999},{"$f":"'Ut 1.8'!D60","v":0.21878},{"$f":"'Ut 1.8'!E60","v":0.20127999999999999},null,null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$26,5)","v":5.7575900000000004},null,null,null,null,null,"Distribution Non-Gas Rate",null,{"$f":"SUM(AK7:AM8)","v":5.2128900000000007}]
[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",{"$f":"SUM(K8:K9)","v":0.70369999999999999},0.55479000000000001,0.48472999999999999,0.78453000000000006,0.63168999999999997,0.57056000000000007,null,null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$224","v":7.9600000000000001E-3},{"$f":"'Other Inputs'!$E$224","v":7.9600000000000001E-3},{"$f":"'Other Inputs'!$E$224","v":7.9600000000000001E-3},null,null,null,null,"SNG Amortization",{"$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":0.24576999999999999},{"$f":"SUM(V9:V10)","v":0.22674},{"$f":"SUM(W9:W10)","v":0.20923999999999998},null,null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(AC9:AF10)","v":5.7575900000000004},null,null,null,null,null,"Base SNG",null,{"$f":"ROUND('Ut 1.6 p3'!G$22,5)","v":0.80154999999999998}]
[null,"Base SNG",{"$f":"'CET & DSM'!I38","v":0.52151000000000003},{"$f":"'CET & DSM'!I39","v":0.52151000000000003},{"$f":"'CET & DSM'!I40","v":1.1107499999999999},{"$f":"'CET & DSM'!I41","v":1.1107499999999999},null,null,null,"Base SNG",{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.52149000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.52149000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$20,5)","v":0.52149000000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.0818300000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.0818300000000001},{"$f":"ROUND('Ut 1.6 p3'!G$19,5)","v":1.0818300000000001},null,null,null,"Supplier Non-Gas Rate",{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$272),5)","v":0.17992},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$272),5)","v":0.17992},{"$f":"ROUND('Ut 1.6 p3'!$G$24/(1-'Other Inputs'!$E$272),5)","v":0.17992},null,null,null,null,null,null,null,null,null,null,null,"SNG Amortization",null,{"$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":0.80154999999999998}]
[null,"Supplier Non-Gas Rate",{"$f":"SUM(C12:C13)","v":0.52151000000000003},{"$f":"SUM(D12:D13)","v":0.52151000000000003},{"$f":"SUM(E12:E13)","v":1.1107499999999999},{"$f":"SUM(F12:F13)","v":1.1107499999999999},null,null,null,"Supplier Non-Gas Rate",{"$f":"SUM(K12:K13)","v":0.52149000000000001},0.52149000000000001,0.52149000000000001,1.0818300000000001,1.0818300000000001,1.0818300000000001,null,null,null,null,null,null,null,null,null,null,null,"Total Rate","$"]
[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$34,5)","v":4.0888}]
[null,"Base Gas Cost ",{"$f":"'Ut 1.6 p1'!$F$34","v":4.0888},{"$f":"'Ut 1.6 p1'!$F$34","v":4.0888},{"$f":"'Ut 1.6 p1'!$F$34","v":4.0888},{"$f":"'Ut 1.6 p1'!$F$34","v":4.0888},null,null,null,"Base Gas Cost ",{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.0888},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.0888},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.0888},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.0888},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.0888},{"$f":"ROUND('Ut 1.6 p1'!$F$34,5)","v":4.0888},null,null,null,null,null,null,null,null,null,null,null,"Penalty for failure to interrupt or limit usage when requested by the Company.  See See § 3.02",null,null,null,null,null,null,"Commodity Amortization",null,{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":7.3349999999999999E-2}]
[null,"191 Amortization ",{"$f":"'Ut 1.6 p1'!$F$35","v":7.3345520323332802E-2},{"$f":"'Ut 1.6 p1'!$F$35","v":7.3345520323332802E-2},{"$f":"'Ut 1.6 p1'!$F$35","v":7.3345520323332802E-2},{"$f":"'Ut 1.6 p1'!$F$35","v":7.3345520323332802E-2},null,null,null,"191 Amortization ",{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":7.3349999999999999E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":7.3349999999999999E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":7.3349999999999999E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":7.3349999999999999E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":7.3349999999999999E-2},{"$f":"ROUND('Ut 1.6 p1'!$F$35,5)","v":7.3349999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Rate",null,{"$f":"SUM(AK15:AM16)","v":4.1621499999999996}]
[null,"Commodity Rate",{"$f":"SUM(C16:C17)","v":4.1621455203233326},{"$f":"SUM(D16:D17)","v":4.1621455203233326},{"$f":"SUM(E16:E17)","v":4.1621455203233326},{"$f":"SUM(F16:F17)","v":4.1621455203233326},null,null,null,"Commodity Rate",{"$f":"SUM(K16:K17)","v":4.1621499999999996},4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,4.1621499999999996,null,null,null,"Total Rate","$","$","$"]
[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,{"$f":"SUM(AK9,AK13,AK17)","v":10.176590000000001}]
[null,"Total Rate",{"$f":"SUM(C18,C14,C10)","v":6.9576555203233328},{"$f":"SUM(D18,D14,D10)","v":5.8146855203233327},{"$f":"SUM(E18,E14,E10)","v":7.887385520323333},{"$f":"SUM(F18,F14,F10)","v":6.6251655203233328},null,null,null,"Total Rate",{"$f":"SUM(K18,K14,K10)","v":5.38734},5.2384299999999993,5.1683699999999995,6.0285099999999998,5.8756699999999995,5.81454,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":121}]
[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":135}]
[null,null,null,null,"BSF Category 3",{"$f":"'Ut 1.8'!C14","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",5]
[null,null,null,null,"BSF Category 4",{"$f":"'Ut 1.8'!C15","v":244},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 1",null,5,null,null,null,null,null,"BSF Category 3",67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 2",null,21,null,null,null,null,null,"BSF Category 4",274]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 3",null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BSF Category 4",null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[]
[null,"Issued by R. W. Jibson, President",null,"Advice No","Section Revision No.","Effective Date"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No"]
[null,"Pass Through Changes",null,null,null,null,null,null,null,{"$f":"B44","v":"Issued by R. W. Jibson, President"},null,null,"Advice No","Section Revision No.",null,"Effective Date"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Pass Through Values"]
[null,null,null,null,null,null,null,null,null,"New Pass Through Values"]

{"sheet":"UT Tariff Sheets","index":10,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[[44,1,45,2],[20,2,20,5],[2,2,2,5],[3,2,3,3],[3,4,3,5],[2,9,2,12],[3,9,3,10],[44,8,45,9],[3,11,3,12],[20,9,20,12]]}
[]
[null,"2.02 GS Rate Schedule",null,null,null,null,null,null,"2.02 GS Rate Schedule"]
[null,null,"Rates Per Dth Used Each Month",null,null,null,null,null,null,"Rates Per Dth Used Each Month"]
[null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31",null,null,null,null,"Summer Rates: Apr. 1 - Oct. 31",null,"Winter Rates: Nov. 1 - Mar. 31"]
[null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth",null,null,null,"First 45 Dth","All Over 45 Dth","First 45 Dth","All Over 45 Dth"]
[null,"Base DNG ",{"$f":"'CET & DSM'!B24","v":1.87767},{"$f":"'CET & DSM'!B25","v":0.69703999999999999},{"$f":"'CET & DSM'!B26","v":2.2293799999999999},{"$f":"'CET & DSM'!B27","v":0.92557},null,null,"Base DNG ",{"$f":"'CET & DSM'!B31","v":1.87767},{"$f":"'CET & DSM'!B32","v":0.69703999999999999},{"$f":"'CET & DSM'!B33","v":2.2293799999999999},{"$f":"'CET & DSM'!B34","v":0.92557}]
[null,"CET Amortization ",{"$f":"'CET & DSM'!H16","v":-1.9939999999999999E-2},{"$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$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2},null,null,"Energy Assistance",{"$f":"'Other Inputs'!$E$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2},{"$f":"'Other Inputs'!$E$222","v":1.519E-2}]
[null,"Distribution Non-Gas Rate",{"$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)",{"$f":"Calculations!P52","v":69690825},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1666400000000001},{"$f":"ROUND('Ut 1.6 p1'!$F$36,5)","v":4.1621499999999996},{"$f":"ROUND(B8*C8,0)","v":290376579},{"$f":"ROUND(B8*D8,0)","v":290063667},{"$f":"(F8-E8)","v":-312912},null,null,{"$f":"'Ut 1.6 p3'!E16","v":1.17116},{"$f":"'Ut 1.6 p3'!I16","v":1.1107499999999999},{"$f":"ROUND(B8*J8,0)","v":81619107},{"$f":"B8*K8","v":77409083.868749991},{"$f":"(M8-L8)","v":-4210023.1312500089},null,null,{"$f":"G8+N8","v":-4522935.1312500089}]
["GS (S)",{"$f":"Calculations!P53","v":27893376},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1666400000000001},{"$f":"D8","v":4.1621499999999996},{"$f":"ROUND(B9*C9,0)","v":116221656},{"$f":"ROUND(B9*D9,0)","v":116096415},{"$f":"(F9-E9)","v":-125241},null,null,{"$f":"'Ut 1.6 p3'!E17","v":0.54986999999999997},{"$f":"'Ut 1.6 p3'!I17","v":0.52151000000000003},{"$f":"ROUND(B9*J9,0)","v":15337731},{"$f":"B9*K9","v":14546674.517760001},{"$f":"(M9-L9)","v":-791056.48223999888},null,null,{"$f":"G9+N9","v":-916297.48223999888}]
["Total",{"$f":"SUM(B8:B9)","v":97584201},null,null,{"$f":"SUM(E8:E9)","v":406598235},{"$f":"SUM(F8:F9)","v":406160082},{"$f":"SUM(G8:G9)","v":-438153},{"$f":"IF(G10=0,0,G10/E10)","v":-1.0776067436692144E-3},null,null,null,{"$f":"SUM(L8:L9)","v":96956838},{"$f":"SUM(M8:M9)","v":91955758.386509985},{"$f":"SUM(N8:N9)","v":-5001079.6134900078},{"$f":"IF(N10=0,0,N10/L10)","v":-5.1580473503993682E-2},null,{"$f":"SUM(Q8:Q9)","v":-5439232.6134900078},{"$f":"IF(Q10=0,0,Q10/(E10+L10))","v":-1.0801663820175649E-2}]
[]
[]
["FS",{"$f":"Calculations!P58","v":2605615},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1666400000000001},{"$f":"D8","v":4.1621499999999996},{"$f":"ROUND(B13*C13,0)","v":10856660},{"$f":"ROUND(B13*D13,0)","v":10844960},{"$f":"(F13-E13)","v":-11700},null,null,{"$f":"'Ut 1.6 p3'!E19","v":1.1406700000000001},{"$f":"'Ut 1.6 p3'!I19","v":1.0818300000000001},{"$f":"ROUND(B13*J13,0)","v":2972147},{"$f":"B13*K13","v":2818832.4754500003},{"$f":"(M13-L13)","v":-153314.52454999974},null,null,{"$f":"G13+N13","v":-165014.52454999974}]
[null,{"$f":"Calculations!P59","v":2711481},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1666400000000001},{"$f":"D9","v":4.1621499999999996},{"$f":"ROUND(B14*C14,0)","v":11297765},{"$f":"ROUND(B14*D14,0)","v":11285591},{"$f":"(F14-E14)","v":-12174},null,null,{"$f":"'Ut 1.6 p3'!E20","v":0.54984999999999995},{"$f":"'Ut 1.6 p3'!I20","v":0.52149000000000001},{"$f":"ROUND(B14*J14,0)","v":1490908},{"$f":"B14*K14","v":1414010.2266899999},{"$f":"(M14-L14)","v":-76897.773310000077},null,null,{"$f":"G14+N14","v":-89071.773310000077}]
["Total",{"$f":"SUM(B13:B14)","v":5317096},null,null,{"$f":"SUM(E13:E14)","v":22154425},{"$f":"SUM(F13:F14)","v":22130551},{"$f":"SUM(G13:G14)","v":-23874},{"$f":"IF(G15=0,0,G15/E15)","v":-1.0776176768297981E-3},null,null,null,{"$f":"SUM(L13:L14)","v":4463055},{"$f":"SUM(M13:M14)","v":4232842.7021399997},{"$f":"SUM(N13:N14)","v":-230212.29785999982},{"$f":"IF(N15=0,0,N15/L15)","v":-5.1581774784312501E-2},null,{"$f":"SUM(Q13:Q14)","v":-254086.29785999982},{"$f":"IF(Q15=0,0,Q15/(E15+L15))","v":-9.5458434780452475E-3}]
[]
[]
[]
["NGV",{"$f":"Calculations!P12","v":560400},{"$f":"'Ut 1.6 p1'!$H$36","v":4.1666400000000001},{"$f":"D8","v":4.1621499999999996},{"$f":"ROUND(B19*C19,0)","v":2334985},{"$f":"ROUND(B19*D19,0)","v":2332469},{"$f":"(F19-E19)","v":-2516},{"$f":"IF(G19=0,0,G19/E19)","v":-1.0775229819463509E-3},null,{"$f":"'Ut 1.6 p3'!E22","v":0.84514},{"$f":"'Ut 1.6 p3'!I22","v":0.80154999999999998},{"$f":"ROUND(B19*J19,0)","v":473616},{"$f":"ROUND(B19*K19,0)","v":449189},{"$f":"(M19-L19)","v":-24427},{"$f":"IF(N19=0,0,N19/L19)","v":-5.1575537988581464E-2},null,{"$f":"G19+N19","v":-26943},{"$f":"IF(Q19=0,0,Q19/(E19+L19))","v":-9.5930322605453748E-3}]
[]
[null,null,null,null,null,null,{"$f":"G10+G15+G19","v":-464543},null,null,null,null,null,null,{"$f":"N10+N15+N19","v":-5255718.9113500081},null,null,{"$f":"Q10+Q15+Q19","v":-5720261.9113500081}]
[]
[]
["IS",{"$f":"Calculations!P15","v":2683531},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":0.1792},{"$f":"ROUND(B24*J24,0)","v":480862},{"$f":"ROUND(B24*K24,0)","v":480889},{"$f":"(M24-L24)","v":27},{"$f":"IF(N24=0,0,N24/L24)","v":5.614916545703341E-5},null,{"$f":"G24+N24","v":27},{"$f":"IF(Q24=0,0,Q24/(E24+L24))","v":5.614916545703341E-5}]
[]
["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,{"$f":"'Ut 1.6 p3'!E26","v":6.0707300000000002},{"$f":"'Ut 1.6 p3'!I26","v":5.7575900000000004},{"$f":"ROUND(B26*J26,0)","v":0},{"$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,{"$f":"B10+B15+B19+B24+B26","v":106145228},null,null,{"$f":"E10+E15+E19+E24+E26","v":431087645},{"$f":"F10+F15+F19+F24+F26","v":430623102},{"$f":"G10+G15+G19+G24+G26","v":-464543},{"$f":"IF(G28=0,0,G28/E28)","v":-1.0776068518502774E-3},null,null,null,{"$f":"L10+L15+L19+L24+L26","v":102374371},{"$f":"M10+M15+M19+M24+M26","v":97118679.088649988},{"$f":"N10+N15+N19+N24+N26","v":-5255691.9113500081},{"$f":"IF(N28=0,0,N28/L28)","v":-5.1337965352187688E-2},null,{"$f":"Q10+Q15+Q19+Q24+Q26","v":-5720234.9113500081},{"$f":"IF(Q28=0,0,Q28/(E28+L28))","v":-1.0722853248749407E-2},null,null,null,null,{"$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,{"$f":"W28-N28","v":42300712.911350012}]
[null,"NOT AN EXHIBIT !!!"]
[null,null,null,null,null,null,{"$f":"ROUND(G28,-3)","v":-465000},null,null,null,null,null,null,{"$f":"ROUND(N28,-3)","v":-5256000},null,null,{"$f":"ROUND(Q28,-3)","v":-5720000},null,null,null,null,null,{"$f":"W29-8603966","v":33696746.911350012}]
[null,null,null,null,null,null,"Rounded",null,null,null,null,null,null,"Rounded",null,null,"Rounded"]
[]
[]
["FT2",{"$f":"'RevRun Fcst'!S138+'RevRun Fcst'!S183","v":10532},null,null,null,null,null,null,null,null,null,null,{"$f":"0.0005*B24","v":1341.7655}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M35+M28","v":97120020.854149982}]
["IT",{"$f":"'RevRun Fcst'!S165+'RevRun Fcst'!S174","v":2618486}]
[]
[]
["winter",{"$f":"B8+B13","v":72296440},null,null,null,null,null,null,null,{"$f":"L40/B40","v":1.1700611261080076},null,{"$f":"L8+L13","v":84591254}]
["summer",{"$f":"B9+B14","v":30604857},null,null,null,null,null,null,null,{"$f":"L41/B41","v":0.54986824476912277},null,{"$f":"L9+L14","v":16828639}]
["year",{"$f":"B10+B15","v":102901297},null,null,null,null,null,null,null,{"$f":"L42/B42","v":0.98560364112806076},null,{"$f":"L10+L15","v":101419893}]
[]
[null,{"$f":"B10+B15+B19","v":103461697},null,null,null,null,null,null,null,{"$f":"L44/B44","v":0.98484281579104582},null,{"$f":"L10+L15+L19","v":101893509}]

{"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":-23274}]
[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,{"$f":"Calculations!P120-'Monthly Inputs'!S12*1000","v":0.89999999105930328}]
[null,"Company Produced Gas",null,{"$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'!S40-SUM('Monthly Inputs'!S34:S39)","v":0}]
[null,"Withdrawls",null,{"$f":"'Monthly Inputs'!S48-SUM('Monthly Inputs'!S43:S47)","v":0}]
[null,"Injections & Withdrawls",null,{"$f":"SUM('Ut 1.3 p2'!D24:D27)-'Monthly Inputs'!S40-'Monthly Inputs'!S48","v":-22321314}]
[null,"Injections",null,{"$f":"Calculations!P129-'Monthly Inputs'!S40","v":0}]
[null,"Withdrawls",null,{"$f":"Calculations!P137-'Monthly Inputs'!S48","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!P191","v":0.54553461074829102}]
[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":-3.4924596548080444E-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,{"$f":"Calculations!P99-'Ut 1.3 p2'!D54","v":0}]
[null,"Allocations",null,{"$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'!E261))","v":{"$error":"#VALUE!"}}]
[null,"Supply / Demand",null,{"$f":"'SDR#1'!C36-'SDR#1'!C15","v":-0.14818000793457031}]
[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":-0.66609001159667969}]
[null,"Utah Sales",null,{"$f":"'SDR#3'!D36-'SDR#4'!E23","v":0}]
[null,"Utah Sales",null,{"$f":"'SDR#2'!G59+'Ut 1.6 p1'!J25","v":0.55603764951229095}]
[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":-2291034}]

{"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. 12-057-08"}]
[]
[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":110108310},{"$f":"Calculations!P20","v":106145228},{"$f":"Calculations!P39","v":3963082}]
[{"$f":"A10+1","v":3},"DIST. CO. USE &"," "]
[{"$f":"A11+1","v":4},"DIST. LOST & UNACCT.  (0.49%)",{"$f":"Calculations!P148","v":542187}]
[]
[]
[{"$f":"A12+1","v":5},"TOTAL",{"$f":"SUM(C10:C12)","v":110650497}]
[]
[]
[]
[{"$f":"A15+1","v":6},"SUPPLY","Total","Utah","Wyoming"]
[]
[{"$f":"A19+1","v":7},"COMPANY PRODUCTION",{"$f":"'Ut 1.1'!E1369","v":68366275},{"$f":"$D$10/$C$10*C21","v":65905596.474831916},{"$f":"$E$10/$C$10*C21","v":2460678.5251680822}]
[{"$f":"A21+1","v":8},"   GAS REIMBURSEMENT",{"$f":"C21*-'Other Inputs'!$E$265","v":-2946586.4525000001},{"$f":"D21*-'Other Inputs'!$E$265","v":-2840531.2080652555},{"$f":"E21*-'Other Inputs'!$E$265","v":-106055.24443474434},null,{"$f":"C21/C10","v":0.62090022996447769},{"$f":"D21/D10","v":0.62090022996447769},{"$f":"E21/E10","v":0.62090022996447769}]
[]
[]
[{"$f":"A22+1","v":9},"CONTRACT GAS",{"$f":"'Ut 1.2'!E24","v":49139497},{"$f":"$D$10/$C$10*C25","v":47370839.792839579},{"$f":"$E$10/$C$10*C25","v":1768657.2071604223}]
[{"$f":"A25+1","v":10},"   GAS REIMBURSEMENT",{"$f":"C25*-'Other Inputs'!$E$264","v":-692866.90769999998},{"$f":"D25*-'Other Inputs'!$E$264","v":-667928.8410790381},{"$f":"E25*-'Other Inputs'!$E$264","v":-24938.066620961956}]
[]
[{"$f":"A26+1","v":11},"STORAGE"]
[{"$f":"A28+1","v":12},"   INJECTIONS",{"$f":"'Ut 1.4 p2'!E22","v":-14589960},{"$f":"$D$10/$C$10*C29","v":-14064829.718219088},{"$f":"$E$10/$C$10*C29","v":-525130.28178091196}]
[{"$f":"A29+1","v":13},"   WITHDRAWALS",{"$f":"'Ut 1.4 p2'!E21","v":11864105},{"$f":"$D$10/$C$10*C30","v":11437085.26850462},{"$f":"$E$10/$C$10*C30","v":427019.73149537947}]
[{"$f":"A30+1","v":14},"NET (INJECTIONS) WITHDRAWALS",{"$f":"C29+C30","v":-2725855},{"$f":"D29+D30","v":-2627744.4497144688},{"$f":"E29+E30","v":-98110.550285532488}]
[]
[{"$f":"A31+1","v":15},"Storage Fuel",{"$f":"Calculations!P164+Calculations!P165-1","v":-489966.78798000002},{"$f":"D10/C10*C33","v":-472331.61986197735},{"$f":"E10/C10*C33","v":-17635.168118022651}]
[]
[]
[{"$f":"A33+1","v":16},"TOTAL SUPPLY",{"$f":"C21+C22+C25+C26+C29+C30+C33","v":110650496.85181999},{"$f":"SUM(D21:D30)+D33","v":106667900.14895076},{"$f":"SUM(E21:E30)+E33","v":3982596.702869243}]
[]
[{"$f":"A36+1","v":17},"Company Use & Loss %",{"$f":"(+C36-C10)/C36","v":4.8999947333817516E-3},{"$f":"(+D36-D10)/D36","v":4.8999947333818114E-3},{"$f":"(+E36-E10)/E36","v":4.8999947333817941E-3}]
[]
[]
[null,"Difference",{"$f":"C15-C36","v":0.14818000793457031}]

{"sheet":"SDR#2","index":16,"n_rows":59,"n_cols":24,"rows_kept":59,"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. 12-057-08"}]
[]
[]
["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!P164/Calculations!P137","v":2.0774741135551313E-2},"Transportation"]
[]
[null,{"$f":"'Wy Storage'!B11","v":"Sep12"},{"$f":"J12+K12+L12-(T12+$B$43*U12)*$J$39","v":5638595.3045154475},{"$f":"M12+N12+O12-(T12+$B$43*U12)*$K$39","v":210524.91927955218},{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},{"$f":"(+C12)*E12+F12*$J$33/$L$33","v":4246621.8334910367},null,null,{"$f":"Q12*$J$39","v":815797.38129033567},{"$f":"R12*$J$39","v":4998354.3798765056},{"$f":"S12*$J$39","v":0},{"$f":"Q12-J12","v":30458.947409664746},{"$f":"R12-K12","v":186620.62012349442},{"$f":"S12-L12","v":0},{"$f":"SUM(J12:O12)-U12","v":5884681.3287000004},{"$f":"Calculations!D168","v":846256.32870000042},{"$f":"Calculations!D160","v":5184975},{"$f":"Calculations!D162+Calculations!D163","v":0},{"$f":"S12*$T$10","v":0},{"$f":"V12*W12","v":146550},4885,30,{"$f":"B12","v":"Sep12"}]
[null,{"$f":"'Wy Storage'!B12","v":"Oct12"},{"$f":"J13+K13+L13-(T13+$B$43*U13)*$J$39","v":9124621.8946711384},{"$f":"M13+N13+O13-(T13+$B$43*U13)*$K$39","v":340680.64546036057},{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4255929.5244867522,null,null,3993381.4777363078,5312648.7554746047,0,149098.53746369248,198355.24452539533,0,9502049.0152000003,{"$f":"Calculations!E168","v":4142480.0152000003},{"$f":"Calculations!E160","v":5511004},{"$f":"Calculations!E162+Calculations!E163","v":0},{"$f":"S13*$T$10","v":0},{"$f":"V13*W13","v":151435},4885,31,{"$f":"B13","v":"Oct12"}]
[null,{"$f":"'Wy Storage'!B13","v":"Nov12"},10171778.929984681,379777.73231031757,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4258725.4337710394,null,null,6804957.71020942,5339270.7844245359,0,254072.70699057914,199349.21557546407,0,10951100.417199999,{"$f":"Calculations!F168","v":7059030.4171999991},{"$f":"Calculations!F160","v":5538620},{"$f":"Calculations!F162+Calculations!F163","v":0},0,1646550,54885,30,"Nov12"]
[null,{"$f":"'Wy Storage'!B14","v":"Dec12"},15054993.180175729,562099.4330755712,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4271763.61581905,null,null,11108928.208603719,5413494.535836759,582877.44728731189,414767.52419628017,202120.46416324098,21762.552712688106,16042515.732799996,{"$f":"Calculations!G168","v":11523695.732799999},{"$f":"Calculations!G160","v":5615615},{"$f":"Calculations!G162+Calculations!G163","v":604640},12561.239480199745,1701435,54885,31,"Dec12"]
[null,{"$f":"'Wy Storage'!B15","v":"Jan13"},17470134.0985297,652272.13025035348,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4278212.0420710547,null,null,8927364.4739363305,5525480.3859608416,5162741.7454141285,333315.76106366888,206301.61403915845,192758.25458587147,18646527.234999999,{"$f":"Calculations!H168","v":9260680.2349999994},{"$f":"Calculations!H160","v":5731782},{"$f":"Calculations!H162+Calculations!H163","v":5355500},111259.12615144506,1701435,54885,31,"Jan13"]
[null,{"$f":"'Wy Storage'!B16","v":"Feb13"},13386731.321629539,499812.5204421464,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4267309.3566567311,null,null,6951916.0355774211,5018334.3976928536,3326541.8614126761,259559.60362257902,187366.60230714642,124201.13858732395,14331139.639200002,{"$f":"Calculations!I168","v":7211475.6392000001},{"$f":"Calculations!I160","v":5205701},{"$f":"Calculations!I162+Calculations!I163","v":3450743},71688.292550315746,1536780,54885,28,"Feb13"]
[null,{"$f":"'Wy Storage'!B17","v":"Mar13"},9338863.1083936449,348679.643755053,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4256501.5485273916,null,null,5277487.38162685,5425706.5818513064,688163.44583252619,197042.44497315027,202576.41814869363,25693.554167473805,10115234.826599998,{"$f":"Calculations!J168","v":5474529.8266000003},{"$f":"Calculations!J160","v":5628283},{"$f":"Calculations!J162+Calculations!J163","v":713857},14830.194382801254,1701435,54885,31,"Mar13"]
[null,{"$f":"'Wy Storage'!B18","v":"Apr13"},9111540.5814564545,340192.2361562936,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4255894.5973804696,null,null,2726030.7329179095,5271465.3944241265,1316960.4226317522,101780.20748209022,196817.60557587352,49170.577368247788,9515674.9404000007,{"$f":"Calculations!K168","v":2827810.9403999997},{"$f":"Calculations!K160","v":5468283},{"$f":"Calculations!K162+Calculations!K163","v":1366131},28381.01788225185,146550,4885,30,"Apr13"]
[null,{"$f":"'Wy Storage'!B19","v":"May13"},5426750.5004684767,202615.39432462916,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4246056.2078642314,null,null,0.35733827121740441,5443033.6512439065,168628.03418444985,1.3341729037247119E-2,203223.34875609353,6295.9658155501529,5669746.3706799997,{"$f":"Calculations!L168","v":0.37068000025465153},{"$f":"Calculations!L160","v":5646257},{"$f":"Calculations!L162+Calculations!L163","v":174924},3634.0008183951777,151435,4885,31,"May13"]
[null,{"$f":"'Wy Storage'!B20","v":"Jun13"},5083499.707499152,189799.64118401188,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4245139.7282470036,null,null,25326.086973910438,5159382.179550481,75925.224511029184,945.58522608985368,192632.82044951897,2834.7754889708158,5310496.6721999999,{"$f":"Calculations!M168","v":26271.672200000292},{"$f":"Calculations!M160","v":5352015},{"$f":"Calculations!M162+Calculations!M163","v":78760},1636.2186118360214,146550,4885,30,"Jun13"]
[null,{"$f":"'Wy Storage'!B21","v":"Jul13"},5107352.6675884593,190690.22513731715,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4245203.4156504422,null,null,37720.585563869521,5193080.0229736334,59190.055675180192,1408.351336130072,193890.97702636663,2209.9443248198077,5336064.9368999992,{"$f":"Calculations!N168","v":39128.936899999593},{"$f":"Calculations!N160","v":5386971},{"$f":"Calculations!N162+Calculations!N163","v":61400},1275.5691057228505,151435,4885,31,"Jul13"]
[null,{"$f":"'Wy Storage'!B22","v":"Aug13"},4872298.0189788956,181914.12785557262,{"$f":"'Other Inputs'!$F$37","v":2.6700000000000001E-3},{"$f":"('Other Inputs'!$D$22)*('Other Inputs'!$F$22)-('Other Inputs'!$E$269/12)+('Other Inputs'!$D$29*'Other Inputs'!$F$29)","v":4375974.3845899999},4244575.8197386544,null,null,34001.190626874435,4964812.7056556223,56057.031555565605,1269.4824731257322,185368.2943443777,2092.9684444343948,5092166.6731000002,{"$f":"Calculations!O168","v":35270.673100000167},{"$f":"Calculations!O160","v":5150181},{"$f":"Calculations!O162+Calculations!O163","v":58150},1208.0511970323089,151435,4885,31,"Aug13"]
[]
[]
[null,null,{"$f":"SUM(C12:C23)","v":109787159.31389131},{"$f":"SUM(D12:D23)","v":4099058.6492311787},null,null,{"$f":"SUM(G12:G23)","v":51071933.12370386},null,null,{"$f":"SUM(J12:J25)","v":46702911.622401223},63065063.774965174,11437085.26850462,1743719.1655787798,2354623.2250348236,427019.73149538034,{"$f":"SUM(P12:P23)","v":116397397.78798001},48446630.787979998,65419687,11864105,246473.71017999999,9333025]
[]
[]
[null,null,"Months",null,null,"System","Utah",null,null,"Allocation Factors"]
[null,null,"or Days","Dth","Rate","Total","Total"]
[null,null,null,null,null,null,null,null,null,"Peak Demand Allocation Base"]
["II.  Transportation (ML 104  demand)",null,{"$f":"'Other Inputs'!E25","v":12},{"$f":"'Other Inputs'!D23","v":30000},{"$f":"'Other Inputs'!F23","v":5.2880399999999996},{"$f":"C32*D32*E32","v":1903694.4},{"$f":"F32*J34","v":1840872.2908314813},null,null,"Utah","Wyo","Total"]
[null,null," "," "," "," "," ",null,null,{"$f":"'Other Inputs'!E132","v":1243265},{"$f":"'Other Inputs'!E133","v":42428},{"$f":"J33+K33","v":1285693}]
[null,null,null,null,null,null,null,null,null,{"$f":"J33/L33","v":0.96699989810942422},{"$f":"K33/L33","v":3.3000101890575742E-2}]
[]
["III.  Transportation (TL 112  demand)",null,{"$f":"'Other Inputs'!E25","v":12},{"$f":"'Other Inputs'!D24","v":52000},{"$f":"'Other Inputs'!F24","v":5.2880399999999996},{"$f":"C36*D36*E36","v":3299736.96},{"$f":"F36*J34","v":3190845.3041079012},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,{"$f":"Calculations!P20","v":106145228},{"$f":"Calculations!P39","v":3963082},{"$f":"J38+K38","v":110108310}]
["IV.  Transportation (KR  2003 Expansion)",null,{"$f":"'Other Inputs'!E53","v":12},{"$f":"'Other Inputs'!D53","v":3000},{"$f":"'Other Inputs'!F53","v":14.347541666666666},{"$f":"C39*D39*E39","v":516511.5},null,null,null,{"$f":"J38/L38","v":0.96400742141987283},{"$f":"K38/L38","v":3.5992578580127152E-2}]
[null,null,{"$f":"'Other Inputs'!E54","v":5},{"$f":"'Other Inputs'!D54","v":50000},{"$f":"'Other Inputs'!F54","v":14.347541666666666},{"$f":"C40*D40*E40","v":3586885.4166666665},{"$f":"(F39+F40+F41)*J34","v":4356065.6175054591}]
[null,null,{"$f":"'Other Inputs'!E55","v":12},{"$f":"'Other Inputs'!D55","v":1885},{"$f":"'Other Inputs'!F55","v":17.742041666666669},{"$f":"C41*D41*E41","v":401324.98250000004}]
[]
["V.  Trans (KR  2003 Expansion)",{"$f":"'Other Inputs'!C60","v":1.2426550999999999},{"$f":"'Other Inputs'!E59","v":365},{"$f":"'Other Inputs'!D59","v":4885},{"$f":"'Other Inputs'!F59","v":4.4000000000000003E-3},{"$f":"B43*C43*D43*E43","v":9749.0144825809984}]
[null,{"$f":"'Other Inputs'!C59","v":1.2426550999999999},{"$f":"'Other Inputs'!E60","v":151},{"$f":"'Other Inputs'!D60","v":50000},{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},{"$f":"B44*C44*D44*E44","v":41281.002421999998},{"$f":"(F43+F44)*J39","v":49193.31501119765}]
[]
[]
["VI.  Other Trans, Gathering & Processing",null,null,null,null,{"$f":"'Other Inputs'!$D$165+'Other Inputs'!$D$167+'Other Inputs'!$D$170","v":5198514.62},{"$f":"F47*$J$39","v":5011406.6740397103}]
[]
["VII.  QGM Gathering","Demand",{"$f":"'Ut 1.3 p1'!H48","v":12},null,{"$f":"'Ut 1.3 p1'!J48","v":759167.5},{"$f":"C49*E49","v":9110010}]
[null,"Commodity",{"$f":"'Ut 1.3 p1'!F49","v":49308448},{"$f":"'Ut 1.3 p1'!H49","v":0},{"$f":"'Ut 1.3 p1'!J49","v":0.13918},{"$f":"C50*E50","v":6862749.7926399997},{"$f":"(F49)*'Ut 1.5'!G51+(F50)*'Ut 1.5'!G54","v":15425120.473228488}]
[]
[]
["VII.  Storage Demand",null,12,{"$f":"'Other Inputs'!E154","v":184625},{"$f":"'Other Inputs'!E14","v":2.8737499999999998},{"$f":"C53*D53*E53","v":6366793.125}]
[null,null,12,{"$f":"'Other Inputs'!E155","v":2500000},{"$f":"'Other Inputs'!E15","v":0.09},{"$f":"C54*D54*E54","v":2700000}]
[null,null,12,{"$f":"'Other Inputs'!E156","v":111827},{"$f":"'Other Inputs'!E16","v":2.85338},{"$f":"C55*D55*E55","v":3829019.1031200001}]
[null,null,12,{"$f":"'Other Inputs'!E157","v":13419000},{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},{"$f":"C56*D56*E56","v":3829245.8399999994},{"$f":"SUM(F53:F56)*J34","v":16173129.447746243}]
[]
[]
["Total Supplier Non-Gas Costs",null,null,null,null,null,{"$f":"G26+G32+G36+G40+G44+G47+G56+G50","v":97118566.24617435}]

{"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. 12-057-08"}]
[]
[]
[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,{"$f":"Calculations!D141","v":"Sep12"},{"$f":"Calculations!D20","v":3799957},null,{"$f":"Calculations!D39","v":149580},null,{"$f":"SUM(D11:F11)","v":3949537}]
[]
[null,{"$f":"B11+1","v":2},{"$f":"Calculations!E141","v":"Oct12"},{"$f":"Calculations!E20","v":6673420},null,{"$f":"Calculations!E39","v":235058},null,{"$f":"SUM(D13:F13)","v":6908478}]
[]
[null,{"$f":"B13+1","v":3},{"$f":"Calculations!F141","v":"Nov12"},{"$f":"Calculations!F20","v":10767647},null,{"$f":"Calculations!F39","v":411719},null,11179366]
[]
[null,{"$f":"B15+1","v":4},{"$f":"Calculations!G141","v":"Dec12"},{"$f":"Calculations!G20","v":17031049},null,{"$f":"Calculations!G39","v":614061},null,17645110]
[]
[null,{"$f":"B17+1","v":5},{"$f":"Calculations!H141","v":"Jan13"},{"$f":"Calculations!H20","v":19443688},null,{"$f":"Calculations!H39","v":699210},null,20142898]
[]
[null,{"$f":"B19+1","v":6},{"$f":"Calculations!I141","v":"Feb13"},{"$f":"Calculations!I20","v":15143628},null,{"$f":"Calculations!I39","v":573197},null,15716825]
[]
[null,{"$f":"B21+1","v":7},{"$f":"Calculations!J141","v":"Mar13"},{"$f":"Calculations!J20","v":11293347},null,{"$f":"Calculations!J39","v":450122},null,11743469]
[]
[null,{"$f":"B23+1","v":8},{"$f":"Calculations!K141","v":"Apr13"},{"$f":"Calculations!K20","v":8859248},null,{"$f":"Calculations!K39","v":357983},null,9217231]
[]
[null,{"$f":"B25+1","v":9},{"$f":"Calculations!L141","v":"May13"},{"$f":"Calculations!L20","v":4484382},null,{"$f":"Calculations!L39","v":203926},null,4688308]
[]
[null,{"$f":"B27+1","v":10},{"$f":"Calculations!M141","v":"Jun13"},{"$f":"Calculations!M20","v":3049002},null,{"$f":"Calculations!M39","v":116714},null,3165716]
[]
[null,{"$f":"B29+1","v":11},{"$f":"Calculations!N141","v":"Jul13"},{"$f":"Calculations!N20","v":2838939},null,{"$f":"Calculations!N39","v":70623},null,2909562]
[]
[null,{"$f":"B31+1","v":12},{"$f":"Calculations!O141","v":"Aug13"},{"$f":"Calculations!O20","v":2760921},null,{"$f":"Calculations!O39","v":80889},null,2841810]
[]
[]
[null,{"$f":"B33+1","v":13},"Total Sales (Dth)",{"$f":"SUM(D11:D33)","v":106145228},null,{"$f":"SUM(F11:F33)","v":3963082},null,{"$f":"SUM(H11:H33)","v":110108310}]

{"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. 12-057-08"}]
[]
[]
[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":69690825},{"$f":"'Utah Summary-by class'!J8","v":1.17116},{"$f":"E12*F12","v":81619106.606999993}]
[null,{"$f":"B12+1","v":3},null,"summer",{"$f":"'Utah Summary-by class'!B9","v":27893376},{"$f":"'Utah Summary-by class'!J9","v":0.54986999999999997},{"$f":"E13*F13","v":15337730.661119999}]
[]
[null,{"$f":"B13+1","v":4},"FS","winter",{"$f":"'Utah Summary-by class'!B13","v":2605615},{"$f":"'Utah Summary-by class'!J13","v":1.1406700000000001},{"$f":"E15*F15","v":2972146.8620500001}]
[null,{"$f":"B15+1","v":5},null,"summer",{"$f":"'Utah Summary-by class'!B14","v":2711481},{"$f":"'Utah Summary-by class'!J14","v":0.54984999999999995},{"$f":"E16*F16","v":1490907.8278499998}]
[]
[null,{"$f":"B16+1","v":6},"NGV","annual",{"$f":"'Utah Summary-by class'!B19","v":560400},{"$f":"'Utah Summary-by class'!J19","v":0.84514},{"$f":"E18*F18","v":473616.45600000001}]
[]
[null,{"$f":"B18+1","v":7},"IS","annual",{"$f":"'Utah Summary-by class'!B24","v":2683531},{"$f":"'Utah Summary-by class'!J24","v":0.17918999999999999},{"$f":"E20*F20","v":480861.91988999996}]
[]
[]
[null,{"$f":"B20+1","v":8},"Total Supplier Non-Gas Costs",null,{"$f":"SUM(E12:E20)","v":106145228},null,{"$f":"SUM(G12:G20)","v":102374370.33390999}]

{"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":1369,"n_cols":8,"rows_kept":1369,"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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Sep-12 through Aug-13"}]
[]
["          (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)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B11,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61243,{"$f":"D11*E11","v":205057.11813583903},0.12685197631358325,{"$f":"F11*G11","v":26011.900692699095}]
[null,"ACE UNIT 7 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B12,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B12,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4344,{"$f":"D12*E12","v":14544.815263492723},0.12685197631358325,{"$f":"F12*G12","v":1845.0385612900229}]
[null,"ACE UNIT 10 FT UN","MESAVERDE",{"$f":"IF(LEFT(B13,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B13,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39110,130950.2129270719,0.12685197631358325,16611.293308483608]
[null,"ACE UNIT 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B14,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B14,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},110399,369643.89048672491,0.12685197631358325,46890.058040482785]
[null,"ACE UNIT 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B15,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B15,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32976,110412.02304993923,0.12685197631358325,14005.983332665699]
[null,"ACE UNIT 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B16,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B16,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49855,166927.20187878216,0.12685197631358325,21175.045458820005]
["E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B17,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B17,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},33059,110689.92812978958,0.1925,21307.811164984494]
[null,"F WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B18,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B18,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},107043,358407.15014964354,0.1925,68993.376403806382]
[null,"F WILSON B 3 WAS","WASATCH",{"$f":"IF(LEFT(B19,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B19,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},194026,649648.32557883032,0.16249999999999998,105567.85290655991]
[null,"F WILSON B 6 WAS","WASATCH",{"$f":"IF(LEFT(B20,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B20,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},111825,374418.50065379229,0.16249999999999998,60843.00635624124]
[null,"F WILSON A 9 WAS","WASATCH",{"$f":"IF(LEFT(B21,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B21,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12987,43483.774361643642,0.1925,8370.6265646164011]
[null,"F WILSON B 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B22,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B22,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},63096,211261.43274984733,0.16249999999999998,34329.982821850186]
[null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",{"$f":"IF(LEFT(B23,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B23,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46986,157321.06122708772,0.16249999999999998,25564.672449401751]
[null,"F WILSON A 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B24,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B24,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31396,105121.78177086038,0.1925,20235.942990890624]
[null,"STLD 3712100 NE4 2 WAS","WASATCH",{"$f":"IF(LEFT(B25,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B25,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18530,62043.146140082907,0.13375000000000004,8298.270796236091]
[null,"STLD 3712100 SE4 4 WAS","WASATCH",{"$f":"IF(LEFT(B26,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B26,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43577,145906.86342937901,0.13749999999999996,20062.193721539606]
[null,"STLD 3712100 W2 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B27,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B27,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24721,82772.186493739311,0.13375000000000004,11070.779943537636]
[null,"G KUYKENDALL A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B28,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B28,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8293,27767.070207215733,0.1925,5345.1610148890286]
[null,"KS WHITFORD 1 WAS","WASATCH",{"$f":"IF(LEFT(B29,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B29,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61699,206583.92194802887,0.15500000000000003,32020.507901944482]
[null,"F WILSON B 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B30,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B30,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},67341,225474.77086990411,0.16249999999999998,36639.650266359415]
[null,"F WILSON B 25 FT UN","FORT UNION",{"$f":"IF(LEFT(B31,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B31,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3414,11430.939067579226,0.16249999999999998,1857.527598481624]
[null,"F WILSON A 26 FT UN","FORT UNION",{"$f":"IF(LEFT(B32,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B32,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61384,205529.22194618723,0.1925,39564.375224641044]
[null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B33,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B33,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12301,41186.872135410675,0.13375000000000004,5508.7441481111791]
[null,"G KUYKENDALL 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B34,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B34,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26512,88768.909361353377,0.1925,17088.015052060524]
[null,"F WILSON A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B35,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B35,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1078,3609.4177840803764,0.1925,694.8129234354725]
[null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B36,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B36,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20456,68491.883294200539,0.1925,13184.687534133604]
[null,"F WILSON 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B37,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B37,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5319,17809.362888240743,0.1925,3428.3023559863432]
[null,"F WILSON 32 LEWIS","LEWIS",{"$f":"IF(LEFT(B38,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B38,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38143,127712.45133411669,0.1925,24584.646881817462]
[null,"F WILSON 32 LANCE","LANCE",{"$f":"IF(LEFT(B39,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B39,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43009,144005.05517208989,0.1925,27720.973120627306]
[null,"HIAWATHA STLD 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B40,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B40,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45869,153581.06153801741,0.13749999999999996,21117.395961477388]
[null,"F WILSON 33 LEWIS","LEWIS",{"$f":"IF(LEFT(B41,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B41,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11710,39208.054036717258,0.1925,7547.5504020680719]
[null,"F WILSON 33 LANCE","LANCE",{"$f":"IF(LEFT(B42,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B42,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11710,39208.054036717258,0.1925,7547.5504020680719]
[null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B43,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B43,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},48625,162808.8494906385,0.16249999999999998,26456.438042228754]
[null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B44,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B44,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},106616,356977.44570270262,0.1925,68718.158297770249]
[null,"F WILSON 29E (DD) FT UN","FORT UNION",{"$f":"IF(LEFT(B45,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B45,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30759,102988.94398935835,0.16249999999999998,16735.703398270729]
[null,"F WILSON 37 MESA","FORT UNION",{"$f":"IF(LEFT(B46,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B46,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28230,94521.209688858085,0.23250000000000004,21976.181252659509]
[null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",{"$f":"IF(LEFT(B47,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B47,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},159976,535640.27776070707,0.16249999999999998,87041.545136114888]
[null,"F WILSON 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B48,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B48,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},609590,2041062.1400719448,0.1925,392904.46196384938]
[null,"F WILSON 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B49,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B49,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2178,7292.4971555909642,0.1925,1403.8057024512607]
["HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",{"$f":"IF(LEFT(B50,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B50,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80088,268154.96427776362,0.17239620835829686,46228.899093940985]
[null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",{"$f":"IF(LEFT(B51,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B51,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},304919,1020946.2535287609,0.17149599576399291,175088.19437043282]
[null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",{"$f":"IF(LEFT(B52,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B52,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21555,72171.614411737028,0.17239590299445887,12442.090637079305]
["JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B53,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B53,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},44791,149971.64375393704,0.13968749999999996,20949.163986878073]
[null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B54,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B54,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23826,79775.499186919333,0.13968749999999996,11143.640042672792]
[null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B55,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B55,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26828,89826.957617169144,0.13968749999999996,12547.703142148312]
[null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B56,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B56,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2433,8146.3019189866009,0.14891328232520415,1213.0925575684041]
[null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B57,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B57,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4253,14240.124151849574,0.14891328232520415,2120.5436281703337]
[null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B58,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B58,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53048,177618.17681808516,0.13968749999999996,24811.039074276265]
[null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B59,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B59,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},236896,793187.97344852029,0.14954164296521585,118614.63272974173]
[null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B60,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B60,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},73057,244613.39058586277,0.13968769999999997,34169.481920140817]
[null,"JACKS DRAW 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B61,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B61,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},57787,193485.55240134758,0.13968769999999997,27027.551798173714]
["LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B62,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B62,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2802,9381.8076354296973,0.125,1172.7259544287122]
[null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B63,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B63,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26655,89247.70967964975,0.125,11155.963709956219]
[null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B64,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B64,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3020,10111.727001783614,0.125,1263.9658752229518]
[null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B65,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B65,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5914,19801.574002830563,0.125,2475.1967503538203]
[null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B66,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B66,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29959,100310.34081007792,0.125,12538.79260125974]
[null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B67,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B67,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19563,65501.892495328757,0.125,8187.7365619160946]
["POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",{"$f":"IF(LEFT(B68,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B68,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3856,12910.867324131661,0.11004610000000004,1420.7905966381256]
[null,"CARL ALLEN B 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B69,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B69,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49724,166488.58060817499,0.11004610000000004,18321.418990465292]
[null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B70,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B70,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49724,166488.58060817499,0.11004610000000004,18321.418990465292]
[null,"CARL ALLEN B 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B71,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B71,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50101,167750.8723564109,0.11004610000000004,18460.329274420834]
[null,"CARL ALLEN A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B72,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B72,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38520,128974.74308235259,0.11004610000000004,14193.167474714886]
[null,"CARL ALLEN B 10 WAS","WASATCH",{"$f":"IF(LEFT(B73,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B73,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4571,15304.868915613544,0.11004610000000004,1684.2411351745002]
[null,"CARL ALLEN A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B74,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B74,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5730,19185.495271596064,0.11004610000000004,2111.2889312075881]
[null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B75,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B75,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},108891,364594.72349378129,0.11004599999999998,40122.190941596651]
[null,"CARL ALLEN B 15 WAS","WASATCH",{"$f":"IF(LEFT(B76,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B76,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16411,{"$f":"D76*E76","v":54948.195968963875},0.11004610000000004,{"$f":"F76*G76","v":6046.8346684201979}]
[null,"CARL ALLEN B 17 WAS","WASATCH",{"$f":"IF(LEFT(B77,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B77,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14080,47143.415955335528,0.11004610000000004,5187.9490665624508]
[null,"CARL ALLEN A 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B78,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B78,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},86358,289148.51669537398,0.11004610000000004,31819.666583110804]
[null,"CARL ALLEN A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B79,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B79,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26346,88213.099201652687,0.11004610000000004,9707.5075360549945]
[null,"BW MUSSER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B80,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B80,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8651,28965.745129943723,0.11004610000000004,3187.567285144301]
[null,"BW MUSSER B 21 FT UN","FORT UNION",{"$f":"IF(LEFT(B81,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B81,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},48049,160880.25520155657,0.11004610000000004,17704.24465193602]
[null,"BW MUSSER B 6 WAS","WASATCH",{"$f":"IF(LEFT(B82,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B82,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10244,34299.513710685875,0.11004610000000004,3774.5277157575101]
[null,"BW MUSSER B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B83,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B83,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12649,42352.064518397659,0.11004610000000004,4660.6795271980418]
[null,"BW MUSSER B 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B84,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B84,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13680,45804.114365695314,0.11004610000000004,5040.5641498987443]
[null,"JC DONNELL B 3 WAS","WASATCH",{"$f":"IF(LEFT(B85,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B85,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53716,179854.81047278433,0.11004610000000004,19792.320458769078]
[null,"JC DONNELL B 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B86,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B86,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22016,73715.159493797371,0.11004610000000004,8112.0658131703776]
[null,"JC DONNELL B 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B87,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B87,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25759,86247.674118855677,0.11004610000000004,9491.2201708510074]
[null,"JC DONNELL B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B88,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B88,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38235,128020.49069973394,0.11004610000000004,14088.155721591997]
[null,"H STEWART A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B89,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B89,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14247,47702.574369010319,0.11004610000000004,5249.4822692695479]
[null,"BW MUSSER B 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B90,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B90,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31021,103866.18653057268,0.11004610000000004,11430.068749562059]
[null,"BW MUSSER A 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B91,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B91,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22916,76728.588070487851,0.11004610000000004,8443.6818756637167]
[null,"BW MUSSER 15 UPPER FT UN","FORT UNION",{"$f":"IF(LEFT(B92,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B92,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11045,36981.465143940404,0.11004610000000004,4069.6660113765815]
[null,"BW MUSSER A 16 WAS","WASATCH",{"$f":"IF(LEFT(B93,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B93,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22439,75131.470924841895,0.11004599999999998,8267.9178493951495]
[null,"BW MUSSER B 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B94,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B94,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54376,182064.65809569068,0.11004610000000004,20035.505571264192]
[null,"BW MUSSER B 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B95,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B95,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34738,116311.64655230437,0.11004610000000004,12799.643087659546]
[null,"BW MUSSER B 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B96,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B96,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9023,30211.295608309123,0.11004610000000004,3324.6352576415475]
[null,"POWDER WASH GOVT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B97,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B97,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8883,29742.540051935048,0.11004610000000004,3273.0505368092504]
[null,"POWDER WASH GOVT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B98,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B98,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},568,1901.8082572891037,0.11004610000000004,209.28658166246251]
[null,"JC DONNELL A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B99,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B99,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68621,229760.53595675278,0.11004610000000004,25284.250915950419]
[null,"JA LEE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B100,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B100,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18296,61259.654710143383,0.11004610000000004,6741.3860881979117]
[null,"JC DONNELL A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B101,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B101,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14783,49497.238499128202,0.11004610000000004,5446.9780575989134]
[null,"POWDER WASH 20-1 FT UN","FORT UNION",{"$f":"IF(LEFT(B102,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B102,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77648,259985.22458095831,0.125,32498.153072619789]
[null,"CARL ALLEN A 16 WAS","WASATCH",{"$f":"IF(LEFT(B103,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B103,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22641,75807.818227610202,0.11004610000000004,8342.3547454574182]
[null,"H STEWART A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B104,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B104,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},104000,348218.41330645559,0.11004610000000004,38320.078332563557]
[null,"CARL ALLEN B 9 UPPER WAS","WASATCH",{"$f":"IF(LEFT(B105,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B105,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7981,26722.414967296365,0.11004610000000004,2940.6975497325934]
[null,"CARL ALLEN A 2 WAS","WASATCH",{"$f":"IF(LEFT(B106,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B106,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24376,81617.038872674631,0.11004610000000004,8981.6368214862432]
[null,"BW MUSSER 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B107,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B107,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7206,24127.518137368454,0.11004610000000004,2655.1392736966636]
[null,"CARL ALLEN 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B108,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B108,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},238388,798183.56837787828,0.11004610000000004,87836.988784068861]
[null,"JC DONNELL 14-29 FT UN","FORT UNION",{"$f":"IF(LEFT(B109,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B109,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49237,164857.98092278803,0.11004610000000004,18141.97785442723]
[null,"CARL ALLEN 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B110,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B110,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},56433,188952.01652041546,0.11004610000000004,20793.4325052073]
[null,"BW MUSSER 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B111,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B111,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},99530,333251.71804222622,0.11004610000000004,36673.051888846639]
[null,"BW MUSSER 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B112,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B112,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},64882,217241.41434759088,0.11004610000000004,23906.570407436429]
[null,"CARL ALLEN 26 FT UN","MESAVERDE",{"$f":"IF(LEFT(B113,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B113,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},74321,248845.58360912584,0.11004610000000004,27384.485978408233]
[null,"BW MUSSER 25 FT UN","MESAVERDE",{"$f":"IF(LEFT(B114,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B114,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},89654,300184.36179400934,0.11004610000000004,33034.118296419743]
[null,"CARL ALLEN 25 FT UN","WASATCH",{"$f":"IF(LEFT(B115,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B115,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},165651,554641.61906372767,0.11004610000000004,61036.1470756489]
[null,"H STEWART 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B116,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B116,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},162339,543552.20190150663,0.11004610000000004,59815.79996567341]
[null,"CARL ALLEN 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B117,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B117,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},103004,344883.55234825145,0.11004599999999998,37953.055401715668]
[null,"CARL ALLEN 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B118,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B118,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},124140,415652.24834484037,0.11004599999999998,45740.867321356294]
[null,"CARL ALLEN 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B119,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B119,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},131872,441540.94807258568,0.11004599999999998,48589.815171595757]
[null,"BW MUSSER 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B120,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B120,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},189157,633345.67697893479,0.11004599999999998,69697.158368823846]
[null,"JC DONNELL 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B121,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B121,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45846,153504.05169661311,0.11004599999999998,16892.506873005485]
[null,"JC DONNELL 15 FT UN","FORT UNION",{"$f":"IF(LEFT(B122,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B122,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},114774,384292.50162341475,0.11004599999999998,42289.852633650291]
[null,"JC DONNELL 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B123,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B123,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},135624,454103.59698341088,0.11004599999999998,49972.284433636421]
[null,"BW MUSSER 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B124,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B124,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14212,47585.385479916797,0.11004599999999998,5236.5813305229231]
[null,"BW MUSSER 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B125,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B125,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},133443,446801.05506589764,0.11004599999999998,49168.668905781764]
[null,"BW MUSSER 26R FT UN","FORT UNION",{"$f":"IF(LEFT(B126,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B126,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},66653,223171.17213572294,0.11004610000000004,24559.117125964989]
[null,"CARL ALLEN 30 FT UN","FORT UNION",{"$f":"IF(LEFT(B127,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B127,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},179408,600703.54898542876,0.11004599999999998,66105.022751650482]
[null,"CARL ALLEN 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B128,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B128,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},450099,1507045.7654886765,0.11004599999999998,165844.35830896685]
[null,"CARL ALLEN 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B129,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B129,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},200728,672088.32371325209,0.11004599999999998,73960.631671348528]
[null,"CARL ALLEN 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B130,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B130,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27325,91491.039842297105,0.11004599999999998,10068.222970485425]
[null,"CARL ALLEN 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B131,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B131,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},226266,757596.03370383161,0.11004599999999998,83370.413124971834]
[null,"JC DONNELL 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B132,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B132,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37665,126111.98593449664,0.11004599999999998,13878.119604147614]
[null,"BW MUSSER 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B133,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B133,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},182230,610152.32170034037,0.11004599999999998,67144.822393835639]
[null,"STEWART 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B134,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B134,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},185920,622507.37886477134,0.11004599999999998,68504.447014552614]
[null,"BW MUSSER 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B135,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B135,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},289956,970846.32931429462,0.11004599999999998,106837.75515572085]
[null,"BW MUSSER 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B136,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B136,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},201595,674991.25990879722,0.11004599999999998,74280.08818792348]
[null,"CARL ALLEN 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B137,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B137,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},202186,676970.07800749072,0.11004599999999998,74497.849204412312]
[null,"CARL ALLEN 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B138,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B138,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},298794,1000438.1979373952,0.11004599999999998,110094.22193021857]
[null,"CARL ALLEN A 14 WAS","WASATCH",{"$f":"IF(LEFT(B139,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B139,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},97,324.78063548775185,0.11004610000000004,35.740842290948699]
[null,"BW MUSSER 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B140,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B140,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},317970,{"$f":"D140*E140","v":1064644.316144747},0.11004599999999998,{"$f":"F140*G140","v":117159.8484144648}]
[null,"BW MUSSER 35 LANCE","LANCE",{"$f":"IF(LEFT(B141,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B141,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9836,32933.426089252862,0.12,3952.0111307103434]
[null,"BW MUSSER 72 FT UN","FORT UNION",{"$f":"IF(LEFT(B142,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B142,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},141193,472750.02336517681,0.11004599999999998,52024.249071244238]
[null,"BW MUSSER 72 LANCE","LANCE",{"$f":"IF(LEFT(B143,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B143,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9012,30174.464814594019,0.12,3620.9357777512823]
[null,"BW MUSSER 73 FT UN","FORT UNION",{"$f":"IF(LEFT(B144,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B144,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77054,257996.3617203426,0.11004599999999998,28391.467621876815]
[null,"BW MUSSER 73 LANCE","LANCE",{"$f":"IF(LEFT(B145,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B145,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77048,257976.272196498,0.12,30957.15266357976]
[null,"BW MUSSER 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B146,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B146,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},171850,575397.44544917683,0.11004599999999998,63320.1872819001]
[null,"BW MUSSER 42 FT UN","FORT UNION",{"$f":"IF(LEFT(B147,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B147,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37391,125194.56434559308,0.11004599999999998,13777.161027975133]
[null,"POWDER WASH GOVT 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B148,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B148,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},159,532.37238188198501,0.11004599999999998,58.585451136584908]
[null,"POWDER WASH GOVT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B149,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B149,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},474,1587.0723837236535,0.11004599999999998,174.65096753925314]
[null,"BW MUSSER 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B150,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B150,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},107932,361383.74793261889,0.11004599999999998,39768.835924992971]
[null,"BW MUSSER 38 FT UN","FORT UNION",{"$f":"IF(LEFT(B151,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B151,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},85279,285535.7506573195,0.11004599999999998,31422.067216835374]
[null,"BW MUSSER 39 FT UN","FORT UNION",{"$f":"IF(LEFT(B152,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B152,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},101406,339533.04249763879,0.11004599999999998,37364.253194695149]
[null,"CARL ALLEN 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B153,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B153,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59429,198983.38542682066,0.11004610000000004,21897.345531018458]
[null,"CARL ALLEN 40 FT UN","FORT UNION",{"$f":"IF(LEFT(B154,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B154,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68783,230302.95310055706,0.11004599999999998,25343.918776903898]
[null,"CARL ALLEN 41 FT UN","FORT UNION",{"$f":"IF(LEFT(B155,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B155,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37259,124752.59482101182,0.11004599999999998,13728.524049673064]
["RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B156,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B156,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39229,131348.65514998988,0.15500000000000003,20359.041548248435]
[null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B157,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B157,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39939,133725.91547160124,0.125,16715.739433950155]
["SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",{"$f":"IF(LEFT(B158,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B158,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},92063,308250.3056176175,0.13375000000000004,41228.478376356354]
[null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",{"$f":"IF(LEFT(B159,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B159,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},137427,460140.49889871414,0.13375000000000004,61543.791727703036]
[null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B160,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B160,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79241,265318.99316170049,0.13375000000000004,35486.415335377453]
[null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B161,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B161,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14895,49872.242944227466,0.13375000000000004,6670.4124937904253]
[null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B162,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B162,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80193,268506.53094504419,0.13375000000000004,35912.748513899671]
[null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B163,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B163,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21165,70865.795361837809,0.13375000000000004,9478.3001296458096]
[null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B164,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B164,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},165192,553104.7704896155,0.13375000000000004,73977.763052986091]
[null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B165,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B165,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1695,5675.2904861004063,0.13375000000000004,759.07010251592953]
[null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B166,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B166,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26817,89790.126823454033,0.13375000000000004,12009.429462636979]
[null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B167,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B167,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38100,127568.47641323037,0.13375000000000004,17062.283720269566]
[null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",{"$f":"IF(LEFT(B168,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B168,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},376042,1259084.1209287131,0.20374999999999999,256538.38963922529]
["W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B169,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B169,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19718,66020.871861314343,0.1925,12709.017833303011]
[null,"WB LASHER A 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B170,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B170,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47585,159326.66535757395,0.1925,30670.383081332984]
[null,"WM WHEELER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B171,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B171,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34848,116679.95448945543,0.1925,22460.891239220171]
[null,"WM WHEELER A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B172,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B172,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18580,62210.558838787932,0.1925,11975.532576466678]
[null,"WM WHEELER A 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B173,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B173,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35830,119967.93989202216,0.1925,23093.828429214267]
[null,"WB LASHER A 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B174,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B174,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21455,71836.789014326976,0.18406250000000002,13222.45897794956]
[null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B175,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B175,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},71738,240197.04359402414,0.1925,46237.930891849646]
[null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B176,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B176,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90997,304681.06688122638,0.1925,58651.105374636078]
[null,"LASHER 7 LEWIS","LEWIS",{"$f":"IF(LEFT(B177,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B177,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},108202,362287.77650562604,0.1925,69740.396977333017]
[null,"LASHER 8 LEWIS","LEWIS",{"$f":"IF(LEFT(B178,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B178,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},64850,217134.27022041968,0.18406250000000002,39966.276612446003]
[null,"LASHER 9 LEWIS","LEWIS",{"$f":"IF(LEFT(B179,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B179,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79739,266986.4236408025,0.18406250000000002,49142.188601385213]
[null,"LASHER 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B180,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B180,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11020,36897.758794587891,0.25406249999999997,9374.3368437499848]
[null,"LASHER 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B181,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B181,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10698,35819.621014927521,0.18406250000000002,6593.0489930600979]
[null,"LASHER 10 LEWIS","LEWIS",{"$f":"IF(LEFT(B182,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B182,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10698,35819.621014927521,0.18406250000000002,6593.0489930600979]
[null,"LASHER 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B183,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B183,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31060,103996.76843556261,0.25406249999999997,26421.678980660123]
[null,"LASHER 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B184,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B184,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31061,104000.11668953671,0.18406250000000002,19142.521478167851]
[null,"LASHER 11 LEWIS","LEWIS",{"$f":"IF(LEFT(B185,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B185,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31061,104000.11668953671,0.18406250000000002,19142.521478167851]
[null,"LASHER 11 LANCE","LANCE",{"$f":"IF(LEFT(B186,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B186,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31061,104000.11668953671,0.18406250000000002,19142.521478167851]
[null,"LASHER 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B187,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B187,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19030,63717.273127133172,0.25406249999999997,16188.16970386227]
[null,"LASHER 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B188,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B188,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19032,63723.969635081376,0.18406250000000002,11729.193160957167]
[null,"LASHER 12 LEWIS","LEWIS",{"$f":"IF(LEFT(B189,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B189,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19032,63723.969635081376,0.18406250000000002,11729.193160957167]
[null,"LASHER 12 LANCE","LANCE",{"$f":"IF(LEFT(B190,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B190,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19032,63723.969635081376,0.18406250000000002,11729.193160957167]
[null,"WHEELER 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B191,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B191,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22487,75292.187115598717,0.26249999999999996,19764.199117844659]
[null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B192,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B192,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31179,104395.21065848057,0.1925,20096.078051757511]
[null,"WHEELER 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B193,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B193,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3322,11122.899701961976,0.26249999999999996,2919.7611717650184]
[null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B194,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B194,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},70505,236068.64644395819,0.1925,45443.214440461954]
[null,"WHEELER 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B195,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B195,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7310,24475.736550674908,0.26249999999999996,6424.8808445521627]
[null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B196,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B196,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16581,55517.399144560964,0.1925,10687.099335327986]
[null,"WHEELER 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B197,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B197,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},281,940.85936672225023,0.26249999999999996,246.97558376459065]
[null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B198,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B198,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2866,9596.0958897721321,0.1925,1847.2484587811355]
[null,"WHEELER 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B199,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B199,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8288,27750.328937345232,0.26249999999999996,7284.4613460531218]
[null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B200,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B200,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},72966,244308.69947421961,0.1925,47029.424648787273]
["MOSU (CO)","F WILSON B 23 WAS","WASATCH",{"$f":"IF(LEFT(B201,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B201,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},286,957.60063659275295,0.1825,174.76211617817742]
[null,"F WILSON B 13 WAS","WASATCH",{"$f":"IF(LEFT(B202,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B202,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},467,1563.6346059049497,0.1825,285.36331557765334]
["CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B203,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B203,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22737,76129.250609123861,0.15491770000000005,11793.768407089072]
[null,"CLAY BASIN UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B204,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B204,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40294,{"$f":"D204*E204","v":134914.54563240695},0.15491770000000005,{"$f":"F204*G204","v":20900.651105917535}]
[null,"CLAY BASIN UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B205,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B205,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46432,155466.12852543601,0.15491770000000005,24084.455059064945]
[null,"CLAY BASIN UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B206,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B206,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30335,101569.28430433972,0.15491770000000005,15734.879915074413]
[null,"CLAY BASIN UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B207,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B207,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54753,183326.94984392656,0.15491770000000005,28400.589417836469]
[null,"CLAY BASIN UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B208,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B208,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27485,92026.760478153199,0.15491770000000005,14256.574071726398]
[null,"CLAY BASIN UNIT 15 FR","LANCE",{"$f":"IF(LEFT(B209,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B209,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},151297,506580.78151948861,0.15491770000000005,78478.329537201702]
[null,"CLAY BASIN UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B210,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B210,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19653,65803.235352997814,0.15491770000000005,10194.085873445112]
[null,"CLAY BASIN UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B211,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B211,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39738,133052.91642280706,0.15491770000000005,20612.251790513503]
[null,"CLAY BASIN UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B212,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B212,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},48447,162212.86028324859,0.15491770000000005,25129.643225502226]
[null,"CLAY BASIN UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B213,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B213,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},86007,287973.27955046471,0.15491770000000005,44612.158129415038]
[null,"CLAY BASIN UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B214,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B214,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45245,151491.75105817869,0.15491770000000005,23468.753642905616]
[null,"CLAY BASIN UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B215,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B215,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},58218,194928.64986418493,0.15491770000000005,30197.898101064849]
[null,"CLAY BASIN UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B216,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B216,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24692,82675.087128490399,0.15491770000000005,12807.834345245341]
[null,"CLAY BASIN UNIT 62 FR","FRONTIER",{"$f":"IF(LEFT(B217,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B217,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},128596,430572.06805343233,0.15491770000000005,66703.234467081231]
[null,"CLAY BASIN UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B218,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B218,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54665,183032.30349420573,0.15491770000000005,28354.943483024323]
["ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B219,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B219,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16233,54352.20676157398,0.13473270000000004,7323.0195679451208]
[null,"ISLAND UNIT 9 WAS","WASATCH",{"$f":"IF(LEFT(B220,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B220,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21687,72613.583936318289,0.13473270000000004,9783.4242204167931]
[null,"ISLAND UNIT 14 WAS","WASATCH",{"$f":"IF(LEFT(B221,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B221,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13385,44816.379443335652,0.13473270000000004,6038.2318066251109]
[null,"ISLAND UNIT 15 WAS","WASATCH",{"$f":"IF(LEFT(B222,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B222,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19672,65866.852178505724,0.13473270000000004,8874.4188345109615]
[null,"ISLAND UNIT 11 WAS","WASATCH",{"$f":"IF(LEFT(B223,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B223,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7319,24505.870836441813,0.13473270000000004,3301.742143645065]
[null,"ISLAND UNIT 13 WAS","WASATCH",{"$f":"IF(LEFT(B224,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B224,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18881,63218.383284992196,0.13473270000000004,8517.5834696218699]
[null,"ISLAND UNIT 12 WAS","WASATCH",{"$f":"IF(LEFT(B225,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B225,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6355,21278.154005408898,0.13473270000000004,2866.8631401645562]
[null,"ISLAND UNIT 18 WAS","WASATCH",{"$f":"IF(LEFT(B226,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B226,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7261,24311.672105943981,0.13473270000000004,3275.5772243485194]
[null,"ISLAND UNIT 17 WAS","WASATCH",{"$f":"IF(LEFT(B227,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B227,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5329,17842.845427981749,0.13473270000000004,2404.0147401946374]
[null,"ISLAND UNIT 21 WAS","WASATCH",{"$f":"IF(LEFT(B228,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B228,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17878,59860.08454896936,0.13473270000000004,8065.1108135109262]
[null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",{"$f":"IF(LEFT(B229,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B229,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5921,19825.011780649267,0.13473270000000004,2671.0773647386841]
[null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",{"$f":"IF(LEFT(B230,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B230,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22691,75975.230926315227,0.13473270000000004,10236.347995825954]
[null,"ISLAND UNIT 23 WAS","WASATCH",{"$f":"IF(LEFT(B231,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B231,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17929,60030.845501648488,0.13473270000000004,8088.1178977199579]
[null,"ISLAND UNIT 24 WAS","WASATCH",{"$f":"IF(LEFT(B232,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B232,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29570,99007.87001415281,0.13473270000000004,13339.597648255851]
[null,"ISLAND UNIT 25 WAS","WASATCH",{"$f":"IF(LEFT(B233,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B233,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12474,41766.120072930069,0.13473270000000004,5627.2621259500665]
[null,"ISLAND UNIT 26 WAS","WASATCH",{"$f":"IF(LEFT(B234,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B234,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28244,94568.085244495494,0.13473270000000004,12741.413458821042]
[null,"ISLAND UNIT 27 WAS","WASATCH",{"$f":"IF(LEFT(B235,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B235,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26672,89304.629997209457,0.13473270000000004,12032.253922025026]
[null,"ISLAND UNIT 32 WAS","WASATCH",{"$f":"IF(LEFT(B236,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B236,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27809,93111.594765761765,0.13473270000000004,12545.176564096953]
[null,"ISLAND UNIT 30 WAS","WASATCH",{"$f":"IF(LEFT(B237,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B237,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30944,103608.37097456695,0.13473270000000004,13959.43556400504]
[null,"ISLAND UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B238,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B238,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7546,25265.924488562636,0.13473270000000004,3404.1462243401638]
[null,"ISLAND UNIT 33 WAS","WASATCH",{"$f":"IF(LEFT(B239,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B239,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5783,19362.952732223392,0.13473270000000004,2608.8229015848351]
[null,"ISLAND UNIT 34 WAS","WASATCH",{"$f":"IF(LEFT(B240,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B240,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10306,34507.105457080106,0.13473270000000004,4649.2354874171378]
[null,"ISLAND UNIT 35 WAS","WASATCH",{"$f":"IF(LEFT(B241,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B241,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5981,20025.907019095299,0.13473270000000004,2698.1445226316619]
[null,"ISLAND UNIT 36 WAS","FRONTIER",{"$f":"IF(LEFT(B242,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B242,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10915,36546.192127307339,0.13473270000000004,4923.9671400308625]
[null,"ISLAND UNIT 37 WAS","DAKOTA",{"$f":"IF(LEFT(B243,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B243,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17159,57452.689941591074,0.13473270000000004,7740.7560380934101]
[null,"ISLAND UNIT 38 WAS","WASATCH",{"$f":"IF(LEFT(B244,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B244,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12818,42917.919440020654,0.13473270000000004,5782.4471645364729]
[null,"ISLAND UNIT 39 WAS","FRONTIER",{"$f":"IF(LEFT(B245,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B245,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21998,73654.890922263556,0.13473270000000004,9923.7223221620625]
[null,"ISLAND UNIT 41 WAS","DAKOTA",{"$f":"IF(LEFT(B246,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B246,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20125,67383.611228773254,0.13473270000000004,9078.7758766029401]
[null,"ISLAND UNIT 43 WAS","WASATCH",{"$f":"IF(LEFT(B247,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B247,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3778,12649.703514151819,0.13473270000000004,1704.3287086611633]
[null,"ISLAND UNIT 44 WAS","WASATCH",{"$f":"IF(LEFT(B248,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B248,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13345,44682.449284371636,0.13473270000000004,6020.1870346964597]
[null,"ISLAND UNIT 45 WAS","WASATCH",{"$f":"IF(LEFT(B249,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B249,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6466,21649.810196534057,0.13473270000000004,2916.9373822665652]
[null,"ISLAND UNIT 46 WAS","WASATCH",{"$f":"IF(LEFT(B250,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B250,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29797,99767.923666273637,0.13473270000000004,13442.001728950951]
[null,"ISLAND UNIT 50 WAS","WASATCH",{"$f":"IF(LEFT(B251,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B251,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19052,63790.934714563387,0.13473270000000004,8594.7248696168572]
[null,"ISLAND UNIT 51 WAS","WASATCH",{"$f":"IF(LEFT(B252,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B252,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},106883,357871.42951378744,0.13473270000000004,48216.983951252281]
[null,"ISLAND UNIT 52 WAS","WASATCH",{"$f":"IF(LEFT(B253,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B253,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4785,16021.395266071058,0.13473270000000004,2158.6058419649726]
[null,"ISLAND UNIT 53 WAS","WASATCH",{"$f":"IF(LEFT(B254,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B254,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36853,123393.20370752701,0.13473270000000004,16625.099497165127]
[null,"ISLAND UNIT 54 WAS","WASATCH",{"$f":"IF(LEFT(B255,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B255,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49569,165969.60124218941,0.13473270000000004,22361.532493283539]
[null,"ISLAND UNIT 55 WAS","WASATCH",{"$f":"IF(LEFT(B256,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B256,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12711,42559.656264791898,0.13473270000000004,5734.1773996273287]
[null,"ISLAND UNIT 56 WAS","WASATCH",{"$f":"IF(LEFT(B257,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B257,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21603,72332.33060249385,0.13473270000000004,9745.5301993666253]
[null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",{"$f":"IF(LEFT(B258,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B258,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15848,53063.128981545269,0.13473270000000004,7149.338638131846]
[null,"ISLAND UNIT 64 WAS","WASATCH",{"$f":"IF(LEFT(B259,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B259,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22997,76999.796642389992,0.13473270000000004,10374.390501080141]
[null,"ISLAND UNIT 65 WAS","WASATCH",{"$f":"IF(LEFT(B260,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B260,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17408,58286.405181142109,0.13473270000000004,7853.0847433492672]
[null,"ISLAND UNIT 66 WAS","WASATCH",{"$f":"IF(LEFT(B261,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B261,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21758,72851.309968479429,0.13473270000000004,9815.4536905901514]
[null,"ISLAND UNIT 67 WAS","WASATCH",{"$f":"IF(LEFT(B262,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B262,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5936,19875.235590260774,0.13473270000000004,2677.8441542119285]
[null,"ISLAND UNIT 68 WAS","WASATCH",{"$f":"IF(LEFT(B263,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B263,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40942,137084.21420762409,0.13473270000000004,18469.72630757156]
[null,"ISLAND UNIT 47 WAS","WASATCH",{"$f":"IF(LEFT(B264,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B264,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22398,74994.192511903777,0.13473270000000004,10104.17004144858]
[null,"ISLAND UNIT 57 WAS","WASATCH",{"$f":"IF(LEFT(B265,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B265,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19987,66921.552180347382,0.13473270000000004,9016.5214134490925]
[null,"ISLAND UNIT 58 WAS","WASATCH",{"$f":"IF(LEFT(B266,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B266,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},56812,190221.00477659958,0.13473270000000004,25628.989570264166]
[null,"ISLAND UNIT 59 WAS","WASATCH",{"$f":"IF(LEFT(B267,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B267,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},44916,150390.17550069961,0.13473270000000004,20262.474398683116]
[null,"ISLAND UNIT 60 WAS","WASATCH",{"$f":"IF(LEFT(B268,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B268,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24388,{"$f":"D268*E268","v":81657.217920363837},0.13473270000000004,{"$f":"F268*G268","v":11001.897444899008}]
[null,"ISLAND UNIT 69 WAS","WASATCH",{"$f":"IF(LEFT(B269,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B269,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32180,107746.8128865552,0.13473270000000004,14517.019016600379]
[null,"ISLAND UNIT 70 WAS","WASATCH",{"$f":"IF(LEFT(B270,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B270,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17251,57760.729307208319,0.13473270000000004,7782.2590135293085]
[null,"ISLAND UNIT 71 WAS","WASATCH",{"$f":"IF(LEFT(B271,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B271,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30356,101639.59763779583,0.13473270000000004,13694.177416653858]
[null,"ISLAND UNIT 72 WAS","WASATCH",{"$f":"IF(LEFT(B272,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B272,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6937,23226.837818335407,0.13473270000000004,3129.4145717264396]
[null,"ISLAND UNIT 73 WAS","WASATCH",{"$f":"IF(LEFT(B273,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B273,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8043,26930.0067136906,0.13473270000000004,3628.3525155536627]
[null,"ISLAND UNIT 74 WAS","WASATCH",{"$f":"IF(LEFT(B274,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B274,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15568,52125.617868797126,0.13473270000000004,7023.0252346312845]
[null,"ISLAND UNIT 75 WAS","WASATCH",{"$f":"IF(LEFT(B275,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B275,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34135,114292.64940592175,0.13473270000000004,15398.957244613239]
[null,"ISLAND UNIT 76 WAS","WASATCH",{"$f":"IF(LEFT(B276,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B276,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30358,101646.29414574403,0.13473270000000004,13695.079655250291]
[null,"ISLAND UNIT 77 WAS","WASATCH",{"$f":"IF(LEFT(B277,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B277,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18727,62702.752172980712,0.13473270000000004,8448.111097696561]
[null,"ISLAND UNIT 78 WAS","WASATCH",{"$f":"IF(LEFT(B278,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B278,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11175,37416.738160573477,0.13473270000000004,5041.2581575670993]
[null,"ISLAND UNIT 79 WAS","WASATCH",{"$f":"IF(LEFT(B279,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B279,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22332,74773.207749613139,0.13473270000000004,10074.396167766305]
[null,"ISLAND UNIT 80 WAS","WASATCH",{"$f":"IF(LEFT(B280,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B280,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18685,62562.125506068493,0.13473270000000004,8429.1640871714771]
[null,"ISLAND UNIT 81 WAS","WASATCH",{"$f":"IF(LEFT(B281,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B281,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21950,73494.174731506733,0.13473270000000004,9902.0685958476806]
[null,"ISLAND UNIT 82 WAS","WASATCH",{"$f":"IF(LEFT(B282,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B282,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25788,86344.773484104589,0.13473270000000004,11633.464462401822]
[null,"ISLAND UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B283,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B283,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15864,53116.701045130882,0.20545219999999997,10912.943086464438]
[null,"ISLAND UNIT 83 WAS","WASATCH",{"$f":"IF(LEFT(B284,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B284,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17962,60141.3378827938,0.13473270000000004,8103.0048345610949]
[null,"ISLAND UNIT 86 MESA","MESAVERDE",{"$f":"IF(LEFT(B285,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B285,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24590,82333.565223132144,0.20545219999999997,16915.612108935988]
[null,"ISLAND UNIT 86 WAS","WASATCH",{"$f":"IF(LEFT(B286,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B286,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},58759,196740.05526417331,0.13473270000000004,26507.318843891291]
["BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B287,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B287,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9072,30375.360053040051,0.13315196276811,4044.5388108503248]
[null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",{"$f":"IF(LEFT(B288,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B288,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9068,30361.967037143648,0.13143565358154594,3990.6449815483293]
[null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",{"$f":"IF(LEFT(B289,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B289,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2711,9077.1165237865498,0.13315196276811,1208.6358814170228]
[null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",{"$f":"IF(LEFT(B290,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B290,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2709,9070.4200158383483,0.13315196276811,1207.7442282400275]
[null,"BIRCH CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B291,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B291,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8552,28634.267986507773,0.13315196276811,3812.7089848315672]
[null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",{"$f":"IF(LEFT(B292,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B292,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5241,17548.199078260903,0.13315196276811,2336.5771503159781]
[null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",{"$f":"IF(LEFT(B293,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B293,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20431,68408.176944848019,0.13315196276811,9108.6830295946838]
[null,"BIRCH CREEK UNIT 5 FR","FORT UNION",{"$f":"IF(LEFT(B294,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B294,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6416,21482.397497829032,0.13315196276811,2860.4233918006707]
[null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",{"$f":"IF(LEFT(B295,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B295,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5923,19831.708288597467,0.13315196276811,2640.6308836713483]
[null,"BIRCH CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B296,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B296,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12407,41541.787056665336,0.13315196276811,5531.3704834898572]
[null,"BIRCH CREEK UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B297,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B297,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10485,35106.442918444103,0.13315196276811,4674.4917803974486]
[null,"BIRCH CREEK UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B298,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B298,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23275,77930.61124718994,0.13315196276811,10376.613847281889]
[null,"BIRCH CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B299,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B299,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3927,13148.593356292798,0.13315196276811,1750.7610130301173]
[null,"BIRCH CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B300,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B300,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1149,3847.1438162415143,0.13315196276811,512.25475018375471]
[null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",{"$f":"IF(LEFT(B301,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B301,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},648,2169.6685752171466,0.13315196276811,288.89562934645176]
[null,"BIRCH CREEK UNIT 13A FR","FRONTIER",{"$f":"IF(LEFT(B302,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B302,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9453,31651.044817172355,0.13315196276811,4214.3987410679147]
[null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",{"$f":"IF(LEFT(B303,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B303,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9451,31644.348309224151,0.13315196276811,4213.5070878909191]
[null,"BIRCH CREEK UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B304,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B304,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8034,26899.872427923696,0.13315196276811,3581.7708119898048]
[null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",{"$f":"IF(LEFT(B305,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B305,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9641,32280.516564303252,0.13315196276811,4298.2141397054647]
[null,"BIRCH CREEK UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B306,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B306,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12325,41267.230230789086,0.13315196276811,5494.8127032330522]
[null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",{"$f":"IF(LEFT(B307,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B307,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3084,10326.015256126049,0.13315196276811,1374.9291989266317]
[null,"BIRCH CREEK UNIT 78 FR","FRONTIER",{"$f":"IF(LEFT(B308,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B308,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},600,2008.9523844603207,0.13315196276811,267.49595309856642]
[null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",{"$f":"IF(LEFT(B309,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B309,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},195,652.90952494960425,0.13315196276811,86.936184757034098]
[null,"BIRCH CREEK UNIT 100 FR","FRONTIER",{"$f":"IF(LEFT(B310,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B310,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8756,29317.31179722428,0.13315196276811,3903.6576088850798]
[null,"BIRCH CREEK UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B311,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B311,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16760,56116.736605924962,0.13315196276811,7472.0536232199565]
[null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",{"$f":"IF(LEFT(B312,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B312,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},883,2956.5082591307719,0.13315196276811,393.66487764339024]
[null,"BIRCH CREEK UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B313,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B313,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3412,11424.242559631024,0.13315196276811,1521.1603199538479]
[null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",{"$f":"IF(LEFT(B314,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B314,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},875,2929.722227337968,0.13315196276811,390.09826493540942]
[null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",{"$f":"IF(LEFT(B315,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B315,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7960,26652.101633840255,0.13315196276811,3548.7796444409814]
[null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",{"$f":"IF(LEFT(B316,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B316,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2042,6837.1346151132921,0.13315196276811,910.37789371212114]
[null,"BIRCH CREEK UNIT 88 FR","FRONTIER",{"$f":"IF(LEFT(B317,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B317,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2663,8916.4003330297237,0.13315196276811,1187.2362051691375]
[null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",{"$f":"IF(LEFT(B318,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B318,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25028,83800.100463788185,0.13315196276811,11158.147856918202]
[null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",{"$f":"IF(LEFT(B319,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B319,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5205,17427.661935193282,0.13315196276811,2320.527393130064]
[null,"BIRCH CREEK UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B320,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B320,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11766,39395.556259266887,0.13315196276811,5245.5956402628872]
[null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",{"$f":"IF(LEFT(B321,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B321,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2177,7289.1489016168634,0.13315196276811,970.56448315929856]
[null,"BIRCH CREEK UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B322,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B322,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10424,34902.199426023974,0.13315196276811,4647.2963584990948]
[null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",{"$f":"IF(LEFT(B323,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B323,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3403,11394.10827386412,0.13315196276811,1517.1478806573693]
[null,"BIRCH CREEK UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B324,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B324,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22340,74799.993781405938,0.13315196276811,9959.7659870366224]
[null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",{"$f":"IF(LEFT(B325,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B325,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2904,9723.3295407879523,0.13315196276811,1294.6804129970615]
[null,"BIRCH CREEK UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B326,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B326,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8295,27773.766715163936,0.13315196276811,3698.1315515876813]
[null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",{"$f":"IF(LEFT(B327,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B327,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},66,220.98476229063527,0.13315196276811,29.424554840842308]
[null,"BIRCH CREEK UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B328,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B328,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14318,47940.300401171451,0.13315196276811,6383.3450941087904]
[null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",{"$f":"IF(LEFT(B329,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B329,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1049,3512.3184188314608,0.13315196276811,467.67209133399365]
[null,"BIRCH CREEK UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B330,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B330,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28564,95639.526516207668,0.13315196276811,12734.590673845752]
[null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",{"$f":"IF(LEFT(B331,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B331,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1693,5668.5939781522047,0.13315196276811,754.78441432645491]
[null,"BIRCH CREEK UNIT 97 FR","FRONTIER",{"$f":"IF(LEFT(B332,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B332,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17684,{"$f":"D332*E332","v":59210.523277993852},0.13315196276811,{"$f":"F332*G332","v":7883.997390991748}]
[null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",{"$f":"IF(LEFT(B333,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B333,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11546,38658.940384964772,0.13315196276811,5147.5137907934131]
[null,"BIRCH CREEK UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B334,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B334,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11749,39338.63594170718,0.13315196276811,5238.0165882584288]
[null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",{"$f":"IF(LEFT(B335,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B335,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1305,4369.4714362011973,0.13315196276811,581.80369798938193]
[null,"BIRCH CREEK UNIT 28 ALMY","ALMY",{"$f":"IF(LEFT(B336,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B336,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2457,8226.6600143650139,0.13375000000000004,1100.315776921321]
[null,"BIRCH CREEK UNIT 36 ALMY","ALMY",{"$f":"IF(LEFT(B337,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B337,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},509,1704.2612728171721,0.13375000000000004,227.94494523929683]
[null,"BIRCH CREEK UNIT 40 ALMY","ALMY",{"$f":"IF(LEFT(B338,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B338,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2262,7573.750489415409,0.13375000000000004,1012.9891279593112]
[null,"BIRCH CREEK UNIT 42 ALMY","ALMY",{"$f":"IF(LEFT(B339,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B339,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},720,2410.7428613523848,0.13375000000000004,322.43685770588155]
[null,"BIRCH CREEK UNIT 48 ALMY","ALMY",{"$f":"IF(LEFT(B340,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B340,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1373,4597.1527064400343,0.13375000000000004,614.86917448635472]
[null,"BIRCH CREEK UNIT 52 ALMY","ALMY",{"$f":"IF(LEFT(B341,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B341,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},979,3277.9406406444232,0.13375000000000004,438.42456068619174]
[null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",{"$f":"IF(LEFT(B342,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B342,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1287,4309.202864667388,0.13375006649997334,576.35616971113882]
[null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B343,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B343,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},489,1637.2961933351614,0.13375006649997334,218.98847473873104]
[null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B344,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B344,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},633,2119.4447656056386,0.13375006649997334,283.47587834277459]
[null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",{"$f":"IF(LEFT(B345,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B345,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2319,7764.6009659391393,0.13375006649997334,1038.5158955401171]
[null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",{"$f":"IF(LEFT(B346,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B346,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1497,5012.3361992284999,0.13375006649997334,670.40029996703549]
[null,"BIRCH CREEK UNIT 74 ALMY","ALMY",{"$f":"IF(LEFT(B347,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B347,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2280,7634.0190609492192,0.13375006649997334,1021.0505570640221]
[null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B348,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B348,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},174,582.59619149349305,0.13375006649997334,77.922279354885902]
[null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B349,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B349,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},154,515.63111201148229,0.13375000000000004,68.965661231535776]
[null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",{"$f":"IF(LEFT(B350,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B350,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1106,3703.1688953551911,0.13375000000000004,495.29883975375697]
[null,"BIRCH CREEK UNIT 33 ALMY","ALMY",{"$f":"IF(LEFT(B351,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B351,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2655,8889.6143012369193,0.13375000000000004,1188.9859127904383]
[null,"BIRCH CREEK UNIT 34 ALMY","ALMY",{"$f":"IF(LEFT(B352,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B352,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6492,21736.864799860672,0.13375000000000004,2907.3056669813654]
[null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",{"$f":"IF(LEFT(B353,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B353,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1337,4476.6155633724147,0.13375000000000004,598.74733160106064]
[null,"BIRCH CREEK UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B354,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B354,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9947,33305.082280378017,0.13315196276811,4434.6370757857339]
[null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",{"$f":"IF(LEFT(B355,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B355,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1108,3709.8654033033922,0.13315196276811,493.97586005535271]
[null,"BIRCH CREEK UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B356,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B356,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14105,47227.12230468804,0.13315196276811,6288.3840307587998]
[null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",{"$f":"IF(LEFT(B357,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B357,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2895,9693.1952550210481,0.13315196276811,1290.6679737005832]
[null,"BIRCH CREEK UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B358,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B358,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8604,28808.377193160999,0.13315196276811,3835.8919674334429]
[null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",{"$f":"IF(LEFT(B359,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B359,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9463,31684.527356913361,0.13315196276811,4218.8570069528905]
[null,"BIRCH CREEK UNIT 109 BAX","BAXTER",{"$f":"IF(LEFT(B360,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B360,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3940,13192.120657956106,0.13375000000000004,1764.4461380016296]
[null,"BIRCH CREEK UNIT 105 FR","FRONTIER",{"$f":"IF(LEFT(B361,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B361,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12067,40403.380705471151,0.13315196276811,5379.7894434006685]
[null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",{"$f":"IF(LEFT(B362,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B362,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10704,35839.710538772124,0.13315196276811,4772.1278032784257]
[null,"BIRCH CREEK UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B363,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B363,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2567,8594.9679515160715,0.13315196276811,1144.4368526733667]
[null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",{"$f":"IF(LEFT(B364,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B364,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2659,8903.0073171333206,0.13315196276811,1185.4528988151469]
[null,"BIRCH CREEK UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B365,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B365,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27636,92532.346828242371,0.13315196276811,12320.863599719971]
[null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",{"$f":"IF(LEFT(B366,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B366,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7797,26106.336236061867,0.13315196276811,3476.109910515871]
[null,"BIRCH CREEK UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B367,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B367,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17576,58848.911848790995,0.13315196276811,7835.8481194340065]
[null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",{"$f":"IF(LEFT(B368,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B368,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4120,13794.806373294203,0.13315196276811,1836.8055446101564]
[null,"BIRCH CREEK UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B369,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B369,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10198,34145.494027877248,0.13315196276811,4546.5395494986342]
[null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",{"$f":"IF(LEFT(B370,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B370,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11034,36944.6343502253,0.13315196276811,4919.2505774826368]
[null,"BIRCH CREEK UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B371,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B371,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5769,19316.077176585983,0.13315196276811,2571.9735890427164]
[null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",{"$f":"IF(LEFT(B372,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B372,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15590,52199.279456227334,0.13315196276811,6950.4365146777518]
[null,"BIRCH CREEK UNIT 112 FR","FRONTIER",{"$f":"IF(LEFT(B373,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B373,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17222,57663.629941959407,0.13315196276811,7678.0255071058518]
[null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",{"$f":"IF(LEFT(B374,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B374,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6368,21321.681307072206,0.13315196276811,2839.0237155527852]
[null,"BIRCH CREEK UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B375,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B375,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5333,17856.238443878152,0.13315196276811,2377.593196457758]
[null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",{"$f":"IF(LEFT(B376,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B376,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17832,59706.064866160734,0.13315196276811,7949.9797260893947]
[null,"BIRCH CREEK UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B377,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B377,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3902,13064.887006940286,0.13315196276811,1739.615348317677]
[null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",{"$f":"IF(LEFT(B378,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B378,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11099,37162.270858541837,0.13315196276811,4948.2293057349825]
[null,"BIRCH CREEK UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B379,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B379,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24493,82008.78458764439,0.13315196276811,10919.63063207198]
[null,"BIRCH CREEK UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B380,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B380,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5292,17718.96003094003,0.13315196276811,2359.314306329356]
[null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",{"$f":"IF(LEFT(B381,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B381,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25842,86525.579198706022,0.13315196276811,11521.050699955258]
[null,"BIRCH CREEK UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B382,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B382,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4547,15224.510820235131,0.13315196276811,2027.173497898636]
[null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",{"$f":"IF(LEFT(B383,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B383,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19379,64885.813764094259,0.13315196276811,8639.6734584951992]
[null,"BIRCH CREEK UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B384,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B384,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18227,61028.625185930447,0.13315196276811,8126.0812285459515]
[null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",{"$f":"IF(LEFT(B385,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B385,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6075,20340.642892660748,0.13315196276811,2708.3965251229852]
[null,"BIRCH CREEK UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B386,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B386,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11290,37801.787367595032,0.13315196276811,5033.382184138025]
[null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",{"$f":"IF(LEFT(B387,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B387,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9232,30911.080688896134,0.13315196276811,4115.871065009942]
[null,"BIRCH CREEK UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B388,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B388,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19087,63908.123603656903,0.13315196276811,8509.4920946538969]
[null,"BIRCH CREEK UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B389,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B389,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30669,102687.6011316893,0.13315196276811,13673.055642633224]
[null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",{"$f":"IF(LEFT(B390,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B390,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7668,25674.411473402899,0.13315196276811,3418.5982805996791]
[null,"BIRCH CREEK UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B391,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B391,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13969,46771.759764210365,0.13315196276811,6227.7516147231245]
[null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",{"$f":"IF(LEFT(B392,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B392,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},731,2447.573655067491,0.13315196276811,325.89923619175346]
[null,"BIRCH CREEK UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B393,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B393,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9520,31875.377833437091,0.13315196276811,4244.2691224972541]
[null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",{"$f":"IF(LEFT(B394,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B394,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1060,3549.1492125465666,0.13315196276811,472.57618380746737]
[null,"BIRCH CREEK UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B395,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B395,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18766,62833.334077970634,0.13315196276811,8366.3817597461639]
[null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",{"$f":"IF(LEFT(B396,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B396,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3311,{"$f":"D396*E396","v":11086.068908246871},0.13315196276811,{"$f":"F396*G396","v":1476.1318345155892}]
[null,"BIRCH CREEK UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B397,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B397,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22804,76353.583625388594,0.13315196276811,10166.629524099515]
[null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",{"$f":"IF(LEFT(B398,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B398,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4024,13473.373991780551,0.13315196276811,1794.0061921143856]
[null,"BIRCH CREEK UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B399,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B399,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9982,33422.27116947154,0.13315196276811,4450.2410063831512]
[null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",{"$f":"IF(LEFT(B400,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B400,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4280,14330.527009150288,0.13315196276811,1908.137798769774]
[null,"BIRCH CREEK UNIT 43A FR","FRONTIER",{"$f":"IF(LEFT(B401,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B401,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13514,45248.304205994624,0.13315196276811,6024.9005169567117]
[null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",{"$f":"IF(LEFT(B402,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B402,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1504,5035.7739770472044,0.13315196276811,670.52318910040663]
[null,"BIRCH CREEK UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B403,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B403,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2910,9743.4190646325551,0.13315196276811,1297.3553725280472]
[null,"BIRCH CREEK UNIT 127 BR","DAKOTA",{"$f":"IF(LEFT(B404,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B404,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11619,38903.362925074114,0.13315196276811,5180.0591317537392]
[null,"BIRCH CREEK UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B405,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B405,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17921,60004.059469855682,0.13315196276811,7989.6582924656823]
[null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",{"$f":"IF(LEFT(B406,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B406,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5352,17919.855269386062,0.13315196276811,2386.0639016392129]
[null,"BIRCH CREEK UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B407,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B407,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5863,19630.813050151435,0.13315196276811,2613.8812883614919]
[null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",{"$f":"IF(LEFT(B408,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B408,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17569,58825.47407097229,0.13315196276811,7832.7273333145231]
[null,"BIRCH CREEK UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B409,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B409,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8542,28600.785446766768,0.13315196276811,3808.250718946591]
[null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",{"$f":"IF(LEFT(B410,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B410,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},858,2872.8019097782585,0.13315196276811,382.51921293095]
[null,"BIRCH CREEK UNIT 117 BAX","BAXTER",{"$f":"IF(LEFT(B411,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B411,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1278,4279.0685789004829,0.13375000000000004,572.32542242793977]
[null,"BIRCH CREEK UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B412,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B412,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7407,24800.517186162659,0.13315196276811,3302.2375410018026]
[null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",{"$f":"IF(LEFT(B413,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B413,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22209,74361.37251079877,0.13315196276811,9901.3627039434359]
[null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",{"$f":"IF(LEFT(B414,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B414,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2050,6863.9206469060955,0.13375000000000004,918.04938652369049]
[null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",{"$f":"IF(LEFT(B415,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B415,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4099,13724.493039838091,0.13375000000000004,1835.6509440783452]
[null,"BIRCH CREEK UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B416,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B416,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18859,63144.721697561981,0.13315196276811,8407.8436324764407]
[null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",{"$f":"IF(LEFT(B417,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B417,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4716,15790.365741858121,0.13315196276811,2102.5181913547322]
[null,"BIRCH CREEK UNIT 178 FR","FRONTIER",{"$f":"IF(LEFT(B418,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B418,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27628,92505.560796449572,0.13315196276811,12317.29698701199]
[null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",{"$f":"IF(LEFT(B419,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B419,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6910,23136.434961034694,0.13315196276811,3080.6617265184905]
[null,"BIRCH CREEK UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B420,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B420,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1684,5638.4596923853005,0.13315196276811,750.77197502997649]
[null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",{"$f":"IF(LEFT(B421,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B421,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6738,22560.535277489402,0.13315196276811,3003.979553296901]
[null,"BIRCH CREEK UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B422,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B422,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16300,54576.539777838712,0.13315196276811,7266.973392511055]
[null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",{"$f":"IF(LEFT(B423,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B423,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4076,13647.48319843378,0.13315196276811,1817.1891747162615]
[null,"BIRCH CREEK UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B424,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B424,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14594,48864.418498023202,0.13315196276811,6506.3932325341311]
[null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",{"$f":"IF(LEFT(B425,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B425,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14740,49353.26357824188,0.13315196276811,6571.4839144547823]
[null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",{"$f":"IF(LEFT(B426,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B426,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6994,23417.688294859137,0.13315196276811,3118.1111599522892]
[null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",{"$f":"IF(LEFT(B427,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B427,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1719,5755.6485814788193,0.13315196276811,766.37590562739297]
[null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",{"$f":"IF(LEFT(B428,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B428,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4485,15016.919073840898,0.13375000000000004,2008.5129261262207]
[null,"BIRCH CREEK UNIT 181 FR","FRONTIER",{"$f":"IF(LEFT(B429,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B429,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19202,64293.172810678465,0.13315196276811,8560.7621523311209]
[null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",{"$f":"IF(LEFT(B430,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B430,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4804,16085.012091578968,0.13315196276811,2141.7509311425219]
[null,"BIRCH CREEK UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B431,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B431,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22401,75004.237273826075,0.13315196276811,9986.961408934978]
[null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",{"$f":"IF(LEFT(B432,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B432,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5602,18756.918762911195,0.13315196276811,2497.5205487636154]
[null,"BIRCH CREEK UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B433,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B433,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23273,77923.914739241736,0.13315196276811,10375.722194104894]
[null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",{"$f":"IF(LEFT(B434,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B434,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5822,19493.534637213314,0.13315196276811,2595.6023982330898]
[null,"BIRCH CREEK UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B435,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B435,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16616,55634.58803365448,0.13315196276811,7407.8545944763]
[null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",{"$f":"IF(LEFT(B436,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B436,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11079,37095.305779059825,0.13315196276811,4939.3127739650299]
[null,"BIRCH CREEK UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B437,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B437,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8086,27073.981634576921,0.13315196276811,3604.9537945916804]
[null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",{"$f":"IF(LEFT(B438,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B438,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5397,18070.526698220587,0.13315196276811,2406.1260981216055]
[null,"BIRCH CREEK UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B439,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B439,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6336,21214.537179900988,0.13315196276811,2824.7572647208617]
[null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",{"$f":"IF(LEFT(B440,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B440,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8824,29544.993067463118,0.13315196276811,3933.9738169029174]
[null,"BIRCH CREEK UNIT 169 FR","FRONTIER",{"$f":"IF(LEFT(B441,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B441,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20600,68974.031866471007,0.13315196276811,9184.02772305078]
[null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",{"$f":"IF(LEFT(B442,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B442,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5155,17260.249236488256,0.13315196276811,2298.2360637051834]
[null,"BIRCH CREEK UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B443,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B443,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23061,77214.084896732427,0.13315196276811,10281.206957343402]
[null,"BIRCH CREEK UNIT 182 FR","FRONTIER",{"$f":"IF(LEFT(B444,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B444,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7384,24723.507344758349,0.13315196276811,3291.983529466358]
[null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",{"$f":"IF(LEFT(B445,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B445,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4931,16510.240346289735,0.13315196276811,2198.3709078817183]
[null,"BIRCH CREEK UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B446,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B446,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13027,43617.704520607665,0.13315196276811,5807.782968358375]
[null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",{"$f":"IF(LEFT(B447,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B447,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8698,29123.113066726452,0.13315196276811,3877.7996667522184]
[null,"BIRCH CREEK UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B448,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B448,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2861,9579.3546199016291,0.13315196276811,1275.5098696916643]
[null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",{"$f":"IF(LEFT(B449,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B449,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4288,14357.313040943092,0.13315196276811,1911.7044114777548]
[null,"BIRCH CREEK UNIT 122 FR","FRONTIER",{"$f":"IF(LEFT(B450,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B450,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17568,58822.125816998188,0.13315196276811,7832.2815067260253]
[null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",{"$f":"IF(LEFT(B451,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B451,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5099,17072.747013938624,0.13315196276811,2273.2697747493171]
[null,"BIRCH CREEK UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B452,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B452,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28578,95686.402071845077,0.13315196276811,12740.832246084719]
[null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",{"$f":"IF(LEFT(B453,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B453,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20693,69285.419486062368,0.13315196276811,9225.4895957810604]
[null,"BIRCH CREEK UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B454,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B454,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35473,118772.61322326826,0.13315196276811,15814.806573775744]
[null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",{"$f":"IF(LEFT(B455,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B455,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1479,4952.0676276946906,0.13315196276811,659.37752438796633]
[null,"BIRCH CREEK UNIT 144 FR","FRONTIER",{"$f":"IF(LEFT(B456,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B456,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13242,44337.579125039279,0.13315196276811,5903.6356848853611]
[null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",{"$f":"IF(LEFT(B457,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B457,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},848,2839.3193700372535,0.13315196276811,378.06094704597393]
[null,"BIRCH CREEK UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B458,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B458,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12160,40714.768325062498,0.13315196276811,5421.2513161309462]
[null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",{"$f":"IF(LEFT(B459,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B459,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1653,5534.6638191881839,0.13315196276811,736.95135078655062]
[null,"BIRCH CREEK UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B460,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B460,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12481,{"$f":"D460*E460","v":41789.557850748773},0.13315196276811,{"$f":"F460*G460","v":5564.3616510386801}]
[null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",{"$f":"IF(LEFT(B461,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B461,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3523,11795.898750756183,0.13315196276811,1570.6470712770827]
[null,"BIRCH CREEK UNIT 185 FR","FRONTIER",{"$f":"IF(LEFT(B462,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B462,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17949,60097.810581130492,0.13315196276811,8002.1414369436152]
[null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",{"$f":"IF(LEFT(B463,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B463,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7690,25748.073060833111,0.13315196276811,3428.4064655466264]
[null,"BIRCH CREEK UNIT 186 FR","FRONTIER",{"$f":"IF(LEFT(B464,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B464,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17,56.92031755970909,0.13315196276811,7.579052004459383]
[null,"BIRCH CREEK UNIT 186 BR","BEAR RIVER",{"$f":"IF(LEFT(B465,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B465,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10,33.482539741005347,0.13315196276811,4.4582658849761074]
[null,"BIRCH CREEK UNIT 187 FR","FRONTIER",{"$f":"IF(LEFT(B466,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B466,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18387,61564.345821786526,0.13315196276811,8197.4134827055677]
[null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",{"$f":"IF(LEFT(B467,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B467,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10343,34630.990854121832,0.13315196276811,4611.1844048307885]
[null,"BIRCH CREEK UNIT 188 FR","FRONTIER",{"$f":"IF(LEFT(B468,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B468,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31749,106303.71542371788,0.13315196276811,14154.548358210644]
[null,"BIRCH CREEK UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B469,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B469,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17199,57586.620100555097,0.13315196276811,7667.7714955704078]
[null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",{"$f":"IF(LEFT(B470,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B470,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1913,6405.2098524543226,0.13315196276811,852.86626379592929]
[null,"BIRCH CREEK UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B471,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B471,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11675,39090.865147623743,0.13315196276811,5205.0254207096059]
[null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",{"$f":"IF(LEFT(B472,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B472,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8458,28319.532112942321,0.13315196276811,3770.8012855127918]
[null,"BIRCH CREEK UNIT 189 FR","FRONTIER",{"$f":"IF(LEFT(B473,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B473,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15826,52989.467394115061,0.13315196276811,7055.6515895631874]
[null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",{"$f":"IF(LEFT(B474,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B474,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11003,36840.838477028185,0.13315196276811,4905.4299532392115]
[null,"BIRCH CREEK UNIT 191 FR","FRONTIER",{"$f":"IF(LEFT(B475,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B475,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21606,72342.375364416148,0.13315196276811,9632.5292710793765]
[null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",{"$f":"IF(LEFT(B476,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B476,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5071,16978.99590266381,0.13315196276811,2260.7866302713837]
[null,"BIRCH CREEK UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B477,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B477,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39459,132118.75356403299,0.13315196276811,17591.871355527222]
[null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",{"$f":"IF(LEFT(B478,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B478,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2520,8437.6000147333471,0.13315196276811,1123.483003013979]
[null,"BIRCH CREEK UNIT 196 FR","FRONTIER",{"$f":"IF(LEFT(B479,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B479,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28796,96416.321438198996,0.13315196276811,12838.0224423772]
[null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",{"$f":"IF(LEFT(B480,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B480,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},585,1958.7285748488127,0.13315196276811,260.80855427110231]
[null,"BIRCH CREEK UNIT 190 FR","FRONTIER",{"$f":"IF(LEFT(B481,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B481,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28319,94819.20429255304,0.13315196276811,12625.363159663839]
[null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",{"$f":"IF(LEFT(B482,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B482,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3148,10540.303510468482,0.13315196276811,1403.4621005904785]
[null,"BIRCH CREEK UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B483,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B483,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26391,88363.770630487212,0.13315196276811,11765.809497040445]
[null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",{"$f":"IF(LEFT(B484,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B484,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1391,4657.4212779738436,0.13315196276811,620.14478460017654]
[null,"BIRCH CREEK UNIT 197 FR","FRONTIER",{"$f":"IF(LEFT(B485,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B485,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1078,3609.4177840803764,0.13315196276811,480.60106240042438]
[null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",{"$f":"IF(LEFT(B486,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B486,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4925,16490.150822445132,0.13315196276811,2195.6959483507326]
[null,"BIRCH CREEK UNIT 198 FR","FRONTIER",{"$f":"IF(LEFT(B487,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B487,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4580,15335.003201380448,0.13315196276811,2041.8857753190573]
[null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",{"$f":"IF(LEFT(B488,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B488,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7799,26113.03274401007,0.13315196276811,3477.0015636928661]
[null,"BIRCH CREEK UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B489,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B489,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32676,109407.54685770907,0.13315196276811,14567.829605747927]
[null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",{"$f":"IF(LEFT(B490,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B490,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},334,1118.3168273495785,0.13315196276811,148.90608055820198]
[null,"BIRCH CREEK UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B491,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B491,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12882,43132.207694363089,0.13315196276811,5743.1381130262216]
[null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",{"$f":"IF(LEFT(B492,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B492,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7894,26431.116871549621,0.13315196276811,3519.3550896001393]
[null,"BIRCH CREEK UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B493,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B493,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40758,136468.13547638958,0.13315196276811,18171.000093985618]
[null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",{"$f":"IF(LEFT(B494,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B494,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5558,18609.595588050772,0.13315196276811,2477.9041788697205]
[null,"BIRCH CREEK UNIT 194 FR","FRONTIER",{"$f":"IF(LEFT(B495,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B495,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39694,132905.59324794661,0.13315196276811,17696.640603824158]
[null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",{"$f":"IF(LEFT(B496,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B496,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2540,8504.565094215357,0.13315196276811,1132.3995347839311]
[null,"BIRCH CREEK UNIT 200 FR","FRONTIER",{"$f":"IF(LEFT(B497,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B497,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15456,51750.613423697861,0.13315196276811,6890.6957518190711]
[null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",{"$f":"IF(LEFT(B498,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B498,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5151,17246.856220591853,0.13315196276811,2296.4527573511928]
[null,"BIRCH CREEK UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B499,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B499,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30959,103658.59478417845,0.13315196276811,13802.345353297531]
[null,"BIRCH CREEK UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B500,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B500,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27144,90885.005872984912,0.13315196276811,12101.516918179146]
[null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",{"$f":"IF(LEFT(B501,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B501,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9538,31935.646404970899,0.13315196276811,4252.2940010902112]
[null,"BIRCH CREEK UNIT 199 FR","FRONTIER",{"$f":"IF(LEFT(B502,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B502,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5492,18388.610825760137,0.13315196276811,2448.4796240288783]
[null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",{"$f":"IF(LEFT(B503,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B503,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},541,1811.4053999883893,0.13315196276811,241.19218437720741]
[null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",{"$f":"IF(LEFT(B504,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B504,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10435,34939.030219739077,0.13315196276811,4652.2004509725675]
[null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B505,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B505,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4475,14983.436534099892,0.13315196276811,1995.073983526808]
[null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",{"$f":"IF(LEFT(B506,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B506,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19142,64092.277572232437,0.13315196276811,8534.0125570212658]
[null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B507,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B507,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8209,27485.81687339129,0.13315196276811,3659.7904649768866]
[null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",{"$f":"IF(LEFT(B508,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B508,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28798,96423.0179461472,0.13315196276811,12838.914095554195]
[null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B509,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B509,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12340,41317.454040400597,0.13315196276811,5501.5001020605168]
[null,"BIRCH CREEK UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B510,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B510,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1056,3535.7561966501644,0.13315196276811,470.79287745347693]
[null,"BIRCH CREEK UNIT 25 BR","BEAR RIVER",{"$f":"IF(LEFT(B511,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B511,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136,455.36254047767272,0.13315196276811,60.632416035675064]
[null,"BIRCH CREEK UNIT 82 ALMY","ALMY",{"$f":"IF(LEFT(B512,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B512,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},75,251.11904805754008,0.13375006649997334,33.587189377105986]
[null,"BIRCH CREEK UNIT 66 MESA","ALMY",{"$f":"IF(LEFT(B513,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B513,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},788,2638.4241315912213,0.13375000000000004,352.88922760032597]
[null,"BIRCH CREEK UNIT 153 ALMY","ALMY",{"$f":"IF(LEFT(B514,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B514,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},825,2762.3095286329412,0.13375000000000004,369.45889945465598]
[null,"BIRCH CREEK UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B515,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B515,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24,80.358095378412827,0.13375006649997334,10.747900600673916]
["BRADY (WY)","BRADY UNIT 2-W WEBER","WEBER",{"$f":"IF(LEFT(B516,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B516,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12573,42097.597216366019,0.15008530866450023,6318.2308722521002]
[null,"BRADY UNIT 4-W WEBER","WEBER",{"$f":"IF(LEFT(B517,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B517,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28,93.751111274814974,0.15008530866450023,14.070664473320514]
[null,"BRADY UNIT 9-N DK","DAKOTA",{"$f":"IF(LEFT(B518,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B518,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36908,123577.35767610253,0.14999999999999991,18536.603651415367]
[null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B519,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B519,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14236,47665.743575295208,0.15003638814674433,7151.5960043661771]
[null,"BRADY UNIT 19-D DK","DAKOTA",{"$f":"IF(LEFT(B520,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B520,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5248,17571.636856079607,0.14999999999999991,2635.7455284119396]
[null,"BRADY UNIT 21-W PHOS","FRONTIER",{"$f":"IF(LEFT(B521,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B521,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12511,41890.005469971788,0.14999999999999991,6283.5008204957649]
[null,"BRADY UNIT 23-W WEBER","WEBER",{"$f":"IF(LEFT(B522,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B522,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},647,2166.3203212430458,0.15008530866450023,325.13285407994181]
[null,"BRADY UNIT 28-D DK","DAKOTA",{"$f":"IF(LEFT(B523,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B523,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},663,2219.8923848286545,0.14999999999999991,332.98385772429799]
[null,"BRADY UNIT 31-D DK","DAKOTA",{"$f":"IF(LEFT(B524,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B524,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4320,{"$f":"D524*E524","v":14464.45716811431},0.14999999999999991,{"$f":"F524*G524","v":2169.6685752171452}]
[null,"BRADY UNIT 33-W WEBER","WEBER",{"$f":"IF(LEFT(B525,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B525,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19776,66215.070591812168,0.16433090909090903,10881.182745871209]
[null,"BRADY 38-W MID/UPPER WEBER","WEBER",{"$f":"IF(LEFT(B526,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B526,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},44988,150631.24978683484,0.15008530866450023,22607.537618776543]
[null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B527,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B527,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22765,76223.001720398664,0.15003638814674433,11436.223871831695]
[null,"SOUTH BRADY SHALLOW 1 BLAIR","BLAIR",{"$f":"IF(LEFT(B528,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B528,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},305,1021.2174621006631,0.16486662685508496,168.36467826204688]
[null,"BRADY UNIT 45-F FR","FRONTIER",{"$f":"IF(LEFT(B529,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B529,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2092,7004.5473138183188,0.15000020779220791,1050.6835525630995]
[null,"BRADY UNIT 48-F FR","FRONTIER",{"$f":"IF(LEFT(B530,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B530,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6782,22707.858452349825,0.11060606060606054,2511.6267682144489]
[null,"BRADY UNIT 46-F FR","FRONTIER",{"$f":"IF(LEFT(B531,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B531,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2066,6917.4927104917042,0.14999999999999991,1037.623906573755]
[null,"BRADY UNIT 56-W WEBER","WEBER",{"$f":"IF(LEFT(B532,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B532,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11756,39362.073719525884,0.15008530866450023,5907.6689838698549]
[null,"BRADY UNIT 49-D FR","FRONTIER",{"$f":"IF(LEFT(B533,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B533,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5650,18917.634953668021,0.11060606060606054,2092.4050782087343]
[null,"BRADY UNIT 42-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B534,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B534,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},416,1392.8736532258224,0.15003638814674433,208.98173207476324]
[null,"BRADY UNIT 14-W PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B535,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B535,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3,10.044761922301603,0.15498966141121745,1.5568342492938152]
["BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B536,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B536,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40274,134847.58055292492,0.13270636463754512,17895.132195347192]
[null,"MFS STLD 36-1 FR","FRONTIER",{"$f":"IF(LEFT(B537,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B537,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32609,109183.21384144433,0.17500000000000004,19107.062422252762]
[null,"LANSDALE FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B538,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B538,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38248,128064.01800139724,0.1750001354794728,22411.220500290161]
[null,"LANSDALE FED 4-1 DK","DAKOTA",{"$f":"IF(LEFT(B539,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B539,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10785,36110.919110674266,0.1750001354794728,6319.4157366562795]
[null,"LANSDALE FED 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B540,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B540,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53629,179563.51237703758,0.17500000000000002,31423.614665981579]
[null,"LANSDALE FED 10-1 DK","DAKOTA",{"$f":"IF(LEFT(B541,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B541,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42133,141071.98469077781,0.16940006400000002,23897.603235224782]
[null,"LANSDALE FED 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B542,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B542,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7480,25044.939726271998,0.17465000340923315,4374.0988085774434]
[null,"PANDO FEDERAL 32-1 FR","FRONTIER",{"$f":"IF(LEFT(B543,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B543,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18687,62568.822014016689,0.17500000000000004,10949.543852452924]
[null,"PANDO FEDERAL 32-1 DK","DAKOTA",{"$f":"IF(LEFT(B544,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B544,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6915,23153.176230905196,0.17500000000000004,4051.8058404084104]
[null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",{"$f":"IF(LEFT(B545,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B545,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19925,66713.960433953151,0.17908361746350762,11947.377369829648]
[null,"HAGOOD FED 12-1 FR","FRONTIER",{"$f":"IF(LEFT(B546,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B546,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},48051,160886.95170950479,0.16166666666666671,26010.057193036613]
[null,"HALEY FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B547,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B547,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38422,128646.61419289075,0.16656812863792678,21428.425781715163]
[null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B548,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B548,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22857,76531.041086015917,0.20312511999999999,15545.376904321913]
[null,"LANSDALE FED 10-2 FR","FRONTIER",{"$f":"IF(LEFT(B549,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B549,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13651,45707.015000446401,0.17500000000000002,7998.7276250781206]
[null,"LANSDALE FED 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B550,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B550,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1860,6227.7523918269944,0.16940006400000002,1054.981653751646]
[null,"MFS STATE 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B551,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B551,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},93210,312090.75292591081,0.12986945668135103,40531.056517761797]
[null,"LANSDALE FED 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B552,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B552,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53072,177698.53491346358,0.17465000340923315,31035.049728452148]
[null,"LANSDALE FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B553,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B553,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},33375,111747.97638560535,0.1750001354794728,19555.911007037863]
[null,"HALEY FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B554,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B554,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},63220,211676.61624263579,0.16656812863792678,35258.577843944418]
[null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B555,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B555,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16798,56243.970256940782,0.18750015999999997,10545.753422211636]
[null,"PANDO FEDERAL 32-2 FR","FRONTIER",{"$f":"IF(LEFT(B556,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B556,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2152,7205.4425522643505,0.17500000000000004,1260.9524466462617]
[null,"HAGOOD FED 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B557,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B557,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31274,104713.29478602012,0.16166666666666671,16928.649323739923]
[null,"LANSDALE FED 10-3 FR","FRONTIER",{"$f":"IF(LEFT(B558,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B558,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31239,104596.1058969266,0.17500000000000002,18304.318531962155]
[null,"LANSDALE FED 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B559,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B559,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24797,83026.653795770952,0.17500000000000002,14529.664414259918]
[null,"MFS FED 10-3R FR","FRONTIER",{"$f":"IF(LEFT(B560,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B560,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},65626,219732.51530432169,0.13270636463754512,29159.903298700276]
[null,"LANSDALE FED 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B561,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B561,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42126,141048.54691295911,0.17464984122991803,24634.106324058954]
[null,"HAGOOD FED 12-4 FR","FRONTIER",{"$f":"IF(LEFT(B562,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B562,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35780,119800.52719331713,0.16166666666666671,19367.751896252943]
[null,"LANSDALE FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B563,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B563,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41291,138252.75484458517,0.1750001354794728,24194.250828212746]
[null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B564,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B564,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16721,55986.15470093504,0.18750015999999997,10497.412964210071]
[null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",{"$f":"IF(LEFT(B565,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B565,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4178,13989.005103792033,0.18750015999999997,2622.9406952018226]
[null,"HALEY FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B566,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B566,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47040,157501.86694168914,0.16656812863792678,26234.791233456901]
[null,"HALEY FED 4-3 DK","DAKOTA",{"$f":"IF(LEFT(B567,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B567,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25333,84821.317925888841,0.16656328362148606,14128.117234838062]
[null,"LANSDALE FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B568,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B568,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},88084,294927.60305467149,0.1750001354794728,51612.370491203685]
[null,"LANSDALE FED 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B569,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B569,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15852,53076.521997441676,0.17464984122991803,9269.8061398894406]
[null,"LANSDALE FED 28-4 DK","DAKOTA",{"$f":"IF(LEFT(B570,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B570,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7121,23842.916549569905,0.16927521807241153,4036.0148984107554]
[null,"PANDO FEDERAL 32-3 FR","FRONTIER",{"$f":"IF(LEFT(B571,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B571,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18923,63359.009951904416,0.17500000000000004,11087.826741583276]
[null,"PANDO FEDERAL 32-3 DK","DAKOTA",{"$f":"IF(LEFT(B572,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B572,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3343,11193.213035418086,0.17500000000000004,1958.8122811981657]
[null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B573,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B573,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17835,59716.109628083032,0.18750015999999997,11196.780109843106]
[null,"HAGOOD FED 12-3 FR","FRONTIER",{"$f":"IF(LEFT(B574,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B574,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32590,109119.59701593642,0.16166666666666671,17641.001517576391]
[null,"HALEY FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B575,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B575,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37537,125683.40942581177,0.16656812863792678,20934.850308891833]
[null,"PANDO FEDERAL 32-4 FR","FRONTIER",{"$f":"IF(LEFT(B576,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B576,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10250,34319.603234530477,0.17500000000000004,6005.9305660428354]
[null,"MFS STATE 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B577,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B577,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30543,102265.72113095263,0.13270636463754512,13571.312078325704]
[null,"HALEY FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B578,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B578,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50882,170365.85871018341,0.16656812863792678,28377.522269148689]
[null,"LANSDALE FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B579,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B579,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68502,229362.09373383483,0.17113239999999996,39251.285569696105]
[null,"LANSDALE FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B580,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B580,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},58545,196023.5289137158,0.17113239999999996,33545.97695947357]
[null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B581,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B581,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},126895,424876.68804348732,0.17500000000000002,74353.420407610291]
[null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",{"$f":"IF(LEFT(B582,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B582,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},55430,185593.71778439265,0.17500000000000002,32478.900612268717]
[null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",{"$f":"IF(LEFT(B583,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B583,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},81183,271821.30237940373,0.17500000000000002,47568.727916395655]
[null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",{"$f":"IF(LEFT(B584,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B584,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27832,93188.604607166082,0.18749994666666664,17472.858393784725]
[null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",{"$f":"IF(LEFT(B585,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B585,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41140,137747.168494496,0.18749994666666664,25827.586746202342]
[null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",{"$f":"IF(LEFT(B586,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B586,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36467,122100.77767352419,0.18749994666666664,22893.889301744308]
[null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",{"$f":"IF(LEFT(B587,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B587,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},57355,192039.10668453615,0.18749994666666664,36007.322261264831]
[null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",{"$f":"IF(LEFT(B588,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B588,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30844,{"$f":"D588*E588","v":103273.5455771569},0.18749994666666664,{"$f":"F588*G588","v":19363.784287794486}]
[null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",{"$f":"IF(LEFT(B589,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B589,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3164,10593.875574054091,0.21887943372872165,2318.7814866414956]
[null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",{"$f":"IF(LEFT(B590,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B590,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43068,144202.60215656183,0.16954399382898069,24448.685090155075]
[null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",{"$f":"IF(LEFT(B591,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B591,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31933,106919.79415495237,0.16954399382898069,18127.60892040313]
[null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",{"$f":"IF(LEFT(B592,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B592,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18707,62635.7870934987,0.18712338037139509,11720.620213158476]
[null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",{"$f":"IF(LEFT(B593,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B593,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},75436,252578.88679024793,0.17972711100929656,45395.273624755435]
[null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",{"$f":"IF(LEFT(B594,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B594,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42560,142501.68913771876,0.18712284107427321,26665.320929332833]
[null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B595,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B595,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},168978,565781.26003556012,0.13469890909090909,76210.118510869914]
[null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",{"$f":"IF(LEFT(B596,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B596,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5186,17364.045109685372,0.12499962199981253,2170.4990750983648]
[null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",{"$f":"IF(LEFT(B597,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B597,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},160,535.72063585608555,0.12499962199981253,66.96487697950991]
[null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",{"$f":"IF(LEFT(B598,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B598,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3239,10844.994622111632,0.12499962199981253,1355.6202283539537]
["BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B599,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B599,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29736,99563.6801738535,0.17109376661132791,17034.725058630185]
[null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",{"$f":"IF(LEFT(B600,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B600,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5289,17708.915269017729,0.16710545959000112,2959.2564248695958]
[null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",{"$f":"IF(LEFT(B601,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B601,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2908,9736.7225566843554,0.17109406710940669,1665.895462539027]
[null,"LAWLER FEDERAL 1-30 FR","FRONTIER",{"$f":"IF(LEFT(B602,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B602,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2900,9709.936524891551,0.17500027978557234,1699.2416085561695]
[null,"BRUFF UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B603,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B603,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28730,96195.336675908358,0.16710534736842106,16074.755150449881]
[null,"BRUFF UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B604,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B604,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21325,71401.515997693903,0.16710534736842106,11931.575133426513]
[null,"BRUFF UNIT 5 FR","FRONTIER",{"$f":"IF(LEFT(B605,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B605,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5846,19573.892732591725,0.17109376661132791,3348.9710348652161]
[null,"BRUFF UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B606,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B606,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28466,95311.39762674582,0.17109376661132791,16307.186020949923]
[null,"BRUFF UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B607,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B607,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1680,5625.0666764888983,0.17109376661132791,962.41384512034949]
[null,"BRUFF UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B608,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B608,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31293,104776.91161152803,0.17109376661132791,17926.676461518509]
[null,"BRUFF UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B609,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B609,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},738,2471.0114328861946,0.1550036186960351,383.01571393663505]
[null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",{"$f":"IF(LEFT(B610,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B610,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7830,26216.828617207186,0.14919028157450756,3911.2960433917478]
[null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",{"$f":"IF(LEFT(B611,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B611,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},100684,337115.60312833823,0.15499991812808053,52252.890884590917]
[null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",{"$f":"IF(LEFT(B612,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B612,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2737,9164.1711271131626,0.17500000000000004,1603.729947244804]
[null,"BERKLEY FED 1 FR","FRONTIER",{"$f":"IF(LEFT(B613,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B613,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2119,7094.9501711190333,0.1875,1330.3031570848188]
[null,"BERKLEY FED 1 DK","DAKOTA",{"$f":"IF(LEFT(B614,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B614,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23100,77344.666801722356,0.1875,14502.125025322941]
[null,"BRUFF FEDERAL 2-26 FR","FRONTIER",{"$f":"IF(LEFT(B615,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B615,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6365,21311.636545149904,0.13238430899440623,2821.3262775696048]
[null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",{"$f":"IF(LEFT(B616,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B616,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14488,48509.503576768548,0.17109406710940669,8299.6882604076418]
[null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",{"$f":"IF(LEFT(B617,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B617,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10385,34771.617521034052,0.16710527999999999,5810.5208819053005]
[null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",{"$f":"IF(LEFT(B618,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B618,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8288,27750.328937345232,0.17109406710940669,4747.9166415142554]
[null,"WG MCNAMARA (NCT) W2 FR","FRONTIER",{"$f":"IF(LEFT(B619,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B619,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4186,14015.791135584837,0.17500000000000004,2452.7634487273472]
[null,"DONLEY (NCT 1) 2 FR","FRONTIER",{"$f":"IF(LEFT(B620,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B620,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},590,1975.4698447193155,0.15503099666189787,306.2590589023601]
[null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",{"$f":"IF(LEFT(B621,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B621,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6568,21991.332101892312,0.17109406710940669,3762.5864504664132]
[null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",{"$f":"IF(LEFT(B622,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B622,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10282,34426.747361701695,0.16710581305227967,5752.9096086225854]
[null,"BLACKS FORK 26-1 DK","DAKOTA",{"$f":"IF(LEFT(B623,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B623,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5996,20076.130828706806,0.17499999999999996,3513.3228950236903]
[null,"BRUFF UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B624,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B624,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53094,177772.1965008938,0.16710534736842106,29706.684648729064]
[null,"BRUFF UNIT 14 DK","DAKOTA",{"$f":"IF(LEFT(B625,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B625,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18095,60586.65566134917,0.14325871492314249,8679.5664315358172]
[null,"BRUFF UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B626,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B626,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},52043,174253.18157411413,0.17109376661132791,29813.633179522829]
[null,"BRUFF UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B627,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B627,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8627,28885.387034565312,0.17109376661132791,4942.1096677697951]
[null,"BRUFF UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B628,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B628,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21181,70919.367425423421,0.17109376661132791,12133.861698508406]
[null,"BRUFF UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B629,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B629,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5053,16918.727331130001,0.17109376661132791,2894.6887853530511]
[null,"BRUFF UNIT 21 FR","FRONTIER",{"$f":"IF(LEFT(B630,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B630,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23019,77073.4582298202,0.17109376661132791,13186.788274300789]
[null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",{"$f":"IF(LEFT(B631,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B631,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16254,54422.520095030086,0.16876698508613705,9184.7246372279369]
[null,"BRUFF FEDERAL 26-3 FR","FRONTIER",{"$f":"IF(LEFT(B632,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B632,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8077,27043.847348810017,0.13238161126830639,3580.1080869295861]
[null,"BRUFF FEDERAL 26-3 DK","DAKOTA",{"$f":"IF(LEFT(B633,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B633,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7162,23980.194962508031,0.13238430899440623,3174.6015396627668]
[null,"BRUFF FEDERAL 26-4 FR","FRONTIER",{"$f":"IF(LEFT(B634,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B634,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7195,24090.687343653346,0.13238430899440623,3189.2289971898358]
[null,"BRUFF FEDERAL 26-4 DK","DAKOTA",{"$f":"IF(LEFT(B635,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B635,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},757,2534.6282583941047,0.13238430899440623,335.54501054519886]
[null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",{"$f":"IF(LEFT(B636,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B636,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12930,43292.923885119912,0.16710545959000112,7234.4839428178993]
[null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",{"$f":"IF(LEFT(B637,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B637,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1712,5732.2108036601148,0.19557569871587349,1121.0811331125058]
[null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",{"$f":"IF(LEFT(B638,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B638,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6694,22413.212102628979,0.16876698508613705,3782.6102326568111]
[null,"GREEN RIVER FEE 2 FR","FRONTIER",{"$f":"IF(LEFT(B639,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B639,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25363,84921.765545111863,0.12506329406329411,10620.595736742443]
[null,"LAWLER FEDERAL 2-30 FR","FRONTIER",{"$f":"IF(LEFT(B640,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B640,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2142,7171.9600125233455,0.17500027978557234,1255.0950088025224]
[null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",{"$f":"IF(LEFT(B641,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B641,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},754,2524.5834964718033,0.15701492537313433,396.3972892967667]
[null,"BRUFF 149 E 2 DK","DAKOTA",{"$f":"IF(LEFT(B642,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B642,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},406,1359.391113484817,0.15015031152647965,204.11299917607332]
[null,"BERKLEY FED 2 FR","FRONTIER",{"$f":"IF(LEFT(B643,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B643,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8961,30003.703861914892,0.1875,5625.6944741090419]
[null,"BERKLEY FED 2 DK","DAKOTA",{"$f":"IF(LEFT(B644,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B644,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15935,53354.427077292021,0.1875,10003.955076992253]
[null,"BRUFF UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B645,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B645,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31022,103869.53478454679,0.1708855291139309,17749.800410475131]
[null,"BRUFF UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B646,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B646,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30793,103102.78462447776,0.17109376661132791,17640.243769518405]
[null,"BRUFF FEDERAL 5A FR","FRONTIER",{"$f":"IF(LEFT(B647,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B647,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9904,33161.107359491696,0.12500138599789337,4145.1843811614044]
[null,"BRUFF FEDERAL 5A DK","DAKOTA",{"$f":"IF(LEFT(B648,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B648,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1750,5859.444454675936,0.12505732991285853,732.766478274478]
[null,"BRUFF UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B649,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B649,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29302,98110.537949093865,0.1708855291139309,16765.671189083303]
[null,"BRUFF UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B650,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B650,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39134,131030.57102245033,0.17109376661132791,22418.513937464144]
[null,"BRUFF UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B651,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B651,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20632,69081.175993642231,0.17109376661132791,11819.358602692293]
[null,"BRUFF UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B652,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B652,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50799,{"$f":"D652*E652","v":170087.95363033307},0.17109376661132791,{"$f":"F652*G652","v":29100.988641826571}]
[null,"BRUFF UNIT 24 FR","FRONTIER",{"$f":"IF(LEFT(B653,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B653,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25818,86445.221103327596,0.17109376661132791,14790.23848411737]
[null,"BRUFF UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B654,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B654,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32782,109762.46177896373,0.17109376661132791,18779.673018294819]
[null,"BRUFF UNIT 27 FR","FRONTIER",{"$f":"IF(LEFT(B655,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B655,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39838,133387.74182021711,0.17109376661132791,22821.81116780029]
[null,"BRUFF FEDERAL 3A FR","FRONTIER",{"$f":"IF(LEFT(B656,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B656,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8727,29220.212431975364,0.12494405241935486,3650.8917538054143]
[null,"BRUFF FEDERAL 4A FR","FRONTIER",{"$f":"IF(LEFT(B657,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B657,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10601,35494.840379439767,0.12494405241935486,4434.8691969853553]
[null,"CHAMPLIN 149 AMOCO L 3 FR","FRONTIER",{"$f":"IF(LEFT(B658,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B658,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14357,48070.882306161373,0.16710527999999999,8032.8982476181418]
[null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",{"$f":"IF(LEFT(B659,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B659,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5121,17146.408601368839,0.17109406710940669,2933.6487839279084]
[null,"LAWLER FEDERAL 30-3 FR","FRONTIER",{"$f":"IF(LEFT(B660,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B660,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2026,6783.5625515276834,0.17500027978557234,1187.1253444602755]
[null,"BRUFF UNIT 32 FR","FRONTIER",{"$f":"IF(LEFT(B661,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B661,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28094,94065.847148380417,0.17109376661132791,16094.080098101844]
[null,"BRUFF UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B662,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B662,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30119,100846.061445934,0.17109376661132791,17254.132500702264]
[null,"BRUFF UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B663,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B663,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13946,46694.749922806055,0.17109376661132791,7989.1806452669016]
[null,"GOVT UNIT 1-12 #2  FR","FRONTIER",{"$f":"IF(LEFT(B664,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B664,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6648,22259.192419820352,0.17500000000000004,3895.3586734685628]
[null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",{"$f":"IF(LEFT(B665,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B665,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31323,104877.35923075104,0.17109406710940669,17943.893938483474]
[null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",{"$f":"IF(LEFT(B666,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B666,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16690,55882.358827737924,0.16710545959000112,9338.2472548825026]
[null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",{"$f":"IF(LEFT(B667,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B667,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9930,33248.161962818311,0.149197957452951,4960.5578539173903]
[null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",{"$f":"IF(LEFT(B668,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B668,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3489,11682.058115636764,0.19556701809666666,2284.6252709070468]
[null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",{"$f":"IF(LEFT(B669,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B669,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26563,88939.670314032497,0.14999805261067006,13340.777346939896]
[null,"WG MCNAMARA 4 FR","FRONTIER",{"$f":"IF(LEFT(B670,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B670,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12592,42161.214041873929,0.17500000000000004,7378.2124573279398]
[null,"WG MCNAMARA 4 DK","DAKOTA",{"$f":"IF(LEFT(B671,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B671,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28018,93811.379846348776,0.15735303529411765,14761.505363952396]
[null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",{"$f":"IF(LEFT(B672,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B672,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3407,11407.501289760521,0.15500332882010159,1768.200673432483]
[null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",{"$f":"IF(LEFT(B673,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B673,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2676,8959.927634693031,0.14999805261067006,1343.9716967364818]
[null,"BRUFF UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B674,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B674,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21622,72395.94742800176,0.16710534736842106,12097.749943022183]
[null,"GREEN RIVER FEE 4 FR","FRONTIER",{"$f":"IF(LEFT(B675,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B675,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},52078,174370.37046320766,0.12506329406329411,21807.332917165673]
[null,"LAWLER FED 30-4 FR","FRONTIER",{"$f":"IF(LEFT(B676,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B676,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2634,8819.3009677808077,0.17500027978557234,1543.3801368748102]
[null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",{"$f":"IF(LEFT(B677,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B677,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6870,23002.504802070674,0.16710545959000112,3843.8441366712277]
[null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",{"$f":"IF(LEFT(B678,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B678,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3002,10051.458430249804,0.19557569871587349,1965.8210056096625]
[null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",{"$f":"IF(LEFT(B679,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B679,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17023,56997.327401113398,0.17109406710940669,9751.904559422921]
[null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",{"$f":"IF(LEFT(B680,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B680,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3104,10392.980335608059,0.149197957452951,1550.6114379214077]
[null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",{"$f":"IF(LEFT(B681,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B681,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2866,9596.0958897721321,0.19556701809666666,1876.679858532415]
[null,"BRUFF UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B682,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B682,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1790,5993.3746136399568,0.15499887791741471,928.96634005291219]
[null,"BRUFF UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B683,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B683,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2686,8993.4101744340351,0.15499887791741471,1393.9684856883364]
[null,"BRUFF UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B684,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B684,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1968,6589.3638210298523,0.15499887791741471,1021.3439984492354]
[null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",{"$f":"IF(LEFT(B685,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B685,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29496,98760.099220069373,8.9597349720777278E-2,8848.6431482792195]
[null,"BRUFF UNIT 36 DK","DAKOTA",{"$f":"IF(LEFT(B686,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B686,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27391,91712.024604587743,0.14119600737762761,12949.371702686536]
[null,"BRUFF UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B687,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B687,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3522,11792.550496782083,0.15500124831337442,1827.8600477997265]
[null,"BERKLEY FED 4 FR","FRONTIER",{"$f":"IF(LEFT(B688,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B688,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17268,57817.649624768033,0.1875,10840.809304644006]
[null,"WG MCNAMARA 3 FR","FRONTIER",{"$f":"IF(LEFT(B689,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B689,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25547,85537.844276346354,0.17500000000000004,14969.122748360616]
[null,"WG MCNAMARA 3 DK","DAKOTA",{"$f":"IF(LEFT(B690,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B690,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18581,62213.907092762034,0.15735303529411765,9789.5471185523402]
[null,"DONLEY (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B691,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B691,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},283,947.55587467045132,0.15503099666189787,146.90053164299647]
[null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",{"$f":"IF(LEFT(B692,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B692,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},452,1513.4107962934415,0.15500000000000008,234.57867342548357]
[null,"BRUFF 21-15 FR","FRONTIER",{"$f":"IF(LEFT(B693,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B693,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23351,78185.07854922158,0.16710527999999999,13065.139442789665]
[null,"BRUFF UNIT 539-16E FR","FRONTIER",{"$f":"IF(LEFT(B694,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B694,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22302,74672.760130390117,0.16710534736842106,12478.217520547623]
[null,"BRUFF UNIT 539-16E DK","DAKOTA",{"$f":"IF(LEFT(B695,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B695,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},359,1202.0231767020919,0.14093007033656918,169.40121083881212]
[null,"TRIPP 14-7 FR","FRONTIER",{"$f":"IF(LEFT(B696,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B696,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1287,4309.202864667388,0.15500964976586223,667.96802682214206]
[null,"TRIPP 14-7 DK","DAKOTA",{"$f":"IF(LEFT(B697,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B697,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54,180.80571460142886,0.13019328439125724,23.539689820668318]
[null,"BRUFF UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B698,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B698,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46903,157043.15614723737,0.17109376661132791,26869.105105761759]
[null,"BRUFF UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B699,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B699,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43975,147239.468511071,0.17109376661132791,25191.755261409147]
[null,"BRUFF UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B700,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B700,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32499,108814.90590429328,0.17109376661132791,18617.552114622762]
[null,"FABIAN DITCH 531-09E FR","MESAVERDE",{"$f":"IF(LEFT(B701,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B701,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13825,46289.61119193989,0.16710545959000112,7735.2467524715748]
[null,"STATE OF WYOMING 24-06D FR","FRONTIER",{"$f":"IF(LEFT(B702,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B702,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2289,7664.1533467161235,0.15500423181814293,1187.9762020441819]
[null,"DONLEY 26-10 FR","MESAVERDE",{"$f":"IF(LEFT(B703,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B703,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},746,2497.7974646789989,0.15500331169691342,387.16687897339898]
[null,"STATE OF WYOMING 24-09 FR","MESAVERDE",{"$f":"IF(LEFT(B704,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B704,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},367,1228.8092084948962,0.15502414678372017,190.4950991068998]
[null,"KOBUS 631-15E FR","MESAVERDE",{"$f":"IF(LEFT(B705,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B705,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9641,32280.516564303252,0.17109406710940669,5523.0048673792153]
[null,"MCNAMARA 34-6 FR","MESAVERDE",{"$f":"IF(LEFT(B706,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B706,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9198,30797.240053776717,0.17147677545210113,5281.0114172459253]
[null,"MCNAMARA 34-6 DK","MESAVERDE",{"$f":"IF(LEFT(B707,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B707,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18596,62264.130902373545,0.15639283631941298,9737.6640327854093]
[null,"MCNAMARA 34-9 FR","MESAVERDE",{"$f":"IF(LEFT(B708,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B708,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},983,3291.3336565408254,0.17500159999999998,575.9886560284948]
[null,"MCNAMARA 34-9 DK","MESAVERDE",{"$f":"IF(LEFT(B709,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B709,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1217,4074.8250864803508,0.15735303529411765,641.18609565029863]
[null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",{"$f":"IF(LEFT(B710,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B710,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25411,85082.481735868685,0.16166719304507729,13755.045999546945]
[null,"HAGOOD FED 12-5 FR","FRONTIER",{"$f":"IF(LEFT(B711,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B711,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40074,134177.92975810482,0.16166677333333332,21692.112956539451]
[null,"HAGOOD FED 12-5 DK","DAKOTA",{"$f":"IF(LEFT(B712,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B712,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32913,110201.08304957089,0.16166677333333332,17815.853514462819]
[null,"CHAMPLIN BORDER 35-05 FR","FRONTIER",{"$f":"IF(LEFT(B713,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B713,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1833,6137.34953452628,0.1550786838340486,951.77208804384634]
[null,"FABIAN DITCH 559-27E FR","FRONTIER",{"$f":"IF(LEFT(B714,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B714,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17622,59002.931531599621,0.15499700777977254,9145.2778376327333]
[null,"FABIAN DITCH 559-27E DK","DAKOTA",{"$f":"IF(LEFT(B715,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B715,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7017,23494.698136263451,0.16596204625284744,3899.2281787872435]
[null,"CHAMPLIN 358B 6-29 FR","DAKOTA",{"$f":"IF(LEFT(B716,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B716,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6166,{"$f":"D716*E716","v":20645.334004303895},0.17500000000000004,{"$f":"F716*G716","v":3612.9334507531826}]
[null,"CHAMPLIN 358B 6-29 DK","DAKOTA",{"$f":"IF(LEFT(B717,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B717,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4653,15579.425741489787,0.17500000000000004,2726.3995047607136]
[null,"KOBUS 618-09E FR","FRONTIER",{"$f":"IF(LEFT(B718,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B718,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16002,53578.760093556753,0.17108586085860852,9166.5682943430184]
[null,"FABIAN DITCH 533-09E FR","FRONTIER",{"$f":"IF(LEFT(B719,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B719,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14010,46909.03817714849,0.16710545959000112,7838.7563835173069]
[null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B720,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B720,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},919,3077.0454021983915,0.15500000000000008,476.94203734075091]
[null,"CHAMPLIN 149 J6 FR","FRONTIER",{"$f":"IF(LEFT(B721,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B721,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5548,18576.113048309766,0.15499700777977254,2879.241938666803]
[null,"CHAMPLIN 149 J6 DK","DAKOTA",{"$f":"IF(LEFT(B722,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B722,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2757,9231.1362065951744,0.13019404070020213,1201.8389229905615]
[null,"HALEY FED 4-6 FR","FRONTIER",{"$f":"IF(LEFT(B723,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B723,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19340,64755.231859104337,0.16656812863792678,10786.157790286066]
[null,"HALEY FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B724,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B724,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29305,98120.582711016163,0.16656812863792678,16343.761843036875]
[null,"HALEY FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B725,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B725,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31693,106116.21320116824,0.16656812863792678,17675.579051061854]
[null,"LANSDALE FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B726,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B726,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34947,117011.43163289138,0.17113239999999996,20024.447122772617]
[null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",{"$f":"IF(LEFT(B727,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B727,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},56444,188988.84731413057,0.17500000000000002,33073.048279972856]
[null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",{"$f":"IF(LEFT(B728,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B728,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12630,42288.447692889749,0.16828915504336733,7116.6871303320522]
[null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",{"$f":"IF(LEFT(B729,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B729,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},51043,170904.92760001359,0.17750914285714284,30337.187208340467]
[null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",{"$f":"IF(LEFT(B730,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B730,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15245,51044.131835162647,0.17750914285714284,9060.8000899467188]
[null,"PANDO FEDERAL 32-8 FR","FRONTIER",{"$f":"IF(LEFT(B731,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B731,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20893,69955.070280882472,0.17500000000000004,12242.137299154436]
[null,"PANDO FEDERAL 32-8 DK","DAKOTA",{"$f":"IF(LEFT(B732,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B732,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12275,41099.81753208406,0.17500000000000004,7192.468068114712]
[null,"BRUFF UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B733,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B733,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},151108,505947.96151838358,0.17109376661132791,86564.542445503437]
[null,"BRUFF UNIT 48 DK","DAKOTA",{"$f":"IF(LEFT(B734,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B734,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77843,260638.13410590793,0.20039264749509189,52229.965731663695]
[null,"BRUFF UNIT 50 FR","FRONTIER",{"$f":"IF(LEFT(B735,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B735,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},197189,660238.85289891029,0.16442297418638252,108558.43586704433]
[null,"BRUFF UNIT 51 DK","DAKOTA",{"$f":"IF(LEFT(B736,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B736,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},275735,923230.80954861094,0.20039264749509189,185008.66617448311]
[null,"FABIAN DITCH 549-21E FR","FRONTIER",{"$f":"IF(LEFT(B737,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B737,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29627,99198.72049067654,0.16580913432087141,16448.053970297166]
[null,"FABIAN DITCH 549-21E DK","DAKOTA",{"$f":"IF(LEFT(B738,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B738,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7409,24807.213694110862,0.16823366673644055,4173.4085212747113]
[null,"KOBUS 606-03E DK","DAKOTA",{"$f":"IF(LEFT(B739,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B739,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39223,131328.56562614528,0.17500006400000004,22982.50738960363]
[null,"FABIAN DITCH 558-27E FR","FRONTIER",{"$f":"IF(LEFT(B740,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B740,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},325,1088.1825415826738,0.15499700777977254,168.66503786350236]
[null,"FABIAN DITCH 558-27E DK","DAKOTA",{"$f":"IF(LEFT(B741,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B741,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1724,5772.3898513493214,0.15242001129481419,879.82772634073444]
[null,"KOBUS 645-15E FR","FRONTIER",{"$f":"IF(LEFT(B742,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B742,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15381,51499.494375640323,0.17109287109287116,8811.1963525594729]
[null,"KOBUS 649-11E DK","DAKOTA",{"$f":"IF(LEFT(B743,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B743,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27561,92281.22778018484,0.16405307716003781,15139.019381445689]
[null,"BRUFF UNIT 614-09E FR","FRONTIER",{"$f":"IF(LEFT(B744,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B744,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41191,137917.92944717512,0.17108541085410861,23595.745623617921]
[null,"BRUFF UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B745,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B745,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},184650,618255.09631766367,0.16249999999999998,100466.45315162033]
[null,"BRUFF UNIT 53 FR","FRONTIER",{"$f":"IF(LEFT(B746,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B746,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},95190,318720.2957946299,0.16249999999999998,51792.048066627351]
[null,"BRUFF UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B747,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B747,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60316,201953.28670184786,0.16249999999999998,32817.40908905027]
[null,"BRUFF UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B748,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B748,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16685,55865.617557867423,0.17109376661132791,9558.2589320434708]
[null,"BRUFF UNIT 55 DK","DAKOTA",{"$f":"IF(LEFT(B749,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B749,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16680,55848.876287996914,0.20039264749509189,11191.704178977561]
[null,"BRUFF UNIT 56 FR","FRONTIER",{"$f":"IF(LEFT(B750,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B750,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26796,89719.81348999792,0.16249999999999998,14579.46969212466]
[null,"BRUFF UNIT 56 DK","DAKOTA",{"$f":"IF(LEFT(B751,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B751,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},140671,471002.2347906963,0.17292019999999997,81445.800640454152]
[null,"FABIAN DITCH 580-13E DK","DAKOTA",{"$f":"IF(LEFT(B752,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B752,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29072,97340.43953505074,0.14255602494634376,13876.466126646759]
[null,"KOBUS 616-09E FR","FRONTIER",{"$f":"IF(LEFT(B753,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B753,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},76454,255987.40933588229,0.17108541085410861,43795.7110997083]
[null,"KOBUS 616-09E DK","DAKOTA",{"$f":"IF(LEFT(B754,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B754,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},776,2598.2450839020148,0.17500002709589457,454.69296008462749]
[null,"KOBUS 630-15E FR","FRONTIER",{"$f":"IF(LEFT(B755,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B755,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80685,270153.87190030166,0.17109287109287116,46221.40158027834]
[null,"KOBUS 630-15E DK","DAKOTA",{"$f":"IF(LEFT(B756,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B756,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},695,2327.0365119998714,0.16939980800000001,394.19953834176795]
[null,"KOBUS 617-09E FR","FRONTIER",{"$f":"IF(LEFT(B757,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B757,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},498,1667.4304791020663,0.17109287109287116,285.28546801733421]
[null,"KOBUS 617-09E DK","DAKOTA",{"$f":"IF(LEFT(B758,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B758,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40756,136461.43896844139,0.17500006503016102,23880.760693586592]
[null,"BRUFF UNIT 63 FR","FRONTIER",{"$f":"IF(LEFT(B759,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B759,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},88046,294800.36940365564,0.17109376661132791,50438.505599682314]
[null,"BRUFF UNIT 71 FR","FRONTIER",{"$f":"IF(LEFT(B760,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B760,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35552,119037.12528722221,0.1710943261226508,20366.576734594837]
[null,"BRUFF UNIT 71 DK","DAKOTA",{"$f":"IF(LEFT(B761,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B761,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60531,202673.16130627945,0.17013638270803791,34482.078536653062]
[null,"BERKLEY FED 3 DK","DAKOTA",{"$f":"IF(LEFT(B762,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B762,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19562,65498.544241354655,0.1875,12280.977045253998]
[null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",{"$f":"IF(LEFT(B763,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B763,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2402,8042.5060457894842,0.17109406710940669,1376.0250691261151]
["BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",{"$f":"IF(LEFT(B764,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B764,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36950,123717.98434301476,0.1768634957733049,21881.195200932594]
["CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B765,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B765,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39261,139307.99927716109,0.1620568239947886,22575.811919925032]
[null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B766,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B766,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},95682,339504.0367498874,0.1620568239947886,55018.945929096742]
[null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",{"$f":"IF(LEFT(B767,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B767,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},74102,262932.71598879783,0.1620568239947886,42610.040877468353]
[null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B768,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B768,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},93503,331772.39134032233,0.1620568239947886,53765.98002976874]
[null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B769,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B769,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},12142,43082.899753528691,0.1620568239947886,6981.8779025427202]
[null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B770,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B770,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},28169,99950.766196437966,0.1620568239947886,16197.703725640413]
[null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B771,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B771,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},3252,11538.921923774938,0.1620568239947886,1869.9610392908028]
[null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B772,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B772,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},100944,358174.9491616044,0.1620568239947886,58044.694695624479]
[null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B773,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B773,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},2791,9903.1768417145922,0.1620568239947886,1604.8773864270081]
[null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",{"$f":"IF(LEFT(B774,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B774,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},41483,147192.2196076125,0.1620568239947886,23853.503626353129]
[null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",{"$f":"IF(LEFT(B775,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B775,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},367729,1304795.8856420156,0.1620568239947886,211451.07718861243]
[null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B776,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B776,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},36906,130951.86116815434,0.1620568239947886,21221.642717117578]
[null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B777,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B777,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},57034,202371.1171588499,0.1620568239947886,32795.620515040478]
[null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B778,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B778,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},90622,321549.87164093868,0.1620568239947886,52109.350954062465]
[null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",{"$f":"IF(LEFT(B779,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B779,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},42916,152276.86755249856,0.1620568239947886,24677.505523432996]
[null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B780,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B780,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},173794,{"$f":"D780*E780","v":616665.25117482839},0.1620568239947886,{"$f":"F780*G780","v":99934.812073341265}]
[null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B781,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B781,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31913,113235.42907547037,0.1620568239947886,18350.57399965787]
[null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",{"$f":"IF(LEFT(B782,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B782,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},151,535.7863500891807,0.1620568239947886,86.827834235212549]
[null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",{"$f":"IF(LEFT(B783,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B783,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},167907,595776.68002929853,0.1620568239947886,96549.676575707519]
[null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",{"$f":"IF(LEFT(B784,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B784,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},53725,190629.94475855122,0.1620568239947886,30892.88340587281]
[null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",{"$f":"IF(LEFT(B785,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B785,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14269,50630.03595644053,0.1620568239947886,8204.9428258427015]
[null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",{"$f":"IF(LEFT(B786,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B786,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},19838,70390.262338206405,0.1620568239947886,11407.222354689711]
[null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B787,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B787,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},20267,71912.463293095541,0.1620568239947886,11653.90540692088]
[null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",{"$f":"IF(LEFT(B788,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B788,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},53703,190551.88317112101,0.1620568239947886,30880.232992937876]
[null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B789,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B789,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39735,140989.87166088476,0.1620568239947886,22848.370816795836]
[null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B790,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B790,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33980,120569.67003993617,0.1620568239947886,19539.137796771673]
[null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B791,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B791,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},52397,185917.86348094573,0.1620568239947886,30129.258479618758]
[null,"CANYON CREEK UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B792,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B792,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},30207,107182.10779565485,0.1620568239947886,17369.591978430897]
[null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B793,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B793,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},61592,218544.05877280014,0.1620568239947886,35416.55606765041]
[null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B794,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B794,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},126788,449876.02486825862,0.1620568239947886,72905.47978155053]
[null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B795,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B795,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},21328,75677.160759616207,0.1620568239947886,12264.000321646447]
[null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",{"$f":"IF(LEFT(B796,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B796,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},47074,167030.50757680857,0.1620568239947886,27068.433568135071]
[null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B797,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B797,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},77022,273293.61759317137,0.1620568239947886,44289.095685195636]
[null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",{"$f":"IF(LEFT(B798,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B798,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},65222,231424.22069878507,0.1620568239947886,37503.874201914121]
[null,"CANYON CREEK UNIT 40W MESA","MESAVERDE",{"$f":"IF(LEFT(B799,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B799,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},103713,368000.06441588874,0.1620568239947886,59636.921669116549]
[null,"CANYON CREEK UNIT 44W MESA","MESAVERDE",{"$f":"IF(LEFT(B800,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B800,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},218055,773714.52032249211,0.1620568239947886,125385.71784211439]
[null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B801,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B801,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},304745,1081312.6573372674,0.1620568239947886,175234.0949934427]
[null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",{"$f":"IF(LEFT(B802,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B802,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},218482,775229.62476943305,0.1620568239947886,125631.25085680603]
[null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",{"$f":"IF(LEFT(B803,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B803,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},116875,414702.18322300003,0.1620568239947886,67205.318716824288]
[null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",{"$f":"IF(LEFT(B804,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B804,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},130918,464530.31378129381,0.1620568239947886,75280.307300699045]
[null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",{"$f":"IF(LEFT(B805,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B805,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},94546,335473.22023530916,0.1620568239947886,54365.724606638447]
[null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",{"$f":"IF(LEFT(B806,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B806,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},155972,553428.2688484086,0.1620568239947886,89686.827558507095]
[null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",{"$f":"IF(LEFT(B807,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B807,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},55887,198301.26985055659,0.1620568239947886,32136.07398611473]
[null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",{"$f":"IF(LEFT(B808,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B808,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},153114,543287.35899042932,0.1620568239947886,88043.423914505533]
[null,"CANYON CREEK 2D-4W MESA","MESAVERDE",{"$f":"IF(LEFT(B809,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B809,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},59385,210713.06225196025,0.1620568239947886,34147.489642768858]
[null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",{"$f":"IF(LEFT(B810,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B810,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},244502,867555.1931755289,0.1620568239947886,140593.23924621151]
[null,"CANYON CREEK 13B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B811,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B811,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},36727,130316.72370679035,0.1620568239947886,21118.714357328819]
[null,"CANYON CREEK 2A-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B812,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B812,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},329685,1169806.1114513348,0.1620568239947886,189575.06311149703]
[null,"CANYON CREEK 11B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B813,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B813,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},44124,156563.158353212,0.1620568239947886,25372.128197314694]
[null,"CANYON CREEK 2A-25D MESA","FORT UNION",{"$f":"IF(LEFT(B814,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B814,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},312270,1108013.2684923741,0.16205668241123022,179560.95435949785]
[null,"CANYON CREEK 11D-25D MESA","FORT UNION",{"$f":"IF(LEFT(B815,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B815,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},344400,1222018.6686802241,0.16205668241123022,198036.29129090544]
[null,"CANYON CREEK 8C-25D MESA","FORT UNION",{"$f":"IF(LEFT(B816,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B816,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},328657,1166158.5063659595,0.16205668241123022,188983.7787073029]
[null,"CANYON CREEK 7B-25W MESA","FORT UNION",{"$f":"IF(LEFT(B817,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B817,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},335417,1190144.703230879,0.16205668241123022,192870.90219489441]
[null,"CANYON CREEK 3A-25D MESA","FORT UNION",{"$f":"IF(LEFT(B818,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B818,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},334996,1188650.8883077828,0.1620568239947886,192628.9877977435]
[null,"CANYON CREEK UNIT 72 MESA","FORT UNION",{"$f":"IF(LEFT(B819,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B819,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},235080,834123.54423155368,0.16205668241123022,135175.29429926263]
[null,"CANYON CREEK UNIT 73 MESA","FORT UNION",{"$f":"IF(LEFT(B820,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B820,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},313158,1111164.1180213753,0.16205668241123022,180071.57058094474]
[null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",{"$f":"IF(LEFT(B821,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B821,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},276160,979885.81748760364,0.16205668241123022,158797.04472385728]
[null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",{"$f":"IF(LEFT(B822,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B822,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},314255,1115056.5526309635,0.16205668241123022,180702.36562027727]
[null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",{"$f":"IF(LEFT(B823,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B823,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},276809,982188.63431679492,0.16205668241123022,159170.23157939679]
[null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",{"$f":"IF(LEFT(B824,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B824,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},402177,1427026.1385418307,0.16205668241123022,231259.12172619769]
[null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",{"$f":"IF(LEFT(B825,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B825,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},321406,1140430.1167997564,0.16205668241123022,184814.32125042033]
[null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",{"$f":"IF(LEFT(B826,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B826,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},298440,1058940.9160305636,0.16205668241123022,171608.45172142226]
[null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",{"$f":"IF(LEFT(B827,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B827,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},274311,973325.09588949184,0.1620609299179793,157737.97015235742]
[null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",{"$f":"IF(LEFT(B828,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B828,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},255025,904893.46974498883,0.16205668241123022,146644.03364245981]
[null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",{"$f":"IF(LEFT(B829,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B829,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},350908,1245110.7055436706,0.16205668241123022,201778.51017511342]
[null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B830,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B830,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},194694,690823.75923352956,0.16205668241123022,111952.60655224028]
[null,"CANYON CREEK 33 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B831,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B831,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},74030,262677.24170266261,0.1620568239947886,42568.639526044935]
[null,"CANYON CREEK 39 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B832,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B832,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},83022,294583.14143777458,0.1620568239947886,47739.20830381335]
[null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",{"$f":"IF(LEFT(B833,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B833,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},146812,520926.26244564774,0.16205668241123022,84419.581872823503]
[null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",{"$f":"IF(LEFT(B834,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B834,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},136352,483811.52587655612,0.16205668241123022,78404.890795869753]
[null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",{"$f":"IF(LEFT(B835,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B835,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},131219,465598.33822749805,0.16205668241123022,75453.3220293302]
[null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",{"$f":"IF(LEFT(B836,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B836,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},146878,521160.44720793836,0.16205668241123022,84457.533078471577]
[null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",{"$f":"IF(LEFT(B837,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B837,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},135203,479734.5820603146,0.16205668241123022,77744.194806632673]
[null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",{"$f":"IF(LEFT(B838,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B838,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},148701,527628.91420272365,0.16205668241123022,85505.791379933027]
[null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",{"$f":"IF(LEFT(B839,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B839,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},141673,502691.78527274507,0.16205668241123022,81464.562996679582]
["CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B840,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B840,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15745,55867.25882221292,0.13238478908931198,7395.9752761766613]
[null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B841,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B841,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},85170,302204.79097414255,0.13238478908931198,40007.317514891474]
[null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",{"$f":"IF(LEFT(B842,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B842,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},11192,39712.058478133185,0.13238478908931198,5257.2724859300852]
[null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B843,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B843,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},799,2835.0549253063273,0.13238478908931198,375.31814834329327]
[null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",{"$f":"IF(LEFT(B844,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B844,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},97758,{"$f":"D844*E844","v":346870.21200012008},0.13238478908931198,{"$f":"F844*G844","v":45920.339857000828}]
[null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B845,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B845,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15847,56229.180727571176,0.13238478908931198,7443.8882312843161]
[null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",{"$f":"IF(LEFT(B846,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B846,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},111648,396155.45970037649,0.13238478908931198,52444.956979013776]
[null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B847,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B847,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},17414,61789.294704986714,0.13238478908931198,8179.9627474970075]
[null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",{"$f":"IF(LEFT(B848,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B848,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5077,18014.485426508414,0.13238478908931198,2384.8438537408006]
[null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",{"$f":"IF(LEFT(B849,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B849,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},180422,640183.07851516665,0.13238478908931198,84750.501827776781]
[null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",{"$f":"IF(LEFT(B850,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B850,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},84041,298198.81223738304,0.13238478908931198,39476.986864729297]
[null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B851,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B851,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},24163,85736.460776191219,0.13238478908931198,11350.203277120143]
[null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B852,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B852,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},12120,43004.838166098481,0.13238478908931198,5693.1864304389419]
[null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B853,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B853,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1651,5858.1673112399831,0.13238478908931198,775.53224394840697]
[null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",{"$f":"IF(LEFT(B854,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B854,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},6206,22020.46416326792,0.13238478908931198,2915.1745039029761]
[null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B855,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B855,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5452,19345.080666796115,0.13238478908931198,2560.9944239895303]
[null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",{"$f":"IF(LEFT(B856,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B856,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},30884,109584.27573612092,0.13238478908931198,14507.291230831377]
[null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B857,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B857,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26151,92790.389676703082,0.13238478908931198,12284.03616686541]
[null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B858,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B858,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},25655,91030.455705549219,0.13238478908931198,12051.047679283089]
[null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",{"$f":"IF(LEFT(B859,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B859,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5453,19348.628920770218,0.13238161126830639,2561.4026723641136]
[null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",{"$f":"IF(LEFT(B860,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B860,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},17072,60575.791845844331,0.13238478908931198,8019.3134274301656]
[null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B861,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B861,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7940,28173.136554358247,0.13238478908931198,3729.6947407331022]
[null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",{"$f":"IF(LEFT(B862,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B862,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},574,2036.6977811337069,0.13238478908931198,269.62780619405549]
[null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B863,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B863,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16990,60284.835019968086,0.13238478908931198,7980.7951694024441]
[null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B864,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B864,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},28509,101157.17254763214,0.13238478908931198,13391.67095258942]
[null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B865,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B865,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4775,16942.912726330054,0.13238478908931198,2242.9839278338241]
[null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",{"$f":"IF(LEFT(B866,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B866,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27057,96005.107777238169,0.13238478908931198,12709.61594458634]
[null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B867,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B867,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32218,114317.64653757102,0.13238478908931198,15133.917526062856]
[null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",{"$f":"IF(LEFT(B868,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B868,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32372,114864.07764958251,0.13238360026222168,15206.120140051124]
[null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B869,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B869,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32955,116932.70971648312,0.13238478908931198,15480.112113458359]
[null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",{"$f":"IF(LEFT(B870,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B870,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7407,26281.91718616266,0.13238478908931198,3479.3260635529073]
[null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B871,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B871,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31617,112185.14589913661,0.13238478908931198,14851.606878810893]
[null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B872,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B872,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16381,58123.948349740858,0.13238478908931198,7694.7266433185068]
[null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",{"$f":"IF(LEFT(B873,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B873,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},24498,86925.125857514897,0.13238360026222168,11507.461114264561]
[null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",{"$f":"IF(LEFT(B874,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B874,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},11005,39048.534984976388,0.13238360026222168,5169.3856462764925]
[null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B875,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B875,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},18604,66011.716934166354,0.13238478908931198,8738.9472237529772]
[null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B876,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B876,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},50016,177469.47076861234,0.13238478908931198,23494.258457494561]
[null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B877,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B877,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4413,15658.444787705659,0.17908361746350762,2804.1709364349349]
[null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",{"$f":"IF(LEFT(B878,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B878,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39704,140879.87578768763,0.17908361746350762,25229.277783868722]
[null,"CHURCH BUTTES UNIT 47 FR","FRONTIER",{"$f":"IF(LEFT(B879,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B879,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1359,4822.0771508026264,0.13238478908931198,638.36966658139613]
[null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B880,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B880,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},13801,48969.453096561483,0.13238478908931198,6482.8107200072473]
[null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B881,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B881,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},38316,135954.8992716361,0.13238478908931198,17998.360665734199]
[null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",{"$f":"IF(LEFT(B882,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B882,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32181,114186.3611405293,0.13238478908931198,15116.53733646498]
[null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",{"$f":"IF(LEFT(B883,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B883,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},123733,439036.10897738149,0.13238478908931198,58121.702689562837]
[null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",{"$f":"IF(LEFT(B884,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B884,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14562,51669.674370851986,0.13238478908931198,6840.2789438986683]
[null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",{"$f":"IF(LEFT(B885,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B885,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},19760,70113.49852822657,0.13238478908931198,9281.96071497306]
[null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B886,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B886,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31874,113097.04717048045,0.13238478908931198,14972.328736288022]
[null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",{"$f":"IF(LEFT(B887,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B887,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},11334,40215.910542455458,0.13238498342330993,5323.982650516281]
[null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",{"$f":"IF(LEFT(B888,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B888,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15407,54667.948978966939,0.13238478908931198,7237.204895525806]
[null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",{"$f":"IF(LEFT(B889,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B889,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16070,57020.441363795595,0.13238478908931198,7548.6391037255607]
[null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",{"$f":"IF(LEFT(B890,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B890,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8936,31707.197512562379,0.13238478908931198,4197.5506553137284]
[null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",{"$f":"IF(LEFT(B891,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B891,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},13438,47681.436903962989,0.13238478908931198,6312.2969680064771]
[null,"CHURCH BUTTES UNIT 82 FR","FRONTIER",{"$f":"IF(LEFT(B892,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B892,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},132163,468947.88997904898,0.14093259999999996,66090.045399261304]
[null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",{"$f":"IF(LEFT(B893,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B893,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33034,117213.02178043706,0.13238478908931198,15517.221166924091]
[null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",{"$f":"IF(LEFT(B894,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B894,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},24173,85771.943315932222,0.13238478908931198,11354.90062566011]
[null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",{"$f":"IF(LEFT(B895,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B895,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1543,5474.9558820371249,0.13238478908931198,724.80087971677278]
[null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",{"$f":"IF(LEFT(B896,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B896,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16862,59830.658511283218,0.13238478908931198,7920.6691080908777]
[null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",{"$f":"IF(LEFT(B897,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B897,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26026,92346.857929940525,0.13238478908931198,12225.319310115834]
[null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",{"$f":"IF(LEFT(B898,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B898,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5813,20626.000351446408,0.13238498342330993,2730.5727146154172]
[null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",{"$f":"IF(LEFT(B899,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B899,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},10252,36376.699742478682,0.13238478908931198,4815.7217231732693]
[null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",{"$f":"IF(LEFT(B900,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B900,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5927,21030.501304493871,0.13238478908931198,2784.1184796379216]
[null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B901,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B901,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},20583,73033.711548911306,0.13238478908931198,9668.552499812271]
[null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B902,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B902,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},29701,105386.69128475999,0.13238478908931198,13951.594898553383]
[null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",{"$f":"IF(LEFT(B903,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B903,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14394,51073.567703203094,0.13238478908931198,6761.3634884272378]
[null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B904,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B904,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},6012,21332.102892292416,0.13238478908931198,2824.0459422276335]
[null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",{"$f":"IF(LEFT(B905,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B905,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22619,80257.956640179997,0.13238478908931198,10624.932662549374]
[null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B906,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B906,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26941,95593.510316242508,0.13238478908931198,12655.126701522733]
[null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B907,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B907,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7690,27286.073060833114,0.13238478908931198,3612.2610272339493]
[null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",{"$f":"IF(LEFT(B908,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B908,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},876,{"$f":"D908*E908","v":3108.2704813120686},0.13238478908931198,{"$f":"F908*G908","v":411.48773210103241}]
[null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",{"$f":"IF(LEFT(B909,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B909,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7900,28031.206395394223,0.13238478908931198,3710.9053465732372]
[null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B910,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B910,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},29690,105347.66049104488,0.13238478908931198,13946.427815159421]
[null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B911,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B911,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39526,140248.28658029775,0.13238478908931198,18566.739839070102]
[null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B912,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B912,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22419,79548.305845359893,0.13238478908931198,10530.985691750053]
[null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B913,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B913,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},23847,84615.212520375455,0.13238478908931198,11201.767063257215]
[null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",{"$f":"IF(LEFT(B914,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B914,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},42904,152234.28850480934,0.13238478908931198,20153.504175870657]
[null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",{"$f":"IF(LEFT(B915,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B915,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},105026,372658.92188388278,0.13238478908931198,49334.372775848213]
[null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B916,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B916,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},28512,101167.81730955445,0.13238478908931198,13393.080157151411]
[null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",{"$f":"IF(LEFT(B917,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B917,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39374,139708.95197623444,0.13238478908931198,18495.340141262612]
[null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B918,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B918,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},35124,124628.87258630719,0.13238478908931198,16498.967011777011]
[null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",{"$f":"IF(LEFT(B919,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B919,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},58402,207225.12859541943,0.13238478908931198,27433.454943110155]
[null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B920,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B920,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16738,59390.675018494752,0.13238478908931198,7862.4219861952979]
[null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B921,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B921,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26446,93837.124599062736,0.13238478908931198,12422.60794879441]
[null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B922,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B922,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},23620,83809.758868254634,0.13238478908931198,11095.137251399983]
[null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B923,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B923,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8401,29808.881636418591,0.13238478908931198,3946.2425084255401]
[null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B924,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B924,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},10650,37788.904824170699,0.13238478908931198,5002.676195063922]
[null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B925,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B925,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15405,54660.852471018741,0.13238478908931198,7236.2654258178136]
[null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B926,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B926,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32974,117000.12654199103,0.13238478908931198,15489.037075684295]
[null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B927,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B927,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},38759,137526.77578216261,0.13238478908931198,18206.453206054695]
[null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B928,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B928,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27549,97750.848732495637,0.13238478908931198,12940.725492752674]
[null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",{"$f":"IF(LEFT(B929,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B929,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},2394,8494.5200139966801,0.13238478908931198,1124.5452404678899]
[null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",{"$f":"IF(LEFT(B930,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B930,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16937,60096.777559340757,0.13238584835749112,7955.9628807447607]
[null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",{"$f":"IF(LEFT(B931,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B931,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22964,81482.104261244676,0.13238584835749112,10787.077498578419]
[null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B932,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B932,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},36174,128354.53925911275,0.13238478908931198,16992.188608473454]
[null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B933,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B933,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33359,118366.20432201974,0.13238478908931198,15669.88499447299]
[null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",{"$f":"IF(LEFT(B934,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B934,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1986,7046.8323925636623,0.13238161126830639,932.87102646527217]
[null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",{"$f":"IF(LEFT(B935,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B935,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},2341,8306.4625533693525,0.13238498342330993,1099.6509074341463]
[null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B936,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B936,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},30426,107959.17541598287,0.13238478908931198,14292.152667700928]
[null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B937,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B937,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26967,95685.764919569119,0.13238478908931198,12667.339807726645]
[null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",{"$f":"IF(LEFT(B938,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B938,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},3335,11833.427003625284,0.13238478908931198,1566.5657380787022]
[null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B939,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B939,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32229,114356.67733128613,0.13238478908931198,15139.084609456819]
[null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B940,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B940,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},20905,74176.249328571677,0.13238478908931198,9819.8071227991804]
[null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B941,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B941,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26443,93826.479837140447,0.13238478908931198,12421.198744232421]
[null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",{"$f":"IF(LEFT(B942,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B942,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},9168,32530.392434553702,0.13238498342330993,4306.5354632021581]
[null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B943,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B943,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},148373,526465.08689921862,0.13238420608731807,69695.662561843972]
[null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",{"$f":"IF(LEFT(B944,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B944,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},103115,365878.20853937662,0.13238478908931198,48436.709469860674]
[null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B945,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B945,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15723,55789.19723478271,0.13238478908931198,7385.6411093887364]
[null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B946,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B946,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},17609,62481.204229936317,0.13238478908931198,8271.5610440263463]
[null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",{"$f":"IF(LEFT(B947,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B947,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16919,60032.90898780695,0.13238478908931198,7947.4439947686842]
[null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B948,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B948,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33186,117752.35638450035,0.13238478908931198,15588.620864731578]
[null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B949,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B949,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14796,52499.965800791513,0.13238478908931198,6950.1968997338763]
[null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B950,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B950,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22273,79030.260765141211,0.13238478908931198,10462.404403066546]
[null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",{"$f":"IF(LEFT(B951,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B951,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},3929,13941.089864241001,0.13238478908931198,1845.5882413526899]
[null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B952,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B952,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},24378,86499.335380622841,0.13238478908931198,11451.196270729417]
[null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B953,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B953,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32949,116911.42019263851,0.13238478908931198,15477.293704334379]
[null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B954,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B954,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},9414,33403.262912182436,0.13238478908931198,4422.0839155241083]
[null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B955,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B955,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},60293,213934.87686044353,0.13238478908931198,28321.723552017746]
[null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",{"$f":"IF(LEFT(B956,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B956,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4540,16109.073042416429,0.13238478908931198,2132.5962371446203]
[null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B957,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B957,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},52523,186364.94348168239,0.13238478908931198,24671.883736464071]
[null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B958,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B958,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27427,97317.961747655369,0.13238478908931198,12883.417840565087]
[null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",{"$f":"IF(LEFT(B959,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B959,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4462,15832.309232436586,0.13238478908931198,2095.9569185328842]
[null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B960,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B960,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8428,29904.684493719305,0.13238478908931198,3958.9253494834484]
[null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B961,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B961,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31023,110077.48303852089,0.13238478908931198,14572.584375536904]
[null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",{"$f":"IF(LEFT(B962,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B962,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},6415,22762.04924385493,0.13238478908931198,3013.3490883882682]
[null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",{"$f":"IF(LEFT(B963,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B963,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},2495,8852.8936653808341,0.13238478908931198,1171.9884607215479]
[null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",{"$f":"IF(LEFT(B964,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B964,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},13515,47954.652459968725,0.13238478908931198,6348.4665517642152]
[null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",{"$f":"IF(LEFT(B965,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B965,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14775,52425.452467335403,0.13238478908931198,6940.3324677999472]
[null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",{"$f":"IF(LEFT(B966,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B966,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},21907,77731.599810620421,0.13238478908931198,10290.481446503787]
[null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",{"$f":"IF(LEFT(B967,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B967,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},30030,106554.06684223906,0.13238478908931198,14106.137665518268]
[null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",{"$f":"IF(LEFT(B968,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B968,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16382,58127.496603714964,0.13238478908931198,7695.1963781725035]
[null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",{"$f":"IF(LEFT(B969,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B969,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},18512,65685.277568549107,0.13238478908931198,8695.731617185289]
[null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",{"$f":"IF(LEFT(B970,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B970,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32272,114509.25225217246,0.13238478908931198,15159.283208178673]
[null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",{"$f":"IF(LEFT(B971,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B971,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},213064,756005.18473775638,0.13238478908931198,100083.58693193422]
[null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",{"$f":"IF(LEFT(B972,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B972,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},37599,{"$f":"D972*E972","v":133410.801172206},0.13238478908931198,{"$f":"F972*G972","v":17661.560775418628}]
[null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",{"$f":"IF(LEFT(B973,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B973,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},111635,396109.33239871322,0.14093270000000002,55824.757710148137]
[null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",{"$f":"IF(LEFT(B974,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B974,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},114409,405952.18892286811,0.14093270000000002,57211.9380558099]
[null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",{"$f":"IF(LEFT(B975,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B975,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},109932,390066.65588082001,0.14093270000000002,54973.14699325485]
[null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",{"$f":"IF(LEFT(B976,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B976,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},213869,758861.52918690722,0.13238478908931198,100461.72348940148]
[null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B977,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B977,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},38737,137448.71419473243,0.13238478908931198,18196.119039266774]
[null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",{"$f":"IF(LEFT(B978,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B978,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32891,116705.62146214068,0.13238478908931198,15450.049082802576]
[null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B979,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B979,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},65390,232020.32736643398,0.13238478908931198,30715.962102838483]
[null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",{"$f":"IF(LEFT(B980,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B980,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},55704,197651.93937329619,0.13238478908931198,26166.110307027295]
[null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",{"$f":"IF(LEFT(B981,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B981,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31112,110393.27764221583,0.13238478908931198,14614.390777542603]
[null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B982,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B982,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},35202,124905.63639628702,0.13238478908931198,16535.606330388746]
[null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B983,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B983,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},48691,172768.03425292915,0.13238478908931198,22871.859775949055]
[null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",{"$f":"IF(LEFT(B984,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B984,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},25078,88983.113162493217,0.13238478908931198,11780.010668527046]
[null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",{"$f":"IF(LEFT(B985,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B985,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},34323,121786.72115305265,0.13238478908931198,16122.709393725725]
[null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B986,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B986,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27264,96739.596349876985,0.13238478908931198,12806.85105936364]
[null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",{"$f":"IF(LEFT(B987,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B987,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8613,30561.111478927905,0.13238478908931198,4045.8262974728218]
[null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B988,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B988,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},54481,193312.42476297123,0.14093270000000002,27244.0419653924]
[null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B989,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B989,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},77549,275163.54743752239,0.14093259999999996,38779.514165593355]
[null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",{"$f":"IF(LEFT(B990,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B990,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},52744,187149.10760995862,0.13238478908931198,24775.695139197323]
[null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",{"$f":"IF(LEFT(B991,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B991,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},12590,44672.517533925733,0.13238478908931198,5913.9618118173494]
[null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B992,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B992,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22848,81070.506800249015,0.13238478908931198,10732.501944114598]
[null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",{"$f":"IF(LEFT(B993,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B993,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7215,25600.652423135358,0.13238478908931198,3389.1369715855581]
[null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",{"$f":"IF(LEFT(B994,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B994,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26718,94802.249680018082,0.13238478908931198,12550.375829081488]
[null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B995,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B995,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},20024,71050.237577389111,0.14093259999999996,10013.294712399145]
[null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",{"$f":"IF(LEFT(B996,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B996,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32357,114810.85383997101,0.14093259999999996,16180.592139887094]
[null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B997,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B997,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},49929,177160.7726728656,0.13238478908931198,23453.391525196857]
[null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",{"$f":"IF(LEFT(B998,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B998,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22431,79590.884893049093,0.13238478908931198,10536.622509998011]
[null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",{"$f":"IF(LEFT(B999,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B999,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16161,57343.332475438743,0.13238478908931198,7591.3849754392522]
[null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",{"$f":"IF(LEFT(B1000,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1000,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},13438,47681.436903962989,0.13238478908931198,6312.2969680064771]
[null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",{"$f":"IF(LEFT(B1001,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1001,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},12073,42838.070229315759,0.13238478908931198,5671.1088923011012]
[null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",{"$f":"IF(LEFT(B1002,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1002,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},55080,195437.82889345745,0.13238478908931198,25872.995758133406]
[null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",{"$f":"IF(LEFT(B1003,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1003,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},121977,432805.37499886093,0.13238478908931198,57296.848285944783]
[null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",{"$f":"IF(LEFT(B1004,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1004,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8717,30930.129892234363,0.13238478908931198,4094.67872228847]
[null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",{"$f":"IF(LEFT(B1005,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1005,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27605,97949.55095504527,0.13238478908931198,12967.030644576485]
[null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B1006,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1006,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39577,140429.24753297688,0.14093259999999996,19791.058970866012]
[null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B1007,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1007,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},37026,131377.6516450464,0.13238478908931198,17392.40270407857]
[null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",{"$f":"IF(LEFT(B1008,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1008,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5532,19628.940984724159,0.13238478908931198,2598.5732123092594]
[null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",{"$f":"IF(LEFT(B1009,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1009,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},86969,308588.09987354942,0.13238478908931198,40852.370517231378]
[null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",{"$f":"IF(LEFT(B1010,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1010,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},74083,262865.29916328989,0.13238478908931198,34799.367188631026]
[null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",{"$f":"IF(LEFT(B1011,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1011,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},47125,167211.4685294877,0.13238478908931198,22136.254994590356]
[null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",{"$f":"IF(LEFT(B1012,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1012,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4660,16534.863519308492,0.13238478908931198,2188.9644196242134]
[null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B1013,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1013,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},59986,212845.56289039468,0.13238478908931198,28177.514951840789]
[null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",{"$f":"IF(LEFT(B1014,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1014,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},74218,263344.3134497935,0.13238478908931198,34862.781393920573]
[null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B1015,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1015,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},84568,300068.742081734,0.14093259999999996,42289.468000308174]
[null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B1016,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1016,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22299,79122.515368467823,0.13238478908931198,10474.617509270458]
[null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B1017,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1017,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},87597,310816.40336928453,0.14093259999999996,43804.163849482014]
[null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",{"$f":"IF(LEFT(B1018,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1018,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},102832,364874.05266470619,0.14093259999999996,51422.648914573962]
[null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",{"$f":"IF(LEFT(B1019,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1019,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4161,14764.284786232325,0.13238445172096389,1954.5617464775348]
[null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B1020,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1020,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33625,119310.03987913048,0.13238478908931198,15794.83446563609]
[null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B1021,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1021,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22774,80807.936006165575,0.13238478908931198,10697.74156491885]
[null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B1022,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1022,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},43529,154451.94723862218,0.13238478908931198,20447.088459618539]
[null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B1023,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1023,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},71730,254516.25756223136,0.14093259999999996,35869.637920514921]
[null,"CHURCH BUTTES UNIT 198 DK","DAKOTA",{"$f":"IF(LEFT(B1024,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1024,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},53821,190970.57714006488,0.13238478908931198,25281.599576951674]
[null,"CHURCH BUTTES UNIT 204","FRONTIER",{"$f":"IF(LEFT(B1025,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1025,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},120030,425896.92451128719,0.13238370026528551,56381.810798409169]
[null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",{"$f":"IF(LEFT(B1026,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1026,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1577,5595.5965171565431,0.13238478908931198,740.77186475265762]
[null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",{"$f":"IF(LEFT(B1027,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1027,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},3938,13973.024150007906,0.13238478908931198,1849.8158550386595]
["DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1028,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1028,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8519,28523.775605362454,0.13375006649997342,3815.056884047548]
[null,"DRY PINEY UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B1029,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1029,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14451,48385.618179726829,0.13375006649997342,6471.5796491807869]
[null,"DRY PINEY UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B1030,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1030,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13016,43580.873726892562,0.13375006649997342,5828.9447590988248]
[null,"DRY PINEY UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B1031,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1031,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20918,70038.776630234977,0.13375006649997342,9367.6910318707123]
[null,"DRY PINEY UNIT 22 BR","BEAR RIVER",{"$f":"IF(LEFT(B1032,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1032,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},930,3113.8761959134972,0.13375000000000004,416.48094120343035]
[null,"DRY PINEY UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1033,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1033,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8466,28346.318144735127,0.13375024338255648,3791.3269508577]
[null,"DRY PINEY UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1034,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1034,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16446,55065.38485805739,0.13375024338255648,7365.0086267193165]
[null,"DRY PINEY UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B1035,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1035,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7976,26705.673697425864,0.13375024338255648,3571.8903567258462]
[null,"DRY PINEY UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B1036,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1036,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6720,{"$f":"D1036*E1036","v":22500.266705955593},0.13375024338255648,{"$f":"F1036*G1036","v":3009.4161480939929}]
[null,"DRY PINEY UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B1037,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1037,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22988,76969.662356623085,0.13375024338255648,10294.711073271534]
[null,"DRY PINEY UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1038,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1038,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15282,51168.017232204373,0.13375024338255648,6843.7347582101784]
[null,"DRY PINEY UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1039,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1039,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2572,8611.7092213865744,0.13375024338255648,1151.8182043002603]
[null,"DRY PINEY UNIT 23 BR","BEAR RIVER",{"$f":"IF(LEFT(B1040,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1040,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29511,98810.323029680876,0.13375000000000004,13215.880705219821]
[null,"DRY PINEY UNIT 26 BR","BEAR RIVER",{"$f":"IF(LEFT(B1041,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1041,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7622,25520.391790594276,0.13375000000000004,3413.3524019919855]
[null,"DRY PINEY UNIT 17 BR","BEAR RIVER",{"$f":"IF(LEFT(B1042,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1042,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31650,105972.23828028192,0.13375000000000004,14173.786869987711]
[null,"DRY PINEY UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B1043,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1043,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6499,21760.302577679373,0.13375024338255648,2910.4457658426873]
[null,"DRY PINEY UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1044,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1044,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7059,23635.324803175674,0.13375024338255648,3161.2304448505201]
[null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B1045,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1045,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10955,36680.122286271355,0.13375000000000004,4905.9663557887952]
[null,"DRY PINEY UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B1046,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1046,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},178957,599193.48644310934,0.13375024338255648,80142.274645008423]
["E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B1047,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1047,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6810,22801.609563624639,0.1925,4389.3098409977429]
[null,"HIAWATHA UNIT 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1048,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1048,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19250,64453.889001435295,0.1925,12407.373632776294]
[null,"WW WILSON A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1049,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1049,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},137678,460980.91064621339,0.1925,88738.825299396078]
[null,"WW WILSON A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1050,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1050,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},166282,556754.36732138507,0.1925,107175.21570936663]
[null,"WW WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B1051,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1051,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41632,139394.50944975344,0.1925,26833.443069077537]
[null,"WW WILSON C 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B1052,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1052,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10703,35836.362284798022,0.16249999999999998,5823.4088712796774]
[null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",{"$f":"IF(LEFT(B1053,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1053,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10265,34369.827044141988,0.16249999999999998,5585.0968946730727]
[null,"MW NEWBERGER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1054,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1054,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6501,21766.999085627576,0.1925,4190.1473239833085]
[null,"MW NEWBERGER D 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1055,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1055,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7858,26310.579728482,0.16249999999999998,4275.4692058783248]
[null,"MW NEWBERGER A 3 WAS","WASATCH",{"$f":"IF(LEFT(B1056,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1056,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15422,51636.772788578448,0.1925,9940.078761801351]
[null,"MW NEWBERGER B 4 WAS","WASATCH",{"$f":"IF(LEFT(B1057,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1057,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54279,181739.87746020293,0.16249999999999998,29532.730087282973]
[null,"MW NEWBERGER C 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B1058,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1058,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28633,95870.556040420604,0.1925,18455.082037780965]
[null,"MW NEWBERGER A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1059,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1059,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90378,302608.49767125811,0.1925,58252.135801717188]
[null,"MW NEWBERGER 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B1060,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1060,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38652,129416.71260693387,0.1925,24912.717176834769]
[null,"MW NEWBERGER 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1061,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1061,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50910,170459.60982145823,0.16249999999999998,27699.686595986957]
["EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",{"$f":"IF(LEFT(B1062,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1062,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3302,11055.934622479965,0.15499975950490077,1713.6672075863005]
["FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",{"$f":"IF(LEFT(B1063,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1063,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8714,29176.68513031206,0.14120951073665619,4120.0254321688381]
["GRANGER (WY)","GRANGER 1 FR","FRONTIER",{"$f":"IF(LEFT(B1064,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1064,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5340,17879.676221696856,0.16500000000000004,2950.1465765799821]
[null,"GRANGER 2 FR","FRONTIER",{"$f":"IF(LEFT(B1065,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1065,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4683,15679.873360712803,0.16500000000000004,2587.1791045176133]
["JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B1066,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1066,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20327,68059.958531541561,0.125,8507.4948164426951]
[null,"JOHNSON RIDGE 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1067,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1067,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6774,22681.072420557022,0.18500000000000005,4195.9983978030505]
[null,"JOHNSON RIDGE 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1068,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1068,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16893,56562.054384480332,0.125,7070.2567980600415]
[null,"JOHNSON RIDGE 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1069,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1069,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29109,97464.324932092466,0.125,12183.040616511558]
[null,"JOHNSON RIDGE 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B1070,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1070,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4321,14467.80542208841,0.125,1808.4756777610512]
[null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1071,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1071,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},396,1325.9085737438118,0.18500000000000005,245.29308614260523]
[null,"JOHNSON RIDGE 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1072,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1072,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26891,90037.89761753747,0.125,11254.737202192184]
[null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1073,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1073,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14207,47568.644210046295,0.18500000000000005,8800.1991788585674]
[null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",{"$f":"IF(LEFT(B1074,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1074,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1177,3940.8949275163291,0.18500000000000005,729.06556159052104]
[null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1075,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1075,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3176,10634.054621743298,0.18500000000000005,1967.3001050225107]
["KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1076,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1076,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37911,126935.65641212536,0.16001200762674619,20311.229221923037]
[null,"PIONEER 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1077,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1077,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},84901,284270.11065510951,0.16001200762674619,45486.631114201366]
[null,"KINNEY UNIT 2 DK","DAKOTA",{"$f":"IF(LEFT(B1078,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1078,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16060,53772.958824054585,0.17049203399779811,9167.8611239929123]
[null,"KINNEY UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1079,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1079,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},258688,866153.12405211909,0.1862399173944447,161312.28627440688]
[null,"KINNEY UNIT 5 DK","DAKOTA",{"$f":"IF(LEFT(B1080,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1080,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35283,118136.44496818916,0.17049203399779811,20141.322791895513]
[null,"KINNEY UNIT 13-1 NUGGET","NUGGET",{"$f":"IF(LEFT(B1081,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1081,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18010,60302.054073550629,0.13375005666858894,8065.4031495697109]
[null,"KINNEY UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1082,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1082,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},85959,287812.56335970783,0.16001168927094148,46053.374456586724]
["LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1083,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1083,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10588,35451.31307777646,0.16500014076444472,5849.4716481175155]
[null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B1084,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1084,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6218,20819.443210957124,0.16500014076444472,3435.2110604452887]
[null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1085,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1085,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1738,5819.2654069867294,0.16500014076444472,960.17961129847401]
[null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B1086,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1086,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5835,19537.061938876621,0.16500014076444472,3223.6179700383177]
[null,"LEUCITE HILLS UNIT 2 DK","DAKOTA",{"$f":"IF(LEFT(B1087,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1087,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1,3.3482539741005346,0.16500014076444472,0.55246237704169965]
["MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",{"$f":"IF(LEFT(B1088,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1088,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6590,22064.993689322524,0.15000000000000002,3309.7490533983791]
[null,"ES LAUZER B 2 DK","DAKOTA",{"$f":"IF(LEFT(B1089,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1089,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4151,13898.602246491319,0.15000000000000002,2084.7903369736982]
["NO BAXTER (WY)","GW CAPPERS A 2 DK","DAKOTA",{"$f":"IF(LEFT(B1090,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1090,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3947,13215.55843577481,0.15000000000000002,1982.3337653662218]
[null,"GW CAPPERS B 3 DK","DAKOTA",{"$f":"IF(LEFT(B1091,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1091,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1636,5477.7435016284744,0.15000000000000002,821.66152524427127]
[null,"NORTH BAXTER 14-1 MORR","MORRISON",{"$f":"IF(LEFT(B1092,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1092,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16484,55192.618509073211,0.15000000000000002,8278.8927763609827]
[null,"UP 11 19 104 A1 3 MORR","MORRISON",{"$f":"IF(LEFT(B1093,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1093,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7035,23554.966707797263,0.15000000000000002,3533.2450061695899]
[null,"UP 35 20 104 1 DK","DAKOTA",{"$f":"IF(LEFT(B1094,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1094,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12318,41243.792452970389,0.15000000000000002,6186.5688679455588]
[null,"OF FEATHERSTONE 1 DK","DAKOTA",{"$f":"IF(LEFT(B1095,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1095,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8130,27221.304809437348,0.17500000000000004,4763.7283416515374]
[null,"TERESA LAURUNEN 1 FR","FRONTIER",{"$f":"IF(LEFT(B1096,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1096,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4148,13888.557484569017,0.15500000000000003,2152.7264101081978]
[null,"TERESA LAURUNEN 1 DK","DAKOTA",{"$f":"IF(LEFT(B1097,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1097,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3762,12596.13145056621,0.15500000000000003,1952.4003748377629]
[null,"UP 11 19 104 A1 1 DK","DAKOTA",{"$f":"IF(LEFT(B1098,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1098,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9085,30418.887354703358,0.15000000000000002,4562.8331032055048]
["PINEDALE(WY)","MESA UNIT 2 LANCE","LANCE",{"$f":"IF(LEFT(B1099,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1099,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13690,45837.596905436316,0.19807338666666668,9079.2080557212921]
[null,"MESA UNIT 3 LANCE","LANCE",{"$f":"IF(LEFT(B1100,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1100,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23730,{"$f":"D1100*E1100","v":79454.066805405688},0.15630809883457225,{"$f":"F1100*G1100","v":12419.314127028059}]
[null,"MESA UNIT 6 LANCE","LANCE",{"$f":"IF(LEFT(B1101,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1101,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30861,103330.4658947166,0.17636500160130178,18223.877782984953]
[null,"MESA UNIT 13-5 LANCE","LANCE",{"$f":"IF(LEFT(B1102,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1102,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},120561,403668.84737153456,0.20475464566929127,82653.071811289774]
[null,"MESA UNIT 7-7 LANCE","LANCE",{"$f":"IF(LEFT(B1103,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1103,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},108813,364333.55968380149,0.19589471514884155,71371.018893421759]
[null,"MESA UNIT 15-6 LANCE","LANCE",{"$f":"IF(LEFT(B1104,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1104,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},147907,495230.20054728776,0.19257007611565097,95366.517414160291]
[null,"STEWART POINT 5-20 LANCE","LANCE",{"$f":"IF(LEFT(B1105,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1105,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},76844,257293.22838578149,0.20839888000000001,53619.620627181073]
[null,"STEWART POINT 3-20D LANCE","LANCE",{"$f":"IF(LEFT(B1106,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1106,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},160407,537083.37522354443,0.20485650000000008,110025.02045648207]
[null,"STEWART POINT 7-20 LANCE","LANCE",{"$f":"IF(LEFT(B1107,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1107,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},78525,262921.64331624447,0.20485650000000008,53861.207624014256]
[null,"MESA UNIT 3-16D LANCE","LANCE",{"$f":"IF(LEFT(B1108,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1108,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50708,169783.26251868991,0.16404507072891669,27852.107308464718]
[null,"MESA UNIT 13-9D LANCE","LANCE",{"$f":"IF(LEFT(B1109,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1109,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},69918,234103.22136116118,0.17501400024029512,40971.341239556124]
[null,"STEWART POINT 14-20 LANCE","LANCE",{"$f":"IF(LEFT(B1110,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1110,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},178370,597228.06136031239,0.20485650000000008,122346.05035205888]
[null,"STEWART POINT 15-20D LANCE","LANCE",{"$f":"IF(LEFT(B1111,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1111,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},154965,518862.17709648935,0.20485650000000008,106292.28958236701]
[null,"MESA UNIT 3-7 LANCE","LANCE",{"$f":"IF(LEFT(B1112,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1112,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},146481,490455.59038022038,0.20456547539449055,100330.28100601531]
[null,"MESA UNIT 5-8 LANCE","LANCE",{"$f":"IF(LEFT(B1113,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1113,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},102997,344860.11457043275,0.20719855424441661,71454.517155557536]
[null,"MESA UNIT 11-16 LANCE","LANCE",{"$f":"IF(LEFT(B1114,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1114,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},52714,176499.85999073557,0.16253713216040649,28687.78106960743]
[null,"MESA UNIT 12-16 LANCE","LANCE",{"$f":"IF(LEFT(B1115,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1115,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46379,155288.6710648087,0.1601988918589527,24877.073022831766]
[null,"MESA UNIT 15-16 LANCE","LANCE",{"$f":"IF(LEFT(B1116,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1116,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47868,160274.2212322444,0.16568682570714235,26555.326958654852]
[null,"MESA UNIT 2-16D LANCE","LANCE",{"$f":"IF(LEFT(B1117,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1117,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27185,91022.28428592303,0.1605199381248949,14610.891441562959]
[null,"MESA UNIT 4-16D LANCE","LANCE",{"$f":"IF(LEFT(B1118,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1118,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43147,144467.11422051577,0.1584657683911174,22893.092262201353]
[null,"MESA UNIT 6-16 LANCE","LANCE",{"$f":"IF(LEFT(B1119,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1119,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25054,83887.1550671148,0.20850189518186457,17490.630812908388]
[null,"MESA UNIT 7-16D LANCE","LANCE",{"$f":"IF(LEFT(B1120,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1120,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36608,122572.88148387238,0.1599278055266701,19602.811952796324]
[null,"MESA UNIT 14-6D LANCE","LANCE",{"$f":"IF(LEFT(B1121,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1121,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},187128,626552.06966548483,0.21087100972050571,132121.66757283342]
[null,"MESA UNIT 8-17 LANCE","LANCE",{"$f":"IF(LEFT(B1122,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1122,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68699,230021.69976673264,0.1657145062919787,38117.932413285853]
[null,"MESA UNIT 9-17D LANCE","LANCE",{"$f":"IF(LEFT(B1123,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1123,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},92103,308384.23577658151,0.16606230071798228,51210.995698215826]
[null,"MESA UNIT 4-8 LANCE","LANCE",{"$f":"IF(LEFT(B1124,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1124,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},125496,420192.4807337207,0.19599672780504607,82356.351272094122]
[null,"MESA UNIT 9-16 LANCE","LANCE",{"$f":"IF(LEFT(B1125,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1125,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34162,114383.05226322246,0.17200788427431893,19674.786816635744]
[null,"MESA UNIT 10-16 LANCE","LANCE",{"$f":"IF(LEFT(B1126,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1126,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31449,105299.23923148771,0.16606118067763384,17486.115991237471]
[null,"MESA UNIT 14-16 LANCE","LANCE",{"$f":"IF(LEFT(B1127,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1127,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38319,128301.74403355838,0.16702222123805621,21429.242277201447]
[null,"MESA UNIT 16-6D LANCE","LANCE",{"$f":"IF(LEFT(B1128,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1128,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},139092,465715.34176559158,0.19656010805424268,91541.057899963242]
[null,"MESA UNIT 9-7 LANCE","LANCE",{"$f":"IF(LEFT(B1129,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1129,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},123740,414312.94675520016,0.19640335556318378,81372.452995992004]
[null,"MESA UNIT 12-8 LANCE","LANCE",{"$f":"IF(LEFT(B1130,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1130,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136008,455389.32650946552,0.2118612219351633,96479.339170526422]
[null,"STEWART POINT 1-20D LANCE","LANCE",{"$f":"IF(LEFT(B1131,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1131,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136888,458335.79000667395,0.20485650000000008,93893.065765502237]
[null,"STEWART POINT 2-20 LANCE","LANCE",{"$f":"IF(LEFT(B1132,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1132,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},122352,409665.57023914863,0.20485650000000008,83922.65488969619]
[null,"MESA UNIT 1-7D LANCE","LANCE",{"$f":"IF(LEFT(B1133,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1133,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},120806,404489.16959518916,0.19427508367142873,78582.167267292098]
[null,"MESA UNIT 2-7D LANCE","LANCE",{"$f":"IF(LEFT(B1134,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1134,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},166980,559091.4485953073,0.19928023737952127,111415.87659293326]
[null,"MESA UNIT 6-7D LANCE","LANCE",{"$f":"IF(LEFT(B1135,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1135,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},147196,492849.59197170229,0.21336936707095838,105159.0055001822]
[null,"MESA UNIT 8-7D LANCE","MESAVERDE",{"$f":"IF(LEFT(B1136,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1136,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},179105,599689.02803127631,0.19820366324668995,118860.5621646459]
[null,"MESA UNIT 10-7D LANCE","LANCE",{"$f":"IF(LEFT(B1137,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1137,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},207816,695820.74788167665,0.21459404564900905,149318.98933444812]
[null,"MESA UNIT 11A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1138,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1138,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32600,109153.07955567742,0.15598881469780587,17026.65950050543]
[null,"MESA UNIT 5A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1139,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1139,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32318,108208.87193498107,0.15794572419634748,17091.128642240405]
[null,"MESA UNIT 1A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1140,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1140,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136547,457194.03540150571,0.19935842349779073,91145.482130237302]
[null,"MESA UNIT 2A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1141,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1141,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},143730,481244.54369746981,0.1923927910503688,92587.980939717381]
[null,"MESA UNIT 6A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1142,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1142,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},51937,173898.26665285946,0.1577039958484692,27424.451522278538]
[null,"MESA UNIT 10A-16 LANCE","LANCE",{"$f":"IF(LEFT(B1143,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1143,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47645,159527.56059601996,0.17314277563908706,27621.044632527548]
[null,"MESA UNIT 12B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1144,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1144,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},72500,242748.41312228877,0.16178215508277546,39272.361417847766]
[null,"MESA UNIT 13A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1145,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1145,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},44301,148330.99930662778,0.16207701499726726,24041.04559917995]
[null,"MESA UNIT 14A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1146,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1146,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40097,134254.93959950915,0.16990476815254588,22810.554385988653]
[null,"STEWART POINT 4-29D LANCE","LANCE",{"$f":"IF(LEFT(B1147,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1147,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59725,199974.46860315444,0.20485650000000008,40966.069727402122]
[null,"MESA UNIT 13AA-16D LANCE","LANCE",{"$f":"IF(LEFT(B1148,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1148,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},71334,238844.34898848753,0.1754845382200193,41913.490288705871]
[null,"MESA UNIT 4D-16D LANCE","LANCE",{"$f":"IF(LEFT(B1149,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1149,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39844,133407.83134406171,0.15967293202475283,21301.619585770055]
[null,"MESA UNIT 12A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1150,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1150,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46376,155278.62630288641,0.15974326246146506,24804.714356157736]
[null,"MESA UNIT 14B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1151,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1151,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41275,138199.18278099957,0.16153743228329803,22324.341130092846]
[null,"MESA UNIT 7C-16D LANCE","LANCE",{"$f":"IF(LEFT(B1152,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1152,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38626,129329.65800360726,0.15735119738488698,20350.176544245533]
[null,"MESA UNIT 9B-7D LANCE","LANCE",{"$f":"IF(LEFT(B1153,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1153,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},166991,559128.27938902238,0.20871669522772118,116699.40668243873]
[null,"MESA UNIT 4D1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1154,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1154,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},172261,576773.57783253223,0.20782367996478848,119867.2074516142]
[null,"MESA UNIT 5B1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1155,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1155,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136072,455603.61476380797,0.19729497019716721,89888.301596547142]
[null,"STEWART POINT 4B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1156,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1156,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16158,54101.087713516441,0.20485650000000008,11082.959475183985]
[null,"STEWART POINT 4A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1157,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1157,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},66689,223291.70927879054,0.20485650000000008,45742.758041870569]
[null,"STEWART POINT 4C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1158,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1158,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11650,39007.15879827123,0.20485650000000008,7990.8700263580531]
[null,"MESA UNIT 6D3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1159,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1159,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39377,131844.19673815675,0.16022280630141666,21124.447195943561]
[null,"MESA UNIT 6B3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1160,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1160,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28460,95291.30810290121,0.1759151494169669,16763.184703060095]
[null,"MESA UNIT 5D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1161,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1161,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38852,130086.36340175397,0.16005531480111326,20821.013845599751]
[null,"MESA UNIT 5C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1162,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1162,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38840,130046.18435406477,0.15789094556434755,20533.115014698746]
[null,"MESA UNIT 14D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1163,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1163,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},67254,225183.47277415736,0.17238788793584589,38818.903269596041]
[null,"MESA UNIT 14C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1164,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1164,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},78235,{"$f":"D1164*E1164","v":261950.64966375532},0.17452689709603181,{"$f":"F1164*G1164","v":45717.434078104903}]
[null,"STEWART POINT 1C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1165,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1165,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},67503,226017.18801370839,0.20485650000000008,46301.090076330271]
[null,"STEWART POINT 8B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1166,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1166,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},81203,271888.26745888573,0.20485650000000008,55698.078862691247]
[null,"STEWART POINT 8B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1167,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1167,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59960,200761.30828706807,0.20485650000000008,41127.258951109776]
[null,"MESA UNIT 8D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1168,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1168,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},84206,281943.07414310961,0.17607947581382705,49644.388704457713]
[null,"MESA UNIT 4C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1169,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1169,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79523,266263.20078239683,0.15958891047025414,42492.654111185228]
[null,"MESA UNIT 5B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1170,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1170,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},75457,252649.20012370404,0.15798687529184152,39915.257672527143]
[null,"MESA UNIT 8A1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1171,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1171,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},93650,313563.98467451509,0.17026424616129807,53388.73547393913]
[null,"MESA UNIT 8B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1172,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1172,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},120778,404395.41848391434,0.17136267377295025,69298.280172934712]
[null,"MESA UNIT 8D1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1173,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1173,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},98931,331246.11391174002,0.1761550632397326,58350.680144038233]
[null,"MESA UNIT 4C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1174,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1174,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90574,303264.75545018184,0.17266711947950014,52363.851763237937]
[null,"MESA UNIT 5B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1175,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1175,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},82725,276984.3100074667,0.15943483936688191,44160.948973187078]
[null,"STEWART POINT 7D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1176,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1176,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},242005,810294.20300219988,0.20485650000000008,165994.03439732021]
[null,"STEWART POINT 8C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1177,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1177,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},110587,370273.36223385582,0.20485650000000008,75852.905030459908]
[null,"STEWART POINT 8C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1178,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1178,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},101500,339847.77837120427,0.20485650000000008,69620.026409900631]
[null,"STEWART POINT 8D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1179,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1179,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60023,200972.24828743638,0.20485650000000008,41170.471381295225]
[null,"STEWART POINT 1C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1180,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1180,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61987,207548.21909256984,0.20485650000000008,42517.601744537053]
[null,"STEWART POINT 1D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1181,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1181,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},81997,274546.78111432155,0.20485650000000008,56242.692665346032]
[null,"STEWART POINT 8A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1182,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1182,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},62410,208964.53052361438,0.20485650000000008,42807.742347210828]
[null,"STEWART POINT 4B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1183,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1183,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80299,268861.4458662988,0.20485650000000008,55078.014785109459]
[null,"STEWART POINT 4C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1184,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1184,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49323,165145.93076456068,0.20485650000000008,33831.217365670236]
[null,"STEWART POINT 4D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1185,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1185,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79119,264910.50617686019,0.20485650000000008,54268.63910861998]
[null,"STEWART POINT 5A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1186,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1186,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},78882,264116.96998499834,0.20485650000000008,54106.078061731838]
[null,"STEWART POINT 5B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1187,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1187,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60098,201223.36733549394,0.20485650000000008,41221.914750563628]
[null,"STEWART POINT 5B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1188,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1188,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46093,154331.07042821593,0.20485650000000008,31615.722929177828]
[null,"MESA UNIT 9B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1189,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1189,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},125679,420805.21121098107,0.17081384119628421,71879.354522361347]
[null,"MESA UNIT 9C1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1190,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1190,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},149326,499981.37293653644,0.17544098695610069,87717.225527652205]
[null,"MESA UNIT 7D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1191,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1191,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61958,207451.11972732091,0.15996689584756185,33185.311662880427]
[null,"MESA UNIT 8A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1192,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1192,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},96663,323652.27389847999,0.18261355933738635,59103.293724240095]
[null,"MESA UNIT 9B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1193,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1193,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90565,303234.62116441492,0.17680775301784224,53614.232005296828]
[null,"MESA UNIT 10A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1194,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1194,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35007,117212.32687133741,0.15973186745092083,18722.543859426474]
[null,"MESA UNIT 10B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1195,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1195,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},33644,112648.65670463839,0.15934556457447613,17950.06380115695]
[null,"MESA UNIT 11D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1196,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1196,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61003,204253.53718205492,0.16130773545836821,32947.675542198893]
[null,"MESA UNIT 15A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1197,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1197,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},98294,329113.27613023797,0.17985397681021864,59192.331533062905]
[null,"MESA UNIT 15B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1198,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1198,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},57905,193880.64637029145,0.18091577485149929,35076.067366790798]
[null,"STEWART POINT 9C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1199,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1199,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},306407,1025928.4554422225,0.20485650000000008,210168.11263229974]
[null,"STEWART POINT 10D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1200,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1200,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},303682,1016804.4633627986,0.20485650000000008,208299.00354888121]
[null,"STEWART POINT 13C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1201,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1201,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49738,166535.4561638124,0.20485650000000008,34115.870675622049]
[null,"MESA UNIT 4D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1202,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1202,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77952,261003.09378908487,0.15917334094312435,41544.734434900267]
[null,"MESA UNIT 5A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1203,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1203,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61645,206403.11623342746,0.15911708033041702,32842.261226162678]
[null,"MESA UNIT 11C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1204,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1204,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},74710,250148.05440505093,0.16130474217446553,40350.067421250918]
[null,"MESA UNIT 12D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1205,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1205,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},73519,246160.28392189721,0.16348451164052363,40243.393802264007]
[null,"MESA UNIT 10C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1206,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1206,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},62258,208455.59591955109,0.1605168577514294,33460.637237708033]
[null,"MESA UNIT 9C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1207,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1207,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},72306,242098.85185131326,0.1831777010835611,44347.111117093205]
[null,"MESA UNIT 7D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1208,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1208,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},63379,212208.98862451778,0.15960687091275752,33870.012653920239]
[null,"MESA UNIT 10A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1209,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1209,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},52562,175990.92538667229,0.15891728232064015,27967.999575544516]
[null,"MESA UNIT 11D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1210,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1210,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46911,157069.94217903019,0.15862030005683414,24914.481358347355]
[null,"MESA UNIT 10D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1211,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1211,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},57651,193030.18986086993,0.1771839574301742,34201.852943046819]
[null,"MESA UNIT 10B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1212,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1212,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59427,198976.68891887247,0.16017168344014432,31870.431229481714]
[null,"MESA UNIT 7C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1213,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1213,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},58576,196127.32478691291,0.15910847331523956,31205.519222247854]
[null,"MESA UNIT 7A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1214,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1214,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},65878,220576.27530579502,0.16007342292277119,35308.399403754134]
[null,"MESA UNIT 7B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1215,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1215,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},105569,353471.82379181933,0.16181508201595257,57197.072157201583]
[null,"MESA UNIT 6A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1216,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1216,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},104111,348590.06949758076,0.162176954883126,56533.275973614909]
[null,"MESA UNIT 7B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1217,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1217,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},93445,312877.59260982444,0.15867002087459195,49644.294150592919]
[null,"MESA UNIT 5D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1218,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1218,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68854,230540.67913271821,0.16025139484512829,36944.465399561253]
[null,"MESA UNIT 6D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1219,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1219,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49851,166913.80886288575,0.15816184986510651,26399.396777784819]
[null,"MESA UNIT 11B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1220,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1220,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},74346,248929.28995847836,0.16041605958495306,39932.255810419323]
[null,"MESA UNIT 11B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1221,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1221,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},84463,282803.57541445346,0.16064526514322411,45431.055355906654]
[null,"MESA UNIT 14B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1222,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1222,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},55520,185895.06064206167,0.173422907174996,32238.461846018516]
[null,"MESA UNIT 14C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1223,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1223,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41875,140208.13516545988,0.17146607506095693,24040.93862843754]
[null,"MESA UNIT 13D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1224,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1224,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},92002,308046.06212519738,0.1756062868827854,54094.825158669744]
[null,"MESA UNIT 14A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1225,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1225,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},67265,225220.30356787247,0.17327562120691622,39025.188009133351]
[null,"MESA UNIT 2A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1226,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1226,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},110212,369017.7669935681,0.18576902538013132,68552.070922347542]
[null,"MESA UNIT 2A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1227,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1227,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},92645,310198.98943054402,0.18216038388072869,56505.966994082002]
[null,"MESA UNIT 2B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1228,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1228,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},91171,{"$f":"D1228*E1228","v":305263.66307271982},0.16378275134862583,{"$f":"F1228*G1228","v":49996.922624809966}]
[null,"MESA UNIT 2B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1229,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1229,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68572,229596.47151202185,0.16524612513966322,37939.927263100682]
[null,"MESA UNIT 3A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1230,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1230,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},138736,464523.36335081176,0.16242437749182945,75449.918122666495]
[null,"MESA UNIT 14D1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1231,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1231,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},100655,337018.50376308931,0.17877525146635012,60250.567759059355]
[null,"MESA UNIT 15C2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1232,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1232,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},94346,315894.36944048904,0.1773400464424445,56020.722147483044]
[null,"MESA UNIT 15C1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1233,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1233,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80905,270890.48777460377,0.18003003032103088,48768.422727740763]
[null,"MESA UNIT 9D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1234,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1234,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},190202,636844.60238186992,0.17902400799732002,114010.47318986196]
[null,"MESA UNIT 9D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1235,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1235,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},120968,405031.58673899347,0.17950338988222725,72704.542829026686]
[null,"MESA UNIT 9A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1236,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1236,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},275433,922219.63684843259,0.1785189757718422,164633.70500686244]
[null,"MESA UNIT 15A2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1237,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1237,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28427,95180.815721755891,0.18247319533204695,17367.947579059528]
[null,"MESA UNIT 10D4-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1238,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1238,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},98952,331316.42724519607,0.17564123670606832,58192.827022382349]
[null,"MESA UNIT 12C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1239,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1239,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},208281,697377.68597963348,0.17814795909463726,124236.41147541253]
[null,"MESA UNIT 12D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1240,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1240,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},234879,786434.54518275952,0.18474765965335066,145291.94169306208]
[null,"MESA UNIT 13B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1241,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1241,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},392757,1315050.1861058036,0.17908837804037789,235510.20487138545]
[null,"MESA UNIT 13B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1242,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1242,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},487158,1631128.7095148682,0.18014543642253578,293840.39323688351]
[null,"MESA UNIT 9D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1243,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1243,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},450653,1508900.6981903282,0.17757560810749098,267943.95905496523]
[null,"MESA UNIT 9A2-17 LANCE","FORT UNION",{"$f":"IF(LEFT(B1244,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1244,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},267912,897037.41870922246,0.17748195154366289,159207.95168020265]
[null,"MESA UNIT 12B1-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1245,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1245,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},175228,586707.84737368848,0.15885288079212032,93200.231738654053]
[null,"PINEDALE UNIT 8 LANCE","LANCE",{"$f":"IF(LEFT(B1246,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1246,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30,100.44761922301603,0.20485650000000008,20.577347707359792]
[null,"MESA UNIT 15A1R-16 LANCE","LANCE",{"$f":"IF(LEFT(B1247,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1247,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},163310,546803.35651035828,0.18111107465135354,99032.14352055818]
[null,"MESA UNIT 15C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1248,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1248,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},176532,591073.97055591561,0.17955864802179736,106132.44303389586]
[null,"MESA UNIT 15D2-16 LANCE ","LANCE",{"$f":"IF(LEFT(B1249,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1249,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},282581,946152.95625530311,0.181607177185064,171828.16757082895]
[null,"MESA UNIT 13C1-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1250,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1250,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},326083,1091808.7006366246,0.18495113258938817,201931.25575369198]
[null,"MESA UNIT 13C2-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1251,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1251,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},489745,1639790.6425458663,0.17712108905794205,290441.5044347464]
[null,"MESA UNIT 10C4-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1252,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1252,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},172029,575996.78291054082,0.17855998309987034,102849.97582208585]
[null,"MESA UNIT 8C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1253,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1253,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},190442,637648.18333565397,0.17546622337055384,111885.71856900172]
[null,"MESA UNIT 8B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1254,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1254,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},176560,591167.72166719043,0.17738547087789572,104864.56467574737]
[null,"MESA UNIT 8C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1255,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1255,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},239668,802469.33346472692,0.18403300870464531,147680.84583072501]
[null,"MESA UNIT 8D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1256,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1256,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},227397,761382.90894853929,0.17622084113564307,134171.53664121433]
[null,"MESA UNIT 9A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1257,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1257,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},242902,813297.58681696805,0.18022936255530966,146580.10563979376]
[null,"MESA UNIT 9B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1258,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1258,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},100380,336097.73392021167,0.18173543231766565,61080.866974977427]
[null,"MESA UNIT 6B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1259,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1259,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41348,138443.60532110892,0.18896114477282094,26160.462147953345]
[null,"MESA UNIT 3D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1260,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1260,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},87839,294107.28083101683,0.18307121068301388,53842.575972423409]
[null,"MESA UNIT 3D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1261,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1261,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},76587,256432.72711443764,0.18169261896901806,46591.933778789702]
[null,"MESA UNIT 2C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1262,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1262,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61101,204581.66607151675,0.1846830045537258,37782.756766694736]
[null,"MESA UNIT 3A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1263,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1263,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},78211,261870.29156837691,0.18286075963145965,47885.800441105224]
[null,"MESA UNIT 3B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1264,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1264,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90734,303800.47608603793,0.16474805156609976,50050.536500028233]
[null,"MESA UNIT 4A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1265,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1265,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},65882,220589.66832169142,0.18101983811482261,39931.106049394999]
[null,"MESA UNIT 4B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1266,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1266,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50633,169532.14347063238,0.21466545922601415,36392.695431693814]
[null,"MESA UNIT 4A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1267,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1267,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60845,203724.51305414701,0.18168853463455567,37014.408245946375]
[null,"MESA UNIT 3C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1268,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1268,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59736,200011.29939686952,0.18658523917291631,37319.156135250669]
["SHUTE CR (WY)","SHUTE CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B1269,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1269,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},303,1014.520954152462,0.17824512805559603,180.83341738799106]
[null,"SHUTE CREEK UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1270,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1270,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59,197.54698447193155,0.17824512805559603,35.211787544196277]
[null,"SHUTE CREEK UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1271,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1271,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},275,920.76984287764697,0.17781543419078832,163.72708940107273]
[null,"SHUTE CREEK UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B1272,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1272,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13,43.52730166330695,0.17823297856830436,7.7580006244923068]
[null,"SHUTE CREEK UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1273,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1273,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},268,897.33206505894327,0.17781543419078832,159.55949076177271]
[null,"SHUTE CREEK UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B1274,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1274,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},69,231.02952421293688,0.17782685389669012,41.083253448035755]
[null,"SHUTE CREEK UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B1275,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1275,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},473,1583.724129749553,0.17823297856830436,282.27186887575857]
[null,"SHUTE CREEK UNIT 43 FR","PHOSPHORIA",{"$f":"IF(LEFT(B1276,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1276,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7,23.437777818703744,0.17824512805559603,4.1776697086334567]
[null,"SHUTE CREEK UNIT 44 FR","FRONTIER",{"$f":"IF(LEFT(B1277,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1277,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},153,512.28285803738174,0.17824512805559603,91.311923631559836]
[null,"SHUTE CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1278,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1278,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1051,3519.0149267796619,0.17823297856830436,627.20451202626259]
[null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",{"$f":"IF(LEFT(B1279,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1279,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},729,2440.8771471192899,0.17824512805559603,435.07445965625573]
[null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",{"$f":"IF(LEFT(B1280,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1280,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},706,2363.8673057149776,0.17823297856830436,421.31911083781301]
[null,"SHUTE CREEK UNIT 15-12 FR","MESAVERDE",{"$f":"IF(LEFT(B1281,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1281,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},201,672.99904879420751,0.17781543419078832,119.66961807132955]
[null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",{"$f":"IF(LEFT(B1282,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1282,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},413,1382.8288913035208,0.17782685389669012,245.90411121795316]
[null,"SHUTE CREEK UNIT 45 FR","FRONTIER",{"$f":"IF(LEFT(B1283,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1283,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15,50.223809611508017,0.17782685389669012,8.9311420539208175]
[null,"SHUTE CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B1284,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1284,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},55,184.1539685755294,0.17823297856830436,32.822310334390529]
[null,"SHUTE CREEK UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B1285,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1285,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},85,284.60158779854544,0.17823297856830436,50.725388698603538]
[null,"SHUTE CREEK UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B1286,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1286,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},105,351.56666728055615,0.17781543419078832,62.513979589500508]
["SO BAXTER (WY)","WE MULLEN A 2 FR","FRONTIER",{"$f":"IF(LEFT(B1287,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1287,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1152,3857.1885781638157,0.15428999492234111,595.12560613940718]
[null,"SL 10 17 104 1 FR","FRONTIER",{"$f":"IF(LEFT(B1288,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1288,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30427,101877.32366995697,0.15428999492234111,15718.651751739362]
["TIERNEY (WY)","C G ROAD 15-130 MESA","MESAVERDE",{"$f":"IF(LEFT(B1289,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1289,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5809,19450.007335550006,0.15920749279538904,3096.5869027448416]
["TRAIL (WY)","TRAIL UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1290,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1290,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17,56.92031755970909,0.13524037536921907,7.6979251129102089]
[null,"TRAIL UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B1291,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1291,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14411,48251.688020762806,0.13524037536921907,6525.5764001264133]
[null,"TRAIL UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B1292,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1292,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40305,{"$f":"D1292*E1292","v":134951.37642612203},0.13524037536921907,{"$f":"F1292*G1292","v":18250.874804461524}]
[null,"TRAIL UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1293,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1293,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},51833,173550.048239553,0.13524037536921907,23470.973669263225]
[null,"TRAIL UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1294,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1294,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},109429,366396.08413184743,0.13524037536921907,49551.543951803018]
[null,"TRAIL UNIT 20 MESA","MESAVERDE",{"$f":"IF(LEFT(B1295,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1295,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42512,142340.97294696193,0.13770523751522534,19601.097487809657]
[null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",{"$f":"IF(LEFT(B1296,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1296,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1238,4145.138419936462,0.13524037536921907,560.59007586957875]
[null,"TRAIL UNIT 22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1297,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1297,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80531,269638.24078829016,0.13524037536921907,36465.976898104236]
[null,"TRAIL UNIT 23W MESA","MESAVERDE",{"$f":"IF(LEFT(B1298,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1298,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79810,267224.14967296366,0.13524037536921907,36139.494309491987]
[null,"TRAIL UNIT 25W MESA","MESAVERDE",{"$f":"IF(LEFT(B1299,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1299,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77611,259861.3391839166,0.13524037536921907,35143.745055180836]
[null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",{"$f":"IF(LEFT(B1300,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1300,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59979,200824.92511257596,0.13524037536921907,27159.638255720081]
[null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1301,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1301,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},100095,335143.481537593,0.13770523751522534,46151.012726813788]
[null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",{"$f":"IF(LEFT(B1302,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1302,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},56686,189799.1247758629,0.13524037536921907,25668.504879436947]
[null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1303,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1303,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},328786,1100859.0311286184,0.13524037536921907,148880.58859842917]
[null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",{"$f":"IF(LEFT(B1304,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1304,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},122378,409752.62484247523,0.13524037536921907,55415.098792219149]
[null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1305,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1305,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},119286,399399.82355455635,0.13524037536921907,54014.982059918068]
[null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1306,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1306,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},294038,984513.90203657304,0.13524037536921907,133146.02966764072]
[null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",{"$f":"IF(LEFT(B1307,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1307,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},218687,732219.61683412362,0.13524037536921907,99025.655833352634]
[null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",{"$f":"IF(LEFT(B1308,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1308,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},271152,907885.76158530812,0.13524037536921907,122782.8111891664]
[null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1309,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1309,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},194775,652156.16780543164,0.13524037536921907,88197.844933357992]
[null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1310,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1310,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},183676,614993.89694688981,0.13541854348367693,83281.577775898331]
[null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",{"$f":"IF(LEFT(B1311,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1311,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},176202,589969.04674446245,0.13541854348367693,79892.749010588421]
[null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1312,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1312,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},190108,636529.86650830437,0.13541854348367693,86197.947406413892]
[null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1313,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1313,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},234420,784897.69660864735,0.13541854348367693,106289.70285843598]
[null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",{"$f":"IF(LEFT(B1314,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1314,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},385514,1290798.7825713935,0.13541854348367693,174798.0910663215]
[null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",{"$f":"IF(LEFT(B1315,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1315,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},227145,760539.14894706593,0.13541854348367693,102991.1038127269]
[null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1316,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1316,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},70704,236734.94898480418,0.13523994172718318,32016.0207054926]
[null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1317,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1317,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},149570,500798.34690621693,0.13524012922529866,67728.033151412717]
[null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1318,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1318,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},229644,768906.43562834314,0.13523994172718318,103986.86154803325]
[null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1319,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1319,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},111895,374652.87843197933,0.13523994172718318,50668.033447062327]
[null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1320,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1320,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},211582,708430.27234813932,0.13523994172718318,95808.068750134873]
[null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1321,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1321,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},256246,857976.68784736563,0.13524037536921907,116033.08932251703]
[null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1322,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1322,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},190820,638913.82333786401,0.13523994172718318,86406.66823690453]
[null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1323,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1323,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},178735,598450.17406085902,0.13523994172718318,80934.366666613205]
[null,"TRAIL UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B1324,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1324,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},214291,717500.69236397767,0.13523994172718318,97034.751824517924]
[null,"TRAIL UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B1325,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1325,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},230344,771250.21341021359,0.13523994172718318,104303.83391867488]
[null,"TRAIL UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B1326,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1326,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},117136,392201.0775102402,0.13523994172718318,53041.250867823335]
[null,"TRAIL UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B1327,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1327,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},155961,522197.03805469349,0.13523994172718318,70621.896996624404]
[null,"TRAIL UNIT 6-22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1328,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1328,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},250424,838483.15321015229,0.13879679143874571,116378.77134101138]
[null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1329,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1329,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},177199,593307.25595664058,0.13523994172718318,80238.838721891021]
[null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B1330,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1330,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},208398,697769.43169460318,0.13523994172718318,94366.297281387859]
[null,"TRAIL UNIT 70 MESA","MESAVERDE",{"$f":"IF(LEFT(B1331,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1331,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},144410,483521.3563998582,0.13540884456969426,65473.068194876141]
[null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",{"$f":"IF(LEFT(B1332,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1332,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},134956,451866.96332871175,0.13523994172718318,61110.461789014196]
[null,"TRAIL UNIT 46 MESA","MESAVERDE",{"$f":"IF(LEFT(B1333,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1333,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},164499,550784.43048556382,0.13523994172718318,74488.054283107427]
[null,"TRAIL UNIT 47 MESA","MESAVERDE",{"$f":"IF(LEFT(B1334,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1334,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},140370,469994.41034449206,0.13523994172718318,63562.016667090924]
[null,"TRAIL UNIT 48 MESA","MESAVERDE",{"$f":"IF(LEFT(B1335,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1335,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},145964,488724.54307561042,0.13523994172718318,66095.078726189779]
[null,"TRAIL UNIT 52 MESA","MESAVERDE",{"$f":"IF(LEFT(B1336,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1336,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},145671,487743.504661199,0.13523994172718318,65962.40314819265]
[null,"TRAIL UNIT 132 MESA","MESAVERDE",{"$f":"IF(LEFT(B1337,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1337,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},138749,464566.89065247506,0.13523994172718318,62827.999220219404]
[null,"TRAIL UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B1338,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1338,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23625,79102.500138125135,0.13523994172718318,10697.817509154542]
[null,"TRAIL UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B1339,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1339,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25473,85290.073482262917,0.13523994172718318,11534.624567648409]
[null,"TRAIL UNIT 50 MESA","MESAVERDE",{"$f":"IF(LEFT(B1340,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1340,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43987,147279.64755876022,0.13523994172718318,19918.090953446808]
[null,"TRAIL UNIT 51 MESA","MESAVERDE",{"$f":"IF(LEFT(B1341,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1341,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47377,158630.22853096103,0.13523994172718318,21453.142862696921]
[null,"TRAIL UNIT 57 MESA","MESAVERDE",{"$f":"IF(LEFT(B1342,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1342,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45709,153045.34090216135,0.13523994172718318,20697.842985225183]
[null,"TRAIL UNIT 61 MESA","MESAVERDE",{"$f":"IF(LEFT(B1343,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1343,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30457,101977.77128917999,0.13523994172718318,13791.467846616715]
[null,"TRAIL UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B1344,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1344,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42007,140650.10469004116,0.13523994172718318,19021.511962203378]
[null,"TRAIL UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B1345,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1345,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45592,152653.59518719156,0.13523994172718318,20644.863317560797]
[null,"TRAIL UNIT 64 MESA","MESAVERDE",{"$f":"IF(LEFT(B1346,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1346,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32108,107505.73860041997,0.13523994172718318,14539.069823658583]
[null,"TRAIL UNIT 74 MESA","MESAVERDE",{"$f":"IF(LEFT(B1347,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1347,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24850,83204.11125639829,0.13523994172718318,11252.519157777371]
[null,"TRAIL UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B1348,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1348,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25115,84091.398559534922,0.13523994172718318,11372.515840948838]
[null,"TRAIL UNIT 93 MESA","MESAVERDE",{"$f":"IF(LEFT(B1349,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1349,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25942,86860.404596116074,0.13523994172718318,11746.996055978292]
[null,"TRAIL UNIT 94 MESA","MESAVERDE",{"$f":"IF(LEFT(B1350,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1350,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23818,79748.713155126534,0.13523994172718318,10785.211319917158]
["JACKKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",{"$f":"IF(LEFT(B1351,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1351,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1323,4429.7400077350076,0.15500000000000003,686.60970119892625]
[null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B1352,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1352,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6472,21669.89972037866,0.15500000000000003,3358.8344566586929]
[null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",{"$f":"IF(LEFT(B1353,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1353,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3909,13088.32478475899,0.15500000000000003,2028.6903416376438]
[null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",{"$f":"IF(LEFT(B1354,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1354,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27471,91979.88492251579,0.15500000000000003,14256.88216298995]
[null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",{"$f":"IF(LEFT(B1355,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1355,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2726,9127.3403333980568,0.15500000000000003,1414.737751676699]
[null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",{"$f":"IF(LEFT(B1356,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1356,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9053,{"$f":"D1356*E1356","v":30311.743227532141},0.15500000000000003,{"$f":"F1356*G1356","v":4698.3202002674825}]
[]
[]
["Totals Before IRP Adjustment",null,null,null,{"$f":"SUM(E11:E1356)","v":68768545},{"$f":"SUM(F11:F1356)","v":233705400.08936146},null,{"$f":"SUM(H11:H1356)","v":36553799.679137103}]
[]
["Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"E1369-E1359","v":-402270},null,"+",{"$f":"H1359/E1359*E1361","v":-213825.91411417068}]
[]
[]
["Total Test Year Royalties",null,null,null,null,null,null,{"$f":"H1359+H1361","v":36339973.765022933}]
[]
["Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S118","v":285765564}]
[]
[]
["Total IRP Company Production",null,null,null,{"$f":"'Monthly Inputs'!S16","v":68366275},null,null,{"$f":"H1364+H1366","v":322105537.76502293}]

{"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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.2"]
[]
[]
[]
[]
[null,"     TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"     (A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null," ","    Component",null,"Dth","per Dth","Total Cost"]
[null," "]
[null,1,"Current Contracts",null,null,null,{"$f":"ROUND(Calculations!$P$183+Calculations!$P$186-G16,0)","v":91129992}]
[null,{"$f":"B15+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S105","v":1999999.9800000002}]
[null,{"$f":"B16+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$182+Calculations!$P$185","v":26695000},{"$f":"G17/E17","v":3.4886679895111445},{"$f":"G15+G16","v":93129991.980000004}]
[]
[null,{"$f":"B17+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$179","v":22135977},{"$f":"G19/E19","v":3.1195488683422465},{"$f":"ROUND(Calculations!P180,0)","v":69054262}]
[]
[null,{"$f":"B19+1","v":5},"Future Contracts",null,{"$f":"Calculations!P188","v":308520},{"$f":"G21/E21","v":3.099306365875794},{"$f":"ROUND(Calculations!P189,0)","v":956198}]
[]
[]
[null,{"$f":"B21+1","v":6},"Total Gas Purchased",null,{"$f":"E17+E19+E21","v":49139497},{"$f":"G24/E24","v":3.3199455008666452},{"$f":"G17+G19+G21","v":163140451.98000002}]

{"sheet":"Ut 1.3 p1","index":22,"n_rows":64,"n_cols":17,"rows_kept":64,"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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION, GATHERING AND PROCESSING CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months/Days",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D25","v":880902}," x",{"$f":"'Other Inputs'!E25","v":12},"x",{"$f":"'Other Inputs'!F22","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":55898940},null,null,null,null,{"$f":"L17*'Ut 1.5'!$G$51","v":54054269.284424819}]
[{"$f":"A17+1","v":2},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D29","v":203542}," x",{"$f":"'Other Inputs'!E29","v":12},"x",{"$f":"'Other Inputs'!F29","v":0.86753000000000002},"=",{"$f":"ROUND(F18*H18*J18,0)","v":2118945},null,null,null,null,{"$f":"L18*'Ut 1.5'!$G$51","v":2049019.5990994738}]
[{"$f":"A18+1","v":3},"Capacity Release Credits",null,null,null,null,null,null,null,null,null,{"$f":"-ROUND('Other Inputs'!E269,0)","v":-302762},null,null,null,null,{"$f":"L19*'Ut 1.5'!$G$51","v":-292770.82315140549}]
[{"$f":"A19+1","v":4},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L19)","v":57715123},null,null,null,null,{"$f":"L20*'Ut 1.5'!$G$51","v":55810518.060372889}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"'Other Inputs'!D55","v":1885}," x",{"$f":"'Other Inputs'!E55","v":12},"x",{"$f":"'Other Inputs'!F55","v":17.742041666666669},"=",{"$f":"ROUND(F23*H23*J23,0)","v":401325}]
[{"$f":"A23+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D53","v":3000}," x",{"$f":"'Other Inputs'!E53","v":12},"x",{"$f":"'Other Inputs'!F53","v":14.347541666666666},"=",{"$f":"ROUND(F24*H24*J24,0)","v":516512},null,null,null,null,{"$f":"L24*'Ut 1.5'!$G$51","v":499467.0513722949}]
[{"$f":"A24+1","v":7},"November - March",null,null,null,{"$f":"'Other Inputs'!D54","v":50000}," x",{"$f":"'Other Inputs'!E54","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$51","v":3468517.429530222}]
[{"$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$51","v":4356065.7150112819}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"L20+L26","v":62219845},null,null,null,{"$f":"M28*'Ut 1.5'!$G$51","v":60166583.775384165}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A28+1","v":10},"QPC Commodity (SNG)",null,null,null,{"$f":"F35-(D39*F39*H39)-(D40*F40*H40)","v":113886217.9631225},null,null,"x",{"$f":"'Other Inputs'!F37","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F34*J34,0)","v":304076}]
[{"$f":"A34+1","v":11},"ACA",null,null,null,{"$f":"Calculations!$P$172","v":125483949.07779999},null,null,"x",{"$f":"'Other Inputs'!F38","v":1.8E-3},"=",{"$f":"ROUND(F35*J35,0)","v":225871}]
[{"$f":"A35+1","v":12},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L35)","v":529947}]
[]
[null,"Kern River Commodity"]
[{"$f":"A36+1","v":13},"January - December",null,{"$f":"'Other Inputs'!C59","v":1.2426550999999999},"x",{"$f":"'Other Inputs'!D59","v":4885}," x",{"$f":"'Other Inputs'!E59","v":365},"x",{"$f":"'Other Inputs'!F59","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D39*F39*H39*J39,0)","v":9749}]
[{"$f":"A39+1","v":14},"November - March",null,{"$f":"'Other Inputs'!C60","v":1.2426550999999999},"x",{"$f":"'Other Inputs'!D60","v":50000}," x",{"$f":"'Other Inputs'!E60","v":151},"x",{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},"=",{"$f":"ROUND(D40*F40*H40*J40,0)","v":41281}]
[{"$f":"A40+1","v":15},null,"Total (SNG)",null,null,null,null,null,null,null,null,{"$f":"SUM(L39:L40)","v":51030}]
[]
[{"$f":"A41+1","v":16},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L36+L41","v":580977}]
[]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A43+1","v":17},"QEP Field Services Demand",null,null,null,null,null,12,"x",{"$f":"'Other Inputs'!E176","v":759167.5}," = ",{"$f":"ROUND(H48*J48,0)","v":9110010}]
[{"$f":"A48+1","v":18},"QEP Field Services Commodity",null,null,null,{"$f":"'Other Inputs'!D177","v":49308448},null,null,"x",{"$f":"'Other Inputs'!D176","v":0.13918}," = ",{"$f":"ROUND(F49*J49,0)","v":6862750}]
[{"$f":"A49+1","v":19},null,"Total QEP Field Services (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"L48+L49","v":15972760}," 1/"]
[]
[{"$f":"A50+1","v":20},"Other Gathering Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!D168,0)","v":2362113}]
[{"$f":"A52+1","v":21},"Other Transportation Charges",null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Other Inputs'!$D$170,0)","v":2836402}]
[{"$f":"A53+1","v":22},null,"Total Other Gathering and Transportation (SNG)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L52:L53)","v":5198515}]
[]
[]
[]
[]
[{"$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":83972097}]
[]
[]
[]
[]
[" 1/","See paragraph 7c in application."]

{"sheet":"Ut 1.3 p2","index":23,"n_rows":63,"n_cols":12,"rows_kept":63,"cut":false,"hidden":false,"merged":[[60,1,60,7],[7,1,7,10],[10,1,10,2],[36,9,36,10],[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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[]
[null,"STORAGE CHARGES   1/"]
[]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E154","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D17*F17*H17,0)","v":6366793}]
[{"$f":"A17+1","v":2},"Ryckman Demand",null,{"$f":"'Other Inputs'!E155","v":2500000},"x",12,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D18*F18*H18,0)","v":2700000}]
[{"$f":"A18+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E156","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829019}]
[4,"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E157","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D20*F20*H20,0)","v":3829246}]
[5,null,"Total Demand Charges  (SNG)",null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":16725058}]
[]
[null,"Storage Commodity  2/"]
[{"$f":"A21+1","v":6},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S35+'Monthly Inputs'!S37+'Monthly Inputs'!S38)","v":1173480},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":45437}]
[{"$f":"A24+1","v":7},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S43+'Monthly Inputs'!S45+'Monthly Inputs'!S46)","v":1143071},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D25*H25,0)","v":44260}]
[{"$f":"A25+1","v":8},"Ryckman Injections",null,{"$f":"'Monthly Inputs'!S39","v":1816200},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D26*H26,0)","v":27243}]
[{"$f":"A26+1","v":9},"Ryckman Withdrawals",null,{"$f":"'Monthly Inputs'!S47","v":0},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",0]
[{"$f":"A27+1","v":10},"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S36","v":11600280},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":121687}]
[{"$f":"A28+1","v":11},"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S44","v":10721034},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D29*H29,0)","v":190942}]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J24:J29)","v":429569}]
[]
[13,"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J21+J30","v":17154627}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A32+1","v":14},null,{"$f":"+'Rate Base'!H8","v":"2011-06-21"},{"$f":"+'Rate Base'!H209","v":18701733.870000001}]
[{"$f":"A39+1","v":15},null,{"$f":"+'Rate Base'!I8","v":"2011-07-21"},{"$f":"+'Rate Base'!I209","v":28586567.050000001}]
[16,null,{"$f":"+'Rate Base'!J8","v":"2011-08-20"},{"$f":"+'Rate Base'!J209","v":39424262.689999998}]
[17,null,{"$f":"+'Rate Base'!K8","v":"2011-09-19"},{"$f":"+'Rate Base'!K209","v":49586017.159999996}]
[18,null,{"$f":"+'Rate Base'!L8","v":"2011-10-19"},{"$f":"+'Rate Base'!L209","v":56877322.030000001}]
[19,null,{"$f":"+'Rate Base'!M8","v":"2011-11-18"},{"$f":"+'Rate Base'!M209","v":59095984.090000004}]
[20,null,{"$f":"+'Rate Base'!N8","v":"2011-12-18"},{"$f":"+'Rate Base'!N209","v":40267239.18}]
[21,null,{"$f":"+'Rate Base'!O8","v":"2012-01-17"},{"$f":"+'Rate Base'!O209","v":29171248.219999999}]
[22,null,{"$f":"+'Rate Base'!P8","v":"2012-02-16"},{"$f":"+'Rate Base'!P209","v":19379640.34}]
[23,null,{"$f":"+'Rate Base'!Q8","v":"2012-03-17"},{"$f":"+'Rate Base'!Q209","v":12903260.279999999}]
[24,null,{"$f":"+'Rate Base'!R8","v":"2012-04-16"},{"$f":"+'Rate Base'!R209","v":11695451.32}]
[25,null,{"$f":"+'Rate Base'!S8","v":"2012-05-16"},{"$f":"+'Rate Base'!S209","v":17454303.390000001}]
[26,null,{"$f":"+'Rate Base'!T8","v":"2012-06-15"},{"$f":"+'Rate Base'!T209","v":29378840.710000001}]
[]
[]
[{"$f":"A51+1","v":27},"13-Month Average   3/",null,{"$f":"(SUM(D40:D50)+D39/2+D51/2)/12","v":32373465.253333326},null,"x ",null,{"$f":"'Other Inputs'!E259","v":0.1179},null,"  =",{"$f":"D54*H54","v":3816831.5533679994}]
[]
[]
[{"$f":"A54+1","v":28},"TOTAL FIRM STORAGE AND WORKING GAS CHARGES",null,null,null,null,null,null,null,null,{"$f":"K54+K32","v":20971458.553367998}]
[]
[]
[]
["1/",{"$f":"CONCATENATE(\"Exhibit 1.9 - \",'Other Inputs'!G22)","v":"Exhibit 1.9 - 1/1/2012"}]
["2/","Questar Gas planned volumes."]
["3/","(½ of Line 14 + sum of Lines 15 through 25 + ½ of Line 26) / 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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"SUMMARY OF TEST-YEAR GAS RELATED COSTS AND REVENUES CREDITS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Other Inputs'!D185","v":322105537.76502293}]
[{"$f":"A14+1","v":2},null,"Other Revenues Credits  2/",null,{"$f":"-'Ut 1.4 p3'!H32","v":-26212014}]
[{"$f":"A15+1","v":3},null,null,"Net Questar Gas Production Costs",{"$f":"E14+E15","v":295893523.76502293},{"$f":"F21","v":68366275},{"$f":"E16/F21","v":4.3280626853667679}]
[]
[{"$f":"A16+1","v":4},null,null,"Gathering  3/",{"$f":"'Ut 1.3 p1'!L52+'Ut 1.3 p1'!M50","v":18334873}]
[]
[]
[{"$f":"A18+1","v":5},"Total Cost of Questar Gas Production",null,null,{"$f":"SUM(E16:E18)","v":314228396.76502293},{"$f":"'Monthly Inputs'!S16","v":68366275},{"$f":"E21/F21","v":4.5962486147595865}]
[]
[{"$f":"A21+1","v":6},"Questar Gas Contract Gas  4/",null,null,{"$f":"'Ut 1.2'!G24","v":163140451.98000002},{"$f":"'Ut 1.2'!E24","v":49139497},{"$f":"E23/F23","v":3.3199455008666452}]
[]
[{"$f":"A23+1","v":7},"Injection / Withdrawal Adjustment  5/",null,null,{"$f":"'Ut 1.4 p2'!H23","v":-15051074.327655852}]
[]
[{"$f":"A25+1","v":8},"Transportation & Other Costs  6/",null,null,{"$f":"'Ut 1.3 p1'!M59-E18-'Ut 1.3 p1'!M56","v":65637224},{"$f":"'Ut 1.3 p1'!F34","v":113886217.9631225},{"$f":"E27/F27","v":0.57634036123013577}]
[]
[{"$f":"A27+1","v":9},"Storage & Working Gas  7/",null,null,{"$f":"'Ut 1.3 p2'!K57","v":20971458.553367998}]
[]
[null,"Gas Management Costs",null,null,{"$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":548926456.97073507},{"$f":"'Ut 1.6 p1'!H23","v":110108310},{"$f":"E34/F34","v":4.9853317789614158}]
[]
[]
[]
[]
[]
[]
["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 28."]
["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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"             (A)",null,"  (B)","   (C)",null,"    (D)"]
[null,null,null,null,null,"   Average"]
[null,null,null,null,"  Dth","   Rate",null,"   Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Ut 1.4 p1'!F21","v":68366275},{"$f":"H15/E15","v":4.7114683045847228},null,{"$f":"'Ut 1.4 p1'!E14","v":322105537.76502293}]
[null,{"$f":"B15+1","v":2},"Purchased Gas  2/",null,{"$f":"'Ut 1.2'!E24","v":49139497},{"$f":"H16/E16","v":3.3199455008666452},null,{"$f":"'Ut 1.2'!G24","v":163140451.98000002}]
[null,{"$f":"B16+1","v":3},"    Average Price",null,{"$f":"SUM(E15:E16)","v":117505772},{"$f":"(+H15+H16)/(+E15+E16)","v":4.1295502466468026},null,{"$f":"SUM(H15:H16)","v":485245989.74502295}]
[]
[]
[null,4,"Storage  3/"]
[null,{"$f":"B20+1","v":5},"    Withdrawals",null,{"$f":"'Monthly Inputs'!S48","v":11864105},{"$f":"'Ut Storage'!L27","v":4.1673778529367489},null,{"$f":"E21*F21","v":49442208.42191615}]
[null,{"$f":"B21+1","v":6},"    Injections",null,{"$f":"-'Monthly Inputs'!S40","v":-14589960},{"$f":"'Ut Storage'!K27","v":4.4203879071342209},null,{"$f":"E22*F22","v":-64493282.749572001}]
[null,{"$f":"B22+1","v":7},"Storage Adjustment",null,null,null,null,{"$f":"H21+H22","v":-15051074.327655852}]
[]
[]
[]
[]
[]
[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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,"OTHER REVENUES"]
[]
[]
[null,null,"(A)",null,"          (B)","(C)","(D)"]
[null,null,"Account",null,null,null,{"$f":"Expenses!S8","v":"12 Months Ending"}]
[null,null,"Number",null,"Account Name",null,{"$f":"'Control Panel'!F7","v":"2013-08-31"}]
[]
[null,1,null,"483","Sales for Resale",null,null,{"$f":"'Other Inputs'!F192","v":3701501},"1/"]
[]
[]
[null,{"$f":"B15+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!F193","v":4844000},"1/"]
[]
[]
[null,{"$f":"B18+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!F194","v":1326369},"1/"]
[null,{"$f":"B21+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!F197","v":-195925},"1/"]
[null,{"$f":"B22+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F21+F22","v":1130444}]
[]
[]
[null,{"$f":"B23+1","v":6},null,"495-1","Overriding Royalty Revenue",null,null,{"$f":"'Other Inputs'!F195","v":16536069},"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'!F196","v":0},"1/"]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B29+1","v":8},null,null,"Total",null,null,{"$f":"SUM(H15:H29)","v":26212014}]
[]
[]
[]
[]
[]
[]
[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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,"Exhibit 1.5"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS COST ALLOCATION"]
[]
[]
[null,"                        (A)",null,"(B)","  (C)","  (D)","  (E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor  1/","  System","  Wyoming","  Utah"]
[]
[1,"Questar Gas Production (Exhibit 1.1)",null,2,{"$f":"'Ut 1.4 p1'!E14","v":322105537.76502293},{"$f":"CHOOSE($D15,F$51,F$54)*$E15","v":11593408.879101701},310512128.88592124]
[{"$f":"A15+1","v":2},"Other Revenue's Credit  (Exhibit 1.4, p 3)",null,2,{"$f":"'Ut 1.4 p1'!E15","v":-26212014},-943437.97363839298,-25268576.026361607]
[{"$f":"A16+1","v":3},"Gathering (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!L48","v":9110010},300631.2582241639,8809378.7417758349]
[{"$f":"A17+1","v":4},"Gathering","- Commodity",2,{"$f":"'Ut 1.3 p1'!L52+'Ut 1.3 p1'!L49","v":9224863},332026.60641840752,8892836.3935815915]
[{"$f":"A18+1","v":5},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E18)","v":314228396.76502293},{"$f":"SUM(F15:F18)","v":11282628.77010588},{"$f":"SUM(G15:G18)","v":302945767.99491704}]
[]
[{"$f":"A19+1","v":6},"Questar Gas Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Ut 1.4 p1'!E23","v":163140451.98000002},{"$f":"CHOOSE($D21,F$51,F$54)*$E21","v":5871845.5374876112},{"$f":"CHOOSE($D21,G$51,G$54)*$E21","v":157268606.44251239}]
[]
[]
[{"$f":"A21+1","v":7},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Ut 1.4 p1'!E25","v":-15051074.327655852},{"$f":"CHOOSE($D24,F$51,F$54)*$E24","v":-541726.97545348771},{"$f":"CHOOSE($D24,G$51,G$54)*$E24","v":-14509347.352202363}]
[]
[]
[{"$f":"A24+1","v":8},"Transportation (Exhibit 1.3, p 1)","- Demand",1,{"$f":"'Ut 1.3 p1'!M28","v":62219845},{"$f":"CHOOSE($D27,F$51,F$54)*$E27","v":2053261.2246158295},{"$f":"CHOOSE($D27,G$51,G$54)*$E27","v":60166583.775384165}]
[{"$f":"A27+1","v":9},"Transportation","- Commodity",2,{"$f":"'Ut 1.3 p1'!M43","v":580977},{"$f":"CHOOSE($D28,F$51,F$54)*$E28","v":20910.860325746533},{"$f":"CHOOSE($D28,G$51,G$54)*$E28","v":560066.13967425341}]
[]
[]
[{"$f":"A28+1","v":10},"Storage (Exhibit 1.3, p 2)","- Demand",1,{"$f":"'Ut 1.3 p2'!J21","v":16725058},{"$f":"CHOOSE($D31,F$51,F$54)*$E31","v":551928.61812578898},{"$f":"CHOOSE($D31,G$51,G$54)*$E31","v":16173129.381874211}]
[{"$f":"A31+1","v":11},"Storage","- Commodity",2,{"$f":"'Ut 1.3 p2'!J30","v":429569},{"$f":"CHOOSE($D32,F$51,F$54)*$E32","v":15461.29598808664},{"$f":"CHOOSE($D32,G$51,G$54)*$E32","v":414107.70401191333}]
[]
[]
[{"$f":"A32+1","v":12},"Other Transportation  - Commodity (Exhibit 1.3, p1)",null,2,{"$f":"'Ut 1.3 p1'!L53","v":2836402},{"$f":"CHOOSE($D35,F$51,F$54)*$E35","v":102089.42186982982},{"$f":"CHOOSE($D35,G$51,G$54)*$E35","v":2734312.5781301702}]
[]
[]
[{"$f":"A35+1","v":13},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Ut 1.3 p2'!K54","v":3816831.5533679994},{"$f":"CHOOSE($D38,F$51,F$54)*$E38","v":137377.60961170649},{"$f":"CHOOSE($D38,G$51,G$54)*$E38","v":3679453.943756293}]
[]
[]
[{"$f":"A38+1","v":14},"Totals",null,null,{"$f":"SUM(E19:E38)","v":548926456.97073507},{"$f":"SUM(F19:F38)","v":19493776.362676989},{"$f":"SUM(G19:G38)","v":529432680.60805809}]
[]
[]
[]
[]
[]
[]
["1/","Allocation Factors",null,null,"       Total ","     Wyoming","       Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F50:G50)","v":1285693},{"$f":"'Other Inputs'!$E$133","v":42428},{"$f":"'Other Inputs'!$E$132","v":1243265}]
[null,null,null," Percent-",{"$f":"F51+G51","v":1},{"$f":"F50/E50","v":3.3000101890575742E-2},{"$f":"G50/E50","v":0.96699989810942422}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F53+G53","v":110108310},{"$f":"'Ut 1.6 p1'!H22","v":3963082},{"$f":"'Ut 1.6 p1'!H21","v":106145228}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.5992578580127152E-2},{"$f":"G53/E53","v":0.96400742141987283}]

{"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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[null,"TEST-YEAR GAS COST CHANGE"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)        ",null,"(F)"]
[null,null,null,null,null,"Average Rate",null,"x         Dth       ","=","Total"]
[1,"Utah Allocation of Questar Gas-Related Gas Costs (Exhibit 1.5)  1/",null,null,null,null,null,null,null,{"$f":"'Ut 1.5'!G41","v":529432680.60805809}]
[null,"Less:"]
[{"$f":"A13+1","v":2},"IS Class Commodity Credit  2/",null,null,null,{"$f":"Calculations!P234","v":3.4582607236245706},null,{"$f":"'RevRun Fcst'!T93+'RevRun Fcst'!T111","v":2683531},null,{"$f":"-H15*F15","v":-9280349.8579289671}]
[{"$f":"A15+1","v":3},"Net Utah Gas Costs (for Firm Sales)",null,null,null,null,null,null,null,{"$f":"J13+J15","v":520152330.7501291}]
[]
[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":103461697},null,{"$f":"Calculations!P17","v":2683531},null,{"$f":"D21+F21","v":106145228}]
[{"$f":"A21+1","v":5},"Wyoming",null,{"$f":"Calculations!P32","v":3815889},null,{"$f":"Calculations!P36","v":147193},null,{"$f":"D22+F22","v":3963082}]
[{"$f":"A22+1","v":6},"Total Dth",null,null,null,null,null,{"$f":"SUM(H21:H22)","v":110108310}]
[]
[{"$f":"A23+1","v":7},"Supplier Non-Gas Costs  3/",null,null,null,null,null,null,null,{"$f":"(-'Ut 1.6 p2'!F14)","v":-97118565.690136701}]
[]
[]
[{"$f":"A25+1","v":8},"Commodity Portion of Test-Year Gas Cost (Lines 3 + 7)",null,null,null,null,null,null,null,{"$f":"J16+J25+J26","v":423033765.05999243}]
[]
[]
[null,null,null,null,null,"Current Case",null,"Prior Case"]
[null,"FIRM CUSTOMER RATES",null,null,null,{"$f":"'Control Panel'!F5","v":"12-057-08"},null,{"$f":"'Control Panel'!F9","v":"11-057-08"},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":4.0888},null,{"$f":"'Other Inputs'!F108","v":4.1666400000000001},null,{"$f":"F34-H34","v":-7.7840000000000131E-2},null,null,{"$f":"J34*D21","v":-8053458.4944800138}]
[{"$f":"A34+1","v":10},"191 Account Amortization (Commodity Portion)   4/",null,null,null,{"$f":"D55/D21","v":7.3345520323332802E-2},null,{"$f":"'Other Inputs'!F109","v":0},null,{"$f":"F35-H35","v":7.3345520323332802E-2},null,null,{"$f":"J35*D21","v":7588452}]
[{"$f":"A35+1","v":11},"Total Firm Sales Unit Commodity Cost (Lines 9 + 10)",null,null,null,{"$f":"F34+F35","v":4.1621455203233326},null,{"$f":"H34+H35","v":4.1666400000000001},null,{"$f":"J34+J35","v":-4.4944796766673289E-3},null,null,{"$f":"SUM(M34:M35)","v":-465006.49448001385}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1/","Exhibit 1.5, Line 14, Column E."]
[]
["2/",{"$f":"\"Revrun.exe - \"&'RevRun Fcst'!D4","v":"Revrun.exe - 7/16/2012"},null,"       Dth","x","est. Com. Rate","=","Com. Revenues"]
[null,null,"IS",{"$f":"H15","v":2683531},null,{"$f":"F15","v":3.4582607236245706},null,{"$f":"D49*F49","v":9280349.8579289671}]
[]
["3/","Test Year Estimate of Transportation, Gathering, and Storage billings."]
[]
["4/","191 Account (Aug 2012) fcst.",null,{"$f":"'Other Inputs'!E126","v":16975477}]
[null,"Less: Supplier Non-Gas balance fcst.",null,{"$f":"'Other Inputs'!E127","v":9387025}]
[null,"191 Account Commodity Portion",null,{"$f":"D53-D54","v":7588452},null,{"$f":"D21","v":103461697},null,{"$f":"D55/F55","v":7.3345520323332802E-2}]

{"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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[null,null,"TEST-YEAR SUPPLIER NON-GAS COST CHANGE"]
[null,null," ",null," "]
[]
[null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,"Dth","Average Rate","Total"]
[]
[null,1,"Supplier Non-Gas (SNG) Costs  1/",null,null,{"$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":97118565.690136701}]
[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,{"$f":"SUM(F14:F15)","v":97118565.690136701}]
[null,null,null,null,null," "]
[]
[null,{"$f":"B16+1","v":4},"SNG Costs Recovered at Current Rates  3/",null,null,{"$f":"'Other Inputs'!E207-(D29*('Other Inputs'!G82-'Other Inputs'!F208))","v":102374366.8221}]
[]
[]
[null,{"$f":"1+B19","v":5},"SNG Costs Adjustment to Current Rates  (Line 3 - Line 4)",null,null,{"$f":"F16-F19","v":-5255801.1319632977}]
[]
[]
[]
[]
[]
[null," 6a","Adjustment for SNG contributions from:"]
[null," 6b","IS SNG current rate",{"$f":"'Ut 1.6 p1'!$H$15","v":2683531},{"$f":"'Ut 1.6 p3'!E24","v":0.17918999999999999},{"$f":"D29*E29","v":480861.91988999996}]
[null," 6c","IS  SNG new rate",{"$f":"'Ut 1.6 p1'!$H$15","v":2683531},{"$f":"'Ut 1.6 p3'!I24","v":0.1792},{"$f":"D30*E30","v":480888.75520000001}]
[]
[]
[]
[]
[null,{"$f":"2+B22","v":7},"Percent Change to Current Rates",null,null,{"$f":"(((+F16-F30)-(F19-F29))/(F19-F29))*100","v":-5.1581579928155952},"%"]
[null,null,"((ln 3-ln 6c)-(ln 4-ln 6b))/(ln 4-ln 6b)"]
[]
[]
[]
[]
[]
[null,"1/","Exhibit 1.6, Page 1, Line 7."]
[null,null,null,null,"SNG Balance"]
[null,"2/","August 2012 SNG Balance - Forecast",null,{"$f":"'Other Inputs'!E127","v":9387025}]
[null,null,"This balance will not be amortized in this filing"]
[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 7/16/2012"}]

{"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$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,null,null,null,"Page 3 of 3"]
[]
[]
[]
[null,null,null,null,null,"TEST YEAR CHANGE IN SUPPLIER NON-GAS COSTS"]
[null,null,null,null,null,"BY RATE CLASS"]
[]
[]
[null,null,"      (A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Rate per Dth"]
[null,null,"Rate Class","Season","Current  total 1/","Curr. Base  1/"," Calc. Base 2/","Amortization 3/","Total 4/",null,"CHECK !!",null,"Current Amort."]
[null,null,null,null,null,null,null,null," "]
[null,1,"GS","Winter",{"$f":"'Other Inputs'!G72","v":1.17116},{"$f":"'Other Inputs'!E72","v":1.17116},{"$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$29),5)","v":1.1107499999999999},{"$f":"I16-G16","v":0},{"$f":"ROUND(E16*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M16","v":1.1107499999999999},null,{"$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",{"$f":"'Other Inputs'!G73","v":0.54986999999999997},{"$f":"'Other Inputs'!E73","v":0.54986999999999997},{"$f":"ROUND(E17*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.52151000000000003},{"$f":"I17-G17","v":0},{"$f":"ROUND(E17*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M17","v":0.52151000000000003},null,{"$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",{"$f":"'Other Inputs'!G75","v":1.1406700000000001},{"$f":"'Other Inputs'!E75","v":1.1406700000000001},{"$f":"ROUND(E19*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":1.0818300000000001},{"$f":"I19-G19","v":0},{"$f":"ROUND(E19*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M19","v":1.0818300000000001},null,{"$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",{"$f":"'Other Inputs'!G76","v":0.54984999999999995},{"$f":"'Other Inputs'!E76","v":0.54984999999999995},{"$f":"ROUND(E20*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.52149000000000001},{"$f":"I20-G20","v":0},{"$f":"ROUND(E20*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M20","v":0.52149000000000001},null,{"$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,{"$f":"'Other Inputs'!G80","v":0.84514},{"$f":"'Other Inputs'!E80","v":0.84514},{"$f":"ROUND(E22*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":0.80154999999999998},{"$f":"I22-G22","v":0},{"$f":"ROUND(E22*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M22","v":0.80154999999999998},null,{"$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,{"$f":"'Other Inputs'!F208","v":0.17918999999999999},{"$f":"'Other Inputs'!F208","v":0.17918999999999999},{"$f":"'Other Inputs'!$F$47","v":0.1792},{"$f":"I24-G24","v":0},{"$f":"'Other Inputs'!$F$47","v":0.1792}]
[]
[null,{"$f":"B24+1","v":7},"ES",null,{"$f":"'Other Inputs'!G85","v":6.0707300000000002},{"$f":"'Other Inputs'!E85","v":6.0707300000000002},{"$f":"ROUND(E26*('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30)/('Ut 1.6 p2'!$F$19-'Ut 1.6 p2'!$F$29),5)","v":5.7575900000000004},{"$f":"I26-G26","v":0},{"$f":"ROUND(E26*ROUND(1+'Ut 1.6 p2'!$F$35/100,7),5)+M26","v":5.7575900000000004},null,{"$f":"ROUND(G26*('Ut 1.6 p2'!$F$15)/('Ut 1.6 p2'!$F$14-'Ut 1.6 p2'!$F$30),5)-H26","v":0},null,0]
[]
[]
[]
[]
[]
[]
[null,"1/","Current Questar Gas Tariff  (excluding bad debt surcharge)."]
[]
[null,"2/","Exhibit 1.6 page 2 (line 1 - line 6c)/(line 4 - line 6b)*Exhibit 1.6 page 3 column C.  (N.A. to line 6)"]
[]
[null,"3/","Column G - Column E"]
[]
[null,"4/","(Current Questar Gas rates) x (1+Exhibit 1.6, Page 2, Line 7, % change)."]
[null,null,{"$f":"\"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of \"&TEXT('Other Inputs'!E261,\"0.000%\")","v":"(except ln. 6, which is calculated by adding QPC T-2 and ACA rates, then adjusting for distr. loss of 0.490%"}]
[null,null,{"$f":"\"=  (\"&TEXT('Other Inputs'!$F$41,\"$0.00000\")&\" + \"&TEXT('Other Inputs'!$F$43,\"$0.00000\")&\")  /  ( 1 -  \"&TEXT('Other Inputs'!$E$261,\"0.00000\")&\" )  =  \"&TEXT(('Other Inputs'!F41+'Other Inputs'!F43)/(1-('Other Inputs'!$E$261)),(\"$0.00000\"))","v":"=  ($0.17652 + $0.00180)  /  ( 1 -  0.00490 )  =  $0.17920"}]
[]
[null,"5/",{"$f":"\"IS Tariff rate has an adjustment for bad debt of  \"&TEXT('Other Inputs'!$E$272,\"0.0%\")&\"  = \"&TEXT($I$24,\"$0.00000\")&\"  /  ( 1 -  \"&TEXT('Other Inputs'!$E$272,\"0.00000\")&\" )  =  \"&TEXT($I$24/(1-('Other Inputs'!$E$272)),(\"$0.00000\"))","v":"IS Tariff rate has an adjustment for bad debt of  0.4%  = $0.17920  /  ( 1 -  0.00400 )  =  $0.17992"}]

{"sheet":"Ut 1.7","index":31,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,2,6,9],[7,2,7,9],[10,5,10,6],[11,5,11,6],[12,5,12,6],[13,5,13,6],[10,7,10,8],[11,7,11,8],[12,7,12,8],[13,7,13,8]]}
[null,null," ",null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 12-057-08"}]
[null,null,null,null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"80 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,null,"(A)","(B)","(C)  ","   (D)",null,"  (E)",null,"(F)    "]
[null,null,null,null,null,"     Billed at Current",null,"   Billed at"]
[null,null,"Rate",null,"Usage","     Rates Effective",null,"  Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J89","v":"2012-02-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G122","v":14.9},{"$f":"ROUND((+E16*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":125.21},null,{"$f":"ROUND((+E16*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":124.24},null,{"$f":"H16-F16","v":-0.96999999999999886}]
[null,{"$f":"B16+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G123","v":12.5},{"$f":"ROUND((+E17*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":105.85},null,{"$f":"ROUND((+E17*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":105.04},null,-0.80999999999998806]
[null,{"$f":"B17+1","v":3},null,"Mar",{"$f":"'Monthly Inputs'!G124","v":10.1},{"$f":"ROUND((+E18*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":86.48},null,{"$f":"ROUND((+E18*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":85.83},null,-0.65000000000000568]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G125","v":8.3000000000000007},{"$f":"ROUND((+E19*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":63.79},null,{"$f":"ROUND((+E19*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":63.51},null,-0.28000000000000114]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G126","v":4.4000000000000004},{"$f":"ROUND((+E20*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":36.159999999999997},null,{"$f":"ROUND((+E20*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":36.020000000000003},null,-0.13999999999999346]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G127","v":3.1},{"$f":"ROUND((+E21*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":26.96},null,{"$f":"ROUND((+E21*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":26.85},null,-0.10999999999999943]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G128","v":2},{"$f":"ROUND((+E22*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":19.170000000000002},null,{"$f":"ROUND((+E22*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":19.100000000000001},null,-7.0000000000000284E-2]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G129","v":1.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":17.75},null,{"$f":"ROUND((+E23*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":17.690000000000001},null,-5.9999999999998721E-2]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G130","v":2},{"$f":"ROUND((+E24*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":19.170000000000002},null,{"$f":"ROUND((+E24*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":19.100000000000001},null,-7.0000000000000284E-2]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G131","v":3.1},{"$f":"ROUND((+E25*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":26.96},null,{"$f":"ROUND((+E25*'Ut 1.8'!$C$10)+'Ut 1.8'!$C$12,2)","v":26.85},null,-0.10999999999999943]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G132","v":6.3},{"$f":"ROUND((+E26*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":55.83},null,{"$f":"ROUND((+E26*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":55.42},null,-0.40999999999999659]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G133","v":11.5},{"$f":"ROUND((+E27*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":97.78},null,{"$f":"ROUND((+E27*'Ut 1.8'!$F$10)+'Ut 1.8'!$C$12,2)","v":97.03},null,-0.75]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B27+1","v":13},null,"Total",{"$f":"SUM(E16:E27)","v":80},{"$f":"SUM(F16:F27)","v":681.11},null,{"$f":"SUM(H16:H27)","v":676.68},null,{"$f":"H30-F30","v":-4.4300000000000637}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J30/F30,4)*100","v":-0.65},"%"]

{"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'!J89","v":"2012-02-01"},null,"   Rates",null,"   Change"]
[]
[null,1,"GS","Jan",{"$f":"'Monthly Inputs'!G122","v":14.9},{"$f":"ROUND((+E17*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":125.21},null,{"$f":"'CET & DSM'!D107","v":140.29},null,{"$f":"H17-F17","v":15.079999999999998}]
[null,{"$f":"B17+1","v":2},null,"Feb",{"$f":"'Monthly Inputs'!G123","v":12.5},{"$f":"ROUND((+E18*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":105.85},null,{"$f":"'CET & DSM'!D108","v":118.5},null,12.650000000000006]
[null,3,null,"Mar",{"$f":"'Monthly Inputs'!G124","v":10.1},{"$f":"ROUND((+E19*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":86.48},null,{"$f":"'CET & DSM'!D109","v":96.71},null,10.22999999999999]
[null,4,null,"Apr",{"$f":"'Monthly Inputs'!G125","v":8.3000000000000007},{"$f":"ROUND((+E20*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":63.79},null,{"$f":"'CET & DSM'!D110","v":67.650000000000006},null,3.8600000000000065]
[null,5,null,"May",{"$f":"'Monthly Inputs'!G126","v":4.4000000000000004},{"$f":"ROUND((+E21*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":36.159999999999997},null,{"$f":"'CET & DSM'!D111","v":38.21},null,2.0500000000000043]
[null,6,null,"Jun",{"$f":"'Monthly Inputs'!G127","v":3.1},{"$f":"ROUND((+E22*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":26.96},null,{"$f":"'CET & DSM'!D112","v":28.4},null,1.4399999999999977]
[null,7,null,"Jul",{"$f":"'Monthly Inputs'!G128","v":2},{"$f":"ROUND((+E23*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":19.170000000000002},null,{"$f":"'CET & DSM'!D113","v":20.100000000000001},null,0.92999999999999972]
[null,8,null,"Aug",{"$f":"'Monthly Inputs'!G129","v":1.8},{"$f":"ROUND((+E24*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":17.75},null,{"$f":"'CET & DSM'!D114","v":18.59},null,0.83999999999999986]
[null,9,null,"Sep",{"$f":"'Monthly Inputs'!G130","v":2},{"$f":"ROUND((+E25*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":19.170000000000002},null,{"$f":"'CET & DSM'!D115","v":20.100000000000001},null,0.92999999999999972]
[null,10,null,"Oct",{"$f":"'Monthly Inputs'!G131","v":3.1},{"$f":"ROUND((+E26*'Other Inputs'!$G$89)+'Other Inputs'!$G$93,2)","v":26.96},null,{"$f":"'CET & DSM'!D116","v":28.4},null,1.4399999999999977]
[null,11,null,"Nov",{"$f":"'Monthly Inputs'!G132","v":6.3},{"$f":"ROUND((+E27*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":55.83},null,{"$f":"'CET & DSM'!D117","v":62.2},null,6.3700000000000045]
[null,12,null,"Dec",{"$f":"'Monthly Inputs'!G133","v":11.5},{"$f":"ROUND((+E28*'Other Inputs'!$G$91)+'Other Inputs'!$G$93,2)","v":97.78},null,{"$f":"'CET & DSM'!D118","v":109.42},null,11.64]
[]
[null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":80},{"$f":"SUM(F17:F28)","v":681.11},null,{"$f":"SUM(H17:H28)","v":748.56999999999994},null,{"$f":"H31-F31","v":67.459999999999923}]
[]
[null,null," ",null,null,null,null,"Percent Change:",null,{"$f":"ROUND(J31/F31,4)*100","v":9.9},"%"]

{"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",{"$f":"'Other Inputs'!F217","v":2.3660899999999998},{"$f":"'Other Inputs'!F218","v":1.1444300000000001},null,{"$f":"'Other Inputs'!F219","v":2.73001},{"$f":"'Other Inputs'!F220","v":1.3809}]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I17","v":0.52151000000000003},{"$f":"C7","v":0.52151000000000003},null,{"$f":"'Ut 1.6 p3'!I16","v":1.1107499999999999},{"$f":"F7","v":1.1107499999999999},null," "]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$36)","v":4.1621455203233326},{"$f":"C8","v":4.1621455203233326},null,{"$f":"D8","v":4.1621455203233326},{"$f":"F8","v":4.1621455203233326}]
[]
[null,"Total Rate",{"$f":"SUM(C6:C9)","v":7.0497455203233326},{"$f":"SUM(D6:D9)","v":5.8280855203233326},null,{"$f":"SUM(F6:F9)","v":8.002905520323333},{"$f":"SUM(G6:G9)","v":6.6537955203233325}]
[]
[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",0.69340999999999997,0.54449999999999998,0.47443999999999997,0.77424000000000004,0.62139999999999995,0.56027000000000005]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$20","v":0.52149000000000001},{"$f":"C20","v":0.52149000000000001},{"$f":"D20","v":0.52149000000000001},{"$f":"'Ut 1.6 p3'!$I$19","v":1.0818300000000001},{"$f":"F20","v":1.0818300000000001},{"$f":"G20","v":1.0818300000000001}]
[null,"Commodity Cost",{"$f":"('Ut 1.6 p1'!$F$36)","v":4.1621455203233326},{"$f":"C21","v":4.1621455203233326},{"$f":"D21","v":4.1621455203233326},{"$f":"E21","v":4.1621455203233326},{"$f":"F21","v":4.1621455203233326},{"$f":"G21","v":4.1621455203233326}]
[]
[null,"Total Rate",{"$f":"SUM(C19:C22)","v":5.3770455203233327},{"$f":"SUM(D19:D22)","v":5.2281355203233328},5.1580755203233331,6.0182155203233325,5.8653755203233331,5.8042455203233327]
[]
[null,"Minimum Monthly DNG Charge:",{"$f":"ROUND(C19*175,0)","v":121},null,null,{"$f":"ROUND(F19*175,0)","v":135}]
[]
[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",{"$f":"C15","v":244}]
[]
[]
[]
["UT NGV"]
[null,"Distribution Non-Gas Cost",5.1946000000000003]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I22","v":0.80154999999999998}]
[null,"Commodity Cost",{"$f":"'Ut 1.6 p1'!F36","v":4.1621455203233326}]
[]
[null,"Total Rate",{"$f":"SUM(C52:C55)","v":10.158295520323332}]
[]
[]
["UT IS",null,"First 2,000 Dth","Next 18,000 Dth","All Over 20,000"]
[null,"Distribution Non-Gas Cost",0.23780999999999999,0.21878,0.20127999999999999]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!$I$24/(1-'Other Inputs'!$E$272)","v":0.17991967871485945},{"$f":"C61","v":0.17991967871485945},{"$f":"D61","v":0.17991967871485945}]
[null,"Commodity Cost","Determined Monthly"]
[]
[null,"Total Rate","Determined Monthly"]
[]
[null,"BSF Category 1",5]
[null,"BSF Category 2",29]
[null,"BSF Category 3",67]
[null,"BSF Category 4",274]
[]
[]
["UT ES"]
[null,"Distribution Non-Gas Cost",1.77311]
[null,"Supplier Non-Gas Cost",{"$f":"'Ut 1.6 p3'!I26","v":5.7575900000000004}]
[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$33","v":"Docket No. 12-057-08"}]
[null,null,null,"Exhibit 1.9"]
[null,null,null,"Page 1 of  2"]
[]
[null,null,null,{"$f":"'Control Panel'!$F$32","v":"Questar Gas Company"}]
[null,null,null,{"$f":"'Control Panel'!$F$33","v":"Docket No. 12-057-08"}]
[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. 12-057-08"}," "]

{"sheet":"Wy 1.1","index":36,"n_rows":1369,"n_cols":8,"rows_kept":1369,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,"                     Exhibit 1.1"]
[null,null,"Test Year Cost of Questar Gas' Production"]
[null,null,{"$f":"CONCATENATE('Control Panel'!F40,\" through \",'Control Panel'!F41)","v":"Sep-12 through Aug-13"}]
[]
["(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)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B11,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61243,{"$f":"D11*E11","v":205057.11813583903},0.12685197631358325,{"$f":"F11*G11","v":26011.900692699095}]
[null,"ACE UNIT 7 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B12,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B12,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4344,{"$f":"D12*E12","v":14544.815263492723},0.12685197631358325,{"$f":"F12*G12","v":1845.0385612900229}]
[null,"ACE UNIT 10 FT UN","MESAVERDE",{"$f":"IF(LEFT(B13,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B13,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39110,130950.2129270719,0.12685197631358325,16611.293308483608]
[null,"ACE UNIT 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B14,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B14,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},110399,369643.89048672491,0.12685197631358325,46890.058040482785]
[null,"ACE UNIT 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B15,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B15,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32976,110412.02304993923,0.12685197631358325,14005.983332665699]
[null,"ACE UNIT 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B16,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B16,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49855,166927.20187878216,0.12685197631358325,21175.045458820005]
["E HIAW (CO)","HIAWATHA UNIT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B17,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B17,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},33059,110689.92812978958,0.1925,21307.811164984494]
[null,"F WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B18,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B18,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},107043,358407.15014964354,0.1925,68993.376403806382]
[null,"F WILSON B 3 WAS","WASATCH",{"$f":"IF(LEFT(B19,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B19,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},194026,649648.32557883032,0.16249999999999998,105567.85290655991]
[null,"F WILSON B 6 WAS","WASATCH",{"$f":"IF(LEFT(B20,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B20,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},111825,374418.50065379229,0.16249999999999998,60843.00635624124]
[null,"F WILSON A 9 WAS","WASATCH",{"$f":"IF(LEFT(B21,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B21,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12987,43483.774361643642,0.1925,8370.6265646164011]
[null,"F WILSON B 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B22,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B22,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},63096,211261.43274984733,0.16249999999999998,34329.982821850186]
[null,"F WILSON B 2 UNIT (HIAW) FT UN","FORT UNION",{"$f":"IF(LEFT(B23,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B23,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46986,157321.06122708772,0.16249999999999998,25564.672449401751]
[null,"F WILSON A 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B24,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B24,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31396,105121.78177086038,0.1925,20235.942990890624]
[null,"STLD 3712100 NE4 2 WAS","WASATCH",{"$f":"IF(LEFT(B25,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B25,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18530,62043.146140082907,0.13375000000000004,8298.270796236091]
[null,"STLD 3712100 SE4 4 WAS","WASATCH",{"$f":"IF(LEFT(B26,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B26,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43577,145906.86342937901,0.13749999999999996,20062.193721539606]
[null,"STLD 3712100 W2 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B27,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B27,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24721,82772.186493739311,0.13375000000000004,11070.779943537636]
[null,"G KUYKENDALL A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B28,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B28,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8293,27767.070207215733,0.1925,5345.1610148890286]
[null,"KS WHITFORD 1 WAS","WASATCH",{"$f":"IF(LEFT(B29,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B29,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61699,206583.92194802887,0.15500000000000003,32020.507901944482]
[null,"F WILSON B 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B30,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B30,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},67341,225474.77086990411,0.16249999999999998,36639.650266359415]
[null,"F WILSON B 25 FT UN","FORT UNION",{"$f":"IF(LEFT(B31,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B31,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3414,11430.939067579226,0.16249999999999998,1857.527598481624]
[null,"F WILSON A 26 FT UN","FORT UNION",{"$f":"IF(LEFT(B32,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B32,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61384,205529.22194618723,0.1925,39564.375224641044]
[null,"HIAWATHA STATELAND 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B33,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B33,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12301,41186.872135410675,0.13375000000000004,5508.7441481111791]
[null,"G KUYKENDALL 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B34,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B34,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26512,88768.909361353377,0.1925,17088.015052060524]
[null,"F WILSON A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B35,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B35,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1078,3609.4177840803764,0.1925,694.8129234354725]
[null,"F WILSON A 20 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B36,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B36,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20456,68491.883294200539,0.1925,13184.687534133604]
[null,"F WILSON 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B37,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B37,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5319,17809.362888240743,0.1925,3428.3023559863432]
[null,"F WILSON 32 LEWIS","LEWIS",{"$f":"IF(LEFT(B38,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B38,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38143,127712.45133411669,0.1925,24584.646881817462]
[null,"F WILSON 32 LANCE","LANCE",{"$f":"IF(LEFT(B39,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B39,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43009,144005.05517208989,0.1925,27720.973120627306]
[null,"HIAWATHA STLD 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B40,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B40,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45869,153581.06153801741,0.13749999999999996,21117.395961477388]
[null,"F WILSON 33 LEWIS","LEWIS",{"$f":"IF(LEFT(B41,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B41,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11710,39208.054036717258,0.1925,7547.5504020680719]
[null,"F WILSON 33 LANCE","LANCE",{"$f":"IF(LEFT(B42,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B42,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11710,39208.054036717258,0.1925,7547.5504020680719]
[null,"F WILSON 34 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B43,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B43,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},48625,162808.8494906385,0.16249999999999998,26456.438042228754]
[null,"F WILSON 35 LEW/LAN/FT UN","LEWIS/LANCE/FT U",{"$f":"IF(LEFT(B44,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B44,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},106616,356977.44570270262,0.1925,68718.158297770249]
[null,"F WILSON 29E (DD) FT UN","FORT UNION",{"$f":"IF(LEFT(B45,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B45,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30759,102988.94398935835,0.16249999999999998,16735.703398270729]
[null,"F WILSON 37 MESA","FORT UNION",{"$f":"IF(LEFT(B46,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B46,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28230,94521.209688858085,0.23250000000000004,21976.181252659509]
[null,"F WILSON 37 LEW/LNC/FTUN","FORT UNION",{"$f":"IF(LEFT(B47,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B47,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},159976,535640.27776070707,0.16249999999999998,87041.545136114888]
[null,"F WILSON 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B48,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B48,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},609590,2041062.1400719448,0.1925,392904.46196384938]
[null,"F WILSON 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B49,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B49,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2178,7292.4971555909642,0.1925,1403.8057024512607]
["HIAW DEEP (CO)","HIAWATHA DEEP UNIT 1 NUGGET","NUGGET",{"$f":"IF(LEFT(B50,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B50,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80088,268154.96427776362,0.17239620835829686,46228.899093940985]
[null,"HIAWATHA DEEP UNIT 3 NUGGET","NUGGET",{"$f":"IF(LEFT(B51,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B51,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},304919,1020946.2535287609,0.17149599576399291,175088.19437043282]
[null,"HIAWATHA DEEP UNIT 2 NUGGET","NUGGET",{"$f":"IF(LEFT(B52,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B52,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21555,72171.614411737028,0.17239590299445887,12442.090637079305]
["JACKS DRAW (CO)","JACKS DRAW UNIT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B53,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B53,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},44791,149971.64375393704,0.13968749999999996,20949.163986878073]
[null,"JACKS DRAW UNIT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B54,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B54,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23826,79775.499186919333,0.13968749999999996,11143.640042672792]
[null,"JACKS DRAW UNIT 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B55,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B55,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26828,89826.957617169144,0.13968749999999996,12547.703142148312]
[null,"JACKS DRAW UNIT 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B56,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B56,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2433,8146.3019189866009,0.14891328232520415,1213.0925575684041]
[null,"JACKS DRAW UNIT 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B57,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B57,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4253,14240.124151849574,0.14891328232520415,2120.5436281703337]
[null,"JACKS DRAW UNIT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B58,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B58,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53048,177618.17681808516,0.13968749999999996,24811.039074276265]
[null,"JACKS DRAW UNIT 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B59,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B59,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},236896,793187.97344852029,0.14954164296521585,118614.63272974173]
[null,"JACKS DRAW UNIT 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B60,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B60,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},73057,244613.39058586277,0.13968769999999997,34169.481920140817]
[null,"JACKS DRAW 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B61,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B61,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},57787,193485.55240134758,0.13968769999999997,27027.551798173714]
["LO HORSE DR (CO)","LOWER HORSE DRAW 11-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B62,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B62,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2802,9381.8076354296973,0.125,1172.7259544287122]
[null,"LOWER HORSE DRAW 12-2 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B63,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B63,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26655,89247.70967964975,0.125,11155.963709956219]
[null,"LOWER HORSE DRAW 10-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B64,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B64,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3020,10111.727001783614,0.125,1263.9658752229518]
[null,"LOWER HORSE DRAW 10-2 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B65,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B65,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5914,19801.574002830563,0.125,2475.1967503538203]
[null,"LOWER HORSE FED 11-5 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B66,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B66,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29959,100310.34081007792,0.125,12538.79260125974]
[null,"LOWER HORSE FED 11-5 MB SILT","MANCOS B SILT",{"$f":"IF(LEFT(B67,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B67,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19563,65501.892495328757,0.125,8187.7365619160946]
["POWDER WASH (CO)","CARL ALLEN B 4 WAS","WASATCH",{"$f":"IF(LEFT(B68,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B68,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3856,12910.867324131661,0.11004610000000004,1420.7905966381256]
[null,"CARL ALLEN B 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B69,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B69,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49724,166488.58060817499,0.11004610000000004,18321.418990465292]
[null,"CARL ALLEN B 6 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B70,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B70,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49724,166488.58060817499,0.11004610000000004,18321.418990465292]
[null,"CARL ALLEN B 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B71,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B71,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50101,167750.8723564109,0.11004610000000004,18460.329274420834]
[null,"CARL ALLEN A 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B72,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B72,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38520,128974.74308235259,0.11004610000000004,14193.167474714886]
[null,"CARL ALLEN B 10 WAS","WASATCH",{"$f":"IF(LEFT(B73,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B73,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4571,15304.868915613544,0.11004610000000004,1684.2411351745002]
[null,"CARL ALLEN A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B74,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B74,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5730,19185.495271596064,0.11004610000000004,2111.2889312075881]
[null,"CARL ALLEN A 11 LOWER FT UN","FORT UNION",{"$f":"IF(LEFT(B75,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B75,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},108891,364594.72349378129,0.11004599999999998,40122.190941596651]
[null,"CARL ALLEN B 15 WAS","WASATCH",{"$f":"IF(LEFT(B76,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B76,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16411,{"$f":"D76*E76","v":54948.195968963875},0.11004610000000004,{"$f":"F76*G76","v":6046.8346684201979}]
[null,"CARL ALLEN B 17 WAS","WASATCH",{"$f":"IF(LEFT(B77,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B77,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14080,47143.415955335528,0.11004610000000004,5187.9490665624508]
[null,"CARL ALLEN A 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B78,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B78,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},86358,289148.51669537398,0.11004610000000004,31819.666583110804]
[null,"CARL ALLEN A 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B79,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B79,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26346,88213.099201652687,0.11004610000000004,9707.5075360549945]
[null,"BW MUSSER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B80,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B80,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8651,28965.745129943723,0.11004610000000004,3187.567285144301]
[null,"BW MUSSER B 21 FT UN","FORT UNION",{"$f":"IF(LEFT(B81,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B81,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},48049,160880.25520155657,0.11004610000000004,17704.24465193602]
[null,"BW MUSSER B 6 WAS","WASATCH",{"$f":"IF(LEFT(B82,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B82,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10244,34299.513710685875,0.11004610000000004,3774.5277157575101]
[null,"BW MUSSER B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B83,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B83,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12649,42352.064518397659,0.11004610000000004,4660.6795271980418]
[null,"BW MUSSER B 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B84,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B84,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13680,45804.114365695314,0.11004610000000004,5040.5641498987443]
[null,"JC DONNELL B 3 WAS","WASATCH",{"$f":"IF(LEFT(B85,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B85,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53716,179854.81047278433,0.11004610000000004,19792.320458769078]
[null,"JC DONNELL B 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B86,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B86,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22016,73715.159493797371,0.11004610000000004,8112.0658131703776]
[null,"JC DONNELL B 9 FT UN","FORT UNION",{"$f":"IF(LEFT(B87,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B87,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25759,86247.674118855677,0.11004610000000004,9491.2201708510074]
[null,"JC DONNELL B 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B88,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B88,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38235,128020.49069973394,0.11004610000000004,14088.155721591997]
[null,"H STEWART A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B89,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B89,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14247,47702.574369010319,0.11004610000000004,5249.4822692695479]
[null,"BW MUSSER B 13 FT UN","FORT UNION",{"$f":"IF(LEFT(B90,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B90,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31021,103866.18653057268,0.11004610000000004,11430.068749562059]
[null,"BW MUSSER A 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B91,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B91,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22916,76728.588070487851,0.11004610000000004,8443.6818756637167]
[null,"BW MUSSER 15 UPPER FT UN","FORT UNION",{"$f":"IF(LEFT(B92,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B92,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11045,36981.465143940404,0.11004610000000004,4069.6660113765815]
[null,"BW MUSSER A 16 WAS","WASATCH",{"$f":"IF(LEFT(B93,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B93,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22439,75131.470924841895,0.11004599999999998,8267.9178493951495]
[null,"BW MUSSER B 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B94,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B94,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54376,182064.65809569068,0.11004610000000004,20035.505571264192]
[null,"BW MUSSER B 19 FT UN","FORT UNION",{"$f":"IF(LEFT(B95,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B95,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34738,116311.64655230437,0.11004610000000004,12799.643087659546]
[null,"BW MUSSER B 20 FT UN","FORT UNION",{"$f":"IF(LEFT(B96,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B96,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9023,30211.295608309123,0.11004610000000004,3324.6352576415475]
[null,"POWDER WASH GOVT 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B97,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B97,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8883,29742.540051935048,0.11004610000000004,3273.0505368092504]
[null,"POWDER WASH GOVT 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B98,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B98,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},568,1901.8082572891037,0.11004610000000004,209.28658166246251]
[null,"JC DONNELL A 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B99,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B99,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68621,229760.53595675278,0.11004610000000004,25284.250915950419]
[null,"JA LEE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B100,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B100,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18296,61259.654710143383,0.11004610000000004,6741.3860881979117]
[null,"JC DONNELL A 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B101,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B101,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14783,49497.238499128202,0.11004610000000004,5446.9780575989134]
[null,"POWDER WASH 20-1 FT UN","FORT UNION",{"$f":"IF(LEFT(B102,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B102,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77648,259985.22458095831,0.125,32498.153072619789]
[null,"CARL ALLEN A 16 WAS","WASATCH",{"$f":"IF(LEFT(B103,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B103,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22641,75807.818227610202,0.11004610000000004,8342.3547454574182]
[null,"H STEWART A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B104,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B104,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},104000,348218.41330645559,0.11004610000000004,38320.078332563557]
[null,"CARL ALLEN B 9 UPPER WAS","WASATCH",{"$f":"IF(LEFT(B105,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B105,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7981,26722.414967296365,0.11004610000000004,2940.6975497325934]
[null,"CARL ALLEN A 2 WAS","WASATCH",{"$f":"IF(LEFT(B106,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B106,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24376,81617.038872674631,0.11004610000000004,8981.6368214862432]
[null,"BW MUSSER 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B107,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B107,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7206,24127.518137368454,0.11004610000000004,2655.1392736966636]
[null,"CARL ALLEN 22 FT UN","FORT UNION",{"$f":"IF(LEFT(B108,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B108,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},238388,798183.56837787828,0.11004610000000004,87836.988784068861]
[null,"JC DONNELL 14-29 FT UN","FORT UNION",{"$f":"IF(LEFT(B109,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B109,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49237,164857.98092278803,0.11004610000000004,18141.97785442723]
[null,"CARL ALLEN 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B110,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B110,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},56433,188952.01652041546,0.11004610000000004,20793.4325052073]
[null,"BW MUSSER 23 FT UN","FORT UNION",{"$f":"IF(LEFT(B111,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B111,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},99530,333251.71804222622,0.11004610000000004,36673.051888846639]
[null,"BW MUSSER 24 FT UN","FORT UNION",{"$f":"IF(LEFT(B112,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B112,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},64882,217241.41434759088,0.11004610000000004,23906.570407436429]
[null,"CARL ALLEN 26 FT UN","MESAVERDE",{"$f":"IF(LEFT(B113,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B113,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},74321,248845.58360912584,0.11004610000000004,27384.485978408233]
[null,"BW MUSSER 25 FT UN","MESAVERDE",{"$f":"IF(LEFT(B114,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B114,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},89654,300184.36179400934,0.11004610000000004,33034.118296419743]
[null,"CARL ALLEN 25 FT UN","WASATCH",{"$f":"IF(LEFT(B115,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B115,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},165651,554641.61906372767,0.11004610000000004,61036.1470756489]
[null,"H STEWART 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B116,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B116,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},162339,543552.20190150663,0.11004610000000004,59815.79996567341]
[null,"CARL ALLEN 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B117,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B117,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},103004,344883.55234825145,0.11004599999999998,37953.055401715668]
[null,"CARL ALLEN 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B118,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B118,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},124140,415652.24834484037,0.11004599999999998,45740.867321356294]
[null,"CARL ALLEN 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B119,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B119,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},131872,441540.94807258568,0.11004599999999998,48589.815171595757]
[null,"BW MUSSER 27 FT UN","FORT UNION",{"$f":"IF(LEFT(B120,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B120,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},189157,633345.67697893479,0.11004599999999998,69697.158368823846]
[null,"JC DONNELL 14 FT UN","FORT UNION",{"$f":"IF(LEFT(B121,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B121,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45846,153504.05169661311,0.11004599999999998,16892.506873005485]
[null,"JC DONNELL 15 FT UN","FORT UNION",{"$f":"IF(LEFT(B122,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B122,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},114774,384292.50162341475,0.11004599999999998,42289.852633650291]
[null,"JC DONNELL 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B123,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B123,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},135624,454103.59698341088,0.11004599999999998,49972.284433636421]
[null,"BW MUSSER 28 FT UN","FORT UNION",{"$f":"IF(LEFT(B124,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B124,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14212,47585.385479916797,0.11004599999999998,5236.5813305229231]
[null,"BW MUSSER 29 FT UN","FORT UNION",{"$f":"IF(LEFT(B125,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B125,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},133443,446801.05506589764,0.11004599999999998,49168.668905781764]
[null,"BW MUSSER 26R FT UN","FORT UNION",{"$f":"IF(LEFT(B126,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B126,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},66653,223171.17213572294,0.11004610000000004,24559.117125964989]
[null,"CARL ALLEN 30 FT UN","FORT UNION",{"$f":"IF(LEFT(B127,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B127,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},179408,600703.54898542876,0.11004599999999998,66105.022751650482]
[null,"CARL ALLEN 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B128,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B128,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},450099,1507045.7654886765,0.11004599999999998,165844.35830896685]
[null,"CARL ALLEN 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B129,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B129,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},200728,672088.32371325209,0.11004599999999998,73960.631671348528]
[null,"CARL ALLEN 33 FT UN","FORT UNION",{"$f":"IF(LEFT(B130,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B130,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27325,91491.039842297105,0.11004599999999998,10068.222970485425]
[null,"CARL ALLEN 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B131,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B131,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},226266,757596.03370383161,0.11004599999999998,83370.413124971834]
[null,"JC DONNELL 18 FT UN","FORT UNION",{"$f":"IF(LEFT(B132,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B132,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37665,126111.98593449664,0.11004599999999998,13878.119604147614]
[null,"BW MUSSER 32 FT UN","FORT UNION",{"$f":"IF(LEFT(B133,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B133,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},182230,610152.32170034037,0.11004599999999998,67144.822393835639]
[null,"STEWART 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B134,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B134,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},185920,622507.37886477134,0.11004599999999998,68504.447014552614]
[null,"BW MUSSER 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B135,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B135,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},289956,970846.32931429462,0.11004599999999998,106837.75515572085]
[null,"BW MUSSER 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B136,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B136,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},201595,674991.25990879722,0.11004599999999998,74280.08818792348]
[null,"CARL ALLEN 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B137,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B137,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},202186,676970.07800749072,0.11004599999999998,74497.849204412312]
[null,"CARL ALLEN 36 FT UN","FORT UNION",{"$f":"IF(LEFT(B138,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B138,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},298794,1000438.1979373952,0.11004599999999998,110094.22193021857]
[null,"CARL ALLEN A 14 WAS","WASATCH",{"$f":"IF(LEFT(B139,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B139,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},97,324.78063548775185,0.11004610000000004,35.740842290948699]
[null,"BW MUSSER 35 FT UN","FORT UNION",{"$f":"IF(LEFT(B140,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B140,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},317970,{"$f":"D140*E140","v":1064644.316144747},0.11004599999999998,{"$f":"F140*G140","v":117159.8484144648}]
[null,"BW MUSSER 35 LANCE","LANCE",{"$f":"IF(LEFT(B141,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B141,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9836,32933.426089252862,0.12,3952.0111307103434]
[null,"BW MUSSER 72 FT UN","FORT UNION",{"$f":"IF(LEFT(B142,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B142,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},141193,472750.02336517681,0.11004599999999998,52024.249071244238]
[null,"BW MUSSER 72 LANCE","LANCE",{"$f":"IF(LEFT(B143,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B143,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9012,30174.464814594019,0.12,3620.9357777512823]
[null,"BW MUSSER 73 FT UN","FORT UNION",{"$f":"IF(LEFT(B144,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B144,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77054,257996.3617203426,0.11004599999999998,28391.467621876815]
[null,"BW MUSSER 73 LANCE","LANCE",{"$f":"IF(LEFT(B145,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B145,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77048,257976.272196498,0.12,30957.15266357976]
[null,"BW MUSSER 34 FT UN","FORT UNION",{"$f":"IF(LEFT(B146,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B146,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},171850,575397.44544917683,0.11004599999999998,63320.1872819001]
[null,"BW MUSSER 42 FT UN","FORT UNION",{"$f":"IF(LEFT(B147,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B147,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37391,125194.56434559308,0.11004599999999998,13777.161027975133]
[null,"POWDER WASH GOVT 16 FT UN","FORT UNION",{"$f":"IF(LEFT(B148,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B148,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},159,532.37238188198501,0.11004599999999998,58.585451136584908]
[null,"POWDER WASH GOVT 17 FT UN","FORT UNION",{"$f":"IF(LEFT(B149,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B149,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},474,1587.0723837236535,0.11004599999999998,174.65096753925314]
[null,"BW MUSSER 31 FT UN","FORT UNION",{"$f":"IF(LEFT(B150,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B150,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},107932,361383.74793261889,0.11004599999999998,39768.835924992971]
[null,"BW MUSSER 38 FT UN","FORT UNION",{"$f":"IF(LEFT(B151,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B151,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},85279,285535.7506573195,0.11004599999999998,31422.067216835374]
[null,"BW MUSSER 39 FT UN","FORT UNION",{"$f":"IF(LEFT(B152,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B152,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},101406,339533.04249763879,0.11004599999999998,37364.253194695149]
[null,"CARL ALLEN 37 FT UN","FORT UNION",{"$f":"IF(LEFT(B153,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B153,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59429,198983.38542682066,0.11004610000000004,21897.345531018458]
[null,"CARL ALLEN 40 FT UN","FORT UNION",{"$f":"IF(LEFT(B154,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B154,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68783,230302.95310055706,0.11004599999999998,25343.918776903898]
[null,"CARL ALLEN 41 FT UN","FORT UNION",{"$f":"IF(LEFT(B155,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B155,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37259,124752.59482101182,0.11004599999999998,13728.524049673064]
["RABBIT MTN (CO)","MF FEDERAL 8-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B156,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B156,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39229,131348.65514998988,0.15500000000000003,20359.041548248435]
[null,"RABBIT MTN FED 7-1 MANCOS B","MANCOS B",{"$f":"IF(LEFT(B157,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B157,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39939,133725.91547160124,0.125,16715.739433950155]
["SUGAR LOAF (CO)","SUGARLOAF GOVT 1 MESA","MESAVERDE",{"$f":"IF(LEFT(B158,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B158,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},92063,308250.3056176175,0.13375000000000004,41228.478376356354]
[null,"SUGARLOAF GOVT 2 MESA","MESAVERDE",{"$f":"IF(LEFT(B159,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B159,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},137427,460140.49889871414,0.13375000000000004,61543.791727703036]
[null,"SUGARLOAF GOVT 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B160,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B160,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79241,265318.99316170049,0.13375000000000004,35486.415335377453]
[null,"SUGARLOAF GOVT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B161,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B161,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14895,49872.242944227466,0.13375000000000004,6670.4124937904253]
[null,"SUGARLOAF GOVT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B162,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B162,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80193,268506.53094504419,0.13375000000000004,35912.748513899671]
[null,"SUGARLOAF GOVT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B163,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B163,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21165,70865.795361837809,0.13375000000000004,9478.3001296458096]
[null,"SUGARLOAF GOVT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B164,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B164,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},165192,553104.7704896155,0.13375000000000004,73977.763052986091]
[null,"SUGARLOAF GOVT 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B165,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B165,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1695,5675.2904861004063,0.13375000000000004,759.07010251592953]
[null,"SUGARLOAF GOVT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B166,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B166,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26817,89790.126823454033,0.13375000000000004,12009.429462636979]
[null,"SUGARLOAF GOVT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B167,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B167,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38100,127568.47641323037,0.13375000000000004,17062.283720269566]
[null,"SUGARLOAF GOVT 17 ALMOND","ALMOND",{"$f":"IF(LEFT(B168,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B168,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},376042,1259084.1209287131,0.20374999999999999,256538.38963922529]
["W HIAW (CO)","WB LASHER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B169,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B169,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19718,66020.871861314343,0.1925,12709.017833303011]
[null,"WB LASHER A 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B170,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B170,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47585,159326.66535757395,0.1925,30670.383081332984]
[null,"WM WHEELER A 2 WAS","WASATCH",{"$f":"IF(LEFT(B171,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B171,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34848,116679.95448945543,0.1925,22460.891239220171]
[null,"WM WHEELER A 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B172,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B172,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18580,62210.558838787932,0.1925,11975.532576466678]
[null,"WM WHEELER A 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B173,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B173,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35830,119967.93989202216,0.1925,23093.828429214267]
[null,"WB LASHER A 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B174,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B174,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21455,71836.789014326976,0.18406250000000002,13222.45897794956]
[null,"WB LASHER A 6 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B175,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B175,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},71738,240197.04359402414,0.1925,46237.930891849646]
[null,"WM WHEELER A 4 LEW/LNC/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B176,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B176,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90997,304681.06688122638,0.1925,58651.105374636078]
[null,"LASHER 7 LEWIS","LEWIS",{"$f":"IF(LEFT(B177,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B177,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},108202,362287.77650562604,0.1925,69740.396977333017]
[null,"LASHER 8 LEWIS","LEWIS",{"$f":"IF(LEFT(B178,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B178,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},64850,217134.27022041968,0.18406250000000002,39966.276612446003]
[null,"LASHER 9 LEWIS","LEWIS",{"$f":"IF(LEFT(B179,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B179,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79739,266986.4236408025,0.18406250000000002,49142.188601385213]
[null,"LASHER 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B180,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B180,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11020,36897.758794587891,0.25406249999999997,9374.3368437499848]
[null,"LASHER 10 FT UN","FORT UNION",{"$f":"IF(LEFT(B181,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B181,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10698,35819.621014927521,0.18406250000000002,6593.0489930600979]
[null,"LASHER 10 LEWIS","LEWIS",{"$f":"IF(LEFT(B182,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B182,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10698,35819.621014927521,0.18406250000000002,6593.0489930600979]
[null,"LASHER 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B183,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B183,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31060,103996.76843556261,0.25406249999999997,26421.678980660123]
[null,"LASHER 11 FT UN","FORT UNION",{"$f":"IF(LEFT(B184,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B184,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31061,104000.11668953671,0.18406250000000002,19142.521478167851]
[null,"LASHER 11 LEWIS","LEWIS",{"$f":"IF(LEFT(B185,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B185,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31061,104000.11668953671,0.18406250000000002,19142.521478167851]
[null,"LASHER 11 LANCE","LANCE",{"$f":"IF(LEFT(B186,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B186,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31061,104000.11668953671,0.18406250000000002,19142.521478167851]
[null,"LASHER 12 MESA","MESAVERDE",{"$f":"IF(LEFT(B187,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B187,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19030,63717.273127133172,0.25406249999999997,16188.16970386227]
[null,"LASHER 12 FT UN","FORT UNION",{"$f":"IF(LEFT(B188,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B188,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19032,63723.969635081376,0.18406250000000002,11729.193160957167]
[null,"LASHER 12 LEWIS","LEWIS",{"$f":"IF(LEFT(B189,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B189,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19032,63723.969635081376,0.18406250000000002,11729.193160957167]
[null,"LASHER 12 LANCE","LANCE",{"$f":"IF(LEFT(B190,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B190,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19032,63723.969635081376,0.18406250000000002,11729.193160957167]
[null,"WHEELER 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B191,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B191,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22487,75292.187115598717,0.26249999999999996,19764.199117844659]
[null,"WHEELER 6 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B192,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B192,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31179,104395.21065848057,0.1925,20096.078051757511]
[null,"WHEELER 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B193,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B193,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3322,11122.899701961976,0.26249999999999996,2919.7611717650184]
[null,"WHEELER 5 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B194,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B194,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},70505,236068.64644395819,0.1925,45443.214440461954]
[null,"WHEELER 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B195,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B195,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7310,24475.736550674908,0.26249999999999996,6424.8808445521627]
[null,"WHEELER 7 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B196,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B196,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16581,55517.399144560964,0.1925,10687.099335327986]
[null,"WHEELER 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B197,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B197,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},281,940.85936672225023,0.26249999999999996,246.97558376459065]
[null,"WHEELER 8 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B198,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B198,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2866,9596.0958897721321,0.1925,1847.2484587811355]
[null,"WHEELER 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B199,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B199,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8288,27750.328937345232,0.26249999999999996,7284.4613460531218]
[null,"WHEELER 9 LEW/LAN/FT UN","LANCE/LEWIS",{"$f":"IF(LEFT(B200,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B200,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},72966,244308.69947421961,0.1925,47029.424648787273]
["MOSU (CO)","F WILSON B 23 WAS","WASATCH",{"$f":"IF(LEFT(B201,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B201,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},286,957.60063659275295,0.1825,174.76211617817742]
[null,"F WILSON B 13 WAS","WASATCH",{"$f":"IF(LEFT(B202,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B202,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},467,1563.6346059049497,0.1825,285.36331557765334]
["CLAY BASIN (UT)","CLAY BASIN UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B203,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B203,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22737,76129.250609123861,0.15491770000000005,11793.768407089072]
[null,"CLAY BASIN UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B204,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B204,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40294,{"$f":"D204*E204","v":134914.54563240695},0.15491770000000005,{"$f":"F204*G204","v":20900.651105917535}]
[null,"CLAY BASIN UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B205,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B205,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46432,155466.12852543601,0.15491770000000005,24084.455059064945]
[null,"CLAY BASIN UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B206,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B206,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30335,101569.28430433972,0.15491770000000005,15734.879915074413]
[null,"CLAY BASIN UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B207,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B207,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54753,183326.94984392656,0.15491770000000005,28400.589417836469]
[null,"CLAY BASIN UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B208,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B208,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27485,92026.760478153199,0.15491770000000005,14256.574071726398]
[null,"CLAY BASIN UNIT 15 FR","LANCE",{"$f":"IF(LEFT(B209,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B209,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},151297,506580.78151948861,0.15491770000000005,78478.329537201702]
[null,"CLAY BASIN UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B210,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B210,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19653,65803.235352997814,0.15491770000000005,10194.085873445112]
[null,"CLAY BASIN UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B211,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B211,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39738,133052.91642280706,0.15491770000000005,20612.251790513503]
[null,"CLAY BASIN UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B212,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B212,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},48447,162212.86028324859,0.15491770000000005,25129.643225502226]
[null,"CLAY BASIN UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B213,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B213,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},86007,287973.27955046471,0.15491770000000005,44612.158129415038]
[null,"CLAY BASIN UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B214,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B214,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45245,151491.75105817869,0.15491770000000005,23468.753642905616]
[null,"CLAY BASIN UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B215,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B215,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},58218,194928.64986418493,0.15491770000000005,30197.898101064849]
[null,"CLAY BASIN UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B216,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B216,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24692,82675.087128490399,0.15491770000000005,12807.834345245341]
[null,"CLAY BASIN UNIT 62 FR","FRONTIER",{"$f":"IF(LEFT(B217,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B217,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},128596,430572.06805343233,0.15491770000000005,66703.234467081231]
[null,"CLAY BASIN UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B218,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B218,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54665,183032.30349420573,0.15491770000000005,28354.943483024323]
["ISLAND (UT)","ISLAND UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B219,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B219,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16233,54352.20676157398,0.13473270000000004,7323.0195679451208]
[null,"ISLAND UNIT 9 WAS","WASATCH",{"$f":"IF(LEFT(B220,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B220,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21687,72613.583936318289,0.13473270000000004,9783.4242204167931]
[null,"ISLAND UNIT 14 WAS","WASATCH",{"$f":"IF(LEFT(B221,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B221,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13385,44816.379443335652,0.13473270000000004,6038.2318066251109]
[null,"ISLAND UNIT 15 WAS","WASATCH",{"$f":"IF(LEFT(B222,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B222,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19672,65866.852178505724,0.13473270000000004,8874.4188345109615]
[null,"ISLAND UNIT 11 WAS","WASATCH",{"$f":"IF(LEFT(B223,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B223,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7319,24505.870836441813,0.13473270000000004,3301.742143645065]
[null,"ISLAND UNIT 13 WAS","WASATCH",{"$f":"IF(LEFT(B224,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B224,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18881,63218.383284992196,0.13473270000000004,8517.5834696218699]
[null,"ISLAND UNIT 12 WAS","WASATCH",{"$f":"IF(LEFT(B225,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B225,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6355,21278.154005408898,0.13473270000000004,2866.8631401645562]
[null,"ISLAND UNIT 18 WAS","WASATCH",{"$f":"IF(LEFT(B226,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B226,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7261,24311.672105943981,0.13473270000000004,3275.5772243485194]
[null,"ISLAND UNIT 17 WAS","WASATCH",{"$f":"IF(LEFT(B227,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B227,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5329,17842.845427981749,0.13473270000000004,2404.0147401946374]
[null,"ISLAND UNIT 21 WAS","WASATCH",{"$f":"IF(LEFT(B228,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B228,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17878,59860.08454896936,0.13473270000000004,8065.1108135109262]
[null,"ISLAND UNIT 19 WAS 4856-4876","WASATCH",{"$f":"IF(LEFT(B229,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B229,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5921,19825.011780649267,0.13473270000000004,2671.0773647386841]
[null,"ISLAND UNIT 22 WAS 5082-5092","WASATCH",{"$f":"IF(LEFT(B230,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B230,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22691,75975.230926315227,0.13473270000000004,10236.347995825954]
[null,"ISLAND UNIT 23 WAS","WASATCH",{"$f":"IF(LEFT(B231,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B231,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17929,60030.845501648488,0.13473270000000004,8088.1178977199579]
[null,"ISLAND UNIT 24 WAS","WASATCH",{"$f":"IF(LEFT(B232,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B232,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29570,99007.87001415281,0.13473270000000004,13339.597648255851]
[null,"ISLAND UNIT 25 WAS","WASATCH",{"$f":"IF(LEFT(B233,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B233,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12474,41766.120072930069,0.13473270000000004,5627.2621259500665]
[null,"ISLAND UNIT 26 WAS","WASATCH",{"$f":"IF(LEFT(B234,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B234,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28244,94568.085244495494,0.13473270000000004,12741.413458821042]
[null,"ISLAND UNIT 27 WAS","WASATCH",{"$f":"IF(LEFT(B235,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B235,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26672,89304.629997209457,0.13473270000000004,12032.253922025026]
[null,"ISLAND UNIT 32 WAS","WASATCH",{"$f":"IF(LEFT(B236,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B236,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27809,93111.594765761765,0.13473270000000004,12545.176564096953]
[null,"ISLAND UNIT 30 WAS","WASATCH",{"$f":"IF(LEFT(B237,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B237,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30944,103608.37097456695,0.13473270000000004,13959.43556400504]
[null,"ISLAND UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B238,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B238,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7546,25265.924488562636,0.13473270000000004,3404.1462243401638]
[null,"ISLAND UNIT 33 WAS","WASATCH",{"$f":"IF(LEFT(B239,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B239,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5783,19362.952732223392,0.13473270000000004,2608.8229015848351]
[null,"ISLAND UNIT 34 WAS","WASATCH",{"$f":"IF(LEFT(B240,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B240,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10306,34507.105457080106,0.13473270000000004,4649.2354874171378]
[null,"ISLAND UNIT 35 WAS","WASATCH",{"$f":"IF(LEFT(B241,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B241,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5981,20025.907019095299,0.13473270000000004,2698.1445226316619]
[null,"ISLAND UNIT 36 WAS","FRONTIER",{"$f":"IF(LEFT(B242,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B242,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10915,36546.192127307339,0.13473270000000004,4923.9671400308625]
[null,"ISLAND UNIT 37 WAS","DAKOTA",{"$f":"IF(LEFT(B243,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B243,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17159,57452.689941591074,0.13473270000000004,7740.7560380934101]
[null,"ISLAND UNIT 38 WAS","WASATCH",{"$f":"IF(LEFT(B244,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B244,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12818,42917.919440020654,0.13473270000000004,5782.4471645364729]
[null,"ISLAND UNIT 39 WAS","FRONTIER",{"$f":"IF(LEFT(B245,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B245,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21998,73654.890922263556,0.13473270000000004,9923.7223221620625]
[null,"ISLAND UNIT 41 WAS","DAKOTA",{"$f":"IF(LEFT(B246,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B246,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20125,67383.611228773254,0.13473270000000004,9078.7758766029401]
[null,"ISLAND UNIT 43 WAS","WASATCH",{"$f":"IF(LEFT(B247,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B247,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3778,12649.703514151819,0.13473270000000004,1704.3287086611633]
[null,"ISLAND UNIT 44 WAS","WASATCH",{"$f":"IF(LEFT(B248,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B248,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13345,44682.449284371636,0.13473270000000004,6020.1870346964597]
[null,"ISLAND UNIT 45 WAS","WASATCH",{"$f":"IF(LEFT(B249,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B249,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6466,21649.810196534057,0.13473270000000004,2916.9373822665652]
[null,"ISLAND UNIT 46 WAS","WASATCH",{"$f":"IF(LEFT(B250,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B250,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29797,99767.923666273637,0.13473270000000004,13442.001728950951]
[null,"ISLAND UNIT 50 WAS","WASATCH",{"$f":"IF(LEFT(B251,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B251,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19052,63790.934714563387,0.13473270000000004,8594.7248696168572]
[null,"ISLAND UNIT 51 WAS","WASATCH",{"$f":"IF(LEFT(B252,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B252,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},106883,357871.42951378744,0.13473270000000004,48216.983951252281]
[null,"ISLAND UNIT 52 WAS","WASATCH",{"$f":"IF(LEFT(B253,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B253,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4785,16021.395266071058,0.13473270000000004,2158.6058419649726]
[null,"ISLAND UNIT 53 WAS","WASATCH",{"$f":"IF(LEFT(B254,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B254,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36853,123393.20370752701,0.13473270000000004,16625.099497165127]
[null,"ISLAND UNIT 54 WAS","WASATCH",{"$f":"IF(LEFT(B255,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B255,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49569,165969.60124218941,0.13473270000000004,22361.532493283539]
[null,"ISLAND UNIT 55 WAS","WASATCH",{"$f":"IF(LEFT(B256,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B256,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12711,42559.656264791898,0.13473270000000004,5734.1773996273287]
[null,"ISLAND UNIT 56 WAS","WASATCH",{"$f":"IF(LEFT(B257,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B257,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21603,72332.33060249385,0.13473270000000004,9745.5301993666253]
[null,"ISLAND UNIT 10 LOW WAS","LOWER WASATCH",{"$f":"IF(LEFT(B258,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B258,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15848,53063.128981545269,0.13473270000000004,7149.338638131846]
[null,"ISLAND UNIT 64 WAS","WASATCH",{"$f":"IF(LEFT(B259,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B259,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22997,76999.796642389992,0.13473270000000004,10374.390501080141]
[null,"ISLAND UNIT 65 WAS","WASATCH",{"$f":"IF(LEFT(B260,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B260,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17408,58286.405181142109,0.13473270000000004,7853.0847433492672]
[null,"ISLAND UNIT 66 WAS","WASATCH",{"$f":"IF(LEFT(B261,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B261,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21758,72851.309968479429,0.13473270000000004,9815.4536905901514]
[null,"ISLAND UNIT 67 WAS","WASATCH",{"$f":"IF(LEFT(B262,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B262,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5936,19875.235590260774,0.13473270000000004,2677.8441542119285]
[null,"ISLAND UNIT 68 WAS","WASATCH",{"$f":"IF(LEFT(B263,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B263,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40942,137084.21420762409,0.13473270000000004,18469.72630757156]
[null,"ISLAND UNIT 47 WAS","WASATCH",{"$f":"IF(LEFT(B264,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B264,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22398,74994.192511903777,0.13473270000000004,10104.17004144858]
[null,"ISLAND UNIT 57 WAS","WASATCH",{"$f":"IF(LEFT(B265,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B265,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19987,66921.552180347382,0.13473270000000004,9016.5214134490925]
[null,"ISLAND UNIT 58 WAS","WASATCH",{"$f":"IF(LEFT(B266,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B266,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},56812,190221.00477659958,0.13473270000000004,25628.989570264166]
[null,"ISLAND UNIT 59 WAS","WASATCH",{"$f":"IF(LEFT(B267,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B267,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},44916,150390.17550069961,0.13473270000000004,20262.474398683116]
[null,"ISLAND UNIT 60 WAS","WASATCH",{"$f":"IF(LEFT(B268,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B268,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24388,{"$f":"D268*E268","v":81657.217920363837},0.13473270000000004,{"$f":"F268*G268","v":11001.897444899008}]
[null,"ISLAND UNIT 69 WAS","WASATCH",{"$f":"IF(LEFT(B269,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B269,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32180,107746.8128865552,0.13473270000000004,14517.019016600379]
[null,"ISLAND UNIT 70 WAS","WASATCH",{"$f":"IF(LEFT(B270,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B270,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17251,57760.729307208319,0.13473270000000004,7782.2590135293085]
[null,"ISLAND UNIT 71 WAS","WASATCH",{"$f":"IF(LEFT(B271,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B271,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30356,101639.59763779583,0.13473270000000004,13694.177416653858]
[null,"ISLAND UNIT 72 WAS","WASATCH",{"$f":"IF(LEFT(B272,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B272,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6937,23226.837818335407,0.13473270000000004,3129.4145717264396]
[null,"ISLAND UNIT 73 WAS","WASATCH",{"$f":"IF(LEFT(B273,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B273,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8043,26930.0067136906,0.13473270000000004,3628.3525155536627]
[null,"ISLAND UNIT 74 WAS","WASATCH",{"$f":"IF(LEFT(B274,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B274,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15568,52125.617868797126,0.13473270000000004,7023.0252346312845]
[null,"ISLAND UNIT 75 WAS","WASATCH",{"$f":"IF(LEFT(B275,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B275,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34135,114292.64940592175,0.13473270000000004,15398.957244613239]
[null,"ISLAND UNIT 76 WAS","WASATCH",{"$f":"IF(LEFT(B276,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B276,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30358,101646.29414574403,0.13473270000000004,13695.079655250291]
[null,"ISLAND UNIT 77 WAS","WASATCH",{"$f":"IF(LEFT(B277,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B277,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18727,62702.752172980712,0.13473270000000004,8448.111097696561]
[null,"ISLAND UNIT 78 WAS","WASATCH",{"$f":"IF(LEFT(B278,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B278,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11175,37416.738160573477,0.13473270000000004,5041.2581575670993]
[null,"ISLAND UNIT 79 WAS","WASATCH",{"$f":"IF(LEFT(B279,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B279,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22332,74773.207749613139,0.13473270000000004,10074.396167766305]
[null,"ISLAND UNIT 80 WAS","WASATCH",{"$f":"IF(LEFT(B280,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B280,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18685,62562.125506068493,0.13473270000000004,8429.1640871714771]
[null,"ISLAND UNIT 81 WAS","WASATCH",{"$f":"IF(LEFT(B281,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B281,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21950,73494.174731506733,0.13473270000000004,9902.0685958476806]
[null,"ISLAND UNIT 82 WAS","WASATCH",{"$f":"IF(LEFT(B282,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B282,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25788,86344.773484104589,0.13473270000000004,11633.464462401822]
[null,"ISLAND UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B283,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B283,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15864,53116.701045130882,0.20545219999999997,10912.943086464438]
[null,"ISLAND UNIT 83 WAS","WASATCH",{"$f":"IF(LEFT(B284,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B284,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17962,60141.3378827938,0.13473270000000004,8103.0048345610949]
[null,"ISLAND UNIT 86 MESA","MESAVERDE",{"$f":"IF(LEFT(B285,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B285,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24590,82333.565223132144,0.20545219999999997,16915.612108935988]
[null,"ISLAND UNIT 86 WAS","WASATCH",{"$f":"IF(LEFT(B286,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B286,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},58759,196740.05526417331,0.13473270000000004,26507.318843891291]
["BIRCH CR (WY)","BIRCH CREEK UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B287,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B287,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9072,30375.360053040051,0.13315196276811,4044.5388108503248]
[null,"BIRCH CREEK UNIT 1 BR","BEAR RIVER",{"$f":"IF(LEFT(B288,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B288,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9068,30361.967037143648,0.13143565358154594,3990.6449815483293]
[null,"BIRCH CREEK UNIT 1 FR - D24","FRONTIER",{"$f":"IF(LEFT(B289,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B289,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2711,9077.1165237865498,0.13315196276811,1208.6358814170228]
[null,"BIRCH CREEK UNIT 1 BR - D24","BEAR RIVER",{"$f":"IF(LEFT(B290,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B290,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2709,9070.4200158383483,0.13315196276811,1207.7442282400275]
[null,"BIRCH CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B291,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B291,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8552,28634.267986507773,0.13315196276811,3812.7089848315672]
[null,"BIRCH CREEK UNIT 2 BR","BEAR RIVER",{"$f":"IF(LEFT(B292,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B292,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5241,17548.199078260903,0.13315196276811,2336.5771503159781]
[null,"BIRCH CREEK UNIT 3 FFR","1ST FRONTIER",{"$f":"IF(LEFT(B293,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B293,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20431,68408.176944848019,0.13315196276811,9108.6830295946838]
[null,"BIRCH CREEK UNIT 5 FR","FORT UNION",{"$f":"IF(LEFT(B294,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B294,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6416,21482.397497829032,0.13315196276811,2860.4233918006707]
[null,"BIRCH CREEK UNIT 5 2ND FR","FRONTIER",{"$f":"IF(LEFT(B295,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B295,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5923,19831.708288597467,0.13315196276811,2640.6308836713483]
[null,"BIRCH CREEK UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B296,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B296,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12407,41541.787056665336,0.13315196276811,5531.3704834898572]
[null,"BIRCH CREEK UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B297,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B297,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10485,35106.442918444103,0.13315196276811,4674.4917803974486]
[null,"BIRCH CREEK UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B298,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B298,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23275,77930.61124718994,0.13315196276811,10376.613847281889]
[null,"BIRCH CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B299,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B299,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3927,13148.593356292798,0.13315196276811,1750.7610130301173]
[null,"BIRCH CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B300,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B300,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1149,3847.1438162415143,0.13315196276811,512.25475018375471]
[null,"BIRCH CREEK UNIT 15 BR","BEAR RIVER",{"$f":"IF(LEFT(B301,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B301,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},648,2169.6685752171466,0.13315196276811,288.89562934645176]
[null,"BIRCH CREEK UNIT 13A FR","FRONTIER",{"$f":"IF(LEFT(B302,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B302,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9453,31651.044817172355,0.13315196276811,4214.3987410679147]
[null,"BIRCH CREEK UNIT 13A BR","BEAR RIVER",{"$f":"IF(LEFT(B303,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B303,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9451,31644.348309224151,0.13315196276811,4213.5070878909191]
[null,"BIRCH CREEK UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B304,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B304,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8034,26899.872427923696,0.13315196276811,3581.7708119898048]
[null,"BIRCH CREEK UNIT 56 2ND FR","FRONTIER",{"$f":"IF(LEFT(B305,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B305,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9641,32280.516564303252,0.13315196276811,4298.2141397054647]
[null,"BIRCH CREEK UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B306,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B306,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12325,41267.230230789086,0.13315196276811,5494.8127032330522]
[null,"BIRCH CREEK UNIT 61 BR","BEAR RIVER",{"$f":"IF(LEFT(B307,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B307,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3084,10326.015256126049,0.13315196276811,1374.9291989266317]
[null,"BIRCH CREEK UNIT 78 FR","FRONTIER",{"$f":"IF(LEFT(B308,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B308,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},600,2008.9523844603207,0.13315196276811,267.49595309856642]
[null,"BIRCH CREEK UNIT 78 BR","BEAR RIVER",{"$f":"IF(LEFT(B309,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B309,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},195,652.90952494960425,0.13315196276811,86.936184757034098]
[null,"BIRCH CREEK UNIT 100 FR","FRONTIER",{"$f":"IF(LEFT(B310,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B310,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8756,29317.31179722428,0.13315196276811,3903.6576088850798]
[null,"BIRCH CREEK UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B311,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B311,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16760,56116.736605924962,0.13315196276811,7472.0536232199565]
[null,"BIRCH CREEK UNIT 101 BR","BEAR RIVER",{"$f":"IF(LEFT(B312,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B312,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},883,2956.5082591307719,0.13315196276811,393.66487764339024]
[null,"BIRCH CREEK UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B313,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B313,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3412,11424.242559631024,0.13315196276811,1521.1603199538479]
[null,"BIRCH CREEK UNIT 87 BR","BEAR RIVER",{"$f":"IF(LEFT(B314,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B314,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},875,2929.722227337968,0.13315196276811,390.09826493540942]
[null,"BIRCH CREEK UNIT 87 2ND FR","FRONTIER",{"$f":"IF(LEFT(B315,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B315,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7960,26652.101633840255,0.13315196276811,3548.7796444409814]
[null,"BIRCH CREEK UNIT 87 BR RECOMP","BEAR RIVER",{"$f":"IF(LEFT(B316,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B316,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2042,6837.1346151132921,0.13315196276811,910.37789371212114]
[null,"BIRCH CREEK UNIT 88 FR","FRONTIER",{"$f":"IF(LEFT(B317,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B317,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2663,8916.4003330297237,0.13315196276811,1187.2362051691375]
[null,"BIRCH CREEK UNIT 89 FFR","FRONTIER",{"$f":"IF(LEFT(B318,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B318,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25028,83800.100463788185,0.13315196276811,11158.147856918202]
[null,"BIRCH CREEK UNIT 89 BR RECOM","BEAR RIVER",{"$f":"IF(LEFT(B319,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B319,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5205,17427.661935193282,0.13315196276811,2320.527393130064]
[null,"BIRCH CREEK UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B320,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B320,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11766,39395.556259266887,0.13315196276811,5245.5956402628872]
[null,"BIRCH CREEK UNIT 91 BR","BEAR RIVER",{"$f":"IF(LEFT(B321,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B321,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2177,7289.1489016168634,0.13315196276811,970.56448315929856]
[null,"BIRCH CREEK UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B322,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B322,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10424,34902.199426023974,0.13315196276811,4647.2963584990948]
[null,"BIRCH CREEK UNIT 92 BR","BEAR RIVER",{"$f":"IF(LEFT(B323,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B323,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3403,11394.10827386412,0.13315196276811,1517.1478806573693]
[null,"BIRCH CREEK UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B324,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B324,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22340,74799.993781405938,0.13315196276811,9959.7659870366224]
[null,"BIRCH CREEK UNIT 93 BR","BEAR RIVER",{"$f":"IF(LEFT(B325,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B325,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2904,9723.3295407879523,0.13315196276811,1294.6804129970615]
[null,"BIRCH CREEK UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B326,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B326,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8295,27773.766715163936,0.13315196276811,3698.1315515876813]
[null,"BIRCH CREEK UNIT 94 BR","BEAR RIVER",{"$f":"IF(LEFT(B327,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B327,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},66,220.98476229063527,0.13315196276811,29.424554840842308]
[null,"BIRCH CREEK UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B328,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B328,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14318,47940.300401171451,0.13315196276811,6383.3450941087904]
[null,"BIRCH CREEK UNIT 95 BR","BEAR RIVER",{"$f":"IF(LEFT(B329,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B329,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1049,3512.3184188314608,0.13315196276811,467.67209133399365]
[null,"BIRCH CREEK UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B330,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B330,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28564,95639.526516207668,0.13315196276811,12734.590673845752]
[null,"BIRCH CREEK UNIT 96 BR","BEAR RIVER",{"$f":"IF(LEFT(B331,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B331,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1693,5668.5939781522047,0.13315196276811,754.78441432645491]
[null,"BIRCH CREEK UNIT 97 FR","FRONTIER",{"$f":"IF(LEFT(B332,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B332,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17684,{"$f":"D332*E332","v":59210.523277993852},0.13315196276811,{"$f":"F332*G332","v":7883.997390991748}]
[null,"BIRCH CREEK UNIT 97 BR","BEAR RIVER",{"$f":"IF(LEFT(B333,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B333,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11546,38658.940384964772,0.13315196276811,5147.5137907934131]
[null,"BIRCH CREEK UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B334,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B334,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11749,39338.63594170718,0.13315196276811,5238.0165882584288]
[null,"BIRCH CREEK UNIT 98 BR","BEAR RIVER",{"$f":"IF(LEFT(B335,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B335,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1305,4369.4714362011973,0.13315196276811,581.80369798938193]
[null,"BIRCH CREEK UNIT 28 ALMY","ALMY",{"$f":"IF(LEFT(B336,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B336,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2457,8226.6600143650139,0.13375000000000004,1100.315776921321]
[null,"BIRCH CREEK UNIT 36 ALMY","ALMY",{"$f":"IF(LEFT(B337,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B337,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},509,1704.2612728171721,0.13375000000000004,227.94494523929683]
[null,"BIRCH CREEK UNIT 40 ALMY","ALMY",{"$f":"IF(LEFT(B338,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B338,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2262,7573.750489415409,0.13375000000000004,1012.9891279593112]
[null,"BIRCH CREEK UNIT 42 ALMY","ALMY",{"$f":"IF(LEFT(B339,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B339,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},720,2410.7428613523848,0.13375000000000004,322.43685770588155]
[null,"BIRCH CREEK UNIT 48 ALMY","ALMY",{"$f":"IF(LEFT(B340,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B340,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1373,4597.1527064400343,0.13375000000000004,614.86917448635472]
[null,"BIRCH CREEK UNIT 52 ALMY","ALMY",{"$f":"IF(LEFT(B341,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B341,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},979,3277.9406406444232,0.13375000000000004,438.42456068619174]
[null,"BIRCH CREEK UNIT 58 MESA","MESAVERDE",{"$f":"IF(LEFT(B342,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B342,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1287,4309.202864667388,0.13375006649997334,576.35616971113882]
[null,"BIRCH CREEK UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B343,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B343,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},489,1637.2961933351614,0.13375006649997334,218.98847473873104]
[null,"BIRCH CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B344,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B344,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},633,2119.4447656056386,0.13375006649997334,283.47587834277459]
[null,"BIRCH CREEK UNIT 69 MESA","MESAVERDE",{"$f":"IF(LEFT(B345,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B345,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2319,7764.6009659391393,0.13375006649997334,1038.5158955401171]
[null,"BIRCH CREEK UNIT 71 MESA","MESAVERDE",{"$f":"IF(LEFT(B346,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B346,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1497,5012.3361992284999,0.13375006649997334,670.40029996703549]
[null,"BIRCH CREEK UNIT 74 ALMY","ALMY",{"$f":"IF(LEFT(B347,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B347,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2280,7634.0190609492192,0.13375006649997334,1021.0505570640221]
[null,"BIRCH CREEK UNIT 83 MESA","MESAVERDE",{"$f":"IF(LEFT(B348,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B348,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},174,582.59619149349305,0.13375006649997334,77.922279354885902]
[null,"BIRCH CREEK UNIT 84 MESA","MESAVERDE",{"$f":"IF(LEFT(B349,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B349,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},154,515.63111201148229,0.13375000000000004,68.965661231535776]
[null,"BIRCH CREEK UNIT 84 ALMY ","MESAVERDE",{"$f":"IF(LEFT(B350,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B350,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1106,3703.1688953551911,0.13375000000000004,495.29883975375697]
[null,"BIRCH CREEK UNIT 33 ALMY","ALMY",{"$f":"IF(LEFT(B351,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B351,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2655,8889.6143012369193,0.13375000000000004,1188.9859127904383]
[null,"BIRCH CREEK UNIT 34 ALMY","ALMY",{"$f":"IF(LEFT(B352,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B352,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6492,21736.864799860672,0.13375000000000004,2907.3056669813654]
[null,"BIRCH CREEK UNIT 67 MESA","MESAVERDE",{"$f":"IF(LEFT(B353,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B353,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1337,4476.6155633724147,0.13375000000000004,598.74733160106064]
[null,"BIRCH CREEK UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B354,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B354,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9947,33305.082280378017,0.13315196276811,4434.6370757857339]
[null,"BIRCH CREEK UNIT 103 BR","BEAR RIVER",{"$f":"IF(LEFT(B355,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B355,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1108,3709.8654033033922,0.13315196276811,493.97586005535271]
[null,"BIRCH CREEK UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B356,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B356,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14105,47227.12230468804,0.13315196276811,6288.3840307587998]
[null,"BIRCH CREEK UNIT 108 BR","BEAR RIVER",{"$f":"IF(LEFT(B357,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B357,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2895,9693.1952550210481,0.13315196276811,1290.6679737005832]
[null,"BIRCH CREEK UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B358,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B358,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8604,28808.377193160999,0.13315196276811,3835.8919674334429]
[null,"BIRCH CREEK UNIT 109 BR","BEAR RIVER",{"$f":"IF(LEFT(B359,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B359,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9463,31684.527356913361,0.13315196276811,4218.8570069528905]
[null,"BIRCH CREEK UNIT 109 BAX","BAXTER",{"$f":"IF(LEFT(B360,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B360,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3940,13192.120657956106,0.13375000000000004,1764.4461380016296]
[null,"BIRCH CREEK UNIT 105 FR","FRONTIER",{"$f":"IF(LEFT(B361,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B361,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12067,40403.380705471151,0.13315196276811,5379.7894434006685]
[null,"BIRCH CREEK UNIT 105 BR","BEAR RIVER",{"$f":"IF(LEFT(B362,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B362,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10704,35839.710538772124,0.13315196276811,4772.1278032784257]
[null,"BIRCH CREEK UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B363,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B363,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2567,8594.9679515160715,0.13315196276811,1144.4368526733667]
[null,"BIRCH CREEK UNIT 107 BR","BEAR RIVER",{"$f":"IF(LEFT(B364,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B364,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2659,8903.0073171333206,0.13315196276811,1185.4528988151469]
[null,"BIRCH CREEK UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B365,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B365,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27636,92532.346828242371,0.13315196276811,12320.863599719971]
[null,"BIRCH CREEK UNIT 106 BR","BEAR RIVER",{"$f":"IF(LEFT(B366,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B366,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7797,26106.336236061867,0.13315196276811,3476.109910515871]
[null,"BIRCH CREEK UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B367,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B367,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17576,58848.911848790995,0.13315196276811,7835.8481194340065]
[null,"BIRCH CREEK UNIT 104 BR","BEAR RIVER",{"$f":"IF(LEFT(B368,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B368,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4120,13794.806373294203,0.13315196276811,1836.8055446101564]
[null,"BIRCH CREEK UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B369,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B369,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10198,34145.494027877248,0.13315196276811,4546.5395494986342]
[null,"BIRCH CREEK UNIT 110 BR","BEAR RIVER",{"$f":"IF(LEFT(B370,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B370,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11034,36944.6343502253,0.13315196276811,4919.2505774826368]
[null,"BIRCH CREEK UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B371,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B371,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5769,19316.077176585983,0.13315196276811,2571.9735890427164]
[null,"BIRCH CREEK UNIT 111 BR","BEAR RIVER",{"$f":"IF(LEFT(B372,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B372,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15590,52199.279456227334,0.13315196276811,6950.4365146777518]
[null,"BIRCH CREEK UNIT 112 FR","FRONTIER",{"$f":"IF(LEFT(B373,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B373,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17222,57663.629941959407,0.13315196276811,7678.0255071058518]
[null,"BIRCH CREEK UNIT 112 BR","BEAR RIVER",{"$f":"IF(LEFT(B374,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B374,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6368,21321.681307072206,0.13315196276811,2839.0237155527852]
[null,"BIRCH CREEK UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B375,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B375,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5333,17856.238443878152,0.13315196276811,2377.593196457758]
[null,"BIRCH CREEK UNIT 113 BR","BEAR RIVER",{"$f":"IF(LEFT(B376,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B376,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17832,59706.064866160734,0.13315196276811,7949.9797260893947]
[null,"BIRCH CREEK UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B377,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B377,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3902,13064.887006940286,0.13315196276811,1739.615348317677]
[null,"BIRCH CREEK UNIT 116 BR","BEAR RIVER",{"$f":"IF(LEFT(B378,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B378,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11099,37162.270858541837,0.13315196276811,4948.2293057349825]
[null,"BIRCH CREEK UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B379,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B379,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24493,82008.78458764439,0.13315196276811,10919.63063207198]
[null,"BIRCH CREEK UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B380,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B380,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5292,17718.96003094003,0.13315196276811,2359.314306329356]
[null,"BIRCH CREEK UNIT 121 BR","BEAR RIVER",{"$f":"IF(LEFT(B381,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B381,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25842,86525.579198706022,0.13315196276811,11521.050699955258]
[null,"BIRCH CREEK UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B382,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B382,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4547,15224.510820235131,0.13315196276811,2027.173497898636]
[null,"BIRCH CREEK UNIT 114 BR","BEAR RIVER",{"$f":"IF(LEFT(B383,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B383,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19379,64885.813764094259,0.13315196276811,8639.6734584951992]
[null,"BIRCH CREEK UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B384,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B384,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18227,61028.625185930447,0.13315196276811,8126.0812285459515]
[null,"BIRCH CREEK UNIT 123 BR","BEAR RIVER",{"$f":"IF(LEFT(B385,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B385,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6075,20340.642892660748,0.13315196276811,2708.3965251229852]
[null,"BIRCH CREEK UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B386,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B386,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11290,37801.787367595032,0.13315196276811,5033.382184138025]
[null,"BIRCH CREEK UNIT 130 BR","BEAR RIVER",{"$f":"IF(LEFT(B387,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B387,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9232,30911.080688896134,0.13315196276811,4115.871065009942]
[null,"BIRCH CREEK UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B388,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B388,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19087,63908.123603656903,0.13315196276811,8509.4920946538969]
[null,"BIRCH CREEK UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B389,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B389,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30669,102687.6011316893,0.13315196276811,13673.055642633224]
[null,"BIRCH CREEK UNIT 133 BR","BEAR RIVER",{"$f":"IF(LEFT(B390,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B390,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7668,25674.411473402899,0.13315196276811,3418.5982805996791]
[null,"BIRCH CREEK UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B391,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B391,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13969,46771.759764210365,0.13315196276811,6227.7516147231245]
[null,"BIRCH CREEK UNIT 129 BR","BEAR RIVER",{"$f":"IF(LEFT(B392,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B392,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},731,2447.573655067491,0.13315196276811,325.89923619175346]
[null,"BIRCH CREEK UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B393,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B393,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9520,31875.377833437091,0.13315196276811,4244.2691224972541]
[null,"BIRCH CREEK UNIT 118 BR","BEAR RIVER",{"$f":"IF(LEFT(B394,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B394,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1060,3549.1492125465666,0.13315196276811,472.57618380746737]
[null,"BIRCH CREEK UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B395,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B395,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18766,62833.334077970634,0.13315196276811,8366.3817597461639]
[null,"BIRCH CREEK UNIT 132 BR","BEAR RIVER",{"$f":"IF(LEFT(B396,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B396,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3311,{"$f":"D396*E396","v":11086.068908246871},0.13315196276811,{"$f":"F396*G396","v":1476.1318345155892}]
[null,"BIRCH CREEK UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B397,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B397,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22804,76353.583625388594,0.13315196276811,10166.629524099515]
[null,"BIRCH CREEK UNIT 140 BR","BEAR RIVER",{"$f":"IF(LEFT(B398,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B398,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4024,13473.373991780551,0.13315196276811,1794.0061921143856]
[null,"BIRCH CREEK UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B399,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B399,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9982,33422.27116947154,0.13315196276811,4450.2410063831512]
[null,"BIRCH CREEK UNIT 142 BR","BEAR RIVER",{"$f":"IF(LEFT(B400,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B400,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4280,14330.527009150288,0.13315196276811,1908.137798769774]
[null,"BIRCH CREEK UNIT 43A FR","FRONTIER",{"$f":"IF(LEFT(B401,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B401,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13514,45248.304205994624,0.13315196276811,6024.9005169567117]
[null,"BIRCH CREEK UNIT 43A BR","BEAR RIVER",{"$f":"IF(LEFT(B402,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B402,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1504,5035.7739770472044,0.13315196276811,670.52318910040663]
[null,"BIRCH CREEK UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B403,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B403,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2910,9743.4190646325551,0.13315196276811,1297.3553725280472]
[null,"BIRCH CREEK UNIT 127 BR","DAKOTA",{"$f":"IF(LEFT(B404,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B404,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11619,38903.362925074114,0.13315196276811,5180.0591317537392]
[null,"BIRCH CREEK UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B405,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B405,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17921,60004.059469855682,0.13315196276811,7989.6582924656823]
[null,"BIRCH CREEK UNIT 115 BR","BEAR RIVER",{"$f":"IF(LEFT(B406,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B406,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5352,17919.855269386062,0.13315196276811,2386.0639016392129]
[null,"BIRCH CREEK UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B407,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B407,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5863,19630.813050151435,0.13315196276811,2613.8812883614919]
[null,"BIRCH CREEK UNIT 146 BR","BEAR RIVER",{"$f":"IF(LEFT(B408,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B408,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17569,58825.47407097229,0.13315196276811,7832.7273333145231]
[null,"BIRCH CREEK UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B409,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B409,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8542,28600.785446766768,0.13315196276811,3808.250718946591]
[null,"BIRCH CREEK UNIT 117 BR","BEAR RIVER",{"$f":"IF(LEFT(B410,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B410,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},858,2872.8019097782585,0.13315196276811,382.51921293095]
[null,"BIRCH CREEK UNIT 117 BAX","BAXTER",{"$f":"IF(LEFT(B411,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B411,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1278,4279.0685789004829,0.13375000000000004,572.32542242793977]
[null,"BIRCH CREEK UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B412,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B412,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7407,24800.517186162659,0.13315196276811,3302.2375410018026]
[null,"BIRCH CREEK UNIT 141 BR","BEAR RIVER",{"$f":"IF(LEFT(B413,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B413,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22209,74361.37251079877,0.13315196276811,9901.3627039434359]
[null,"BIRCH CREEK UNIT 157 MESA","MESAVERDE",{"$f":"IF(LEFT(B414,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B414,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2050,6863.9206469060955,0.13375000000000004,918.04938652369049]
[null,"BIRCH CREEK UNIT 159 MESA","MESAVERDE",{"$f":"IF(LEFT(B415,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B415,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4099,13724.493039838091,0.13375000000000004,1835.6509440783452]
[null,"BIRCH CREEK UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B416,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B416,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18859,63144.721697561981,0.13315196276811,8407.8436324764407]
[null,"BIRCH CREEK UNIT 177 BR","BEAR RIVER",{"$f":"IF(LEFT(B417,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B417,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4716,15790.365741858121,0.13315196276811,2102.5181913547322]
[null,"BIRCH CREEK UNIT 178 FR","FRONTIER",{"$f":"IF(LEFT(B418,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B418,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27628,92505.560796449572,0.13315196276811,12317.29698701199]
[null,"BIRCH CREEK UNIT 178 BR","BEAR RIVER",{"$f":"IF(LEFT(B419,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B419,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6910,23136.434961034694,0.13315196276811,3080.6617265184905]
[null,"BIRCH CREEK UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B420,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B420,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1684,5638.4596923853005,0.13315196276811,750.77197502997649]
[null,"BIRCH CREEK UNIT 166 BR","BEAR RIVER",{"$f":"IF(LEFT(B421,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B421,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6738,22560.535277489402,0.13315196276811,3003.979553296901]
[null,"BIRCH CREEK UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B422,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B422,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16300,54576.539777838712,0.13315196276811,7266.973392511055]
[null,"BIRCH CREEK UNIT 167 BR","BEAR RIVER",{"$f":"IF(LEFT(B423,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B423,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4076,13647.48319843378,0.13315196276811,1817.1891747162615]
[null,"BIRCH CREEK UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B424,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B424,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14594,48864.418498023202,0.13315196276811,6506.3932325341311]
[null,"BIRCH CREEK UNIT 174 BR","BEAR RIVER",{"$f":"IF(LEFT(B425,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B425,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14740,49353.26357824188,0.13315196276811,6571.4839144547823]
[null,"BIRCH CREEK UNIT 168 RECOM FR","FRONTIER",{"$f":"IF(LEFT(B426,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B426,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6994,23417.688294859137,0.13315196276811,3118.1111599522892]
[null,"BIRCH CREEK UNIT 168 BR","BEAR RIVER",{"$f":"IF(LEFT(B427,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B427,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1719,5755.6485814788193,0.13315196276811,766.37590562739297]
[null,"BIRCH CREEK UNIT 168 RECOM BAX","BAXTER",{"$f":"IF(LEFT(B428,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B428,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4485,15016.919073840898,0.13375000000000004,2008.5129261262207]
[null,"BIRCH CREEK UNIT 181 FR","FRONTIER",{"$f":"IF(LEFT(B429,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B429,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19202,64293.172810678465,0.13315196276811,8560.7621523311209]
[null,"BIRCH CREEK UNIT 181 BR","BEAR RIVER",{"$f":"IF(LEFT(B430,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B430,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4804,16085.012091578968,0.13315196276811,2141.7509311425219]
[null,"BIRCH CREEK UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B431,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B431,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22401,75004.237273826075,0.13315196276811,9986.961408934978]
[null,"BIRCH CREEK UNIT 119 BR","BEAR RIVER",{"$f":"IF(LEFT(B432,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B432,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5602,18756.918762911195,0.13315196276811,2497.5205487636154]
[null,"BIRCH CREEK UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B433,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B433,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23273,77923.914739241736,0.13315196276811,10375.722194104894]
[null,"BIRCH CREEK UNIT 124 BR","BEAR RIVER",{"$f":"IF(LEFT(B434,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B434,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5822,19493.534637213314,0.13315196276811,2595.6023982330898]
[null,"BIRCH CREEK UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B435,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B435,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16616,55634.58803365448,0.13315196276811,7407.8545944763]
[null,"BIRCH CREEK UNIT 126 BR","BEAR RIVER",{"$f":"IF(LEFT(B436,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B436,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11079,37095.305779059825,0.13315196276811,4939.3127739650299]
[null,"BIRCH CREEK UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B437,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B437,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8086,27073.981634576921,0.13315196276811,3604.9537945916804]
[null,"BIRCH CREEK UNIT 135 BR","BEAR RIVER",{"$f":"IF(LEFT(B438,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B438,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5397,18070.526698220587,0.13315196276811,2406.1260981216055]
[null,"BIRCH CREEK UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B439,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B439,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6336,21214.537179900988,0.13315196276811,2824.7572647208617]
[null,"BIRCH CREEK UNIT 139 BR","BEAR RIVER",{"$f":"IF(LEFT(B440,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B440,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8824,29544.993067463118,0.13315196276811,3933.9738169029174]
[null,"BIRCH CREEK UNIT 169 FR","FRONTIER",{"$f":"IF(LEFT(B441,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B441,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20600,68974.031866471007,0.13315196276811,9184.02772305078]
[null,"BIRCH CREEK UNIT 169 BR","BEAR RIVER",{"$f":"IF(LEFT(B442,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B442,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5155,17260.249236488256,0.13315196276811,2298.2360637051834]
[null,"BIRCH CREEK UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B443,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B443,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23061,77214.084896732427,0.13315196276811,10281.206957343402]
[null,"BIRCH CREEK UNIT 182 FR","FRONTIER",{"$f":"IF(LEFT(B444,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B444,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7384,24723.507344758349,0.13315196276811,3291.983529466358]
[null,"BIRCH CREEK UNIT 182 BR","BEAR RIVER",{"$f":"IF(LEFT(B445,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B445,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4931,16510.240346289735,0.13315196276811,2198.3709078817183]
[null,"BIRCH CREEK UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B446,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B446,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13027,43617.704520607665,0.13315196276811,5807.782968358375]
[null,"BIRCH CREEK UNIT 183 BR","BEAR RIVER",{"$f":"IF(LEFT(B447,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B447,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8698,29123.113066726452,0.13315196276811,3877.7996667522184]
[null,"BIRCH CREEK UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B448,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B448,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2861,9579.3546199016291,0.13315196276811,1275.5098696916643]
[null,"BIRCH CREEK UNIT 179 BR","BEAR RIVER",{"$f":"IF(LEFT(B449,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B449,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4288,14357.313040943092,0.13315196276811,1911.7044114777548]
[null,"BIRCH CREEK UNIT 122 FR","FRONTIER",{"$f":"IF(LEFT(B450,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B450,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17568,58822.125816998188,0.13315196276811,7832.2815067260253]
[null,"BIRCH CREEK UNIT 122 BR","BEAR RIVER",{"$f":"IF(LEFT(B451,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B451,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5099,17072.747013938624,0.13315196276811,2273.2697747493171]
[null,"BIRCH CREEK UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B452,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B452,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28578,95686.402071845077,0.13315196276811,12740.832246084719]
[null,"BIRCH CREEK UNIT 134 BR","BEAR RIVER",{"$f":"IF(LEFT(B453,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B453,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20693,69285.419486062368,0.13315196276811,9225.4895957810604]
[null,"BIRCH CREEK UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B454,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B454,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35473,118772.61322326826,0.13315196276811,15814.806573775744]
[null,"BIRCH CREEK UNIT 138 BR","BEAR RIVER",{"$f":"IF(LEFT(B455,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B455,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1479,4952.0676276946906,0.13315196276811,659.37752438796633]
[null,"BIRCH CREEK UNIT 144 FR","FRONTIER",{"$f":"IF(LEFT(B456,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B456,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13242,44337.579125039279,0.13315196276811,5903.6356848853611]
[null,"BIRCH CREEK UNIT 144 BR","BEAR RIVER",{"$f":"IF(LEFT(B457,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B457,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},848,2839.3193700372535,0.13315196276811,378.06094704597393]
[null,"BIRCH CREEK UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B458,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B458,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12160,40714.768325062498,0.13315196276811,5421.2513161309462]
[null,"BIRCH CREEK UNIT 145 BR","BEAR RIVER",{"$f":"IF(LEFT(B459,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B459,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1653,5534.6638191881839,0.13315196276811,736.95135078655062]
[null,"BIRCH CREEK UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B460,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B460,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12481,{"$f":"D460*E460","v":41789.557850748773},0.13315196276811,{"$f":"F460*G460","v":5564.3616510386801}]
[null,"BIRCH CREEK UNIT 149 BR","BEAR RIVER",{"$f":"IF(LEFT(B461,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B461,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3523,11795.898750756183,0.13315196276811,1570.6470712770827]
[null,"BIRCH CREEK UNIT 185 FR","FRONTIER",{"$f":"IF(LEFT(B462,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B462,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17949,60097.810581130492,0.13315196276811,8002.1414369436152]
[null,"BIRCH CREEK UNIT 185 BR","BEAR RIVER",{"$f":"IF(LEFT(B463,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B463,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7690,25748.073060833111,0.13315196276811,3428.4064655466264]
[null,"BIRCH CREEK UNIT 186 FR","FRONTIER",{"$f":"IF(LEFT(B464,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B464,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17,56.92031755970909,0.13315196276811,7.579052004459383]
[null,"BIRCH CREEK UNIT 186 BR","BEAR RIVER",{"$f":"IF(LEFT(B465,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B465,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10,33.482539741005347,0.13315196276811,4.4582658849761074]
[null,"BIRCH CREEK UNIT 187 FR","FRONTIER",{"$f":"IF(LEFT(B466,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B466,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18387,61564.345821786526,0.13315196276811,8197.4134827055677]
[null,"BIRCH CREEK UNIT 187 BR","BEAR RIVER",{"$f":"IF(LEFT(B467,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B467,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10343,34630.990854121832,0.13315196276811,4611.1844048307885]
[null,"BIRCH CREEK UNIT 188 FR","FRONTIER",{"$f":"IF(LEFT(B468,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B468,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31749,106303.71542371788,0.13315196276811,14154.548358210644]
[null,"BIRCH CREEK UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B469,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B469,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17199,57586.620100555097,0.13315196276811,7667.7714955704078]
[null,"BIRCH CREEK UNIT 184 BR","BEAR RIVER",{"$f":"IF(LEFT(B470,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B470,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1913,6405.2098524543226,0.13315196276811,852.86626379592929]
[null,"BIRCH CREEK UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B471,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B471,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11675,39090.865147623743,0.13315196276811,5205.0254207096059]
[null,"BIRCH CREEK UNIT 151 BR","BEAR RIVER",{"$f":"IF(LEFT(B472,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B472,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8458,28319.532112942321,0.13315196276811,3770.8012855127918]
[null,"BIRCH CREEK UNIT 189 FR","FRONTIER",{"$f":"IF(LEFT(B473,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B473,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15826,52989.467394115061,0.13315196276811,7055.6515895631874]
[null,"BIRCH CREEK UNIT 189 BR","BEAR RIVER",{"$f":"IF(LEFT(B474,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B474,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11003,36840.838477028185,0.13315196276811,4905.4299532392115]
[null,"BIRCH CREEK UNIT 191 FR","FRONTIER",{"$f":"IF(LEFT(B475,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B475,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21606,72342.375364416148,0.13315196276811,9632.5292710793765]
[null,"BIRCH CREEK UNIT 191 BR","BEAR RIVER",{"$f":"IF(LEFT(B476,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B476,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5071,16978.99590266381,0.13315196276811,2260.7866302713837]
[null,"BIRCH CREEK UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B477,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B477,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39459,132118.75356403299,0.13315196276811,17591.871355527222]
[null,"BIRCH CREEK UNIT 192 BR","BEAR RIVER",{"$f":"IF(LEFT(B478,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B478,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2520,8437.6000147333471,0.13315196276811,1123.483003013979]
[null,"BIRCH CREEK UNIT 196 FR","FRONTIER",{"$f":"IF(LEFT(B479,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B479,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28796,96416.321438198996,0.13315196276811,12838.0224423772]
[null,"BIRCH CREEK UNIT 196 BR","BEAR RIVER",{"$f":"IF(LEFT(B480,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B480,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},585,1958.7285748488127,0.13315196276811,260.80855427110231]
[null,"BIRCH CREEK UNIT 190 FR","FRONTIER",{"$f":"IF(LEFT(B481,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B481,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28319,94819.20429255304,0.13315196276811,12625.363159663839]
[null,"BIRCH CREEK UNIT 190 BR","BEAR RIVER",{"$f":"IF(LEFT(B482,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B482,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3148,10540.303510468482,0.13315196276811,1403.4621005904785]
[null,"BIRCH CREEK UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B483,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B483,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26391,88363.770630487212,0.13315196276811,11765.809497040445]
[null,"BIRCH CREEK UNIT 193 BR","BEAR RIVER",{"$f":"IF(LEFT(B484,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B484,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1391,4657.4212779738436,0.13315196276811,620.14478460017654]
[null,"BIRCH CREEK UNIT 197 FR","FRONTIER",{"$f":"IF(LEFT(B485,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B485,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1078,3609.4177840803764,0.13315196276811,480.60106240042438]
[null,"BIRCH CREEK UNIT 197 BR","BEAR RIVER",{"$f":"IF(LEFT(B486,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B486,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4925,16490.150822445132,0.13315196276811,2195.6959483507326]
[null,"BIRCH CREEK UNIT 198 FR","FRONTIER",{"$f":"IF(LEFT(B487,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B487,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4580,15335.003201380448,0.13315196276811,2041.8857753190573]
[null,"BIRCH CREEK UNIT 198 BR","BEAR RIVER",{"$f":"IF(LEFT(B488,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B488,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7799,26113.03274401007,0.13315196276811,3477.0015636928661]
[null,"BIRCH CREEK UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B489,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B489,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32676,109407.54685770907,0.13315196276811,14567.829605747927]
[null,"BIRCH CREEK UNIT 148 BR","BEAR RIVER",{"$f":"IF(LEFT(B490,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B490,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},334,1118.3168273495785,0.13315196276811,148.90608055820198]
[null,"BIRCH CREEK UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B491,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B491,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12882,43132.207694363089,0.13315196276811,5743.1381130262216]
[null,"BIRCH CREEK UNIT 137 BR","BEAR RIVER",{"$f":"IF(LEFT(B492,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B492,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7894,26431.116871549621,0.13315196276811,3519.3550896001393]
[null,"BIRCH CREEK UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B493,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B493,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40758,136468.13547638958,0.13315196276811,18171.000093985618]
[null,"BIRCH CREEK UNIT 195 BR","BEAR RIVER",{"$f":"IF(LEFT(B494,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B494,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5558,18609.595588050772,0.13315196276811,2477.9041788697205]
[null,"BIRCH CREEK UNIT 194 FR","FRONTIER",{"$f":"IF(LEFT(B495,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B495,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39694,132905.59324794661,0.13315196276811,17696.640603824158]
[null,"BIRCH CREEK UNIT 194 BR","BEAR RIVER",{"$f":"IF(LEFT(B496,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B496,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2540,8504.565094215357,0.13315196276811,1132.3995347839311]
[null,"BIRCH CREEK UNIT 200 FR","FRONTIER",{"$f":"IF(LEFT(B497,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B497,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15456,51750.613423697861,0.13315196276811,6890.6957518190711]
[null,"BIRCH CREEK UNIT 200 BR","BEAR RIVER",{"$f":"IF(LEFT(B498,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B498,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5151,17246.856220591853,0.13315196276811,2296.4527573511928]
[null,"BIRCH CREEK UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B499,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B499,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30959,103658.59478417845,0.13315196276811,13802.345353297531]
[null,"BIRCH CREEK UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B500,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B500,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27144,90885.005872984912,0.13315196276811,12101.516918179146]
[null,"BIRCH CREEK UNIT 173 BR","BEAR RIVER",{"$f":"IF(LEFT(B501,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B501,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9538,31935.646404970899,0.13315196276811,4252.2940010902112]
[null,"BIRCH CREEK UNIT 199 FR","FRONTIER",{"$f":"IF(LEFT(B502,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B502,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5492,18388.610825760137,0.13315196276811,2448.4796240288783]
[null,"BIRCH CREEK UNIT 199 BR","BEAR RIVER",{"$f":"IF(LEFT(B503,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B503,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},541,1811.4053999883893,0.13315196276811,241.19218437720741]
[null,"BIRCH CREEK UNIT 201-25 FR","FRONTIER",{"$f":"IF(LEFT(B504,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B504,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10435,34939.030219739077,0.13315196276811,4652.2004509725675]
[null,"BIRCH CREEK UNIT 201-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B505,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B505,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4475,14983.436534099892,0.13315196276811,1995.073983526808]
[null,"BIRCH CREEK UNIT 202-25 FR","FRONTIER",{"$f":"IF(LEFT(B506,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B506,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19142,64092.277572232437,0.13315196276811,8534.0125570212658]
[null,"BIRCH CREEK UNIT 202-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B507,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B507,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8209,27485.81687339129,0.13315196276811,3659.7904649768866]
[null,"BIRCH CREEK UNIT 203-25 FR","FRONTIER",{"$f":"IF(LEFT(B508,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B508,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28798,96423.0179461472,0.13315196276811,12838.914095554195]
[null,"BIRCH CREEK UNIT 203-25 BR","BEAR RIVER",{"$f":"IF(LEFT(B509,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B509,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12340,41317.454040400597,0.13315196276811,5501.5001020605168]
[null,"BIRCH CREEK UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B510,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B510,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1056,3535.7561966501644,0.13315196276811,470.79287745347693]
[null,"BIRCH CREEK UNIT 25 BR","BEAR RIVER",{"$f":"IF(LEFT(B511,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B511,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136,455.36254047767272,0.13315196276811,60.632416035675064]
[null,"BIRCH CREEK UNIT 82 ALMY","ALMY",{"$f":"IF(LEFT(B512,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B512,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},75,251.11904805754008,0.13375006649997334,33.587189377105986]
[null,"BIRCH CREEK UNIT 66 MESA","ALMY",{"$f":"IF(LEFT(B513,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B513,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},788,2638.4241315912213,0.13375000000000004,352.88922760032597]
[null,"BIRCH CREEK UNIT 153 ALMY","ALMY",{"$f":"IF(LEFT(B514,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B514,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},825,2762.3095286329412,0.13375000000000004,369.45889945465598]
[null,"BIRCH CREEK UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B515,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B515,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24,80.358095378412827,0.13375006649997334,10.747900600673916]
["BRADY (WY)","BRADY UNIT 2-W WEBER","WEBER",{"$f":"IF(LEFT(B516,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B516,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12573,42097.597216366019,0.15008530866450023,6318.2308722521002]
[null,"BRADY UNIT 4-W WEBER","WEBER",{"$f":"IF(LEFT(B517,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B517,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28,93.751111274814974,0.15008530866450023,14.070664473320514]
[null,"BRADY UNIT 9-N DK","DAKOTA",{"$f":"IF(LEFT(B518,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B518,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36908,123577.35767610253,0.14999999999999991,18536.603651415367]
[null,"BRADY UNIT 10-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B519,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B519,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14236,47665.743575295208,0.15003638814674433,7151.5960043661771]
[null,"BRADY UNIT 19-D DK","DAKOTA",{"$f":"IF(LEFT(B520,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B520,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5248,17571.636856079607,0.14999999999999991,2635.7455284119396]
[null,"BRADY UNIT 21-W PHOS","FRONTIER",{"$f":"IF(LEFT(B521,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B521,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12511,41890.005469971788,0.14999999999999991,6283.5008204957649]
[null,"BRADY UNIT 23-W WEBER","WEBER",{"$f":"IF(LEFT(B522,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B522,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},647,2166.3203212430458,0.15008530866450023,325.13285407994181]
[null,"BRADY UNIT 28-D DK","DAKOTA",{"$f":"IF(LEFT(B523,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B523,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},663,2219.8923848286545,0.14999999999999991,332.98385772429799]
[null,"BRADY UNIT 31-D DK","DAKOTA",{"$f":"IF(LEFT(B524,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B524,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4320,{"$f":"D524*E524","v":14464.45716811431},0.14999999999999991,{"$f":"F524*G524","v":2169.6685752171452}]
[null,"BRADY UNIT 33-W WEBER","WEBER",{"$f":"IF(LEFT(B525,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B525,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19776,66215.070591812168,0.16433090909090903,10881.182745871209]
[null,"BRADY 38-W MID/UPPER WEBER","WEBER",{"$f":"IF(LEFT(B526,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B526,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},44988,150631.24978683484,0.15008530866450023,22607.537618776543]
[null,"BRADY UNIT 41-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B527,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B527,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22765,76223.001720398664,0.15003638814674433,11436.223871831695]
[null,"SOUTH BRADY SHALLOW 1 BLAIR","BLAIR",{"$f":"IF(LEFT(B528,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B528,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},305,1021.2174621006631,0.16486662685508496,168.36467826204688]
[null,"BRADY UNIT 45-F FR","FRONTIER",{"$f":"IF(LEFT(B529,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B529,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2092,7004.5473138183188,0.15000020779220791,1050.6835525630995]
[null,"BRADY UNIT 48-F FR","FRONTIER",{"$f":"IF(LEFT(B530,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B530,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6782,22707.858452349825,0.11060606060606054,2511.6267682144489]
[null,"BRADY UNIT 46-F FR","FRONTIER",{"$f":"IF(LEFT(B531,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B531,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2066,6917.4927104917042,0.14999999999999991,1037.623906573755]
[null,"BRADY UNIT 56-W WEBER","WEBER",{"$f":"IF(LEFT(B532,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B532,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11756,39362.073719525884,0.15008530866450023,5907.6689838698549]
[null,"BRADY UNIT 49-D FR","FRONTIER",{"$f":"IF(LEFT(B533,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B533,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5650,18917.634953668021,0.11060606060606054,2092.4050782087343]
[null,"BRADY UNIT 42-P PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B534,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B534,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},416,1392.8736532258224,0.15003638814674433,208.98173207476324]
[null,"BRADY UNIT 14-W PHOS","PHOSPHORIA",{"$f":"IF(LEFT(B535,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B535,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3,10.044761922301603,0.15498966141121745,1.5568342492938152]
["BRUFF AREA (WY)","MFS FEE 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B536,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B536,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40274,134847.58055292492,0.13270636463754512,17895.132195347192]
[null,"MFS STLD 36-1 FR","FRONTIER",{"$f":"IF(LEFT(B537,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B537,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32609,109183.21384144433,0.17500000000000004,19107.062422252762]
[null,"LANSDALE FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B538,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B538,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38248,128064.01800139724,0.1750001354794728,22411.220500290161]
[null,"LANSDALE FED 4-1 DK","DAKOTA",{"$f":"IF(LEFT(B539,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B539,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10785,36110.919110674266,0.1750001354794728,6319.4157366562795]
[null,"LANSDALE FED 10-1 FR","FRONTIER",{"$f":"IF(LEFT(B540,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B540,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53629,179563.51237703758,0.17500000000000002,31423.614665981579]
[null,"LANSDALE FED 10-1 DK","DAKOTA",{"$f":"IF(LEFT(B541,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B541,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42133,141071.98469077781,0.16940006400000002,23897.603235224782]
[null,"LANSDALE FED 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B542,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B542,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7480,25044.939726271998,0.17465000340923315,4374.0988085774434]
[null,"PANDO FEDERAL 32-1 FR","FRONTIER",{"$f":"IF(LEFT(B543,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B543,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18687,62568.822014016689,0.17500000000000004,10949.543852452924]
[null,"PANDO FEDERAL 32-1 DK","DAKOTA",{"$f":"IF(LEFT(B544,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B544,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6915,23153.176230905196,0.17500000000000004,4051.8058404084104]
[null,"CLIFTON FEDERAL 34-1 FR","FRONTIER",{"$f":"IF(LEFT(B545,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B545,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19925,66713.960433953151,0.17908361746350762,11947.377369829648]
[null,"HAGOOD FED 12-1 FR","FRONTIER",{"$f":"IF(LEFT(B546,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B546,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},48051,160886.95170950479,0.16166666666666671,26010.057193036613]
[null,"HALEY FED 4-1 FR","FRONTIER",{"$f":"IF(LEFT(B547,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B547,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38422,128646.61419289075,0.16656812863792678,21428.425781715163]
[null,"CLIFTON FEDERAL 28-1 FR","FRONTIER",{"$f":"IF(LEFT(B548,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B548,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22857,76531.041086015917,0.20312511999999999,15545.376904321913]
[null,"LANSDALE FED 10-2 FR","FRONTIER",{"$f":"IF(LEFT(B549,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B549,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13651,45707.015000446401,0.17500000000000002,7998.7276250781206]
[null,"LANSDALE FED 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B550,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B550,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1860,6227.7523918269944,0.16940006400000002,1054.981653751646]
[null,"MFS STATE 10-2 DK","DAKOTA",{"$f":"IF(LEFT(B551,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B551,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},93210,312090.75292591081,0.12986945668135103,40531.056517761797]
[null,"LANSDALE FED 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B552,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B552,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53072,177698.53491346358,0.17465000340923315,31035.049728452148]
[null,"LANSDALE FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B553,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B553,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},33375,111747.97638560535,0.1750001354794728,19555.911007037863]
[null,"HALEY FED 4-2 FR","FRONTIER",{"$f":"IF(LEFT(B554,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B554,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},63220,211676.61624263579,0.16656812863792678,35258.577843944418]
[null,"CLIFTON FEDERAL 28-2 FR","FRONTIER",{"$f":"IF(LEFT(B555,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B555,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16798,56243.970256940782,0.18750015999999997,10545.753422211636]
[null,"PANDO FEDERAL 32-2 FR","FRONTIER",{"$f":"IF(LEFT(B556,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B556,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2152,7205.4425522643505,0.17500000000000004,1260.9524466462617]
[null,"HAGOOD FED 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B557,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B557,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31274,104713.29478602012,0.16166666666666671,16928.649323739923]
[null,"LANSDALE FED 10-3 FR","FRONTIER",{"$f":"IF(LEFT(B558,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B558,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31239,104596.1058969266,0.17500000000000002,18304.318531962155]
[null,"LANSDALE FED 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B559,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B559,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24797,83026.653795770952,0.17500000000000002,14529.664414259918]
[null,"MFS FED 10-3R FR","FRONTIER",{"$f":"IF(LEFT(B560,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B560,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},65626,219732.51530432169,0.13270636463754512,29159.903298700276]
[null,"LANSDALE FED 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B561,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B561,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42126,141048.54691295911,0.17464984122991803,24634.106324058954]
[null,"HAGOOD FED 12-4 FR","FRONTIER",{"$f":"IF(LEFT(B562,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B562,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35780,119800.52719331713,0.16166666666666671,19367.751896252943]
[null,"LANSDALE FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B563,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B563,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41291,138252.75484458517,0.1750001354794728,24194.250828212746]
[null,"CLIFTON FEDERAL 28-3 FR","FRONTIER",{"$f":"IF(LEFT(B564,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B564,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16721,55986.15470093504,0.18750015999999997,10497.412964210071]
[null,"CLIFTON FEDERAL 28-3 DK","DAKOTA",{"$f":"IF(LEFT(B565,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B565,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4178,13989.005103792033,0.18750015999999997,2622.9406952018226]
[null,"HALEY FED 4-3 FR","FRONTIER",{"$f":"IF(LEFT(B566,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B566,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47040,157501.86694168914,0.16656812863792678,26234.791233456901]
[null,"HALEY FED 4-3 DK","DAKOTA",{"$f":"IF(LEFT(B567,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B567,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25333,84821.317925888841,0.16656328362148606,14128.117234838062]
[null,"LANSDALE FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B568,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B568,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},88084,294927.60305467149,0.1750001354794728,51612.370491203685]
[null,"LANSDALE FED 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B569,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B569,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15852,53076.521997441676,0.17464984122991803,9269.8061398894406]
[null,"LANSDALE FED 28-4 DK","DAKOTA",{"$f":"IF(LEFT(B570,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B570,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7121,23842.916549569905,0.16927521807241153,4036.0148984107554]
[null,"PANDO FEDERAL 32-3 FR","FRONTIER",{"$f":"IF(LEFT(B571,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B571,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18923,63359.009951904416,0.17500000000000004,11087.826741583276]
[null,"PANDO FEDERAL 32-3 DK","DAKOTA",{"$f":"IF(LEFT(B572,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B572,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3343,11193.213035418086,0.17500000000000004,1958.8122811981657]
[null,"CLIFTON FEDERAL 28-4 FR","FRONTIER",{"$f":"IF(LEFT(B573,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B573,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17835,59716.109628083032,0.18750015999999997,11196.780109843106]
[null,"HAGOOD FED 12-3 FR","FRONTIER",{"$f":"IF(LEFT(B574,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B574,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32590,109119.59701593642,0.16166666666666671,17641.001517576391]
[null,"HALEY FED 4-4 FR","FRONTIER",{"$f":"IF(LEFT(B575,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B575,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37537,125683.40942581177,0.16656812863792678,20934.850308891833]
[null,"PANDO FEDERAL 32-4 FR","FRONTIER",{"$f":"IF(LEFT(B576,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B576,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10250,34319.603234530477,0.17500000000000004,6005.9305660428354]
[null,"MFS STATE 10-4 FR","FRONTIER",{"$f":"IF(LEFT(B577,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B577,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30543,102265.72113095263,0.13270636463754512,13571.312078325704]
[null,"HALEY FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B578,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B578,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50882,170365.85871018341,0.16656812863792678,28377.522269148689]
[null,"LANSDALE FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B579,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B579,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68502,229362.09373383483,0.17113239999999996,39251.285569696105]
[null,"LANSDALE FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B580,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B580,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},58545,196023.5289137158,0.17113239999999996,33545.97695947357]
[null,"LANSDALE FEDERAL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B581,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B581,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},126895,424876.68804348732,0.17500000000000002,74353.420407610291]
[null,"LANSDALE FEDERAL 10-6 FR","FRONTIER",{"$f":"IF(LEFT(B582,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B582,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},55430,185593.71778439265,0.17500000000000002,32478.900612268717]
[null,"LANSDALE FEDERAL 10-7 FR","FRONTIER",{"$f":"IF(LEFT(B583,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B583,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},81183,271821.30237940373,0.17500000000000002,47568.727916395655]
[null,"CLIFTON FEDERAL 28-5 FR","FRONTIER",{"$f":"IF(LEFT(B584,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B584,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27832,93188.604607166082,0.18749994666666664,17472.858393784725]
[null,"CLIFTON FEDERAL 28-5 DK","FRONTIER",{"$f":"IF(LEFT(B585,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B585,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41140,137747.168494496,0.18749994666666664,25827.586746202342]
[null,"CLIFTON FEDERAL 28-7 FR","FRONTIER",{"$f":"IF(LEFT(B586,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B586,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36467,122100.77767352419,0.18749994666666664,22893.889301744308]
[null,"CLIFTON FEDERAL 28-7 DK","FRONTIER",{"$f":"IF(LEFT(B587,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B587,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},57355,192039.10668453615,0.18749994666666664,36007.322261264831]
[null,"CLIFTON FEDERAL 28-8 FR","FRONTIER",{"$f":"IF(LEFT(B588,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B588,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30844,{"$f":"D588*E588","v":103273.5455771569},0.18749994666666664,{"$f":"F588*G588","v":19363.784287794486}]
[null,"CLIFTON FEDERAL 28-8 DK","FRONTIER",{"$f":"IF(LEFT(B589,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B589,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3164,10593.875574054091,0.21887943372872165,2318.7814866414956]
[null,"CLIFTON FEDERAL 34-5 FR","FRONTIER",{"$f":"IF(LEFT(B590,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B590,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43068,144202.60215656183,0.16954399382898069,24448.685090155075]
[null,"CLIFTON FEDERAL 34-5 DK","FRONTIER",{"$f":"IF(LEFT(B591,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B591,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31933,106919.79415495237,0.16954399382898069,18127.60892040313]
[null,"CLIFTON FEDERAL 34-7 FR","FRONTIER",{"$f":"IF(LEFT(B592,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B592,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18707,62635.7870934987,0.18712338037139509,11720.620213158476]
[null,"CLIFTON FEDERAL 34-7 DK","DAKOTA",{"$f":"IF(LEFT(B593,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B593,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},75436,252578.88679024793,0.17972711100929656,45395.273624755435]
[null,"CLIFTON FEDERAL 34-8 FR","FRONTIER",{"$f":"IF(LEFT(B594,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B594,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42560,142501.68913771876,0.18712284107427321,26665.320929332833]
[null,"MOUNTAIN FUEL 10-5 FR","FRONTIER",{"$f":"IF(LEFT(B595,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B595,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},168978,565781.26003556012,0.13469890909090909,76210.118510869914]
[null,"BRUFF FEDERAL 10A-18D FR","FRONTIER",{"$f":"IF(LEFT(B596,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B596,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5186,17364.045109685372,0.12499962199981253,2170.4990750983648]
[null,"BRUFF FEDERAL 10A-18D DK","DAKOTA",{"$f":"IF(LEFT(B597,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B597,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},160,535.72063585608555,0.12499962199981253,66.96487697950991]
[null,"BRUFF FEDERAL 9A-18D FR","FRONTIER",{"$f":"IF(LEFT(B598,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B598,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3239,10844.994622111632,0.12499962199981253,1355.6202283539537]
["BRUFF UNIT (WY)","BRUFF UNIT 7 FR","FRONTIER",{"$f":"IF(LEFT(B599,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B599,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29736,99563.6801738535,0.17109376661132791,17034.725058630185]
[null,"CHAMPLIN 149 AMOCO C 1 FR","FRONTIER",{"$f":"IF(LEFT(B600,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B600,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5289,17708.915269017729,0.16710545959000112,2959.2564248695958]
[null,"CHAMPLIN 149 AMOCO B 1 FR","FRONTIER",{"$f":"IF(LEFT(B601,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B601,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2908,9736.7225566843554,0.17109406710940669,1665.895462539027]
[null,"LAWLER FEDERAL 1-30 FR","FRONTIER",{"$f":"IF(LEFT(B602,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B602,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2900,9709.936524891551,0.17500027978557234,1699.2416085561695]
[null,"BRUFF UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B603,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B603,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28730,96195.336675908358,0.16710534736842106,16074.755150449881]
[null,"BRUFF UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B604,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B604,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21325,71401.515997693903,0.16710534736842106,11931.575133426513]
[null,"BRUFF UNIT 5 FR","FRONTIER",{"$f":"IF(LEFT(B605,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B605,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5846,19573.892732591725,0.17109376661132791,3348.9710348652161]
[null,"BRUFF UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B606,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B606,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28466,95311.39762674582,0.17109376661132791,16307.186020949923]
[null,"BRUFF UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B607,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B607,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1680,5625.0666764888983,0.17109376661132791,962.41384512034949]
[null,"BRUFF UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B608,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B608,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31293,104776.91161152803,0.17109376661132791,17926.676461518509]
[null,"BRUFF UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B609,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B609,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},738,2471.0114328861946,0.1550036186960351,383.01571393663505]
[null,"CHAMPLIN 149 AMOCO D 1 FR","FRONTIER",{"$f":"IF(LEFT(B610,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B610,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7830,26216.828617207186,0.14919028157450756,3911.2960433917478]
[null,"WYO 'U' (NCT 2) 1 DK","DAKOTA",{"$f":"IF(LEFT(B611,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B611,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},100684,337115.60312833823,0.15499991812808053,52252.890884590917]
[null,"WG MCNAMARA (NCT) W1 FR","FRONTIER",{"$f":"IF(LEFT(B612,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B612,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2737,9164.1711271131626,0.17500000000000004,1603.729947244804]
[null,"BERKLEY FED 1 FR","FRONTIER",{"$f":"IF(LEFT(B613,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B613,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2119,7094.9501711190333,0.1875,1330.3031570848188]
[null,"BERKLEY FED 1 DK","DAKOTA",{"$f":"IF(LEFT(B614,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B614,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23100,77344.666801722356,0.1875,14502.125025322941]
[null,"BRUFF FEDERAL 2-26 FR","FRONTIER",{"$f":"IF(LEFT(B615,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B615,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6365,21311.636545149904,0.13238430899440623,2821.3262775696048]
[null,"CHAMPLIN 358 AMOCO F 1 FR","FRONTIER",{"$f":"IF(LEFT(B616,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B616,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14488,48509.503576768548,0.17109406710940669,8299.6882604076418]
[null,"CHAMPLIN 149 AMOCO L 1 FR","FRONTIER",{"$f":"IF(LEFT(B617,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B617,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10385,34771.617521034052,0.16710527999999999,5810.5208819053005]
[null,"CHAMPLIN 358 AMOCO F 2 FR","FRONTIER",{"$f":"IF(LEFT(B618,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B618,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8288,27750.328937345232,0.17109406710940669,4747.9166415142554]
[null,"WG MCNAMARA (NCT) W2 FR","FRONTIER",{"$f":"IF(LEFT(B619,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B619,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4186,14015.791135584837,0.17500000000000004,2452.7634487273472]
[null,"DONLEY (NCT 1) 2 FR","FRONTIER",{"$f":"IF(LEFT(B620,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B620,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},590,1975.4698447193155,0.15503099666189787,306.2590589023601]
[null,"CHAMPLIN 149 AMOCO B 2 FR","FRONTIER",{"$f":"IF(LEFT(B621,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B621,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6568,21991.332101892312,0.17109406710940669,3762.5864504664132]
[null,"CHAMPLIN 149 AMOCO L 2 FR","FRONTIER",{"$f":"IF(LEFT(B622,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B622,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10282,34426.747361701695,0.16710581305227967,5752.9096086225854]
[null,"BLACKS FORK 26-1 DK","DAKOTA",{"$f":"IF(LEFT(B623,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B623,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5996,20076.130828706806,0.17499999999999996,3513.3228950236903]
[null,"BRUFF UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B624,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B624,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},53094,177772.1965008938,0.16710534736842106,29706.684648729064]
[null,"BRUFF UNIT 14 DK","DAKOTA",{"$f":"IF(LEFT(B625,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B625,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18095,60586.65566134917,0.14325871492314249,8679.5664315358172]
[null,"BRUFF UNIT 12 FR","FRONTIER",{"$f":"IF(LEFT(B626,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B626,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},52043,174253.18157411413,0.17109376661132791,29813.633179522829]
[null,"BRUFF UNIT 18 FR","FRONTIER",{"$f":"IF(LEFT(B627,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B627,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8627,28885.387034565312,0.17109376661132791,4942.1096677697951]
[null,"BRUFF UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B628,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B628,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21181,70919.367425423421,0.17109376661132791,12133.861698508406]
[null,"BRUFF UNIT 20 FR","FRONTIER",{"$f":"IF(LEFT(B629,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B629,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5053,16918.727331130001,0.17109376661132791,2894.6887853530511]
[null,"BRUFF UNIT 21 FR","FRONTIER",{"$f":"IF(LEFT(B630,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B630,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23019,77073.4582298202,0.17109376661132791,13186.788274300789]
[null,"CLIFTON FEDERAL 34-3 FR","FRONTIER",{"$f":"IF(LEFT(B631,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B631,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16254,54422.520095030086,0.16876698508613705,9184.7246372279369]
[null,"BRUFF FEDERAL 26-3 FR","FRONTIER",{"$f":"IF(LEFT(B632,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B632,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8077,27043.847348810017,0.13238161126830639,3580.1080869295861]
[null,"BRUFF FEDERAL 26-3 DK","DAKOTA",{"$f":"IF(LEFT(B633,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B633,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7162,23980.194962508031,0.13238430899440623,3174.6015396627668]
[null,"BRUFF FEDERAL 26-4 FR","FRONTIER",{"$f":"IF(LEFT(B634,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B634,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7195,24090.687343653346,0.13238430899440623,3189.2289971898358]
[null,"BRUFF FEDERAL 26-4 DK","DAKOTA",{"$f":"IF(LEFT(B635,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B635,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},757,2534.6282583941047,0.13238430899440623,335.54501054519886]
[null,"CHAMPLIN 149 AMOCO C 2 FR","FRONTIER",{"$f":"IF(LEFT(B636,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B636,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12930,43292.923885119912,0.16710545959000112,7234.4839428178993]
[null,"CHAMPLIN 149 AMOCO C 2 DK","DAKOTA",{"$f":"IF(LEFT(B637,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B637,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1712,5732.2108036601148,0.19557569871587349,1121.0811331125058]
[null,"CLIFTON FEDERAL 34-4 FR","FRONTIER",{"$f":"IF(LEFT(B638,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B638,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6694,22413.212102628979,0.16876698508613705,3782.6102326568111]
[null,"GREEN RIVER FEE 2 FR","FRONTIER",{"$f":"IF(LEFT(B639,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B639,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25363,84921.765545111863,0.12506329406329411,10620.595736742443]
[null,"LAWLER FEDERAL 2-30 FR","FRONTIER",{"$f":"IF(LEFT(B640,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B640,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2142,7171.9600125233455,0.17500027978557234,1255.0950088025224]
[null,"CHAMPLIN 149 AMOCO E 2 FR","FRONTIER",{"$f":"IF(LEFT(B641,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B641,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},754,2524.5834964718033,0.15701492537313433,396.3972892967667]
[null,"BRUFF 149 E 2 DK","DAKOTA",{"$f":"IF(LEFT(B642,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B642,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},406,1359.391113484817,0.15015031152647965,204.11299917607332]
[null,"BERKLEY FED 2 FR","FRONTIER",{"$f":"IF(LEFT(B643,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B643,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8961,30003.703861914892,0.1875,5625.6944741090419]
[null,"BERKLEY FED 2 DK","DAKOTA",{"$f":"IF(LEFT(B644,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B644,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15935,53354.427077292021,0.1875,10003.955076992253]
[null,"BRUFF UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B645,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B645,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31022,103869.53478454679,0.1708855291139309,17749.800410475131]
[null,"BRUFF UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B646,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B646,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30793,103102.78462447776,0.17109376661132791,17640.243769518405]
[null,"BRUFF FEDERAL 5A FR","FRONTIER",{"$f":"IF(LEFT(B647,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B647,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9904,33161.107359491696,0.12500138599789337,4145.1843811614044]
[null,"BRUFF FEDERAL 5A DK","DAKOTA",{"$f":"IF(LEFT(B648,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B648,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1750,5859.444454675936,0.12505732991285853,732.766478274478]
[null,"BRUFF UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B649,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B649,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29302,98110.537949093865,0.1708855291139309,16765.671189083303]
[null,"BRUFF UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B650,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B650,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39134,131030.57102245033,0.17109376661132791,22418.513937464144]
[null,"BRUFF UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B651,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B651,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20632,69081.175993642231,0.17109376661132791,11819.358602692293]
[null,"BRUFF UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B652,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B652,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50799,{"$f":"D652*E652","v":170087.95363033307},0.17109376661132791,{"$f":"F652*G652","v":29100.988641826571}]
[null,"BRUFF UNIT 24 FR","FRONTIER",{"$f":"IF(LEFT(B653,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B653,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25818,86445.221103327596,0.17109376661132791,14790.23848411737]
[null,"BRUFF UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B654,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B654,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32782,109762.46177896373,0.17109376661132791,18779.673018294819]
[null,"BRUFF UNIT 27 FR","FRONTIER",{"$f":"IF(LEFT(B655,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B655,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39838,133387.74182021711,0.17109376661132791,22821.81116780029]
[null,"BRUFF FEDERAL 3A FR","FRONTIER",{"$f":"IF(LEFT(B656,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B656,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8727,29220.212431975364,0.12494405241935486,3650.8917538054143]
[null,"BRUFF FEDERAL 4A FR","FRONTIER",{"$f":"IF(LEFT(B657,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B657,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10601,35494.840379439767,0.12494405241935486,4434.8691969853553]
[null,"CHAMPLIN 149 AMOCO L 3 FR","FRONTIER",{"$f":"IF(LEFT(B658,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B658,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14357,48070.882306161373,0.16710527999999999,8032.8982476181418]
[null,"CHAMPLIN 358 AMOCO F 3 FR","FRONTIER",{"$f":"IF(LEFT(B659,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B659,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5121,17146.408601368839,0.17109406710940669,2933.6487839279084]
[null,"LAWLER FEDERAL 30-3 FR","FRONTIER",{"$f":"IF(LEFT(B660,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B660,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2026,6783.5625515276834,0.17500027978557234,1187.1253444602755]
[null,"BRUFF UNIT 32 FR","FRONTIER",{"$f":"IF(LEFT(B661,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B661,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28094,94065.847148380417,0.17109376661132791,16094.080098101844]
[null,"BRUFF UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B662,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B662,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30119,100846.061445934,0.17109376661132791,17254.132500702264]
[null,"BRUFF UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B663,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B663,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13946,46694.749922806055,0.17109376661132791,7989.1806452669016]
[null,"GOVT UNIT 1-12 #2  FR","FRONTIER",{"$f":"IF(LEFT(B664,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B664,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6648,22259.192419820352,0.17500000000000004,3895.3586734685628]
[null,"CHAMPLIN 149 AMOCO B 3 FR","FRONTIER",{"$f":"IF(LEFT(B665,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B665,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31323,104877.35923075104,0.17109406710940669,17943.893938483474]
[null,"CHAMPLIN 149 AMOCO C 4 FR","FRONTIER",{"$f":"IF(LEFT(B666,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B666,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16690,55882.358827737924,0.16710545959000112,9338.2472548825026]
[null,"CHAMPLIN 149 AMOCO D 4 FR","FRONTIER",{"$f":"IF(LEFT(B667,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B667,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9930,33248.161962818311,0.149197957452951,4960.5578539173903]
[null,"CHAMPLIN 149 AMOCO D 4 DK","DAKOTA",{"$f":"IF(LEFT(B668,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B668,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3489,11682.058115636764,0.19556701809666666,2284.6252709070468]
[null,"CHAMPLIN 149 AMOCO E 4 DK","DAKOTA",{"$f":"IF(LEFT(B669,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B669,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26563,88939.670314032497,0.14999805261067006,13340.777346939896]
[null,"WG MCNAMARA 4 FR","FRONTIER",{"$f":"IF(LEFT(B670,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B670,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12592,42161.214041873929,0.17500000000000004,7378.2124573279398]
[null,"WG MCNAMARA 4 DK","DAKOTA",{"$f":"IF(LEFT(B671,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B671,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28018,93811.379846348776,0.15735303529411765,14761.505363952396]
[null,"CHAMPLIN 149 AMOCO E 3 FR","FRONTIER",{"$f":"IF(LEFT(B672,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B672,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3407,11407.501289760521,0.15500332882010159,1768.200673432483]
[null,"CHAMPLIN 149 AMOCO E 3 DK","DAKOTA",{"$f":"IF(LEFT(B673,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B673,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2676,8959.927634693031,0.14999805261067006,1343.9716967364818]
[null,"BRUFF UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B674,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B674,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},21622,72395.94742800176,0.16710534736842106,12097.749943022183]
[null,"GREEN RIVER FEE 4 FR","FRONTIER",{"$f":"IF(LEFT(B675,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B675,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},52078,174370.37046320766,0.12506329406329411,21807.332917165673]
[null,"LAWLER FED 30-4 FR","FRONTIER",{"$f":"IF(LEFT(B676,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B676,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2634,8819.3009677808077,0.17500027978557234,1543.3801368748102]
[null,"CHAMPLIN 149 AMOCO C 3 FR","FRONTIER",{"$f":"IF(LEFT(B677,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B677,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6870,23002.504802070674,0.16710545959000112,3843.8441366712277]
[null,"CHAMPLIN 149 AMOCO C 3 DK","DAKOTA",{"$f":"IF(LEFT(B678,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B678,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3002,10051.458430249804,0.19557569871587349,1965.8210056096625]
[null,"CHAMPLIN 358 AMOCO F 4 FR","FRONTIER",{"$f":"IF(LEFT(B679,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B679,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17023,56997.327401113398,0.17109406710940669,9751.904559422921]
[null,"CHAMPLIN 149 AMOCO D 3 FR","FRONTIER",{"$f":"IF(LEFT(B680,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B680,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3104,10392.980335608059,0.149197957452951,1550.6114379214077]
[null,"CHAMPLIN 149 AMOCO D 3 DK","DAKOTA",{"$f":"IF(LEFT(B681,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B681,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2866,9596.0958897721321,0.19556701809666666,1876.679858532415]
[null,"BRUFF UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B682,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B682,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1790,5993.3746136399568,0.15499887791741471,928.96634005291219]
[null,"BRUFF UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B683,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B683,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2686,8993.4101744340351,0.15499887791741471,1393.9684856883364]
[null,"BRUFF UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B684,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B684,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1968,6589.3638210298523,0.15499887791741471,1021.3439984492354]
[null,"AM TRIPP (NCT-1) 2 DK","DAKOTA",{"$f":"IF(LEFT(B685,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B685,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29496,98760.099220069373,8.9597349720777278E-2,8848.6431482792195]
[null,"BRUFF UNIT 36 DK","DAKOTA",{"$f":"IF(LEFT(B686,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B686,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27391,91712.024604587743,0.14119600737762761,12949.371702686536]
[null,"BRUFF UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B687,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B687,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3522,11792.550496782083,0.15500124831337442,1827.8600477997265]
[null,"BERKLEY FED 4 FR","FRONTIER",{"$f":"IF(LEFT(B688,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B688,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17268,57817.649624768033,0.1875,10840.809304644006]
[null,"WG MCNAMARA 3 FR","FRONTIER",{"$f":"IF(LEFT(B689,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B689,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25547,85537.844276346354,0.17500000000000004,14969.122748360616]
[null,"WG MCNAMARA 3 DK","DAKOTA",{"$f":"IF(LEFT(B690,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B690,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18581,62213.907092762034,0.15735303529411765,9789.5471185523402]
[null,"DONLEY (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B691,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B691,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},283,947.55587467045132,0.15503099666189787,146.90053164299647]
[null,"WYO 'U' (NCT 1) 5 FR","FRONTIER",{"$f":"IF(LEFT(B692,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B692,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},452,1513.4107962934415,0.15500000000000008,234.57867342548357]
[null,"BRUFF 21-15 FR","FRONTIER",{"$f":"IF(LEFT(B693,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B693,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23351,78185.07854922158,0.16710527999999999,13065.139442789665]
[null,"BRUFF UNIT 539-16E FR","FRONTIER",{"$f":"IF(LEFT(B694,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B694,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22302,74672.760130390117,0.16710534736842106,12478.217520547623]
[null,"BRUFF UNIT 539-16E DK","DAKOTA",{"$f":"IF(LEFT(B695,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B695,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},359,1202.0231767020919,0.14093007033656918,169.40121083881212]
[null,"TRIPP 14-7 FR","FRONTIER",{"$f":"IF(LEFT(B696,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B696,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1287,4309.202864667388,0.15500964976586223,667.96802682214206]
[null,"TRIPP 14-7 DK","DAKOTA",{"$f":"IF(LEFT(B697,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B697,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54,180.80571460142886,0.13019328439125724,23.539689820668318]
[null,"BRUFF UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B698,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B698,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46903,157043.15614723737,0.17109376661132791,26869.105105761759]
[null,"BRUFF UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B699,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B699,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43975,147239.468511071,0.17109376661132791,25191.755261409147]
[null,"BRUFF UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B700,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B700,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32499,108814.90590429328,0.17109376661132791,18617.552114622762]
[null,"FABIAN DITCH 531-09E FR","MESAVERDE",{"$f":"IF(LEFT(B701,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B701,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13825,46289.61119193989,0.16710545959000112,7735.2467524715748]
[null,"STATE OF WYOMING 24-06D FR","FRONTIER",{"$f":"IF(LEFT(B702,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B702,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2289,7664.1533467161235,0.15500423181814293,1187.9762020441819]
[null,"DONLEY 26-10 FR","MESAVERDE",{"$f":"IF(LEFT(B703,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B703,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},746,2497.7974646789989,0.15500331169691342,387.16687897339898]
[null,"STATE OF WYOMING 24-09 FR","MESAVERDE",{"$f":"IF(LEFT(B704,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B704,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},367,1228.8092084948962,0.15502414678372017,190.4950991068998]
[null,"KOBUS 631-15E FR","MESAVERDE",{"$f":"IF(LEFT(B705,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B705,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9641,32280.516564303252,0.17109406710940669,5523.0048673792153]
[null,"MCNAMARA 34-6 FR","MESAVERDE",{"$f":"IF(LEFT(B706,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B706,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9198,30797.240053776717,0.17147677545210113,5281.0114172459253]
[null,"MCNAMARA 34-6 DK","MESAVERDE",{"$f":"IF(LEFT(B707,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B707,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18596,62264.130902373545,0.15639283631941298,9737.6640327854093]
[null,"MCNAMARA 34-9 FR","MESAVERDE",{"$f":"IF(LEFT(B708,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B708,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},983,3291.3336565408254,0.17500159999999998,575.9886560284948]
[null,"MCNAMARA 34-9 DK","MESAVERDE",{"$f":"IF(LEFT(B709,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B709,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1217,4074.8250864803508,0.15735303529411765,641.18609565029863]
[null,"FABIAN DITCH BORDER 523-07E FR","FRONTIER",{"$f":"IF(LEFT(B710,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B710,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25411,85082.481735868685,0.16166719304507729,13755.045999546945]
[null,"HAGOOD FED 12-5 FR","FRONTIER",{"$f":"IF(LEFT(B711,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B711,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40074,134177.92975810482,0.16166677333333332,21692.112956539451]
[null,"HAGOOD FED 12-5 DK","DAKOTA",{"$f":"IF(LEFT(B712,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B712,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32913,110201.08304957089,0.16166677333333332,17815.853514462819]
[null,"CHAMPLIN BORDER 35-05 FR","FRONTIER",{"$f":"IF(LEFT(B713,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B713,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1833,6137.34953452628,0.1550786838340486,951.77208804384634]
[null,"FABIAN DITCH 559-27E FR","FRONTIER",{"$f":"IF(LEFT(B714,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B714,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17622,59002.931531599621,0.15499700777977254,9145.2778376327333]
[null,"FABIAN DITCH 559-27E DK","DAKOTA",{"$f":"IF(LEFT(B715,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B715,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7017,23494.698136263451,0.16596204625284744,3899.2281787872435]
[null,"CHAMPLIN 358B 6-29 FR","DAKOTA",{"$f":"IF(LEFT(B716,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B716,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6166,{"$f":"D716*E716","v":20645.334004303895},0.17500000000000004,{"$f":"F716*G716","v":3612.9334507531826}]
[null,"CHAMPLIN 358B 6-29 DK","DAKOTA",{"$f":"IF(LEFT(B717,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B717,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4653,15579.425741489787,0.17500000000000004,2726.3995047607136]
[null,"KOBUS 618-09E FR","FRONTIER",{"$f":"IF(LEFT(B718,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B718,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16002,53578.760093556753,0.17108586085860852,9166.5682943430184]
[null,"FABIAN DITCH 533-09E FR","FRONTIER",{"$f":"IF(LEFT(B719,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B719,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14010,46909.03817714849,0.16710545959000112,7838.7563835173069]
[null,"WYO 'U' (NCT 1) 4 FR","FRONTIER",{"$f":"IF(LEFT(B720,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B720,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},919,3077.0454021983915,0.15500000000000008,476.94203734075091]
[null,"CHAMPLIN 149 J6 FR","FRONTIER",{"$f":"IF(LEFT(B721,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B721,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5548,18576.113048309766,0.15499700777977254,2879.241938666803]
[null,"CHAMPLIN 149 J6 DK","DAKOTA",{"$f":"IF(LEFT(B722,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B722,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2757,9231.1362065951744,0.13019404070020213,1201.8389229905615]
[null,"HALEY FED 4-6 FR","FRONTIER",{"$f":"IF(LEFT(B723,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B723,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19340,64755.231859104337,0.16656812863792678,10786.157790286066]
[null,"HALEY FED 4-7 FR","FRONTIER",{"$f":"IF(LEFT(B724,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B724,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29305,98120.582711016163,0.16656812863792678,16343.761843036875]
[null,"HALEY FED 4-8 FR","FRONTIER",{"$f":"IF(LEFT(B725,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B725,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31693,106116.21320116824,0.16656812863792678,17675.579051061854]
[null,"LANSDALE FED 4-5 FR","FRONTIER",{"$f":"IF(LEFT(B726,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B726,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34947,117011.43163289138,0.17113239999999996,20024.447122772617]
[null,"LANSDALE FEDERAL 10-8 FR","FRONTIER",{"$f":"IF(LEFT(B727,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B727,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},56444,188988.84731413057,0.17500000000000002,33073.048279972856]
[null,"WILSON RANCH UNIT 5-08 FR","FRONTIER",{"$f":"IF(LEFT(B728,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B728,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12630,42288.447692889749,0.16828915504336733,7116.6871303320522]
[null,"CLIFTON FEDERAL 34-6 FR","FRONTIER",{"$f":"IF(LEFT(B729,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B729,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},51043,170904.92760001359,0.17750914285714284,30337.187208340467]
[null,"CLIFTON FEDERAL 34-6 DK","DAKOTA",{"$f":"IF(LEFT(B730,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B730,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15245,51044.131835162647,0.17750914285714284,9060.8000899467188]
[null,"PANDO FEDERAL 32-8 FR","FRONTIER",{"$f":"IF(LEFT(B731,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B731,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20893,69955.070280882472,0.17500000000000004,12242.137299154436]
[null,"PANDO FEDERAL 32-8 DK","DAKOTA",{"$f":"IF(LEFT(B732,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B732,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12275,41099.81753208406,0.17500000000000004,7192.468068114712]
[null,"BRUFF UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B733,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B733,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},151108,505947.96151838358,0.17109376661132791,86564.542445503437]
[null,"BRUFF UNIT 48 DK","DAKOTA",{"$f":"IF(LEFT(B734,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B734,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77843,260638.13410590793,0.20039264749509189,52229.965731663695]
[null,"BRUFF UNIT 50 FR","FRONTIER",{"$f":"IF(LEFT(B735,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B735,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},197189,660238.85289891029,0.16442297418638252,108558.43586704433]
[null,"BRUFF UNIT 51 DK","DAKOTA",{"$f":"IF(LEFT(B736,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B736,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},275735,923230.80954861094,0.20039264749509189,185008.66617448311]
[null,"FABIAN DITCH 549-21E FR","FRONTIER",{"$f":"IF(LEFT(B737,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B737,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29627,99198.72049067654,0.16580913432087141,16448.053970297166]
[null,"FABIAN DITCH 549-21E DK","DAKOTA",{"$f":"IF(LEFT(B738,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B738,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7409,24807.213694110862,0.16823366673644055,4173.4085212747113]
[null,"KOBUS 606-03E DK","DAKOTA",{"$f":"IF(LEFT(B739,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B739,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39223,131328.56562614528,0.17500006400000004,22982.50738960363]
[null,"FABIAN DITCH 558-27E FR","FRONTIER",{"$f":"IF(LEFT(B740,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B740,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},325,1088.1825415826738,0.15499700777977254,168.66503786350236]
[null,"FABIAN DITCH 558-27E DK","DAKOTA",{"$f":"IF(LEFT(B741,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B741,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1724,5772.3898513493214,0.15242001129481419,879.82772634073444]
[null,"KOBUS 645-15E FR","FRONTIER",{"$f":"IF(LEFT(B742,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B742,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15381,51499.494375640323,0.17109287109287116,8811.1963525594729]
[null,"KOBUS 649-11E DK","DAKOTA",{"$f":"IF(LEFT(B743,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B743,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27561,92281.22778018484,0.16405307716003781,15139.019381445689]
[null,"BRUFF UNIT 614-09E FR","FRONTIER",{"$f":"IF(LEFT(B744,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B744,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41191,137917.92944717512,0.17108541085410861,23595.745623617921]
[null,"BRUFF UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B745,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B745,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},184650,618255.09631766367,0.16249999999999998,100466.45315162033]
[null,"BRUFF UNIT 53 FR","FRONTIER",{"$f":"IF(LEFT(B746,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B746,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},95190,318720.2957946299,0.16249999999999998,51792.048066627351]
[null,"BRUFF UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B747,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B747,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60316,201953.28670184786,0.16249999999999998,32817.40908905027]
[null,"BRUFF UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B748,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B748,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16685,55865.617557867423,0.17109376661132791,9558.2589320434708]
[null,"BRUFF UNIT 55 DK","DAKOTA",{"$f":"IF(LEFT(B749,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B749,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16680,55848.876287996914,0.20039264749509189,11191.704178977561]
[null,"BRUFF UNIT 56 FR","FRONTIER",{"$f":"IF(LEFT(B750,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B750,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26796,89719.81348999792,0.16249999999999998,14579.46969212466]
[null,"BRUFF UNIT 56 DK","DAKOTA",{"$f":"IF(LEFT(B751,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B751,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},140671,471002.2347906963,0.17292019999999997,81445.800640454152]
[null,"FABIAN DITCH 580-13E DK","DAKOTA",{"$f":"IF(LEFT(B752,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B752,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29072,97340.43953505074,0.14255602494634376,13876.466126646759]
[null,"KOBUS 616-09E FR","FRONTIER",{"$f":"IF(LEFT(B753,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B753,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},76454,255987.40933588229,0.17108541085410861,43795.7110997083]
[null,"KOBUS 616-09E DK","DAKOTA",{"$f":"IF(LEFT(B754,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B754,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},776,2598.2450839020148,0.17500002709589457,454.69296008462749]
[null,"KOBUS 630-15E FR","FRONTIER",{"$f":"IF(LEFT(B755,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B755,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80685,270153.87190030166,0.17109287109287116,46221.40158027834]
[null,"KOBUS 630-15E DK","DAKOTA",{"$f":"IF(LEFT(B756,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B756,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},695,2327.0365119998714,0.16939980800000001,394.19953834176795]
[null,"KOBUS 617-09E FR","FRONTIER",{"$f":"IF(LEFT(B757,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B757,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},498,1667.4304791020663,0.17109287109287116,285.28546801733421]
[null,"KOBUS 617-09E DK","DAKOTA",{"$f":"IF(LEFT(B758,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B758,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40756,136461.43896844139,0.17500006503016102,23880.760693586592]
[null,"BRUFF UNIT 63 FR","FRONTIER",{"$f":"IF(LEFT(B759,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B759,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},88046,294800.36940365564,0.17109376661132791,50438.505599682314]
[null,"BRUFF UNIT 71 FR","FRONTIER",{"$f":"IF(LEFT(B760,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B760,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35552,119037.12528722221,0.1710943261226508,20366.576734594837]
[null,"BRUFF UNIT 71 DK","DAKOTA",{"$f":"IF(LEFT(B761,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B761,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60531,202673.16130627945,0.17013638270803791,34482.078536653062]
[null,"BERKLEY FED 3 DK","DAKOTA",{"$f":"IF(LEFT(B762,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B762,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19562,65498.544241354655,0.1875,12280.977045253998]
[null,"CHAMPLIN 149 AMOCO B 4 FR","FRONTIER",{"$f":"IF(LEFT(B763,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B763,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2402,8042.5060457894842,0.17109406710940669,1376.0250691261151]
["BUTCHERKNIFE (WY)","BUTCHERKNIFE SPR 6 DK","DAKOTA",{"$f":"IF(LEFT(B764,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B764,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36950,123717.98434301476,0.1768634957733049,21881.195200932594]
["CANYON CR (WY)","CANYON CREEK UNIT 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B765,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B765,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39261,139307.99927716109,0.1620568239947886,22575.811919925032]
[null,"CANYON CREEK UNIT 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B766,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B766,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},95682,339504.0367498874,0.1620568239947886,55018.945929096742]
[null,"CANYON CREEK UNIT 5 UP MESA","MESAVERDE",{"$f":"IF(LEFT(B767,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B767,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},74102,262932.71598879783,0.1620568239947886,42610.040877468353]
[null,"CANYON CREEK UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B768,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B768,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},93503,331772.39134032233,0.1620568239947886,53765.98002976874]
[null,"CANYON CREEK UNIT 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B769,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B769,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},12142,43082.899753528691,0.1620568239947886,6981.8779025427202]
[null,"CANYON CREEK UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B770,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B770,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},28169,99950.766196437966,0.1620568239947886,16197.703725640413]
[null,"CANYON CREEK UNIT 9 MESA","MESAVERDE",{"$f":"IF(LEFT(B771,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B771,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},3252,11538.921923774938,0.1620568239947886,1869.9610392908028]
[null,"CANYON CREEK UNIT 10 MESA","MESAVERDE",{"$f":"IF(LEFT(B772,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B772,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},100944,358174.9491616044,0.1620568239947886,58044.694695624479]
[null,"CANYON CREEK UNIT 11 MESA","MESAVERDE",{"$f":"IF(LEFT(B773,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B773,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},2791,9903.1768417145922,0.1620568239947886,1604.8773864270081]
[null,"CANYON CREEK UNIT 11 CC/TR","MESAVERDE",{"$f":"IF(LEFT(B774,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B774,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},41483,147192.2196076125,0.1620568239947886,23853.503626353129]
[null,"CANYON CREEK UNIT 12 ALMOND","MESAVERDE",{"$f":"IF(LEFT(B775,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B775,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},367729,1304795.8856420156,0.1620568239947886,211451.07718861243]
[null,"CANYON CREEK UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B776,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B776,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},36906,130951.86116815434,0.1620568239947886,21221.642717117578]
[null,"CANYON CREEK UNIT 14 MESA","MESAVERDE",{"$f":"IF(LEFT(B777,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B777,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},57034,202371.1171588499,0.1620568239947886,32795.620515040478]
[null,"CANYON CREEK UNIT 15 MESA","MESAVERDE",{"$f":"IF(LEFT(B778,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B778,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},90622,321549.87164093868,0.1620568239947886,52109.350954062465]
[null,"CANYON CREEK UNIT 16 UP MESA","MESAVERDE",{"$f":"IF(LEFT(B779,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B779,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},42916,152276.86755249856,0.1620568239947886,24677.505523432996]
[null,"CANYON CREEK UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B780,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B780,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},173794,{"$f":"D780*E780","v":616665.25117482839},0.1620568239947886,{"$f":"F780*G780","v":99934.812073341265}]
[null,"CANYON CREEK UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B781,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B781,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31913,113235.42907547037,0.1620568239947886,18350.57399965787]
[null,"CANYON CREEK UNIT 19 MESA","MESAVERDE",{"$f":"IF(LEFT(B782,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B782,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},151,535.7863500891807,0.1620568239947886,86.827834235212549]
[null,"CANYON CREEK UNIT 22 MESA","MESAVERDE",{"$f":"IF(LEFT(B783,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B783,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},167907,595776.68002929853,0.1620568239947886,96549.676575707519]
[null,"CANYON CREEK UNIT 23 MESA","MESAVERDE",{"$f":"IF(LEFT(B784,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B784,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},53725,190629.94475855122,0.1620568239947886,30892.88340587281]
[null,"CANYON CREEK UNIT 24 MESA","MESAVERDE",{"$f":"IF(LEFT(B785,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B785,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14269,50630.03595644053,0.1620568239947886,8204.9428258427015]
[null,"CANYON CREEK UNIT 25 MESA","MESAVERDE",{"$f":"IF(LEFT(B786,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B786,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},19838,70390.262338206405,0.1620568239947886,11407.222354689711]
[null,"CANYON CREEK UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B787,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B787,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},20267,71912.463293095541,0.1620568239947886,11653.90540692088]
[null,"CANYON CREEK UNIT 26 UPR MESA","MESAVERDE",{"$f":"IF(LEFT(B788,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B788,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},53703,190551.88317112101,0.1620568239947886,30880.232992937876]
[null,"CANYON CREEK UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B789,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B789,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39735,140989.87166088476,0.1620568239947886,22848.370816795836]
[null,"CANYON CREEK UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B790,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B790,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33980,120569.67003993617,0.1620568239947886,19539.137796771673]
[null,"CANYON CREEK UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B791,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B791,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},52397,185917.86348094573,0.1620568239947886,30129.258479618758]
[null,"CANYON CREEK UNIT 33 MESA","MESAVERDE",{"$f":"IF(LEFT(B792,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B792,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},30207,107182.10779565485,0.1620568239947886,17369.591978430897]
[null,"CANYON CREEK UNIT 32 MESA","MESAVERDE",{"$f":"IF(LEFT(B793,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B793,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},61592,218544.05877280014,0.1620568239947886,35416.55606765041]
[null,"CANYON CREEK UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B794,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B794,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},126788,449876.02486825862,0.1620568239947886,72905.47978155053]
[null,"CANYON CREEK UNIT 35 MESA","MESAVERDE",{"$f":"IF(LEFT(B795,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B795,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},21328,75677.160759616207,0.1620568239947886,12264.000321646447]
[null,"CANYON CREEK UNIT 36 MESA","MESAVERDE",{"$f":"IF(LEFT(B796,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B796,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},47074,167030.50757680857,0.1620568239947886,27068.433568135071]
[null,"CANYON CREEK UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B797,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B797,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},77022,273293.61759317137,0.1620568239947886,44289.095685195636]
[null,"CANYON CREEK UNIT 39 MESA","MESAVERDE",{"$f":"IF(LEFT(B798,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B798,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},65222,231424.22069878507,0.1620568239947886,37503.874201914121]
[null,"CANYON CREEK UNIT 40W MESA","MESAVERDE",{"$f":"IF(LEFT(B799,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B799,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},103713,368000.06441588874,0.1620568239947886,59636.921669116549]
[null,"CANYON CREEK UNIT 44W MESA","MESAVERDE",{"$f":"IF(LEFT(B800,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B800,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},218055,773714.52032249211,0.1620568239947886,125385.71784211439]
[null,"CANYON CREEK UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B801,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B801,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},304745,1081312.6573372674,0.1620568239947886,175234.0949934427]
[null,"CANYON CREEK UNIT 16C-09J MESA","MESAVERDE",{"$f":"IF(LEFT(B802,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B802,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},218482,775229.62476943305,0.1620568239947886,125631.25085680603]
[null,"CANYON CREEK UNIT 05B-03W MESA","MESAVERDE",{"$f":"IF(LEFT(B803,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B803,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},116875,414702.18322300003,0.1620568239947886,67205.318716824288]
[null,"CANYON CREEK UNIT 06A-09W MESA","MESAVERDE",{"$f":"IF(LEFT(B804,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B804,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},130918,464530.31378129381,0.1620568239947886,75280.307300699045]
[null,"CANYON CREEK UNIT 10C-35J MESA","MESAVERDE",{"$f":"IF(LEFT(B805,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B805,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},94546,335473.22023530916,0.1620568239947886,54365.724606638447]
[null,"CANYON CREEK UNIT 11C-34W MESA","MESAVERDE",{"$f":"IF(LEFT(B806,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B806,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},155972,553428.2688484086,0.1620568239947886,89686.827558507095]
[null,"CANYON CREEK UNIT 13C-15W MESA","MESAVERDE",{"$f":"IF(LEFT(B807,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B807,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},55887,198301.26985055659,0.1620568239947886,32136.07398611473]
[null,"CANYON CREEK UNIT 14A-04W MESA","MESAVERDE",{"$f":"IF(LEFT(B808,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B808,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},153114,543287.35899042932,0.1620568239947886,88043.423914505533]
[null,"CANYON CREEK 2D-4W MESA","MESAVERDE",{"$f":"IF(LEFT(B809,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B809,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},59385,210713.06225196025,0.1620568239947886,34147.489642768858]
[null,"CANYON CREEK UNIT 45 MESA","MESAVERDE",{"$f":"IF(LEFT(B810,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B810,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},244502,867555.1931755289,0.1620568239947886,140593.23924621151]
[null,"CANYON CREEK 13B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B811,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B811,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},36727,130316.72370679035,0.1620568239947886,21118.714357328819]
[null,"CANYON CREEK 2A-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B812,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B812,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},329685,1169806.1114513348,0.1620568239947886,189575.06311149703]
[null,"CANYON CREEK 11B-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B813,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B813,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},44124,156563.158353212,0.1620568239947886,25372.128197314694]
[null,"CANYON CREEK 2A-25D MESA","FORT UNION",{"$f":"IF(LEFT(B814,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B814,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},312270,1108013.2684923741,0.16205668241123022,179560.95435949785]
[null,"CANYON CREEK 11D-25D MESA","FORT UNION",{"$f":"IF(LEFT(B815,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B815,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},344400,1222018.6686802241,0.16205668241123022,198036.29129090544]
[null,"CANYON CREEK 8C-25D MESA","FORT UNION",{"$f":"IF(LEFT(B816,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B816,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},328657,1166158.5063659595,0.16205668241123022,188983.7787073029]
[null,"CANYON CREEK 7B-25W MESA","FORT UNION",{"$f":"IF(LEFT(B817,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B817,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},335417,1190144.703230879,0.16205668241123022,192870.90219489441]
[null,"CANYON CREEK 3A-25D MESA","FORT UNION",{"$f":"IF(LEFT(B818,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B818,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},334996,1188650.8883077828,0.1620568239947886,192628.9877977435]
[null,"CANYON CREEK UNIT 72 MESA","FORT UNION",{"$f":"IF(LEFT(B819,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B819,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},235080,834123.54423155368,0.16205668241123022,135175.29429926263]
[null,"CANYON CREEK UNIT 73 MESA","FORT UNION",{"$f":"IF(LEFT(B820,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B820,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},313158,1111164.1180213753,0.16205668241123022,180071.57058094474]
[null,"CANYON CREEK UNIT 118 MESA","MESAVERDE",{"$f":"IF(LEFT(B821,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B821,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},276160,979885.81748760364,0.16205668241123022,158797.04472385728]
[null,"CANYON CREEK UNIT 119 MESA","MESAVERDE",{"$f":"IF(LEFT(B822,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B822,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},314255,1115056.5526309635,0.16205668241123022,180702.36562027727]
[null,"CANYON CREEK UNIT 115 MESA","MESAVERDE",{"$f":"IF(LEFT(B823,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B823,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},276809,982188.63431679492,0.16205668241123022,159170.23157939679]
[null,"CANYON CREEK UNIT 112 MESA","MESAVERDE",{"$f":"IF(LEFT(B824,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B824,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},402177,1427026.1385418307,0.16205668241123022,231259.12172619769]
[null,"CANYON CREEK UNIT 113 MESA","MESAVERDE",{"$f":"IF(LEFT(B825,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B825,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},321406,1140430.1167997564,0.16205668241123022,184814.32125042033]
[null,"CANYON CREEK UNIT 114 MESA","MESAVERDE",{"$f":"IF(LEFT(B826,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B826,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},298440,1058940.9160305636,0.16205668241123022,171608.45172142226]
[null,"CANYON CREEK UNIT 116 MESA","MESAVERDE",{"$f":"IF(LEFT(B827,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B827,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},274311,973325.09588949184,0.1620609299179793,157737.97015235742]
[null,"CANYON CREEK UNIT 117 MESA","MESAVERDE",{"$f":"IF(LEFT(B828,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B828,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},255025,904893.46974498883,0.16205668241123022,146644.03364245981]
[null,"CANYON CREEK UNIT 110 MESA","MESAVERDE",{"$f":"IF(LEFT(B829,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B829,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},350908,1245110.7055436706,0.16205668241123022,201778.51017511342]
[null,"CANYON CREEK UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B830,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B830,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},194694,690823.75923352956,0.16205668241123022,111952.60655224028]
[null,"CANYON CREEK 33 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B831,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B831,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},74030,262677.24170266261,0.1620568239947886,42568.639526044935]
[null,"CANYON CREEK 39 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B832,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B832,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},83022,294583.14143777458,0.1620568239947886,47739.20830381335]
[null,"CANYON CREEK UNIT 124 MESA","MESAVERDE",{"$f":"IF(LEFT(B833,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B833,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},146812,520926.26244564774,0.16205668241123022,84419.581872823503]
[null,"CANYON CREEK UNIT 125 MESA","MESAVERDE",{"$f":"IF(LEFT(B834,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B834,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},136352,483811.52587655612,0.16205668241123022,78404.890795869753]
[null,"CANYON CREEK UNIT 129 MESA","MESAVERDE",{"$f":"IF(LEFT(B835,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B835,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},131219,465598.33822749805,0.16205668241123022,75453.3220293302]
[null,"CANYON CREEK UNIT 130 MESA","MESAVERDE",{"$f":"IF(LEFT(B836,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B836,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},146878,521160.44720793836,0.16205668241123022,84457.533078471577]
[null,"CANYON CREEK UNIT 80 MESA","MESAVERDE",{"$f":"IF(LEFT(B837,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B837,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},135203,479734.5820603146,0.16205668241123022,77744.194806632673]
[null,"CANYON CREEK UNIT 126 MESA","MESAVERDE",{"$f":"IF(LEFT(B838,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B838,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},148701,527628.91420272365,0.16205668241123022,85505.791379933027]
[null,"CANYON CREEK UNIT 216 MESA","MESAVERDE",{"$f":"IF(LEFT(B839,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B839,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},141673,502691.78527274507,0.16205668241123022,81464.562996679582]
["CH BUTTES (WY)","CHURCH BUTTES UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B840,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B840,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15745,55867.25882221292,0.13238478908931198,7395.9752761766613]
[null,"CHURCH BUTTES UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B841,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B841,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},85170,302204.79097414255,0.13238478908931198,40007.317514891474]
[null,"CHURCH BUTTES UNIT 7 DK","DAKOTA",{"$f":"IF(LEFT(B842,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B842,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},11192,39712.058478133185,0.13238478908931198,5257.2724859300852]
[null,"CHURCH BUTTES UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B843,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B843,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},799,2835.0549253063273,0.13238478908931198,375.31814834329327]
[null,"CHURCH BUTTES UNIT 9 DK","DAKOTA",{"$f":"IF(LEFT(B844,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B844,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},97758,{"$f":"D844*E844","v":346870.21200012008},0.13238478908931198,{"$f":"F844*G844","v":45920.339857000828}]
[null,"CHURCH BUTTES UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B845,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B845,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15847,56229.180727571176,0.13238478908931198,7443.8882312843161]
[null,"CHURCH BUTTES UNIT 13 DK","DAKOTA",{"$f":"IF(LEFT(B846,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B846,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},111648,396155.45970037649,0.13238478908931198,52444.956979013776]
[null,"CHURCH BUTTES UNIT 16 FR","FRONTIER",{"$f":"IF(LEFT(B847,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B847,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},17414,61789.294704986714,0.13238478908931198,8179.9627474970075]
[null,"CHURCH BUTTES UNIT 20 DK","DAKOTA",{"$f":"IF(LEFT(B848,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B848,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5077,18014.485426508414,0.13238478908931198,2384.8438537408006]
[null,"CHURCH BUTTES UNIT 21 DK","DAKOTA",{"$f":"IF(LEFT(B849,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B849,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},180422,640183.07851516665,0.13238478908931198,84750.501827776781]
[null,"CHURCH BUTTES UNIT 22 DK","DAKOTA",{"$f":"IF(LEFT(B850,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B850,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},84041,298198.81223738304,0.13238478908931198,39476.986864729297]
[null,"CHURCH BUTTES UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B851,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B851,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},24163,85736.460776191219,0.13238478908931198,11350.203277120143]
[null,"CHURCH BUTTES UNIT 26 FR","FRONTIER",{"$f":"IF(LEFT(B852,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B852,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},12120,43004.838166098481,0.13238478908931198,5693.1864304389419]
[null,"CHURCH BUTTES UNIT 25 FR","FRONTIER",{"$f":"IF(LEFT(B853,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B853,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1651,5858.1673112399831,0.13238478908931198,775.53224394840697]
[null,"CHURCH BUTTES UNIT 25 DK","DAKOTA",{"$f":"IF(LEFT(B854,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B854,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},6206,22020.46416326792,0.13238478908931198,2915.1745039029761]
[null,"CHURCH BUTTES UNIT 28 FR","FRONTIER",{"$f":"IF(LEFT(B855,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B855,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5452,19345.080666796115,0.13238478908931198,2560.9944239895303]
[null,"CHURCH BUTTES UNIT 28 DK","DAKOTA",{"$f":"IF(LEFT(B856,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B856,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},30884,109584.27573612092,0.13238478908931198,14507.291230831377]
[null,"CHURCH BUTTES UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B857,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B857,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26151,92790.389676703082,0.13238478908931198,12284.03616686541]
[null,"CHURCH BUTTES UNIT 30 FR","FRONTIER",{"$f":"IF(LEFT(B858,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B858,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},25655,91030.455705549219,0.13238478908931198,12051.047679283089]
[null,"CHURCH BUTTES BUFFER 1-25 FR","FRONTIER",{"$f":"IF(LEFT(B859,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B859,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5453,19348.628920770218,0.13238161126830639,2561.4026723641136]
[null,"CHURCH BUTTES UNIT 36 FR","FRONTIER",{"$f":"IF(LEFT(B860,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B860,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},17072,60575.791845844331,0.13238478908931198,8019.3134274301656]
[null,"CHURCH BUTTES UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B861,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B861,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7940,28173.136554358247,0.13238478908931198,3729.6947407331022]
[null,"CHURCH BUTTES UNIT 37 DK","DAKOTA",{"$f":"IF(LEFT(B862,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B862,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},574,2036.6977811337069,0.13238478908931198,269.62780619405549]
[null,"CHURCH BUTTES UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B863,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B863,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16990,60284.835019968086,0.13238478908931198,7980.7951694024441]
[null,"CHURCH BUTTES UNIT 33 FR","FRONTIER",{"$f":"IF(LEFT(B864,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B864,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},28509,101157.17254763214,0.13238478908931198,13391.67095258942]
[null,"CHURCH BUTTES UNIT 38 FR","FRONTIER",{"$f":"IF(LEFT(B865,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B865,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4775,16942.912726330054,0.13238478908931198,2242.9839278338241]
[null,"CHURCH BUTTES UNIT 38 DK","DAKOTA",{"$f":"IF(LEFT(B866,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B866,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27057,96005.107777238169,0.13238478908931198,12709.61594458634]
[null,"CHURCH BUTTES UNIT 39 FR","FRONTIER",{"$f":"IF(LEFT(B867,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B867,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32218,114317.64653757102,0.13238478908931198,15133.917526062856]
[null,"CHURCH BUTTES BUFFER 1-9 FR","FRONTIER",{"$f":"IF(LEFT(B868,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B868,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32372,114864.07764958251,0.13238360026222168,15206.120140051124]
[null,"CHURCH BUTTES UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B869,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B869,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32955,116932.70971648312,0.13238478908931198,15480.112113458359]
[null,"CHURCH BUTTES UNIT 46 FR","FRONTIER",{"$f":"IF(LEFT(B870,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B870,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7407,26281.91718616266,0.13238478908931198,3479.3260635529073]
[null,"CHURCH BUTTES UNIT 42 FR","FRONTIER",{"$f":"IF(LEFT(B871,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B871,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31617,112185.14589913661,0.13238478908931198,14851.606878810893]
[null,"CHURCH BUTTES UNIT 41 FR","FRONTIER",{"$f":"IF(LEFT(B872,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B872,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16381,58123.948349740858,0.13238478908931198,7694.7266433185068]
[null,"CHURCH BUTTES UNIT 57 FR","FRONTIER",{"$f":"IF(LEFT(B873,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B873,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},24498,86925.125857514897,0.13238360026222168,11507.461114264561]
[null,"CHURCH BUTTES UNIT 57 DK","DAKOTA",{"$f":"IF(LEFT(B874,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B874,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},11005,39048.534984976388,0.13238360026222168,5169.3856462764925]
[null,"CHURCH BUTTES UNIT 48 FR","FRONTIER",{"$f":"IF(LEFT(B875,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B875,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},18604,66011.716934166354,0.13238478908931198,8738.9472237529772]
[null,"CHURCH BUTTES UNIT 43 FR","FRONTIER",{"$f":"IF(LEFT(B876,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B876,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},50016,177469.47076861234,0.13238478908931198,23494.258457494561]
[null,"CHURCH BUTTES UNIT 52 FR","FRONTIER",{"$f":"IF(LEFT(B877,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B877,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4413,15658.444787705659,0.17908361746350762,2804.1709364349349]
[null,"CHURCH BUTTES UNIT 52 DK","DAKOTA",{"$f":"IF(LEFT(B878,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B878,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39704,140879.87578768763,0.17908361746350762,25229.277783868722]
[null,"CHURCH BUTTES UNIT 47 FR","FRONTIER",{"$f":"IF(LEFT(B879,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B879,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1359,4822.0771508026264,0.13238478908931198,638.36966658139613]
[null,"CHURCH BUTTES UNIT 54 FR","FRONTIER",{"$f":"IF(LEFT(B880,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B880,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},13801,48969.453096561483,0.13238478908931198,6482.8107200072473]
[null,"CHURCH BUTTES UNIT 55 FR","FRONTIER",{"$f":"IF(LEFT(B881,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B881,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},38316,135954.8992716361,0.13238478908931198,17998.360665734199]
[null,"CHURCH BUTTES UNIT 59 FR","FRONTIER",{"$f":"IF(LEFT(B882,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B882,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32181,114186.3611405293,0.13238478908931198,15116.53733646498]
[null,"CHURCH BUTTES UNIT 63 DK","DAKOTA",{"$f":"IF(LEFT(B883,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B883,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},123733,439036.10897738149,0.13238478908931198,58121.702689562837]
[null,"CHURCH BUTTES UNIT 58 FR","FRONTIER",{"$f":"IF(LEFT(B884,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B884,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14562,51669.674370851986,0.13238478908931198,6840.2789438986683]
[null,"CHURCH BUTTES UNIT 60 FR","FRONTIER",{"$f":"IF(LEFT(B885,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B885,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},19760,70113.49852822657,0.13238478908931198,9281.96071497306]
[null,"CHURCH BUTTES UNIT 61 FR","FRONTIER",{"$f":"IF(LEFT(B886,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B886,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31874,113097.04717048045,0.13238478908931198,14972.328736288022]
[null,"CHURCH BUTTES UNIT 65 FR","FRONTIER",{"$f":"IF(LEFT(B887,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B887,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},11334,40215.910542455458,0.13238498342330993,5323.982650516281]
[null,"CHURCH BUTTES UNIT 69 FR","FRONTIER",{"$f":"IF(LEFT(B888,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B888,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15407,54667.948978966939,0.13238478908931198,7237.204895525806]
[null,"CHURCH BUTTES UNIT 79 FR","FRONTIER",{"$f":"IF(LEFT(B889,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B889,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16070,57020.441363795595,0.13238478908931198,7548.6391037255607]
[null,"CHURCH BUTTES UNIT 50 DK","DAKOTA",{"$f":"IF(LEFT(B890,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B890,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8936,31707.197512562379,0.13238478908931198,4197.5506553137284]
[null,"CHURCH BUTTES UNIT 49 FR","FRONTIER",{"$f":"IF(LEFT(B891,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B891,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},13438,47681.436903962989,0.13238478908931198,6312.2969680064771]
[null,"CHURCH BUTTES UNIT 82 FR","FRONTIER",{"$f":"IF(LEFT(B892,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B892,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},132163,468947.88997904898,0.14093259999999996,66090.045399261304]
[null,"CHURCH BUTTES UNIT 82 DK","DAKOTA",{"$f":"IF(LEFT(B893,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B893,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33034,117213.02178043706,0.13238478908931198,15517.221166924091]
[null,"CHURCH BUTTES UNIT 77 FR","FRONTIER",{"$f":"IF(LEFT(B894,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B894,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},24173,85771.943315932222,0.13238478908931198,11354.90062566011]
[null,"CHURCH BUTTES UNIT 77 DK","DAKOTA",{"$f":"IF(LEFT(B895,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B895,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1543,5474.9558820371249,0.13238478908931198,724.80087971677278]
[null,"CHURCH BUTTES UNIT 72 FR","FRONTIER",{"$f":"IF(LEFT(B896,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B896,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16862,59830.658511283218,0.13238478908931198,7920.6691080908777]
[null,"CHURCH BUTTES UNIT 68 FR","FRONTIER",{"$f":"IF(LEFT(B897,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B897,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26026,92346.857929940525,0.13238478908931198,12225.319310115834]
[null,"CHURCH BUTTES BUFFER 2-17 FR","FRONTIER",{"$f":"IF(LEFT(B898,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B898,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5813,20626.000351446408,0.13238498342330993,2730.5727146154172]
[null,"CHURCH BUTTES UNIT 74 DK","DAKOTA",{"$f":"IF(LEFT(B899,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B899,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},10252,36376.699742478682,0.13238478908931198,4815.7217231732693]
[null,"CHURCH BUTTES UNIT 81 DK","DAKOTA",{"$f":"IF(LEFT(B900,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B900,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5927,21030.501304493871,0.13238478908931198,2784.1184796379216]
[null,"CHURCH BUTTES UNIT 93 FR","FRONTIER",{"$f":"IF(LEFT(B901,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B901,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},20583,73033.711548911306,0.13238478908931198,9668.552499812271]
[null,"CHURCH BUTTES UNIT 96 FR","FRONTIER",{"$f":"IF(LEFT(B902,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B902,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},29701,105386.69128475999,0.13238478908931198,13951.594898553383]
[null,"CHURCH BUTTES UNIT 99 FR","FRONTIER",{"$f":"IF(LEFT(B903,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B903,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14394,51073.567703203094,0.13238478908931198,6761.3634884272378]
[null,"CHURCH BUTTES UNIT 98 FR","FRONTIER",{"$f":"IF(LEFT(B904,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B904,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},6012,21332.102892292416,0.13238478908931198,2824.0459422276335]
[null,"CHURCH BUTTES UNIT 98 DK","DAKOTA",{"$f":"IF(LEFT(B905,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B905,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22619,80257.956640179997,0.13238478908931198,10624.932662549374]
[null,"CHURCH BUTTES UNIT 94 FR","FRONTIER",{"$f":"IF(LEFT(B906,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B906,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26941,95593.510316242508,0.13238478908931198,12655.126701522733]
[null,"CHURCH BUTTES UNIT 87 FR","FRONTIER",{"$f":"IF(LEFT(B907,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B907,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7690,27286.073060833114,0.13238478908931198,3612.2610272339493]
[null,"CHURCH BUTTES UNIT 90 FR","FRONTIER",{"$f":"IF(LEFT(B908,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B908,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},876,{"$f":"D908*E908","v":3108.2704813120686},0.13238478908931198,{"$f":"F908*G908","v":411.48773210103241}]
[null,"CHURCH BUTTES UNIT 90 DK","DAKOTA",{"$f":"IF(LEFT(B909,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B909,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7900,28031.206395394223,0.13238478908931198,3710.9053465732372]
[null,"CHURCH BUTTES UNIT 92 FR","FRONTIER",{"$f":"IF(LEFT(B910,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B910,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},29690,105347.66049104488,0.13238478908931198,13946.427815159421]
[null,"CHURCH BUTTES UNIT 91 FR","FRONTIER",{"$f":"IF(LEFT(B911,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B911,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39526,140248.28658029775,0.13238478908931198,18566.739839070102]
[null,"CHURCH BUTTES UNIT 101 FR","FRONTIER",{"$f":"IF(LEFT(B912,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B912,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22419,79548.305845359893,0.13238478908931198,10530.985691750053]
[null,"CHURCH BUTTES UNIT 103 FR","FRONTIER",{"$f":"IF(LEFT(B913,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B913,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},23847,84615.212520375455,0.13238478908931198,11201.767063257215]
[null,"CHURCH BUTTES UNIT 125 FR","FRONTIER",{"$f":"IF(LEFT(B914,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B914,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},42904,152234.28850480934,0.13238478908931198,20153.504175870657]
[null,"CHURCH BUTTES UNIT 125 DK","DAKOTA",{"$f":"IF(LEFT(B915,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B915,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},105026,372658.92188388278,0.13238478908931198,49334.372775848213]
[null,"CHURCH BUTTES UNIT 104 FR","FRONTIER",{"$f":"IF(LEFT(B916,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B916,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},28512,101167.81730955445,0.13238478908931198,13393.080157151411]
[null,"CHURCH BUTTES UNIT 104 DK","DAKOTA",{"$f":"IF(LEFT(B917,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B917,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39374,139708.95197623444,0.13238478908931198,18495.340141262612]
[null,"CHURCH BUTTES UNIT 111 FR","FRONTIER",{"$f":"IF(LEFT(B918,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B918,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},35124,124628.87258630719,0.13238478908931198,16498.967011777011]
[null,"CHURCH BUTTES UNIT 120 FR","FRONTIER",{"$f":"IF(LEFT(B919,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B919,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},58402,207225.12859541943,0.13238478908931198,27433.454943110155]
[null,"CHURCH BUTTES UNIT 106 FR","FRONTIER",{"$f":"IF(LEFT(B920,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B920,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16738,59390.675018494752,0.13238478908931198,7862.4219861952979]
[null,"CHURCH BUTTES UNIT 113 FR","FRONTIER",{"$f":"IF(LEFT(B921,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B921,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26446,93837.124599062736,0.13238478908931198,12422.60794879441]
[null,"CHURCH BUTTES UNIT 107 FR","FRONTIER",{"$f":"IF(LEFT(B922,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B922,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},23620,83809.758868254634,0.13238478908931198,11095.137251399983]
[null,"CHURCH BUTTES UNIT 114 FR","FRONTIER",{"$f":"IF(LEFT(B923,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B923,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8401,29808.881636418591,0.13238478908931198,3946.2425084255401]
[null,"CHURCH BUTTES UNIT 108 FR","FRONTIER",{"$f":"IF(LEFT(B924,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B924,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},10650,37788.904824170699,0.13238478908931198,5002.676195063922]
[null,"CHURCH BUTTES UNIT 110 FR","FRONTIER",{"$f":"IF(LEFT(B925,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B925,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15405,54660.852471018741,0.13238478908931198,7236.2654258178136]
[null,"CHURCH BUTTES UNIT 116 FR","FRONTIER",{"$f":"IF(LEFT(B926,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B926,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32974,117000.12654199103,0.13238478908931198,15489.037075684295]
[null,"CHURCH BUTTES UNIT 118 FR","FRONTIER",{"$f":"IF(LEFT(B927,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B927,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},38759,137526.77578216261,0.13238478908931198,18206.453206054695]
[null,"CHURCH BUTTES UNIT 119 FR","FRONTIER",{"$f":"IF(LEFT(B928,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B928,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27549,97750.848732495637,0.13238478908931198,12940.725492752674]
[null,"CHURCH BUTTES UNIT 119 DK","DAKOTA",{"$f":"IF(LEFT(B929,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B929,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},2394,8494.5200139966801,0.13238478908931198,1124.5452404678899]
[null,"CHURCH BUTTES BUFFER 2-9 FR","FRONTIER",{"$f":"IF(LEFT(B930,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B930,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16937,60096.777559340757,0.13238584835749112,7955.9628807447607]
[null,"CHURCH BUTTES BUFFER 3-9 FR","FRONTIER",{"$f":"IF(LEFT(B931,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B931,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22964,81482.104261244676,0.13238584835749112,10787.077498578419]
[null,"CHURCH BUTTES UNIT 124 FR","FRONTIER",{"$f":"IF(LEFT(B932,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B932,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},36174,128354.53925911275,0.13238478908931198,16992.188608473454]
[null,"CHURCH BUTTES UNIT 126 FR","FRONTIER",{"$f":"IF(LEFT(B933,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B933,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33359,118366.20432201974,0.13238478908931198,15669.88499447299]
[null,"CHURCH BUTTES BUFFER 2-25 FR","FRONTIER",{"$f":"IF(LEFT(B934,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B934,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1986,7046.8323925636623,0.13238161126830639,932.87102646527217]
[null,"CHURCH BUTTES BUFFER 3-17 DK","DAKOTA",{"$f":"IF(LEFT(B935,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B935,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},2341,8306.4625533693525,0.13238498342330993,1099.6509074341463]
[null,"CHURCH BUTTES UNIT 109 FR","FRONTIER",{"$f":"IF(LEFT(B936,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B936,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},30426,107959.17541598287,0.13238478908931198,14292.152667700928]
[null,"CHURCH BUTTES UNIT 117 FR","FRONTIER",{"$f":"IF(LEFT(B937,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B937,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26967,95685.764919569119,0.13238478908931198,12667.339807726645]
[null,"CHURCH BUTTES UNIT 117 DK","DAKOTA",{"$f":"IF(LEFT(B938,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B938,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},3335,11833.427003625284,0.13238478908931198,1566.5657380787022]
[null,"CHURCH BUTTES UNIT 130 FR","FRONTIER",{"$f":"IF(LEFT(B939,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B939,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32229,114356.67733128613,0.13238478908931198,15139.084609456819]
[null,"CHURCH BUTTES UNIT 128 FR","FRONTIER",{"$f":"IF(LEFT(B940,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B940,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},20905,74176.249328571677,0.13238478908931198,9819.8071227991804]
[null,"CHURCH BUTTES UNIT 115 FR","FRONTIER",{"$f":"IF(LEFT(B941,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B941,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26443,93826.479837140447,0.13238478908931198,12421.198744232421]
[null,"CHURCH BUTTES BUFFER 4-17 FR","FRONTIER",{"$f":"IF(LEFT(B942,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B942,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},9168,32530.392434553702,0.13238498342330993,4306.5354632021581]
[null,"CHURCH BUTTES UNIT 127 FR","FRONTIER",{"$f":"IF(LEFT(B943,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B943,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},148373,526465.08689921862,0.13238420608731807,69695.662561843972]
[null,"CHURCH BUTTES UNIT 127 DK","DAKOTA",{"$f":"IF(LEFT(B944,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B944,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},103115,365878.20853937662,0.13238478908931198,48436.709469860674]
[null,"CHURCH BUTTES UNIT 129 FR","FRONTIER",{"$f":"IF(LEFT(B945,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B945,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},15723,55789.19723478271,0.13238478908931198,7385.6411093887364]
[null,"CHURCH BUTTES UNIT 131 FR","FRONTIER",{"$f":"IF(LEFT(B946,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B946,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},17609,62481.204229936317,0.13238478908931198,8271.5610440263463]
[null,"CHURCH BUTTES UNIT 131 DK","DAKOTA",{"$f":"IF(LEFT(B947,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B947,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16919,60032.90898780695,0.13238478908931198,7947.4439947686842]
[null,"CHURCH BUTTES UNIT 134 FR","FRONTIER",{"$f":"IF(LEFT(B948,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B948,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33186,117752.35638450035,0.13238478908931198,15588.620864731578]
[null,"CHURCH BUTTES UNIT 132 FR","FRONTIER",{"$f":"IF(LEFT(B949,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B949,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14796,52499.965800791513,0.13238478908931198,6950.1968997338763]
[null,"CHURCH BUTTES UNIT 121 FR","FRONTIER",{"$f":"IF(LEFT(B950,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B950,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22273,79030.260765141211,0.13238478908931198,10462.404403066546]
[null,"CHURCH BUTTES UNIT 121 DK","DAKOTA",{"$f":"IF(LEFT(B951,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B951,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},3929,13941.089864241001,0.13238478908931198,1845.5882413526899]
[null,"CHURCH BUTTES UNIT 137 FR","FRONTIER",{"$f":"IF(LEFT(B952,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B952,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},24378,86499.335380622841,0.13238478908931198,11451.196270729417]
[null,"CHURCH BUTTES UNIT 138 FR","FRONTIER",{"$f":"IF(LEFT(B953,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B953,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32949,116911.42019263851,0.13238478908931198,15477.293704334379]
[null,"CHURCH BUTTES UNIT 139 FR","FRONTIER",{"$f":"IF(LEFT(B954,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B954,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},9414,33403.262912182436,0.13238478908931198,4422.0839155241083]
[null,"CHURCH BUTTES UNIT 140 FR","FRONTIER",{"$f":"IF(LEFT(B955,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B955,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},60293,213934.87686044353,0.13238478908931198,28321.723552017746]
[null,"CHURCH BUTTES UNIT 140 DK","DAKOTA",{"$f":"IF(LEFT(B956,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B956,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4540,16109.073042416429,0.13238478908931198,2132.5962371446203]
[null,"CHURCH BUTTES UNIT 146 FR","FRONTIER",{"$f":"IF(LEFT(B957,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B957,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},52523,186364.94348168239,0.13238478908931198,24671.883736464071]
[null,"CHURCH BUTTES UNIT 95 FR","FRONTIER",{"$f":"IF(LEFT(B958,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B958,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27427,97317.961747655369,0.13238478908931198,12883.417840565087]
[null,"CHURCH BUTTES UNIT 95 DK","DAKOTA",{"$f":"IF(LEFT(B959,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B959,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4462,15832.309232436586,0.13238478908931198,2095.9569185328842]
[null,"CHURCH BUTTES UNIT 133 FR","FRONTIER",{"$f":"IF(LEFT(B960,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B960,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8428,29904.684493719305,0.13238478908931198,3958.9253494834484]
[null,"CHURCH BUTTES UNIT 135 FR","FRONTIER",{"$f":"IF(LEFT(B961,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B961,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31023,110077.48303852089,0.13238478908931198,14572.584375536904]
[null,"CHURCH BUTTES UNIT 31R FR","FRONTIER",{"$f":"IF(LEFT(B962,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B962,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},6415,22762.04924385493,0.13238478908931198,3013.3490883882682]
[null,"CHURCH BUTTES UNIT 31R DK","DAKOTA",{"$f":"IF(LEFT(B963,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B963,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},2495,8852.8936653808341,0.13238478908931198,1171.9884607215479]
[null,"CHURCH BUTTES UNIT 150 FR","FRONTIER",{"$f":"IF(LEFT(B964,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B964,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},13515,47954.652459968725,0.13238478908931198,6348.4665517642152]
[null,"CHURCH BUTTES UNIT 153 FR","FRONTIER",{"$f":"IF(LEFT(B965,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B965,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},14775,52425.452467335403,0.13238478908931198,6940.3324677999472]
[null,"CHURCH BUTTES UNIT 152 FR","FRONTIER",{"$f":"IF(LEFT(B966,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B966,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},21907,77731.599810620421,0.13238478908931198,10290.481446503787]
[null,"CHURCH BUTTES UNIT 154 FR","FRONTIER",{"$f":"IF(LEFT(B967,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B967,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},30030,106554.06684223906,0.13238478908931198,14106.137665518268]
[null,"CHURCH BUTTES UNIT 155 FR","FRONTIER",{"$f":"IF(LEFT(B968,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B968,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16382,58127.496603714964,0.13238478908931198,7695.1963781725035]
[null,"CHURCH BUTTES UNIT 157 FR","FRONTIER",{"$f":"IF(LEFT(B969,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B969,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},18512,65685.277568549107,0.13238478908931198,8695.731617185289]
[null,"CHURCH BUTTES UNIT 158 FR","FRONTIER",{"$f":"IF(LEFT(B970,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B970,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32272,114509.25225217246,0.13238478908931198,15159.283208178673]
[null,"CHURCH BUTTES UNIT 159 FR","FRONTIER",{"$f":"IF(LEFT(B971,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B971,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},213064,756005.18473775638,0.13238478908931198,100083.58693193422]
[null,"CHURCH BUTTES UNIT 159 DK","DAKOTA",{"$f":"IF(LEFT(B972,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B972,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},37599,{"$f":"D972*E972","v":133410.801172206},0.13238478908931198,{"$f":"F972*G972","v":17661.560775418628}]
[null,"CHURCH BUTTES UNIT 89 FR","FRONTIER",{"$f":"IF(LEFT(B973,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B973,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},111635,396109.33239871322,0.14093270000000002,55824.757710148137]
[null,"CHURCH BUTTES UNIT 162 FR","FRONTIER",{"$f":"IF(LEFT(B974,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B974,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},114409,405952.18892286811,0.14093270000000002,57211.9380558099]
[null,"CHURCH BUTTES UNIT 162 DK","DAKOTA",{"$f":"IF(LEFT(B975,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B975,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},109932,390066.65588082001,0.14093270000000002,54973.14699325485]
[null,"CHURCH BUTTES UNIT 160 FR","FRONTIER",{"$f":"IF(LEFT(B976,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B976,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},213869,758861.52918690722,0.13238478908931198,100461.72348940148]
[null,"CHURCH BUTTES UNIT 141 FR","FRONTIER",{"$f":"IF(LEFT(B977,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B977,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},38737,137448.71419473243,0.13238478908931198,18196.119039266774]
[null,"CHURCH BUTTES UNIT 156 FR","FRONTIER",{"$f":"IF(LEFT(B978,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B978,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32891,116705.62146214068,0.13238478908931198,15450.049082802576]
[null,"CHURCH BUTTES UNIT 142 FR","FRONTIER",{"$f":"IF(LEFT(B979,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B979,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},65390,232020.32736643398,0.13238478908931198,30715.962102838483]
[null,"CHURCH BUTTES UNIT 142 DK","DAKOTA",{"$f":"IF(LEFT(B980,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B980,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},55704,197651.93937329619,0.13238478908931198,26166.110307027295]
[null,"CHURCH BUTTES UNIT 143 FR","FRONTIER",{"$f":"IF(LEFT(B981,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B981,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},31112,110393.27764221583,0.13238478908931198,14614.390777542603]
[null,"CHURCH BUTTES UNIT 145 FR","FRONTIER",{"$f":"IF(LEFT(B982,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B982,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},35202,124905.63639628702,0.13238478908931198,16535.606330388746]
[null,"CHURCH BUTTES UNIT 123 FR","FRONTIER",{"$f":"IF(LEFT(B983,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B983,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},48691,172768.03425292915,0.13238478908931198,22871.859775949055]
[null,"CHURCH BUTTES UNIT 123 DK","FRONTIER",{"$f":"IF(LEFT(B984,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B984,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},25078,88983.113162493217,0.13238478908931198,11780.010668527046]
[null,"CHURCH BUTTES UNIT 122 FR","DAKOTA",{"$f":"IF(LEFT(B985,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B985,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},34323,121786.72115305265,0.13238478908931198,16122.709393725725]
[null,"CHURCH BUTTES UNIT 151 FR","FRONTIER",{"$f":"IF(LEFT(B986,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B986,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27264,96739.596349876985,0.13238478908931198,12806.85105936364]
[null,"CHURCH BUTTES UNIT 151 DK","DAKOTA",{"$f":"IF(LEFT(B987,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B987,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8613,30561.111478927905,0.13238478908931198,4045.8262974728218]
[null,"CHURCH BUTTES UNIT 148 FR","FRONTIER",{"$f":"IF(LEFT(B988,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B988,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},54481,193312.42476297123,0.14093270000000002,27244.0419653924]
[null,"CHURCH BUTTES UNIT 149 FR","FRONTIER",{"$f":"IF(LEFT(B989,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B989,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},77549,275163.54743752239,0.14093259999999996,38779.514165593355]
[null,"CHURCH BUTTES UNIT 163 FR","FRONTIER",{"$f":"IF(LEFT(B990,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B990,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},52744,187149.10760995862,0.13238478908931198,24775.695139197323]
[null,"CHURCH BUTTES UNIT 163 DK","DAKOTA",{"$f":"IF(LEFT(B991,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B991,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},12590,44672.517533925733,0.13238478908931198,5913.9618118173494]
[null,"CHURCH BUTTES UNIT 164 FR","FRONTIER",{"$f":"IF(LEFT(B992,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B992,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22848,81070.506800249015,0.13238478908931198,10732.501944114598]
[null,"CHURCH BUTTES UNIT 164 DK","DAKOTA",{"$f":"IF(LEFT(B993,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B993,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},7215,25600.652423135358,0.13238478908931198,3389.1369715855581]
[null,"CHURCH BUTTES UNIT 165 FR","FRONTIER",{"$f":"IF(LEFT(B994,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B994,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},26718,94802.249680018082,0.13238478908931198,12550.375829081488]
[null,"CHURCH BUTTES UNIT 166 FR","FRONTIER",{"$f":"IF(LEFT(B995,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B995,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},20024,71050.237577389111,0.14093259999999996,10013.294712399145]
[null,"CHURCH BUTTES UNIT 166 DK","DAKOTA",{"$f":"IF(LEFT(B996,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B996,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},32357,114810.85383997101,0.14093259999999996,16180.592139887094]
[null,"CHURCH BUTTES UNIT 167 FR","FRONTIER",{"$f":"IF(LEFT(B997,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B997,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},49929,177160.7726728656,0.13238478908931198,23453.391525196857]
[null,"CHURCH BUTTES UNIT 167 DK","DAKOTA",{"$f":"IF(LEFT(B998,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B998,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22431,79590.884893049093,0.13238478908931198,10536.622509998011]
[null,"CHURCH BUTTES UNIT 168 FR","FRONTIER",{"$f":"IF(LEFT(B999,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B999,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},16161,57343.332475438743,0.13238478908931198,7591.3849754392522]
[null,"CHURCH BUTTES UNIT 169R FR","FRONTIER",{"$f":"IF(LEFT(B1000,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1000,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},13438,47681.436903962989,0.13238478908931198,6312.2969680064771]
[null,"CHURCH BUTTES UNIT 169R DK","DAKOTA",{"$f":"IF(LEFT(B1001,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1001,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},12073,42838.070229315759,0.13238478908931198,5671.1088923011012]
[null,"CHURCH BUTTES UNIT 170 FR","FRONTIER",{"$f":"IF(LEFT(B1002,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1002,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},55080,195437.82889345745,0.13238478908931198,25872.995758133406]
[null,"CHURCH BUTTES UNIT 171 DK","DAKOTA",{"$f":"IF(LEFT(B1003,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1003,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},121977,432805.37499886093,0.13238478908931198,57296.848285944783]
[null,"CHURCH BUTTES UNIT 172 FR","FRONTIER",{"$f":"IF(LEFT(B1004,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1004,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},8717,30930.129892234363,0.13238478908931198,4094.67872228847]
[null,"CHURCH BUTTES UNIT 172 DK","DAKOTA",{"$f":"IF(LEFT(B1005,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1005,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},27605,97949.55095504527,0.13238478908931198,12967.030644576485]
[null,"CHURCH BUTTES UNIT 173 FR","FRONTIER",{"$f":"IF(LEFT(B1006,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1006,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},39577,140429.24753297688,0.14093259999999996,19791.058970866012]
[null,"CHURCH BUTTES UNIT 174 FR","FRONTIER",{"$f":"IF(LEFT(B1007,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1007,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},37026,131377.6516450464,0.13238478908931198,17392.40270407857]
[null,"CHURCH BUTTES UNIT 174 DK","DAKOTA",{"$f":"IF(LEFT(B1008,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1008,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},5532,19628.940984724159,0.13238478908931198,2598.5732123092594]
[null,"CHURCH BUTTES UNIT 175 FR","FRONTIER",{"$f":"IF(LEFT(B1009,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1009,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},86969,308588.09987354942,0.13238478908931198,40852.370517231378]
[null,"CHURCH BUTTES UNIT 175 DK","DAKOTA",{"$f":"IF(LEFT(B1010,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1010,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},74083,262865.29916328989,0.13238478908931198,34799.367188631026]
[null,"CHURCH BUTTES UNIT 176 FR","FRONTIER",{"$f":"IF(LEFT(B1011,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1011,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},47125,167211.4685294877,0.13238478908931198,22136.254994590356]
[null,"CHURCH BUTTES UNIT 176 DK","DAKOTA",{"$f":"IF(LEFT(B1012,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1012,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4660,16534.863519308492,0.13238478908931198,2188.9644196242134]
[null,"CHURCH BUTTES UNIT 177 FR","FRONTIER",{"$f":"IF(LEFT(B1013,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1013,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},59986,212845.56289039468,0.13238478908931198,28177.514951840789]
[null,"CHURCH BUTTES UNIT 177 DK","DAKOTA",{"$f":"IF(LEFT(B1014,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1014,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},74218,263344.3134497935,0.13238478908931198,34862.781393920573]
[null,"CHURCH BUTTES UNIT 179 FR","FRONTIER",{"$f":"IF(LEFT(B1015,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1015,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},84568,300068.742081734,0.14093259999999996,42289.468000308174]
[null,"CHURCH BUTTES UNIT 180 FR","FRONTIER",{"$f":"IF(LEFT(B1016,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1016,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22299,79122.515368467823,0.13238478908931198,10474.617509270458]
[null,"CHURCH BUTTES UNIT 183 FR","FRONTIER",{"$f":"IF(LEFT(B1017,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1017,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},87597,310816.40336928453,0.14093259999999996,43804.163849482014]
[null,"CHURCH BUTTES UNIT 183 DK","DAKOTA",{"$f":"IF(LEFT(B1018,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1018,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},102832,364874.05266470619,0.14093259999999996,51422.648914573962]
[null,"CHURCH BUTTES BUFFER 4-19 FR","FRONTIER",{"$f":"IF(LEFT(B1019,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1019,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},4161,14764.284786232325,0.13238445172096389,1954.5617464775348]
[null,"CHURCH BUTTES UNIT 192 FR","FRONTIER",{"$f":"IF(LEFT(B1020,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1020,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},33625,119310.03987913048,0.13238478908931198,15794.83446563609]
[null,"CHURCH BUTTES UNIT 193 FR","FRONTIER",{"$f":"IF(LEFT(B1021,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1021,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},22774,80807.936006165575,0.13238478908931198,10697.74156491885]
[null,"CHURCH BUTTES UNIT 195 FR","FRONTIER",{"$f":"IF(LEFT(B1022,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1022,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},43529,154451.94723862218,0.13238478908931198,20447.088459618539]
[null,"CHURCH BUTTES UNIT 184 FR","FRONTIER",{"$f":"IF(LEFT(B1023,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1023,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},71730,254516.25756223136,0.14093259999999996,35869.637920514921]
[null,"CHURCH BUTTES UNIT 198 DK","DAKOTA",{"$f":"IF(LEFT(B1024,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1024,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},53821,190970.57714006488,0.13238478908931198,25281.599576951674]
[null,"CHURCH BUTTES UNIT 204","FRONTIER",{"$f":"IF(LEFT(B1025,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1025,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},120030,425896.92451128719,0.13238370026528551,56381.810798409169]
[null,"CHURCH BUTTES UNIT 76 FR","FRONTIER",{"$f":"IF(LEFT(B1026,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1026,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},1577,5595.5965171565431,0.13238478908931198,740.77186475265762]
[null,"CHURCH BUTTES UNIT 76 DK","DAKOTA",{"$f":"IF(LEFT(B1027,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1027,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.5482539741005348},3938,13973.024150007906,0.13238478908931198,1849.8158550386595]
["DRY PINEY (WY)","DRY PINEY UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1028,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1028,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8519,28523.775605362454,0.13375006649997342,3815.056884047548]
[null,"DRY PINEY UNIT 10 FR","FRONTIER",{"$f":"IF(LEFT(B1029,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1029,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14451,48385.618179726829,0.13375006649997342,6471.5796491807869]
[null,"DRY PINEY UNIT 13 FR","FRONTIER",{"$f":"IF(LEFT(B1030,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1030,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13016,43580.873726892562,0.13375006649997342,5828.9447590988248]
[null,"DRY PINEY UNIT 22 FR","FRONTIER",{"$f":"IF(LEFT(B1031,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1031,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20918,70038.776630234977,0.13375006649997342,9367.6910318707123]
[null,"DRY PINEY UNIT 22 BR","BEAR RIVER",{"$f":"IF(LEFT(B1032,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1032,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},930,3113.8761959134972,0.13375000000000004,416.48094120343035]
[null,"DRY PINEY UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1033,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1033,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8466,28346.318144735127,0.13375024338255648,3791.3269508577]
[null,"DRY PINEY UNIT 6 FR","FRONTIER",{"$f":"IF(LEFT(B1034,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1034,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16446,55065.38485805739,0.13375024338255648,7365.0086267193165]
[null,"DRY PINEY UNIT 8 FR","FRONTIER",{"$f":"IF(LEFT(B1035,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1035,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7976,26705.673697425864,0.13375024338255648,3571.8903567258462]
[null,"DRY PINEY UNIT 9 FR","FRONTIER",{"$f":"IF(LEFT(B1036,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1036,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6720,{"$f":"D1036*E1036","v":22500.266705955593},0.13375024338255648,{"$f":"F1036*G1036","v":3009.4161480939929}]
[null,"DRY PINEY UNIT 11 FR","FRONTIER",{"$f":"IF(LEFT(B1037,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1037,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},22988,76969.662356623085,0.13375024338255648,10294.711073271534]
[null,"DRY PINEY UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1038,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1038,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15282,51168.017232204373,0.13375024338255648,6843.7347582101784]
[null,"DRY PINEY UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1039,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1039,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2572,8611.7092213865744,0.13375024338255648,1151.8182043002603]
[null,"DRY PINEY UNIT 23 BR","BEAR RIVER",{"$f":"IF(LEFT(B1040,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1040,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29511,98810.323029680876,0.13375000000000004,13215.880705219821]
[null,"DRY PINEY UNIT 26 BR","BEAR RIVER",{"$f":"IF(LEFT(B1041,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1041,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7622,25520.391790594276,0.13375000000000004,3413.3524019919855]
[null,"DRY PINEY UNIT 17 BR","BEAR RIVER",{"$f":"IF(LEFT(B1042,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1042,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31650,105972.23828028192,0.13375000000000004,14173.786869987711]
[null,"DRY PINEY UNIT 31 FR","FRONTIER",{"$f":"IF(LEFT(B1043,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1043,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6499,21760.302577679373,0.13375024338255648,2910.4457658426873]
[null,"DRY PINEY UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1044,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1044,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7059,23635.324803175674,0.13375024338255648,3161.2304448505201]
[null,"HOGSBACK ANNEX 12-2 FR","FRONTIER",{"$f":"IF(LEFT(B1045,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1045,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10955,36680.122286271355,0.13375000000000004,4905.9663557887952]
[null,"DRY PINEY UNIT 35 FR","FRONTIER",{"$f":"IF(LEFT(B1046,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1046,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},178957,599193.48644310934,0.13375024338255648,80142.274645008423]
["E HIAW (WY)","HIAWATHA UNIT 3 WAS","WASATCH",{"$f":"IF(LEFT(B1047,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1047,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6810,22801.609563624639,0.1925,4389.3098409977429]
[null,"HIAWATHA UNIT 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1048,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1048,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},19250,64453.889001435295,0.1925,12407.373632776294]
[null,"WW WILSON A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1049,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1049,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},137678,460980.91064621339,0.1925,88738.825299396078]
[null,"WW WILSON A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1050,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1050,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},166282,556754.36732138507,0.1925,107175.21570936663]
[null,"WW WILSON A 2 WAS","WASATCH",{"$f":"IF(LEFT(B1051,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1051,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41632,139394.50944975344,0.1925,26833.443069077537]
[null,"WW WILSON C 3 FT UN","FORT UNION",{"$f":"IF(LEFT(B1052,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1052,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10703,35836.362284798022,0.16249999999999998,5823.4088712796774]
[null,"WW WILSON B 4 FT UN RECOMP","FORT UNION",{"$f":"IF(LEFT(B1053,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1053,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10265,34369.827044141988,0.16249999999999998,5585.0968946730727]
[null,"MW NEWBERGER A 1 WAS","WASATCH",{"$f":"IF(LEFT(B1054,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1054,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6501,21766.999085627576,0.1925,4190.1473239833085]
[null,"MW NEWBERGER D 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1055,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1055,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7858,26310.579728482,0.16249999999999998,4275.4692058783248]
[null,"MW NEWBERGER A 3 WAS","WASATCH",{"$f":"IF(LEFT(B1056,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1056,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15422,51636.772788578448,0.1925,9940.078761801351]
[null,"MW NEWBERGER B 4 WAS","WASATCH",{"$f":"IF(LEFT(B1057,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1057,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},54279,181739.87746020293,0.16249999999999998,29532.730087282973]
[null,"MW NEWBERGER C 5 FT UN","FORT UNION",{"$f":"IF(LEFT(B1058,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1058,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28633,95870.556040420604,0.1925,18455.082037780965]
[null,"MW NEWBERGER A 6 FT UN","FORT UNION",{"$f":"IF(LEFT(B1059,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1059,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90378,302608.49767125811,0.1925,58252.135801717188]
[null,"MW NEWBERGER 7 FT UN","FORT UNION",{"$f":"IF(LEFT(B1060,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1060,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38652,129416.71260693387,0.1925,24912.717176834769]
[null,"MW NEWBERGER 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1061,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1061,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50910,170459.60982145823,0.16249999999999998,27699.686595986957]
["EMIGRANT SPR (WY)","HARRINGTON FEDERAL 1 FR","FRONTIER",{"$f":"IF(LEFT(B1062,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1062,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3302,11055.934622479965,0.15499975950490077,1713.6672075863005]
["FOGARTY CR (WY)","FOGARTY CREEK 1-32 FR","FRONTIER",{"$f":"IF(LEFT(B1063,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1063,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8714,29176.68513031206,0.14120951073665619,4120.0254321688381]
["GRANGER (WY)","GRANGER 1 FR","FRONTIER",{"$f":"IF(LEFT(B1064,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1064,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5340,17879.676221696856,0.16500000000000004,2950.1465765799821]
[null,"GRANGER 2 FR","FRONTIER",{"$f":"IF(LEFT(B1065,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1065,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4683,15679.873360712803,0.16500000000000004,2587.1791045176133]
["JOHNSON RDG (WY)","JOHNSON RIDGE 1 FT UN","FORT UNION",{"$f":"IF(LEFT(B1066,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1066,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},20327,68059.958531541561,0.125,8507.4948164426951]
[null,"JOHNSON RIDGE 2 FT UN","FORT UNION",{"$f":"IF(LEFT(B1067,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1067,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6774,22681.072420557022,0.18500000000000005,4195.9983978030505]
[null,"JOHNSON RIDGE 4 FT UN","FORT UNION",{"$f":"IF(LEFT(B1068,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1068,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16893,56562.054384480332,0.125,7070.2567980600415]
[null,"JOHNSON RIDGE 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1069,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1069,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},29109,97464.324932092466,0.125,12183.040616511558]
[null,"JOHNSON RIDGE 7 MESA","MESAVERDE",{"$f":"IF(LEFT(B1070,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1070,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4321,14467.80542208841,0.125,1808.4756777610512]
[null,"JOHNSON RIDGE 46-17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1071,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1071,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},396,1325.9085737438118,0.18500000000000005,245.29308614260523]
[null,"JOHNSON RIDGE 8 FT UN","FORT UNION",{"$f":"IF(LEFT(B1072,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1072,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},26891,90037.89761753747,0.125,11254.737202192184]
[null,"JOHNSON RIDGE 12 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1073,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1073,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14207,47568.644210046295,0.18500000000000005,8800.1991788585674]
[null,"JOHNSON RIDGE S90-17 TRANS","TRANSITION",{"$f":"IF(LEFT(B1074,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1074,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1177,3940.8949275163291,0.18500000000000005,729.06556159052104]
[null,"JOHNSON RIDGE S89-17 TRANS","MESAVERDE",{"$f":"IF(LEFT(B1075,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1075,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3176,10634.054621743298,0.18500000000000005,1967.3001050225107]
["KINNEY (WY)","PIONEER 3 MESA","MESAVERDE",{"$f":"IF(LEFT(B1076,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1076,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},37911,126935.65641212536,0.16001200762674619,20311.229221923037]
[null,"PIONEER 4 MESA","MESAVERDE",{"$f":"IF(LEFT(B1077,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1077,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},84901,284270.11065510951,0.16001200762674619,45486.631114201366]
[null,"KINNEY UNIT 2 DK","DAKOTA",{"$f":"IF(LEFT(B1078,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1078,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16060,53772.958824054585,0.17049203399779811,9167.8611239929123]
[null,"KINNEY UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1079,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1079,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},258688,866153.12405211909,0.1862399173944447,161312.28627440688]
[null,"KINNEY UNIT 5 DK","DAKOTA",{"$f":"IF(LEFT(B1080,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1080,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35283,118136.44496818916,0.17049203399779811,20141.322791895513]
[null,"KINNEY UNIT 13-1 NUGGET","NUGGET",{"$f":"IF(LEFT(B1081,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1081,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},18010,60302.054073550629,0.13375005666858894,8065.4031495697109]
[null,"KINNEY UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1082,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1082,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},85959,287812.56335970783,0.16001168927094148,46053.374456586724]
["LEUCITE HILLS (WY)","LEUCITE HILLS UNIT 1 FR","FRONTIER",{"$f":"IF(LEFT(B1083,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1083,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},10588,35451.31307777646,0.16500014076444472,5849.4716481175155]
[null,"LEUCITE HILLS UNIT 1 DK","DAKOTA",{"$f":"IF(LEFT(B1084,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1084,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6218,20819.443210957124,0.16500014076444472,3435.2110604452887]
[null,"LEUCITE HILLS UNIT 4 FR","FRONTIER",{"$f":"IF(LEFT(B1085,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1085,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1738,5819.2654069867294,0.16500014076444472,960.17961129847401]
[null,"LEUCITE HILLS UNIT 4 DK","DAKOTA",{"$f":"IF(LEFT(B1086,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1086,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5835,19537.061938876621,0.16500014076444472,3223.6179700383177]
[null,"LEUCITE HILLS UNIT 2 DK","DAKOTA",{"$f":"IF(LEFT(B1087,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1087,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1,3.3482539741005346,0.16500014076444472,0.55246237704169965]
["MID BAXTER (WY)","ES LAUZER A 1 FR","FRONTIER",{"$f":"IF(LEFT(B1088,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1088,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6590,22064.993689322524,0.15000000000000002,3309.7490533983791]
[null,"ES LAUZER B 2 DK","DAKOTA",{"$f":"IF(LEFT(B1089,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1089,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4151,13898.602246491319,0.15000000000000002,2084.7903369736982]
["NO BAXTER (WY)","GW CAPPERS A 2 DK","DAKOTA",{"$f":"IF(LEFT(B1090,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1090,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3947,13215.55843577481,0.15000000000000002,1982.3337653662218]
[null,"GW CAPPERS B 3 DK","DAKOTA",{"$f":"IF(LEFT(B1091,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1091,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1636,5477.7435016284744,0.15000000000000002,821.66152524427127]
[null,"NORTH BAXTER 14-1 MORR","MORRISON",{"$f":"IF(LEFT(B1092,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1092,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16484,55192.618509073211,0.15000000000000002,8278.8927763609827]
[null,"UP 11 19 104 A1 3 MORR","MORRISON",{"$f":"IF(LEFT(B1093,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1093,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7035,23554.966707797263,0.15000000000000002,3533.2450061695899]
[null,"UP 35 20 104 1 DK","DAKOTA",{"$f":"IF(LEFT(B1094,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1094,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},12318,41243.792452970389,0.15000000000000002,6186.5688679455588]
[null,"OF FEATHERSTONE 1 DK","DAKOTA",{"$f":"IF(LEFT(B1095,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1095,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},8130,27221.304809437348,0.17500000000000004,4763.7283416515374]
[null,"TERESA LAURUNEN 1 FR","FRONTIER",{"$f":"IF(LEFT(B1096,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1096,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},4148,13888.557484569017,0.15500000000000003,2152.7264101081978]
[null,"TERESA LAURUNEN 1 DK","DAKOTA",{"$f":"IF(LEFT(B1097,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1097,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3762,12596.13145056621,0.15500000000000003,1952.4003748377629]
[null,"UP 11 19 104 A1 1 DK","DAKOTA",{"$f":"IF(LEFT(B1098,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1098,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9085,30418.887354703358,0.15000000000000002,4562.8331032055048]
["PINEDALE(WY)","MESA UNIT 2 LANCE","LANCE",{"$f":"IF(LEFT(B1099,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1099,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13690,45837.596905436316,0.19807338666666668,9079.2080557212921]
[null,"MESA UNIT 3 LANCE","LANCE",{"$f":"IF(LEFT(B1100,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1100,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23730,{"$f":"D1100*E1100","v":79454.066805405688},0.15630809883457225,{"$f":"F1100*G1100","v":12419.314127028059}]
[null,"MESA UNIT 6 LANCE","LANCE",{"$f":"IF(LEFT(B1101,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1101,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30861,103330.4658947166,0.17636500160130178,18223.877782984953]
[null,"MESA UNIT 13-5 LANCE","LANCE",{"$f":"IF(LEFT(B1102,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1102,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},120561,403668.84737153456,0.20475464566929127,82653.071811289774]
[null,"MESA UNIT 7-7 LANCE","LANCE",{"$f":"IF(LEFT(B1103,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1103,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},108813,364333.55968380149,0.19589471514884155,71371.018893421759]
[null,"MESA UNIT 15-6 LANCE","LANCE",{"$f":"IF(LEFT(B1104,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1104,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},147907,495230.20054728776,0.19257007611565097,95366.517414160291]
[null,"STEWART POINT 5-20 LANCE","LANCE",{"$f":"IF(LEFT(B1105,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1105,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},76844,257293.22838578149,0.20839888000000001,53619.620627181073]
[null,"STEWART POINT 3-20D LANCE","LANCE",{"$f":"IF(LEFT(B1106,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1106,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},160407,537083.37522354443,0.20485650000000008,110025.02045648207]
[null,"STEWART POINT 7-20 LANCE","LANCE",{"$f":"IF(LEFT(B1107,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1107,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},78525,262921.64331624447,0.20485650000000008,53861.207624014256]
[null,"MESA UNIT 3-16D LANCE","LANCE",{"$f":"IF(LEFT(B1108,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1108,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50708,169783.26251868991,0.16404507072891669,27852.107308464718]
[null,"MESA UNIT 13-9D LANCE","LANCE",{"$f":"IF(LEFT(B1109,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1109,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},69918,234103.22136116118,0.17501400024029512,40971.341239556124]
[null,"STEWART POINT 14-20 LANCE","LANCE",{"$f":"IF(LEFT(B1110,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1110,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},178370,597228.06136031239,0.20485650000000008,122346.05035205888]
[null,"STEWART POINT 15-20D LANCE","LANCE",{"$f":"IF(LEFT(B1111,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1111,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},154965,518862.17709648935,0.20485650000000008,106292.28958236701]
[null,"MESA UNIT 3-7 LANCE","LANCE",{"$f":"IF(LEFT(B1112,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1112,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},146481,490455.59038022038,0.20456547539449055,100330.28100601531]
[null,"MESA UNIT 5-8 LANCE","LANCE",{"$f":"IF(LEFT(B1113,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1113,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},102997,344860.11457043275,0.20719855424441661,71454.517155557536]
[null,"MESA UNIT 11-16 LANCE","LANCE",{"$f":"IF(LEFT(B1114,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1114,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},52714,176499.85999073557,0.16253713216040649,28687.78106960743]
[null,"MESA UNIT 12-16 LANCE","LANCE",{"$f":"IF(LEFT(B1115,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1115,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46379,155288.6710648087,0.1601988918589527,24877.073022831766]
[null,"MESA UNIT 15-16 LANCE","LANCE",{"$f":"IF(LEFT(B1116,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1116,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47868,160274.2212322444,0.16568682570714235,26555.326958654852]
[null,"MESA UNIT 2-16D LANCE","LANCE",{"$f":"IF(LEFT(B1117,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1117,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27185,91022.28428592303,0.1605199381248949,14610.891441562959]
[null,"MESA UNIT 4-16D LANCE","LANCE",{"$f":"IF(LEFT(B1118,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1118,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43147,144467.11422051577,0.1584657683911174,22893.092262201353]
[null,"MESA UNIT 6-16 LANCE","LANCE",{"$f":"IF(LEFT(B1119,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1119,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25054,83887.1550671148,0.20850189518186457,17490.630812908388]
[null,"MESA UNIT 7-16D LANCE","LANCE",{"$f":"IF(LEFT(B1120,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1120,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},36608,122572.88148387238,0.1599278055266701,19602.811952796324]
[null,"MESA UNIT 14-6D LANCE","LANCE",{"$f":"IF(LEFT(B1121,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1121,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},187128,626552.06966548483,0.21087100972050571,132121.66757283342]
[null,"MESA UNIT 8-17 LANCE","LANCE",{"$f":"IF(LEFT(B1122,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1122,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68699,230021.69976673264,0.1657145062919787,38117.932413285853]
[null,"MESA UNIT 9-17D LANCE","LANCE",{"$f":"IF(LEFT(B1123,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1123,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},92103,308384.23577658151,0.16606230071798228,51210.995698215826]
[null,"MESA UNIT 4-8 LANCE","LANCE",{"$f":"IF(LEFT(B1124,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1124,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},125496,420192.4807337207,0.19599672780504607,82356.351272094122]
[null,"MESA UNIT 9-16 LANCE","LANCE",{"$f":"IF(LEFT(B1125,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1125,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},34162,114383.05226322246,0.17200788427431893,19674.786816635744]
[null,"MESA UNIT 10-16 LANCE","LANCE",{"$f":"IF(LEFT(B1126,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1126,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},31449,105299.23923148771,0.16606118067763384,17486.115991237471]
[null,"MESA UNIT 14-16 LANCE","LANCE",{"$f":"IF(LEFT(B1127,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1127,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38319,128301.74403355838,0.16702222123805621,21429.242277201447]
[null,"MESA UNIT 16-6D LANCE","LANCE",{"$f":"IF(LEFT(B1128,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1128,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},139092,465715.34176559158,0.19656010805424268,91541.057899963242]
[null,"MESA UNIT 9-7 LANCE","LANCE",{"$f":"IF(LEFT(B1129,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1129,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},123740,414312.94675520016,0.19640335556318378,81372.452995992004]
[null,"MESA UNIT 12-8 LANCE","LANCE",{"$f":"IF(LEFT(B1130,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1130,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136008,455389.32650946552,0.2118612219351633,96479.339170526422]
[null,"STEWART POINT 1-20D LANCE","LANCE",{"$f":"IF(LEFT(B1131,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1131,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136888,458335.79000667395,0.20485650000000008,93893.065765502237]
[null,"STEWART POINT 2-20 LANCE","LANCE",{"$f":"IF(LEFT(B1132,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1132,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},122352,409665.57023914863,0.20485650000000008,83922.65488969619]
[null,"MESA UNIT 1-7D LANCE","LANCE",{"$f":"IF(LEFT(B1133,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1133,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},120806,404489.16959518916,0.19427508367142873,78582.167267292098]
[null,"MESA UNIT 2-7D LANCE","LANCE",{"$f":"IF(LEFT(B1134,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1134,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},166980,559091.4485953073,0.19928023737952127,111415.87659293326]
[null,"MESA UNIT 6-7D LANCE","LANCE",{"$f":"IF(LEFT(B1135,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1135,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},147196,492849.59197170229,0.21336936707095838,105159.0055001822]
[null,"MESA UNIT 8-7D LANCE","MESAVERDE",{"$f":"IF(LEFT(B1136,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1136,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},179105,599689.02803127631,0.19820366324668995,118860.5621646459]
[null,"MESA UNIT 10-7D LANCE","LANCE",{"$f":"IF(LEFT(B1137,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1137,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},207816,695820.74788167665,0.21459404564900905,149318.98933444812]
[null,"MESA UNIT 11A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1138,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1138,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32600,109153.07955567742,0.15598881469780587,17026.65950050543]
[null,"MESA UNIT 5A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1139,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1139,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32318,108208.87193498107,0.15794572419634748,17091.128642240405]
[null,"MESA UNIT 1A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1140,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1140,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136547,457194.03540150571,0.19935842349779073,91145.482130237302]
[null,"MESA UNIT 2A-7D LANCE","LANCE",{"$f":"IF(LEFT(B1141,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1141,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},143730,481244.54369746981,0.1923927910503688,92587.980939717381]
[null,"MESA UNIT 6A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1142,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1142,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},51937,173898.26665285946,0.1577039958484692,27424.451522278538]
[null,"MESA UNIT 10A-16 LANCE","LANCE",{"$f":"IF(LEFT(B1143,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1143,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47645,159527.56059601996,0.17314277563908706,27621.044632527548]
[null,"MESA UNIT 12B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1144,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1144,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},72500,242748.41312228877,0.16178215508277546,39272.361417847766]
[null,"MESA UNIT 13A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1145,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1145,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},44301,148330.99930662778,0.16207701499726726,24041.04559917995]
[null,"MESA UNIT 14A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1146,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1146,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40097,134254.93959950915,0.16990476815254588,22810.554385988653]
[null,"STEWART POINT 4-29D LANCE","LANCE",{"$f":"IF(LEFT(B1147,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1147,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59725,199974.46860315444,0.20485650000000008,40966.069727402122]
[null,"MESA UNIT 13AA-16D LANCE","LANCE",{"$f":"IF(LEFT(B1148,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1148,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},71334,238844.34898848753,0.1754845382200193,41913.490288705871]
[null,"MESA UNIT 4D-16D LANCE","LANCE",{"$f":"IF(LEFT(B1149,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1149,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39844,133407.83134406171,0.15967293202475283,21301.619585770055]
[null,"MESA UNIT 12A-16D LANCE","LANCE",{"$f":"IF(LEFT(B1150,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1150,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46376,155278.62630288641,0.15974326246146506,24804.714356157736]
[null,"MESA UNIT 14B-16D LANCE","LANCE",{"$f":"IF(LEFT(B1151,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1151,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41275,138199.18278099957,0.16153743228329803,22324.341130092846]
[null,"MESA UNIT 7C-16D LANCE","LANCE",{"$f":"IF(LEFT(B1152,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1152,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38626,129329.65800360726,0.15735119738488698,20350.176544245533]
[null,"MESA UNIT 9B-7D LANCE","LANCE",{"$f":"IF(LEFT(B1153,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1153,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},166991,559128.27938902238,0.20871669522772118,116699.40668243873]
[null,"MESA UNIT 4D1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1154,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1154,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},172261,576773.57783253223,0.20782367996478848,119867.2074516142]
[null,"MESA UNIT 5B1-8 LANCE","LANCE",{"$f":"IF(LEFT(B1155,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1155,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},136072,455603.61476380797,0.19729497019716721,89888.301596547142]
[null,"STEWART POINT 4B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1156,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1156,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},16158,54101.087713516441,0.20485650000000008,11082.959475183985]
[null,"STEWART POINT 4A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1157,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1157,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},66689,223291.70927879054,0.20485650000000008,45742.758041870569]
[null,"STEWART POINT 4C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1158,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1158,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},11650,39007.15879827123,0.20485650000000008,7990.8700263580531]
[null,"MESA UNIT 6D3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1159,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1159,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},39377,131844.19673815675,0.16022280630141666,21124.447195943561]
[null,"MESA UNIT 6B3-16 LANCE","LANCE",{"$f":"IF(LEFT(B1160,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1160,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28460,95291.30810290121,0.1759151494169669,16763.184703060095]
[null,"MESA UNIT 5D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1161,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1161,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38852,130086.36340175397,0.16005531480111326,20821.013845599751]
[null,"MESA UNIT 5C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1162,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1162,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},38840,130046.18435406477,0.15789094556434755,20533.115014698746]
[null,"MESA UNIT 14D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1163,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1163,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},67254,225183.47277415736,0.17238788793584589,38818.903269596041]
[null,"MESA UNIT 14C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1164,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1164,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},78235,{"$f":"D1164*E1164","v":261950.64966375532},0.17452689709603181,{"$f":"F1164*G1164","v":45717.434078104903}]
[null,"STEWART POINT 1C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1165,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1165,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},67503,226017.18801370839,0.20485650000000008,46301.090076330271]
[null,"STEWART POINT 8B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1166,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1166,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},81203,271888.26745888573,0.20485650000000008,55698.078862691247]
[null,"STEWART POINT 8B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1167,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1167,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59960,200761.30828706807,0.20485650000000008,41127.258951109776]
[null,"MESA UNIT 8D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1168,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1168,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},84206,281943.07414310961,0.17607947581382705,49644.388704457713]
[null,"MESA UNIT 4C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1169,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1169,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79523,266263.20078239683,0.15958891047025414,42492.654111185228]
[null,"MESA UNIT 5B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1170,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1170,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},75457,252649.20012370404,0.15798687529184152,39915.257672527143]
[null,"MESA UNIT 8A1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1171,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1171,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},93650,313563.98467451509,0.17026424616129807,53388.73547393913]
[null,"MESA UNIT 8B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1172,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1172,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},120778,404395.41848391434,0.17136267377295025,69298.280172934712]
[null,"MESA UNIT 8D1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1173,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1173,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},98931,331246.11391174002,0.1761550632397326,58350.680144038233]
[null,"MESA UNIT 4C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1174,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1174,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90574,303264.75545018184,0.17266711947950014,52363.851763237937]
[null,"MESA UNIT 5B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1175,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1175,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},82725,276984.3100074667,0.15943483936688191,44160.948973187078]
[null,"STEWART POINT 7D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1176,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1176,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},242005,810294.20300219988,0.20485650000000008,165994.03439732021]
[null,"STEWART POINT 8C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1177,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1177,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},110587,370273.36223385582,0.20485650000000008,75852.905030459908]
[null,"STEWART POINT 8C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1178,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1178,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},101500,339847.77837120427,0.20485650000000008,69620.026409900631]
[null,"STEWART POINT 8D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1179,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1179,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60023,200972.24828743638,0.20485650000000008,41170.471381295225]
[null,"STEWART POINT 1C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1180,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1180,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61987,207548.21909256984,0.20485650000000008,42517.601744537053]
[null,"STEWART POINT 1D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1181,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1181,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},81997,274546.78111432155,0.20485650000000008,56242.692665346032]
[null,"STEWART POINT 8A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1182,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1182,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},62410,208964.53052361438,0.20485650000000008,42807.742347210828]
[null,"STEWART POINT 4B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1183,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1183,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80299,268861.4458662988,0.20485650000000008,55078.014785109459]
[null,"STEWART POINT 4C4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1184,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1184,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49323,165145.93076456068,0.20485650000000008,33831.217365670236]
[null,"STEWART POINT 4D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1185,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1185,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79119,264910.50617686019,0.20485650000000008,54268.63910861998]
[null,"STEWART POINT 5A3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1186,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1186,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},78882,264116.96998499834,0.20485650000000008,54106.078061731838]
[null,"STEWART POINT 5B3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1187,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1187,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60098,201223.36733549394,0.20485650000000008,41221.914750563628]
[null,"STEWART POINT 5B4-20 LANCE","LANCE",{"$f":"IF(LEFT(B1188,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1188,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46093,154331.07042821593,0.20485650000000008,31615.722929177828]
[null,"MESA UNIT 9B1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1189,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1189,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},125679,420805.21121098107,0.17081384119628421,71879.354522361347]
[null,"MESA UNIT 9C1-17 LANCE","LANCE",{"$f":"IF(LEFT(B1190,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1190,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},149326,499981.37293653644,0.17544098695610069,87717.225527652205]
[null,"MESA UNIT 7D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1191,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1191,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61958,207451.11972732091,0.15996689584756185,33185.311662880427]
[null,"MESA UNIT 8A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1192,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1192,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},96663,323652.27389847999,0.18261355933738635,59103.293724240095]
[null,"MESA UNIT 9B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1193,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1193,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90565,303234.62116441492,0.17680775301784224,53614.232005296828]
[null,"MESA UNIT 10A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1194,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1194,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},35007,117212.32687133741,0.15973186745092083,18722.543859426474]
[null,"MESA UNIT 10B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1195,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1195,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},33644,112648.65670463839,0.15934556457447613,17950.06380115695]
[null,"MESA UNIT 11D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1196,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1196,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61003,204253.53718205492,0.16130773545836821,32947.675542198893]
[null,"MESA UNIT 15A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1197,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1197,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},98294,329113.27613023797,0.17985397681021864,59192.331533062905]
[null,"MESA UNIT 15B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1198,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1198,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},57905,193880.64637029145,0.18091577485149929,35076.067366790798]
[null,"STEWART POINT 9C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1199,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1199,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},306407,1025928.4554422225,0.20485650000000008,210168.11263229974]
[null,"STEWART POINT 10D3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1200,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1200,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},303682,1016804.4633627986,0.20485650000000008,208299.00354888121]
[null,"STEWART POINT 13C3-20 LANCE","LANCE",{"$f":"IF(LEFT(B1201,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1201,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49738,166535.4561638124,0.20485650000000008,34115.870675622049]
[null,"MESA UNIT 4D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1202,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1202,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77952,261003.09378908487,0.15917334094312435,41544.734434900267]
[null,"MESA UNIT 5A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1203,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1203,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61645,206403.11623342746,0.15911708033041702,32842.261226162678]
[null,"MESA UNIT 11C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1204,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1204,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},74710,250148.05440505093,0.16130474217446553,40350.067421250918]
[null,"MESA UNIT 12D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1205,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1205,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},73519,246160.28392189721,0.16348451164052363,40243.393802264007]
[null,"MESA UNIT 10C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1206,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1206,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},62258,208455.59591955109,0.1605168577514294,33460.637237708033]
[null,"MESA UNIT 9C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1207,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1207,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},72306,242098.85185131326,0.1831777010835611,44347.111117093205]
[null,"MESA UNIT 7D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1208,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1208,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},63379,212208.98862451778,0.15960687091275752,33870.012653920239]
[null,"MESA UNIT 10A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1209,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1209,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},52562,175990.92538667229,0.15891728232064015,27967.999575544516]
[null,"MESA UNIT 11D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1210,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1210,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},46911,157069.94217903019,0.15862030005683414,24914.481358347355]
[null,"MESA UNIT 10D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1211,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1211,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},57651,193030.18986086993,0.1771839574301742,34201.852943046819]
[null,"MESA UNIT 10B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1212,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1212,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59427,198976.68891887247,0.16017168344014432,31870.431229481714]
[null,"MESA UNIT 7C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1213,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1213,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},58576,196127.32478691291,0.15910847331523956,31205.519222247854]
[null,"MESA UNIT 7A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1214,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1214,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},65878,220576.27530579502,0.16007342292277119,35308.399403754134]
[null,"MESA UNIT 7B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1215,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1215,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},105569,353471.82379181933,0.16181508201595257,57197.072157201583]
[null,"MESA UNIT 6A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1216,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1216,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},104111,348590.06949758076,0.162176954883126,56533.275973614909]
[null,"MESA UNIT 7B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1217,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1217,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},93445,312877.59260982444,0.15867002087459195,49644.294150592919]
[null,"MESA UNIT 5D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1218,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1218,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68854,230540.67913271821,0.16025139484512829,36944.465399561253]
[null,"MESA UNIT 6D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1219,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1219,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},49851,166913.80886288575,0.15816184986510651,26399.396777784819]
[null,"MESA UNIT 11B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1220,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1220,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},74346,248929.28995847836,0.16041605958495306,39932.255810419323]
[null,"MESA UNIT 11B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1221,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1221,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},84463,282803.57541445346,0.16064526514322411,45431.055355906654]
[null,"MESA UNIT 14B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1222,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1222,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},55520,185895.06064206167,0.173422907174996,32238.461846018516]
[null,"MESA UNIT 14C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1223,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1223,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41875,140208.13516545988,0.17146607506095693,24040.93862843754]
[null,"MESA UNIT 13D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1224,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1224,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},92002,308046.06212519738,0.1756062868827854,54094.825158669744]
[null,"MESA UNIT 14A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1225,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1225,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},67265,225220.30356787247,0.17327562120691622,39025.188009133351]
[null,"MESA UNIT 2A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1226,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1226,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},110212,369017.7669935681,0.18576902538013132,68552.070922347542]
[null,"MESA UNIT 2A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1227,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1227,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},92645,310198.98943054402,0.18216038388072869,56505.966994082002]
[null,"MESA UNIT 2B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1228,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1228,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},91171,{"$f":"D1228*E1228","v":305263.66307271982},0.16378275134862583,{"$f":"F1228*G1228","v":49996.922624809966}]
[null,"MESA UNIT 2B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1229,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1229,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},68572,229596.47151202185,0.16524612513966322,37939.927263100682]
[null,"MESA UNIT 3A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1230,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1230,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},138736,464523.36335081176,0.16242437749182945,75449.918122666495]
[null,"MESA UNIT 14D1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1231,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1231,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},100655,337018.50376308931,0.17877525146635012,60250.567759059355]
[null,"MESA UNIT 15C2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1232,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1232,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},94346,315894.36944048904,0.1773400464424445,56020.722147483044]
[null,"MESA UNIT 15C1-9 LANCE","LANCE",{"$f":"IF(LEFT(B1233,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1233,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80905,270890.48777460377,0.18003003032103088,48768.422727740763]
[null,"MESA UNIT 9D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1234,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1234,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},190202,636844.60238186992,0.17902400799732002,114010.47318986196]
[null,"MESA UNIT 9D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1235,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1235,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},120968,405031.58673899347,0.17950338988222725,72704.542829026686]
[null,"MESA UNIT 9A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1236,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1236,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},275433,922219.63684843259,0.1785189757718422,164633.70500686244]
[null,"MESA UNIT 15A2-9 LANCE","LANCE",{"$f":"IF(LEFT(B1237,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1237,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},28427,95180.815721755891,0.18247319533204695,17367.947579059528]
[null,"MESA UNIT 10D4-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1238,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1238,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},98952,331316.42724519607,0.17564123670606832,58192.827022382349]
[null,"MESA UNIT 12C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1239,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1239,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},208281,697377.68597963348,0.17814795909463726,124236.41147541253]
[null,"MESA UNIT 12D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1240,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1240,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},234879,786434.54518275952,0.18474765965335066,145291.94169306208]
[null,"MESA UNIT 13B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1241,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1241,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},392757,1315050.1861058036,0.17908837804037789,235510.20487138545]
[null,"MESA UNIT 13B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1242,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1242,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},487158,1631128.7095148682,0.18014543642253578,293840.39323688351]
[null,"MESA UNIT 9D2-17 LANCE","LANCE",{"$f":"IF(LEFT(B1243,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1243,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},450653,1508900.6981903282,0.17757560810749098,267943.95905496523]
[null,"MESA UNIT 9A2-17 LANCE","FORT UNION",{"$f":"IF(LEFT(B1244,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1244,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},267912,897037.41870922246,0.17748195154366289,159207.95168020265]
[null,"MESA UNIT 12B1-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1245,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1245,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},175228,586707.84737368848,0.15885288079212032,93200.231738654053]
[null,"PINEDALE UNIT 8 LANCE","LANCE",{"$f":"IF(LEFT(B1246,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1246,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30,100.44761922301603,0.20485650000000008,20.577347707359792]
[null,"MESA UNIT 15A1R-16 LANCE","LANCE",{"$f":"IF(LEFT(B1247,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1247,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},163310,546803.35651035828,0.18111107465135354,99032.14352055818]
[null,"MESA UNIT 15C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1248,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1248,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},176532,591073.97055591561,0.17955864802179736,106132.44303389586]
[null,"MESA UNIT 15D2-16 LANCE ","LANCE",{"$f":"IF(LEFT(B1249,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1249,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},282581,946152.95625530311,0.181607177185064,171828.16757082895]
[null,"MESA UNIT 13C1-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1250,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1250,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},326083,1091808.7006366246,0.18495113258938817,201931.25575369198]
[null,"MESA UNIT 13C2-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1251,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1251,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},489745,1639790.6425458663,0.17712108905794205,290441.5044347464]
[null,"MESA UNIT 10C4-16 LANCE","FORT UNION",{"$f":"IF(LEFT(B1252,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1252,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},172029,575996.78291054082,0.17855998309987034,102849.97582208585]
[null,"MESA UNIT 8C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1253,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1253,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},190442,637648.18333565397,0.17546622337055384,111885.71856900172]
[null,"MESA UNIT 8B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1254,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1254,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},176560,591167.72166719043,0.17738547087789572,104864.56467574737]
[null,"MESA UNIT 8C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1255,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1255,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},239668,802469.33346472692,0.18403300870464531,147680.84583072501]
[null,"MESA UNIT 8D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1256,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1256,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},227397,761382.90894853929,0.17622084113564307,134171.53664121433]
[null,"MESA UNIT 9A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1257,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1257,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},242902,813297.58681696805,0.18022936255530966,146580.10563979376]
[null,"MESA UNIT 9B2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1258,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1258,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},100380,336097.73392021167,0.18173543231766565,61080.866974977427]
[null,"MESA UNIT 6B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1259,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1259,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},41348,138443.60532110892,0.18896114477282094,26160.462147953345]
[null,"MESA UNIT 3D2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1260,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1260,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},87839,294107.28083101683,0.18307121068301388,53842.575972423409]
[null,"MESA UNIT 3D1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1261,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1261,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},76587,256432.72711443764,0.18169261896901806,46591.933778789702]
[null,"MESA UNIT 2C2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1262,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1262,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},61101,204581.66607151675,0.1846830045537258,37782.756766694736]
[null,"MESA UNIT 3A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1263,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1263,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},78211,261870.29156837691,0.18286075963145965,47885.800441105224]
[null,"MESA UNIT 3B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1264,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1264,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},90734,303800.47608603793,0.16474805156609976,50050.536500028233]
[null,"MESA UNIT 4A1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1265,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1265,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},65882,220589.66832169142,0.18101983811482261,39931.106049394999]
[null,"MESA UNIT 4B1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1266,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1266,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},50633,169532.14347063238,0.21466545922601415,36392.695431693814]
[null,"MESA UNIT 4A2-16 LANCE","LANCE",{"$f":"IF(LEFT(B1267,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1267,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},60845,203724.51305414701,0.18168853463455567,37014.408245946375]
[null,"MESA UNIT 3C1-16 LANCE","LANCE",{"$f":"IF(LEFT(B1268,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1268,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59736,200011.29939686952,0.18658523917291631,37319.156135250669]
["SHUTE CR (WY)","SHUTE CREEK UNIT 2 FR","FRONTIER",{"$f":"IF(LEFT(B1269,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1269,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},303,1014.520954152462,0.17824512805559603,180.83341738799106]
[null,"SHUTE CREEK UNIT 3 FR","FRONTIER",{"$f":"IF(LEFT(B1270,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1270,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59,197.54698447193155,0.17824512805559603,35.211787544196277]
[null,"SHUTE CREEK UNIT 23 FR","FRONTIER",{"$f":"IF(LEFT(B1271,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1271,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},275,920.76984287764697,0.17781543419078832,163.72708940107273]
[null,"SHUTE CREEK UNIT 17 FR","FRONTIER",{"$f":"IF(LEFT(B1272,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1272,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},13,43.52730166330695,0.17823297856830436,7.7580006244923068]
[null,"SHUTE CREEK UNIT 29 FR","FRONTIER",{"$f":"IF(LEFT(B1273,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1273,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},268,897.33206505894327,0.17781543419078832,159.55949076177271]
[null,"SHUTE CREEK UNIT 37 FR","FRONTIER",{"$f":"IF(LEFT(B1274,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1274,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},69,231.02952421293688,0.17782685389669012,41.083253448035755]
[null,"SHUTE CREEK UNIT 40 FR","FRONTIER",{"$f":"IF(LEFT(B1275,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1275,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},473,1583.724129749553,0.17823297856830436,282.27186887575857]
[null,"SHUTE CREEK UNIT 43 FR","PHOSPHORIA",{"$f":"IF(LEFT(B1276,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1276,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},7,23.437777818703744,0.17824512805559603,4.1776697086334567]
[null,"SHUTE CREEK UNIT 44 FR","FRONTIER",{"$f":"IF(LEFT(B1277,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1277,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},153,512.28285803738174,0.17824512805559603,91.311923631559836]
[null,"SHUTE CREEK UNIT 14 FR","FRONTIER",{"$f":"IF(LEFT(B1278,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1278,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1051,3519.0149267796619,0.17823297856830436,627.20451202626259]
[null,"SHUTE CREEK UNIT 4-20E FR","FRONTIER",{"$f":"IF(LEFT(B1279,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1279,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},729,2440.8771471192899,0.17824512805559603,435.07445965625573]
[null,"SHUTE CREEK UNIT 50-31 FR","FRONTIER",{"$f":"IF(LEFT(B1280,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1280,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},706,2363.8673057149776,0.17823297856830436,421.31911083781301]
[null,"SHUTE CREEK UNIT 15-12 FR","MESAVERDE",{"$f":"IF(LEFT(B1281,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1281,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},201,672.99904879420751,0.17781543419078832,119.66961807132955]
[null,"SHUTE CREEK UNIT 5-01 FR","FRONTIER",{"$f":"IF(LEFT(B1282,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1282,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},413,1382.8288913035208,0.17782685389669012,245.90411121795316]
[null,"SHUTE CREEK UNIT 45 FR","FRONTIER",{"$f":"IF(LEFT(B1283,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1283,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},15,50.223809611508017,0.17782685389669012,8.9311420539208175]
[null,"SHUTE CREEK UNIT 15 FR","FRONTIER",{"$f":"IF(LEFT(B1284,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1284,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},55,184.1539685755294,0.17823297856830436,32.822310334390529]
[null,"SHUTE CREEK UNIT 19 FR","FRONTIER",{"$f":"IF(LEFT(B1285,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1285,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},85,284.60158779854544,0.17823297856830436,50.725388698603538]
[null,"SHUTE CREEK UNIT 34 FR","FRONTIER",{"$f":"IF(LEFT(B1286,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1286,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},105,351.56666728055615,0.17781543419078832,62.513979589500508]
["SO BAXTER (WY)","WE MULLEN A 2 FR","FRONTIER",{"$f":"IF(LEFT(B1287,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1287,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1152,3857.1885781638157,0.15428999492234111,595.12560613940718]
[null,"SL 10 17 104 1 FR","FRONTIER",{"$f":"IF(LEFT(B1288,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1288,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30427,101877.32366995697,0.15428999492234111,15718.651751739362]
["TIERNEY (WY)","C G ROAD 15-130 MESA","MESAVERDE",{"$f":"IF(LEFT(B1289,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1289,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},5809,19450.007335550006,0.15920749279538904,3096.5869027448416]
["TRAIL (WY)","TRAIL UNIT 6 MESA","MESAVERDE",{"$f":"IF(LEFT(B1290,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1290,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},17,56.92031755970909,0.13524037536921907,7.6979251129102089]
[null,"TRAIL UNIT 8 MESA","MESAVERDE",{"$f":"IF(LEFT(B1291,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1291,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},14411,48251.688020762806,0.13524037536921907,6525.5764001264133]
[null,"TRAIL UNIT 13 MESA","MESAVERDE",{"$f":"IF(LEFT(B1292,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1292,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},40305,{"$f":"D1292*E1292","v":134951.37642612203},0.13524037536921907,{"$f":"F1292*G1292","v":18250.874804461524}]
[null,"TRAIL UNIT 17 MESA","MESAVERDE",{"$f":"IF(LEFT(B1293,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1293,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},51833,173550.048239553,0.13524037536921907,23470.973669263225]
[null,"TRAIL UNIT 18 MESA","MESAVERDE",{"$f":"IF(LEFT(B1294,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1294,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},109429,366396.08413184743,0.13524037536921907,49551.543951803018]
[null,"TRAIL UNIT 20 MESA","MESAVERDE",{"$f":"IF(LEFT(B1295,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1295,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42512,142340.97294696193,0.13770523751522534,19601.097487809657]
[null,"TRAIL UNIT 21 MESA CC/TRAIL","MESAVERDE",{"$f":"IF(LEFT(B1296,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1296,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1238,4145.138419936462,0.13524037536921907,560.59007586957875]
[null,"TRAIL UNIT 22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1297,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1297,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},80531,269638.24078829016,0.13524037536921907,36465.976898104236]
[null,"TRAIL UNIT 23W MESA","MESAVERDE",{"$f":"IF(LEFT(B1298,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1298,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},79810,267224.14967296366,0.13524037536921907,36139.494309491987]
[null,"TRAIL UNIT 25W MESA","MESAVERDE",{"$f":"IF(LEFT(B1299,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1299,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},77611,259861.3391839166,0.13524037536921907,35143.745055180836]
[null,"TRAIL UNIT 03C-10J MESA","MESAVERDE",{"$f":"IF(LEFT(B1300,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1300,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},59979,200824.92511257596,0.13524037536921907,27159.638255720081]
[null,"TRAIL UNIT 4D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1301,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1301,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},100095,335143.481537593,0.13770523751522534,46151.012726813788]
[null,"TRAIL UNIT 07A-03J MESA","MESAVERDE",{"$f":"IF(LEFT(B1302,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1302,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},56686,189799.1247758629,0.13524037536921907,25668.504879436947]
[null,"TRAIL UNIT 16C-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1303,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1303,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},328786,1100859.0311286184,0.13524037536921907,148880.58859842917]
[null,"TRAIL UNIT 3C-15D MESA","MESAVERDE",{"$f":"IF(LEFT(B1304,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1304,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},122378,409752.62484247523,0.13524037536921907,55415.098792219149]
[null,"TRAIL UNIT 16D-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1305,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1305,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},119286,399399.82355455635,0.13524037536921907,54014.982059918068]
[null,"TRAIL UNIT 11B-3D MESA","MESAVERDE",{"$f":"IF(LEFT(B1306,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1306,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},294038,984513.90203657304,0.13524037536921907,133146.02966764072]
[null,"TRAIL UNIT 14D-3W MESA","MESAVERDE",{"$f":"IF(LEFT(B1307,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1307,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},218687,732219.61683412362,0.13524037536921907,99025.655833352634]
[null,"TRAIL UNIT 8C-16D MESA","MESAVERDE",{"$f":"IF(LEFT(B1308,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1308,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},271152,907885.76158530812,0.13524037536921907,122782.8111891664]
[null,"TRAIL UNIT 1D-16W MESA","MESAVERDE",{"$f":"IF(LEFT(B1309,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1309,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},194775,652156.16780543164,0.13524037536921907,88197.844933357992]
[null,"TRAIL UNIT 1B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1310,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1310,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},183676,614993.89694688981,0.13541854348367693,83281.577775898331]
[null,"TRAIL UNIT 8C-21W MESA","MESAVERDE",{"$f":"IF(LEFT(B1311,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1311,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},176202,589969.04674446245,0.13541854348367693,79892.749010588421]
[null,"TRAIL UNIT 7B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1312,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1312,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},190108,636529.86650830437,0.13541854348367693,86197.947406413892]
[null,"TRAIL UNIT 10B-21D MESA","MESAVERDE",{"$f":"IF(LEFT(B1313,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1313,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},234420,784897.69660864735,0.13541854348367693,106289.70285843598]
[null,"TRAIL UNIT 4C-22D MESA","MESAVERDE",{"$f":"IF(LEFT(B1314,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1314,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},385514,1290798.7825713935,0.13541854348367693,174798.0910663215]
[null,"TRAIL UNIT 5D-22D MESA","MESAVERDE",{"$f":"IF(LEFT(B1315,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1315,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},227145,760539.14894706593,0.13541854348367693,102991.1038127269]
[null,"TRAIL UNIT 2 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1316,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1316,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},70704,236734.94898480418,0.13523994172718318,32016.0207054926]
[null,"TRAIL UNIT 3 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1317,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1317,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},149570,500798.34690621693,0.13524012922529866,67728.033151412717]
[null,"TRAIL UNIT 4 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1318,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1318,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},229644,768906.43562834314,0.13523994172718318,103986.86154803325]
[null,"TRAIL UNIT 6 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1319,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1319,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},111895,374652.87843197933,0.13523994172718318,50668.033447062327]
[null,"TRAIL UNIT 12 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1320,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1320,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},211582,708430.27234813932,0.13523994172718318,95808.068750134873]
[null,"TRAIL UNIT 15 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1321,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1321,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},256246,857976.68784736563,0.13524037536921907,116033.08932251703]
[null,"TRAIL UNIT 16 UPPER MESA","MESAVERDE",{"$f":"IF(LEFT(B1322,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1322,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},190820,638913.82333786401,0.13523994172718318,86406.66823690453]
[null,"TRAIL UNIT 21 UPPER MESA","UPPER MESA",{"$f":"IF(LEFT(B1323,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1323,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},178735,598450.17406085902,0.13523994172718318,80934.366666613205]
[null,"TRAIL UNIT 28 MESA","MESAVERDE",{"$f":"IF(LEFT(B1324,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1324,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},214291,717500.69236397767,0.13523994172718318,97034.751824517924]
[null,"TRAIL UNIT 26 MESA","MESAVERDE",{"$f":"IF(LEFT(B1325,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1325,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},230344,771250.21341021359,0.13523994172718318,104303.83391867488]
[null,"TRAIL UNIT 27 MESA","MESAVERDE",{"$f":"IF(LEFT(B1326,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1326,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},117136,392201.0775102402,0.13523994172718318,53041.250867823335]
[null,"TRAIL UNIT 29 MESA","MESAVERDE",{"$f":"IF(LEFT(B1327,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1327,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},155961,522197.03805469349,0.13523994172718318,70621.896996624404]
[null,"TRAIL UNIT 6-22W MESA","MESAVERDE",{"$f":"IF(LEFT(B1328,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1328,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},250424,838483.15321015229,0.13879679143874571,116378.77134101138]
[null,"TRAIL UNIT 1B-9D MESA","MESAVERDE",{"$f":"IF(LEFT(B1329,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1329,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},177199,593307.25595664058,0.13523994172718318,80238.838721891021]
[null,"TRAIL UNIT 9D-4D MESA","MESAVERDE",{"$f":"IF(LEFT(B1330,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1330,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},208398,697769.43169460318,0.13523994172718318,94366.297281387859]
[null,"TRAIL UNIT 70 MESA","MESAVERDE",{"$f":"IF(LEFT(B1331,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1331,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},144410,483521.3563998582,0.13540884456969426,65473.068194876141]
[null,"TRAIL UNIT 7C-10W MESA","MESAVERDE",{"$f":"IF(LEFT(B1332,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1332,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},134956,451866.96332871175,0.13523994172718318,61110.461789014196]
[null,"TRAIL UNIT 46 MESA","MESAVERDE",{"$f":"IF(LEFT(B1333,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1333,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},164499,550784.43048556382,0.13523994172718318,74488.054283107427]
[null,"TRAIL UNIT 47 MESA","MESAVERDE",{"$f":"IF(LEFT(B1334,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1334,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},140370,469994.41034449206,0.13523994172718318,63562.016667090924]
[null,"TRAIL UNIT 48 MESA","MESAVERDE",{"$f":"IF(LEFT(B1335,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1335,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},145964,488724.54307561042,0.13523994172718318,66095.078726189779]
[null,"TRAIL UNIT 52 MESA","MESAVERDE",{"$f":"IF(LEFT(B1336,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1336,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},145671,487743.504661199,0.13523994172718318,65962.40314819265]
[null,"TRAIL UNIT 132 MESA","MESAVERDE",{"$f":"IF(LEFT(B1337,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1337,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},138749,464566.89065247506,0.13523994172718318,62827.999220219404]
[null,"TRAIL UNIT 37 MESA","MESAVERDE",{"$f":"IF(LEFT(B1338,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1338,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23625,79102.500138125135,0.13523994172718318,10697.817509154542]
[null,"TRAIL UNIT 38 MESA","MESAVERDE",{"$f":"IF(LEFT(B1339,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1339,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25473,85290.073482262917,0.13523994172718318,11534.624567648409]
[null,"TRAIL UNIT 50 MESA","MESAVERDE",{"$f":"IF(LEFT(B1340,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1340,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},43987,147279.64755876022,0.13523994172718318,19918.090953446808]
[null,"TRAIL UNIT 51 MESA","MESAVERDE",{"$f":"IF(LEFT(B1341,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1341,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},47377,158630.22853096103,0.13523994172718318,21453.142862696921]
[null,"TRAIL UNIT 57 MESA","MESAVERDE",{"$f":"IF(LEFT(B1342,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1342,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45709,153045.34090216135,0.13523994172718318,20697.842985225183]
[null,"TRAIL UNIT 61 MESA","MESAVERDE",{"$f":"IF(LEFT(B1343,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1343,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},30457,101977.77128917999,0.13523994172718318,13791.467846616715]
[null,"TRAIL UNIT 62 MESA","MESAVERDE",{"$f":"IF(LEFT(B1344,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1344,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},42007,140650.10469004116,0.13523994172718318,19021.511962203378]
[null,"TRAIL UNIT 63 MESA","MESAVERDE",{"$f":"IF(LEFT(B1345,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1345,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},45592,152653.59518719156,0.13523994172718318,20644.863317560797]
[null,"TRAIL UNIT 64 MESA","MESAVERDE",{"$f":"IF(LEFT(B1346,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1346,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},32108,107505.73860041997,0.13523994172718318,14539.069823658583]
[null,"TRAIL UNIT 74 MESA","MESAVERDE",{"$f":"IF(LEFT(B1347,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1347,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},24850,83204.11125639829,0.13523994172718318,11252.519157777371]
[null,"TRAIL UNIT 75 MESA","MESAVERDE",{"$f":"IF(LEFT(B1348,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1348,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25115,84091.398559534922,0.13523994172718318,11372.515840948838]
[null,"TRAIL UNIT 93 MESA","MESAVERDE",{"$f":"IF(LEFT(B1349,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1349,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},25942,86860.404596116074,0.13523994172718318,11746.996055978292]
[null,"TRAIL UNIT 94 MESA","MESAVERDE",{"$f":"IF(LEFT(B1350,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1350,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},23818,79748.713155126534,0.13523994172718318,10785.211319917158]
["JACKKNIFE SPR (WY)","JACKKNIFE SPRINGS 6 BLAIR","BLAIR",{"$f":"IF(LEFT(B1351,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1351,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},1323,4429.7400077350076,0.15500000000000003,686.60970119892625]
[null,"JACKKNIFE SPRINGS 5 MESA","MESAVERDE",{"$f":"IF(LEFT(B1352,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1352,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},6472,21669.89972037866,0.15500000000000003,3358.8344566586929]
[null,"JACKKNIFE SPRINGS 7 BLAIR","BLAIR",{"$f":"IF(LEFT(B1353,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1353,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},3909,13088.32478475899,0.15500000000000003,2028.6903416376438]
[null,"JACKKNIFE SPRINGS 8 BLAIR","BLAIR",{"$f":"IF(LEFT(B1354,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1354,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},27471,91979.88492251579,0.15500000000000003,14256.88216298995]
[null,"JACKKNIFE SPRINGS 10 BLAIR","BLAIR",{"$f":"IF(LEFT(B1355,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1355,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},2726,9127.3403333980568,0.15500000000000003,1414.737751676699]
[null,"JACKKNIFE SPRINGS 11 BLAIR","ALMY",{"$f":"IF(LEFT(B1356,12)=[3]Inputs!$C$24,[3]Inputs!$D$24,IF(LEFT(B1356,13)=[3]Inputs!$C$25,[3]Inputs!$D$24,[3]Inputs!$D$26))","v":3.3482539741005346},9053,{"$f":"D1356*E1356","v":30311.743227532141},0.15500000000000003,{"$f":"F1356*G1356","v":4698.3202002674825}]
[]
[]
["Totals Before IRP Adjustment",null,null,null,{"$f":"SUM(E11:E1356)","v":68768545},{"$f":"SUM(F11:F1356)","v":233705400.08936146},null,{"$f":"SUM(H11:H1356)","v":36553799.679137103}]
[]
["Test Year Adjustment for IRP Production Forecast",null,null,null,{"$f":"E1369-E1359","v":-402270},null,"+",{"$f":"H1359/E1359*E1361","v":-213825.91411417068}]
[]
[]
["Total Test Year Royalties",null,null,null,null,null,null,{"$f":"H1359+H1361","v":36339973.765022933}]
[]
["Operator Service Fee",null,null,null,null,null,"+",{"$f":"'Monthly Inputs'!S118","v":285765564}]
[]
[]
["Total IRP Company Production",null,null,null,{"$f":"'Monthly Inputs'!S16","v":68366275},null,null,{"$f":"H1364+H1366","v":322105537.76502293}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,null," Exhibit 1.2"]
[]
[]
[]
[]
[]
[null,"TEST YEAR PURCHASED GAS COSTS"]
[]
[]
[null,null,null,"(A)","(B)","(C)","(D)"]
[null,null,null,null,null,"Cost"]
[null,null,"Component",null,"Dth","per Dth","Total Cost"]
[]
[null,1,"Current Contracts",null,null,null,{"$f":"Calculations!$P$183+Calculations!$P$186-G17","v":91129991.944465399}]
[null,{"$f":"B16+1","v":2},"Stabilization Costs",null,null,null,{"$f":"'Monthly Inputs'!S105","v":1999999.9800000002}]
[null,{"$f":"B17+1","v":3},null,"Total Current Contracts",{"$f":"Calculations!$P$182+Calculations!$P$185","v":26695000},{"$f":"G18/E18","v":3.4886679874308073},{"$f":"G16+G17","v":93129991.924465403}]
[]
[null,{"$f":"B18+1","v":4},"Forecast Spot",null,{"$f":"Calculations!$P$179","v":22135977},{"$f":"G20/E20","v":3.1195488462063365},{"$f":"Calculations!P180","v":69054261.510000005}]
[]
[null,{"$f":"B20+1","v":5},"Future Contracts",null,{"$f":"Calculations!P188","v":308520},{"$f":"G22/E22","v":3.099306365875794},{"$f":"Calculations!P189","v":956198}]
[]
[]
[null,{"$f":"B22+1","v":6},"Total Gas Purchased",null,{"$f":"E18+E20+E22","v":49139497},{"$f":"G25/E25","v":3.3199454897648915},{"$f":"G18+G20+G22","v":163140451.43446541}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"    Page 1 of 3"]
[]
[]
[]
[null," TEST YEAR TRANSPORTATION AND GATHERING CHARGES"]
[]
[]
[null,null,"(A)","(B)",null,"(C)",null,"(D)",null,"(E)",null,"(F)","(G)"]
[null,null,null,"Fctr",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[]
[null,"TRANSPORTATION DEMAND"]
[]
[null,"QPC Demand"]
[1,"T-1 Transportation - Yearly",null,null,null,{"$f":"'Other Inputs'!D25","v":880902}," x",{"$f":"'Other Inputs'!E25","v":12},"x",{"$f":"'Other Inputs'!F22","v":5.2880399999999996},"=",{"$f":"ROUND(F17*H17*J17,0)","v":55898940}]
[{"$f":"A17+1","v":2},"No-Notice Transportation",null,null,null,{"$f":"'Other Inputs'!D29","v":203542}," x",{"$f":"'Other Inputs'!E29","v":12},"x",{"$f":"'Other Inputs'!F29","v":0.86753000000000002},"=",{"$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'!E267","v":-336401.85}]
[{"$f":"A19+1","v":4},null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L19)","v":57681483.149999999}]
[]
[null,"Kern River Demand"]
[{"$f":"A20+1","v":5},"January - December",null,null,null,{"$f":"'Other Inputs'!D55","v":1885}," x",{"$f":"'Other Inputs'!E55","v":12},"x",{"$f":"'Other Inputs'!F55","v":17.742041666666669},"=",{"$f":"ROUND(F23*H23*J23,0)","v":401325}]
[{"$f":"A23+1","v":6},"January - December",null,null,null,{"$f":"'Other Inputs'!D53","v":3000}," x",{"$f":"'Other Inputs'!E53","v":12},"x",{"$f":"'Other Inputs'!F53","v":14.347541666666666},"=",{"$f":"F24*H24*J24","v":516511.5}]
[{"$f":"A24+1","v":7},"November - March",null,null,null,{"$f":"'Other Inputs'!D54","v":50000}," x",{"$f":"'Other Inputs'!E54","v":5},"x",{"$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,{"$f":"L20+L26","v":62186205.066666663}]
[]
[]
[null,"TRANSPORTATION COMMODITY"]
[]
[null,"QPC Commodity"]
[{"$f":"A28+1","v":10},"QPC Commodity",null,null,null,{"$f":"F35-(D39*F39*H39)-(D40*F40*H40)","v":113886217.9631225},null,null,"x",{"$f":"'Other Inputs'!F37","v":2.6700000000000001E-3},"=",{"$f":"ROUND(F34*J34,0)","v":304076}]
[{"$f":"A34+1","v":11},"QPC ACA",null,null,null,{"$f":"Calculations!$P$172","v":125483949.07779999},null,null,"x",{"$f":"'Other Inputs'!F38","v":1.8E-3},"=",{"$f":"ROUND(F35*J35,0)","v":225871}]
[{"$f":"A35+1","v":12},null,"Total Commodity Charges",null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L35)","v":529947}]
[]
[null,"Kern River Commodity"]
[{"$f":"A36+1","v":13},"January - December",null,{"$f":"'Other Inputs'!C59","v":1.2426550999999999}," x",{"$f":"'Other Inputs'!D59","v":4885}," x",{"$f":"'Other Inputs'!E59","v":365},"x",{"$f":"'Other Inputs'!F59","v":4.4000000000000003E-3},"=",{"$f":"D39*F39*H39*J39","v":9749.0144825810003}]
[{"$f":"A39+1","v":14},"November - March",null,{"$f":"'Other Inputs'!C60","v":1.2426550999999999}," x",{"$f":"'Other Inputs'!D60","v":50000}," x",{"$f":"'Other Inputs'!E60","v":151},"x",{"$f":"'Other Inputs'!F60","v":4.4000000000000003E-3},"=",{"$f":"D40*F40*H40*J40","v":41281.002421999998}]
[{"$f":"A40+1","v":15},null,"Total Commodity Charges",null,null,null,null,null,null,null,null,{"$f":"SUM(L39:L40)","v":51030.016904580996}]
[]
[{"$f":"A41+1","v":16},"Total Transportation Commodity",null,null,null,null,null,null,null,null,null,null,{"$f":"L36+L41","v":580977.01690458099}]
[]
[null,"OTHER CHARGES"]
[]
[{"$f":"A43+1","v":17},"QEP Field Services Demand",null,null,null,null,null,{"$f":"'Other Inputs'!E177","v":12},"x",{"$f":"'Other Inputs'!E176","v":759167.5}," = ",{"$f":"H47*J47","v":9110010}]
[{"$f":"A47+1","v":18},"QEP Field Services Commodity",null,null,null,{"$f":"'Other Inputs'!D177","v":49308448},null,null,"x",{"$f":"'Other Inputs'!D176","v":0.13918}," = ",{"$f":"F48*J48","v":6862749.7926399997}]
[{"$f":"A48+1","v":19},null,"Total QEP  Field Services:",null,null,null,null,null,null,null,null,null,{"$f":"L47+L48","v":15972759.792640001}]
[]
[{"$f":"A49+1","v":20},"Other Gathering",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!D168","v":2362112.71}]
[{"$f":"A51+1","v":21},"Other Transportation",null,null,null,null,null,null,null,null,null,{"$f":"'Other Inputs'!$D$170","v":2836401.91}]
[]
[{"$f":"A52+1","v":22},"Total Other Gathering & Transportation",null,null,null,null,null,null,null,null,null,null,{"$f":"L51+L52","v":5198514.62}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"                     "]
[{"$f":"A54+1","v":23},"TOTAL TRANSPORTATION AND GATHERING",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M12:M56)","v":83938456.496211246}]

{"sheet":"Wy 1.3 p2","index":39,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[[7,1,7,10],[36,9,36,10],[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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,null,null,null,null,"  Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,null,null,"    Page 2 of 3"]
[]
[]
[]
[null,"TEST YEAR STORAGE AND WORKING GAS CHARGES"]
[]
[]
[]
[null,"STORAGE CHARGES",null,"1/"]
[]
[null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)","(F)"]
[null,"Component",null,"Dth",null,"Months",null,"Rate",null,null,"Total Costs"]
[null,"Storage Demand"]
[1,"Peaking Demand",null,{"$f":"'Other Inputs'!E154","v":184625},"x",12,"x ",{"$f":"'Other Inputs'!E14","v":2.8737499999999998},"=",{"$f":"ROUND(D17*F17*H17,0)","v":6366793}]
[{"$f":"A17+1","v":2},"Ryckman Demand",null,{"$f":"'Other Inputs'!E155","v":2500000},"x",12,"x ",{"$f":"'Other Inputs'!E15","v":0.09},"=",{"$f":"ROUND(D18*F18*H18,0)","v":2700000}]
[{"$f":"A18+1","v":3},"Clay Basin Demand",null,{"$f":"'Other Inputs'!E156","v":111827},"x",12,"x ",{"$f":"'Other Inputs'!E16","v":2.85338},"=",{"$f":"ROUND(D19*F19*H19,0)","v":3829019}]
[4,"Clay Basin Capacity",null,{"$f":"'Other Inputs'!E157","v":13419000},"x",12,"x ",{"$f":"'Other Inputs'!E17","v":2.3779999999999996E-2},"=",{"$f":"ROUND(D20*F20*H20,0)","v":3829246}]
[5,null,"Total Demand Charges",null,null,null,null,null,null,{"$f":"SUM(J17:J20)","v":16725058}]
[]
[null,"Storage Commodity"]
[{"$f":"A21+1","v":6},"Peaking Injections",null,{"$f":"(+'Monthly Inputs'!S35+'Monthly Inputs'!S37+'Monthly Inputs'!S38)","v":1173480},null,"x ",null,{"$f":"'Other Inputs'!E6","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D24*H24,0)","v":45437}]
[{"$f":"A24+1","v":7},"Peaking Withdrawals",null,{"$f":"(+'Monthly Inputs'!S43+'Monthly Inputs'!S45+'Monthly Inputs'!S46)","v":1143071},null,"x ",null,{"$f":"'Other Inputs'!E7","v":3.8719999999999997E-2},"=",{"$f":"ROUND(D25*H25,0)","v":44260}]
[{"$f":"A25+1","v":8},"Ryckman Injections",null,{"$f":"'Monthly Inputs'!S39","v":1816200},null,"x ",null,{"$f":"'Other Inputs'!E8","v":1.4999999999999999E-2},"=",{"$f":"ROUND(D26*H26,0)","v":27243}]
[9,"Ryckman Withdrawals",null,{"$f":"'Monthly Inputs'!S47","v":0},null,"x ",null,{"$f":"'Other Inputs'!E9","v":0.01},"=",0]
[10,"Clay Basin Injections",null,{"$f":"'Monthly Inputs'!S36","v":11600280},null,"x ",null,{"$f":"'Other Inputs'!E10","v":1.0489999999999999E-2},"=",{"$f":"ROUND(D28*H28,0)","v":121687}]
[11,"Clay Basin Withdrawals",null,{"$f":"'Monthly Inputs'!S44","v":10721034},null,"x ",null,{"$f":"'Other Inputs'!E11","v":1.7809999999999999E-2},"=",{"$f":"ROUND(D29*H29,0)","v":190942}]
[12,null,"Total Commodity Charges",null,null,null,null,null,null,{"$f":"SUM(J24:J29)","v":429569}]
[]
[{"$f":"A30+1","v":13},"Total Storage Charges",null,null,null,null,null,null,null,null,{"$f":"J21+J30","v":17154627}]
[]
[]
[null,"WORKING GAS CHARGES  -  QGC Account 164 (13-month average)"]
[]
[null,null,"Month","Amount",null,null,null,"Pre-Tax Return %"]
[]
[{"$f":"A32+1","v":14},null,{"$f":"'Ut 1.3 p2'!C39","v":"2011-06-21"},{"$f":"+'Rate Base'!H209","v":18701733.870000001}]
[{"$f":"A39+1","v":15},null,{"$f":"'Ut 1.3 p2'!C40","v":"2011-07-21"},{"$f":"+'Rate Base'!I209","v":28586567.050000001}]
[16,null,{"$f":"'Ut 1.3 p2'!C41","v":"2011-08-20"},{"$f":"+'Rate Base'!J209","v":39424262.689999998}]
[17,null,{"$f":"'Ut 1.3 p2'!C42","v":"2011-09-19"},{"$f":"+'Rate Base'!K209","v":49586017.159999996}]
[18,null,{"$f":"'Ut 1.3 p2'!C43","v":"2011-10-19"},{"$f":"+'Rate Base'!L209","v":56877322.030000001}]
[19,null,{"$f":"'Ut 1.3 p2'!C44","v":"2011-11-18"},{"$f":"+'Rate Base'!M209","v":59095984.090000004}]
[20,null,{"$f":"'Ut 1.3 p2'!C45","v":"2011-12-18"},{"$f":"+'Rate Base'!N209","v":40267239.18}]
[21,null,{"$f":"'Ut 1.3 p2'!C46","v":"2012-01-17"},{"$f":"+'Rate Base'!O209","v":29171248.219999999}]
[22,null,{"$f":"'Ut 1.3 p2'!C47","v":"2012-02-16"},{"$f":"+'Rate Base'!P209","v":19379640.34}]
[23,null,{"$f":"'Ut 1.3 p2'!C48","v":"2012-03-17"},{"$f":"+'Rate Base'!Q209","v":12903260.279999999}]
[24,null,{"$f":"'Ut 1.3 p2'!C49","v":"2012-04-16"},{"$f":"+'Rate Base'!R209","v":11695451.32}]
[25,null,{"$f":"'Ut 1.3 p2'!C50","v":"2012-05-16"},{"$f":"+'Rate Base'!S209","v":17454303.390000001}]
[26,null,{"$f":"'Ut 1.3 p2'!C51","v":"2012-06-15"},{"$f":"+'Rate Base'!T209","v":29378840.710000001}]
[]
[]
[{"$f":"A51+1","v":27},"13 Month Average  2/",null,{"$f":"(SUM(D40:D50)+D39/2+D51/2)/12","v":32373465.253333326},null," x ",null,{"$f":"'Other Inputs'!E258","v":0.1197},null,"=",{"$f":"D54*H54","v":3875103.7908239993}]
[]
[]
[{"$f":"A54+1","v":28},"Total Firm Storage and Working Gas Charges",null,null,null,null,null,null,null,null,{"$f":"K32+K54","v":21029730.790824}]
[]
[]
[]
["1/","QPC Tariff included in Exhibit 1.9."]
["2/","(½ of line 14 + sum of lines 15 thru 25 + ½ of line 26)/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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,null,null,"  Exhibit 1.3"]
[null,null,null,null,null,null,null,null,null,"    Page 3 of 3"]
[]
[]
[]
[]
[]
[null,"TEST YEAR COMPANY OWNED PRODUCTION"]
[]
[]
[]
[null,"Production Function Expenses - QGC Financial"]
[]
[null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)"]
[null,null,"Depreciation","Amortization"]
[null,null,"Acct 403"," Acct 404",null,null,null,null,null,"Total Costs"]
[]
[1,{"$f":"Expenses!S9","v":"2012-06-01"},{"$f":"Calculations!D108","v":740244.76000000013},{"$f":"Calculations!D109","v":21851.81},null,null,null,null,null,{"$f":"C20+D20","v":762096.57000000018}]
[]
[]
[null,"Production Function Return On Rate Base -  QGC Financial"]
[]
[null,"Month","Acct 101","Acct 108","Acct 111","Acct 2550","Acct 2820","Acct 2821"]
[]
[{"$f":"A20+1","v":2},{"$f":"Calculations!$C$97","v":"2011-06-21"},{"$f":"Calculations!$C$100","v":83069634.049999982},{"$f":"Calculations!$C$101","v":-68058306.340000004},{"$f":"Calculations!$C$102","v":-6038527.21},{"$f":"Calculations!$C$103","v":-94070.78},{"$f":"Calculations!$C$104","v":-2426755.35},{"$f":"Calculations!$C$105","v":-1188424.08}]
[{"$f":"A27+1","v":3},{"$f":"Calculations!$D$97","v":"2011-07-21"},{"$f":"Calculations!$D$100","v":83069634.049999982},{"$f":"Calculations!$D$101","v":-68124947.769999996},{"$f":"Calculations!$D$102","v":-6040045.9199999999},{"$f":"Calculations!$D$103","v":-90687.400000000009},{"$f":"Calculations!$D$104","v":-2337665.9300000002},{"$f":"Calculations!$D$105","v":-1188424.08}]
[{"$f":"A28+1","v":4},{"$f":"Calculations!$E$97","v":"2011-08-20"},{"$f":"Calculations!$E$100","v":83069408.329999983},{"$f":"Calculations!$E$101","v":-68189861.959999993},{"$f":"Calculations!$E$102","v":-6041524.9800000004},{"$f":"Calculations!$E$103","v":-87304.02},{"$f":"Calculations!$E$104","v":-2202722.33},{"$f":"Calculations!$E$105","v":-1188424.08}]
[5,{"$f":"Calculations!$F$97","v":"2011-09-19"},{"$f":"Calculations!$F$100","v":83069408.329999983},{"$f":"Calculations!$F$101","v":-68254868.290000007},{"$f":"Calculations!$F$102","v":-6043000.4900000002},{"$f":"Calculations!$F$103","v":-83920.639999999999},{"$f":"Calculations!$F$104","v":-2108267.4900000002},{"$f":"Calculations!$F$105","v":-1188424.08}]
[6,{"$f":"Calculations!$G$97","v":"2011-10-19"},{"$f":"Calculations!$G$100","v":83069408.329999983},{"$f":"Calculations!$G$101","v":-68322938.209999993},{"$f":"Calculations!$G$102","v":-6044556.96},{"$f":"Calculations!$G$103","v":-80537.259999999995},{"$f":"Calculations!$G$104","v":-2201917.35},{"$f":"Calculations!$G$105","v":-1188424.08}]
[7,{"$f":"Calculations!$H$97","v":"2011-11-18"},{"$f":"Calculations!$H$100","v":83069408.329999983},{"$f":"Calculations!$H$101","v":-68427537.379999995},{"$f":"Calculations!$H$102","v":-6046347.9199999999},{"$f":"Calculations!$H$103","v":-77153.88},{"$f":"Calculations!$H$104","v":-2419054.37},{"$f":"Calculations!$H$105","v":-1161446.33}]
[8,{"$f":"Calculations!$I$97","v":"2011-12-18"},{"$f":"Calculations!$I$100","v":83069408.329999983},{"$f":"Calculations!$I$101","v":-68485402.930000007},{"$f":"Calculations!$I$102","v":-6047634.7199999997},{"$f":"Calculations!$I$103","v":-73770.47},{"$f":"Calculations!$I$104","v":-2377089.42},{"$f":"Calculations!$I$105","v":-1196642.93}]
[9,{"$f":"Calculations!$J$97","v":"2012-01-17"},{"$f":"Calculations!$J$100","v":83069408.329999983},{"$f":"Calculations!$J$101","v":-68559878.25},{"$f":"Calculations!$J$102","v":-6049360.46},{"$f":"Calculations!$J$103","v":-70750.69},{"$f":"Calculations!$J$104","v":-2326727.37},{"$f":"Calculations!$J$105","v":-1196642.93}]
[10,{"$f":"Calculations!$K$97","v":"2012-02-16"},{"$f":"Calculations!$K$100","v":83069408.329999983},{"$f":"Calculations!$K$101","v":-68586023.060000002},{"$f":"Calculations!$K$102","v":-6050539.8300000001},{"$f":"Calculations!$K$103","v":-67730.91},{"$f":"Calculations!$K$104","v":-2276294.7599999998},{"$f":"Calculations!$K$105","v":-1196642.93}]
[11,{"$f":"Calculations!$L$97","v":"2012-03-17"},{"$f":"Calculations!$L$100","v":83069408.329999983},{"$f":"Calculations!$L$101","v":-68667111.5},{"$f":"Calculations!$L$102","v":-6052360.2400000002},{"$f":"Calculations!$L$103","v":-64711.130000000005},{"$f":"Calculations!$L$104","v":-2292686.9900000002},{"$f":"Calculations!$L$105","v":-1196642.93}]
[12,{"$f":"Calculations!$M$97","v":"2012-04-16"},{"$f":"Calculations!$M$100","v":83069408.329999983},{"$f":"Calculations!$M$101","v":-68719234.180000007},{"$f":"Calculations!$M$102","v":-6053476.3499999996},{"$f":"Calculations!$M$103","v":-61691.35},{"$f":"Calculations!$M$104","v":-2264262.19},{"$f":"Calculations!$M$105","v":-1196642.93}]
[13,{"$f":"Calculations!$N$97","v":"2012-05-16"},{"$f":"Calculations!$N$100","v":82934846.11999999},{"$f":"Calculations!$N$101","v":-68619477.319999993},{"$f":"Calculations!$N$102","v":-6054151.7199999997},{"$f":"Calculations!$N$103","v":-58671.57},{"$f":"Calculations!$N$104","v":-2234935.48},{"$f":"Calculations!$N$105","v":-1196642.93}]
[14,{"$f":"Calculations!$O$97","v":"2012-06-15"},{"$f":"Calculations!$O$100","v":82934723.75999999},{"$f":"Calculations!$O$101","v":-68781185.049999997},{"$f":"Calculations!$O$102","v":-6060379.0199999996},{"$f":"Calculations!$O$103","v":-55651.79},{"$f":"Calculations!$O$104","v":-2216048.7000000002},{"$f":"Calculations!$O$105","v":-1196642.93}]
[15,"13-Month Average",{"$f":"(SUM(C28:C38)+C27/2+C39/2)/12","v":83052611.170416638},-68448085.545416653,-6047704.3920833347,-74315.883750000008,-2280252.1420833333,-1190627.81125,{"$f":"SUM(C40:H40)","v":5011625.3958333163}]
[]
[{"$f":"A40+1","v":16},"Wexpro Reduction",{"$f":"C40*-0.063","v":-5232314.5037362482},{"$f":"D40*-0.063","v":4312229.3893612493},{"$f":"E40*-0.063","v":381005.37670125009},null,null,null,{"$f":"SUM(C42:E42)","v":-539079.73767374887}]
[]
[]
[{"$f":"A42+1","v":17},"Adjusted 13-Month Average",null,null,null,null,null,null,{"$f":"SUM(I40:I42)","v":4472545.658159567}]
[]
[{"$f":"A45+1","v":18},"Subtotal",null,null,null,null,null,"Pre-Tax Return %",{"$f":"'Other Inputs'!E258","v":0.1197},{"$f":"I45*I47","v":535363.71528170013}]
[]
[]
[{"$f":"A47+1","v":19},"Total",null,null,null,null,null,null,null,{"$f":"SUM(J20:J48)","v":1297460.2852817003}]

{"sheet":"Wy 1.4 p1","index":41,"n_rows":49,"n_cols":8,"rows_kept":49,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,"Page 1 of 3"]
[]
[]
[]
[]
[]
[null,"SUMMARY OF QUESTAR GAS COMPANY - RELATED GAS COSTS"]
[]
[]
[null,"(A)",null,null,"(B)","(C)","(D)"]
[null,"Component",null,null,"Costs","Dth","$ per Dth"]
[]
[1,null,"Questar Gas Production  1/",null,{"$f":"'Wy 1.1'!H1369","v":322105537.76502293}]
[{"$f":"A16+1","v":2},null,"Wexpro Revenue Sharing Credits  2/",null,{"$f":"'Ut 1.4 p1'!E15","v":-26212014}]
[{"$f":"A17+1","v":3},null,"Company owned Production  3/",null,{"$f":"'Wy 1.3 p3'!J50","v":1297460.2852817003}]
[{"$f":"A18+1","v":4},null,null,"Net Cost of Questar Gas Production",{"$f":"SUM(E16:E18)","v":297190984.05030465},{"$f":"F24","v":68366275},{"$f":"E19/F24","v":4.3470407602330923}]
[]
[{"$f":"A19+1","v":5},null,null,"Gathering  4/",{"$f":"'Wy 1.3 p1'!M49+'Wy 1.3 p1'!L51","v":18334872.502640001},{"$f":"F24","v":68366275},{"$f":"E21/F24","v":0.26818592211788639}]
[]
[]
[{"$f":"A21+1","v":6},"Total Cost of Questar Gas Production",null,null,{"$f":"E19+E21","v":315525856.55294466},{"$f":"'Monthly Inputs'!S16","v":68366275},{"$f":"E24/F24","v":4.6152266823509791}]
[]
[{"$f":"A24+1","v":7},"Questar Gas Company Contract Gas  5/",null,null,{"$f":"'Wy 1.4 p2'!G18","v":163140451.43446541},{"$f":"'Wy 1.2'!E25","v":49139497},{"$f":"E26/F26","v":3.3199454897648915}]
[]
[{"$f":"A26+1","v":8},"Injection / Withdrawal adjustment  6/",null,null,{"$f":"'Wy 1.4 p2'!G25","v":-15051074.327655852}]
[]
[{"$f":"A28+1","v":9},"Transportation & Other Costs  7/",null,null,{"$f":"'Wy 1.3 p1'!M28+'Wy 1.3 p1'!M43+'Wy 1.3 p1'!L52","v":65603583.993571237},{"$f":"'Wy 1.3 p1'!F34","v":113886217.9631225},{"$f":"E30/F30","v":0.57604497863661019}]
[]
[{"$f":"A30+1","v":10},"Storage & Working Gas Costs  8/",null,null,{"$f":"'Wy 1.3 p2'!K57","v":21029730.790824}]
[]
[]
[{"$f":"A32+1","v":11},"Questar Gas - Related Gas Costs for Rate Purposes",null,null,{"$f":"E24+E26+E28+E30+E32","v":550248548.44414949},{"$f":"'Wy 1.6 p1'!H24","v":110108310},{"$f":"E35/F35","v":4.9973389696395261}]
[]
[]
[]
[]
[]
[]
["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 28."]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.4"]
[null,null,null,null,null,null,null,null,"Page 2 of 3"]
[]
[]
[]
[]
[]
[null,null,"ANNUALIZED UNIT COST OF STORAGE GAS"]
[]
[]
[null,null,"                       (A)",null,"(B)","(C)","(D)"]
[null,null,null,null,null,"Average"]
[null,null,null,null,"Dth","Rate","Total Costs"]
[]
[null,1,"Company Production  1/",null,{"$f":"'Wy 1.4 p1'!F24","v":68366275},{"$f":"G17/E17","v":4.7114683045847228},{"$f":"'Wy 1.4 p1'!E16","v":322105537.76502293}]
[null,{"$f":"B17+1","v":2},"Purchased gas  2/",null,{"$f":"'Wy 1.2'!E25","v":49139497},{"$f":"G18/E18","v":3.3199454897648915},{"$f":"'Wy 1.2'!G25","v":163140451.43446541}]
[null,{"$f":"B18+1","v":3},"Total",null,{"$f":"SUM(E17:E18)","v":117505772},{"$f":"(+G17+G18)/(+E17+E18)","v":4.129550242004183},{"$f":"SUM(G17:G18)","v":485245989.19948834}]
[]
[]
[null,{"$f":"B19+1","v":4},"Storage  3/"]
[null,{"$f":"B22+1","v":5},null,"Withdrawals",{"$f":"'Monthly Inputs'!S48","v":11864105},{"$f":"'Wy Storage'!L27","v":4.1673778529367489},{"$f":"E23*F23","v":49442208.42191615}]
[null,{"$f":"B23+1","v":6},null,"Injections",{"$f":"-'Monthly Inputs'!S40","v":-14589960},{"$f":"'Wy Storage'!K27","v":4.4203879071342209},{"$f":"E24*F24","v":-64493282.749572001}]
[null,{"$f":"B24+1","v":7},"Storage Adjustment",null,null,null,{"$f":"G23+G24","v":-15051074.327655852}]
[]
[]
[]
[]
[]
[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. 30010-115-GP-12"}]
[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,{"$f":"'Other Inputs'!G192","v":3701501}]
[]
[]
[null,{"$f":"B17+1","v":2},null,"490","Plant By-Product",null,null,{"$f":"'Other Inputs'!G193","v":4844000}]
[]
[]
[null,{"$f":"B20+1","v":3},null,"492","Gasoline and Oil Sales",{"$f":"'Other Inputs'!G194","v":1326369}]
[null,{"$f":"B23+1","v":4},null,"758-1","Gasoline and Oil Cost",{"$f":"'Other Inputs'!G197","v":-195925}]
[null,{"$f":"B24+1","v":5},null,null,"Net Gasoline and Oil Sales",null,null,{"$f":"F23+F24","v":1130444}]
[]
[]
[null,{"$f":"B25+1","v":6},null,"495-1","Overriding Royalty Revenue from Questar E & P",null,null,{"$f":"'Other Inputs'!G195","v":16536069}]
[]
[]
[null,{"$f":"B28+1","v":7},null,"495-2","Oil Revenue Received from Wexpro",null,null,{"$f":"'Other Inputs'!G196","v":0}]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B31+1","v":8},null,null,"Total",null,null,{"$f":"SUM(H17:H31)","v":26212014}]
[]
[]
[]
[]
[]
[]
[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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,"  Exhibit 1.5"]
[]
[]
[]
[]
[]
[null,"TEST YEAR GAS COST ALLOCATION"]
[]
[null,"(A)",null,"(B)","(C)","(D)","(E)"]
[null,null,null,"Allocation"]
[null,null,null,"Factor 1/","System","Wyoming","Utah"]
[]
[1,"Questar Gas Company Production (Exhibit 1.1)",null,2,{"$f":"'Wy 1.4 p1'!E16","v":322105537.76502293},{"$f":"CHOOSE($D15,F$54,F$57)*$E15","v":11593408.879101701},310512128.88592124]
[{"$f":"A15+1","v":2},"Wexpro Revenue Sharing",null,2,{"$f":"'Wy 1.4 p1'!E17","v":-26212014},-943437.97363839298,-25268576.026361607]
[{"$f":"A16+1","v":3},"Company Owned Production (Exhibit 1.3, p 3)",null,2,{"$f":"'Wy 1.4 p1'!E18","v":1297460.2852817003},46698.941272595788,1250761.3440091044]
[{"$f":"A17+1","v":4},"QEP Gathering","Demand",1,{"$f":"'Wy 1.3 p1'!L47","v":9110010},300631.2582241639,8809378.7417758349]
[{"$f":"A18+1","v":5},"Gathering","Commodity",2,{"$f":"'Wy 1.3 p1'!L48+'Wy 1.3 p1'!L51","v":9224862.5026399996},332026.58851713862,8892835.9141228609]
[{"$f":"A19+1","v":6},"Net Cost of Questar Gas Production",null,null,{"$f":"SUM(E15:E19)","v":315525856.55294466},{"$f":"SUM(F15:F19)","v":11329327.693477206},{"$f":"SUM(G15:G19)","v":304196528.85946745}]
[]
[{"$f":"A20+1","v":7},"Questar Gas Company Contract Gas (Exhibit 1.2)",null,2,{"$f":"'Wy 1.4 p1'!E26","v":163140451.43446541},{"$f":"CHOOSE($D22,F$54,F$57)*$E22","v":5871845.5178524135},{"$f":"CHOOSE($D22,G$54,G$57)*$E22","v":157268605.91661298}]
[]
[]
[{"$f":"A22+1","v":8},"Injection / Withdrawal Adjustment (Exhibit 1.4, p 1)",null,2,{"$f":"'Wy 1.4 p1'!E28","v":-15051074.327655852},{"$f":"CHOOSE($D25,F$54,F$57)*$E25","v":-541726.97545348771},{"$f":"CHOOSE($D25,G$54,G$57)*$E25","v":-14509347.352202363}]
[]
[]
[{"$f":"A25+1","v":9},"Transportation (Exhibit 1.3, p 1)","Demand",1,{"$f":"'Wy 1.3 p1'!M28","v":62186205.066666663},{"$f":"CHOOSE($D28,F$54,F$57)*$E28","v":2052151.1033882373},{"$f":"CHOOSE($D28,G$54,G$57)*$E28","v":60134053.96327842}]
[{"$f":"A28+1","v":10},null,"Commodity",2,{"$f":"'Wy 1.3 p1'!M43","v":580977.01690458099},{"$f":"CHOOSE($D29,F$54,F$57)*$E29","v":20910.860934185992},{"$f":"CHOOSE($D29,G$54,G$57)*$E29","v":560066.15597039496}]
[]
[]
[{"$f":"A29+1","v":11},"Storage (Exhibit 1.3, p 2)","Demand",1,{"$f":"'Wy 1.3 p2'!J21","v":16725058},{"$f":"CHOOSE($D32,F$54,F$57)*$E32","v":551928.61812578898},{"$f":"CHOOSE($D32,G$54,G$57)*$E32","v":16173129.381874211}]
[{"$f":"A32+1","v":12},null,"Commodity",2,{"$f":"'Wy 1.3 p2'!J30","v":429569},{"$f":"CHOOSE($D33,F$54,F$57)*$E33","v":15461.29598808664},{"$f":"CHOOSE($D33,G$54,G$57)*$E33","v":414107.70401191333}]
[]
[]
[{"$f":"A33+1","v":13},"Other Trans. & Process (Ex 1.3, p 1)","Commodity",2,{"$f":"'Wy 1.3 p1'!L52","v":2836401.91},{"$f":"CHOOSE($D36,F$54,F$57)*$E36","v":102089.41863049775},{"$f":"CHOOSE($D36,G$54,G$57)*$E36","v":2734312.4913695022}]
[]
[]
[{"$f":"A36+1","v":14},"Working Gas Costs (Exhibit 1.3, p 2)",null,2,{"$f":"'Wy 1.3 p2'!K54","v":3875103.7908239993},{"$f":"CHOOSE($D39,F$54,F$57)*$E39","v":139474.9776973814},{"$f":"CHOOSE($D39,G$54,G$57)*$E39","v":3735628.813126618}]
[]
[]
[]
[{"$f":"A39+1","v":15},"Totals",null,null,{"$f":"SUM(E20:E39)","v":550248548.44414949},{"$f":"SUM(F20:F39)","v":19541462.510640312},{"$f":"SUM(G20:G39)","v":530707085.93350911}]
[]
[]
[]
[]
[]
[]
[]
["1/","     Allocation Factors",null,null,"Total","Wyoming","Utah"]
[]
[null,"#1  Peak Day Demand",null," Dth-",{"$f":"SUM(F53:G53)","v":1285693},{"$f":"ROUND('Other Inputs'!$E$133,0)","v":42428},{"$f":"ROUND('Other Inputs'!$E$132,0)","v":1243265}]
[null,null,null," Percent-",{"$f":"F54+G54","v":1},{"$f":"F53/E53","v":3.3000101890575742E-2},{"$f":"G53/E53","v":0.96699989810942422}]
[]
[null,"#2  Commodity Sales - All",null," Dth-",{"$f":"F56+G56","v":110108310},{"$f":"'Wy 1.6 p1'!H22","v":3963082},{"$f":"'Wy 1.6 p1'!H23","v":106145228}]
[null,null,null," Percent-",{"$f":"F57+G57","v":1},{"$f":"F56/E56","v":3.5992578580127152E-2},{"$f":"G56/E56","v":0.96400742141987283}]

{"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,null,null,null," Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,"Page 1 of 4"]
[]
[]
[]
[]
[null,"TEST-YEAR GAS-COST CHANGE"]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)",null,"(F)"]
[null,null,null,null,null,"Average Rate","x","Dth","=","Total"]
[1,"Wyoming Allocation of Questar Gas - Related Gas Costs  1/",null,null,null,null,null,null,null,{"$f":"'Wy 1.5'!F43","v":19541462.510640312}]
[{"$f":"A13+1","v":2},"IS Distribution Non - Gas Revenue Credit est.  2/",null,null,null,null,null,null,null,{"$f":"-F46","v":-41327}]
[{"$f":"A14+1","v":3},"I-C & I-T Distribution Non - Gas Revenue Credit est.  2/",null,null,null,null,null,null,null,{"$f":"-F47","v":-97475}]
[{"$f":"A15+1","v":4},"IS Commodity Credit est.",null,null,null,{"$f":"Calculations!P225+D50","v":3.6643761621176916},null,{"$f":"'Wy 1.7 p2'!D46","v":147193},null,{"$f":"F16*-H16","v":-539370.52043058933}]
[{"$f":"A16+1","v":5},"Total Gas Costs to be recovered from Core Customers",null,null,null,null,null,null,null,{"$f":"SUM(J13:J16)","v":18863289.990209721}]
[]
[]
[null,"Test-Year Sales:  2/",null,"Core","+","Non-Core","=","Total Dth"]
[]
[{"$f":"A17+1","v":6},"  Wyoming",null,{"$f":"Calculations!P32","v":3815889},null,{"$f":"Calculations!P36","v":147193},null,{"$f":"D22+F22","v":3963082}]
[{"$f":"A22+1","v":7},"  Utah",null,{"$f":"Calculations!P13","v":103461697},null,{"$f":"Calculations!P17","v":2683531},null,{"$f":"D23+F23","v":106145228}]
[{"$f":"A23+1","v":8},"Total  (Dth)",null,null,null,null,null,{"$f":"SUM(H22:H23)","v":110108310}]
[]
[]
[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,{"$f":"'Control Panel'!J5","v":"30010-115-GP-12"},null,{"$f":"'Control Panel'!J9","v":"30010-111-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":4.9433499999999997},null,{"$f":"'Other Inputs'!F115","v":4.8612200000000003},null,{"$f":"F31-H31","v":8.212999999999937E-2}]
[{"$f":"A31+1","v":10},"191 Account Amortization  4/",null,null,null,0,null,{"$f":"'Other Inputs'!F116","v":0},null,{"$f":"F32-H32","v":0}]
[{"$f":"A32+1","v":11},"Total Unit Cost in Rates",null,null,null,{"$f":"F31+F32","v":4.9433499999999997},null,{"$f":"H31+H32","v":4.8612200000000003},null,{"$f":"ROUND(+J31+J32,5)","v":8.2129999999999995E-2}]
[]
[]
[null,"NON - CORE CUSTOMER RATES"]
[{"$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/",{"$f":"\"Revrun.exe - \"&'RevRun Fcst'!D4","v":"Revrun.exe - 7/16/2012"},null,"Volumes",null,"Revenues"]
[null,null,"IS",{"$f":"'RevRun Fcst'!T279+'RevRun Fcst'!T288","v":147193},null,{"$f":"'RevRun Fcst'!T272+'RevRun Fcst'!T281","v":41327}]
[null,null,"I-C & I-T",{"$f":"'RevRun Fcst'!T297+'RevRun Fcst'!T306+'RevRun Fcst'!T315","v":512461},null,{"$f":"'RevRun Fcst'!T290+'RevRun Fcst'!T299+'RevRun Fcst'!T308","v":97475}]
[]
["3/","IS Non-Core Unit Cost:",null,"Determined monthly",null,"IS cost of gas"]
[null,null,null,{"$f":"ROUND('Other Inputs'!F48,5)","v":0.18104000000000001},null,"Pipeline Transportation"]
[null,null,null,"Determined monthly",null,"Total Cost"]
[]
["4/",{"$f":"'Other Inputs'!B126","v":"August 2012 191 account (Forecast/Actual)"},null,null," ",{"$f":"'Other Inputs'!F126","v":-880250}]
[null,"Dth - Core Customers",null,null,null,{"$f":"D22","v":3815889}]
[null,"191 Account Amortization",null,null,null,{"$f":"ROUND(F53/F54,5)","v":-0.23068}]

{"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. 30010-115-GP-12"}]
[null," Exhibit 1.6"]
[null,"Page 2 of 4"]

{"sheet":"Wy 1.6  p2","index":47,"n_rows":61,"n_cols":12,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[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'!J5","v":"30010-115-GP-12"}]
[null,null,null,null,null,null,null,null,null,null,null," Exhibit 1.6"]
[null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 4"]
[]
[]
[null,"QUESTAR GAS COMPANY          "]
[null,"Purchased Gas Costs and other Revenue"]
[null," ACTUAL 2011/2012"]
[null,"191000 Calculation for Wyoming"]
[null,null,null,null,null,2011,2011,2011,2011,2011,2011,2012]
[]
[null,null,null,null,null,"JULY","AUGUST","SEPTEMBER","OCTOBER","NOVEMBER","DECEMBER","JANUARY"]
[null,"    Wyoming Delivery %",null,null,null,2.3539999999999998E-2,2.6859999999999998E-2,3.5040000000000002E-2,3.5040000000000002E-2,3.9660000000000001E-2,3.3090000000000001E-2,3.1480000000000001E-2]
[null,"GAS COSTS:"]
[null,"  Royalties",null,null,"758000",71850,90810,125337,132365,141464,115327,107944]
[null,"  Gathering by Others",null,null,759000,64939,64974,72066,56046,73183,69402,67846]
[null,"  Wellhead Purchases",null,null,"800000",334,236,537,571,548,401,327]
[null,"  Natural Gas Field Line Purchases",null,null,"801000",0,0,0,0,0,0,0]
[null,"  Natural Gas Gasoline Plant Outlet Purch.",null,null,"802000",0,0,0,0,0,0,0]
[null,"  Natural Gas Transmission Line Purch.",null,null,803000,25791,42398,30089,317177,1043864,1007299,908080]
[null,"  Pipeline Purchases",null,null,"804000",0,0,0,0,0,0,0]
[null,"  City Gate Purchases-Others",null,null,"804000",0,0,0,0,0,43149,-17]
[null,"  Exchange Gas - Delivered",null,null,"806000",0,0,0,0,0,0,0]
[null,"  Underground Storage-Withdraw",null,null,"808100",102,55,120,38393,87392,670181,368473]
[null,"  Underground Storage-Delivered",null,null,"808200",-232792,-291156,-356188,-293881,-175384,-47138,-19172]
[null,"  Storage and Working Gas Charges",null,null,"808300",7509,8484,10961,10884,12279,10203,9639]
[null,"  Other Gas Supply Expenses",null,null,813000,41802,41877,43094,29808,42553,43295,39155]
[null,"  Wexpro Operator Service Fee",null,null,"813001",540617,551179,733884,786859,862669,758673,699587]
[null,"  Company Owned Production Costs",null,null,"813004",2700,3000,4000,4000,4400,4400,3600]
[null,"  Transmission of Gas by Others",null,null,"858000",164864,165259,165617,107845,177424,173616,175919]
[null,"    TOTAL ",null,null,null,{"$f":"SUM(F16:F31)+2","v":687718},{"$f":"SUM(G16:G31)+1","v":677117},{"$f":"SUM(H16:H31)+1","v":829518},{"$f":"SUM(I16:I31)+2","v":1190069},{"$f":"SUM(J16:J31)+1","v":2270393},{"$f":"SUM(K16:K31)+1","v":2848809},{"$f":"SUM(L16:L31)+1","v":2361382}]
[null,"MISC. REVENUE & RELATED COSTS:"]
[null,"  Sales for Resale  ","(191 Account - Beg June 05)",null," 483000",-5111,-12327,-12882,-10576,-17250,-11650,-10858]
[null,"  Sales of Extracts","(191 Account - Beg June 05)",null," 490001",-18989,-11378,0,-8655,-12,-21198,-11583]
[null,"  Gasoline & Oil Sales","(191 Account - Beg June 05)",null," 492000",-3063,-3850,-5687,-2796,-4299,-4167,-4161]
[null,"  Gasoline & Oil Costs","(191 Account - Beg June 05)",null," Various",440,548,867,410,592,614,619]
[null,"  Wexpro Income Sharing, Wy. only",null,null," 495018",-39224,-43925,-56015,-62535,-69097,-77308,-62525]
[null,"  Non-Core Customers Revenue",null,null,"480002 & 489100",-7657,-7754,-9731,-10222,-11219,-12331,-12670]
[null,"    TOTAL",null,null,null,{"$f":"SUM(F34:F39)","v":-73604},{"$f":"SUM(G34:G39)+1","v":-78685},-83448,{"$f":"SUM(I34:I39)+1","v":-94373},-101285,-126040,{"$f":"SUM(L34:L39)-1","v":-101179}]
[null,"WYOMING NET GAS COST",null,null,null,{"$f":"SUM(F32+F40)","v":614114},598432,746070,1095696,2169108,2722769,2260203]
[null,"Wyoming Sales                 "]
[null,"(CURRENT MONTH)",null,null," "]
[null,"      I-4       Rate   ",null,null," ",10829,19947,21803,51494,60933,74181,56213]
[null,"     GS-1     Rate  ",null,null," ",276468,328403,404113,967555,2339577,3091342,2709810]
[null,"     NGV     Rate  ",null,null," ",5036,5178,5810,5286,4406,3194,2971]
[null,"      F-S       Rate   ",null,null," ",56087,55061,70066,88772,111417,146227,138806]
[null,"COST PER RATE SCHEDULE before Allow for Bad Debt",null,null," ",{"$f":"SUM(F44:F47)","v":348420},{"$f":"SUM(G44:G47)","v":408589},{"$f":"SUM(H44:H47)","v":501792},{"$f":"SUM(I44:I47)-1","v":1113106},{"$f":"SUM(J44:J47)","v":2516333},{"$f":"SUM(K44:K47)","v":3314944},{"$f":"SUM(L44:L47)","v":2907800}]
[null,"Allow.for Bad Debt ",null,null,null,0,0,0,0,0,0,0]
[null,"Adjustment to Allowance for Bad Debt",null,null,null,0,0,0,0,0,0,0]
[null,"CALCULATED COST PER RATE SCHEDULE",null,null,{"$f":"SUM(E44:E47)","v":0},{"$f":"SUM(F48:F50)","v":348420},408589,501792,1113106,2516333,3314944,2907800]
[null,"UNDER (OVER) RECOVERED GAS COSTS",null,null,null,{"$f":"SUM(F41-F51)","v":265694},{"$f":"SUM(G41-G51)","v":189843},{"$f":"SUM(H41-H51)+1","v":244279},{"$f":"SUM(I41-I51)","v":-17410},{"$f":"SUM(J41-J51)","v":-347225},{"$f":"SUM(K41-K51)+1","v":-592174},{"$f":"SUM(L41-L51)","v":-647597}]
[null,"CALCULATED 191000 (Wy) ENTRY",null,null,null,{"$f":"SUM(F52:F52)","v":265694},189843,244279,-17410,-347225,-592174,{"$f":"SUM(L52:L52)","v":-647597}]
[null,"  Other Commodity Adjustments ",null,null,null,0,-192,0,-2277,0,-39642,0]
[null,"Wyoming Misc Adjustment     ",null,null,null,0,0,0,0,0,0,0]
[null,"  Interest Accrued",null,null,null,-348,-64,0,-151,-248,-1196,-2085]
[null,"Total 191000 Entry (Wy)",null,null,null,{"$f":"SUM(F53:F56)","v":265346},{"$f":"SUM(G53:G56)","v":189587},{"$f":"SUM(H53:H56)","v":244279},{"$f":"SUM(I53:I56)","v":-19838},{"$f":"SUM(J53:J56)","v":-347473},{"$f":"SUM(K53:K56)-1","v":-633013},{"$f":"SUM(L53:L56)","v":-649682}]
[null,"  Prior Balance in 191000 (Wy)  Account",null,null,null,-497497,-232151,-42564,{"$f":"H59","v":201715},{"$f":"I59","v":181878},{"$f":"J59","v":-165595},{"$f":"K59","v":-798607}]
[null,"CORRECTED BALANCE IN 191000 (Wy)  ACCOUNT",null,null,null,{"$f":"SUM(F57:F58)","v":-232151},{"$f":"SUM(G57:G58)","v":-42564},{"$f":"SUM(H57:H58)","v":201715},{"$f":"SUM(I57:I58)+1","v":181878},{"$f":"SUM(J57:J58)","v":-165595},{"$f":"SUM(K57:K58)+1","v":-798607},{"$f":"SUM(L57:L58)-1","v":-1448290}]
[null,"     GS-1     Dekatherms ",null,null,null,null,65972,81196,190148,459027,606562,531771]
[null,"     F-S       Dekatherms   ",null,null,null,null,11081,14101,17404,21866,28698,27241]

{"sheet":"Wy 1.6 p3","index":48,"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. 30010-115-GP-12"}]
[null," Exhibit 1.6"]
[null,"Page 3 of 4"]

{"sheet":"Wy 1.6 p3 Refund_Calc","index":49,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,"PSCW Docket No. 30010-115-GP-12"]
[null,null,null,null,null,"Exhibit 1.6"]
[null,null,null,null,null,"Page 3 of 4"]
[]
[]
[]
[]
[]
[null,null,"Per / Dth  Refund  Calculation"]
[]
[]
[]
[null,"(A)",null,"(B)"]
[]
[1,"Refund Amount: 1/",null,1448290]
[]
[{"$f":"A16+1","v":2},"Refund Dths",null,{"$f":"459027+21866+606562+28698+531771+27241","v":1675165}]
[null,"(Nov '11 - Jan '12   191 account volumes) 1/"]
[]
[{"$f":"A18+1","v":3},"Refund $ / Dth",null,{"$f":"D16/D18","v":0.86456558010703422}]
[null,"(line 1 divided by line 2)"]
[]
[]
[]
[]
[]
[{"$f":"A21+1","v":4},"Typical Customer Dths",null,{"$f":"+[1]Refund_Typical!D19+[1]Refund_Typical!D29+[1]Refund_Typical!D30","v":35}]
[null,"(Nov '11 - Jan '12)"]
[]
[{"$f":"A28+1","v":5},"Refund $ / Dth  (line 3)",null,{"$f":"D21","v":0.86456558010703422}]
[]
[]
[{"$f":"A31+1","v":6},"Typical Customer Refund",null,{"$f":"D28*D31","v":30.259795303746198}]
[null,"(line 4 multiplied by line 5)"]
[]
[]
[]
[]
["1/ ","Exhibit 1.6, page 2 of 4"]

{"sheet":"Wy 1.6 p4","index":50,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,"  Exhibit 1.6"]
[null,null,null,null,null,null,null,"   Page 4 of 4"]
[]
[]
[]
[]
[]
[null,"Non-Core Credit"]
[null," Projection in Docket No. 30010-94-GR-08 & Latest 12 Months Actual Non-Core Credit"]
[]
[null,null,"( A )",null,"( B )",null,"( C )"]
[null,null,null,null,"Non-Gas "]
[null,null," 30010-94-GR-08 Projection",null,"Revenues",null,"Dth"]
[]
[null,1,"Interruptible Sales",null,{"$f":"'Other Inputs'!D276","v":34533},null,{"$f":"'Other Inputs'!E276","v":169693}]
[null,2,"IC",null,{"$f":"'Other Inputs'!D277","v":77608},null,{"$f":"'Other Inputs'!E277","v":521490}]
[null,3,"Total",null,{"$f":"E17+E18","v":112141},null,{"$f":"G17+G18","v":691183}]
[]
[]
[null,null,null,null,"Non-Gas "]
[null,null,{"$f":"'Other Inputs'!F282","v":"Actual - 12 Months Ending June 2012"},null,"Revenues",null,"Dth"]
[]
[null,4,"Interruptible Sales",null,{"$f":"'Other Inputs'!D283","v":34180.370000000003},null,{"$f":"'Other Inputs'!E283","v":142548}]
[null,5,"IC & IT Transportation",null,{"$f":"'Other Inputs'!D282","v":92607.55},null,{"$f":"'Other Inputs'!E282","v":445355}]
[null,6,"Total",null,{"$f":"E25+E26","v":126787.92000000001},null,{"$f":"G25+G26","v":587903}]

{"sheet":"Wy 1.7 p1","index":51,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,null,null," Exhibit 1.7"]
[null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[]
[null,null,"IMPACT ON GS TYPICAL CUSTOMER"]
[null,null,"90 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[]
[null,null,"( A )","( B )","( C )","( D )","( E )","( F )"]
[null,null,null,null,null,"Billing at Rate","Billing at"]
[null,null,"Rate",null,"Monthly Use","Effective","Proposed Rate"]
[null,null,"Schedule","Month","In Dth",{"$f":"'Other Inputs'!J96","v":"2011-10-01"},{"$f":"'Control Panel'!J5","v":"30010-115-GP-12"},"Change"]
[]
[null,1,"GS","January",{"$f":"'Monthly Inputs'!H122","v":14.7},{"$f":"ROUND((+E19*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":115.93},{"$f":"ROUND((+E19*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":113.69},{"$f":"G19-F19","v":-2.2400000000000091}]
[null,{"$f":"B19+1","v":2},null,"February",{"$f":"'Monthly Inputs'!H123","v":14.1},{"$f":"ROUND((+E20*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":111.6},{"$f":"ROUND((+E20*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":109.46},-2.1400000000000006]
[null,{"$f":"B20+1","v":3},null,"March",{"$f":"'Monthly Inputs'!H124","v":11.8},{"$f":"ROUND((+E21*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":95.03},{"$f":"ROUND((+E21*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":93.24},-1.7900000000000063]
[null,4,null,"April",{"$f":"'Monthly Inputs'!H125","v":9.4},{"$f":"ROUND((+E22*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":77.739999999999995},{"$f":"ROUND((+E22*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":76.31},-1.4299999999999926]
[null,5,null,"May",{"$f":"'Monthly Inputs'!H126","v":5.8},{"$f":"ROUND((+E23*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":51.79},{"$f":"ROUND((+E23*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":50.91},-0.88000000000000256]
[null,6,null,"June",{"$f":"'Monthly Inputs'!H127","v":3.7},{"$f":"ROUND((+E24*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":36.659999999999997},{"$f":"ROUND((+E24*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":36.1},-0.55999999999999517]
[null,7,null,"July",{"$f":"'Monthly Inputs'!H128","v":2.2999999999999998},{"$f":"ROUND((+E25*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":26.57},{"$f":"ROUND((+E25*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":26.22},-0.35000000000000142]
[null,8,null,"August",{"$f":"'Monthly Inputs'!H129","v":1.7},{"$f":"ROUND((+E26*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":22.25},{"$f":"ROUND((+E26*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":21.990000000000002},-0.25999999999999801]
[null,9,null,"September",{"$f":"'Monthly Inputs'!H130","v":2.1},{"$f":"ROUND((+E27*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":25.130000000000003},{"$f":"ROUND((+E27*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":24.810000000000002},-0.32000000000000028]
[null,10,null,"October",{"$f":"'Monthly Inputs'!H131","v":4.0999999999999996},{"$f":"ROUND((+E28*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":39.54},{"$f":"ROUND((+E28*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":38.92},-0.61999999999999744]
[null,11,null,"November",{"$f":"'Monthly Inputs'!H132","v":8},{"$f":"ROUND((+E29*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":67.650000000000006},{"$f":"ROUND((+E29*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":66.430000000000007},-1.2199999999999989]
[null,12,null,"December",{"$f":"'Monthly Inputs'!H133","v":12.3},{"$f":"ROUND((+E30*'Other Inputs'!$G$96),2)+'Other Inputs'!$G$98","v":98.63},{"$f":"ROUND((+E30*'Wy 1.8'!$C$8),2)+'Wy 1.8'!$C$10","v":96.76},-1.8699999999999903]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B30+1","v":13},null,"Total",{"$f":"SUM(E19:E30)","v":89.999999999999986},{"$f":"SUM(F19:F30)","v":768.52},{"$f":"SUM(G19:G30)","v":754.83999999999992},{"$f":"G33-F33","v":-13.680000000000064}]
[]
[]
[]
[null,null,null,null,null,null,"Percent Change:",{"$f":"ROUND(+H33/F33,4)*100","v":-1.78},"%"]

{"sheet":"Wy 1.7 p1 Refund","index":52,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"Questar Gas Company"]
[null,null,null,null,null,null,null,null,{"$f":"'Wy 1.6 p3 Refund_Calc'!F2","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null,null,"Exhibit 1.7"]
[null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[]
[]
[]
[]
[null,null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,null,"  90 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,"Billed at Current",null,"Billed at Proposed"]
[null,"Rate",null,"Monthly","Rates Effective",null,"Rates Effective","Total","Change"]
[null,"Schedule","Month","Dths","2011-10-01","Refund","2012-04-01","col. (E) + (F)","col. (G) - (D)"]
[]
[1,"GS","January",14.7,{"$f":"ROUND((+D19*F$48)+10,2)","v":115.93},null,{"$f":"ROUND((+D19*F$44)+10,2)","v":112.48},{"$f":"F19+G19","v":112.48},{"$f":"H19-E19","v":-3.4500000000000028}]
[{"$f":"A19+1","v":2},null,"February",14.1,111.6,null,108.3,108.3,-3.2999999999999972]
[3,null,"March",11.8,95.03,null,92.27,92.27,-2.7600000000000051]
[4,null,"April",9.4,77.739999999999995,{"$f":"-[1]Refund_Calc!D33","v":-30.259795303746198},75.53,45.270204696253799,-32.469795303746196]
[5,null,"May",5.8,51.79,null,50.44,50.44,-1.3500000000000014]
[6,null,"June",3.7,36.659999999999997,null,35.799999999999997,35.799999999999997,-0.85999999999999943]
[7,null,"July",2.2999999999999998,26.57,null,26.04,26.04,-0.53000000000000114]
[8,null,"August",1.7,22.25,null,21.85,21.85,-0.39999999999999858]
[9,null,"September",2.1,25.13,null,24.64,24.64,-0.48999999999999844]
[10,null,"October",4.0999999999999996,39.54,null,38.58,38.58,-0.96000000000000085]
[11,null,"November",8,67.650000000000006,null,65.77,65.77,-1.8800000000000097]
[12,null,"December",12.3,98.63,null,95.75,95.75,-2.8799999999999955]
[]
[null,null,null,null,null,null," "," "," "]
[{"$f":"A30+1","v":13},null,"Total",{"$f":"SUM(D19:D30)","v":89.999999999999986},768.52,-30.259795303746198,747.45,717.19020469625389,-51.329795303746202]
[]
[]
[]
[null," ",null,null,null,"Percent Change:",{"$f":"ROUND(I33/E33*100,4)","v":-6.6790000000000003},"%"]
[]
[]
[]
[]
[]
[]
["NEW TOTAL RATE FOR BLOCK1",null,null,null,null,6.9717399999999996]
[]
[]
[]
["CURRENT TOTAL RATE FOR BLOCK1",null,null,null,null,7.2058799999999996]
[]
[" "]

{"sheet":"Wy 1.7 p2","index":53,"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,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,null,null,null,null,null,null," Exhibit 1.7"]
[null,null,null,null,null,null,null,"Page 2 of 2"]
[]
[]
[]
[null,"REPORT OF TARIFF CHANGE"]
[null,{"$f":"IF($G$33<0,\"Pass-On Decrease\",\"Pass-On Increase\")","v":"Pass-On Increase"}]
[]
[]
[]
[]
[null,"Name of Utility:","Questar Gas Company"]
[null,"Address main office:","180 East First South"]
[null,null,"P.O. Box 45360"]
[null,null,"Salt Lake City, Utah  84145-0360"]
[]
[null,"P.S.C. Wyoming No. 12:","6th revised page No. 7"]
[null,null,"6th revised page No. 8"]
[null,null,"6th revised page No. 9"]
[null,null,"4th revised page No.34"]
[]
[]
[]
[]
[]
[null,"Change:",{"$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. 30010-115-GP-12"}]
[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$49/1000,0)","v":313}]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,"( A )","( B )","( C )","( D )","( E )"]
[null,null,"Rate","Sales in","Change per","Revenue Change","Approximate #"]
[null,null,"Schedule","Decatherms","Decatherm","(B) x (C)","of Customers"]
[]
[null,"Commodity:","GS",{"$f":"Calculations!P28","v":3568773},{"$f":"'Wy 1.6 p1'!J33","v":8.2129999999999995E-2},{"$f":"D40*E40","v":293103.32649000001},{"$f":"'Other Inputs'!D287","v":26943}]
[]
[null,null,"FS",{"$f":"Calculations!P30","v":227856},{"$f":"'Wy 1.6 p1'!J33","v":8.2129999999999995E-2},{"$f":"D42*E42","v":18713.813279999998},{"$f":"'Other Inputs'!D288","v":39}]
[null,null,null,null," "]
[null,null,"NGV",{"$f":"Calculations!P31","v":19260},{"$f":"'Wy 1.6 p1'!J33","v":8.2129999999999995E-2},{"$f":"D44*E44","v":1581.8237999999999},{"$f":"'Other Inputs'!D289","v":1}]
[]
[null,null,"IS",{"$f":"Calculations!P34","v":147193},"1/",0,{"$f":"'Other Inputs'!D290","v":5}]
[]
[null,null,null," "]
[null,null,null,{"$f":"SUM(D40:D46)","v":3963082},null,{"$f":"SUM(F40:F46)","v":313398.96357000002}]
[]
[]
[]
[null,"1/","IS rates are determined at the month of sale."]

{"sheet":"Wy 1.8 p1","index":54,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[14,0,14,4],[15,0,15,4],[16,0,16,4],[17,0,17,4],[28,0,28,4],[33,0,33,4],[29,0,29,4],[30,0,30,4],[31,0,31,4],[32,0,32,4]]}
[null,null,null,null,null,{"$f":"'Control Panel'!F36","v":"Questar Gas Company"}]
[null,null,null,null,null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[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":55,"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",{"$f":"2.00841+0.01879+0.08332","v":2.1105200000000002},{"$f":"1.26955+0.01188+0.08332","v":1.3647499999999999}]
[null,"Commodity Cost",{"$f":"ROUND('Wy 1.6 p1'!F33,5)","v":4.9433499999999997},{"$f":"C7","v":4.9433499999999997}]
[null,"Total Rate",{"$f":"SUM(C6:C7)","v":7.0538699999999999},{"$f":"SUM(D6:D7)","v":6.3080999999999996}]
[]
[null,"Monthly Basic Service Fee",10]
[]
[]
["WY FS",null,"First 80 Dth","Next 730 Dth","All Over 810 Dth"]
[null,"Distribution Non-Gas Cost",0.67969000000000002,0.60382999999999998,0.52778000000000003]
[null,"Commodity Cost",{"$f":"C7","v":4.9433499999999997},{"$f":"C15","v":4.9433499999999997},{"$f":"D15","v":4.9433499999999997}]
[null,"Total Rate",{"$f":"'Wy 1.8'!C14+'Wy 1.8'!C15","v":5.6230399999999996},{"$f":"'Wy 1.8'!D14+'Wy 1.8'!D15","v":5.54718},{"$f":"'Wy 1.8'!E14+'Wy 1.8'!E15","v":5.4711299999999996}]
[]
[null,"Minimum Monthly DNG Charge:",{"$f":"ROUND((+C14*80)+(D14*95),0)","v":112}]
[]
[null,"BSF Category 2",44]
[null,"BSF Category 3",86]
[null,"BSF Category 4",555]
[]
[]
["WY NGV"]
[null,"Distribution Non-Gas Cost",4.7828400000000002]
[null,"Commodity Cost",{"$f":"C7","v":4.9433499999999997}]
[null,"Total Rate",{"$f":"SUM(C26:C27)","v":9.726189999999999}]
[]
[]
["WY IS",null,"First 48,600 Dth","Next 72,900 Dth","All Over 121,500"]
[null,"Distribution Non-Gas Cost",0.13102,0.1148,9.8599999999999993E-2]
[null,"Upstream Pipeline Cost",{"$f":"'Wy 1.6 p1'!$D$50","v":0.18104000000000001},{"$f":"'Wy 1.6 p1'!$D$50","v":0.18104000000000001},{"$f":"'Wy 1.6 p1'!$D$50","v":0.18104000000000001}]
[null,"Commodity Cost","-------------------Determined Each Month-------------------------"]
[null,"Total Rate","-------------------Determined Each Month-------------------------"]
[]
[null,"BSF Category 2",{"$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":56,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,"Questar Gas Company",null,"QPC tariff sheets"]
[null,{"$f":"'Control Panel'!F37","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,"Exhibit 1.9"]
[null,"Page 1 of 2"]
[]
[null,"Questar Gas Company"]
[null,{"$f":"B2","v":"PSCW Docket No. 30010-115-GP-12"}]
[null,"Exhibit 1.9"]
[null,"Page 2 of 2"]

{"sheet":"Wy 1.10","index":57,"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. 30010-115-GP-12"},"Questar Gas Company"]

{"sheet":"Ut Storage","index":58,"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":"2012-06-13"},null,null,{"$f":"-1*'Other Inputs'!D212","v":7010307},null,null,null,{"$f":"M8/E8","v":4.1908065809386095},null,null,null,{"$f":"'Other Inputs'!E212","v":29378840.710000001}]
[null,{"$f":"B10-30","v":"2012-07-14"},{"$f":"'Monthly Inputs'!E40","v":2678160},{"$f":"-'Monthly Inputs'!E48","v":0},{"$f":"E8+C9+D9","v":9688467},{"$f":"F21","v":0.99299930714501417},{"$f":"'Other Inputs'!F105","v":4.2919},{"$f":"'Monthly Inputs'!E90","v":2.4700000000000002},{"$f":"M9/E9","v":4.2152258820097295}," ",{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":11460236.145397158},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":40839076.855397157}]
[null,{"$f":"B11-30","v":"2012-08-13"},{"$f":"'Monthly Inputs'!F40","v":2524790},{"$f":"-'Monthly Inputs'!F48","v":0},{"$f":"E9+C10+D10","v":12213257},{"$f":"F22","v":0.99339692099948929},{"$f":"G9","v":4.2919},{"$f":"'Monthly Inputs'!F90","v":2.64},{"$f":"M10/E10","v":4.2288214839695319},null,{"$f":"(+F10*C10*G10)+((1-F10)*C10*H10)","v":10808606.735444119},{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":51647683.590841278}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Sep12"},{"$f":"'Monthly Inputs'!G40","v":2032481},{"$f":"-'Monthly Inputs'!G48","v":0},{"$f":"E10+C11+D11","v":14245738},{"$f":"Calculations!D176","v":0.86325051713656098},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!D194","v":2.4904000000000002},{"$f":"M11/E11","v":4.2543480769933675},null,8958644.4748100583,{"$f":"D11*I10","v":0},{"$f":"M10+L11+K11","v":60606328.065651335}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Oct12"},{"$f":"'Monthly Inputs'!H40","v":2663092},{"$f":"-'Monthly Inputs'!H48","v":0},16908830,{"$f":"Calculations!E176","v":0.578180436787612},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!E194","v":2.6602299999999999},{"$f":"M12/E12","v":4.1900684287299468},null,10242826.684110453,{"$f":"D12*I11","v":0},{"$f":"M11+L12+K12","v":70849154.74976179}]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Nov12"},{"$f":"'Monthly Inputs'!I40","v":1342697},{"$f":"-'Monthly Inputs'!I48","v":0},18251527,{"$f":"Calculations!F176","v":0.44702304350616495},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!F194","v":3.1402800000000002},4.1645092177257865,null,5159497.6793092769,{"$f":"D13*I12","v":0},76008652.429071069]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Dec12"},{"$f":"'Monthly Inputs'!J40","v":0},{"$f":"-'Monthly Inputs'!J48","v":-604640},17646887,{"$f":"Calculations!G176","v":0.33425596344352532},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!G194","v":3.2505199999999999},4.1645092177257865,null,0,-2518028.8534057196,73490623.575665355]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Jan13"},{"$f":"'Monthly Inputs'!K40","v":0},{"$f":"-'Monthly Inputs'!K48","v":-5355500},12291387,{"$f":"Calculations!H176","v":0.38938574817825722},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!H194","v":3.47621},4.1645092177257874,null,0,-22303029.11553045,51187594.460134909]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Feb13"},{"$f":"'Monthly Inputs'!L40","v":0},{"$f":"-'Monthly Inputs'!L48","v":-3450743},8840644,{"$f":"Calculations!I176","v":0.4265201198232757},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!I194","v":3.5523199999999999},4.1645092177257865,null,0,-14370651.031502737,36816943.42863217]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Mar13"},{"$f":"'Monthly Inputs'!M40","v":0},{"$f":"-'Monthly Inputs'!M48","v":-713857},8126787,{"$f":"Calculations!J176","v":0.51438452704958182},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!J194","v":3.5952999999999999},4.1645092177257865,null,0,-2972864.0566380769,33844079.371994093]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Apr13"},{"$f":"'Monthly Inputs'!N40","v":358460},{"$f":"-'Monthly Inputs'!N48","v":-1366131},7119116,{"$f":"Calculations!K176","v":0.66581516081984105},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!K194","v":3.6},4.1733471207900035,null,1555728.0312969005,-5689265.1421209462,29710542.261170048]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"May13"},{"$f":"'Monthly Inputs'!O40","v":1086450},{"$f":"-'Monthly Inputs'!O48","v":-174924},8030642,{"$f":"Calculations!L176","v":1},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!L194","v":0},4.2461484933494793,null,5118774.739516072,-730018.5717570706,{"$f":"M18+L19+K19","v":34099298.428929046}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Jun13"},{"$f":"'Monthly Inputs'!P40","v":2237360},{"$f":"-'Monthly Inputs'!P48","v":-78760},10189242,{"$f":"Calculations!M176","v":0.99525830805925697},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!M194","v":3.98},4.3475621097242074,null,10533490.672417659,-334426.65533620497,{"$f":"M19+L20+K20","v":44298362.4460105}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Jul13"},{"$f":"'Monthly Inputs'!Q40","v":2521240},{"$f":"-'Monthly Inputs'!Q48","v":-61400},12649082,{"$f":"Calculations!N176","v":0.99299930714501417},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!N194","v":4.17},4.41934105052216,null,11869185.201547517,-266940.31353706634,{"$f":"M20+L21+K21","v":55900607.33402095}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Aug13"},{"$f":"'Monthly Inputs'!R40","v":2348180},{"$f":"-'Monthly Inputs'!R48","v":-58150},14939112,{"$f":"Calculations!O176","v":0.99339692099948929},{"$f":"'Ut 1.4 p2'!$F$15","v":4.7114683045847228},{"$f":"Calculations!O194","v":4.1800100000000002},4.4647069998870847,null,11055135.266564058,-256984.68208786359,{"$f":"M21+L22+K22","v":66698757.918497145}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":14589960},{"$f":"SUM(D11:D22)","v":-11864105},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":64493282.749571994},{"$f":"SUM(L11:L22)","v":-49442208.421916142},{"$f":"L26+K26","v":15051074.327655852}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.4203879071342209},{"$f":"L26/D26","v":4.1673778529367489}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Wy Storage","index":59,"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":"2012-06-13"},null,null,{"$f":"-'Other Inputs'!D212","v":7010307},null,null,null,{"$f":"M8/E8","v":4.1908065809386095},null,null,null,{"$f":"'Other Inputs'!E212","v":29378840.710000001}]
[null,{"$f":"B10-30","v":"2012-07-14"},{"$f":"'Monthly Inputs'!E40","v":2678160},{"$f":"-'Monthly Inputs'!E48","v":0},{"$f":"E8+C9+D9","v":9688467},{"$f":"F21","v":0.99299930714501417},{"$f":"'Other Inputs'!$F$105","v":4.2919},{"$f":"'Monthly Inputs'!E90","v":2.4700000000000002},{"$f":"M9/E9","v":4.2152258820097295},null,{"$f":"(+F9*C9*G9)+((1-F9)*C9*H9)","v":11460236.145397158},{"$f":"D9*I8","v":0},{"$f":"M8+L9+K9","v":40839076.855397157}]
[null,{"$f":"B11-30","v":"2012-08-13"},{"$f":"'Monthly Inputs'!F40","v":2524790},{"$f":"-'Monthly Inputs'!F48","v":0},12213257,{"$f":"F22","v":0.99339692099948929},{"$f":"'Other Inputs'!$F$105","v":4.2919},{"$f":"'Monthly Inputs'!F90","v":2.64},{"$f":"M10/E10","v":4.2288214839695319},null,10808606.735444119,{"$f":"D10*I9","v":0},{"$f":"M9+L10+K10","v":51647683.590841278}]
["1.  ",{"$f":"'Monthly Inputs'!G3","v":"Sep12"},{"$f":"'Monthly Inputs'!G40","v":2032481},{"$f":"-'Monthly Inputs'!G48","v":0},14245738,{"$f":"Calculations!D176","v":0.86325051713656098},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!D194","v":2.4904000000000002},4.2543480769933675,null,8958644.4748100583,0,{"$f":"M10+L11+K11","v":60606328.065651335}]
["2.  ",{"$f":"'Monthly Inputs'!H3","v":"Oct12"},{"$f":"'Monthly Inputs'!H40","v":2663092},{"$f":"-'Monthly Inputs'!H48","v":0},16908830,{"$f":"Calculations!E176","v":0.578180436787612},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!E194","v":2.6602299999999999},4.1900684287299468,null,10242826.684110453,0,70849154.74976179]
["3.  ",{"$f":"'Monthly Inputs'!I3","v":"Nov12"},{"$f":"'Monthly Inputs'!I40","v":1342697},{"$f":"-'Monthly Inputs'!I48","v":0},18251527,{"$f":"Calculations!F176","v":0.44702304350616495},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!F194","v":3.1402800000000002},4.1645092177257865,null,5159497.6793092769,0,76008652.429071069]
["4.  ",{"$f":"'Monthly Inputs'!J3","v":"Dec12"},{"$f":"'Monthly Inputs'!J40","v":0},{"$f":"-'Monthly Inputs'!J48","v":-604640},17646887,{"$f":"Calculations!G176","v":0.33425596344352532},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!G194","v":3.2505199999999999},4.1645092177257865,null,0,-2518028.8534057196,73490623.575665355]
["5.  ",{"$f":"'Monthly Inputs'!K3","v":"Jan13"},{"$f":"'Monthly Inputs'!K40","v":0},{"$f":"-'Monthly Inputs'!K48","v":-5355500},12291387,{"$f":"Calculations!H176","v":0.38938574817825722},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!H194","v":3.47621},4.1645092177257874,null,0,-22303029.11553045,51187594.460134909]
["6.  ",{"$f":"'Monthly Inputs'!L3","v":"Feb13"},{"$f":"'Monthly Inputs'!L40","v":0},{"$f":"-'Monthly Inputs'!L48","v":-3450743},8840644,{"$f":"Calculations!I176","v":0.4265201198232757},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!I194","v":3.5523199999999999},4.1645092177257865,null,0,-14370651.031502737,36816943.42863217]
["7.  ",{"$f":"'Monthly Inputs'!M3","v":"Mar13"},{"$f":"'Monthly Inputs'!M40","v":0},{"$f":"-'Monthly Inputs'!M48","v":-713857},8126787,{"$f":"Calculations!J176","v":0.51438452704958182},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!J194","v":3.5952999999999999},4.1645092177257865,null,0,-2972864.0566380769,33844079.371994093]
["8.  ",{"$f":"'Monthly Inputs'!N3","v":"Apr13"},{"$f":"'Monthly Inputs'!N40","v":358460},{"$f":"-'Monthly Inputs'!N48","v":-1366131},7119116,{"$f":"Calculations!K176","v":0.66581516081984105},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!K194","v":3.6},4.1733471207900035,null,1555728.0312969005,-5689265.1421209462,29710542.261170048]
["9.  ",{"$f":"'Monthly Inputs'!O3","v":"May13"},{"$f":"'Monthly Inputs'!O40","v":1086450},{"$f":"-'Monthly Inputs'!O48","v":-174924},8030642,{"$f":"Calculations!L176","v":1},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!L194","v":0},4.2461484933494793,null,5118774.739516072,-730018.5717570706,{"$f":"M18+L19+K19","v":34099298.428929046}]
["10.  ",{"$f":"'Monthly Inputs'!P3","v":"Jun13"},{"$f":"'Monthly Inputs'!P40","v":2237360},{"$f":"-'Monthly Inputs'!P48","v":-78760},10189242,{"$f":"Calculations!M176","v":0.99525830805925697},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!M194","v":3.98},4.3475621097242074,null,10533490.672417659,-334426.65533620497,{"$f":"M19+L20+K20","v":44298362.4460105}]
["11.  ",{"$f":"'Monthly Inputs'!Q3","v":"Jul13"},{"$f":"'Monthly Inputs'!Q40","v":2521240},{"$f":"-'Monthly Inputs'!Q48","v":-61400},12649082,{"$f":"Calculations!N176","v":0.99299930714501417},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!N194","v":4.17},4.41934105052216,null,11869185.201547517,-266940.31353706634,{"$f":"M20+L21+K21","v":55900607.33402095}]
["12.  ",{"$f":"'Monthly Inputs'!R3","v":"Aug13"},{"$f":"'Monthly Inputs'!R40","v":2348180},{"$f":"-'Monthly Inputs'!R48","v":-58150},14939112,{"$f":"Calculations!O176","v":0.99339692099948929},{"$f":"'Wy 1.4 p2'!$F$17","v":4.7114683045847228},{"$f":"Calculations!O194","v":4.1800100000000002},4.4647069998870847,null,11055135.266564058,-256984.68208786359,{"$f":"M21+L22+K22","v":66698757.918497145}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Inj./With. Adj."]
["14.  ","Total",{"$f":"SUM(C11:C22)","v":14589960},{"$f":"SUM(D11:D22)","v":-11864105},null,null,null,null,null,null,{"$f":"SUM(K11:K22)","v":64493282.749571994},{"$f":"SUM(L11:L22)","v":-49442208.421916142},{"$f":"L26+K26","v":15051074.327655852}]
["15.  ","Average  $ /Dth",null,null,null,null,null,null,null,null,{"$f":"K26/C26","v":4.4203879071342209},{"$f":"L26/D26","v":4.1673778529367489}]
[]
[]
[]
["___________________________________________________________________"]

{"sheet":"Clay Basin Capacity","index":60,"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":61,"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":62,"n_rows":29,"n_cols":5,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["QGM gathered",49598581,"Adjusted test year->",-5.8496220910301362E-3,49308448]
["Birch Creek",2198414,"Adjusted test year->",-5.8496220910301362E-3,2185554]
["Other",16971550]
[]
["Input Operator Service Fee >",null,285765563]
[]
["do not change the order of the months below!!!!!"]
["\\/",null,"2012-07-01"]
["\\/","Company","Average Index","Church Buttes"]
["\\/","Production","Spot Prices","& Canyon Cr"]
["January",5989949,3.31,3.4424000000000001,20619800.437600002]
["February",5440172,3.38,3.5152000000000001,19123292.614399999]
["March",5881788,3.46,3.5984000000000003,21165025.939200003]
["April",5714581,3.6,3.7440000000000002,21395391.264000002]
["May",5900572,3.75,3.9000000000000004,23012230.800000001]
["June",5593077,3.96,4.1184000000000003,23034528.316800002]
["July",5629607,4.1500000000000004,4.3160000000000007,24297383.812000003]
["August",5382152,4.16,4.3264000000000005,23285342.412800003]
["September",5418513,2.4900000000000002,2.5896000000000003,14031781.264800003]
["October",5759227,2.58,2.6832000000000003,15453157.886400001]
["November",5788087,2.99,3.1096000000000004,17998635.335200001]
["December",5868550,3.14,3.2551999999999999,19103303.960000001]
[]
[null,68366275,"CANYON CREEK",3.5473599999999998,242519874]
[null,null,"CHURCH BUTTES"]
[null,null,"All Others ->",3.3473600000000001]
[]
[]
["Make sure all spot pricing is only 2 decimals"]

{"sheet":"Expenses","index":63,"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,"2011-07-01","2011-08-01","2011-09-01","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","2012-06-01"]
[]
[null,497,"UTILITY OPERATING EXPENSES"]
[null,498,"GAS PURCHASE EXPENSES"]
[null,499]
[null,500,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,0.97645999999999999,0.97314000000000001,0.96496000000000004,0.96496000000000004,0.96033999999999997,0.96691000000000005,0.96852000000000005,0.96374000000000004,0.96103000000000005,0.96104999999999996,0.95260999999999996,0.97511999999999999]
[null,501]
["%,FACCOUNT,TQGCACCTS,V758000",502,758,"Gas Well Royalties"]
[null,503,null,null,"Utah",null,2980381.9411962,3290048.9131692001,3451620.4846176002,3645178.9064879999,3425450.4308449998,3369931.8860501,3321019.4287788002,3455406.2812038003,3004417.9232339999,2542388.7523890003,1731569.3232442997,1566499.9927727999,35783914.263988808]
[null,504,null,null,"Wyoming",null,71849.528803800233,90809.866830800194,125336.57538239984,132365.14351199986,141463.81915500015,115327.2239498999,107943.76122119976,130007.08879619977,121829.87676599994,103039.4276109999,86141.306755700149,39968.947227200028,1266082.5660111997]
[null,505,null,null,"Total",null,3052231.47,3380858.7800000003,3576957.06,3777544.05,3566914.25,3485259.11,3428963.19,3585413.37,3126247.8,2645428.1800000002,1817710.63,1606468.94,37049996.830000006]
[null,506]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",507,758.1,"Gas Well Royalties - Other"]
[null,508,null,null,"Utah",null,18701.13,20411.740000000002,24752.36,11708.11,14932.369999999999,18559.030000000002,19651.05,23884.31,25462.120000000003,20156.440000000002,23335.22,29720.809999999998,251274.69]
[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,18701.13,20411.740000000002,24752.36,11708.11,14932.369999999999,18559.030000000002,19651.05,23884.31,25462.120000000003,20156.440000000002,23335.22,29720.809999999998,251274.69]
[null,511]
["%,FACCOUNT,TQGCACCTS,V759000,V759001,V759002,V759003,V759004",512,759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,513,null,null,"Utah",null,2332536.91,2176579.71,2115364.9900000002,2000844.69,2073291.54,2170505.69,2180182.46,2097239.39,1871103.8399999999,2050048.75,1574744.8,1466728.72,24109171.489999998]
[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,2332536.91,2176579.71,2115364.9900000002,2000844.69,2073291.54,2170505.69,2180182.46,2097239.39,1871103.8399999999,2050048.75,1574744.8,1466728.72,24109171.489999998]
[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,13856.240808800001,8540.3350283999989,14793.589468800001,15716.564059200002,13273.1088284,11703.497978200001,10048.588704000002,8816.1489590000001,8326.4023612000019,10156.9049775,9112.1052201000002,6400.1611151999996,130743.6475088]
[null,524,null,null,"Wyoming",null,334.03919119999955,235.72497160000057,537.1905311999999,570.70594079999864,548.15117160000045,400.52202179999949,326.61129599999913,331.70104100000026,337.63763879999897,411.64502250000078,453.30477989999963,163.29888480000045,4650.5324911999978]
[null,525,null,null,"Total",null,14190.28,8776.06,15330.78,16287.27,13821.26,12104.02,10375.200000000001,9147.85,8664.0400000000009,10568.550000000001,9565.41,6563.46,135394.18000000002]
[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,1069852.9601177999,1536097.7434109999,828625.65534880001,8734680.2684560008,25276449.117524799,29448157.228811301,27943981.7123712,22648169.368951201,8316606.9091602005,2570960.5574579998,-258315.07174209997,-7239.0470999999998,128108027.40276821]
[null,539,null,null,"Wyoming",null,25791.469882200006,42398.40658900002,30089.374651200022,317177.08154399879,1043863.6024751998,1007787.2011886984,908268.84762879834,852120.51104879752,337240.43083979934,104197.40254200017,-12850.538257900014,-184.70290000000023,4655899.0872317934]
[null,540,null,null,"Total",null,1095644.43,1578496.15,858715.03,9051857.3499999996,26320312.719999999,30455944.43,28852250.559999999,23500289.879999999,8653847.3399999999,2675157.96,-271165.61,-7423.75,132763926.48999999]
[null,541]
["%,FACCOUNT,V804000,FAFFILIATE,V09",542,804,"Natural Gas City Gate Purchases - Resources"]
[null,543,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,544,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,545,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,546]
["%,FACCOUNT,V804000,FAFFILIATE,V",547,804.1,"Natural Gas City Gate Purchases - Other"]
[null,548,null,null,"Utah",null,0,0,0,0,0,1260850.6496691001,-526.06132319999995,352577.53282000002,92667.317750000002,24988.088060999999,364156.76816869999,4417.2936,2099131.5887456001]
[null,549,null,null,"Wyoming",null,0,0,0,0,0,43149.360330899945,-17.098676800000021,13265.467179999978,3757.682249999998,1012.7319390000011,18115.901831299998,112.70640000000003,79396.751254399918]
[null,550,null,null,"Total",null,0,0,0,0,0,1304000.01,-543.16,365843,96425,26000.82,382272.67,4530,2178528.3400000003]
[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,-8584385.9976400007,-5696187.4073999999,-6799408.2625600006,-3700610.0204799999,3617894.6440399997,12706413.772780001,15384262.236000001,15316755.47838,11185172.536020001,-2587709.7752999999,-5224070.3725499995,-3537886.5035999999,22080240.327690005]
[null,559,null,null,"Wyoming",null,-206948.00235999934,-157222.59260000009,-246902.73743999936,-134377.97952000005,149411.35596000031,434844.22721999884,500037.76399999857,576281.52161999978,453561.4639799986,-104876.22470000014,-259884.62745000049,-90268.496400000062,913655.67230999656]
[null,560,null,null,"Total",null,-8791334,-5853410,-7046311,-3834988,3767306,13141258,15884300,15893037,11638734,-2692586,-5483955,-3628155,22993896]
[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,4275.6449312000004,2009.5341000000001,3304.2449808000001,1057302.8411088001,2116131.7964035999,19583101.478766002,11336526.6,9420464.2944150008,8512120.7167584002,3200832.1988805002,784915.61253029993,1177338.0550632002,57198323.017937809]
[null,569,null,null,"Wyoming",null,103.07506879999983,55.46589999999992,119.9850191999999,38393.188891199883,87391.743596400134,670181.12123399973,368473.40000000037,354437.95558499917,345168.56324159913,129725.21111949999,39047.617469700053,30039.554936799919,2063136.8820621984]
[null,570,null,null,"Total",null,4378.72,2065,3424.23,1095696.03,2203523.54,20253282.600000001,11705000,9774902.25,8857289.2799999993,3330557.41,823963.23,1207377.6100000001,59261459.899999999]
[null,571]
["%,FACCOUNT,TQGCACCTS,V808200",572,808.2,"Gas Delivered to Underground Storage"]
[null,573,null,null,"Utah",null,-9656419.8518739995,-10548604.669209601,-9808990.8383520003,-8093120.388464001,-4246801.7191039994,-1377399.7378378999,-589837.43542080012,16099.883856200002,-2288125.1876966003,-2040067.3978725001,-6270855.6829329999,-12805192.886541599,-67709315.91144982]
[null,574,null,null,"Wyoming",null,-232792.04812600091,-291155.97079039924,-356187.86164799891,-293880.51153599937,-175383.88089600019,-47137.952162100002,-19171.60457919992,605.74614379999912,-92784.032303399872,-82681.052127500065,-311959.6170669999,-326722.04345840029,-2229250.828550199]
[null,575,null,null,"Total",null,-9889211.9000000004,-10839760.640000001,-10165178.699999999,-8387000.9000000004,-4422185.5999999996,-1424537.69,-609009.04,16705.63,-2380909.2200000002,-2122748.4500000002,-6582815.2999999998,-13131914.93,-69938566.739999995]
[null,576]
["%,FACCOUNT,TQGCACCTS,V808300",577,808.3,"Exchange Gas"]
[null,578,null,null,"Utah",null,306889.66048000002,302866.46964000002,297478.83376000001,295380.04576000001,293039.10794000002,293812.04097000003,292223.79144,289741.68482000002,290445.36969000002,292360.05945,296115.00805999996,361978.19568,3612330.2676900001]
[null,579,null,null,"Wyoming",null,7398.3395199999795,8359.5303599999752,10802.166239999991,10725.954239999992,12101.892059999984,10054.959029999969,9498.2085599999991,10901.315179999976,11777.630309999979,11848.940549999999,14730.991940000036,9235.8043199999956,127435.73230999988]
[null,580,null,null,"Total",null,314288,311226,308281,306106,305141,303867,301722,300643,302223,304209,310846,371214,3739766]
[null,581]
["%,FACCOUNT,TQGCACCTS,V813000,V813001,V813002,V813003,V813004",582,813,"Other Gas Supply Expenses - Gas Cost"]
[null,583,null,null,"Utah",null,23706560.4825936,21233498.646410398,21465535.962318402,22926816.258153602,22177416.773756199,23520222.413059402,22759812.446784001,23399347.674455397,20943975.7448215,24518892.254767496,22923341.033183601,23691320.2912248,273266739.9815284]
[null,584,null,null,"Wyoming",null,571505.67740640044,586073.71358960122,779464.82768159732,832527.40184639767,915880.15624380112,804918.92694059759,739766.75321599841,880383.03554460034,849283.30517850071,993716.09523250163,1140379.7268164009,604479.49877519906,9698379.1184715964]
[null,585,null,null,"Total",null,24278066.16,21819572.359999999,22245000.789999999,23759343.66,23093296.93,24325141.34,23499579.199999999,24279730.709999997,21793259.050000001,25512608.349999998,24063720.760000002,24295799.789999999,282965119.10000002]
[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,4888234.4454146,4888255.8281760002,4844414.6743727997,4837497.1366720004,5539286.3904275997,5458996.5673823999,5547814.8404616006,5523134.2459444003,5439132.5726415999,4750764.0294794999,4656030.9157178001,4851539.2650432,61225100.911733516]
[null,599,null,null,"Wyoming",null,117843.06458539981,134922.57182400022,175912.25562720001,175661.06332799979,228760.7495724,186820.07261759974,180321.7395383995,207803.8140556002,220558.14735839982,192541.76052050013,231626.0642822003,123786.09495680034,2176557.3982664999]
[null,600,null,null,"Total",null,5006077.51,5023178.4000000004,5020326.93,5013158.2,5768047.1399999997,5645816.6399999997,5728136.5800000001,5730938.0600000005,5659690.7199999997,4943305.79,4887656.9800000004,4975325.3600000003,63401658.310000002]
[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,17080483.5660282,17213516.843325399,16437491.693955202,31731394.411753606,60300363.560661592,96464854.51762861,88205159.657795593,82551636.293804988,57401306.264740303,35353770.862290502,20610079.658899698,16805624.347257599,540155681.67814124]
[null,609,null,"Wyoming Gas Purchase Expenses",null,null,355085.14397180022,414476.7166746023,519171.7760447989,1079162.0482463967,2404037.5893384013,3226345.6623713942,2795448.3822043948,3026138.1561949966,2250730.7052596975,1348935.9377095017,945800.13110030093,390610.66274239897,18755942.911858685]
[null,610]
[null,611]
[null,612,null,"System Total Gas Purchase Expenses",null,null,17435568.710000001,17627993.560000002,16956663.469999999,32810556.460000001,62704401.149999991,99691200.180000007,91000608.039999992,85577774.449999988,59652036.969999999,36702706.800000004,21555879.789999999,17196235.009999998,558911624.58999991]
[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,-2437,-2641,-1922,-2159,-1943,-2242,-1944,-2055,-2650,-5904.07,383.49000000000024,-2385.42,-27899]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,-105836.98,-96746.240000000005,-108553.75,-96605.079999999987,-99461.99,-105514.76,-112060.89,-96665.239999999991,-143365.92000000001,-74578.11,-73422.959999999992,-65443.53,-1178255.45]
[null,621]
[null,622,null,"Total Production Expenses",null,null,-108273.98,-99387.24,-110475.75,-98764.079999999987,-101404.99,-107756.76,-114004.89,-98720.239999999991,-146015.92000000001,-80482.179999999993,-73039.469999999987,-67828.95,-1206154.45]
[null,623]
[null,624,"Distribution Operations & Maintenance Expenses"]
[null,625,null," "]
[null,626,870,"Operation Supervision & Engineering"]
[null,627,null,null,"Utah",null,644924.38000000012,1182404.97,940163.17,842451.67999999993,862444.92,1179155.6599999999,1188312.07,796960.44,1021153.77,849201.87,666992.94000000006,884226.1,11058391.969999999]
[null,628,null,null,"Wyoming",null,39755.19,51788.54,54036.83,47902.42,46271.78,61805.33,63492.200000000004,46863.78,56034.55,48116.18,38139.600000000006,44843.86,599050.25999999989]
["%,FACCOUNT,TQGCACCTS,N870",629,null,null,"Total",null,684679.57000000007,1234193.51,994200,890354.1,908716.70000000007,1240960.99,1251804.27,843824.22,1077188.32,897318.05,705132.54,929069.96,11657442.23]
[null,630]
[null,631,871,"Distribution Load Dispatching"]
[null,632,null,null,"Utah",null,124214.64000000001,139250.19,118676.71,144764.23000000001,156196.23000000001,140054.30000000002,129859.47,157645.62,173046.66,146008.79999999999,148839.20000000001,139362.96000000002,1717919.01]
[null,633,null,null,"Wyoming",null,4106.26,4901.1400000000003,4049.98,4816.5,5581.32,5064.6500000000005,4737.82,5717.72,6220.58,5452.6,5494.27,5129.49,61272.329999999994]
["%,FACCOUNT,TQGCACCTS,N871",634,null,null,"Total",null,128320.90000000001,144151.33000000002,122726.69,149580.73000000001,161777.55000000002,145118.95000000001,134597.29,163363.34,179267.24,151461.4,154333.47,144492.45000000001,1779191.34]
[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,0,1281.53,646.15,0,676.68000000000006,1747.92,598.34,1010.23,1053.3,1131.76,773.83,1160.8800000000001,10080.620000000003]
["%,FACCOUNT,TQGCACCTS,N872",639,null,null,"Total",null,0,1281.53,646.15,0,676.68000000000006,1747.92,598.34,1010.23,1053.3,1131.76,773.83,1160.8800000000001,10080.620000000003]
[null,640]
[null,641,873,"Compressor Station Fuel & Power"]
[null,642,null,null,"Utah",null,2432,2636,1917,2154,1938,2237,1939,2050,2645,6103.93,-1300.93,3088,27839]
[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,2437,2641,1922,2159,1943,2242,1944,2055,2650,6108.93,-1295.93,3093,27899]
[null,645]
[null,646,874,"Mains & Service Expenses"]
[null,647,null,null,"Utah",null,569112.42999999993,809113.73,643983.05000000005,710819.23,600407.9,507762.33000000007,563509.43000000005,615681.1,430769.41000000003,544652.52,915146.59000000008,693618.76,7604576.4799999986]
[null,648,null,null,"Wyoming",null,29972.66,39916.520000000004,35023.89,37473.380000000005,34146.61,41621.72,39699.97,38306.380000000005,31994.31,50819.22,66343.600000000006,50673.509999999995,495991.77]
["%,FACCOUNT,TQGCACCTS,N874",649,null,null,"Total",null,599085.09,849030.25,679006.94000000006,748292.61,634554.51,549384.05000000005,603209.4,653987.48,462763.72000000003,595471.74,981490.19000000006,744292.27,8100568.25]
[null,650]
[null,651,875,"Measuring & Regulating Station Expenses"]
[null,652,null,null,"Utah",null,15317.29,116943.33000000002,119434.50000000001,416054.88999999996,147625.13,168501.76000000001,157693.46,183763.83000000002,309122.64999999997,135923.82,150961.13,173228.55000000002,2094570.34]
[null,653,null,null,"Wyoming",null,420.83,4092.6800000000003,4116.26,13676.53,5222.5200000000004,9357.14,7150.45,7844.1100000000006,11563.78,6600.6900000000005,5998.1799999999994,14022.87,90066.04]
["%,FACCOUNT,TQGCACCTS,N875",654,null,null,"Total",null,15738.12,121036.01000000001,123550.76000000001,429731.42,152847.65,177858.9,164843.91,191607.94,320686.43,142524.51,156959.31,187251.42,2184636.38]
[null,655]
[null,656,878,"Meter & House Regulator Expenses"]
[null,657,null,null,"Utah",null,296616.64,413505.89,291874.52999999997,421120.47000000003,416646.37,410985.32,357684.15,363697.16000000003,324071.5,366353.99,350656.81000000006,345630.32,4358843.1499999994]
[null,658,null,null,"Wyoming",null,2517.0699999999997,11738.11,4499.9500000000007,8526.69,12104.880000000001,11201.57,10358.11,16368.31,16947.61,12287.820000000002,10475.35,7138.2900000000009,124163.76000000001]
["%,FACCOUNT,TQGCACCTS,N878",659,null,null,"Total",null,299133.71000000002,425244,296374.48,429647.16000000003,428751.25,422186.89,368042.26,380065.47000000003,341019.11,378641.81,361132.16000000003,352768.61,4483006.91]
[null,660]
[null,661,879,"Customer Installations Expenses"]
[null,662,null,null,"Utah",null,172301.71000000002,278513.99,172341.41,312375,306664.28000000003,372527.19,347440,310944.22000000003,296265.56,278984.39,226334.41999999998,223058.14,3297750.3100000005]
[null,663,null,null,"Wyoming",null,5004.43,10710.25,7704.2799999999988,11504.400000000001,18693.25,22027.02,18852.48,15835.11,16451.169999999998,11852.130000000001,12930.539999999999,13496.210000000001,165061.26999999999]
["%,FACCOUNT,TQGCACCTS,N879",664,null,null,"Total",null,177306.14,289224.24,180045.69,323879.40000000002,325357.53000000003,394554.21,366292.47999999998,326779.33,312716.73,290836.52,239264.96,236554.35,3462811.58]
[null,665]
[null,666,880,"Other Expenses"]
[null,667,null,null,"Utah",null,268127.5,755879.09,696451.77,449101.94000000006,635800.93999999994,906036.05999999994,723292.78,729614.7,794521.78,614315.1,677896.54,537323.84000000008,7788362.04]
[null,668,null,null,"Wyoming",null,18071.5,29612.63,35503.81,23739.72,42239.18,63433.05,66312.600000000006,82763.399999999994,61486.39,48400.28,43553.11,36857.57,551973.24]
["%,FACCOUNT,TQGCACCTS,N880",669,null,null,"Total",null,286199,785491.72,731955.58,472841.66000000003,678040.12,969469.11,789605.38,812378.1,856008.17,662715.38,721449.65,574181.41,8340335.2800000003]
[null,670]
[null,671,881,"Rents"]
[null,672,null,null,"Utah",null,5928.2,5915.95,5922.07,5926.97,5912.89,5910.4400000000005,5788.8,5790,7038.08,6198.89,6201.46,6202.1,72735.85000000002]
[null,673,null,null,"Wyoming",null,195.97,208.22,202.1,197.20000000000002,211.28,213.73000000000002,211.20000000000002,210,253,231.49,228.92000000000002,228.28,2591.3900000000003]
["%,FACCOUNT,TQGCACCTS,N881",674,null,null,"Total",null,6124.17,6124.17,6124.17,6124.17,6124.17,6124.17,6000,6000,7291.08,6430.38,6430.38,6430.38,75327.240000000005]
[null,675]
[null,676,885,"Maintenance Supervision & Engineering"]
[null,677,null,null,"Utah",null,42929.740000000005,39942.69,45563.44,49470.68,46150.85,42942.720000000001,61851.12,38221.58,42817.69,55729.64,34470.29,44004.880000000005,544095.32000000007]
[null,678,null,null,"Wyoming",null,1268.3800000000001,1326.24,1416.07,1523.21,1537.01,1462.99,2092.38,1348.44,1497.0800000000002,2065.96,1143.5800000000002,1476.38,18157.72]
["%,FACCOUNT,TQGCACCTS,N885",679,null,null,"Total",null,44198.12,41268.93,46979.51,50993.89,47687.86,44405.71,63943.5,39570.020000000004,44314.770000000004,57795.6,35613.870000000003,45481.26,562253.04]
[null,680]
[null,681,886,"Maintenance of Structures & Improvements"]
[null,682,null,null,"Utah",null,4963.7299999999996,7891.13,5340.27,5044.82,5024,5535.61,5575.2400000000007,6373.1200000000008,5740.56,5161.7299999999996,5449.22,5238.5099999999993,67337.939999999988]
[null,683,null,null,"Wyoming",null,164.1,277.74,182.25,167.85,179.52,200.18,203.4,231.15,206.36,192.76,201.15,192.81,2399.27]
["%,FACCOUNT,TQGCACCTS,N886",684,null,null,"Total",null,5127.83,8168.87,5522.52,5212.67,5203.5200000000004,5735.79,5778.64,6604.27,5946.92,5354.49,5650.37,5431.32,69737.209999999992]
[null,685]
[null,686,887,"Maintenance of Mains"]
[null,687,null,null,"Utah",null,515469.92,570301.51,490642.57999999996,503183,589465,631898.76,659016.04,721576.74,649500.09000000008,607764.7300000001,585880.87,560191.4,7084890.6400000006]
[null,688,null,null,"Wyoming",null,5594.5,5018.2199999999993,5360.65,11453.7,11175.37,19963.77,35945.020000000004,31470.560000000001,34375.340000000004,23631.22,6604.9,9773.25,200366.5]
["%,FACCOUNT,TQGCACCTS,N887",689,null,null,"Total",null,521064.42,575319.73,496003.23,514636.7,600640.37,651862.53,694961.06,753047.3,683875.43,631395.95000000007,592485.77,569964.65,7285257.1400000006]
[null,690]
[null,691,888,"Maint of Compressor Station Equipment"]
[null,692,null,null,"Utah",null,67102.69,183931.46,288643.73000000004,67060.27,104896.76000000001,65127.5,92823.52,141946.78,140634.07999999999,147140.41,175818,140136.89000000001,1615262.0899999999]
[null,693,null,null,"Wyoming",null,2864.16,12886.26,15931.67,10598.26,11043.18,8423.64,7287.1900000000005,12550.48,7105.16,21952.29,5274.59,10284.69,126201.57]
["%,FACCOUNT,TQGCACCTS,N888",694,null,null,"Total",null,69966.850000000006,196817.72,304575.40000000002,77658.53,115939.94,73551.14,100110.71,154497.26,147739.24,169092.7,181092.59,150421.58000000002,1741463.66]
[null,695]
[null,696,889,"Maint of Meas. & Reg. Station Equipment"]
[null,697,null,null,"Utah",null,6952.59,8863.26,10607.039999999999,14855.2,5776.57,11835.150000000001,14366.76,15089.87,17779.190000000002,9722.66,14305.78,13321.5,143475.57]
[null,698,null,null,"Wyoming",null,216.27,292.16000000000003,361.86,493.5,205.77,3943.1400000000003,-2209.64,546.80000000000007,638.66,362.83,527.84,488.85,5868.0400000000018]
["%,FACCOUNT,TQGCACCTS,N889",699,null,null,"Total",null,7168.8600000000006,9155.42,10968.9,15348.7,5982.34,15778.29,12157.12,15636.67,18417.850000000002,10085.49,14833.62,13810.35,149343.61000000002]
[null,700]
[null,701,892,"Maintenance of Services"]
[null,702,null,null,"Utah",null,36181.479999999996,105749.53,52459.26,82226.27,88753,138002.34,190698.75,103196.74,125499.18000000002,91331.21,67038.39,55429.850000000006,1136566]
[null,703,null,null,"Wyoming",null,1284.9000000000001,5089.21,1780.15,3365.6400000000003,1043.3,4841.4000000000005,10342.48,6933.6999999999989,10799.9,9433.44,3950.19,9774.84,68639.150000000009]
["%,FACCOUNT,TQGCACCTS,N892",704,null,null,"Total",null,37466.379999999997,110838.74,54239.41,85591.91,89796.3,142843.74,201041.23,110130.44,136299.08000000002,100764.65000000001,70988.58,65204.69,1205205.1499999999]
[null,705]
[null,706,893,"Maintenance of Meters & House Regulators"]
[null,707,null,null,"Utah",null,36748.479999999996,59818.020000000004,60746.54,62364.78,62141.22,95997.41,106598.53000000001,87240.04,93309.060000000012,85549.8,102614,86772.43,939900.31000000029]
[null,708,null,null,"Wyoming",null,-193.6,530.84,202.52,162.22999999999999,375.90000000000003,807.18000000000006,346.62,66.19,267.89999999999998,489.12,776.59,150.02000000000001,3981.51]
["%,FACCOUNT,TQGCACCTS,N893",709,null,null,"Total",null,36554.879999999997,60348.86,60949.06,62527.01,62517.120000000003,96804.59,106945.15000000001,87306.23,93576.960000000006,86038.92,103390.59,86922.45,943881.82]
[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,2809323.4200000004,4680660.7399999993,3944767.07,4088973.43,4035844.0600000005,4684509.5500000007,4606449.12,4279791.9400000004,4433914.26,3950143.4900000007,4127304.7100000004,3910834.23,49552516.020000003]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,111247.62000000001,179675.28999999998,171023.41999999998,175606.23000000007,190712.54999999996,256119.42999999996,265425.62,268071.36,256900.08999999997,243024.79,202421.24000000002,205696.8,2525924.44]
[null,724]
[null,725,null,"System Total Distribution O&M Expenses",null,null,2920571.04,4860336.03,4115790.4899999993,4264579.66,4226556.6099999994,4940628.9799999995,4871874.7400000021,4547863.3000000007,4690814.3499999996,4193168.2800000003,4329725.95,4116531.03,52078440.459999993]
[null,726]
[null,727,"Customer Accounts Expense"]
[null,728]
[null,729,901,"Supervision"]
[null,730,null,null,"Utah",null,88786.76,79664.94,176942.59,16198.77,-77976.640000000014,256621.69,195713.12,-71645.220000000016,176618.72,101106.75,11491.98,176400.88,1129924.3400000001]
[null,731,null,null,"Wyoming",null,1977.3500000000001,2308.06,5075.75,-234.08,-3455.01,9218.49,5908.73,-3294.18,5410.7999999999993,2639.1400000000003,-765.47,5050.84,29840.42]
["%,FACCOUNT,TQGCACCTS,N901",732,null,null,"Total",null,90764.11,81973,182018.34,15964.69,-81431.650000000009,265840.18,201621.85,-74939.400000000009,182029.52,103745.89,10726.51,181451.72,1159764.76]
[null,733]
[null,734,902,"Meter Reading Expense"]
[null,735,null,null,"Utah",null,231066.46,208824.98,228131.49,244246.53,281670.46000000002,280628.97000000003,279722.67,301969.76,285725.13999999996,272333.33,277547.46000000002,228918.2,3120785.45]
[null,736,null,null,"Wyoming",null,7828.5700000000006,7699.4600000000009,8719.9700000000012,8764.5,10440.6,11032.68,10300.380000000001,10647.9,10604.53,10083.07,10016.94,8306.7999999999993,114445.40000000001]
["%,FACCOUNT,TQGCACCTS,N902",737,null,null,"Total",null,238895.03,216524.44,236851.46,253011.03,292111.06,291661.65000000002,290023.05,312617.66000000003,296329.67,282416.40000000002,287564.40000000002,237225,3235230.8499999996]
[null,738]
[null,739,9031,"Customer Records Expense"]
[null,740,null,null,"Utah",null,1560900.5500000003,1204807.96,1217665.77,1442378.31,1338810.6399999999,1451966.62,1401227.38,1435262.04,1468364.49,1387784.1700000002,1545776.68,1415843.4300000002,16870788.039999999]
[null,741,null,null,"Wyoming",null,72906.899999999994,50874.799999999996,50871.83,61154.93,62083.61,65592.700000000012,56909.33,56546.89,55574.78,56495.14,63099.99,55707.17,707818.07000000007]
["%,FACCOUNT,TQGCACCTS,V903001",742,null,null,"Total",null,1633807.4500000002,1255682.76,1268537.6000000001,1503533.24,1400894.25,1517559.32,1458136.71,1491808.93,1523939.27,1444279.31,1608876.67,1471550.6,17578606.109999999]
[null,743]
[null,744,9032,"Collection Expense"]
[null,745,null,null,"Utah",null,137140.85,123034.43,120751.82,134523.59,105979.26999999999,143790.06,13845.990000000002,21880.79,154024.41999999998,14811.1,191643.32,146866.90000000002,1308292.54]
[null,746,null,null,"Wyoming",null,5702.68,6416.16,5846.5,6141.03,6250.6,7899.92,6590.37,3104.41,8377.9500000000007,2251.9,6698.69,5737.05,71017.259999999995]
["%,FACCOUNT,TQGCACCTS,V903002",747,null,null,"Total",null,142843.53,129450.59,126598.32,140664.62,112229.87,151689.98000000001,20436.36,24985.200000000001,162402.37,17063,198342.01,152603.95000000001,1379309.8]
[null,748]
[null,749,9033,"Interest Exp - Customer Security Deposits"]
[null,750,null,null,"Utah",null,32916.230000000003,39014.29,38725.71,39223.65,41788.83,41188.420000000006,44203.5,43634.36,41775.629999999997,45491.880000000005,43722.18,26570.120000000003,478254.8]
[null,751,null,null,"Wyoming",null,388.61,458.51,450.57,455.02,477.59000000000003,487.6,467.15000000000003,462.2,453.36,491.52,472,283.12,5347.2499999999991]
["%,FACCOUNT,TQGCACCTS,V903003",752,null,null,"Total",null,33304.840000000004,39472.800000000003,39176.28,39678.67,42266.42,41676.020000000004,44670.65,44096.56,42228.99,45983.4,44194.18,26853.24,483602.05000000005]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,51044.89,47376.09,-235184.07,80825.55,134877.06,-82295.22,168518.68,151607.95000000001,-50910.14,77223.850000000006,50224.76,-295556.10000000003,97753.299999999988]
[null,756,null,null,"Wyoming",null,4043,4243.84,-32068.62,9164.06,18131.900000000001,89.51,17563.59,16879.27,-4593.1500000000005,8932.06,6340.33,-33892.93,14832.86]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,55087.89,51619.93,-267252.69,89989.61,153008.95999999999,-82205.710000000006,186082.27,168487.22,-55503.29,86155.91,56565.090000000004,-329449.03000000003,112586.15999999997]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,8012.84,7929.1,-110935.53,16453.810000000001,32715.440000000002,-68048.92,38725.050000000003,69381.570000000007,-9884.34,15426.43,8434.77,-92296.95,-84086.729999999981]
[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,8012.84,7929.1,-110935.53,16453.810000000001,32715.440000000002,-68048.92,38725.050000000003,69381.570000000007,-9884.34,15426.43,8434.77,-92296.95,-84086.729999999981]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,63641.98,65188.78,-499092.69,130651.43000000001,258194.02000000002,-156771.62,303640.05,251609.15,-96566.95,116831.27,63488.26,-479452.12,21361.559999999998]
[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,63641.98,65188.78,-499092.69,130651.43000000001,258194.02000000002,-156771.62,303640.05,251609.15,-96566.95,116831.27,63488.26,-479452.12,21361.559999999998]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N905",762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,2173510.56,1775840.57,937005.09000000008,2104501.64,2116059.08,1867080.0000000005,2445596.4399999995,2203700.4000000004,1969146.97,2031008.7800000005,2192329.4099999997,1127294.3600000003,22943073.299999997]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,92847.11,72000.829999999987,38896.000000000015,85445.46,93929.290000000008,94320.900000000009,97739.549999999988,84346.49,75828.27,80892.83,85862.48,41192.049999999996,943301.26000000013]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,2266357.67,1847841.4000000001,975901.09000000032,2189947.1,2209988.3699999996,1961400.9000000004,2543335.9899999993,2288046.89,2044975.2400000005,2111901.61,2278191.8899999997,1168486.4100000001,23886374.559999999]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,44331.83,39883.600000000006,35790.54,53936.81,36864.9,40288.910000000003,46848.38,46119.9,45052.75,47443.32,47686.74,41979.88,526227.55999999994]
[null,774,null,null,"Wyoming",null,1388.18,1365.45,1162.8700000000001,1738.29,1272.92,1418.18,1396.22,1418.01,1352.3700000000001,1453.49,1414.8200000000002,1227.94,16608.739999999998]
["%,FACCOUNT,TQGCACCTS,N907",775,null,null,"Total",null,45720.01,41249.050000000003,36953.410000000003,55675.1,38137.82,41707.090000000004,48244.6,47537.91,46405.120000000003,48896.81,49101.56,43207.82,542836.29999999993]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,1284484.54,1226960.3199999998,1379908.55,2882574.19,4941657.34,8041167.4900000002,8465710.4900000002,6820174.1800000006,4480453.91,3436675.2,1837829.6400000001,1227535.4400000002,46025131.290000007]
[null,779,null,null,"Wyoming",null,12636.470000000001,13781.37,16903,28092.91,46334.96,59618.080000000002,65711.820000000007,57727.22,47375.57,35035.46,25947.43,16085.390000000001,425249.68]
["%,FACCOUNT,TQGCACCTS,N908",780,null,null,"Total",null,1297121.01,1240741.69,1396811.55,2910667.1,4987992.3,8100785.5700000003,8531422.3100000005,6877901.4000000004,4527829.4800000004,3471710.66,1863777.07,1243620.83,46450380.969999991]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,28011.260000000002,25665.84,81636.13,14297.03,122156.1,106105.63,6058.1,188961.36,29692.080000000002,34943.480000000003,10873.82,62076.920000000006,710477.74999999988]
[null,784,null,null,"Wyoming",null,264.5,868.16,2717.68,142.97,4007.65,3710.4300000000003,221.03,6786.42,960.57,150.38,295.77,750.38,20875.940000000002]
["%,FACCOUNT,TQGCACCTS,N909",785,null,null,"Total",null,28275.760000000002,26534,84353.81,14440,126163.75,109816.06,6279.13,195747.78,30652.65,35093.86,11169.59,62827.3,731353.69000000006]
[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,1356827.6300000001,1292509.76,1497335.2200000002,2950808.03,5100678.34,8187562.0300000003,8518616.9700000007,7055255.4400000013,4555198.74,3519062,1896390.2000000002,1331592.24,47261836.600000009]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,14289.150000000001,16014.980000000001,20783.55,29974.170000000002,51615.53,64746.69,67329.070000000007,65931.650000000009,49688.51,36639.329999999994,27658.02,18063.710000000003,462734.36]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,1371116.78,1308524.74,1518118.77,2980782.2,5152293.87,8252308.7199999997,8585946.040000001,7121187.0900000008,4604887.2500000009,3555701.33,1924048.2200000002,1349655.9500000002,47724570.959999986]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,801,null,null,"Utah",null,446878.72000000003,489652.08,681703.73,975964.6,911273,1886806.3199999998,539420.1,512838.13,-15318.4,544297.92000000004,528796.49,195395.07,7697707.7599999988]
[null,802,null,null,"Wyoming",null,25252.32,30215.45,36159.67,42768.770000000004,40223.78,90378.35,33757.370000000003,35151.410000000003,18107,38586.520000000004,36318.129999999997,20482.73,447401.5]
["%,FACCOUNT,TQGCACCTS,N920",803,null,null,"Total",null,472131.04000000004,519867.53,717863.4,1018733.37,951496.78,1977184.67,573177.47,547989.54,2788.6,582884.44000000006,565114.62,215877.80000000002,8145109.2599999998]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,2109915.46,2186691.2000000002,2559634.37,3578873.08,2845000.41,4084942.89,2542092.29,2934709.5900000003,3138024.67,3087478.64,3550869.1700000004,3018717.58,35636949.350000001]
[null,806,null,null,"Wyoming",null,92933.35,109435.53,105767.41,157737.34000000003,132769.01999999999,156738.89000000001,106639.57,117929.84,122237.25000000001,116089.86000000002,137720.56999999998,115956.23,1471954.8600000003]
["%,FACCOUNT,TQGCACCTS,N921",807,null,null,"Total",null,2202848.81,2296126.73,2665401.7800000003,3736610.42,2977769.43,4241681.78,2648731.86,3052639.43,3260261.92,3203568.5,3688589.74,3134673.81,37108904.210000001]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-237360.33,-257316.19999999998,-257307.11000000002,-257324.72,-257274.05000000002,-256347.07,-261541.03000000003,-261087.09,-261189.93000000002,-260838.18000000002,-260859.81999999998,-260857.86000000004,-3089303.39]
[null,810,null,null,"Wyoming",null,-706.13,-750.26,-727.12,-709.51,-760.18000000000006,-735.79,-9542.130000000001,-9469.48,-9389.09,-9740.84,-9629.41,-9601.3000000000011,-61761.240000000005]
["%,FACCOUNT,TQGCACCTS,N922",811,null,null,"Total",null,-238066.46,-258066.46,-258034.23,-258034.23,-258034.23,-257082.86000000002,-271083.16000000003,-270556.57,-270579.02,-270579.02,-270489.23,-270459.16000000003,-3151064.6300000008]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,154067.98000000001,162681.93,219544.9,177554.57,175856.03,238706.53,159743.49,268126.42,385092.83,197745.92000000001,143224.1,299773.48,2582118.1800000002]
[null,814,null,null,"Wyoming",null,7834.08,4102.67,12317.69,7946.3200000000006,6019.7,9814.1,8852.67,10153.81,16161.86,9381.6200000000008,10082.040000000001,9299.9,111966.45999999999]
["%,FACCOUNT,TQGCACCTS,N923",815,null,null,"Total",null,161902.06,166784.6,231862.59,185500.89,181875.73,248520.63,168596.16,278280.23,401254.69,207127.54,153306.14000000001,309073.38,2694084.6399999997]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,48526.19,50261.340000000004,48911.22,49355.25,50939.170000000006,-41117.270000000004,48517.740000000005,51100.480000000003,47970.25,64846.43,47113.91,76014.899999999994,542439.61]
[null,818,null,null,"Wyoming",null,1599.92,1769.03,1669.15,1642.1200000000001,1820.2,-1486.88,1770.13,1853.39,1724.4,2421.65,1739.17,2797.85,19320.129999999997]
["%,FACCOUNT,TQGCACCTS,N924",819,null,null,"Total",null,50126.11,52030.37,50580.37,50997.37,52759.37,-42604.15,50287.87,52953.87,49694.65,67268.08,48853.08,78812.75,561759.74]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,4497.6500000000005,5440.3099999999995,4905.5200000000004,4783.09,8369.94,3887.5699999999997,5793.56,4406,6761.18,4647.5600000000004,6654.5599999999995,4246.01,64392.95]
[null,822,null,null,"Wyoming",null,559.99,634.6,581.36,520.16,1155.26,489.88,779.88,757.04,1020,744.07,994.76,596.71,8833.7099999999991]
["%,FACCOUNT,TQGCACCTS,N925",823,null,null,"Total",null,5057.6400000000003,6074.91,5486.88,5303.25,9525.2000000000007,4377.45,6573.4400000000005,5163.04,7781.18,5391.63,7649.32,4842.72,73226.66]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,71574.27,97836.98000000001,86826.559999999998,144034.6,111813.48999999999,112913.48000000001,123842.8,118520.66,140275.65,101271.76000000001,116549.12,84397.28,1309856.6500000001]
[null,826,null,null,"Wyoming",null,8927.76,11412.2,10290,15663.54,15433.24,14238.76,16670.830000000002,17928.82,20366.75,16213.29,17422.510000000002,11860.67,176428.37000000002]
["%,FACCOUNT,TQGCACCTS,N926",827,null,null,"Total",null,80502.03,109249.18000000001,97116.56,159698.14000000001,127246.73,127152.24,140513.63,136449.48000000001,160642.4,117485.05,133971.63,96257.95,1486285.0199999998]
[null,828,928,"Regulatory Commision Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,N928",831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,V930100",835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,162602.9,155657.33000000002,152309.96,168183.05000000002,157405.48000000001,157134.81,149126.95000000001,152080.82,158855.85,158250.84,157097.89000000001,161013.95000000001,1889719.8300000003]
[null,838,null,null,"Wyoming",null,0,0,0,0,0,0,5503.77,3723.54,4560.7,4724.03,4672.96,4666.66,27851.66]
["%,FACCOUNT,V930200,V930203",839,null,null,"Total",null,162602.9,155657.33000000002,152309.96,168183.05000000002,157405.48000000001,157134.81,154630.72,155804.36000000002,163416.55000000002,162974.87,161770.85,165680.61000000002,1917571.4900000005]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,143539.09,143868,144184.03,144303.32,143793.53999999998,144086.22,117779.92,171693.43,156814.92000000001,212012.25,103249.83,130025.73000000001,1755350.28]
[null,842,null,null,"Wyoming",null,4745.09,5063.68,4920.45,4801.16,5138.1400000000003,5210.46,4297.1000000000004,6227.2300000000005,5637.09,7917.47,3801.98,4776.43,62536.280000000013]
["%,FACCOUNT,TQGCACCTS,N931",843,null,null,"Total",null,148284.18,148931.68,149104.48000000001,149104.48000000001,148931.68,149296.68,122077.02,177920.66,162452.01,219929.72,107051.81,134802.16,1817886.5599999998]
[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,3045388.3100000005,3196655.8699999992,3811691.79,5216096.74,4348976.1700000009,6605661.2500000019,3593505.0099999993,4136644.040000001,3937712.9800000004,4296050.8100000005,4595817.9600000009,3869562.0200000009,50653762.949999996]
[null,850,null,"Total Utah Distribution",null,null,2904241.93,3034772.9700000007,3640713.18,4985726.84,4147177.0100000002,6331013.4800000004,3424775.82,3952388.4400000004,3757287.02,4109713.14,4392695.2500000009,3708726.14,48389231.219999999]
[null,851,null,"Total Wyoming Distribution",null,null,141146.38,161882.90000000002,170978.61,230369.90000000002,201799.16,274647.77,168729.19,184255.6,180425.96000000002,186337.67000000004,203122.71,160835.88,2264531.7300000004]
[null,852,null,"Total Utility O&M Expenses",null,null,9495159.8200000003,11113970.800000001,10311026.390000001,14552641.619999999,15836410.030000001,21652243.090000004,19480656.890000001,17995021.080000006,15132373.900000002,14076339.85,13054744.550000001,10436406.460000001,173136994.47999996]
[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,66641.430000000008,65139.91,65006.33,68069.919999999998,104599.17,57865.55,74475.320000000007,26144.81,81088.44,52122.68,34805.35,44285.85,740244.76000000013]
[null,861,null,null,"Distribution - Wyoming",null,110395.62,110331.87,108285.32,117673.66,116401.26,123037.52,122438.15,128120.45,128120.45,126854.86,127315.48,127880.05,1446854.6900000002]
[null,862,null,null,"Distribution - Utah",null,2818674.57,3035215.67,2849233.85,2914631.1,2932232.0300000003,2994780.7399999998,2987948.96,3013720.6799999997,3059900.63,3030415.08,3040673.78,3048459.89,35725886.979999997]
[null,863,null,null,"General",null,656024.37000000058,543451.61000000034,694722.53000000026,693973.41999999993,709431.10999999987,717384.85000000056,716754.56,723551.88000000082,687833.44,734160.25,729346.33000000007,725258.75999999978,8331893.1100000013]
[null,864,null,null,"Total Depreciation Expense",null,3651735.99,3754139.06,3717248.0300000003,3794348.1,3862663.5700000003,3893068.66,3901616.99,3891537.8200000003,3956942.96,3943552.87,3932140.94,3945884.55,46244879.539999992]
[null,865]
["%,FACCOUNT,TQGCACCTS,N404",866,404,"Amortization and Depletion"]
[null,867,null,null,"Production",null,1518.71,1479.06,1475.51,1556.47,1790.96,1286.8,1725.74,1179.3700000000001,1820.41,1116.1100000000001,675.37,6227.3,21851.81]
[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,1518.71,1479.06,1475.51,1556.47,1790.96,1286.8,1725.74,1179.3700000000001,1820.41,1116.1100000000001,675.37,6227.3,21851.81]
[null,872]
[null,873,null,"Total Depreciation, Deplec & Amort",null,null,3653254.7,3755618.12,3718723.54,3795904.5700000003,3864454.5300000003,3894355.46,3903342.7300000004,3892717.1900000004,3958763.37,3944668.98,3932816.31,3952111.8499999996,46266731.350000001]
[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,48793.01,47670.93,48763.79,51019.500000000007,56103.48,56310.87,81708.88,91623.039999999994,69904.73000000001,58303.41,67112.010000000009,62074.490000000005,739388.14]
[null,879,null,null,"Distribution - Utah",null,1162693.0200000003,1170439.0300000003,1160546.5100000002,1156768.0199999998,466601.88,340393.43000000005,1230710.5,1387949.43,1134206.02,1385941.26,1396314.23,1378653.3299999998,13371216.66]
[null,880,null,null,"General",null,108651.51000000001,169634.87999999998,136046.72,123527.26999999999,128574.77999999998,238605.99,104794.87999999999,344617.30000000005,-24710.659999999989,143419.94,133334.48000000004,144562.18000000002,1751059.27]
[null,881,null,null,"Total Other Taxes",null,1320137.54,1387744.84,1345357.02,1331314.79,651280.14,635310.29,1417214.26,1824189.77,1179400.0900000001,1587664.6099999999,1596760.72,1585290,15861664.069999998]
[null,882,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TQGCACCTS,V409101,V410111",883,409101,"Income Taxes - Federal",null,null,-884592.11000000034,-1764250.2300000004,-1458501.5999999996,-774309.45000000019,3396475.15,8000176.4900000002,8455871.0399999991,5725386.1500000004,4101473.7,839676.8,-1119244.7,-1232345.8999999999,23285815.34]
[null,884]
["%,FACCOUNT,V409111",885,409111,"Income Taxes - State",null,null,-755221,-958369,-901205,531952,407293,-135070,1257956,755795,773766,52652,-310620,-314151,404778]
[null,886]
["%,FACCOUNT,TQGCACCTS,V410101",887,410101,"Deferred Income Taxes",null,null,392415.25,442968.07,433765.92,-396180.21,76165.47,639461.44000000006,-55144.62,22154.07,-128180.34,39327.840000000004,96649.14,89143.98,1652546.0099999998]
[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,72739.679999999702,-891906.3200000003,-580583.65999999968,692777.12999999989,4531213.76,9139878.2200000007,11075896.68,8327524.9900000002,5926459.4500000002,2519321.25,263545.16000000003,127937.08000000009,41204803.419999994]
[null,898]
[null,899]
[null,900,null,"Total Utility Other Operating Expenses",null,null,3725994.38,2863711.8,3138139.8800000004,4488681.7,8395668.2899999991,13034233.68,14979239.41,12220242.18,9885222.8200000003,6463990.2300000004,4196361.47,4080048.9299999997,87471534.769999996]
[null,901]
[null,902]
[null,903,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,30656722.91,31605676.160000004,30405829.739999998,51851879.780000001,86936479.469999999,134377676.95000002,125460504.33999999,115793037.71000001,84669633.689999998,57243036.88000001,38806985.810000002,31712690.399999999,819520153.83999991]
[]
[]
[]
[null,754,904,"Uncollectible Accounts (DNG Only)"]
[null,755,null,null,"Utah",null,51044.89,47376.09,-235184.07,80825.55,134877.06,-82295.22,168518.68,151607.95000000001,-50910.14,77223.850000000006,50224.76,-295556.10000000003,97753.299999999988]
[null,756,null,null,"Wyoming",null,4043,4243.84,-32068.62,9164.06,18131.900000000001,89.51,17563.59,16879.27,-4593.1500000000005,8932.06,6340.33,-33892.93,14832.86]
["%,FACCOUNT,TQGCACCTS,V904000",757,null,null,"Total",null,55087.89,51619.93,-267252.69,89989.61,153008.95999999999,-82205.710000000006,186082.27,168487.22,-55503.29,86155.91,56565.090000000004,-329449.03000000003,112586.15999999997]
[]
[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,461,502,359,405,374,415,379,403,518,722.36,324.65999999999997,444.98,5308]
["%,FACCOUNT,TQGCACCTS,V812000,V812001",620,812,"Gas Used for Other Utility Operations",null,null,20198.440000000002,18329.989999999998,20739.13,18439.400000000001,18787.88,18957.150000000001,20209.47,5575,6669.65,8000.89,13901.04,13081.400000000001,182889.44]
[null,621]
[null,622,null,"Total Production Expenses",null,null,20659.440000000002,18831.989999999998,21098.13,18844.400000000001,19161.88,19372.150000000001,20588.47,5978,7187.65,8723.25,14225.7,13526.380000000001,188197.44]
[]
[]
[]
["%,FACCOUNT,TQGCACCTS,N483",null,"483","Sales for Resale",null,null,217135.37,458923.78,367628,301813.05,434944.23,352068.13,344918.21,370470.26,267808.97000000003,232010.73,257129.36000000002,205540.95,3810391.0400000005]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,806677.91,423593.82,6.82,246990.6,304.31,640622.73,367955.09,354811.86,705728.65,667706.6,738698.17,581730.47,5534827.0299999993]
["%,FACCOUNT,TQGCACCTS,N492",null,"492","Incidental Gasoline_Oil Sales",null,null,130107.58,143347.33000000002,162310.65,79793.77,108387.23,125917.63,132166.94,160808.31,112921.76000000001,131638.72,156857.26,192189.79,1636446.9700000002]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1605832.48,1463455.06,1479310.88,1551150.3399999999,1299816.58,1900020.85,1657000.97,1646756.12,1426009.44,1104892.94,1167135.57,928089.73,17229470.960000001]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,60431,171875,119286,233538,442416,436268,329190,226213,213854,263861,404379,367577,3268888]
["%,FACCOUNT,TQGCACCTS,V758001,V758002,V758003,V758004",null,"758001","Gas Well Royalities - Other",null,null,18701.13,20411.740000000002,24752.36,11708.11,14932.369999999999,18559.030000000002,19651.05,23884.31,25462.120000000003,20156.440000000002,23335.22,29720.809999999998,251274.69]
[]
[]
[]
[null,null,null,"Other Operating Revenues"]
[]
["%,FACCOUNT,TQGCACCTS,N487",null,"487","Int chgs on Past Due Receivables - Gas",null,null,141253.03,140028.43,85943.11,96163.37,96473.22,164126.24,294751.53000000003,319799.31,293297.68,300685.13,192761.21,97299.290000000008,2222581.5499999998]
["%,FACCOUNT,TQGCACCTS,N488",null,"488","Misc Service Revenues",null,null,200643.71,237051.21,224585.21,234770.21,216444.21,196596.21,185343.25,180377.61000000002,191172.07,194439.88,195177.96,194283.21,2450884.7400000002]
["%,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,1764.58,10321.36,3721.92,3465.1800000000003,3989.9700000000003,2216.17,0,925.58,752.81000000000006,729.96,6666.2,2154.59,36708.320000000007]
["%,FACCOUNT,TQGCACCTS,N490",null,"490","Incidental Plant Prod Sales",null,null,806677.91,423593.82,6.82,246990.6,304.31,640622.73,367955.09,354811.86,705728.65,667706.6,738698.17,581730.47,5534827.0299999993]
["%,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,130107.58,143347.33000000002,162310.65,79793.77,108387.23,125917.63,132166.94,160808.31,112921.76000000001,131638.72,156857.26,192189.79,1636446.9700000002]
["%,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,-24925.350000000006,39222.960000000014,-15194.240000000009,-9542.4699999999975,6095.0600000000195,-46547.890000000007,27808.69,-4788.1400000000067,-5862.1000000000095,-9225.4400000000132,34543.19,-43347.44,-51763.170000000013]
["%,FACCOUNT,TQGCACCTS,V495007",null,4951,"Overriding Royalty Revenue from Celsius",null,null,1605832.48,1463455.06,1479310.88,1551150.3399999999,1299816.58,1900020.85,1657000.97,1646756.12,1426009.44,1104892.94,1167135.57,928089.73,17229470.960000001]
["%,FACCOUNT,TQGCACCTS,V495018,V495006",null,4952,"Oil Revenue Received from Wexpro",null,null,60431,171875,119286,233538,442416,436268,329190,226213,213854,263861,404379,367577,3268888]
["%,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":64,"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","2011-06-21","2011-07-21","2011-08-20","2011-09-19","2011-10-19","2011-11-18","2011-12-18","2012-01-17","2012-02-16","2012-03-17","2012-04-16","2012-05-16","2012-06-15","2012-06-30"]
[]
[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,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.5699999998,1452352.57,1452352.57,1452352.57,1452352.57,1452352.57,1452352.57,1452352.57,1452352.57,1452230.21,1452347.4716666667]
["%,FACCOUNT,TQGCACCTS,N330",10,null,"330","Gas Wells - Construction",null,null,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54425108.090000004,54327348.340000004,54327348.340000004,54412888.121250011]
["%,FACCOUNT,TQGCACCTS,N331",11,null,"331","Gas Wells - Equipment",null,null,17866905.969999999,17866905.969999999,17866680.25,17866680.25,17866680.25,17866680.25,17866680.25,17866680.25,17866680.25,17866680.25,17866680.25,17832757.629999999,17832757.629999999,17862468.137499999]
["%,FACCOUNT,TQGCACCTS,N332,N333,N334",12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2880165.39,2877285.55,2877285.55,2879805.41]
["%,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,83069634.049999982,83069634.049999982,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,82934846.11999999,82934723.75999999,83052611.170416668]
[null,17]
[null,18,null,null,"Distribution Plant"]
[null,19,null,"374","Land & Land Rights"]
[" ",20,null,null,null,"Wyoming",null,29639.23,29639.23,29639.23,29639.23,29639.23,29639.23,361464.44,361464.44,361464.44,361464.43999999994,361464.44,361464.44,361464.43999999994,209377.88541666666]
["%,FACCOUNT,TQGCACCTS,N374",21,null,null,null,"Utah",null,7455486.9199999999,7455486.9199999999,7448592.5699999994,7448592.5699999994,7448592.5699999994,7567345.9099999992,8583647.5899999999,8583647.5899999999,8583647.5899999999,8583647.5899999999,8662605.75,8672605.75,8672605.75,8091871.5612500003]
[null,22,null,null,null,"Total",null,7485126.1500000004,7485126.1500000004,7478231.7999999998,7478231.7999999998,7478231.7999999998,7596985.1399999997,8945112.0299999993,8945112.0299999993,8945112.0299999993,8945112.0299999993,9024070.1899999995,9034070.1899999995,9034070.1899999995,8301249.4466666672]
[null,23]
[null,24,null,"375","Structures & Improvements"]
[" ",25,null,null,null,"Wyoming",null,246821.02,246821.02,246821.02,246821.02,246821.02,246821.02,389927.46,389927.46,389927.46,393235.93,710799,715861.07,715861.07000000007,392093.7104166667]
["%,FACCOUNT,TQGCACCTS,N375",26,null,null,null,"Utah",null,7152542.0900000008,7152542.0900000008,7152542.0900000008,7152542.0900000008,7152542.0900000008,7187930.9500000002,7199677.9199999999,7202875.1699999999,7911369.6399999997,7909248.6400000006,7839999.6600000001,7850913.1400000006,7864715.7899999991,7435067.7016666671]
[null,27,null,null,null,"Total",null,7399363.1100000003,7399363.1100000003,7399363.1100000003,7399363.1100000003,7399363.1100000003,7434751.9699999997,7589605.3799999999,7592802.6299999999,8301297.0999999996,8302484.5700000003,8550798.6600000001,8566774.2100000009,8580576.8599999994,7827161.4120833334]
[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,26888882.82,28745227.620000001,28658318.640000001,27482210.370000001,27923122.539999999,28267078.950000003,30015629.449999999,30030356.629999999,30030356.629999999,30616517.780000001,29586833.379999999,29737194.920000002,29766541.640000001,29118379.928333338]
[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,849103905.6099999,853301520.13,884221240.21000004,869898803.73000002,871555085.57000005,885360830.38999999,900387709.01999998,903299649.85000002,905790501.41999996,905948387.94000006,907415230.14999998,908856989.71000004,910919265.40999997,889670627.80250025]
[null,38,null,null,null,"Total",null,875992788.42999995,882046747.75,912879558.85000002,897381014.10000002,899478208.11000001,913627909.34000003,930403338.47000003,933330006.48000002,935820858.04999995,936564905.72000003,937002063.52999997,938594184.63,940685807.04999995,918789007.73083353]
[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,2474358.84,2474358.84,2474358.84,2478014.48,2478014.48,2521840.0699999998,2538844.9700000002,2538844.9700000002,2538844.9700000002,3972443.28,3919566.23,3919042.05,3919042.05,2920906.1354166665]
["%,FACCOUNT,TQGCACCTS,N378",47,null,null,null,"Utah",null,41626543.549999997,41651193.239999995,41659453.519999996,41708683,41649808.440000005,43170144.460000001,45466662.770000003,45598851.230000004,47129495.560000002,45863760.469999999,46193897.07,46635798.940000005,47070166.130000003,44256341.961666666]
[null,48,null,null,null,"Total",null,44100902.390000001,44125552.079999998,44133812.359999999,44186697.479999997,44127822.920000002,45691984.530000001,48005507.740000002,48137696.200000003,49668340.530000001,49836203.75,50113463.299999997,50554840.990000002,50989208.18,47177248.09708333]
[null,49]
[null,50,null,"380","Services"]
[" ",51,null,null,null,"Wyoming",null,11484581.710000001,11504858.74,11530494.49,11530494.49,14015982.68,14244042.15,14320486.640000001,14470556.710000001,14470556.710000001,14490840.98,14497842.189999999,14519110.02,14687556.439999999,13556777.906250002]
["%,FACCOUNT,TQGCACCTS,N380",52,null,null,null,"Utah",null,294188522,294650566.14999998,295539573.56999999,295539573.56999999,296511839.56,293762862.25,297616826.52000004,299297767.56,299297767.56,299780118.56999999,301327279.62,302106174.87,302665283.43000001,297821437.70958334]
[null,53,null,null,null,"Total",null,305673103.70999998,306155424.88999999,307070068.06,307070068.06,310527822.24000001,308006904.39999998,311937313.16000003,313768324.26999998,313768324.26999998,314270959.55000001,315825121.81,316625284.88999999,317352839.87,311378215.61583334]
[null,54]
[null,55,null,"381...2","Meters & Meter Installation"]
[" ",56,null,null,null,"Wyoming",null,6745168.54,7049578.9100000001,7054148.3799999999,7054148.3799999999,7054148.3799999999,7143839.3700000001,7226958.1200000001,7226958.1200000001,7226958.1200000001,7263587.8339999998,7263587.8300000001,7306635.9800000004,7315423.3339999998,7158403.7800833322]
["%,FACCOUNT,TQGCACCTS,N381,N382",57,null,null,null,"Utah",null,233647007.19,241232563.25999999,242364348.84000003,242385351.27000001,243570406.13,246143112.19,247628464.83999997,247628464.83999997,251134192.83999997,252736629.616,252927292.69999999,254198743.58000001,254490096.49600002,247168176.82908329]
[null,58,null,null,null,"Total",null,240392175.72999999,248282142.16999999,249418497.22000003,249439499.65000001,250624554.50999999,253286951.56,254855422.95999998,254855422.95999998,258361150.95999998,260000217.44999999,260190880.53,261505379.56,261805519.83000001,254326580.60916662]
[null,59]
[null,60,null,"383...4","House Regulators & Reg Installations"]
[" ",61,null,null,null,"Wyoming",null,931110.81,931110.81,931110.81,931110.81,931110.81,931110.81,931101.69,931101.69,931101.69,931101.69000000006,931101.69,931101.69,931101.69000000006,931105.87]
["%,FACCOUNT,TQGCACCTS,N383,N384",62,null,null,null,"Utah",null,14170629.619999999,14170629.619999999,14170629.619999999,14170629.619999999,14170629.619999999,14170629.619999999,14170629.620000001,14170629.620000001,14170629.620000001,14170629.620000001,14170536.740000002,14198676.939999999,14198676.939999999,14174127.795000002]
[null,63,null,null,null,"Total",null,15101740.43,15101740.43,15101740.43,15101740.43,15101740.43,15101740.43,15101731.310000001,15101731.310000001,15101731.310000001,15101731.310000001,15101638.430000002,15129778.629999999,15129778.629999999,15105233.665000001]
[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,1325407.32,1325454.04,1337815.3800000001,1337815.3800000001,1335331.25,1335331.25,1372934.9500000002,1372934.9500000002,1372934.9500000002,1372934.9500000002,1372934.9500000002,1372934.9500000002,1372934.9500000002,1354877.344583333]
[null,68,null,null,null,"Total",null,1382518.74,1382565.46,1394926.8,1394926.8,1392442.67,1392442.67,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1430046.37,1411988.7645833329]
[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,347788,347788,347788,347788,347788,347788,260972,355445,303130,309948,309948,309948,309948,326433.25]
[null,73,null,null,null,"Total",null,347788,347788,347788,347788,347788,347788,260972,355445,303130,309948,309948,309948,309948,326433.25]
[null,69]
[null,70,null,null,"Total Distribution Plant",null,null,1502449081.4200001,1516900024.7700002,1549797561.3600001,1534372904.1600001,1541051548.52,1557061032.7700002,1583102624.1499999,1588090161.98,1596273565.3499999,1599335183.48,1602121605.55,1606323882.1999998,1609891369.7099998,1569216693.3212502]
[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,730341.66,730341.66,730341.66,730341.66,730341.66,730341.66,730341.66,730341.66,2710604.7600000002,2705145.83,2705145.83,2707795.83,2707795.83,1471679.3845833335]
[null,76,null,null,null,"Total",null,741925.68,741925.68,741925.68,741925.68,741925.68,741925.68,741925.68,741925.68,2722188.7800000003,2716729.85,2716729.85,2719379.85,2719379.85,1483263.4045833335]
[null,77]
[null,78,null,"390","Structures & Improvements"]
[" ",79,null,null,null,"Distribution - Wyoming",null,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.86,1395725.8599999999,1395725.86,1395725.86,1395725.8599999999,1395725.8599999999]
["%,FACCOUNT,TQGCACCTS,N390",80,null,null,null,"Distribution - Utah",null,7898345.3599999994,7915393.0900000036,7915393.0900000036,7915393.0900000036,7915393.0900000036,7941799.6900000051,15642929.419999994,15642929.420000002,15643138.219999999,15649190.280000001,15649190.280000001,15649190.280000001,15649190.280000001,12104475.647500003]
[null,81,null,null,null,"General",null,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,48222901.219999999,41506852.090000004,41507145.969999999,41454613.210000001,41368914.789999999,41344954.359999999,41380317.259999998,41380317.259999998,44539909.418333329]
[null,82,null,null,null,"Total",null,57516972.439999998,57534020.170000002,57534020.170000002,57534020.170000002,57534020.170000002,57560426.770000003,58545507.369999997,58545801.25,58493477.289999999,58413830.93,58389870.5,58425233.399999999,58425233.399999999,58040110.92583333]
[null,83]
[null,84,null,"391","Office Furniture & Equipment"]
[" ",85,null,null,null,"Distribution - Wyoming",null,204748.03,206348.73,206348.73,206348.73,214228.55,214444.81,214444.81,214444.81,214444.81,216031.09999999998,216031.1,218251.1,218251.09999999998,212738.90375000003]
["%,FACCOUNT,TQGCACCTS,N391",86,null,null,null,"Distribution - Utah",null,16195248.769999996,15220856.810000002,19316266.030000001,18810130.539999999,19236421.549999997,20605049.399999991,15227654.519999996,15230315.039999999,15399108.179999992,15619582.939999998,15637021.439999998,15539787.409999996,15600418.209999993,16811668.945833329]
[null,87,null,null,null,"General",null,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,42200670.270000003,44160820.68,44160820.68,44467053.420000002,44495229.469999999,44587787.390000001,43709932.140000001,43444446.490000002,43283962.792499997]
[null,88,null,null,null,"Total",null,58600667.07,57627875.810000002,61723285.030000001,61217149.540000007,61651320.370000005,63020164.479999989,59602920.009999998,59605580.530000001,60080606.409999996,60330843.509999998,60440839.93,59467970.649999999,59263115.799999997,60308370.642083324]
[null,89]
[null,90,null,"392","Transportation Equipment"]
[" ",91,null,null,null,"Distribution - Wyoming",null,1404606.69,1404606.69,1404606.69,1419515.6,1419515.6,1419515.6,1419515.6,1419515.6,1419515.6,1419515.6,1419515.6,1419515.6,1386374.12,1415028.6820833331]
["%,FACCOUNT,TQGCACCTS,N392",92,null,null,null,"Distribution - Utah",null,35389165.100000001,35682907.469999999,35355374.219999999,36648140.530000001,36648140.530000001,36677985.949999996,37276165.280000001,37276165.280000001,37276165.280000001,37904505.479999997,37904538.399999999,39097278.609999999,38462060.43,37056081.649583332]
[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,36793771.789999999,37087514.159999996,36759980.909999996,38067656.130000003,38067656.130000003,38097501.549999997,38695680.880000003,38695680.880000003,38695680.880000003,39324021.079999998,39324054,40516794.210000001,39848434.549999997,38471110.331666663]
[null,95]
[null,96,null,"393","Stores Equipment"]
[" ",97,null,null,null,"Distribution - Wyoming",null,0,0,0,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,9794.4129166666662]
["%,FACCOUNT,TQGCACCTS,N393",98,null,null,null,"Distribution - Utah",null,7521.07,7521.07,7521.07,23956.590000000004,23956.590000000004,23956.590000000004,23956.590000000004,23956.590000000004,23956.590000000004,23956.590000000004,23956.590000000004,23956.590000000004,23956.590000000004,20532.523333333334]
[null,99,null,null,null,"Total",null,7521.07,7521.07,7521.07,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,36328.480000000003,30326.936249999999]
[null,100]
[null,101,null,"394","Tools, Shop & Garage Equipment"]
[" ",102,null,null,null,"Distribution - Wyoming",null,684122.1,685996.61,687023.84,687023.84,694538.3,695857.75,727934.61,727934.61,727934.61,648611.09,649052.21,630756.65,614021.42000000004,684311.32333333336]
["%,FACCOUNT,TQGCACCTS,N394",103,null,null,null,"Distribution - Utah",null,18698707.739999998,17827068.949999999,17838973.850000001,17852023.170000002,18144545.34,18502123.66,21769477.690000001,21769477.690000001,21276740.690000001,21137469.989999998,21964407.73,22241784.770000003,22069994.27,20059037.044583332]
[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,19382829.84,18513065.559999999,18525997.690000001,18539047.010000002,18839083.640000001,19197981.41,22497412.300000001,22497412.300000001,22004675.300000001,21786081.079999998,22613459.940000001,22872541.420000002,22684015.690000001,20743348.367916666]
[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,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36]
[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,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36,76245.36]
[null,112]
[null,113,null,"396","Power Operated Equipment"]
[" ",114,null,null,null,"Distribution - Wyoming",null,513022.71999999997,513022.71999999997,513022.71999999997,532199.31999999995,532199.31999999995,532199.31999999995,532199.31999999995,532199.31999999995,532199.31999999995,532199.31999999995,532199.31999999995,527140.91,527140.91,527571.89375000005]
["%,FACCOUNT,TQGCACCTS,N396",115,null,null,null,"Distribution - Utah",null,9574376.5699999984,9609158.459999999,9539592.5999999996,9829181.2799999993,9829181.2799999993,9829181.2799999993,9974975.7699999996,9974975.7699999996,9974975.7699999996,9977677.7300000004,9977677.7300000004,9862777.0299999993,9635828.1600000001,9832038.0887499992]
[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,10087399.289999999,10122181.18,10052615.32,10361380.6,10361380.6,10361380.6,10507175.09,10507175.09,10507175.09,10509877.050000001,10509877.050000001,10389917.939999999,10162969.07,10359609.9825]
[null,118]
[null,119,null,"397","Communication Equipment"]
[" ",120,null,null,null,"Distribution - Wyoming",null,2028318.13,2028318.13,2028318.13,1918123.57,1918123.57,1918123.57,1913213.51,1913213.51,1913213.51,1913213.51,1913213.51,1907527.47,1893184.26,1937112.7654166669]
["%,FACCOUNT,TQGCACCTS,N397",121,null,null,null,"Distribution - Utah",null,6265105.46,6274597.1399999997,6350675.0200000005,5928228.3399999999,5929402.6699999999,6345083.6999999993,7455552.370000001,7464793.3200000003,7466946.8300000001,7469406.790000001,7480724.0600000005,7610790.4100000011,7394337.5,6883826.8441666663]
[null,122,null,null,null,"Total",null,8293423.5899999999,8302915.2699999996,8378993.1500000004,7846351.9100000001,7847526.2400000002,8263207.2699999996,9368765.8800000008,9378006.8300000001,9380160.3399999999,9382620.3000000007,9393937.5700000003,9518317.8800000008,9287521.7599999998,8820939.6095833331]
[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,122982.64,122982.64,122982.64,122982.64,122982.64,122982.64,126333.33,126333.33,126333.33,126333.33,126333.33,126333.33,126333.33,124797.59708333334]
[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,122982.64,122982.64,122982.64,122982.64,122982.64,122982.64,126333.33,126333.33,126333.33,126333.33,126333.33,126333.33,126333.33,124797.59708333334]
[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,71663,71663,71663,71663,71663,71663,15644,15644,15644,52300,52300,52300,52300,52010.708333333336]
[null,133,null,null,null,"Total",null,71663,71663,71663,71663,71663,71663,15644,15644,15644,52300,52300,52300,52300,52010.708333333336]
[null,129]
[null,130,null,null,"Total General Plant",null,null,191695401.76999998,190207909.90000001,193995230.01999998,194614750.51999998,195350132.30999997,197549807.23999998,200213938.38000003,200226133.73000005,202138515.26000002,202755210.97000006,203679976.01000002,204201362.52000001,202681877.28999999,198510133.86583337]
[null,131]
[null,132,"101","Gas Plant in Service"]
[null,133,null,null,"Production",null,null,83069634.049999982,83069634.049999982,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,83069408.329999983,82934846.11999999,82934723.75999999,83052611.170416638]
[null,134,null,null,"Distribution - Wyoming",null,null,48868557.470000006,51049589.670000002,50992885.910000004,49820433.280000009,52746833.640000008,53452366.100000001,55852407.269999996,56017204.519999996,56017204.519999996,58097186.433999993,57339189.25999999,57558404.670000002,57764985.163999997,54355039.715916663]
[null,135,null,null,"Distribution - Utah",null,null,1453650149.9099996,1465920061.0599997,1498874301.4099998,1484622096.8399999,1488374340.8400002,1503678292.6300001,1527319842.8399999,1532142583.4199998,1540325986.7899997,1541307623.006,1544852042.2500002,1548835103.49,1552196010.506,1514931279.5653331]
[null,136,null,null,"General",null,null,191695401.76999998,190207909.90000001,193995230.01999998,194614750.51999998,195350132.30999997,197549807.23999998,200213938.38000003,200226133.73000005,202138515.26000002,202755210.97000006,203679976.01000002,204201362.52000001,202681877.28999999,198510133.86583331]
[null,137,null,null,"Total",null,null,1777283743.1999996,1790247194.6799998,1826931825.6699998,1812126688.9699998,1819540715.1200001,1837749874.3000002,1866455596.8199999,1871455329.9999998,1881551114.8999996,1885229428.74,1888940615.8500001,1893529716.8,1895577596.72,1850849064.3174996]
[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,283371.58,47040.42,46243.76,417779.18,1589510.51,1857396.88,980210.39,583428.79,195426.27,420933.01,510778.87,323859.28000000003,356527.6,607713.0791666666]
[null,146,null,null,"Distribution - Utah",null,null,10187074.619999999,-10028208.029999999,-10296154.09,10836226.859999999,14216264.199999999,6871886.1600000001,12901121.1,5997343.5499999998,9740250.5700000003,10063557.460000001,7862618.4299999997,7843416.0999999996,9585068.3000000007,6324532.8141666679]
[null,147,null,null,"General",null,null,-635661.93000000005,96740.63,-53935,-190897.81,-122458.05,2449818.71,3255188.12,3457381.69,-40647.26,248407.72,1342779.28,365174.81,435634.24,892294.91624999989]
[null,148,null,null,"Total",null,null,9834784.2699999996,-9884426.9799999986,-10303845.33,11063108.229999999,15683316.659999998,11179101.75,17136519.609999999,10038154.029999999,9895029.5800000001,10732898.190000001,9716176.5800000001,8532450.1899999995,10377230.140000001,7824540.8095833343]
[null,149]
[null,150,"108","Accum Prov for Depreciation of Gas Plant in Service"]
[null,151,null,null,"Production",null,null,-68058306.340000004,-68124947.769999996,-68189861.959999993,-68254868.290000007,-68322938.209999993,-68427537.379999995,-68485402.930000007,-68559878.25,-68586023.060000002,-68667111.5,-68719234.180000007,-68619477.319999993,-68781185.049999997,-68448085.545416653]
[null,152,null,null,"Distribution - Wyoming",null,null,-22548841.199999999,-22659236.82,-22769568.690000001,-22877854.010000002,-22986634.289999999,-23103035.550000001,-23226073.07,-23348511.219999999,-23476631.670000002,-23604752.120000001,-23731606.98,-23858922.460000001,-22144907.57,-23165808.438749999]
[null,153,null,null,"Distribution - Utah",null,null,-505473728.43000001,-507841191.81999999,-509044272.82999998,-511901060.80000001,-514398333.24000001,-517051967.94999999,-519157829.87,-521731876.63,-524721469.44,-527289546.14999998,-526518286.23000002,-529175790.10000002,-533775735.06999999,-519038029.73416662]
[null,154,null,null,"General",null,null,-131717895.79000001,-131286993.94,-131978509.13,-132054301.02999993,-133086028.38999994,-134165672.99999996,-131571729.2899999,-132636988.37999995,-132305548.53999996,-133289871.14999993,-134373154.50999996,-133301219.45999992,-131953607.81999998,-132657147.38541664]
[null,155,null,null,"Total",null,null,-727798771.75999999,-729912370.3499999,-731982212.61000001,-735088084.13,-738793934.13,-742748213.88,-742441035.15999985,-746277254.48000002,-749089672.70999992,-752851280.91999996,-753342281.89999998,-754955409.33999991,-756655435.50999999,-743309071.10374987]
[null,156]
[null,157,"111","Accum Prov for Amortization of Gas Plant in Service"]
[null,158,null,null,"Production",null,null,-6038527.21,-6040045.9199999999,-6041524.9800000004,-6043000.4900000002,-6044556.96,-6046347.9199999999,-6047634.7199999997,-6049360.46,-6050539.8300000001,-6052360.2400000002,-6053476.3499999996,-6054151.7199999997,-6060379.0199999996,-6047704.3920833347]
[null,159,null,null,"Distribution - Wyoming",null,null,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,-300,300,-300,-250]
[null,160,null,null,"Distribution - Utah",null,null,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.97,-69325.969999999739,-69325.969999999739,-69325.970000000671,-69325.969999999739,-69325.969999999739,-69325.969999999739,-69325.970000000671,-69925.970000000671,-69325.970000000671,-69375.97000000003]
[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,-6108153.1799999997,-6109671.8899999997,-6111150.9500000002,-6112626.46,-6114182.9299999997,-6115973.8899999997,-6117260.6900000004,-6118986.4299999997,-6120165.7999999998,-6121986.21,-6123102.3200000003,-6123777.6900000004,-6130004.9900000002,-6117330.3620833345]
[null,163]
[null,164]
[null,165,"System Net Utility Plant"]
[null,166,null,null,"Production",null,null,8972800.4999999776,8904640.3599999864,8838021.3899999894,8771539.5499999765,8701913.159999989,8595523.0299999882,8536370.6799999774,8460169.6199999824,8432845.4399999809,8349936.5899999831,8296697.7999999765,8261217.0799999973,8093159.6899999939,8556821.2329166494]
[null,167,null,null,"Distribution - Wyoming",null,null,26602787.850000005,28437093.270000003,28269260.98,27360058.450000007,31349409.860000007,32206427.430000003,33606244.589999996,33251822.089999996,32735699.119999997,34913067.323999986,34118061.149999991,34023641.490000002,35976305.193999998,31796694.35633333]
[null,168,null,null,"Distribution - Utah",null,null,958299206.95999932,947986372.06999969,979469585.3499999,983492973.75999975,988127982.66000009,993433921.70000005,1020998844.9299997,1016343761.1999997,1025280478.7799995,1024017345.176,1026132085.3100002,1027437840.3499998,1027941054.596,1002153443.5053332]
[null,169,null,null,"General",null,null,59341844.049999967,59017656.590000004,61962785.889999986,62369551.680000052,62141645.87000002,65833952.950000033,71897397.210000128,71046527.040000096,69792319.460000068,69713747.540000126,70649600.780000061,71265317.870000094,71163903.710000023,66745281.396666661]
[null,170,null,null,"Total"]
[null,171]
[null,172,null,"System Net Utility Plant",null,null,null,1053216639.3599995,1044345762.2899998,1078539653.6099999,1081994123.4399996,1090320951.55,1100069825.1099999,1135038857.4099998,1129102279.9499996,1136241342.7999995,1136994096.6300001,1139196445.0400002,1140988016.79,1143174423.1900001,1109252240.4912496]
[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,10192525.860000001,12713140.58,13691150.719999999,12072285.289999999,12848762.68,13260311.439999999,12015238.77,12544832.84,12067176.09,13802784.68,15801398.25,16611918.689999999,12811818.73,13244264.360416668]
["%,FACCOUNT,TQGCACCTS,N154,N156",180,null,null,"Total",null,null,10192525.860000001,12713140.58,13691150.719999999,12072285.289999999,12848762.68,13260311.439999999,12015238.77,12544832.84,12067176.09,13802784.68,15801398.25,16611918.689999999,12811818.73,13244264.360416668]
[null,181]
[null,182,1641,"Gas Stored Underground"]
[null,183,null,null,"Production",null,null,18701733.870000001,28586567.050000001,39424262.689999998,49586017.159999996,56877322.030000001,59095984.090000004,40267239.18,29171248.219999999,19379640.34,12903260.279999999,11695451.32,17454303.390000001,29378840.710000001,32373465.253333326]
["%,FACCOUNT,TQGCACCTS,N164",184,null,null,"Total",null,null,18701733.870000001,28586567.050000001,39424262.689999998,49586017.159999996,56877322.030000001,59095984.090000004,40267239.18,29171248.219999999,19379640.34,12903260.279999999,11695451.32,17454303.390000001,29378840.710000001,32373465.253333326]
[null,185]
[null,186,165,"Prepayments"]
[null,187,null,null,"General",null,null,4084413.45,3424132.6,3137672.65,2505846.37,1789408.97,1551415.22,3172035.78,2349178.38,2040780.45,2105062.41,1949869.87,3348147.56,4594892.9400000004,2642766.9545833333]
["%,FACCOUNT,TQGCACCTS,N165",188,null,null,"Total",null,null,4084413.45,3424132.6,3137672.65,2505846.37,1789408.97,1551415.22,3172035.78,2349178.38,2040780.45,2105062.41,1949869.87,3348147.56,4594892.9400000004,2642766.9545833333]
[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,127275.00882499998,127275.00882499998,132397.53240000029,129245.21020000021,126880.96855000002,154428.8120249999,179470.52116899964,181013.24771200004,179984.76335000014,178442.03680699973,185127.18515999959,183070.21643600037,182555.97425499986,159354.24951449997]
[null,193,null,null,"Distribution - Utah",null,null,3813127.7411750001,3813127.7411750001,3808005.2175999996,3811157.5397999999,3813521.7814500001,4321768.6379749998,4962951.2888310002,4961408.5622879993,4962437.0466499999,4963979.7731929999,4957294.6248399997,4959351.593563999,4959865.8357449993,4476791.7163188318]
[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,3940402.75,3940402.75,3940402.75,3940402.75,3940402.75,4476197.45,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,5142421.8099999996,4636145.9658333315]
[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,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,383673.61,440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,397383.22]
[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,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,337748.35000000003,383673.61,440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,440778.07,397383.22]
[null,203]
[null,204,2351,"Customer Deposits"]
["%,FOPERATING_UNIT,TQRSOPUNITTYPE,NWYO_REGION,NWYOMING,FACCOUNT,TQGCACCTS,N235",205,null,null,"Distribution - Wyoming",null,null,-263995.8,-265881.58,-269827.61,-275572.90000000002,-282249.03000000003,-298154.95,-308537.87,-317452.24,-325698.18,-330822.69,-330432.2,-326934.86,-325458.64,-302190.94416666665]
[null,206,null,null,"Distribution - Utah",null,null,-7527303.3600000003,-7553924.6799999997,-7688776.0299999993,-7834335.8300000001,-8052171.29,-8351748.4099999992,-8524171.4900000002,-8697766.7200000007,-8808311.9399999995,-8919809.0999999996,-8985387.4199999999,-9014433.9700000007,-9018838.3599999994,-8391992.3116666675]
["%,FACCOUNT,TQGCACCTS,N235",207,null,null,"Total",null,null,-7791299.1600000001,-7819806.2599999998,-7958603.6399999997,-8109908.7300000004,-8334420.3200000003,-8649903.3599999994,-8832709.3599999994,-9015218.9600000009,-9134010.1199999992,-9250631.7899999991,-9315819.6199999992,-9341368.8300000001,-9344297,-8694183.2558333334]
[null,208]
[null,209,252,"Misc Customer Credits"]
[null,null,null,null,"Distribution - Wyoming",null,null,-1691732.6099999999,-1708456.21,-1710613.21,-1492758.21,-1274603.69,-1274603.69,-929758.15,-929758.15,-911442.62,-911442.62,-914108.1,-950315.4,-950315.4,-1194073.6712499999]
[null,210,null,null,"Distribution - Utah",null,null,-45132909.07,-31133550.809999999,-31670099.029999997,-33416394.079999998,-32701766.469999995,-32700205.34,-26937245.720000003,-25536593.300000001,-25140365.84,-25583037.509999998,-25653278.43,-26587570.100000001,-28038062.390000001,-29470466.030000001]
["%,FACCOUNT,TQGCACCTS,N252",211,null,null,"Total",null,null,-46824641.68,-32842007.02,-33380712.239999998,-34909152.289999999,-33976370.159999996,-33974809.030000001,-27867003.870000001,-26466351.449999999,-26051808.460000001,-26494480.129999999,-26567386.530000001,-27537885.5,-28988377.789999999,-30664539.701249991]
[null,212]
[null,213,2531,"Unclaimed Customer Deposits"]
[null,214,null,null,"General",null,null,-124416.14,-127269.77,-116703.69,-107993.22,-98211.62,-78310.05,-73287.150000000009,-76080.100000000006,-80798.44,-83128.05,-85899.35,-84842.559999999998,-84871.360000000001,-93097.3125]
["%,FACCOUNT,V253000",215,null,null,"Total",null,null,-124416.14,-127269.77,-116703.69,-107993.22,-98211.62,-78310.05,-73287.150000000009,-76080.100000000006,-80798.44,-83128.05,-85899.35,-84842.559999999998,-84871.360000000001,-93097.3125]
[null,216]
[null,217,255,"Deferred Investment Tax Credits"]
["%,FACCOUNT,V255000,FPRODUCT,V060,V",218,null,null,"Production",null,null,-94070.78,-90687.400000000009,-87304.02,-83920.639999999999,-80537.259999999995,-77153.88,-73770.47,-70750.69,-67730.91,-64711.130000000005,-61691.35,-58671.57,-55651.79,-74315.883750000008]
[null,219,null,null,"Distribution - Wyoming",null,null,-38333.680697999996,-37508.604652999995,-38159.955456000083,-36413.536968000059,-34924.914052000007,-36538.277594999963,-36070.420708999925,-35599.802304000012,-34621.287050000028,-33554.943027999958,-34013.62259999993,-32846.142776000073,-31966.545484999977,-35450.135023541668]
[null,220,null,null,"Distribution - Utah",null,null,-1148467.5793020001,-1123748.5053470002,-1097553.0045439999,-1073755.2730320001,-1049699.7459479999,-1022542.2324049998,-997465.98929099995,-975758.21769600012,-954558.34294999985,-933446.29697200004,-910809.22740000021,-889798.317224,-868499.52451499994,-1003134.8920597915]
["%,FACCOUNT,V255000,FPRODUCT,V090,V",221,null,null,"General",null,null,-8864.14,-8551.42,-8238.7000000000007,-7925.9800000000005,-7613.26,-7300.54,-6987.8,-6787.09,-6586.38,-6385.67,-6184.96,-5984.25,-5783.54,-7155.824166666669]
["%,FACCOUNT,V255000",222,null,null,"Total",null,null,-1289736.18,-1260495.93,-1231255.68,-1202015.43,-1172775.18,-1143534.93,-1114294.68,-1088895.8,-1063496.92,-1038098.04,-1012699.16,-987300.28,-961901.4,-1120056.7349999999]
[null,223]
[null,224,282000,"Accum Deferred Income Taxes - Federal"]
["%,FACCOUNT,V282000,FPRODUCT,V060,V",225,null,null,"Production",null,null,-2426755.35,-2337665.9300000002,-2202722.33,-2108267.4900000002,-2201917.35,-2419054.37,-2377089.42,-2326727.37,-2276294.7599999998,-2292686.9900000002,-2264262.19,-2234935.48,-2216048.7000000002,-2280252.1420833333]
[null,226,null,null,"Distribution - Wyoming",null,null,-7031480.177424999,-7173640.182266999,-7638497.9079360161,-7613604.253520011,-7295311.1504980018,-7828125.520499994,-7787958.9525679844,-7928297.7097280016,-7956863.8751000073,-7856845.0617829887,-8185720.0456799818,-8132998.9117160169,-8141940.8408099944,-7748714.5067011258]
[null,227,null,null,"Distribution - Utah",null,null,-210661404.572575,-214920483.10773298,-219697749.35206398,-224508476.64647996,-219267146.939502,-219074063.4795,-215362727.367432,-217307432.68027198,-219382103.9849,-218565202.828217,-219195392.33432001,-220322026.69828397,-221208505.37919,-218628146.69954893]
["%,FACCOUNT,V282000,FPRODUCT,V090,V",228,null,null,"General",null,null,-1175800.31,-1042166.18,-839750.78,-698068.53,-838543.33000000007,-5129633.2,-5066685.7699999996,-4991142.6900000004,-4915493.78,-4940082.12,-4897444.93,-4853454.8600000003,-4825124.68,-3434410.7220833339]
["%,FACCOUNT,V282000",229,null,null,"Total",null,null,-221295440.41,-225473955.40000001,-230378720.37,-234928416.91999999,-229602918.77000001,-234450876.56999999,-230594461.50999999,-232553600.44999999,-234530756.40000001,-233654817,-234542819.5,-235543415.94999999,-236391619.59999999,-232091524.07041672]
[null,230]
[null,231,282100,"Accum Deferred Income Taxes - State"]
["%,FACCOUNT,V282100,FPRODUCT,V060,V",232,null,null,"Production",null,null,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1188424.08,-1161446.33,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1196642.93,-1190627.81125]
["%,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,-18279461.539999999,-18637619.969999999,-19058028.399999999,-19448002.390000001,-18991531.120000005,-18531682.810000002,-18052313.59,-18220239.790000003,-18389710.300000001,-18314629.780000001,-18390744.280000001,-18476509.690000001,-18549212.859999999,-18577112.443333335]
["%,FACCOUNT,V282100,FPRODUCT,V090,V",235,null,null,"General",null,null,-101587.33,-101587.33,-101587.33,-101587.33,-101587.33,-401010.8,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-453805.7,-317324.23625000007]
["%,FACCOUNT,V282100",236,null,null,"Total",null,null,-19569472.949999999,-19927631.379999999,-20348039.809999999,-20738013.800000001,-20281542.530000001,-20094139.940000001,-19702762.219999999,-19870688.420000002,-20040158.93,-19965078.41,-20041192.91,-20126958.32,-20199661.489999998,-20085064.490833335]
[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,14992483.66,24969789.640000001,35945812.259999998,46205404.949999996,53406443.340000004,55438329.510000005,36619736.359999999,25577127.229999997,15838971.740000002,9349219.2299999986,8172854.8500000015,13964053.41,25910497.290000003,28828269.416249994]
[null,244,null,"Distribution - Wyoming",null,null,null,-8898267.2592979986,-9058211.5680949986,-9524701.1509920172,-9289103.690288011,-8760207.8160000015,-9282993.6260699946,-8882854.8721079845,-9030094.6543200016,-9048641.1988000069,-8954223.2780039888,-9279146.7831199821,-9260025.0980560165,-9267125.4520399943,-9121075.0076268334]
[null,245,null,"Distribution - Utah",null,null,null,-268406144.17070198,-256505310.40190497,-261375301.529008,-270059773.03971195,-263062282.75400001,-261714488.58393002,-252454956.02789199,-252790771.23567998,-255204659.20120001,-253108582.99199599,-251936140.74688002,-253278290.42194396,-259470655.87795997,-257952413.07987323]
[null,246,null,"General",null,null,null,2673745.5299999998,2144557.9,2071392.1499999994,1590271.3099999998,743453.43,-4064839.37,-2428730.6399999997,-3178637.2000000007,-3415903.8500000006,-3378339.13,-3493465.07,-2049939.8100000003,-774692.33999999962,-1209221.1404166673]
[null,247]
[null,248]
[null,249,null,"System Working Capital (W/O WC Cash)",null,null,null,-259638182.23999998,-238449174.43000001,-232882798.27000001,-231553200.47,-217672593.80000001,-219623992.06999999,-227146805.17999998,-239422375.85999995,-251830232.51000002,-256091926.16999999,-256535897.75,-250624201.91999999,-243601976.38,-239454439.81166673]
[null,250]
[null,251,"RATE BASE (W/O Working Cap. Cash)"]
[null,252,null,"Production",null,null,null,23965284.159999978,33874429.999999985,44783833.649999991,54976944.49999997,62108356.499999993,64033852.539999992,45156107.039999977,34037296.849999979,24271817.179999985,17699155.819999982,16469552.649999978,22225270.489999998,34003656.979999997,37385090.649166644]
[null,253,null,"Distribution - Wyoming",null,null,null,17704520.590702005,19378881.701905005,18744559.829007983,18070954.759711996,22589202.044000007,22923433.803930007,24723389.717892013,24221727.435679995,23687057.921199992,25958844.045995995,24838914.366880007,24763616.391943984,26709179.741960004,22675619.348706499]
[null,254,null,"Distribution - Utah",null,null,null,689893062.78929734,691481061.66809475,718094283.82099187,713433200.7202878,725065699.90600014,731719433.11607003,768543888.90210772,763552989.96431971,770075819.57879949,770908762.18400407,774195944.56312013,774159549.92805576,768470398.71803999,744201030.42545998]
[null,255,null,"General",null,null,null,62015589.579999968,61162214.490000002,64034178.039999984,63959822.990000054,62885099.300000019,61769113.580000035,69468666.570000127,67867889.840000093,66376415.610000066,66335408.410000123,67156135.710000068,69215378.060000092,70389211.37000002,65536060.256249994]
[null,256]
[null,257]
[null,258,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,793578457.11999953,805896587.8599999,845656855.33999991,850440922.96999955,872648357.75,880445833.03999996,907892052.2299999,889679904.08999968,884411110.28999949,880902170.46000016,882660547.2900002,890363814.87,899572446.81000006,869797800.67958283]
[null,259]
[null,260,1641,"Gas Stored Underground  (DTH)"]
[null,261,null,null,"Production (DTH)",null,null,-4553575,-6884591,-9509058,-11977310,-13733667,-14321107,-9862412,-7152412,-4771288,-3251011,-2965408,-4406669,-7010307,-7884739.5]
["%,FACCOUNT,TQGCACCTS,N164",262,null,null,"Total (DTH)",null,null,-4553575,-6884591,-9509058,-11977310,-13733667,-14321107,-9862412,-7152412,-4771288,-3251011,-2965408,-4406669,-7010307,-7884739.5]

{"sheet":"RevRun Fcst","index":65,"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,"7/16/2012"]
[]
[]
[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,"2012-09-01","2012-10-01","2012-11-01","2012-12-01","2013-01-01","2013-02-01","2013-03-01","2013-04-01","2013-05-01","2013-06-01","2013-07-01","2013-08-01","Total"]
[]
[null,"UTILITY OPERATING REVENUE"]
[null,"TARIFF DTH SALES AND REVENUE"]
[]
[13,"Utah",null,null,null,null,null,{"$f":"MONTH(H8)","v":9},{"$f":"MONTH(I8)","v":10},11,12,1,2,3,4,5,6,7,8]
[14,null,"GS","Distribution Non-Gas Rev",null,null,null,10524927,15072454,24769512,36381895,40995781,33309425,26151987,18807662,11931339,9525480,9127170,9003367,245600999]
[15]
[16,null,null,"Supplier Non-Gas Revenue",null,null,null,1704906,3249189,11636490,18848911,21776295,16900744,12456666,4509159,2158655,1341714,1209601,1164506,96956836]
[17]
[18,null,null,"Commodity Revenue",null,null,null,12918926,24620730,41399181,67058837,77473600,60127836,44317125,34168156,16357212,10166835,9165754,8824044,406598236]
[19,null,null,"Total Revenue",null,null,null,25148759,42942373,77805183,122289643,140245676,110338005,82925778,57484977,30447206,21034029,19502525,18991917,749156071]
[20,null,null,null,null,null,null,894686,896634,898682,901371,903809,904782,905951,905984,906262,906171,904721,906211,902938.66666666663]
[21,null,null,"Total Dth",null,null,null,3100562,5909013,9935867,16094224,18593783,14430773,10636178,8200410,3925756,2440056,2199795,2117784,97584201]
[22]
[23,null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[24]
[25,null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[26]
[27,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[28,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29]
[30,null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[31]
[32,null,"GSS","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[33]
[34,null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[35]
[36,null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[37,null,null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[38,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[40]
[41,null,"F-S","Distribution Non-Gas Rev",null,null,null,274061,301179,367448,419275,383969,330780,296772,261582,219997,238518,248065,241252,3582898]
[42]
[43,null,null,"Supplier Non-Gas Revenue",null,null,null,233073,263048,602712,716516,645085,537972,469861,222701,176527,194037,204492,197029,4463053]
[44]
[45,null,null,"Commodity Revenue",null,null,null,1766176,1993321,2201586,2617292,2356368,1965104,1716310,1687581,1337679,1470370,1549594,1493045,22154426]
[46,null,null,"Total Revenue",null,null,null,2273310,2557548,3171746,3753083,3385422,2833856,2482943,2171864,1734203,1902925,2002151,1931326,30200377]
[47,null,null,null,null,null,null,627,627,627,627,627,627,627,627,627,627,627,627,627]
[48,null,null,"Total Dth",null,null,null,423885,478400,528384,628154,565532,471628,411917,405022,321045,352891,371905,358333,5317096]
[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"]
[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"]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,234032,234032,234032,234032,234032,234032,234032,234032,234032,234032,234032,234032,2808384]
[60]
[61,null,null,"Supplier Non-Gas Revenue",null,null,null,39468,39468,39468,39468,39468,39468,39468,39468,39468,39468,39468,39468,473616]
[62]
[63,null,null,"Commodity Revenue",null,null,null,194582,194582,194582,194582,194582,194582,194582,194582,194582,194582,194582,194582,2334984]
[64,null,null,"Total Revenue",null,null,null,468082,468082,468082,468082,468082,468082,468082,468082,468082,468082,468082,468082,5616984]
[65,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[66,null,null,"Total Dth",null,null,null,46700,46700,46700,46700,46700,46700,46700,46700,46700,46700,46700,46700,560400]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,67631,69987,73878,75055,69621,59892,60804,62741,59065,63247,65770,69717,797408]
[87]
[88,null,null,"Supplier Non-Gas Revenue",null,null,null,41206,43097,46228,47178,42803,35032,35757,37300,34376,37703,39717,42880,483277]
[89]
[90,null,null,"Commodity Revenue",null,null,null,546961,572054,613622,626231,568148,465009,474631,495103,456293,500455,527190,569178,6414875]
[91,null,null,"Total Revenue",null,null,null,655798,685138,733728,748464,680572,559933,571192,595144,549734,601405,632677,681775,7695560]
[92,null,null,null,null,null,null,85,85,85,85,85,85,85,85,85,85,85,85,85]
[93,null,null,"Total Dth",null,null,null,228810,239307,256696,261971,237673,194527,198552,207116,190881,209355,220539,238104,2683531]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0,0,0,0]
[119,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[120,null,null,"Total Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[121]
[122,null,"FT-1","Distribution Non-Gas Rev",null,null,null,117435,106724,127520,137265,137949,110868,155021,122159,121303,142466,185518,172028,1636256]
[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,117435,106724,127520,137265,137949,110868,155021,122159,121303,142466,185518,172028,1636256]
[128,null,null,null,null,null,null,16,16,16,16,16,16,16,16,16,16,16,16,16]
[129,null,null,"Total Dth",null,null,null,574871,531439,641852,683513,701582,535562,812844,605065,596250,737871,1094524,982067,8497440]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,1342,1750,2734,4333,4163,3593,2780,2074,1663,1356,1338,1313,28439]
[141]
[142,null,null,"Supplier Non-Gas Revenue",null,null,null,67,104,195,342,326,274,199,134,96,68,66,64,1935]
[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,1409,1854,2929,4675,4489,3867,2979,2208,1759,1424,1404,1377,30374]
[146,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[147,null,null,"Total Dth",null,null,null,1110,1737,3247,5701,5440,4565,3318,2233,1603,1132,1104,1066,32256]
[148]
[149,null,"FT-E","Distribution Non-Gas Rev",null,null,null,211677,211677,211677,211677,211677,211677,211677,211677,211677,211677,211677,211677,2540124]
[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,211677,211677,211677,211677,211677,211677,211677,211677,211677,211677,211677,211677,2540124]
[155,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[156,null,null,"Total Dth",null,null,null,1447271,1335279,1060252,1860044,1541720,1410263,1539456,1539456,1085510,1539456,1169986,1497620,17026313]
[157]
[158,null,"TS","Distribution Non-Gas Rev",null,null,null,604286,638024,689549,746260,796183,728401,704183,685033,657049,615152,596908,639980,8101008]
[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,604286,638024,689549,746260,796183,728401,704183,685033,657049,615152,596908,639980,8101008]
[164,null,null,null,null,null,null,231,231,231,231,231,231,231,231,231,231,231,231,231]
[165,null,null,"Total Dth",null,null,null,2358707,2563557,2877763,3225646,3533799,3115850,2967319,2850157,2679379,2424612,2314000,2575451,33486240]
[166]
[167,null,"TSE","Distribution Non-Gas Rev",null,null,null,39111,39111,39111,39111,39111,39111,39111,39111,39111,39111,45080,45080,481270]
[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,39111,39111,39111,39111,39111,39111,39111,39111,39111,39111,45080,45080,481270]
[173,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[174,null,null,"Total Dth",null,null,null,46909,60261,56985,60403,53899,53899,60758,46080,57325,54700,51171,43035,645425]
[175]
[176,null,"FT-2C","Distribution Non-Gas Rev",null,null,null,2560,3031,2789,2307,2995,2266,2628,2131,1606,1231,816,1864,26224]
[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,2560,3031,2789,2307,2995,2266,2628,2131,1606,1231,816,1864,26224]
[182,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[183,null,null,"Total Dth",null,null,null,17488,22195,19779,14964,21837,14546,18173,13203,7951,4202,47,10532,164917]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,null,null,null,null,null,null,null,null,null,null,0]
[195]
[196,null,"Utah Totals"]
[197,null,null,"Distribution Non-Gas Rev",null,null,null,12077062,16677969,26518250,38251210,42875481,35030045,27858995,20428202,13476842,11072270,10716374,10620310,265603010]
[198,null,null,"Supplier Non-Gas Revenue",null,null,null,2018720,3594906,12325093,19652415,22503977,17513490,13001951,4808762,2409122,1612990,1493344,1443947,102378717]
[199,null,null,"Commodity Revenue",null,null,null,15426645,27380687,44408971,70496942,80592698,62752531,46702648,36545422,18345766,12332242,11437120,11080849,437502521]
[200,null,null,"Total Utah Revenue",null,null,null,29522427,47653562,83252314,128400567,145972156,115296066,87563594,61782386,34231730,25017502,23646838,23145106,805484248]
[201,null,null,null,null,null,null,895650,897598,899646,902335,904773,905746,906915,906948,907226,907135,905685,907175,903902.66666666663]
[202,null,null,"Sales Dth",null,null,null,3799957,6673420,10767647,17031049,19443688,15143628,11293347,8859248,4484382,3049002,2838939,2760921,106145228]
[203,null,null,"Transportation Dth",null,null,null,4446356,4514468,4659878,5850271,5858277,5134685,5401868,5056194,4428018,4761973,4630832,5109771,59852591]
[204,null,null,"Total Utah Dth",null,null,null,8246313,11187888,15427525,22881320,25301965,20278313,16695215,13915442,8912400,7810975,7469771,7870692,165997819]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[231,null,null,"Sales Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[232,null,null,"Transportation Dth",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[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"]
[236,null,"GS-1","Distribution Non-Gas Rev",null,null,null,560046,708399,1011428,1353256,1502468,1294986,1080762,914439,648499,499303,423181,444933,10441700]
[237]
[238]
[239]
[240,null,null,"Commodity Revenue",null,null,null,618075,1011348,1821358,2749905,3160196,2587287,2003664,1555095,844224,447534,245934,303972,17348592]
[241,null,null,"Total Revenue",null,null,null,1178121,1719747,2832786,4103161,4662664,3882273,3084426,2469534,1492723,946837,669115,748905,27790292]
[242,null,null,null,null,null,null,27234,27274,27327,27375,27435,27452,27474,27492,27513,27527,27520,27508,27427.583333333332]
[243,null,null,"Total Dth",null,null,null,127144,208044,374671,565682,650083,532230,412173,319898,173665,92062,50591,62530,3568773]
[244]
[245,null,"FS","Distribution Non-Gas Rev",null,null,null,10988,12797,14605,18483,19311,16527,14985,15136,11832,10565,9730,8884,163843]
[246]
[247,null,null,"Supplier Non-Gas Revenue"]
[248]
[249,null,null,"Commodity Revenue",null,null,null,68538,83739,99033,134962,142249,117821,104395,105712,77196,64999,58028,50984,1107656]
[250,null,null,"Total Revenue",null,null,null,79526,96536,113638,153445,161560,134348,119380,120848,89028,75564,67758,59868,1271499]
[251,null,null,null,null,null,null,28,28,28,28,28,28,28,28,28,28,28,28,28]
[252,null,null,"Total Dth",null,null,null,14099,17226,20372,27763,29262,24237,21475,21746,15880,13371,11937,10488,227856]
[253]
[254,null,"NGV","Distribution Non-Gas Rev",null,null,null,7676,7676,7676,7676,7676,7676,7676,7676,7676,7676,7676,7676,92112]
[255]
[256]
[257]
[258,null,null,"Commodity Revenue",null,null,null,7802,7802,7802,7802,7802,7802,7802,7802,7802,7802,7802,7802,93624]
[259,null,null,"Total Revenue",null,null,null,15478,15478,15478,15478,15478,15478,15478,15478,15478,15478,15478,15478,185736]
[260,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[261,null,null,"Total Dth",null,null,null,1605,1605,1605,1605,1605,1605,1605,1605,1605,1605,1605,1605,19260]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,2719,2909,3811,4328,4229,3818,3784,3768,3511,3104,2687,2659,41327]
[273]
[274,null,null,"Supplier Non-Gas Revenue",null,null,null,1218,1482,2727,3441,3306,2739,2692,2668,2314,1751,1174,1134,26646]
[275]
[276,null,null,"Commodity Revenue",null,null,null,15319,18623,34299,43264,41555,34420,33838,33530,29075,22019,14770,14260,334972]
[277,null,null,"Total Revenue",null,null,null,19256,23014,40837,51033,49090,40977,40314,39966,34900,26874,18631,18053,402945]
[278,null,null,null,null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,5]
[279,null,null,"Total Dth",null,null,null,6732,8183,15071,19011,18260,15125,14869,14734,12776,9676,6490,6266,147193]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,5472,5114,6313,6629,6678,6543,6259,6160,6132,5852,5693,5196,72041]
[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,5472,5114,6313,6629,6678,6543,6259,6160,6132,5852,5693,5196,72041]
[305,null,null,null,null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
[306,null,null,"Total Dth",null,null,null,12002,7893,21656,25276,25841,24294,21040,19890,19583,16373,14525,8836,217209]
[307]
[308,null,"IC","Distribution Non-Gas Rev",null,null,null,1057,2147,1571,1795,2752,3069,1906,2288,2988,3804,803,1254,25434]
[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,1057,2147,1571,1795,2752,3069,1906,2288,2988,3804,803,1254,25434]
[314,null,null,null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
[315,null,null,"Total Dth",null,null,null,11013,25235,11677,11995,27331,33794,17780,25202,41108,67696,7713,14708,295252]
[316]
[317,null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[318,null,null,"Distribution Non-Gas Rev",null,null,null,581429,731781,1037520,1383743,1533684,1323007,1107207,941019,671518,520648,443274,464152,10738982]
[319,null,null,"Supplier Non-Gas Revenue",null,null,null,1218,1482,2727,3441,3306,2739,2692,2668,2314,1751,1174,1134,26646]
[320,null,null,"Non-Core DNG Revenue Credits",null,null,null,6529,7261,7884,8424,9430,9612,8165,8448,9120,9656,6496,6450,97475]
[321,null,null,"Commodity Revenue",null,null,null,709734,1121512,1962492,2935933,3351802,2747330,2149699,1702139,958297,542354,326534,377018,18884844]
[322,null,null,"Total Wyoming Revenue",null,null,null,1298910,1862036,3010623,4331541,4898222,4082688,3267763,2654274,1641249,1074409,777478,848754,29747947]
[323,null,null,null,null,null,null,27273,27313,27366,27414,27474,27491,27513,27531,27552,27566,27559,27547,27466.583333333332]
[324,null,null,"Sales Dth",null,null,null,149580,235058,411719,614061,699210,573197,450122,357983,203926,116714,70623,80889,3963082]
[325,null,null,"Transportation Dth",null,null,null,23015,33128,33333,37271,53172,58088,38820,45092,60691,84069,22238,23544,512461]
[326,null,null,"Total Wyoming Dth",null,null,null,172595,268186,445052,651332,752382,631285,488942,403075,264617,200783,92861,104433,4475543]
[327]
[328,"Colorado"]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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,12658491,17409750,27555770,39634953,44409165,36353052,28966202,21369221,14148360,11592918,11159648,11084462,276341992]
[359,null,null,"Supplier Non-Gas Revenue",null,null,null,2019938,3596388,12327820,19655856,22507283,17516229,13004643,4811430,2411436,1614741,1494518,1445081,102405363]
[360,null,null,"Non-Core DNG Revenue Credits",null,null,null,6529,7261,7884,8424,9430,9612,8165,8448,9120,9656,6496,6450,97475]
[361,null,null,"Commodity Revenue",null,null,null,16136379,28502199,46371463,73432875,83944500,65499861,48852347,38247561,19304063,12874596,11763654,11457867,456387365]
[362]
[363,null,null,"SystemTotal Tariff Revenue",null,null,null,30821337,49515598,86262937,132732108,150870378,119378754,90831357,64436660,35872979,26091911,24424316,23993860,835232195,"XX"]
[364,null,null,null,null,null,null,922923,924911,927012,929749,932247,933237,934428,934479,934778,934701,933244,934722,931369.25]
[365,null,null,"Sales Dth",null,null,null,3949537,6908478,11179366,17645110,20142898,15716825,11743469,9217231,4688308,3165716,2909562,2841810,110108310]
[366,null,null,"Transportation Dth",null,null,null,4469371,4547596,4693211,5887542,5911449,5192773,5440688,5101286,4488709,4846042,4653070,5133315,60365052]
[367,null,null,"SystemTotal Dth",null,null,null,8418908,11456074,15872577,23532652,26054347,20909598,17184157,14318517,9177017,8011758,7562632,7975125,170473362]
[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":66,"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$1364/'Ut 1.1'!$E$1369","v":3069348.4433055925},{"$f":"'Ex 1.1 Data'!B12*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":2787633.6609067414},{"$f":"'Ex 1.1 Data'!B13*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":3013924.9669159981},{"$f":"'Ex 1.1 Data'!B14*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":2928245.3484151065},{"$f":"'Ex 1.1 Data'!B15*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":3023550.1976415105},{"$f":"'Ex 1.1 Data'!B16*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":2865984.6992417322},{"$f":"'Ex 1.1 Data'!B17*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":2884703.272410545},{"$f":"'Ex 1.1 Data'!B18*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":2757903.2580801742},{"$f":"'Ex 1.1 Data'!B19*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":2776535.2328677787},{"$f":"'Ex 1.1 Data'!B20*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":2951122.6935477317},{"$f":"'Ex 1.1 Data'!B21*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":2965911.0324924872},{"$f":"'Ex 1.1 Data'!B22*'Ut 1.5'!$G$54*'Ut 1.1'!$H$1364/'Ut 1.1'!$E$1369","v":3007141.5978601882},{"$f":"SUM(B9:M9)","v":35032004.403685592}]
["   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$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(M7,Calculations,185,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"SUM(B11:M11)","v":{"$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$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(L7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(M7,UtStorage,3,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$L$27","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["   Underground _ Injections",{"$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$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(L7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(M7,UtStorage,2,FALSE)*'Ut 1.5'!$G$54*'Ut Storage'!$K$27","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["   Storage Working Gas",{"$f":"'Ut 1.3 p2'!$D$54*'Ut 1.3 p2'!$H$54*'Ut 1.5'!$G$54/12","v":306621.16197969107},{"$f":"B15","v":306621.16197969107},{"$f":"C15","v":306621.16197969107},306621.16197969107,306621.16197969107,306621.16197969107,306621.16197969107,306621.16197969107,306621.16197969107,{"$f":"J15","v":306621.16197969107},306621.16197969107,306621.16197969107,3679453.943756293]
["   Underground Storage",{"$f":"(HLOOKUP(MONTH(A7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(A7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(A7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(A7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(B7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(B7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(B7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(B7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$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$10+HLOOKUP(MONTH(B7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(B7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(C7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(C7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(C7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(C7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":0},{"$f":"(HLOOKUP(MONTH(C7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(C7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(C7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(C7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(D7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(D7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(D7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(D7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":854.85286109250058},{"$f":"(HLOOKUP(MONTH(D7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(D7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(D7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(D7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(E7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(E7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(E7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(E7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":21366.932015919821},{"$f":"(HLOOKUP(MONTH(E7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(E7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(E7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(E7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(F7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(F7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(F7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(F7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":38083.886991949243},{"$f":"(HLOOKUP(MONTH(F7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(F7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(F7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(F7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(G7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(G7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(G7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(G7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":34576.7219520074},{"$f":"(HLOOKUP(MONTH(G7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(G7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(G7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(G7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(H7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(H7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(H7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(H7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":34576.721952007392},{"$f":"(HLOOKUP(MONTH(H7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(H7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(H7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(H7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(I7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(I7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(I7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(I7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":34576.7219520074},{"$f":"(HLOOKUP(MONTH(I7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(I7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(I7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(I7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(J7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(J7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(J7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(J7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":18349.777337087176},{"$f":"(HLOOKUP(MONTH(J7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(J7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(J7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(J7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(K7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(K7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(K7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(K7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":10092.041063549616},{"$f":"(HLOOKUP(MONTH(K7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(K7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(K7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(K7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(L7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(L7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(L7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(L7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":10521.880346831233},{"$f":"(HLOOKUP(MONTH(L7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(L7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(L7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(L7),calculation,129,FALSE)*'Other Inputs'!$E$11+HLOOKUP(MONTH(M7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(M7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(M7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(M7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Ut 1.5'!$G$54","v":1774.7025054833266},{"$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$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(M7,wexpro,3,FALSE)*'Ut 1.5'!$G$54","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["   Transportation",{"$f":"HLOOKUP(MONTH(B7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":0},{"$f":"HLOOKUP(MONTH(C7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":0},{"$f":"HLOOKUP(MONTH(D7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":0},{"$f":"HLOOKUP(MONTH(E7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":0},{"$f":"HLOOKUP(MONTH(F7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":1242.4821732602745},{"$f":"HLOOKUP(MONTH(G7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":3260.2923793904383},{"$f":"HLOOKUP(MONTH(H7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":3732.1489479825091},{"$f":"HLOOKUP(MONTH(I7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":3452.5887237855891},{"$f":"HLOOKUP(MONTH(J7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":3296.0204224431013},{"$f":"HLOOKUP(MONTH(K7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":3120.0871400191318},{"$f":"HLOOKUP(MONTH(L7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":2025.3410321062961},{"$f":"HLOOKUP(MONTH(M7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Ut 1.5'!$G$54","v":0},20128.96081898734]
[]
["TOTAL COMMODITY COST",{"$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"},{"$f":"SUM(K9:K18)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"SUM(M9:M18)","v":{"$error":"#N/A"}},{"$f":"SUM(N9:N18)","v":{"$error":"#N/A"}}]
[]
["OTHER REVENUE & RELATED COSTS :"]
["   Sales for Resale",{"$f":"-'Other Inputs'!$F$192/12*'Ut 1.5'!$G$54","v":-297356.20286609005},{"$f":"B23","v":-297356.20286609005},{"$f":"C23","v":-297356.20286609005},-297356.20286609005,-297356.20286609005,-297356.20286609005,-297356.20286609005,-297356.20286609005,-297356.20286609005,-297356.20286609005,-297356.20286609005,-297356.20286609005,{"$f":"SUM(B23:M23)","v":-3568274.4343930804}]
["   Extration Plant by Products",{"$f":"-'Other Inputs'!$F$193/12*'Ut 1.5'!$G$54","v":-389137.66244648868},{"$f":"B24","v":-389137.66244648868},-389137.66244648868,-389137.66244648868,-389137.66244648868,-389137.66244648868,-389137.66244648868,-389137.66244648868,-389137.66244648868,-389137.66244648868,-389137.66244648868,-389137.66244648868,{"$f":"SUM(B24:M24)","v":-4669651.9493578644}]
["   Gas processed by Others",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B25:M25)","v":0}]
["   Gasoline & Oil Sales",{"$f":"-'Other Inputs'!$F$194/12*'Ut 1.5'!$G$54","v":-106552.46329510461},-106552.46329510461,-106552.46329510461,-106552.46329510461,-106552.46329510461,-106552.46329510461,-106552.46329510461,-106552.46329510461,-106552.46329510461,-106552.46329510461,-106552.46329510461,-106552.46329510461,-1278629.5595412552]
["   Gasoline & Oil Cost",{"$f":"-'Other Inputs'!$F$197/12*'Ut 1.5'!$G$54","v":15739.42950347405},15739.42950347405,15739.42950347405,15739.42950347405,15739.42950347405,15739.42950347405,15739.42950347405,15739.42950347405,15739.42950347405,15739.42950347405,15739.42950347405,15739.42950347405,188873.15404168854]
[]
["  Wexpro Oil Sharing",{"$f":"(-'Other Inputs'!$F$195/12-'Other Inputs'!$F$196/12)*'Ut 1.5'!$G$54","v":-1328407.769759258},-1328407.769759258,-1328407.769759258,-1328407.769759258,-1328407.769759258,-1328407.769759258,-1328407.769759258,-1328407.769759258,-1328407.769759258,-1328407.769759258,-1328407.769759258,-1328407.769759258,-15940893.237111097]
["   Misc. Revenue",null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["TOTAL OTHER REVENUE",{"$f":"SUM(B23:B30)","v":-2105714.6688634674},{"$f":"SUM(C23:C30)","v":-2105714.6688634674},-2105714.6688634674,-2105714.6688634674,-2105714.6688634674,-2105714.6688634674,-2105714.6688634674,-2105714.6688634674,-2105714.6688634674,-2105714.6688634674,-2105714.6688634674,{"$f":"SUM(M23:M30)","v":-2105714.6688634674},{"$f":"SUM(N23:N30)","v":-25268576.026361607}]
[]
["NET COMMODITY GAS COSTS",{"$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"},{"$f":"+K20+K32","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+N20+N32","v":{"$error":"#N/A"}}]
[]
["SUPPLIER NON-GAS COSTS:"]
["   Gathering by Others",{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51","v":734114.89514798636},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(B7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(B7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1476675.9252947078},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(C7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(C7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1423474.5092179528},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(D7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(D7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1466209.284521671},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(E7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(E7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1450028.8164810911},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(F7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(F7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1468026.9949744288},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(G7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(G7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1438270.985835229},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(H7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(H7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1441805.960432718},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(I7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(I7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1417859.9670294414},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(J7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(J7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1421378.5876519245},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(K7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(K7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164)*'Ut 1.5'!$G$54+'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":1454349.1689552083},{"$f":"'Other Inputs'!$E$176*'Ut 1.5'!$G$51+((HLOOKUP(MONTH(L7),QGMGathering,15,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,15,FALSE))*'Other Inputs'!$D$176)*'Ut 1.5'!$G$54+(HLOOKUP(MONTH(L7),QGMGathering,14,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,14,FALSE))*'Other Inputs'!$D$164*'Ut 1.5'!$G$54+2*'Other Inputs'!$D$167/12*'Ut 1.5'!$G$54","v":2187955.2849415941},{"$f":"SUM(B37:M37)","v":17380150.380483951}]
["   Storage Demand",{"$f":"('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Ut 1.5'!$G$51","v":7564418.3446208956},{"$f":"B38","v":7564418.3446208956},7564418.3446208956,7564418.3446208956,7564418.3446208956,7564418.3446208956,7564418.3446208956,7564418.3446208956,7564418.3446208956,7564418.3446208956,7564418.3446208956,7564418.3446208956,{"$f":"SUM(B38:M38)","v":90773020.135450765}]
["   Transportation",{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(B7),calculation,165,FALSE)-HLOOKUP(MONTH(B7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(B7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":5638238.6959195519},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(C7),calculation,165,FALSE)-HLOOKUP(MONTH(C7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(C7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":5632888.81684078},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(D7),calculation,165,FALSE)-HLOOKUP(MONTH(D7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(D7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":5628354.1536070732},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(E7),calculation,165,FALSE)-HLOOKUP(MONTH(E7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(E7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":4927740.767743038},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(F7),calculation,165,FALSE)-HLOOKUP(MONTH(F7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(F7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":4920358.1718764165},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(G7),calculation,165,FALSE)-HLOOKUP(MONTH(G7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(G7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":4920426.7585847918},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(H7),calculation,165,FALSE)-HLOOKUP(MONTH(H7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(H7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":4920460.3273861818},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(I7),calculation,165,FALSE)-HLOOKUP(MONTH(I7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(I7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":4920450.2531423047},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(J7),calculation,165,FALSE)-HLOOKUP(MONTH(J7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(J7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":4922567.5019478844},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(K7),calculation,165,FALSE)-HLOOKUP(MONTH(K7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(K7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":4931172.9885035008},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(L7),calculation,165,FALSE)-HLOOKUP(MONTH(L7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(L7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":5632490.8250079555},{"$f":"('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Ut 1.5'!$G$51+(HLOOKUP(MONTH(M7),calculation,165,FALSE)-HLOOKUP(MONTH(M7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Ut 1.5'!$G$54+HLOOKUP(MONTH(M7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Ut 1.5'!$G$54-'Other Inputs'!$E$269/12*'Ut 1.5'!$G$51+'Other Inputs'!$D$170/12*'Ut 1.5'!$G$54","v":5644146.7766512455},{"$f":"SUM(B39:M39)","v":62639296.037210725}]
[]
["TOTAL SUPPLIER NON-GAS COSTS",{"$f":"SUM(B37:B39)","v":13936771.935688434},{"$f":"SUM(C37:C39)","v":14673983.086756382},14616247.00744592,13958368.396885606,13934805.332978401,13952872.098180117,13923149.657842306,13926674.558195919,13904845.813598223,{"$f":"SUM(K37:K39)","v":13916969.920776321},{"$f":"SUM(L37:L39)","v":14651258.338584058},{"$f":"SUM(M37:M39)","v":15396520.406213734},{"$f":"SUM(N37:N39)","v":170792466.55314544}]
[]
["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"},{"$f":"+K34+K41","v":{"$error":"#N/A"}},{"$f":"+L34+L41","v":{"$error":"#N/A"}},{"$f":"+M34+M41","v":{"$error":"#N/A"}},{"$f":"+N34+N41","v":{"$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":67,"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$1364/'Wy 1.1'!$E$1369","v":114598.459079031},{"$f":"'Ex 1.1 Data'!B12*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":104080.23980252424},{"$f":"'Ex 1.1 Data'!B13*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":112529.14531151028},{"$f":"'Ex 1.1 Data'!B14*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":109330.17574645595},{"$f":"'Ex 1.1 Data'!B15*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":112888.51689469746},{"$f":"'Ex 1.1 Data'!B16*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":107005.58647667443},{"$f":"'Ex 1.1 Data'!B17*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":107704.47084282797},{"$f":"'Ex 1.1 Data'!B18*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":102970.21322370607},{"$f":"'Ex 1.1 Data'!B19*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":103665.86431699128},{"$f":"'Ex 1.1 Data'!B20*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":110184.33373745761},{"$f":"'Ex 1.1 Data'!B21*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":110736.47725804868},{"$f":"'Ex 1.1 Data'!B22*'Wy 1.5'!$F$57*'Wy 1.1'!$H$1364/'Wy 1.1'!$E$1369","v":112275.87864742213},{"$f":"SUM(B9:M9)","v":1307969.3613373472}]
["   Gathering by Others",{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(A7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(A7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":{"$error":"#VALUE!"}},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(B7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(B7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":52777.169657469916},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(C7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(C7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":50790.819650022589},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(D7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(D7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":52386.382841805542},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(E7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(E7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":51782.262215269249},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(F7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(F7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":52454.249628775338},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(G7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(G7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":51343.267002110311},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(H7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(H7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":51475.250271275901},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(I7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(I7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":50581.192787800101},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(J7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(J7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":50712.565458211538},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(K7),QGMGathering,15,FALSE)*'Other Inputs'!$D$176+HLOOKUP(MONTH(K7),QGMGathering,14,FALSE)*'Other Inputs'!$D$164+'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":51943.568676675408},{"$f":"'Other Inputs'!$E$176*'Wy 1.5'!$F$54+((HLOOKUP(MONTH(L7),QGMGathering,15,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,15,FALSE))*'Other Inputs'!$D$176+(HLOOKUP(MONTH(L7),QGMGathering,14,FALSE)+HLOOKUP(MONTH(M7),QGMGathering,14,FALSE))*'Other Inputs'!$D$164+2*'Other Inputs'!$D$167/12)*'Wy 1.5'!$F$57","v":79333.789114616884},{"$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$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(M7,Calculations,185,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["   Company Owned Productin Cost",{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},{"$f":"'Wy 1.3 p3'!$J$50/12*'Wy 1.5'!$F$57","v":3891.5784393829827},46698.941272595788]
["   Underground - Withdrawal",{"$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$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(L7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(M7,WyStorage,3,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$L$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,{"$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$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(L7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP(M7,WyStorage,2,FALSE)*'Wy 1.5'!$F$57*'Wy Storage'!$K$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,{"$f":"VLOOKUP(R7,WyStorage,10)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}}]
["   Storage Working Gas",{"$f":"'Wy 1.3 p2'!$D$54*'Wy 1.3 p2'!$H$54*'Wy 1.5'!$F$57/12","v":11622.914808115116},{"$f":"B15","v":11622.914808115116},{"$f":"C15","v":11622.914808115116},11622.914808115116,11622.914808115116,11622.914808115116,11622.914808115116,11622.914808115116,11622.914808115116,11622.914808115116,11622.914808115116,11622.914808115116,139474.97769738143]
["   Underground Storage",{"$f":"(HLOOKUP(MONTH(A7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(A7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(A7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(A7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$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$10+HLOOKUP(MONTH(B7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(B7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258145.40063910375},{"$f":"(HLOOKUP(MONTH(C7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(C7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(C7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(C7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258145.40063910375},{"$f":"(HLOOKUP(MONTH(D7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(D7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(D7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(D7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258177.31777801126},{"$f":"(HLOOKUP(MONTH(E7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(E7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(E7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(E7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258911.24808427642},{"$f":"(HLOOKUP(MONTH(F7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(F7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(F7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(F7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258801.46890198183},{"$f":"(HLOOKUP(MONTH(G7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(G7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(G7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(G7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258780.30312421828},{"$f":"(HLOOKUP(MONTH(H7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(H7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(H7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(H7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258801.46890198183},{"$f":"(HLOOKUP(MONTH(I7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(I7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(I7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(I7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258780.30312421828},{"$f":"(HLOOKUP(MONTH(J7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(J7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(J7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(J7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258195.61300690204},{"$f":"(HLOOKUP(MONTH(K7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(K7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(K7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(K7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258471.98887775585},{"$f":"(HLOOKUP(MONTH(L7),calculation,121,FALSE)*'Other Inputs'!$E$6+HLOOKUP(MONTH(L7),calculation,122,FALSE)*'Other Inputs'!$E$10+HLOOKUP(MONTH(L7),calculation,128,FALSE)*'Other Inputs'!$E$9+HLOOKUP(MONTH(L7),calculation,129,FALSE)*'Other Inputs'!$E$11)*'Wy 1.5'!$F$57+('Other Inputs'!$E$155*'Other Inputs'!$E$14+'Other Inputs'!$E$156*'Other Inputs'!$E$16+'Other Inputs'!$E$157*'Other Inputs'!$E$17)*'Wy 1.5'!$F$54","v":258211.66166362044},{"$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$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(L7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$f":"HLOOKUP(M7,wexpro,3,FALSE)*'Wy 1.5'!$F$57","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
["   Transportation",{"$f":"HLOOKUP(MONTH(A7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(B7),calculation,165,FALSE)-HLOOKUP(MONTH(B7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(B7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP(MONTH(B7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(C7),calculation,165,FALSE)-HLOOKUP(MONTH(C7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(C7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":192928.88516150182},{"$f":"HLOOKUP(MONTH(C7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(D7),calculation,165,FALSE)-HLOOKUP(MONTH(D7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(D7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":192759.57710520783},{"$f":"HLOOKUP(MONTH(D7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(E7),calculation,165,FALSE)-HLOOKUP(MONTH(E7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(E7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":168828.07239591089},{"$f":"HLOOKUP(MONTH(E7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(F7),calculation,165,FALSE)-HLOOKUP(MONTH(F7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(F7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":168552.4327525321},{"$f":"HLOOKUP(MONTH(F7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(G7),calculation,165,FALSE)-HLOOKUP(MONTH(G7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(G7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":168601.38336089643},{"$f":"HLOOKUP(MONTH(G7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(H7),calculation,165,FALSE)-HLOOKUP(MONTH(H7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(H7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":168677.97449337656},{"$f":"HLOOKUP(MONTH(H7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(I7),calculation,165,FALSE)-HLOOKUP(MONTH(I7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(I7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":168695.21578866112},{"$f":"HLOOKUP(MONTH(I7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(J7),calculation,165,FALSE)-HLOOKUP(MONTH(J7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(J7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":168763.82848727892},{"$f":"HLOOKUP(MONTH(J7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(K7),calculation,165,FALSE)-HLOOKUP(MONTH(K7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(K7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":169079.28078300515},{"$f":"HLOOKUP(MONTH(K7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(L7),calculation,165,FALSE)-HLOOKUP(MONTH(L7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(L7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":193030.51843430643},{"$f":"HLOOKUP(MONTH(L7),calculation,148,FALSE)*'Other Inputs'!$F$43*'Wy 1.5'!$F$57+('Other Inputs'!$D$25*'Other Inputs'!$F$22+'Other Inputs'!$D$29*'Other Inputs'!$F$29+('Other Inputs'!$D$53+'Other Inputs'!$D$54)*'Other Inputs'!$F$53)*'Wy 1.5'!$F$54+(HLOOKUP(MONTH(M7),calculation,165,FALSE)-HLOOKUP(MONTH(M7),calculation,166,FALSE))*'Other Inputs'!$F$37*'Wy 1.5'!$F$57+HLOOKUP(MONTH(M7),calculation,166,FALSE)*'Other Inputs'!$F$59*'Wy 1.5'!$F$57-'Other Inputs'!$E$267/12*'Wy 1.5'!$F$54+'Other Inputs'!$D$170/12*'Wy 1.5'!$F$57","v":193424.83595892985},{"$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":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"}]
[]
["  Wexpro Oil Sharing",{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"-'Other Inputs'!$G$200/12*'Wy 1.5'!$F$57","v":-78619.831136532754},{"$f":"SUM(B22:M22)","v":-943437.97363839287}]
["   Misc. Revenue",{"$f":"-(HLOOKUP(MONTH(B7),noncorecredits,260,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,269,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,278,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,287,FALSE)+HLOOKUP(MONTH(B7),noncorecredits,296,FALSE))","v":-13659},-13430,-11949,-12216,-12631,-12760,-9183,-9109,-9248,-10170,-11695,-12752,{"$f":"SUM(B23:M23)","v":-138802}]
[]
["TOTAL OTHER REVENUE",{"$f":"SUM(B22:B23)","v":-92278.831136532754},{"$f":"SUM(C22:C23)","v":-92049.831136532754},{"$f":"SUM(D22:D23)","v":-90568.831136532754},{"$f":"SUM(E22:E23)","v":-90835.831136532754},-91250.831136532754,-91379.831136532754,-87802.831136532754,-87728.831136532754,-87867.831136532754,-88789.831136532754,-90314.831136532754,-91371.831136532754,-1082239.973638393]
[]
["NET COMMODITY GAS COSTS",{"$f":"+B20+B25","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"}]
[]
["TOTAL WYOMING GAS COST:",{"$f":"+B27","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#VALUE!"}]
[]
["RECOVERED COST PER RATE :"]
["   Commodity Rate GS1",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,231,FALSE)*B61","v":3230158.4137200001},2644565.7132000001,2048021.6893200001,1589521.97832,862913.59860000003,{"$f":"HLOOKUP(MONTH(G7),noncorecredits,231,FALSE)*G61","v":457441.34808000003},251378.58444000001,310701.56520000001,631758.19296000001,1033737.34896,1861680.2516400001,2810783.3488799999,{"$f":"SUM(B32:M32)","v":17732662.033319999}]
["   Commodity Rate GSW",{"$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":145398.19607999999},120429.77508000001,106705.83900000001,108052.39464,78905.179199999999,66438.359639999995,59313.043080000003,52113.193920000005,70055.675159999999,85593.237840000002,101225.20848,137949.90492,{"$f":"SUM(B34:M34)","v":1132180.0070400001}]
["   Commodity Rate NGV",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,249,FALSE)*B61","v":7974.9881999999998},7974.9881999999998,7974.9881999999998,7974.9881999999998,7974.9881999999998,7974.9881999999998,7974.9881999999998,7974.9881999999998,7974.9881999999998,7974.9881999999998,7974.9881999999998,7974.9881999999998,{"$f":"SUM(B35:M35)","v":95699.858399999968}]
["   Commodity Rate I-4",{"$f":"HLOOKUP(MONTH(B7),noncorecredits,267,FALSE)*B62","v":78271.855200000005},64833.615000000005,63736.265880000006,63157.585680000004,54764.579520000007,41476.36752,27819.514800000001,26859.334320000002,28856.852640000001,35076.593160000004,64602.142920000006,81491.031719999999,{"$f":"SUM(B36:M36)","v":630945.73836000008}]
[]
["   BAD DEBT"]
["TOTAL COMMODITY",{"$f":"SUM(B32:B36)","v":3461803.4532000003},2837804.0914800004,2226438.7823999999,1768706.9468400001,1004558.3455200001,573331.06343999994,346486.13052000001,{"$f":"SUM(I32:I36)","v":397649.08164000005},738645.70896000008,1162382.1681599999,2035482.5912400002,3038199.2737199999,19591487.637119997]
[]
[]
["UNDER (OVER) RECOVERED",{"$f":"B29-B39","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+N29-#REF!","v":{"$error":"#VALUE!"}}]
[]
["   Interest Accrued",{"$f":"ROUND((B42+B48+B49+A52)*0.0194/12,0)","v":{"$error":"#VALUE!"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"ROUND((G42+G48+G49+F52)*0.0194/12,0)","v":{"$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$33","v":4.9433499999999997}]
["   Commodity Rate I-4",4.2865200000000003,{"$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]